Mortgage Loan of $100,000 for 20 Years at 1.00%
What's the payment on a 20 year home loan for $100k at 1.00% interest?
Results
Monthly payment: $459.89
$5,519 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $100k 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 100,000 loan for 20 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 | 459.89 | 376.56 | 83.33 | 99,623.44 |
2 | 459.89 | 376.87 | 83.02 | 99,246.56 |
3 | 459.89 | 377.19 | 82.71 | 98,869.38 |
4 | 459.89 | 377.50 | 82.39 | 98,491.87 |
5 | 459.89 | 377.82 | 82.08 | 98,114.05 |
6 | 459.89 | 378.13 | 81.76 | 97,735.92 |
7 | 459.89 | 378.45 | 81.45 | 97,357.47 |
8 | 459.89 | 378.76 | 81.13 | 96,978.71 |
9 | 459.89 | 379.08 | 80.82 | 96,599.63 |
10 | 459.89 | 379.39 | 80.50 | 96,220.24 |
11 | 459.89 | 379.71 | 80.18 | 95,840.53 |
12 | 459.89 | 380.03 | 79.87 | 95,460.50 |
13 | 459.89 | 380.34 | 79.55 | 95,080.16 |
14 | 459.89 | 380.66 | 79.23 | 94,699.50 |
15 | 459.89 | 380.98 | 78.92 | 94,318.52 |
16 | 459.89 | 381.30 | 78.60 | 93,937.22 |
17 | 459.89 | 381.61 | 78.28 | 93,555.61 |
18 | 459.89 | 381.93 | 77.96 | 93,173.68 |
19 | 459.89 | 382.25 | 77.64 | 92,791.43 |
20 | 459.89 | 382.57 | 77.33 | 92,408.86 |
21 | 459.89 | 382.89 | 77.01 | 92,025.97 |
22 | 459.89 | 383.21 | 76.69 | 91,642.77 |
23 | 459.89 | 383.53 | 76.37 | 91,259.24 |
24 | 459.89 | 383.84 | 76.05 | 90,875.40 |
25 | 459.89 | 384.16 | 75.73 | 90,491.23 |
26 | 459.89 | 384.48 | 75.41 | 90,106.75 |
27 | 459.89 | 384.81 | 75.09 | 89,721.94 |
28 | 459.89 | 385.13 | 74.77 | 89,336.81 |
29 | 459.89 | 385.45 | 74.45 | 88,951.37 |
30 | 459.89 | 385.77 | 74.13 | 88,565.60 |
31 | 459.89 | 386.09 | 73.80 | 88,179.51 |
32 | 459.89 | 386.41 | 73.48 | 87,793.10 |
33 | 459.89 | 386.73 | 73.16 | 87,406.37 |
34 | 459.89 | 387.06 | 72.84 | 87,019.31 |
35 | 459.89 | 387.38 | 72.52 | 86,631.93 |
36 | 459.89 | 387.70 | 72.19 | 86,244.23 |
37 | 459.89 | 388.02 | 71.87 | 85,856.21 |
38 | 459.89 | 388.35 | 71.55 | 85,467.86 |
39 | 459.89 | 388.67 | 71.22 | 85,079.19 |
40 | 459.89 | 388.99 | 70.90 | 84,690.19 |
41 | 459.89 | 389.32 | 70.58 | 84,300.87 |
42 | 459.89 | 389.64 | 70.25 | 83,911.23 |
43 | 459.89 | 389.97 | 69.93 | 83,521.26 |
44 | 459.89 | 390.29 | 69.60 | 83,130.97 |
45 | 459.89 | 390.62 | 69.28 | 82,740.35 |
46 | 459.89 | 390.94 | 68.95 | 82,349.41 |
47 | 459.89 | 391.27 | 68.62 | 81,958.14 |
48 | 459.89 | 391.60 | 68.30 | 81,566.54 |
49 | 459.89 | 391.92 | 67.97 | 81,174.62 |
50 | 459.89 | 392.25 | 67.65 | 80,782.37 |
51 | 459.89 | 392.58 | 67.32 | 80,389.79 |
52 | 459.89 | 392.90 | 66.99 | 79,996.89 |
53 | 459.89 | 393.23 | 66.66 | 79,603.66 |
54 | 459.89 | 393.56 | 66.34 | 79,210.10 |
55 | 459.89 | 393.89 | 66.01 | 78,816.22 |
