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

$
%
Monthly payment: $478.80

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% 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