Mortgage Loan of $30,000 for 20 Years at 1.00%
What's the payment on a 20 year home loan for $30k at 1.00% interest?
Results
Monthly payment: $137.97
$1,656 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $30k 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 30,000 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 | 137.97 | 112.97 | 25.00 | 29,887.03 |
2 | 137.97 | 113.06 | 24.91 | 29,773.97 |
3 | 137.97 | 113.16 | 24.81 | 29,660.81 |
4 | 137.97 | 113.25 | 24.72 | 29,547.56 |
5 | 137.97 | 113.35 | 24.62 | 29,434.22 |
6 | 137.97 | 113.44 | 24.53 | 29,320.78 |
7 | 137.97 | 113.53 | 24.43 | 29,207.24 |
8 | 137.97 | 113.63 | 24.34 | 29,093.61 |
9 | 137.97 | 113.72 | 24.24 | 28,979.89 |
10 | 137.97 | 113.82 | 24.15 | 28,866.07 |
11 | 137.97 | 113.91 | 24.06 | 28,752.16 |
12 | 137.97 | 114.01 | 23.96 | 28,638.15 |
13 | 137.97 | 114.10 | 23.87 | 28,524.05 |
14 | 137.97 | 114.20 | 23.77 | 28,409.85 |
15 | 137.97 | 114.29 | 23.67 | 28,295.56 |
16 | 137.97 | 114.39 | 23.58 | 28,181.17 |
17 | 137.97 | 114.48 | 23.48 | 28,066.68 |
18 | 137.97 | 114.58 | 23.39 | 27,952.10 |
19 | 137.97 | 114.67 | 23.29 | 27,837.43 |
20 | 137.97 | 114.77 | 23.20 | 27,722.66 |
21 | 137.97 | 114.87 | 23.10 | 27,607.79 |
22 | 137.97 | 114.96 | 23.01 | 27,492.83 |
23 | 137.97 | 115.06 | 22.91 | 27,377.77 |
24 | 137.97 | 115.15 | 22.81 | 27,262.62 |
25 | 137.97 | 115.25 | 22.72 | 27,147.37 |
26 | 137.97 | 115.35 | 22.62 | 27,032.02 |
27 | 137.97 | 115.44 | 22.53 | 26,916.58 |
28 | 137.97 | 115.54 | 22.43 | 26,801.04 |
29 | 137.97 | 115.63 | 22.33 | 26,685.41 |
30 | 137.97 | 115.73 | 22.24 | 26,569.68 |
31 | 137.97 | 115.83 | 22.14 | 26,453.85 |
32 | 137.97 | 115.92 | 22.04 | 26,337.93 |
33 | 137.97 | 116.02 | 21.95 | 26,221.91 |
34 | 137.97 | 116.12 | 21.85 | 26,105.79 |
35 | 137.97 | 116.21 | 21.75 | 25,989.58 |
36 | 137.97 | 116.31 | 21.66 | 25,873.27 |
37 | 137.97 | 116.41 | 21.56 | 25,756.86 |
38 | 137.97 | 116.50 | 21.46 | 25,640.36 |
39 | 137.97 | 116.60 | 21.37 | 25,523.76 |
40 | 137.97 | 116.70 | 21.27 | 25,407.06 |
41 | 137.97 | 116.80 | 21.17 | 25,290.26 |
42 | 137.97 | 116.89 | 21.08 | 25,173.37 |
43 | 137.97 | 116.99 | 20.98 | 25,056.38 |
44 | 137.97 | 117.09 | 20.88 | 24,939.29 |
45 | 137.97 | 117.19 | 20.78 | 24,822.10 |
46 | 137.97 | 117.28 | 20.69 | 24,704.82 |
47 | 137.97 | 117.38 | 20.59 | 24,587.44 |
48 | 137.97 | 117.48 | 20.49 | 24,469.96 |
49 | 137.97 | 117.58 | 20.39 | 24,352.39 |
50 | 137.97 | 117.67 | 20.29 | 24,234.71 |
51 | 137.97 | 117.77 | 20.20 | 24,116.94 |
52 | 137.97 | 117.87 | 20.10 | 23,999.07 |
53 | 137.97 | 117.97 | 20.00 | 23,881.10 |
54 | 137.97 | 118.07 | 19.90 | 23,763.03 |
