Mortgage Loan of $500,000 for 15 Years at 3.00%

What's the payment on a 15 year home loan for $500k at 3.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $3,452.91

$41,435 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $500k 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 500,000 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	3,452.91	2,202.91	1,250.00	497,797.09
2	3,452.91	2,208.42	1,244.49	495,588.68
3	3,452.91	2,213.94	1,238.97	493,374.74
4	3,452.91	2,219.47	1,233.44	491,155.27
5	3,452.91	2,225.02	1,227.89	488,930.25
6	3,452.91	2,230.58	1,222.33	486,699.67
7	3,452.91	2,236.16	1,216.75	484,463.51
8	3,452.91	2,241.75	1,211.16	482,221.76
9	3,452.91	2,247.35	1,205.55	479,974.40
10	3,452.91	2,252.97	1,199.94	477,721.43
11	3,452.91	2,258.60	1,194.30	475,462.83
12	3,452.91	2,264.25	1,188.66	473,198.58
13	3,452.91	2,269.91	1,183.00	470,928.66
14	3,452.91	2,275.59	1,177.32	468,653.08
15	3,452.91	2,281.28	1,171.63	466,371.80
16	3,452.91	2,286.98	1,165.93	464,084.82
17	3,452.91	2,292.70	1,160.21	461,792.13
18	3,452.91	2,298.43	1,154.48	459,493.70
19	3,452.91	2,304.17	1,148.73	457,189.53
20	3,452.91	2,309.93	1,142.97	454,879.59
21	3,452.91	2,315.71	1,137.20	452,563.88
22	3,452.91	2,321.50	1,131.41	450,242.38
23	3,452.91	2,327.30	1,125.61	447,915.08
24	3,452.91	2,333.12	1,119.79	445,581.96
25	3,452.91	2,338.95	1,113.95	443,243.01
26	3,452.91	2,344.80	1,108.11	440,898.21
27	3,452.91	2,350.66	1,102.25	438,547.54
28	3,452.91	2,356.54	1,096.37	436,191.00
29	3,452.91	2,362.43	1,090.48	433,828.57
30	3,452.91	2,368.34	1,084.57	431,460.24
31	3,452.91	2,374.26	1,078.65	429,085.98
32	3,452.91	2,380.19	1,072.71	426,705.79
33	3,452.91	2,386.14	1,066.76	424,319.64
34	3,452.91	2,392.11	1,060.80	421,927.53
35	3,452.91	2,398.09	1,054.82	419,529.44
36	3,452.91	2,404.08	1,048.82	417,125.36
37	3,452.91	2,410.09	1,042.81	414,715.26
38	3,452.91	2,416.12	1,036.79	412,299.14
39	3,452.91	2,422.16	1,030.75	409,876.98
40	3,452.91	2,428.22	1,024.69	407,448.77
41	3,452.91	2,434.29	1,018.62	405,014.48
42	3,452.91	2,440.37	1,012.54	402,574.11
43	3,452.91	2,446.47	1,006.44	400,127.64
44	3,452.91	2,452.59	1,000.32	397,675.05
45	3,452.91	2,458.72	994.19	395,216.33
46	3,452.91	2,464.87	988.04	392,751.46
47	3,452.91	2,471.03	981.88	390,280.43
48	3,452.91	2,477.21	975.70	387,803.22
49	3,452.91	2,483.40	969.51	385,319.82
50	3,452.91	2,489.61	963.30	382,830.21
51	3,452.91	2,495.83	957.08	380,334.38
52	3,452.91	2,502.07	950.84	377,832.31
53	3,452.91	2,508.33	944.58	375,323.98
54	3,452.91	2,514.60	938.31	372,809.38
55	3,452.91	2,520.88	932.02	370,288.50
56	3,452.91	2,527.19	925.72	367,761.31
57	3,452.91	2,533.50	919.40	365,227.81
58	3,452.91	2,539.84	913.07	362,687.97
59	3,452.91	2,546.19	906.72	360,141.78
60	3,452.91	2,552.55	900.35	357,589.23
61	3,452.91	2,558.94	893.97	355,030.29
62	3,452.91	2,565.33	887.58	352,464.96
63	3,452.91	2,571.75	881.16	349,893.21
64	3,452.91	2,578.18	874.73	347,315.04
65	3,452.91	2,584.62	868.29	344,730.42
66	3,452.91	2,591.08	861.83	342,139.34
67	3,452.91	2,597.56	855.35	339,541.78
68	3,452.91	2,604.05	848.85	336,937.72
69	3,452.91	2,610.56	842.34	334,327.16
70	3,452.91	2,617.09	835.82	331,710.07
71	3,452.91	2,623.63	829.28	329,086.43
72	3,452.91	2,630.19	822.72	326,456.24
73	3,452.91	2,636.77	816.14	323,819.47
74	3,452.91	2,643.36	809.55	321,176.12
75	3,452.91	2,649.97	802.94	318,526.15
76	3,452.91	2,656.59	796.32	315,869.55
77	3,452.91	2,663.23	789.67	313,206.32
78	3,452.91	2,669.89	783.02	310,536.43
79	3,452.91	2,676.57	776.34	307,859.86
80	3,452.91	2,683.26	769.65	305,176.60
81	3,452.91	2,689.97	762.94	302,486.64
82	3,452.91	2,696.69	756.22	299,789.94
83	3,452.91	2,703.43	749.47	297,086.51
84	3,452.91	2,710.19	742.72	294,376.32
85	3,452.91	2,716.97	735.94	291,659.35
