Mortgage Loan of $50,000 for 15 Years at 3.00%

What's the payment on a 15 year home loan for $50k at 3.00% interest?
Loan Amount
$
Length
Interest Rate
%
Results
Monthly payment: $345.29
$4,143 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 3.00 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
1 345.29 220.29 125.00 49,779.71
2 345.29 220.84 124.45 49,558.87
3 345.29 221.39 123.90 49,337.47
4 345.29 221.95 123.34 49,115.53
5 345.29 222.50 122.79 48,893.02
6 345.29 223.06 122.23 48,669.97
7 345.29 223.62 121.67 48,446.35
8 345.29 224.17 121.12 48,222.18
9 345.29 224.74 120.56 47,997.44
10 345.29 225.30 119.99 47,772.14
11 345.29 225.86 119.43 47,546.28
12 345.29 226.43 118.87 47,319.86
13 345.29 226.99 118.30 47,092.87
14 345.29 227.56 117.73 46,865.31
15 345.29 228.13 117.16 46,637.18
16 345.29 228.70 116.59 46,408.48
17 345.29 229.27 116.02 46,179.21
18 345.29 229.84 115.45 45,949.37
19 345.29 230.42 114.87 45,718.95
20 345.29 230.99 114.30 45,487.96
21 345.29 231.57 113.72 45,256.39
22 345.29 232.15 113.14 45,024.24
23 345.29 232.73 112.56 44,791.51
24 345.29 233.31 111.98 44,558.20
25 345.29 233.90 111.40 44,324.30
26 345.29 234.48 110.81 44,089.82
27 345.29 235.07 110.22 43,854.75
28 345.29 235.65 109.64 43,619.10
29 345.29 236.24 109.05 43,382.86
30 345.29 236.83 108.46 43,146.02
31 345.29 237.43 107.87 42,908.60
32 345.29 238.02 107.27 42,670.58
33 345.29 238.61 106.68 42,431.96
34 345.29 239.21 106.08 42,192.75
35 345.29 239.81 105.48 41,952.94
36 345.29 240.41 104.88 41,712.54
37 345.29 241.01 104.28 41,471.53
38 345.29 241.61 103.68 41,229.91
39 345.29 242.22 103.07 40,987.70
40 345.29 242.82 102.47 40,744.88
41 345.29 243.43 101.86 40,501.45
42 345.29 244.04 101.25 40,257.41
43 345.29 244.65 100.64 40,012.76
44 345.29 245.26 100.03 39,767.50
45 345.29 245.87 99.42 39,521.63
46 345.29 246.49 98.80 39,275.15
47 345.29 247.10 98.19 39,028.04
48 345.29 247.72 97.57 38,780.32
49 345.29 248.34 96.95 38,531.98
50 345.29 248.96 96.33 38,283.02
51 345.29 249.58 95.71 38,033.44
52 345.29 250.21 95.08 37,783.23
53 345.29 250.83 94.46 37,532.40
54 345.29 251.46 93.83 37,280.94
55 345.29 252.09 93.20 37,028.85
56 345.29 252.72 92.57 36,776.13
57 345.29 253.35 91.94 36,522.78
58 345.29 253.98 91.31 36,268.80
59 345.29 254.62 90.67 36,014.18
60 345.29 255.26 90.04 35,758.92
61 345.29 255.89 89.40 35,503.03
62 345.29 256.53 88.76 35,246.50
63 345.29 257.17 88.12 34,989.32
64 345.29 257.82 87.47 34,731.50
65 345.29 258.46 86.83 34,473.04
66 345.29 259.11 86.18 34,213.93
67 345.29 259.76 85.53 33,954.18
68 345.29 260.41 84.89 33,693.77
69 345.29 261.06 84.23 33,432.72
70 345.29 261.71 83.58 33,171.01
71 345.29 262.36 82.93 32,908.64
72 345.29 263.02 82.27 32,645.62
73 345.29 263.68 81.61 32,381.95
74 345.29 264.34 80.95 32,117.61
75 345.29 265.00 80.29 31,852.61
76 345.29 265.66 79.63 31,586.96
77 345.29 266.32 78.97 31,320.63
78 345.29 266.99 78.30 31,053.64
79 345.29 267.66 77.63 30,785.99
80 345.29 268.33 76.96 30,517.66
81 345.29 269.00 76.29 30,248.66
82 345.29 269.67 75.62 29,978.99
83 345.29 270.34 74.95 29,708.65
84 345.29 271.02 74.27 29,437.63
85 345.29 271.70 73.59 29,165.94