55 | 137.97 | 118.17 | 19.80 | 23,644.87 |
56 | 137.97 | 118.26 | 19.70 | 23,526.60 |
57 | 137.97 | 118.36 | 19.61 | 23,408.24 |
58 | 137.97 | 118.46 | 19.51 | 23,289.78 |
59 | 137.97 | 118.56 | 19.41 | 23,171.22 |
60 | 137.97 | 118.66 | 19.31 | 23,052.56 |
61 | 137.97 | 118.76 | 19.21 | 22,933.80 |
62 | 137.97 | 118.86 | 19.11 | 22,814.94 |
63 | 137.97 | 118.96 | 19.01 | 22,695.99 |
64 | 137.97 | 119.05 | 18.91 | 22,576.93 |
65 | 137.97 | 119.15 | 18.81 | 22,457.78 |
66 | 137.97 | 119.25 | 18.71 | 22,338.52 |
67 | 137.97 | 119.35 | 18.62 | 22,219.17 |
68 | 137.97 | 119.45 | 18.52 | 22,099.72 |
69 | 137.97 | 119.55 | 18.42 | 21,980.17 |
70 | 137.97 | 119.65 | 18.32 | 21,860.52 |
71 | 137.97 | 119.75 | 18.22 | 21,740.76 |
72 | 137.97 | 119.85 | 18.12 | 21,620.91 |
73 | 137.97 | 119.95 | 18.02 | 21,500.96 |
74 | 137.97 | 120.05 | 17.92 | 21,380.91 |
75 | 137.97 | 120.15 | 17.82 | 21,260.76 |
76 | 137.97 | 120.25 | 17.72 | 21,140.51 |
77 | 137.97 | 120.35 | 17.62 | 21,020.16 |
78 | 137.97 | 120.45 | 17.52 | 20,899.71 |
79 | 137.97 | 120.55 | 17.42 | 20,779.16 |
80 | 137.97 | 120.65 | 17.32 | 20,658.50 |
81 | 137.97 | 120.75 | 17.22 | 20,537.75 |
82 | 137.97 | 120.85 | 17.11 | 20,416.90 |
83 | 137.97 | 120.95 | 17.01 | 20,295.94 |
84 | 137.97 | 121.06 | 16.91 | 20,174.89 |
85 | 137.97 | 121.16 | 16.81 | 20,053.73 |
86 | 137.97 | 121.26 | 16.71 | 19,932.47 |
87 | 137.97 | 121.36 | 16.61 | 19,811.12 |
88 | 137.97 | 121.46 | 16.51 | 19,689.66 |
89 | 137.97 | 121.56 | 16.41 | 19,568.10 |
90 | 137.97 | 121.66 | 16.31 | 19,446.44 |
91 | 137.97 | 121.76 | 16.21 | 19,324.67 |
92 | 137.97 | 121.86 | 16.10 | 19,202.81 |
93 | 137.97 | 121.97 | 16.00 | 19,080.84 |
94 | 137.97 | 122.07 | 15.90 | 18,958.78 |
95 | 137.97 | 122.17 | 15.80 | 18,836.61 |
96 | 137.97 | 122.27 | 15.70 | 18,714.33 |
97 | 137.97 | 122.37 | 15.60 | 18,591.96 |
98 | 137.97 | 122.47 | 15.49 | 18,469.49 |
99 | 137.97 | 122.58 | 15.39 | 18,346.91 |
100 | 137.97 | 122.68 | 15.29 | 18,224.23 |
101 | 137.97 | 122.78 | 15.19 | 18,101.45 |
102 | 137.97 | 122.88 | 15.08 | 17,978.57 |
103 | 137.97 | 122.99 | 14.98 | 17,855.58 |
104 | 137.97 | 123.09 | 14.88 | 17,732.49 |
105 | 137.97 | 123.19 | 14.78 | 17,609.30 |
106 | 137.97 | 123.29 | 14.67 | 17,486.01 |
107 | 137.97 | 123.40 | 14.57 | 17,362.61 |
108 | 137.97 | 123.50 | 14.47 | 17,239.11 |
109 | 137.97 | 123.60 | 14.37 | 17,115.51 |
110 | 137.97 | 123.71 | 14.26 | 16,991.80 |
111 | 137.97 | 123.81 | 14.16 | 16,867.99 |
112 | 137.97 | 123.91 | 14.06 | 16,744.08 |
113 | 137.97 | 124.01 | 13.95 | 16,620.07 |
114 | 137.97 | 124.12 | 13.85 | 16,495.95 |
115 | 137.97 | 124.22 | 13.75 | 16,371.73 |
