Mortgage Loan of $478,000 for 15 Years at 1.00%

What's the payment on a 15 year home loan for $478k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,860.80

$34,330 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $478k 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 478,000 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	2,860.80	2,462.47	398.33	475,537.53
2	2,860.80	2,464.52	396.28	473,073.01
3	2,860.80	2,466.58	394.23	470,606.43
4	2,860.80	2,468.63	392.17	468,137.80
5	2,860.80	2,470.69	390.11	465,667.11
6	2,860.80	2,472.75	388.06	463,194.36
7	2,860.80	2,474.81	386.00	460,719.55
8	2,860.80	2,476.87	383.93	458,242.68
9	2,860.80	2,478.93	381.87	455,763.75
10	2,860.80	2,481.00	379.80	453,282.75
11	2,860.80	2,483.07	377.74	450,799.68
12	2,860.80	2,485.14	375.67	448,314.54
13	2,860.80	2,487.21	373.60	445,827.33
14	2,860.80	2,489.28	371.52	443,338.05
15	2,860.80	2,491.36	369.45	440,846.70
16	2,860.80	2,493.43	367.37	438,353.27
17	2,860.80	2,495.51	365.29	435,857.76
18	2,860.80	2,497.59	363.21	433,360.17
19	2,860.80	2,499.67	361.13	430,860.50
20	2,860.80	2,501.75	359.05	428,358.74
21	2,860.80	2,503.84	356.97	425,854.91
22	2,860.80	2,505.92	354.88	423,348.98
23	2,860.80	2,508.01	352.79	420,840.97
24	2,860.80	2,510.10	350.70	418,330.86
25	2,860.80	2,512.19	348.61	415,818.67
26	2,860.80	2,514.29	346.52	413,304.38
27	2,860.80	2,516.38	344.42	410,788.00
28	2,860.80	2,518.48	342.32	408,269.52
29	2,860.80	2,520.58	340.22	405,748.94
30	2,860.80	2,522.68	338.12	403,226.26
31	2,860.80	2,524.78	336.02	400,701.48
32	2,860.80	2,526.89	333.92	398,174.59
33	2,860.80	2,528.99	331.81	395,645.60
34	2,860.80	2,531.10	329.70	393,114.50
35	2,860.80	2,533.21	327.60	390,581.29
36	2,860.80	2,535.32	325.48	388,045.97
37	2,860.80	2,537.43	323.37	385,508.54
38	2,860.80	2,539.55	321.26	382,968.99
39	2,860.80	2,541.66	319.14	380,427.33
40	2,860.80	2,543.78	317.02	377,883.55
41	2,860.80	2,545.90	314.90	375,337.65
42	2,860.80	2,548.02	312.78	372,789.63
43	2,860.80	2,550.15	310.66	370,239.48
44	2,860.80	2,552.27	308.53	367,687.21
45	2,860.80	2,554.40	306.41	365,132.81
46	2,860.80	2,556.53	304.28	362,576.29
47	2,860.80	2,558.66	302.15	360,017.63
48	2,860.80	2,560.79	300.01	357,456.84
49	2,860.80	2,562.92	297.88	354,893.92
50	2,860.80	2,565.06	295.74	352,328.86
51	2,860.80	2,567.20	293.61	349,761.66
52	2,860.80	2,569.34	291.47	347,192.33
53	2,860.80	2,571.48	289.33	344,620.85
54	2,860.80	2,573.62	287.18	342,047.23
55	2,860.80	2,575.76	285.04	339,471.46
56	2,860.80	2,577.91	282.89	336,893.55
57	2,860.80	2,580.06	280.74	334,313.49
58	2,860.80	2,582.21	278.59	331,731.29
59	2,860.80	2,584.36	276.44	329,146.92
60	2,860.80	2,586.51	274.29	326,560.41
61	2,860.80	2,588.67	272.13	323,971.74
62	2,860.80	2,590.83	269.98	321,380.91
63	2,860.80	2,592.99	267.82	318,787.93
64	2,860.80	2,595.15	265.66	316,192.78
65	2,860.80	2,597.31	263.49	313,595.47
66	2,860.80	2,599.47	261.33	310,996.00
67	2,860.80	2,601.64	259.16	308,394.35
68	2,860.80	2,603.81	257.00	305,790.55
69	2,860.80	2,605.98	254.83	303,184.57
70	2,860.80	2,608.15	252.65	300,576.42
71	2,860.80	2,610.32	250.48	297,966.09
72	2,860.80	2,612.50	248.31	295,353.60
73	2,860.80	2,614.68	246.13	292,738.92
74	2,860.80	2,616.85	243.95	290,122.07
75	2,860.80	2,619.04	241.77	287,503.03
76	2,860.80	2,621.22	239.59	284,881.81
77	2,860.80	2,623.40	237.40	282,258.41
78	2,860.80	2,625.59	235.22	279,632.82
79	2,860.80	2,627.78	233.03	277,005.04
80	2,860.80	2,629.97	230.84	274,375.08
81	2,860.80	2,632.16	228.65	271,742.92
82	2,860.80	2,634.35	226.45	269,108.57
83	2,860.80	2,636.55	224.26	266,472.02
84	2,860.80	2,638.74	222.06	263,833.28
85	2,860.80	2,640.94	219.86	261,192.34
86	2,860.80	2,643.14	217.66	258,549.19