56 | 459.89 | 394.21 | 65.68 | 78,422.00 |
57 | 459.89 | 394.54 | 65.35 | 78,027.46 |
58 | 459.89 | 394.87 | 65.02 | 77,632.59 |
59 | 459.89 | 395.20 | 64.69 | 77,237.39 |
60 | 459.89 | 395.53 | 64.36 | 76,841.86 |
61 | 459.89 | 395.86 | 64.03 | 76,446.00 |
62 | 459.89 | 396.19 | 63.70 | 76,049.81 |
63 | 459.89 | 396.52 | 63.37 | 75,653.29 |
64 | 459.89 | 396.85 | 63.04 | 75,256.44 |
65 | 459.89 | 397.18 | 62.71 | 74,859.26 |
66 | 459.89 | 397.51 | 62.38 | 74,461.75 |
67 | 459.89 | 397.84 | 62.05 | 74,063.91 |
68 | 459.89 | 398.17 | 61.72 | 73,665.73 |
69 | 459.89 | 398.51 | 61.39 | 73,267.22 |
70 | 459.89 | 398.84 | 61.06 | 72,868.39 |
71 | 459.89 | 399.17 | 60.72 | 72,469.22 |
72 | 459.89 | 399.50 | 60.39 | 72,069.71 |
73 | 459.89 | 399.84 | 60.06 | 71,669.88 |
74 | 459.89 | 400.17 | 59.72 | 71,269.71 |
75 | 459.89 | 400.50 | 59.39 | 70,869.20 |
76 | 459.89 | 400.84 | 59.06 | 70,468.37 |
77 | 459.89 | 401.17 | 58.72 | 70,067.20 |
78 | 459.89 | 401.50 | 58.39 | 69,665.69 |
79 | 459.89 | 401.84 | 58.05 | 69,263.85 |
80 | 459.89 | 402.17 | 57.72 | 68,861.68 |
81 | 459.89 | 402.51 | 57.38 | 68,459.17 |
82 | 459.89 | 402.85 | 57.05 | 68,056.32 |
83 | 459.89 | 403.18 | 56.71 | 67,653.14 |
84 | 459.89 | 403.52 | 56.38 | 67,249.63 |
85 | 459.89 | 403.85 | 56.04 | 66,845.77 |
86 | 459.89 | 404.19 | 55.70 | 66,441.58 |
87 | 459.89 | 404.53 | 55.37 | 66,037.06 |
88 | 459.89 | 404.86 | 55.03 | 65,632.19 |
89 | 459.89 | 405.20 | 54.69 | 65,226.99 |
90 | 459.89 | 405.54 | 54.36 | 64,821.45 |
91 | 459.89 | 405.88 | 54.02 | 64,415.58 |
92 | 459.89 | 406.21 | 53.68 | 64,009.36 |
93 | 459.89 | 406.55 | 53.34 | 63,602.81 |
94 | 459.89 | 406.89 | 53.00 | 63,195.92 |
95 | 459.89 | 407.23 | 52.66 | 62,788.69 |
96 | 459.89 | 407.57 | 52.32 | 62,381.12 |
97 | 459.89 | 407.91 | 51.98 | 61,973.21 |
98 | 459.89 | 408.25 | 51.64 | 61,564.96 |
99 | 459.89 | 408.59 | 51.30 | 61,156.37 |
100 | 459.89 | 408.93 | 50.96 | 60,747.44 |
101 | 459.89 | 409.27 | 50.62 | 60,338.16 |
102 | 459.89 | 409.61 | 50.28 | 59,928.55 |
103 | 459.89 | 409.95 | 49.94 | 59,518.60 |
104 | 459.89 | 410.30 | 49.60 | 59,108.30 |
105 | 459.89 | 410.64 | 49.26 | 58,697.66 |
106 | 459.89 | 410.98 | 48.91 | 58,286.69 |
107 | 459.89 | 411.32 | 48.57 | 57,875.36 |
108 | 459.89 | 411.66 | 48.23 | 57,463.70 |
109 | 459.89 | 412.01 | 47.89 | 57,051.69 |
110 | 459.89 | 412.35 | 47.54 | 56,639.34 |
111 | 459.89 | 412.69 | 47.20 | 56,226.64 |
112 | 459.89 | 413.04 | 46.86 | 55,813.61 |
113 | 459.89 | 413.38 | 46.51 | 55,400.22 |
114 | 459.89 | 413.73 | 46.17 | 54,986.50 |
115 | 459.89 | 414.07 | 45.82 | 54,572.42 |
116 | 459.89 | 414.42 | 45.48 | 54,158.01 |
117 | 459.89 | 414.76 | 45.13 | 53,743.24 |