116 | 137.97 | 124.33 | 13.64 | 16,247.40 |
117 | 137.97 | 124.43 | 13.54 | 16,122.97 |
118 | 137.97 | 124.53 | 13.44 | 15,998.44 |
119 | 137.97 | 124.64 | 13.33 | 15,873.80 |
120 | 137.97 | 124.74 | 13.23 | 15,749.06 |
121 | 137.97 | 124.84 | 13.12 | 15,624.22 |
122 | 137.97 | 124.95 | 13.02 | 15,499.27 |
123 | 137.97 | 125.05 | 12.92 | 15,374.22 |
124 | 137.97 | 125.16 | 12.81 | 15,249.06 |
125 | 137.97 | 125.26 | 12.71 | 15,123.80 |
126 | 137.97 | 125.37 | 12.60 | 14,998.44 |
127 | 137.97 | 125.47 | 12.50 | 14,872.97 |
128 | 137.97 | 125.57 | 12.39 | 14,747.39 |
129 | 137.97 | 125.68 | 12.29 | 14,621.71 |
130 | 137.97 | 125.78 | 12.18 | 14,495.93 |
131 | 137.97 | 125.89 | 12.08 | 14,370.04 |
132 | 137.97 | 125.99 | 11.98 | 14,244.05 |
133 | 137.97 | 126.10 | 11.87 | 14,117.95 |
134 | 137.97 | 126.20 | 11.76 | 13,991.75 |
135 | 137.97 | 126.31 | 11.66 | 13,865.44 |
136 | 137.97 | 126.41 | 11.55 | 13,739.03 |
137 | 137.97 | 126.52 | 11.45 | 13,612.51 |
138 | 137.97 | 126.62 | 11.34 | 13,485.88 |
139 | 137.97 | 126.73 | 11.24 | 13,359.15 |
140 | 137.97 | 126.84 | 11.13 | 13,232.32 |
141 | 137.97 | 126.94 | 11.03 | 13,105.38 |
142 | 137.97 | 127.05 | 10.92 | 12,978.33 |
143 | 137.97 | 127.15 | 10.82 | 12,851.17 |
144 | 137.97 | 127.26 | 10.71 | 12,723.92 |
145 | 137.97 | 127.37 | 10.60 | 12,596.55 |
146 | 137.97 | 127.47 | 10.50 | 12,469.08 |
147 | 137.97 | 127.58 | 10.39 | 12,341.50 |
148 | 137.97 | 127.68 | 10.28 | 12,213.82 |
149 | 137.97 | 127.79 | 10.18 | 12,086.03 |
150 | 137.97 | 127.90 | 10.07 | 11,958.13 |
151 | 137.97 | 128.00 | 9.97 | 11,830.13 |
152 | 137.97 | 128.11 | 9.86 | 11,702.02 |
153 | 137.97 | 128.22 | 9.75 | 11,573.80 |
154 | 137.97 | 128.32 | 9.64 | 11,445.48 |
155 | 137.97 | 128.43 | 9.54 | 11,317.05 |
156 | 137.97 | 128.54 | 9.43 | 11,188.51 |
157 | 137.97 | 128.64 | 9.32 | 11,059.87 |
158 | 137.97 | 128.75 | 9.22 | 10,931.11 |
159 | 137.97 | 128.86 | 9.11 | 10,802.26 |
160 | 137.97 | 128.97 | 9.00 | 10,673.29 |
161 | 137.97 | 129.07 | 8.89 | 10,544.22 |
162 | 137.97 | 129.18 | 8.79 | 10,415.03 |
163 | 137.97 | 129.29 | 8.68 | 10,285.74 |
164 | 137.97 | 129.40 | 8.57 | 10,156.35 |
165 | 137.97 | 129.50 | 8.46 | 10,026.84 |
166 | 137.97 | 129.61 | 8.36 | 9,897.23 |
167 | 137.97 | 129.72 | 8.25 | 9,767.51 |
168 | 137.97 | 129.83 | 8.14 | 9,637.68 |
169 | 137.97 | 129.94 | 8.03 | 9,507.74 |
170 | 137.97 | 130.05 | 7.92 | 9,377.70 |
171 | 137.97 | 130.15 | 7.81 | 9,247.55 |
172 | 137.97 | 130.26 | 7.71 | 9,117.28 |
173 | 137.97 | 130.37 | 7.60 | 8,986.91 |
174 | 137.97 | 130.48 | 7.49 | 8,856.43 |
175 | 137.97 | 130.59 | 7.38 | 8,725.85 |
176 | 137.97 | 130.70 | 7.27 | 8,595.15 |
