Mortgage Loan of $470,000 for 15 Years at 1.00%

What's the payment on a 15 year home loan for $470k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,812.92

$33,755 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $470k 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 470,000 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	2,812.92	2,421.26	391.67	467,578.74
2	2,812.92	2,423.28	389.65	465,155.47
3	2,812.92	2,425.29	387.63	462,730.17
4	2,812.92	2,427.32	385.61	460,302.86
5	2,812.92	2,429.34	383.59	457,873.52
6	2,812.92	2,431.36	381.56	455,442.16
7	2,812.92	2,433.39	379.54	453,008.77
8	2,812.92	2,435.42	377.51	450,573.35
9	2,812.92	2,437.45	375.48	448,135.90
10	2,812.92	2,439.48	373.45	445,696.43
11	2,812.92	2,441.51	371.41	443,254.91
12	2,812.92	2,443.55	369.38	440,811.37
13	2,812.92	2,445.58	367.34	438,365.79
14	2,812.92	2,447.62	365.30	435,918.17
15	2,812.92	2,449.66	363.27	433,468.51
16	2,812.92	2,451.70	361.22	431,016.81
17	2,812.92	2,453.74	359.18	428,563.07
18	2,812.92	2,455.79	357.14	426,107.28
19	2,812.92	2,457.83	355.09	423,649.44
20	2,812.92	2,459.88	353.04	421,189.56
21	2,812.92	2,461.93	350.99	418,727.63
22	2,812.92	2,463.98	348.94	416,263.64
23	2,812.92	2,466.04	346.89	413,797.60
24	2,812.92	2,468.09	344.83	411,329.51
25	2,812.92	2,470.15	342.77	408,859.36
26	2,812.92	2,472.21	340.72	406,387.15
27	2,812.92	2,474.27	338.66	403,912.89
28	2,812.92	2,476.33	336.59	401,436.56
29	2,812.92	2,478.39	334.53	398,958.16
30	2,812.92	2,480.46	332.47	396,477.70
31	2,812.92	2,482.53	330.40	393,995.18
32	2,812.92	2,484.59	328.33	391,510.58
33	2,812.92	2,486.67	326.26	389,023.92
34	2,812.92	2,488.74	324.19	386,535.18
35	2,812.92	2,490.81	322.11	384,044.37
36	2,812.92	2,492.89	320.04	381,551.48
37	2,812.92	2,494.96	317.96	379,056.51
38	2,812.92	2,497.04	315.88	376,559.47
39	2,812.92	2,499.12	313.80	374,060.35
40	2,812.92	2,501.21	311.72	371,559.14
41	2,812.92	2,503.29	309.63	369,055.85
42	2,812.92	2,505.38	307.55	366,550.47
43	2,812.92	2,507.47	305.46	364,043.00
44	2,812.92	2,509.56	303.37	361,533.45
45	2,812.92	2,511.65	301.28	359,021.80
46	2,812.92	2,513.74	299.18	356,508.06
47	2,812.92	2,515.83	297.09	353,992.23
48	2,812.92	2,517.93	294.99	351,474.30
49	2,812.92	2,520.03	292.90	348,954.27
50	2,812.92	2,522.13	290.80	346,432.14
51	2,812.92	2,524.23	288.69	343,907.91
52	2,812.92	2,526.33	286.59	341,381.58
53	2,812.92	2,528.44	284.48	338,853.14
54	2,812.92	2,530.55	282.38	336,322.59
55	2,812.92	2,532.66	280.27	333,789.93
56	2,812.92	2,534.77	278.16	331,255.17
57	2,812.92	2,536.88	276.05	328,718.29
58	2,812.92	2,538.99	273.93	326,179.30
59	2,812.92	2,541.11	271.82	323,638.19
60	2,812.92	2,543.23	269.70	321,094.96
61	2,812.92	2,545.35	267.58	318,549.62
62	2,812.92	2,547.47	265.46	316,002.15
63	2,812.92	2,549.59	263.34	313,452.56
64	2,812.92	2,551.71	261.21	310,900.85
65	2,812.92	2,553.84	259.08	308,347.01
66	2,812.92	2,555.97	256.96	305,791.04
67	2,812.92	2,558.10	254.83	303,232.94
68	2,812.92	2,560.23	252.69	300,672.71
69	2,812.92	2,562.36	250.56	298,110.35
70	2,812.92	2,564.50	248.43	295,545.85
71	2,812.92	2,566.64	246.29	292,979.21
72	2,812.92	2,568.77	244.15	290,410.44
73	2,812.92	2,570.92	242.01	287,839.52
74	2,812.92	2,573.06	239.87	285,266.47
75	2,812.92	2,575.20	237.72	282,691.26
76	2,812.92	2,577.35	235.58	280,113.92
77	2,812.92	2,579.50	233.43	277,534.42
78	2,812.92	2,581.65	231.28	274,952.77
79	2,812.92	2,583.80	229.13	272,368.98
80	2,812.92	2,585.95	226.97	269,783.03
81	2,812.92	2,588.11	224.82	267,194.92
82	2,812.92	2,590.26	222.66	264,604.66
83	2,812.92	2,592.42	220.50	262,012.24
84	2,812.92	2,594.58	218.34	259,417.66
85	2,812.92	2,596.74	216.18	256,820.92
86	2,812.92	2,598.91	214.02	254,222.01
