Mortgage Loan of $354,000 for 15 Years at 1.00%

What's the payment on a 15 year home loan for $354k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,118.67

$25,424 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $354k loan. It can be used for a house, car, boat, credit card debt consolidation, student loan debt, motorcycle, RV, race horse, exotic pet, business, real estate, etc... Try paying off your loan early or refinancing to save money.

Also remember to consider other home costs like insurance, taxes, PMI, and general maintenance costs.

Loan Table for 354,000 loan for 15 years at 1.00 percent interest

Amortization Table. How much goes to interest? How much to principal? What's the loan balance?

Month	Monthly Payment	Principal Paid	Interest Paid	Mortgage Balance
1	2,118.67	1,823.67	295.00	352,176.33
2	2,118.67	1,825.19	293.48	350,351.14
3	2,118.67	1,826.71	291.96	348,524.43
4	2,118.67	1,828.23	290.44	346,696.19
5	2,118.67	1,829.76	288.91	344,866.44
6	2,118.67	1,831.28	287.39	343,035.16
7	2,118.67	1,832.81	285.86	341,202.35
8	2,118.67	1,834.34	284.34	339,368.01
9	2,118.67	1,835.86	282.81	337,532.15
10	2,118.67	1,837.39	281.28	335,694.75
11	2,118.67	1,838.92	279.75	333,855.83
12	2,118.67	1,840.46	278.21	332,015.37
13	2,118.67	1,841.99	276.68	330,173.38
14	2,118.67	1,843.53	275.14	328,329.85
15	2,118.67	1,845.06	273.61	326,484.79
16	2,118.67	1,846.60	272.07	324,638.19
17	2,118.67	1,848.14	270.53	322,790.05
18	2,118.67	1,849.68	268.99	320,940.37
19	2,118.67	1,851.22	267.45	319,089.15
20	2,118.67	1,852.76	265.91	317,236.39
21	2,118.67	1,854.31	264.36	315,382.08
22	2,118.67	1,855.85	262.82	313,526.23
23	2,118.67	1,857.40	261.27	311,668.83
24	2,118.67	1,858.95	259.72	309,809.89
25	2,118.67	1,860.50	258.17	307,949.39
26	2,118.67	1,862.05	256.62	306,087.35
27	2,118.67	1,863.60	255.07	304,223.75
28	2,118.67	1,865.15	253.52	302,358.60
29	2,118.67	1,866.71	251.97	300,491.89
30	2,118.67	1,868.26	250.41	298,623.63
31	2,118.67	1,869.82	248.85	296,753.81
32	2,118.67	1,871.38	247.29	294,882.44
33	2,118.67	1,872.94	245.74	293,009.50
34	2,118.67	1,874.50	244.17	291,135.01
35	2,118.67	1,876.06	242.61	289,258.95
36	2,118.67	1,877.62	241.05	287,381.33
37	2,118.67	1,879.19	239.48	285,502.14
38	2,118.67	1,880.75	237.92	283,621.39
39	2,118.67	1,882.32	236.35	281,739.07
40	2,118.67	1,883.89	234.78	279,855.18
41	2,118.67	1,885.46	233.21	277,969.72
42	2,118.67	1,887.03	231.64	276,082.69
43	2,118.67	1,888.60	230.07	274,194.09
44	2,118.67	1,890.18	228.50	272,303.92
45	2,118.67	1,891.75	226.92	270,412.17
46	2,118.67	1,893.33	225.34	268,518.84
47	2,118.67	1,894.90	223.77	266,623.93
48	2,118.67	1,896.48	222.19	264,727.45
49	2,118.67	1,898.06	220.61	262,829.39
50	2,118.67	1,899.65	219.02	260,929.74
51	2,118.67	1,901.23	217.44	259,028.51
52	2,118.67	1,902.81	215.86	257,125.70
53	2,118.67	1,904.40	214.27	255,221.30
54	2,118.67	1,905.99	212.68	253,315.31
55	2,118.67	1,907.57	211.10	251,407.74
56	2,118.67	1,909.16	209.51	249,498.57
57	2,118.67	1,910.76	207.92	247,587.82
58	2,118.67	1,912.35	206.32	245,675.47
59	2,118.67	1,913.94	204.73	243,761.53
60	2,118.67	1,915.54	203.13	241,845.99
61	2,118.67	1,917.13	201.54	239,928.86
62	2,118.67	1,918.73	199.94	238,010.13
63	2,118.67	1,920.33	198.34	236,089.80
64	2,118.67	1,921.93	196.74	234,167.87
65	2,118.67	1,923.53	195.14	232,244.34
66	2,118.67	1,925.13	193.54	230,319.21
67	2,118.67	1,926.74	191.93	228,392.47
68	2,118.67	1,928.34	190.33	226,464.13
69	2,118.67	1,929.95	188.72	224,534.18
70	2,118.67	1,931.56	187.11	222,602.62
71	2,118.67	1,933.17	185.50	220,669.45
72	2,118.67	1,934.78	183.89	218,734.67
73	2,118.67	1,936.39	182.28	216,798.28
74	2,118.67	1,938.01	180.67	214,860.27
75	2,118.67	1,939.62	179.05	212,920.65
76	2,118.67	1,941.24	177.43	210,979.42
77	2,118.67	1,942.85	175.82	209,036.56
78	2,118.67	1,944.47	174.20	207,092.09
79	2,118.67	1,946.09	172.58	205,146.00