177 | 137.97 | 130.81 | 7.16 | 8,464.34 |
178 | 137.97 | 130.91 | 7.05 | 8,333.43 |
179 | 137.97 | 131.02 | 6.94 | 8,202.41 |
180 | 137.97 | 131.13 | 6.84 | 8,071.27 |
181 | 137.97 | 131.24 | 6.73 | 7,940.03 |
182 | 137.97 | 131.35 | 6.62 | 7,808.68 |
183 | 137.97 | 131.46 | 6.51 | 7,677.22 |
184 | 137.97 | 131.57 | 6.40 | 7,545.65 |
185 | 137.97 | 131.68 | 6.29 | 7,413.97 |
186 | 137.97 | 131.79 | 6.18 | 7,282.18 |
187 | 137.97 | 131.90 | 6.07 | 7,150.28 |
188 | 137.97 | 132.01 | 5.96 | 7,018.27 |
189 | 137.97 | 132.12 | 5.85 | 6,886.15 |
190 | 137.97 | 132.23 | 5.74 | 6,753.92 |
191 | 137.97 | 132.34 | 5.63 | 6,621.58 |
192 | 137.97 | 132.45 | 5.52 | 6,489.13 |
193 | 137.97 | 132.56 | 5.41 | 6,356.57 |
194 | 137.97 | 132.67 | 5.30 | 6,223.90 |
195 | 137.97 | 132.78 | 5.19 | 6,091.11 |
196 | 137.97 | 132.89 | 5.08 | 5,958.22 |
197 | 137.97 | 133.00 | 4.97 | 5,825.22 |
198 | 137.97 | 133.11 | 4.85 | 5,692.10 |
199 | 137.97 | 133.22 | 4.74 | 5,558.88 |
200 | 137.97 | 133.34 | 4.63 | 5,425.54 |
201 | 137.97 | 133.45 | 4.52 | 5,292.10 |
202 | 137.97 | 133.56 | 4.41 | 5,158.54 |
203 | 137.97 | 133.67 | 4.30 | 5,024.87 |
204 | 137.97 | 133.78 | 4.19 | 4,891.09 |
205 | 137.97 | 133.89 | 4.08 | 4,757.20 |
206 | 137.97 | 134.00 | 3.96 | 4,623.19 |
207 | 137.97 | 134.12 | 3.85 | 4,489.08 |
208 | 137.97 | 134.23 | 3.74 | 4,354.85 |
209 | 137.97 | 134.34 | 3.63 | 4,220.51 |
210 | 137.97 | 134.45 | 3.52 | 4,086.06 |
211 | 137.97 | 134.56 | 3.41 | 3,951.49 |
212 | 137.97 | 134.68 | 3.29 | 3,816.82 |
213 | 137.97 | 134.79 | 3.18 | 3,682.03 |
214 | 137.97 | 134.90 | 3.07 | 3,547.13 |
215 | 137.97 | 135.01 | 2.96 | 3,412.12 |
216 | 137.97 | 135.12 | 2.84 | 3,276.99 |
217 | 137.97 | 135.24 | 2.73 | 3,141.76 |
218 | 137.97 | 135.35 | 2.62 | 3,006.41 |
219 | 137.97 | 135.46 | 2.51 | 2,870.94 |
220 | 137.97 | 135.58 | 2.39 | 2,735.37 |
221 | 137.97 | 135.69 | 2.28 | 2,599.68 |
222 | 137.97 | 135.80 | 2.17 | 2,463.88 |
223 | 137.97 | 135.92 | 2.05 | 2,327.96 |
224 | 137.97 | 136.03 | 1.94 | 2,191.93 |
225 | 137.97 | 136.14 | 1.83 | 2,055.79 |
226 | 137.97 | 136.26 | 1.71 | 1,919.54 |
227 | 137.97 | 136.37 | 1.60 | 1,783.17 |
228 | 137.97 | 136.48 | 1.49 | 1,646.69 |
229 | 137.97 | 136.60 | 1.37 | 1,510.09 |
230 | 137.97 | 136.71 | 1.26 | 1,373.38 |
231 | 137.97 | 136.82 | 1.14 | 1,236.56 |
232 | 137.97 | 136.94 | 1.03 | 1,099.62 |
233 | 137.97 | 137.05 | 0.92 | 962.57 |
234 | 137.97 | 137.17 | 0.80 | 825.40 |
235 | 137.97 | 137.28 | 0.69 | 688.12 |
236 | 137.97 | 137.39 | 0.57 | 550.73 |
237 | 137.97 | 137.51 | 0.46 | 413.22 |
238 | 137.97 | 137.62 | 0.34 | 275.59 |
239 | 137.97 | 137.74 | 0.23 | 137.85 |
240 | 137.97 | 137.85 | 0.11 | 0.00 |