Mortgage Loan of $50,000 for 15 Years at 1.00%

What's the payment on a 15 year home loan for $50k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $299.25

$3,591 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $50k 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 50,000 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	299.25	257.58	41.67	49,742.42
2	299.25	257.80	41.45	49,484.62
3	299.25	258.01	41.24	49,226.61
4	299.25	258.23	41.02	48,968.39
5	299.25	258.44	40.81	48,709.95
6	299.25	258.66	40.59	48,451.29
7	299.25	258.87	40.38	48,192.42
8	299.25	259.09	40.16	47,933.34
9	299.25	259.30	39.94	47,674.03
10	299.25	259.52	39.73	47,414.51
11	299.25	259.74	39.51	47,154.78
12	299.25	259.95	39.30	46,894.83
13	299.25	260.17	39.08	46,634.66
14	299.25	260.39	38.86	46,374.27
15	299.25	260.60	38.65	46,113.67
16	299.25	260.82	38.43	45,852.85
17	299.25	261.04	38.21	45,591.82
18	299.25	261.25	37.99	45,330.56
19	299.25	261.47	37.78	45,069.09
20	299.25	261.69	37.56	44,807.40
21	299.25	261.91	37.34	44,545.49
22	299.25	262.13	37.12	44,283.37
23	299.25	262.34	36.90	44,021.02
24	299.25	262.56	36.68	43,758.46
25	299.25	262.78	36.47	43,495.68
26	299.25	263.00	36.25	43,232.68
27	299.25	263.22	36.03	42,969.46
28	299.25	263.44	35.81	42,706.02
29	299.25	263.66	35.59	42,442.36
30	299.25	263.88	35.37	42,178.48
31	299.25	264.10	35.15	41,914.38
32	299.25	264.32	34.93	41,650.06
33	299.25	264.54	34.71	41,385.52
34	299.25	264.76	34.49	41,120.76
35	299.25	264.98	34.27	40,855.78
36	299.25	265.20	34.05	40,590.58
37	299.25	265.42	33.83	40,325.16
38	299.25	265.64	33.60	40,059.52
39	299.25	265.86	33.38	39,793.65
40	299.25	266.09	33.16	39,527.57
41	299.25	266.31	32.94	39,261.26
42	299.25	266.53	32.72	38,994.73
43	299.25	266.75	32.50	38,727.98
44	299.25	266.97	32.27	38,461.01
45	299.25	267.20	32.05	38,193.81
46	299.25	267.42	31.83	37,926.39
47	299.25	267.64	31.61	37,658.75
48	299.25	267.86	31.38	37,390.88
49	299.25	268.09	31.16	37,122.79
50	299.25	268.31	30.94	36,854.48
51	299.25	268.54	30.71	36,585.95
52	299.25	268.76	30.49	36,317.19
53	299.25	268.98	30.26	36,048.21
54	299.25	269.21	30.04	35,779.00
55	299.25	269.43	29.82	35,509.57
56	299.25	269.66	29.59	35,239.91
57	299.25	269.88	29.37	34,970.03
58	299.25	270.11	29.14	34,699.93
59	299.25	270.33	28.92	34,429.59
60	299.25	270.56	28.69	34,159.04
61	299.25	270.78	28.47	33,888.26
62	299.25	271.01	28.24	33,617.25
63	299.25	271.23	28.01	33,346.02
64	299.25	271.46	27.79	33,074.56
65	299.25	271.69	27.56	32,802.87
66	299.25	271.91	27.34	32,530.96
67	299.25	272.14	27.11	32,258.82
68	299.25	272.36	26.88	31,986.46
69	299.25	272.59	26.66	31,713.87
70	299.25	272.82	26.43	31,441.05
71	299.25	273.05	26.20	31,168.00
72	299.25	273.27	25.97	30,894.73
73	299.25	273.50	25.75	30,621.23
74	299.25	273.73	25.52	30,347.50
75	299.25	273.96	25.29	30,073.54
76	299.25	274.19	25.06	29,799.35
77	299.25	274.41	24.83	29,524.94
78	299.25	274.64	24.60	29,250.30
79	299.25	274.87	24.38	28,975.42
80	299.25	275.10	24.15	28,700.32
81	299.25	275.33	23.92	28,424.99
82	299.25	275.56	23.69	28,149.43
83	299.25	275.79	23.46	27,873.64
84	299.25	276.02	23.23	27,597.62
85	299.25	276.25	23.00	27,321.37