86 345.29 272.38 72.91 28,893.56
87 345.29 273.06 72.23 28,620.50
88 345.29 273.74 71.55 28,346.76
89 345.29 274.42 70.87 28,072.34
90 345.29 275.11 70.18 27,797.23
91 345.29 275.80 69.49 27,521.43
92 345.29 276.49 68.80 27,244.94
93 345.29 277.18 68.11 26,967.77
94 345.29 277.87 67.42 26,689.89
95 345.29 278.57 66.72 26,411.33
96 345.29 279.26 66.03 26,132.07
97 345.29 279.96 65.33 25,852.10
98 345.29 280.66 64.63 25,571.44
99 345.29 281.36 63.93 25,290.08
100 345.29 282.07 63.23 25,008.02
101 345.29 282.77 62.52 24,725.25
102 345.29 283.48 61.81 24,441.77
103 345.29 284.19 61.10 24,157.58
104 345.29 284.90 60.39 23,872.68
105 345.29 285.61 59.68 23,587.08
106 345.29 286.32 58.97 23,300.75
107 345.29 287.04 58.25 23,013.71
108 345.29 287.76 57.53 22,725.96
109 345.29 288.48 56.81 22,437.48
110 345.29 289.20 56.09 22,148.28
111 345.29 289.92 55.37 21,858.36
112 345.29 290.64 54.65 21,567.72
113 345.29 291.37 53.92 21,276.35
114 345.29 292.10 53.19 20,984.25
115 345.29 292.83 52.46 20,691.42
116 345.29 293.56 51.73 20,397.85
117 345.29 294.30 50.99 20,103.56
118 345.29 295.03 50.26 19,808.53
119 345.29 295.77 49.52 19,512.76
120 345.29 296.51 48.78 19,216.25
121 345.29 297.25 48.04 18,919.00
122 345.29 297.99 47.30 18,621.00
123 345.29 298.74 46.55 18,322.27
124 345.29 299.49 45.81 18,022.78
125 345.29 300.23 45.06 17,722.55
126 345.29 300.98 44.31 17,421.56
127 345.29 301.74 43.55 17,119.83
128 345.29 302.49 42.80 16,817.33
129 345.29 303.25 42.04 16,514.09
130 345.29 304.01 41.29 16,210.08
131 345.29 304.77 40.53 15,905.32
132 345.29 305.53 39.76 15,599.79
133 345.29 306.29 39.00 15,293.50
134 345.29 307.06 38.23 14,986.44
135 345.29 307.82 37.47 14,678.62
136 345.29 308.59 36.70 14,370.02
137 345.29 309.37 35.93 14,060.66
138 345.29 310.14 35.15 13,750.52
139 345.29 310.91 34.38 13,439.60
140 345.29 311.69 33.60 13,127.91
141 345.29 312.47 32.82 12,815.44
142 345.29 313.25 32.04 12,502.19
143 345.29 314.04 31.26 12,188.15
144 345.29 314.82 30.47 11,873.33
145 345.29 315.61 29.68 11,557.72
146 345.29 316.40 28.89 11,241.33
147 345.29 317.19 28.10 10,924.14
148 345.29 317.98 27.31 10,606.16
149 345.29 318.78 26.52 10,287.38
150 345.29 319.57 25.72 9,967.81
151 345.29 320.37 24.92 9,647.44
152 345.29 321.17 24.12 9,326.27
153 345.29 321.98 23.32 9,004.29
154 345.29 322.78 22.51 8,681.51
155 345.29 323.59 21.70 8,357.93
156 345.29 324.40 20.89 8,033.53
157 345.29 325.21 20.08 7,708.32
158 345.29 326.02 19.27 7,382.30
159 345.29 326.84 18.46 7,055.47
160 345.29 327.65 17.64 6,727.81
161 345.29 328.47 16.82 6,399.34
162 345.29 329.29 16.00 6,070.05
163 345.29 330.12 15.18 5,739.94
164 345.29 330.94 14.35 5,408.99
165 345.29 331.77 13.52 5,077.23
166 345.29 332.60 12.69 4,744.63
167 345.29 333.43 11.86 4,411.20
168 345.29 334.26 11.03 4,076.94
169 345.29 335.10 10.19 3,741.84
170 345.29 335.94 9.35 3,405.90
171 345.29 336.78 8.51 3,069.13
172 345.29 337.62 7.67 2,731.51
173 345.29 338.46 6.83 2,393.05
174 345.29 339.31 5.98 2,053.74
175 345.29 340.16 5.13 1,713.58
176 345.29 341.01 4.28 1,372.57
177 345.29 341.86 3.43 1,030.71
178 345.29 342.71 2.58 688.00
179 345.29 343.57 1.72 344.43
180 345.29 344.43 0.86 0.00