Mortgage Loan of $104,000 for 20 Years at 1.00%
What's the payment on a 20 year home loan for $104k at 1.00% interest?
Results
Monthly payment: $478.29
$5,739 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $104k 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 104,000 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 | 478.29 | 391.62 | 86.67 | 103,608.38 |
2 | 478.29 | 391.95 | 86.34 | 103,216.43 |
3 | 478.29 | 392.28 | 86.01 | 102,824.15 |
4 | 478.29 | 392.60 | 85.69 | 102,431.55 |
5 | 478.29 | 392.93 | 85.36 | 102,038.62 |
6 | 478.29 | 393.26 | 85.03 | 101,645.36 |
7 | 478.29 | 393.59 | 84.70 | 101,251.77 |
8 | 478.29 | 393.91 | 84.38 | 100,857.86 |
9 | 478.29 | 394.24 | 84.05 | 100,463.62 |
10 | 478.29 | 394.57 | 83.72 | 100,069.05 |
11 | 478.29 | 394.90 | 83.39 | 99,674.15 |
12 | 478.29 | 395.23 | 83.06 | 99,278.92 |
13 | 478.29 | 395.56 | 82.73 | 98,883.36 |
14 | 478.29 | 395.89 | 82.40 | 98,487.47 |
15 | 478.29 | 396.22 | 82.07 | 98,091.26 |
16 | 478.29 | 396.55 | 81.74 | 97,694.71 |
17 | 478.29 | 396.88 | 81.41 | 97,297.83 |
18 | 478.29 | 397.21 | 81.08 | 96,900.62 |
19 | 478.29 | 397.54 | 80.75 | 96,503.08 |
20 | 478.29 | 397.87 | 80.42 | 96,105.21 |
21 | 478.29 | 398.20 | 80.09 | 95,707.01 |
22 | 478.29 | 398.53 | 79.76 | 95,308.48 |
23 | 478.29 | 398.87 | 79.42 | 94,909.61 |
24 | 478.29 | 399.20 | 79.09 | 94,510.41 |
25 | 478.29 | 399.53 | 78.76 | 94,110.88 |
26 | 478.29 | 399.86 | 78.43 | 93,711.02 |
27 | 478.29 | 400.20 | 78.09 | 93,310.82 |
28 | 478.29 | 400.53 | 77.76 | 92,910.29 |
29 | 478.29 | 400.86 | 77.43 | 92,509.42 |
30 | 478.29 | 401.20 | 77.09 | 92,108.22 |
31 | 478.29 | 401.53 | 76.76 | 91,706.69 |
32 | 478.29 | 401.87 | 76.42 | 91,304.82 |
33 | 478.29 | 402.20 | 76.09 | 90,902.62 |
34 | 478.29 | 402.54 | 75.75 | 90,500.08 |
35 | 478.29 | 402.87 | 75.42 | 90,097.21 |
36 | 478.29 | 403.21 | 75.08 | 89,694.00 |
37 | 478.29 | 403.55 | 74.74 | 89,290.45 |
38 | 478.29 | 403.88 | 74.41 | 88,886.57 |
39 | 478.29 | 404.22 | 74.07 | 88,482.36 |
40 | 478.29 | 404.55 | 73.74 | 88,077.80 |
41 | 478.29 | 404.89 | 73.40 | 87,672.91 |
42 | 478.29 | 405.23 | 73.06 | 87,267.68 |
43 | 478.29 | 405.57 | 72.72 | 86,862.11 |
44 | 478.29 | 405.90 | 72.39 | 86,456.21 |
45 | 478.29 | 406.24 | 72.05 | 86,049.96 |
46 | 478.29 | 406.58 | 71.71 | 85,643.38 |
47 | 478.29 | 406.92 | 71.37 | 85,236.46 |
48 | 478.29 | 407.26 | 71.03 | 84,829.20 |
49 | 478.29 | 407.60 | 70.69 | 84,421.60 |
50 | 478.29 | 407.94 | 70.35 | 84,013.66 |
51 | 478.29 | 408.28 | 70.01 | 83,605.39 |
52 | 478.29 | 408.62 | 69.67 | 83,196.77 |
53 | 478.29 | 408.96 | 69.33 | 82,787.81 |
54 | 478.29 | 409.30 | 68.99 | 82,378.51 |
55 | 478.29 | 409.64 | 68.65 | 81,968.87 |
