Mortgage Loan of $80,000 for 15 Years at 1.00%

What's the payment on a 15 year home loan for $80k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $478.80

$5,746 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $80k 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 80,000 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	478.80	412.13	66.67	79,587.87
2	478.80	412.47	66.32	79,175.40
3	478.80	412.82	65.98	78,762.58
4	478.80	413.16	65.64	78,349.42
5	478.80	413.50	65.29	77,935.92
6	478.80	413.85	64.95	77,522.07
7	478.80	414.19	64.60	77,107.88
8	478.80	414.54	64.26	76,693.34
9	478.80	414.88	63.91	76,278.45
10	478.80	415.23	63.57	75,863.22
11	478.80	415.58	63.22	75,447.65
12	478.80	415.92	62.87	75,031.72
13	478.80	416.27	62.53	74,615.45
14	478.80	416.62	62.18	74,198.84
15	478.80	416.96	61.83	73,781.87
16	478.80	417.31	61.48	73,364.56
17	478.80	417.66	61.14	72,946.90
18	478.80	418.01	60.79	72,528.90
19	478.80	418.35	60.44	72,110.54
20	478.80	418.70	60.09	71,691.84
21	478.80	419.05	59.74	71,272.79
22	478.80	419.40	59.39	70,853.39
23	478.80	419.75	59.04	70,433.63
24	478.80	420.10	58.69	70,013.53
25	478.80	420.45	58.34	69,593.08
26	478.80	420.80	57.99	69,172.28
27	478.80	421.15	57.64	68,751.13
28	478.80	421.50	57.29	68,329.63
29	478.80	421.85	56.94	67,907.77
30	478.80	422.21	56.59	67,485.57
31	478.80	422.56	56.24	67,063.01
32	478.80	422.91	55.89	66,640.10
33	478.80	423.26	55.53	66,216.84
34	478.80	423.61	55.18	65,793.22
35	478.80	423.97	54.83	65,369.25
36	478.80	424.32	54.47	64,944.93
37	478.80	424.67	54.12	64,520.26
38	478.80	425.03	53.77	64,095.23
39	478.80	425.38	53.41	63,669.85
40	478.80	425.74	53.06	63,244.11
41	478.80	426.09	52.70	62,818.02
42	478.80	426.45	52.35	62,391.57
43	478.80	426.80	51.99	61,964.77
44	478.80	427.16	51.64	61,537.61
45	478.80	427.51	51.28	61,110.09
46	478.80	427.87	50.93	60,682.22
47	478.80	428.23	50.57	60,254.00
48	478.80	428.58	50.21	59,825.41
49	478.80	428.94	49.85	59,396.47
50	478.80	429.30	49.50	58,967.17
51	478.80	429.66	49.14	58,537.52
52	478.80	430.01	48.78	58,107.50
53	478.80	430.37	48.42	57,677.13
54	478.80	430.73	48.06	57,246.40
55	478.80	431.09	47.71	56,815.31
56	478.80	431.45	47.35	56,383.86
57	478.80	431.81	46.99	55,952.05
58	478.80	432.17	46.63	55,519.88
59	478.80	432.53	46.27	55,087.35
60	478.80	432.89	45.91	54,654.46
61	478.80	433.25	45.55	54,221.21
62	478.80	433.61	45.18	53,787.60
63	478.80	433.97	44.82	53,353.63
64	478.80	434.33	44.46	52,919.29
65	478.80	434.70	44.10	52,484.60
66	478.80	435.06	43.74	52,049.54
67	478.80	435.42	43.37	51,614.12
68	478.80	435.78	43.01	51,178.33
69	478.80	436.15	42.65	50,742.19
70	478.80	436.51	42.29	50,305.68
71	478.80	436.87	41.92	49,868.80
72	478.80	437.24	41.56	49,431.56
73	478.80	437.60	41.19	48,993.96
74	478.80	437.97	40.83	48,555.99
75	478.80	438.33	40.46	48,117.66
76	478.80	438.70	40.10	47,678.96
77	478.80	439.06	39.73	47,239.90
78	478.80	439.43	39.37	46,800.47
79	478.80	439.80	39.00	46,360.68
80	478.80	440.16	38.63	45,920.52
81	478.80	440.53	38.27	45,479.99
82	478.80	440.90	37.90	45,039.09
83	478.80	441.26	37.53	44,597.83
84	478.80	441.63	37.16	44,156.20
85	478.80	442.00	36.80	43,714.20