86	299.25	276.48	22.77	27,044.89
87	299.25	276.71	22.54	26,768.18
88	299.25	276.94	22.31	26,491.24
89	299.25	277.17	22.08	26,214.07
90	299.25	277.40	21.85	25,936.67
91	299.25	277.63	21.61	25,659.04
92	299.25	277.86	21.38	25,381.17
93	299.25	278.10	21.15	25,103.08
94	299.25	278.33	20.92	24,824.75
95	299.25	278.56	20.69	24,546.19
96	299.25	278.79	20.46	24,267.40
97	299.25	279.02	20.22	23,988.37
98	299.25	279.26	19.99	23,709.12
99	299.25	279.49	19.76	23,429.63
100	299.25	279.72	19.52	23,149.90
101	299.25	279.96	19.29	22,869.95
102	299.25	280.19	19.06	22,589.76
103	299.25	280.42	18.82	22,309.34
104	299.25	280.66	18.59	22,028.68
105	299.25	280.89	18.36	21,747.79
106	299.25	281.12	18.12	21,466.67
107	299.25	281.36	17.89	21,185.31
108	299.25	281.59	17.65	20,903.71
109	299.25	281.83	17.42	20,621.89
110	299.25	282.06	17.18	20,339.82
111	299.25	282.30	16.95	20,057.53
112	299.25	282.53	16.71	19,774.99
113	299.25	282.77	16.48	19,492.23
114	299.25	283.00	16.24	19,209.22
115	299.25	283.24	16.01	18,925.98
116	299.25	283.48	15.77	18,642.51
117	299.25	283.71	15.54	18,358.80
118	299.25	283.95	15.30	18,074.85
119	299.25	284.18	15.06	17,790.66
120	299.25	284.42	14.83	17,506.24
121	299.25	284.66	14.59	17,221.58
122	299.25	284.90	14.35	16,936.69
123	299.25	285.13	14.11	16,651.55
124	299.25	285.37	13.88	16,366.18
125	299.25	285.61	13.64	16,080.57
126	299.25	285.85	13.40	15,794.73
127	299.25	286.08	13.16	15,508.64
128	299.25	286.32	12.92	15,222.32
129	299.25	286.56	12.69	14,935.76
130	299.25	286.80	12.45	14,648.96
131	299.25	287.04	12.21	14,361.92
132	299.25	287.28	11.97	14,074.64
133	299.25	287.52	11.73	13,787.12
134	299.25	287.76	11.49	13,499.36
135	299.25	288.00	11.25	13,211.36
136	299.25	288.24	11.01	12,923.12
137	299.25	288.48	10.77	12,634.65
138	299.25	288.72	10.53	12,345.93
139	299.25	288.96	10.29	12,056.97
140	299.25	289.20	10.05	11,767.77
141	299.25	289.44	9.81	11,478.33
142	299.25	289.68	9.57	11,188.65
143	299.25	289.92	9.32	10,898.72
144	299.25	290.16	9.08	10,608.56
145	299.25	290.41	8.84	10,318.15
146	299.25	290.65	8.60	10,027.50
147	299.25	290.89	8.36	9,736.61
148	299.25	291.13	8.11	9,445.48
149	299.25	291.38	7.87	9,154.10
150	299.25	291.62	7.63	8,862.48
151	299.25	291.86	7.39	8,570.62
152	299.25	292.11	7.14	8,278.52
153	299.25	292.35	6.90	7,986.17
154	299.25	292.59	6.66	7,693.58
155	299.25	292.84	6.41	7,400.74
156	299.25	293.08	6.17	7,107.66
157	299.25	293.32	5.92	6,814.34
158	299.25	293.57	5.68	6,520.77
159	299.25	293.81	5.43	6,226.95
160	299.25	294.06	5.19	5,932.90
161	299.25	294.30	4.94	5,638.59
162	299.25	294.55	4.70	5,344.04
163	299.25	294.79	4.45	5,049.25
164	299.25	295.04	4.21	4,754.21
165	299.25	295.29	3.96	4,458.92
166	299.25	295.53	3.72	4,163.39
167	299.25	295.78	3.47	3,867.62
168	299.25	296.02	3.22	3,571.59
169	299.25	296.27	2.98	3,275.32
170	299.25	296.52	2.73	2,978.80
171	299.25	296.76	2.48	2,682.04
172	299.25	297.01	2.24	2,385.03
173	299.25	297.26	1.99	2,087.77
174	299.25	297.51	1.74	1,790.26
175	299.25	297.76	1.49	1,492.50
176	299.25	298.00	1.24	1,194.50
177	299.25	298.25	1.00	896.25
178	299.25	298.50	0.75	597.75
179	299.25	298.75	0.50	299.00
180	299.25	299.00	0.25	0.00