56 | 478.29 | 409.98 | 68.31 | 81,558.88 |
57 | 478.29 | 410.32 | 67.97 | 81,148.56 |
58 | 478.29 | 410.67 | 67.62 | 80,737.89 |
59 | 478.29 | 411.01 | 67.28 | 80,326.88 |
60 | 478.29 | 411.35 | 66.94 | 79,915.53 |
61 | 478.29 | 411.69 | 66.60 | 79,503.84 |
62 | 478.29 | 412.04 | 66.25 | 79,091.80 |
63 | 478.29 | 412.38 | 65.91 | 78,679.42 |
64 | 478.29 | 412.72 | 65.57 | 78,266.70 |
65 | 478.29 | 413.07 | 65.22 | 77,853.63 |
66 | 478.29 | 413.41 | 64.88 | 77,440.22 |
67 | 478.29 | 413.76 | 64.53 | 77,026.46 |
68 | 478.29 | 414.10 | 64.19 | 76,612.36 |
69 | 478.29 | 414.45 | 63.84 | 76,197.91 |
70 | 478.29 | 414.79 | 63.50 | 75,783.12 |
71 | 478.29 | 415.14 | 63.15 | 75,367.98 |
72 | 478.29 | 415.48 | 62.81 | 74,952.50 |
73 | 478.29 | 415.83 | 62.46 | 74,536.67 |
74 | 478.29 | 416.18 | 62.11 | 74,120.50 |
75 | 478.29 | 416.52 | 61.77 | 73,703.97 |
76 | 478.29 | 416.87 | 61.42 | 73,287.10 |
77 | 478.29 | 417.22 | 61.07 | 72,869.88 |
78 | 478.29 | 417.57 | 60.72 | 72,452.32 |
79 | 478.29 | 417.91 | 60.38 | 72,034.41 |
80 | 478.29 | 418.26 | 60.03 | 71,616.14 |
81 | 478.29 | 418.61 | 59.68 | 71,197.53 |
82 | 478.29 | 418.96 | 59.33 | 70,778.58 |
83 | 478.29 | 419.31 | 58.98 | 70,359.27 |
84 | 478.29 | 419.66 | 58.63 | 69,939.61 |
85 | 478.29 | 420.01 | 58.28 | 69,519.60 |
86 | 478.29 | 420.36 | 57.93 | 69,099.25 |
87 | 478.29 | 420.71 | 57.58 | 68,678.54 |
88 | 478.29 | 421.06 | 57.23 | 68,257.48 |
89 | 478.29 | 421.41 | 56.88 | 67,836.07 |
90 | 478.29 | 421.76 | 56.53 | 67,414.31 |
91 | 478.29 | 422.11 | 56.18 | 66,992.20 |
92 | 478.29 | 422.46 | 55.83 | 66,569.74 |
93 | 478.29 | 422.82 | 55.47 | 66,146.92 |
94 | 478.29 | 423.17 | 55.12 | 65,723.75 |
95 | 478.29 | 423.52 | 54.77 | 65,300.23 |
96 | 478.29 | 423.87 | 54.42 | 64,876.36 |
97 | 478.29 | 424.23 | 54.06 | 64,452.13 |
98 | 478.29 | 424.58 | 53.71 | 64,027.55 |
99 | 478.29 | 424.93 | 53.36 | 63,602.62 |
100 | 478.29 | 425.29 | 53.00 | 63,177.33 |
101 | 478.29 | 425.64 | 52.65 | 62,751.69 |
102 | 478.29 | 426.00 | 52.29 | 62,325.69 |
103 | 478.29 | 426.35 | 51.94 | 61,899.34 |
104 | 478.29 | 426.71 | 51.58 | 61,472.63 |
105 | 478.29 | 427.06 | 51.23 | 61,045.57 |
106 | 478.29 | 427.42 | 50.87 | 60,618.15 |
107 | 478.29 | 427.77 | 50.52 | 60,190.38 |
108 | 478.29 | 428.13 | 50.16 | 59,762.25 |
109 | 478.29 | 428.49 | 49.80 | 59,333.76 |
110 | 478.29 | 428.85 | 49.44 | 58,904.91 |
111 | 478.29 | 429.20 | 49.09 | 58,475.71 |
112 | 478.29 | 429.56 | 48.73 | 58,046.15 |
113 | 478.29 | 429.92 | 48.37 | 57,616.23 |
114 | 478.29 | 430.28 | 48.01 | 57,185.96 |
115 | 478.29 | 430.64 | 47.65 | 56,755.32 |
116 | 478.29 | 430.99 | 47.30 | 56,324.33 |
117 | 478.29 | 431.35 | 46.94 | 55,892.97 |