118 | 459.89 | 415.11 | 44.79 | 53,328.13 |
119 | 459.89 | 415.45 | 44.44 | 52,912.68 |
120 | 459.89 | 415.80 | 44.09 | 52,496.88 |
121 | 459.89 | 416.15 | 43.75 | 52,080.73 |
122 | 459.89 | 416.49 | 43.40 | 51,664.24 |
123 | 459.89 | 416.84 | 43.05 | 51,247.40 |
124 | 459.89 | 417.19 | 42.71 | 50,830.21 |
125 | 459.89 | 417.54 | 42.36 | 50,412.67 |
126 | 459.89 | 417.88 | 42.01 | 49,994.79 |
127 | 459.89 | 418.23 | 41.66 | 49,576.56 |
128 | 459.89 | 418.58 | 41.31 | 49,157.98 |
129 | 459.89 | 418.93 | 40.96 | 48,739.05 |
130 | 459.89 | 419.28 | 40.62 | 48,319.77 |
131 | 459.89 | 419.63 | 40.27 | 47,900.14 |
132 | 459.89 | 419.98 | 39.92 | 47,480.17 |
133 | 459.89 | 420.33 | 39.57 | 47,059.84 |
134 | 459.89 | 420.68 | 39.22 | 46,639.16 |
135 | 459.89 | 421.03 | 38.87 | 46,218.13 |
136 | 459.89 | 421.38 | 38.52 | 45,796.75 |
137 | 459.89 | 421.73 | 38.16 | 45,375.02 |
138 | 459.89 | 422.08 | 37.81 | 44,952.94 |
139 | 459.89 | 422.43 | 37.46 | 44,530.51 |
140 | 459.89 | 422.79 | 37.11 | 44,107.72 |
141 | 459.89 | 423.14 | 36.76 | 43,684.58 |
142 | 459.89 | 423.49 | 36.40 | 43,261.09 |
143 | 459.89 | 423.84 | 36.05 | 42,837.25 |
144 | 459.89 | 424.20 | 35.70 | 42,413.05 |
145 | 459.89 | 424.55 | 35.34 | 41,988.50 |
146 | 459.89 | 424.90 | 34.99 | 41,563.60 |
147 | 459.89 | 425.26 | 34.64 | 41,138.34 |
148 | 459.89 | 425.61 | 34.28 | 40,712.73 |
149 | 459.89 | 425.97 | 33.93 | 40,286.76 |
150 | 459.89 | 426.32 | 33.57 | 39,860.44 |
151 | 459.89 | 426.68 | 33.22 | 39,433.76 |
152 | 459.89 | 427.03 | 32.86 | 39,006.73 |
153 | 459.89 | 427.39 | 32.51 | 38,579.34 |
154 | 459.89 | 427.74 | 32.15 | 38,151.60 |
155 | 459.89 | 428.10 | 31.79 | 37,723.49 |
156 | 459.89 | 428.46 | 31.44 | 37,295.04 |
157 | 459.89 | 428.82 | 31.08 | 36,866.22 |
158 | 459.89 | 429.17 | 30.72 | 36,437.05 |
159 | 459.89 | 429.53 | 30.36 | 36,007.52 |
160 | 459.89 | 429.89 | 30.01 | 35,577.63 |
161 | 459.89 | 430.25 | 29.65 | 35,147.38 |
162 | 459.89 | 430.60 | 29.29 | 34,716.78 |
163 | 459.89 | 430.96 | 28.93 | 34,285.82 |
164 | 459.89 | 431.32 | 28.57 | 33,854.49 |
165 | 459.89 | 431.68 | 28.21 | 33,422.81 |
166 | 459.89 | 432.04 | 27.85 | 32,990.77 |
167 | 459.89 | 432.40 | 27.49 | 32,558.37 |
168 | 459.89 | 432.76 | 27.13 | 32,125.61 |
169 | 459.89 | 433.12 | 26.77 | 31,692.48 |
170 | 459.89 | 433.48 | 26.41 | 31,259.00 |
171 | 459.89 | 433.85 | 26.05 | 30,825.15 |
172 | 459.89 | 434.21 | 25.69 | 30,390.95 |
173 | 459.89 | 434.57 | 25.33 | 29,956.38 |
174 | 459.89 | 434.93 | 24.96 | 29,521.45 |
175 | 459.89 | 435.29 | 24.60 | 29,086.15 |
176 | 459.89 | 435.66 | 24.24 | 28,650.50 |
177 | 459.89 | 436.02 | 23.88 | 28,214.48 |
178 | 459.89 | 436.38 | 23.51 | 27,778.10 |