86	478.80	442.37	36.43	43,271.83
87	478.80	442.74	36.06	42,829.10
88	478.80	443.10	35.69	42,385.99
89	478.80	443.47	35.32	41,942.52
90	478.80	443.84	34.95	41,498.67
91	478.80	444.21	34.58	41,054.46
92	478.80	444.58	34.21	40,609.88
93	478.80	444.95	33.84	40,164.92
94	478.80	445.32	33.47	39,719.60
95	478.80	445.70	33.10	39,273.90
96	478.80	446.07	32.73	38,827.83
97	478.80	446.44	32.36	38,381.40
98	478.80	446.81	31.98	37,934.58
99	478.80	447.18	31.61	37,487.40
100	478.80	447.56	31.24	37,039.84
101	478.80	447.93	30.87	36,591.92
102	478.80	448.30	30.49	36,143.61
103	478.80	448.68	30.12	35,694.94
104	478.80	449.05	29.75	35,245.89
105	478.80	449.42	29.37	34,796.46
106	478.80	449.80	29.00	34,346.66
107	478.80	450.17	28.62	33,896.49
108	478.80	450.55	28.25	33,445.94
109	478.80	450.92	27.87	32,995.02
110	478.80	451.30	27.50	32,543.72
111	478.80	451.68	27.12	32,092.04
112	478.80	452.05	26.74	31,639.99
113	478.80	452.43	26.37	31,187.56
114	478.80	452.81	25.99	30,734.76
115	478.80	453.18	25.61	30,281.57
116	478.80	453.56	25.23	29,828.01
117	478.80	453.94	24.86	29,374.07
118	478.80	454.32	24.48	28,919.76
119	478.80	454.70	24.10	28,465.06
120	478.80	455.07	23.72	28,009.99
121	478.80	455.45	23.34	27,554.53
122	478.80	455.83	22.96	27,098.70
123	478.80	456.21	22.58	26,642.48
124	478.80	456.59	22.20	26,185.89
125	478.80	456.97	21.82	25,728.92
126	478.80	457.35	21.44	25,271.56
127	478.80	457.74	21.06	24,813.83
128	478.80	458.12	20.68	24,355.71
129	478.80	458.50	20.30	23,897.21
130	478.80	458.88	19.91	23,438.33
131	478.80	459.26	19.53	22,979.06
132	478.80	459.65	19.15	22,519.42
133	478.80	460.03	18.77	22,059.39
134	478.80	460.41	18.38	21,598.98
135	478.80	460.80	18.00	21,138.18
136	478.80	461.18	17.62	20,677.00
137	478.80	461.56	17.23	20,215.43
138	478.80	461.95	16.85	19,753.48
139	478.80	462.33	16.46	19,291.15
140	478.80	462.72	16.08	18,828.43
141	478.80	463.11	15.69	18,365.33
142	478.80	463.49	15.30	17,901.83
143	478.80	463.88	14.92	17,437.96
144	478.80	464.26	14.53	16,973.69
145	478.80	464.65	14.14	16,509.04
146	478.80	465.04	13.76	16,044.00
147	478.80	465.43	13.37	15,578.58
148	478.80	465.81	12.98	15,112.76
149	478.80	466.20	12.59	14,646.56
150	478.80	466.59	12.21	14,179.97
151	478.80	466.98	11.82	13,712.99
152	478.80	467.37	11.43	13,245.63
153	478.80	467.76	11.04	12,777.87
154	478.80	468.15	10.65	12,309.72
155	478.80	468.54	10.26	11,841.18
156	478.80	468.93	9.87	11,372.26
157	478.80	469.32	9.48	10,902.94
158	478.80	469.71	9.09	10,433.23
159	478.80	470.10	8.69	9,963.13
160	478.80	470.49	8.30	9,492.63
161	478.80	470.89	7.91	9,021.75
162	478.80	471.28	7.52	8,550.47
163	478.80	471.67	7.13	8,078.80
164	478.80	472.06	6.73	7,606.74
165	478.80	472.46	6.34	7,134.28
166	478.80	472.85	5.95	6,661.43
167	478.80	473.24	5.55	6,188.19
168	478.80	473.64	5.16	5,714.55
169	478.80	474.03	4.76	5,240.51
170	478.80	474.43	4.37	4,766.08
171	478.80	474.82	3.97	4,291.26
172	478.80	475.22	3.58	3,816.04
173	478.80	475.62	3.18	3,340.43
174	478.80	476.01	2.78	2,864.41
175	478.80	476.41	2.39	2,388.00
176	478.80	476.81	1.99	1,911.20
177	478.80	477.20	1.59	1,434.00
178	478.80	477.60	1.19	956.40
179	478.80	478.00	0.80	478.40
180	478.80	478.40	0.40	0.00