118 | 478.29 | 431.71 | 46.58 | 55,461.26 |
119 | 478.29 | 432.07 | 46.22 | 55,029.19 |
120 | 478.29 | 432.43 | 45.86 | 54,596.76 |
121 | 478.29 | 432.79 | 45.50 | 54,163.96 |
122 | 478.29 | 433.15 | 45.14 | 53,730.81 |
123 | 478.29 | 433.51 | 44.78 | 53,297.29 |
124 | 478.29 | 433.88 | 44.41 | 52,863.42 |
125 | 478.29 | 434.24 | 44.05 | 52,429.18 |
126 | 478.29 | 434.60 | 43.69 | 51,994.58 |
127 | 478.29 | 434.96 | 43.33 | 51,559.62 |
128 | 478.29 | 435.32 | 42.97 | 51,124.30 |
129 | 478.29 | 435.69 | 42.60 | 50,688.61 |
130 | 478.29 | 436.05 | 42.24 | 50,252.56 |
131 | 478.29 | 436.41 | 41.88 | 49,816.15 |
132 | 478.29 | 436.78 | 41.51 | 49,379.37 |
133 | 478.29 | 437.14 | 41.15 | 48,942.23 |
134 | 478.29 | 437.50 | 40.79 | 48,504.73 |
135 | 478.29 | 437.87 | 40.42 | 48,066.86 |
136 | 478.29 | 438.23 | 40.06 | 47,628.62 |
137 | 478.29 | 438.60 | 39.69 | 47,190.02 |
138 | 478.29 | 438.97 | 39.33 | 46,751.06 |
139 | 478.29 | 439.33 | 38.96 | 46,311.73 |
140 | 478.29 | 439.70 | 38.59 | 45,872.03 |
141 | 478.29 | 440.06 | 38.23 | 45,431.97 |
142 | 478.29 | 440.43 | 37.86 | 44,991.54 |
143 | 478.29 | 440.80 | 37.49 | 44,550.74 |
144 | 478.29 | 441.16 | 37.13 | 44,109.58 |
145 | 478.29 | 441.53 | 36.76 | 43,668.04 |
146 | 478.29 | 441.90 | 36.39 | 43,226.14 |
147 | 478.29 | 442.27 | 36.02 | 42,783.87 |
148 | 478.29 | 442.64 | 35.65 | 42,341.24 |
149 | 478.29 | 443.01 | 35.28 | 41,898.23 |
150 | 478.29 | 443.37 | 34.92 | 41,454.86 |
151 | 478.29 | 443.74 | 34.55 | 41,011.11 |
152 | 478.29 | 444.11 | 34.18 | 40,567.00 |
153 | 478.29 | 444.48 | 33.81 | 40,122.51 |
154 | 478.29 | 444.85 | 33.44 | 39,677.66 |
155 | 478.29 | 445.23 | 33.06 | 39,232.43 |
156 | 478.29 | 445.60 | 32.69 | 38,786.84 |
157 | 478.29 | 445.97 | 32.32 | 38,340.87 |
158 | 478.29 | 446.34 | 31.95 | 37,894.53 |
159 | 478.29 | 446.71 | 31.58 | 37,447.82 |
160 | 478.29 | 447.08 | 31.21 | 37,000.74 |
161 | 478.29 | 447.46 | 30.83 | 36,553.28 |
162 | 478.29 | 447.83 | 30.46 | 36,105.45 |
163 | 478.29 | 448.20 | 30.09 | 35,657.25 |
164 | 478.29 | 448.58 | 29.71 | 35,208.67 |
165 | 478.29 | 448.95 | 29.34 | 34,759.72 |
166 | 478.29 | 449.32 | 28.97 | 34,310.40 |
167 | 478.29 | 449.70 | 28.59 | 33,860.70 |
168 | 478.29 | 450.07 | 28.22 | 33,410.63 |
169 | 478.29 | 450.45 | 27.84 | 32,960.18 |
170 | 478.29 | 450.82 | 27.47 | 32,509.36 |
171 | 478.29 | 451.20 | 27.09 | 32,058.16 |
172 | 478.29 | 451.57 | 26.72 | 31,606.58 |
173 | 478.29 | 451.95 | 26.34 | 31,154.63 |
174 | 478.29 | 452.33 | 25.96 | 30,702.31 |
175 | 478.29 | 452.70 | 25.59 | 30,249.60 |
176 | 478.29 | 453.08 | 25.21 | 29,796.52 |
177 | 478.29 | 453.46 | 24.83 | 29,343.06 |
178 | 478.29 | 453.84 | 24.45 | 28,889.22 |