179 | 459.89 | 436.75 | 23.15 | 27,341.35 |
180 | 459.89 | 437.11 | 22.78 | 26,904.24 |
181 | 459.89 | 437.47 | 22.42 | 26,466.77 |
182 | 459.89 | 437.84 | 22.06 | 26,028.93 |
183 | 459.89 | 438.20 | 21.69 | 25,590.73 |
184 | 459.89 | 438.57 | 21.33 | 25,152.16 |
185 | 459.89 | 438.93 | 20.96 | 24,713.22 |
186 | 459.89 | 439.30 | 20.59 | 24,273.92 |
187 | 459.89 | 439.67 | 20.23 | 23,834.26 |
188 | 459.89 | 440.03 | 19.86 | 23,394.22 |
189 | 459.89 | 440.40 | 19.50 | 22,953.82 |
190 | 459.89 | 440.77 | 19.13 | 22,513.06 |
191 | 459.89 | 441.13 | 18.76 | 22,071.93 |
192 | 459.89 | 441.50 | 18.39 | 21,630.42 |
193 | 459.89 | 441.87 | 18.03 | 21,188.56 |
194 | 459.89 | 442.24 | 17.66 | 20,746.32 |
195 | 459.89 | 442.61 | 17.29 | 20,303.71 |
196 | 459.89 | 442.97 | 16.92 | 19,860.74 |
197 | 459.89 | 443.34 | 16.55 | 19,417.39 |
198 | 459.89 | 443.71 | 16.18 | 18,973.68 |
199 | 459.89 | 444.08 | 15.81 | 18,529.60 |
200 | 459.89 | 444.45 | 15.44 | 18,085.14 |
201 | 459.89 | 444.82 | 15.07 | 17,640.32 |
202 | 459.89 | 445.19 | 14.70 | 17,195.13 |
203 | 459.89 | 445.57 | 14.33 | 16,749.56 |
204 | 459.89 | 445.94 | 13.96 | 16,303.63 |
205 | 459.89 | 446.31 | 13.59 | 15,857.32 |
206 | 459.89 | 446.68 | 13.21 | 15,410.64 |
207 | 459.89 | 447.05 | 12.84 | 14,963.59 |
208 | 459.89 | 447.42 | 12.47 | 14,516.16 |
209 | 459.89 | 447.80 | 12.10 | 14,068.36 |
210 | 459.89 | 448.17 | 11.72 | 13,620.19 |
211 | 459.89 | 448.54 | 11.35 | 13,171.65 |
212 | 459.89 | 448.92 | 10.98 | 12,722.73 |
213 | 459.89 | 449.29 | 10.60 | 12,273.44 |
214 | 459.89 | 449.67 | 10.23 | 11,823.77 |
215 | 459.89 | 450.04 | 9.85 | 11,373.73 |
216 | 459.89 | 450.42 | 9.48 | 10,923.32 |
217 | 459.89 | 450.79 | 9.10 | 10,472.52 |
218 | 459.89 | 451.17 | 8.73 | 10,021.36 |
219 | 459.89 | 451.54 | 8.35 | 9,569.81 |
220 | 459.89 | 451.92 | 7.97 | 9,117.89 |
221 | 459.89 | 452.30 | 7.60 | 8,665.60 |
222 | 459.89 | 452.67 | 7.22 | 8,212.93 |
223 | 459.89 | 453.05 | 6.84 | 7,759.87 |
224 | 459.89 | 453.43 | 6.47 | 7,306.45 |
225 | 459.89 | 453.81 | 6.09 | 6,852.64 |
226 | 459.89 | 454.18 | 5.71 | 6,398.46 |
227 | 459.89 | 454.56 | 5.33 | 5,943.90 |
228 | 459.89 | 454.94 | 4.95 | 5,488.95 |
229 | 459.89 | 455.32 | 4.57 | 5,033.63 |
230 | 459.89 | 455.70 | 4.19 | 4,577.93 |
231 | 459.89 | 456.08 | 3.81 | 4,121.86 |
232 | 459.89 | 456.46 | 3.43 | 3,665.40 |
233 | 459.89 | 456.84 | 3.05 | 3,208.56 |
234 | 459.89 | 457.22 | 2.67 | 2,751.34 |
235 | 459.89 | 457.60 | 2.29 | 2,293.73 |
236 | 459.89 | 457.98 | 1.91 | 1,835.75 |
237 | 459.89 | 458.36 | 1.53 | 1,377.39 |
238 | 459.89 | 458.75 | 1.15 | 918.64 |
239 | 459.89 | 459.13 | 0.77 | 459.51 |
240 | 459.89 | 459.51 | 0.38 | 0.00 |