87	2,812.92	2,601.07	211.85	251,620.94
88	2,812.92	2,603.24	209.68	249,017.70
89	2,812.92	2,605.41	207.51	246,412.29
90	2,812.92	2,607.58	205.34	243,804.71
91	2,812.92	2,609.75	203.17	241,194.95
92	2,812.92	2,611.93	201.00	238,583.02
93	2,812.92	2,614.11	198.82	235,968.92
94	2,812.92	2,616.28	196.64	233,352.64
95	2,812.92	2,618.46	194.46	230,734.17
96	2,812.92	2,620.65	192.28	228,113.53
97	2,812.92	2,622.83	190.09	225,490.70
98	2,812.92	2,625.02	187.91	222,865.68
99	2,812.92	2,627.20	185.72	220,238.48
100	2,812.92	2,629.39	183.53	217,609.09
101	2,812.92	2,631.58	181.34	214,977.50
102	2,812.92	2,633.78	179.15	212,343.73
103	2,812.92	2,635.97	176.95	209,707.76
104	2,812.92	2,638.17	174.76	207,069.59
105	2,812.92	2,640.37	172.56	204,429.22
106	2,812.92	2,642.57	170.36	201,786.66
107	2,812.92	2,644.77	168.16	199,141.89
108	2,812.92	2,646.97	165.95	196,494.91
109	2,812.92	2,649.18	163.75	193,845.74
110	2,812.92	2,651.39	161.54	191,194.35
111	2,812.92	2,653.60	159.33	188,540.75
112	2,812.92	2,655.81	157.12	185,884.95
113	2,812.92	2,658.02	154.90	183,226.93
114	2,812.92	2,660.24	152.69	180,566.69
115	2,812.92	2,662.45	150.47	177,904.24
116	2,812.92	2,664.67	148.25	175,239.57
117	2,812.92	2,666.89	146.03	172,572.68
118	2,812.92	2,669.11	143.81	169,903.56
119	2,812.92	2,671.34	141.59	167,232.23
120	2,812.92	2,673.56	139.36	164,558.66
121	2,812.92	2,675.79	137.13	161,882.87
122	2,812.92	2,678.02	134.90	159,204.85
123	2,812.92	2,680.25	132.67	156,524.60
124	2,812.92	2,682.49	130.44	153,842.11
125	2,812.92	2,684.72	128.20	151,157.39
126	2,812.92	2,686.96	125.96	148,470.43
127	2,812.92	2,689.20	123.73	145,781.23
128	2,812.92	2,691.44	121.48	143,089.79
129	2,812.92	2,693.68	119.24	140,396.10
130	2,812.92	2,695.93	117.00	137,700.18
131	2,812.92	2,698.17	114.75	135,002.00
132	2,812.92	2,700.42	112.50	132,301.58
133	2,812.92	2,702.67	110.25	129,598.91
134	2,812.92	2,704.93	108.00	126,893.98
135	2,812.92	2,707.18	105.74	124,186.80
136	2,812.92	2,709.44	103.49	121,477.37
137	2,812.92	2,711.69	101.23	118,765.67
138	2,812.92	2,713.95	98.97	116,051.72
139	2,812.92	2,716.21	96.71	113,335.51
140	2,812.92	2,718.48	94.45	110,617.03
141	2,812.92	2,720.74	92.18	107,896.29
142	2,812.92	2,723.01	89.91	105,173.28
143	2,812.92	2,725.28	87.64	102,448.00
144	2,812.92	2,727.55	85.37	99,720.44
145	2,812.92	2,729.82	83.10	96,990.62
146	2,812.92	2,732.10	80.83	94,258.52
147	2,812.92	2,734.38	78.55	91,524.15
148	2,812.92	2,736.65	76.27	88,787.49
149	2,812.92	2,738.93	73.99	86,048.56
150	2,812.92	2,741.22	71.71	83,307.34
151	2,812.92	2,743.50	69.42	80,563.84
152	2,812.92	2,745.79	67.14	77,818.05
153	2,812.92	2,748.08	64.85	75,069.98
154	2,812.92	2,750.37	62.56	72,319.61
155	2,812.92	2,752.66	60.27	69,566.95
156	2,812.92	2,754.95	57.97	66,812.00
157	2,812.92	2,757.25	55.68	64,054.75
158	2,812.92	2,759.55	53.38	61,295.21
159	2,812.92	2,761.84	51.08	58,533.36
160	2,812.92	2,764.15	48.78	55,769.22
161	2,812.92	2,766.45	46.47	53,002.77
162	2,812.92	2,768.76	44.17	50,234.01
163	2,812.92	2,771.06	41.86	47,462.95
164	2,812.92	2,773.37	39.55	44,689.58
165	2,812.92	2,775.68	37.24	41,913.89
166	2,812.92	2,778.00	34.93	39,135.90
167	2,812.92	2,780.31	32.61	36,355.59
168	2,812.92	2,782.63	30.30	33,572.96
169	2,812.92	2,784.95	27.98	30,788.01
170	2,812.92	2,787.27	25.66	28,000.75
171	2,812.92	2,789.59	23.33	25,211.15
172	2,812.92	2,791.91	21.01	22,419.24
173	2,812.92	2,794.24	18.68	19,625.00
174	2,812.92	2,796.57	16.35	16,828.43
175	2,812.92	2,798.90	14.02	14,029.53
176	2,812.92	2,801.23	11.69	11,228.29
177	2,812.92	2,803.57	9.36	8,424.73
178	2,812.92	2,805.90	7.02	5,618.82
179	2,812.92	2,808.24	4.68	2,810.58
180	2,812.92	2,810.58	2.34	0.00