179 | 478.29 | 454.22 | 24.07 | 28,435.01 |
180 | 478.29 | 454.59 | 23.70 | 27,980.41 |
181 | 478.29 | 454.97 | 23.32 | 27,525.44 |
182 | 478.29 | 455.35 | 22.94 | 27,070.09 |
183 | 478.29 | 455.73 | 22.56 | 26,614.35 |
184 | 478.29 | 456.11 | 22.18 | 26,158.24 |
185 | 478.29 | 456.49 | 21.80 | 25,701.75 |
186 | 478.29 | 456.87 | 21.42 | 25,244.88 |
187 | 478.29 | 457.25 | 21.04 | 24,787.63 |
188 | 478.29 | 457.63 | 20.66 | 24,329.99 |
189 | 478.29 | 458.02 | 20.27 | 23,871.98 |
190 | 478.29 | 458.40 | 19.89 | 23,413.58 |
191 | 478.29 | 458.78 | 19.51 | 22,954.80 |
192 | 478.29 | 459.16 | 19.13 | 22,495.64 |
193 | 478.29 | 459.54 | 18.75 | 22,036.10 |
194 | 478.29 | 459.93 | 18.36 | 21,576.17 |
195 | 478.29 | 460.31 | 17.98 | 21,115.86 |
196 | 478.29 | 460.69 | 17.60 | 20,655.17 |
197 | 478.29 | 461.08 | 17.21 | 20,194.09 |
198 | 478.29 | 461.46 | 16.83 | 19,732.63 |
199 | 478.29 | 461.85 | 16.44 | 19,270.78 |
200 | 478.29 | 462.23 | 16.06 | 18,808.55 |
201 | 478.29 | 462.62 | 15.67 | 18,345.93 |
202 | 478.29 | 463.00 | 15.29 | 17,882.93 |
203 | 478.29 | 463.39 | 14.90 | 17,419.55 |
204 | 478.29 | 463.77 | 14.52 | 16,955.77 |
205 | 478.29 | 464.16 | 14.13 | 16,491.61 |
206 | 478.29 | 464.55 | 13.74 | 16,027.06 |
207 | 478.29 | 464.93 | 13.36 | 15,562.13 |
208 | 478.29 | 465.32 | 12.97 | 15,096.81 |
209 | 478.29 | 465.71 | 12.58 | 14,631.10 |
210 | 478.29 | 466.10 | 12.19 | 14,165.00 |
211 | 478.29 | 466.49 | 11.80 | 13,698.52 |
212 | 478.29 | 466.87 | 11.42 | 13,231.64 |
213 | 478.29 | 467.26 | 11.03 | 12,764.38 |
214 | 478.29 | 467.65 | 10.64 | 12,296.72 |
215 | 478.29 | 468.04 | 10.25 | 11,828.68 |
216 | 478.29 | 468.43 | 9.86 | 11,360.25 |
217 | 478.29 | 468.82 | 9.47 | 10,891.42 |
218 | 478.29 | 469.21 | 9.08 | 10,422.21 |
219 | 478.29 | 469.60 | 8.69 | 9,952.61 |
220 | 478.29 | 470.00 | 8.29 | 9,482.61 |
221 | 478.29 | 470.39 | 7.90 | 9,012.22 |
222 | 478.29 | 470.78 | 7.51 | 8,541.44 |
223 | 478.29 | 471.17 | 7.12 | 8,070.27 |
224 | 478.29 | 471.56 | 6.73 | 7,598.71 |
225 | 478.29 | 471.96 | 6.33 | 7,126.75 |
226 | 478.29 | 472.35 | 5.94 | 6,654.40 |
227 | 478.29 | 472.74 | 5.55 | 6,181.65 |
228 | 478.29 | 473.14 | 5.15 | 5,708.51 |
229 | 478.29 | 473.53 | 4.76 | 5,234.98 |
230 | 478.29 | 473.93 | 4.36 | 4,761.05 |
231 | 478.29 | 474.32 | 3.97 | 4,286.73 |
232 | 478.29 | 474.72 | 3.57 | 3,812.01 |
233 | 478.29 | 475.11 | 3.18 | 3,336.90 |
234 | 478.29 | 475.51 | 2.78 | 2,861.39 |
235 | 478.29 | 475.91 | 2.38 | 2,385.48 |
236 | 478.29 | 476.30 | 1.99 | 1,909.18 |
237 | 478.29 | 476.70 | 1.59 | 1,432.48 |
238 | 478.29 | 477.10 | 1.19 | 955.39 |
239 | 478.29 | 477.49 | 0.80 | 477.89 |
240 | 478.29 | 477.89 | 0.40 | 0.00 |