80	2,118.67	1,947.72	170.95	203,198.28
81	2,118.67	1,949.34	169.33	201,248.94
82	2,118.67	1,950.96	167.71	199,297.98
83	2,118.67	1,952.59	166.08	197,345.39
84	2,118.67	1,954.22	164.45	195,391.17
85	2,118.67	1,955.84	162.83	193,435.33
86	2,118.67	1,957.47	161.20	191,477.85
87	2,118.67	1,959.11	159.56	189,518.75
88	2,118.67	1,960.74	157.93	187,558.01
89	2,118.67	1,962.37	156.30	185,595.64
90	2,118.67	1,964.01	154.66	183,631.63
91	2,118.67	1,965.64	153.03	181,665.99
92	2,118.67	1,967.28	151.39	179,698.70
93	2,118.67	1,968.92	149.75	177,729.78
94	2,118.67	1,970.56	148.11	175,759.22
95	2,118.67	1,972.20	146.47	173,787.02
96	2,118.67	1,973.85	144.82	171,813.17
97	2,118.67	1,975.49	143.18	169,837.67
98	2,118.67	1,977.14	141.53	167,860.53
99	2,118.67	1,978.79	139.88	165,881.75
100	2,118.67	1,980.44	138.23	163,901.31
101	2,118.67	1,982.09	136.58	161,919.23
102	2,118.67	1,983.74	134.93	159,935.49
103	2,118.67	1,985.39	133.28	157,950.10
104	2,118.67	1,987.05	131.63	155,963.05
105	2,118.67	1,988.70	129.97	153,974.35
106	2,118.67	1,990.36	128.31	151,983.99
107	2,118.67	1,992.02	126.65	149,991.97
108	2,118.67	1,993.68	124.99	147,998.30
109	2,118.67	1,995.34	123.33	146,002.96
110	2,118.67	1,997.00	121.67	144,005.96
111	2,118.67	1,998.67	120.00	142,007.29
112	2,118.67	2,000.33	118.34	140,006.96
113	2,118.67	2,002.00	116.67	138,004.96
114	2,118.67	2,003.67	115.00	136,001.30
115	2,118.67	2,005.34	113.33	133,995.96
116	2,118.67	2,007.01	111.66	131,988.95
117	2,118.67	2,008.68	109.99	129,980.27
118	2,118.67	2,010.35	108.32	127,969.92
119	2,118.67	2,012.03	106.64	125,957.89
120	2,118.67	2,013.71	104.96	123,944.18
121	2,118.67	2,015.38	103.29	121,928.80
122	2,118.67	2,017.06	101.61	119,911.74
123	2,118.67	2,018.74	99.93	117,892.99
124	2,118.67	2,020.43	98.24	115,872.57
125	2,118.67	2,022.11	96.56	113,850.46
126	2,118.67	2,023.80	94.88	111,826.66
127	2,118.67	2,025.48	93.19	109,801.18
128	2,118.67	2,027.17	91.50	107,774.01
129	2,118.67	2,028.86	89.81	105,745.15
130	2,118.67	2,030.55	88.12	103,714.60
131	2,118.67	2,032.24	86.43	101,682.36
132	2,118.67	2,033.94	84.74	99,648.42
133	2,118.67	2,035.63	83.04	97,612.79
134	2,118.67	2,037.33	81.34	95,575.47
135	2,118.67	2,039.02	79.65	93,536.44
136	2,118.67	2,040.72	77.95	91,495.72
137	2,118.67	2,042.42	76.25	89,453.30
138	2,118.67	2,044.13	74.54	87,409.17
139	2,118.67	2,045.83	72.84	85,363.34
140	2,118.67	2,047.53	71.14	83,315.81
141	2,118.67	2,049.24	69.43	81,266.56
142	2,118.67	2,050.95	67.72	79,215.62
143	2,118.67	2,052.66	66.01	77,162.96
144	2,118.67	2,054.37	64.30	75,108.59
145	2,118.67	2,056.08	62.59	73,052.51
146	2,118.67	2,057.79	60.88	70,994.72
147	2,118.67	2,059.51	59.16	68,935.21
148	2,118.67	2,061.22	57.45	66,873.98
149	2,118.67	2,062.94	55.73	64,811.04
150	2,118.67	2,064.66	54.01	62,746.38
151	2,118.67	2,066.38	52.29	60,680.00
152	2,118.67	2,068.10	50.57	58,611.89
153	2,118.67	2,069.83	48.84	56,542.07
154	2,118.67	2,071.55	47.12	54,470.51
155	2,118.67	2,073.28	45.39	52,397.24
156	2,118.67	2,075.01	43.66	50,322.23
157	2,118.67	2,076.74	41.94	48,245.49
158	2,118.67	2,078.47	40.20	46,167.03
159	2,118.67	2,080.20	38.47	44,086.83
160	2,118.67	2,081.93	36.74	42,004.90
161	2,118.67	2,083.67	35.00	39,921.23
162	2,118.67	2,085.40	33.27	37,835.83
163	2,118.67	2,087.14	31.53	35,748.69
164	2,118.67	2,088.88	29.79	33,659.81
165	2,118.67	2,090.62	28.05	31,569.19
166	2,118.67	2,092.36	26.31	29,476.83
167	2,118.67	2,094.11	24.56	27,382.72
168	2,118.67	2,095.85	22.82	25,286.87
169	2,118.67	2,097.60	21.07	23,189.27
170	2,118.67	2,099.35	19.32	21,089.92
171	2,118.67	2,101.10	17.57	18,988.83
172	2,118.67	2,102.85	15.82	16,885.98
173	2,118.67	2,104.60	14.07	14,781.38
174	2,118.67	2,106.35	12.32	12,675.03
175	2,118.67	2,108.11	10.56	10,566.92
176	2,118.67	2,109.86	8.81	8,457.06
177	2,118.67	2,111.62	7.05	6,345.43
178	2,118.67	2,113.38	5.29	4,232.05
179	2,118.67	2,115.14	3.53	2,116.91
180	2,118.67	2,116.91	1.76	0.00