86	3,452.91	2,723.76	729.15	288,935.59
87	3,452.91	2,730.57	722.34	286,205.02
88	3,452.91	2,737.40	715.51	283,467.63
89	3,452.91	2,744.24	708.67	280,723.39
90	3,452.91	2,751.10	701.81	277,972.29
91	3,452.91	2,757.98	694.93	275,214.31
92	3,452.91	2,764.87	688.04	272,449.44
93	3,452.91	2,771.78	681.12	269,677.65
94	3,452.91	2,778.71	674.19	266,898.94
95	3,452.91	2,785.66	667.25	264,113.28
96	3,452.91	2,792.63	660.28	261,320.65
97	3,452.91	2,799.61	653.30	258,521.05
98	3,452.91	2,806.61	646.30	255,714.44
99	3,452.91	2,813.62	639.29	252,900.82
100	3,452.91	2,820.66	632.25	250,080.16
101	3,452.91	2,827.71	625.20	247,252.45
102	3,452.91	2,834.78	618.13	244,417.68
103	3,452.91	2,841.86	611.04	241,575.81
104	3,452.91	2,848.97	603.94	238,726.85
105	3,452.91	2,856.09	596.82	235,870.75
106	3,452.91	2,863.23	589.68	233,007.52
107	3,452.91	2,870.39	582.52	230,137.13
108	3,452.91	2,877.57	575.34	227,259.57
109	3,452.91	2,884.76	568.15	224,374.81
110	3,452.91	2,891.97	560.94	221,482.84
111	3,452.91	2,899.20	553.71	218,583.64
112	3,452.91	2,906.45	546.46	215,677.19
113	3,452.91	2,913.72	539.19	212,763.47
114	3,452.91	2,921.00	531.91	209,842.47
115	3,452.91	2,928.30	524.61	206,914.17
116	3,452.91	2,935.62	517.29	203,978.55
117	3,452.91	2,942.96	509.95	201,035.59
118	3,452.91	2,950.32	502.59	198,085.27
119	3,452.91	2,957.70	495.21	195,127.57
120	3,452.91	2,965.09	487.82	192,162.48
121	3,452.91	2,972.50	480.41	189,189.98
122	3,452.91	2,979.93	472.97	186,210.05
123	3,452.91	2,987.38	465.53	183,222.66
124	3,452.91	2,994.85	458.06	180,227.81
125	3,452.91	3,002.34	450.57	177,225.47
126	3,452.91	3,009.84	443.06	174,215.63
127	3,452.91	3,017.37	435.54	171,198.26
128	3,452.91	3,024.91	428.00	168,173.35
129	3,452.91	3,032.47	420.43	165,140.87
130	3,452.91	3,040.06	412.85	162,100.82
131	3,452.91	3,047.66	405.25	159,053.16
132	3,452.91	3,055.28	397.63	155,997.89
133	3,452.91	3,062.91	389.99	152,934.97
134	3,452.91	3,070.57	382.34	149,864.40
135	3,452.91	3,078.25	374.66	146,786.15
136	3,452.91	3,085.94	366.97	143,700.21
137	3,452.91	3,093.66	359.25	140,606.55
138	3,452.91	3,101.39	351.52	137,505.16
139	3,452.91	3,109.15	343.76	134,396.02
140	3,452.91	3,116.92	335.99	131,279.10
141	3,452.91	3,124.71	328.20	128,154.39
142	3,452.91	3,132.52	320.39	125,021.87
143	3,452.91	3,140.35	312.55	121,881.51
144	3,452.91	3,148.20	304.70	118,733.31
145	3,452.91	3,156.07	296.83	115,577.23
146	3,452.91	3,163.97	288.94	112,413.27
147	3,452.91	3,171.88	281.03	109,241.39
148	3,452.91	3,179.80	273.10	106,061.59
149	3,452.91	3,187.75	265.15	102,873.83
150	3,452.91	3,195.72	257.18	99,678.11
151	3,452.91	3,203.71	249.20	96,474.40
152	3,452.91	3,211.72	241.19	93,262.67
153	3,452.91	3,219.75	233.16	90,042.92
154	3,452.91	3,227.80	225.11	86,815.12
155	3,452.91	3,235.87	217.04	83,579.25
156	3,452.91	3,243.96	208.95	80,335.29
157	3,452.91	3,252.07	200.84	77,083.22
158	3,452.91	3,260.20	192.71	73,823.02
159	3,452.91	3,268.35	184.56	70,554.67
160	3,452.91	3,276.52	176.39	67,278.15
161	3,452.91	3,284.71	168.20	63,993.44
162	3,452.91	3,292.92	159.98	60,700.51
163	3,452.91	3,301.16	151.75	57,399.36
164	3,452.91	3,309.41	143.50	54,089.95
165	3,452.91	3,317.68	135.22	50,772.26
166	3,452.91	3,325.98	126.93	47,446.28
167	3,452.91	3,334.29	118.62	44,111.99
168	3,452.91	3,342.63	110.28	40,769.36
169	3,452.91	3,350.98	101.92	37,418.38
170	3,452.91	3,359.36	93.55	34,059.02
171	3,452.91	3,367.76	85.15	30,691.26
172	3,452.91	3,376.18	76.73	27,315.08
173	3,452.91	3,384.62	68.29	23,930.46
174	3,452.91	3,393.08	59.83	20,537.37
175	3,452.91	3,401.56	51.34	17,135.81
176	3,452.91	3,410.07	42.84	13,725.74
177	3,452.91	3,418.59	34.31	10,307.15
178	3,452.91	3,427.14	25.77	6,880.01
179	3,452.91	3,435.71	17.20	3,444.30
180	3,452.91	3,444.30	8.61	0.00