Mortgage Loan of $50,000 for 15 Years at 2.90%

What's the payment on a 15 year home loan for $50k at 2.90% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $342.89

$4,115 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 2.90 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	342.89	222.06	120.83	49,777.94
2	342.89	222.59	120.30	49,555.35
3	342.89	223.13	119.76	49,332.22
4	342.89	223.67	119.22	49,108.54
5	342.89	224.21	118.68	48,884.33
6	342.89	224.75	118.14	48,659.58
7	342.89	225.30	117.59	48,434.28
8	342.89	225.84	117.05	48,208.44
9	342.89	226.39	116.50	47,982.05
10	342.89	226.93	115.96	47,755.12
11	342.89	227.48	115.41	47,527.63
12	342.89	228.03	114.86	47,299.60
13	342.89	228.58	114.31	47,071.02
14	342.89	229.14	113.75	46,841.88
15	342.89	229.69	113.20	46,612.19
16	342.89	230.25	112.65	46,381.95
17	342.89	230.80	112.09	46,151.14
18	342.89	231.36	111.53	45,919.78
19	342.89	231.92	110.97	45,687.87
20	342.89	232.48	110.41	45,455.39
21	342.89	233.04	109.85	45,222.35
22	342.89	233.60	109.29	44,988.74
23	342.89	234.17	108.72	44,754.57
24	342.89	234.73	108.16	44,519.84
25	342.89	235.30	107.59	44,284.54
26	342.89	235.87	107.02	44,048.67
27	342.89	236.44	106.45	43,812.23
28	342.89	237.01	105.88	43,575.22
29	342.89	237.58	105.31	43,337.63
30	342.89	238.16	104.73	43,099.47
31	342.89	238.73	104.16	42,860.74
32	342.89	239.31	103.58	42,621.43
33	342.89	239.89	103.00	42,381.54
34	342.89	240.47	102.42	42,141.07
35	342.89	241.05	101.84	41,900.02
36	342.89	241.63	101.26	41,658.39
37	342.89	242.22	100.67	41,416.17
38	342.89	242.80	100.09	41,173.37
39	342.89	243.39	99.50	40,929.98
40	342.89	243.98	98.91	40,686.00
41	342.89	244.57	98.32	40,441.44
42	342.89	245.16	97.73	40,196.28
43	342.89	245.75	97.14	39,950.53
44	342.89	246.34	96.55	39,704.18
45	342.89	246.94	95.95	39,457.24
46	342.89	247.54	95.36	39,209.71
47	342.89	248.13	94.76	38,961.57
48	342.89	248.73	94.16	38,712.84
49	342.89	249.34	93.56	38,463.50
50	342.89	249.94	92.95	38,213.57
51	342.89	250.54	92.35	37,963.03
52	342.89	251.15	91.74	37,711.88
53	342.89	251.75	91.14	37,460.12
54	342.89	252.36	90.53	37,207.76
55	342.89	252.97	89.92	36,954.79
56	342.89	253.58	89.31	36,701.21
57	342.89	254.20	88.69	36,447.01
58	342.89	254.81	88.08	36,192.20
59	342.89	255.43	87.46	35,936.77
60	342.89	256.04	86.85	35,680.73
61	342.89	256.66	86.23	35,424.06
62	342.89	257.28	85.61	35,166.78
63	342.89	257.90	84.99	34,908.88
64	342.89	258.53	84.36	34,650.35
65	342.89	259.15	83.74	34,391.20
66	342.89	259.78	83.11	34,131.42
67	342.89	260.41	82.48	33,871.01
68	342.89	261.04	81.85	33,609.97
69	342.89	261.67	81.22	33,348.31
70	342.89	262.30	80.59	33,086.01
71	342.89	262.93	79.96	32,823.07
72	342.89	263.57	79.32	32,559.50
73	342.89	264.21	78.69	32,295.30
74	342.89	264.84	78.05	32,030.45
75	342.89	265.48	77.41	31,764.97
76	342.89	266.13	76.77	31,498.84
77	342.89	266.77	76.12	31,232.08
78	342.89	267.41	75.48	30,964.66
79	342.89	268.06	74.83	30,696.60
80	342.89	268.71	74.18	30,427.89
81	342.89	269.36	73.53	30,158.54
82	342.89	270.01	72.88	29,888.53
83	342.89	270.66	72.23	29,617.87
84	342.89	271.31	71.58	29,346.55
85	342.89	271.97	70.92	29,074.58
86	342.89	272.63	70.26	28,801.96