87	2,860.80	2,645.35	215.46	255,903.85
88	2,860.80	2,647.55	213.25	253,256.30
89	2,860.80	2,649.76	211.05	250,606.54
90	2,860.80	2,651.96	208.84	247,954.57
91	2,860.80	2,654.17	206.63	245,300.40
92	2,860.80	2,656.39	204.42	242,644.01
93	2,860.80	2,658.60	202.20	239,985.41
94	2,860.80	2,660.82	199.99	237,324.60
95	2,860.80	2,663.03	197.77	234,661.56
96	2,860.80	2,665.25	195.55	231,996.31
97	2,860.80	2,667.47	193.33	229,328.84
98	2,860.80	2,669.70	191.11	226,659.14
99	2,860.80	2,671.92	188.88	223,987.22
100	2,860.80	2,674.15	186.66	221,313.07
101	2,860.80	2,676.38	184.43	218,636.70
102	2,860.80	2,678.61	182.20	215,958.09
103	2,860.80	2,680.84	179.97	213,277.25
104	2,860.80	2,683.07	177.73	210,594.18
105	2,860.80	2,685.31	175.50	207,908.87
106	2,860.80	2,687.55	173.26	205,221.32
107	2,860.80	2,689.79	171.02	202,531.54
108	2,860.80	2,692.03	168.78	199,839.51
109	2,860.80	2,694.27	166.53	197,145.24
110	2,860.80	2,696.52	164.29	194,448.72
111	2,860.80	2,698.76	162.04	191,749.96
112	2,860.80	2,701.01	159.79	189,048.95
113	2,860.80	2,703.26	157.54	186,345.68
114	2,860.80	2,705.52	155.29	183,640.17
115	2,860.80	2,707.77	153.03	180,932.40
116	2,860.80	2,710.03	150.78	178,222.37
117	2,860.80	2,712.29	148.52	175,510.09
118	2,860.80	2,714.55	146.26	172,795.54
119	2,860.80	2,716.81	144.00	170,078.73
120	2,860.80	2,719.07	141.73	167,359.66
121	2,860.80	2,721.34	139.47	164,638.32
122	2,860.80	2,723.61	137.20	161,914.72
123	2,860.80	2,725.87	134.93	159,188.84
124	2,860.80	2,728.15	132.66	156,460.70
125	2,860.80	2,730.42	130.38	153,730.28
126	2,860.80	2,732.70	128.11	150,997.58
127	2,860.80	2,734.97	125.83	148,262.61
128	2,860.80	2,737.25	123.55	145,525.36
129	2,860.80	2,739.53	121.27	142,785.83
130	2,860.80	2,741.82	118.99	140,044.01
131	2,860.80	2,744.10	116.70	137,299.91
132	2,860.80	2,746.39	114.42	134,553.52
133	2,860.80	2,748.68	112.13	131,804.85
134	2,860.80	2,750.97	109.84	129,053.88
135	2,860.80	2,753.26	107.54	126,300.62
136	2,860.80	2,755.55	105.25	123,545.07
137	2,860.80	2,757.85	102.95	120,787.22
138	2,860.80	2,760.15	100.66	118,027.07
139	2,860.80	2,762.45	98.36	115,264.62
140	2,860.80	2,764.75	96.05	112,499.87
141	2,860.80	2,767.05	93.75	109,732.82
142	2,860.80	2,769.36	91.44	106,963.46
143	2,860.80	2,771.67	89.14	104,191.79
144	2,860.80	2,773.98	86.83	101,417.81
145	2,860.80	2,776.29	84.51	98,641.53
146	2,860.80	2,778.60	82.20	95,862.92
147	2,860.80	2,780.92	79.89	93,082.00
148	2,860.80	2,783.24	77.57	90,298.77
149	2,860.80	2,785.55	75.25	87,513.21
150	2,860.80	2,787.88	72.93	84,725.34
151	2,860.80	2,790.20	70.60	81,935.14
152	2,860.80	2,792.52	68.28	79,142.61
153	2,860.80	2,794.85	65.95	76,347.76
154	2,860.80	2,797.18	63.62	73,550.58
155	2,860.80	2,799.51	61.29	70,751.07
156	2,860.80	2,801.84	58.96	67,949.23
157	2,860.80	2,804.18	56.62	65,145.05
158	2,860.80	2,806.52	54.29	62,338.53
159	2,860.80	2,808.86	51.95	59,529.68
160	2,860.80	2,811.20	49.61	56,718.48
161	2,860.80	2,813.54	47.27	53,904.94
162	2,860.80	2,815.88	44.92	51,089.06
163	2,860.80	2,818.23	42.57	48,270.83
164	2,860.80	2,820.58	40.23	45,450.25
165	2,860.80	2,822.93	37.88	42,627.32
166	2,860.80	2,825.28	35.52	39,802.04
167	2,860.80	2,827.64	33.17	36,974.41
168	2,860.80	2,829.99	30.81	34,144.41
169	2,860.80	2,832.35	28.45	31,312.06
170	2,860.80	2,834.71	26.09	28,477.35
171	2,860.80	2,837.07	23.73	25,640.28
172	2,860.80	2,839.44	21.37	22,800.84
173	2,860.80	2,841.80	19.00	19,959.04
174	2,860.80	2,844.17	16.63	17,114.87
175	2,860.80	2,846.54	14.26	14,268.33
176	2,860.80	2,848.91	11.89	11,419.41
177	2,860.80	2,851.29	9.52	8,568.13
178	2,860.80	2,853.66	7.14	5,714.46
179	2,860.80	2,856.04	4.76	2,858.42
180	2,860.80	2,858.42	2.38	0.00