87	342.89	273.29	69.60	28,528.67
88	342.89	273.95	68.94	28,254.72
89	342.89	274.61	68.28	27,980.11
90	342.89	275.27	67.62	27,704.84
91	342.89	275.94	66.95	27,428.90
92	342.89	276.60	66.29	27,152.30
93	342.89	277.27	65.62	26,875.03
94	342.89	277.94	64.95	26,597.08
95	342.89	278.61	64.28	26,318.47
96	342.89	279.29	63.60	26,039.18
97	342.89	279.96	62.93	25,759.22
98	342.89	280.64	62.25	25,478.58
99	342.89	281.32	61.57	25,197.26
100	342.89	282.00	60.89	24,915.26
101	342.89	282.68	60.21	24,632.58
102	342.89	283.36	59.53	24,349.22
103	342.89	284.05	58.84	24,065.17
104	342.89	284.73	58.16	23,780.44
105	342.89	285.42	57.47	23,495.02
106	342.89	286.11	56.78	23,208.90
107	342.89	286.80	56.09	22,922.10
108	342.89	287.50	55.40	22,634.61
109	342.89	288.19	54.70	22,346.41
110	342.89	288.89	54.00	22,057.53
111	342.89	289.59	53.31	21,767.94
112	342.89	290.29	52.61	21,477.66
113	342.89	290.99	51.90	21,186.67
114	342.89	291.69	51.20	20,894.98
115	342.89	292.39	50.50	20,602.58
116	342.89	293.10	49.79	20,309.48
117	342.89	293.81	49.08	20,015.67
118	342.89	294.52	48.37	19,721.15
119	342.89	295.23	47.66	19,425.92
120	342.89	295.95	46.95	19,129.98
121	342.89	296.66	46.23	18,833.32
122	342.89	297.38	45.51	18,535.94
123	342.89	298.10	44.80	18,237.84
124	342.89	298.82	44.07	17,939.03
125	342.89	299.54	43.35	17,639.49
126	342.89	300.26	42.63	17,339.23
127	342.89	300.99	41.90	17,038.24
128	342.89	301.72	41.18	16,736.52
129	342.89	302.44	40.45	16,434.08
130	342.89	303.18	39.72	16,130.90
131	342.89	303.91	38.98	15,826.99
132	342.89	304.64	38.25	15,522.35
133	342.89	305.38	37.51	15,216.97
134	342.89	306.12	36.77	14,910.86
135	342.89	306.86	36.03	14,604.00
136	342.89	307.60	35.29	14,296.40
137	342.89	308.34	34.55	13,988.06
138	342.89	309.09	33.80	13,678.97
139	342.89	309.83	33.06	13,369.14
140	342.89	310.58	32.31	13,058.56
141	342.89	311.33	31.56	12,747.22
142	342.89	312.09	30.81	12,435.14
143	342.89	312.84	30.05	12,122.30
144	342.89	313.60	29.30	11,808.70
145	342.89	314.35	28.54	11,494.35
146	342.89	315.11	27.78	11,179.24
147	342.89	315.87	27.02	10,863.36
148	342.89	316.64	26.25	10,546.72
149	342.89	317.40	25.49	10,229.32
150	342.89	318.17	24.72	9,911.15
151	342.89	318.94	23.95	9,592.21
152	342.89	319.71	23.18	9,272.50
153	342.89	320.48	22.41	8,952.02
154	342.89	321.26	21.63	8,630.76
155	342.89	322.03	20.86	8,308.73
156	342.89	322.81	20.08	7,985.92
157	342.89	323.59	19.30	7,662.32
158	342.89	324.37	18.52	7,337.95
159	342.89	325.16	17.73	7,012.79
160	342.89	325.94	16.95	6,686.85
161	342.89	326.73	16.16	6,360.12
162	342.89	327.52	15.37	6,032.60
163	342.89	328.31	14.58	5,704.28
164	342.89	329.11	13.79	5,375.18
165	342.89	329.90	12.99	5,045.28
166	342.89	330.70	12.19	4,714.58
167	342.89	331.50	11.39	4,383.08
168	342.89	332.30	10.59	4,050.78
169	342.89	333.10	9.79	3,717.68
170	342.89	333.91	8.98	3,383.77
171	342.89	334.71	8.18	3,049.06
172	342.89	335.52	7.37	2,713.54
173	342.89	336.33	6.56	2,377.20
174	342.89	337.15	5.74	2,040.06
175	342.89	337.96	4.93	1,702.10
176	342.89	338.78	4.11	1,363.32
177	342.89	339.60	3.29	1,023.72
178	342.89	340.42	2.47	683.30
179	342.89	341.24	1.65	342.06
180	342.89	342.06	0.83	0.00