Mortgage Loan of $318,000 for 20 Years at 1.00%
What's the payment on a 20 year home loan for $318k at 1.00% interest?
Results
Monthly payment: $1,462.46
$17,550 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $318k 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 318,000 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 | 1,462.46 | 1,197.46 | 265.00 | 316,802.54 |
| 2 | 1,462.46 | 1,198.46 | 264.00 | 315,604.07 |
| 3 | 1,462.46 | 1,199.46 | 263.00 | 314,404.61 |
| 4 | 1,462.46 | 1,200.46 | 262.00 | 313,204.15 |
| 5 | 1,462.46 | 1,201.46 | 261.00 | 312,002.69 |
| 6 | 1,462.46 | 1,202.46 | 260.00 | 310,800.23 |
| 7 | 1,462.46 | 1,203.46 | 259.00 | 309,596.77 |
| 8 | 1,462.46 | 1,204.47 | 258.00 | 308,392.30 |
| 9 | 1,462.46 | 1,205.47 | 256.99 | 307,186.83 |
| 10 | 1,462.46 | 1,206.47 | 255.99 | 305,980.36 |
| 11 | 1,462.46 | 1,207.48 | 254.98 | 304,772.88 |
| 12 | 1,462.46 | 1,208.49 | 253.98 | 303,564.39 |
| 13 | 1,462.46 | 1,209.49 | 252.97 | 302,354.90 |
| 14 | 1,462.46 | 1,210.50 | 251.96 | 301,144.39 |
| 15 | 1,462.46 | 1,211.51 | 250.95 | 299,932.88 |
| 16 | 1,462.46 | 1,212.52 | 249.94 | 298,720.36 |
| 17 | 1,462.46 | 1,213.53 | 248.93 | 297,506.83 |
| 18 | 1,462.46 | 1,214.54 | 247.92 | 296,292.29 |
| 19 | 1,462.46 | 1,215.55 | 246.91 | 295,076.74 |
| 20 | 1,462.46 | 1,216.57 | 245.90 | 293,860.17 |
| 21 | 1,462.46 | 1,217.58 | 244.88 | 292,642.59 |
| 22 | 1,462.46 | 1,218.60 | 243.87 | 291,424.00 |
| 23 | 1,462.46 | 1,219.61 | 242.85 | 290,204.39 |
| 24 | 1,462.46 | 1,220.63 | 241.84 | 288,983.76 |
| 25 | 1,462.46 | 1,221.64 | 240.82 | 287,762.12 |
| 26 | 1,462.46 | 1,222.66 | 239.80 | 286,539.45 |
| 27 | 1,462.46 | 1,223.68 | 238.78 | 285,315.77 |
| 28 | 1,462.46 | 1,224.70 | 237.76 | 284,091.07 |
| 29 | 1,462.46 | 1,225.72 | 236.74 | 282,865.35 |
| 30 | 1,462.46 | 1,226.74 | 235.72 | 281,638.61 |
| 31 | 1,462.46 | 1,227.77 | 234.70 | 280,410.84 |
| 32 | 1,462.46 | 1,228.79 | 233.68 | 279,182.05 |
| 33 | 1,462.46 | 1,229.81 | 232.65 | 277,952.24 |
| 34 | 1,462.46 | 1,230.84 | 231.63 | 276,721.40 |
| 35 | 1,462.46 | 1,231.86 | 230.60 | 275,489.54 |
| 36 | 1,462.46 | 1,232.89 | 229.57 | 274,256.65 |
| 37 | 1,462.46 | 1,233.92 | 228.55 | 273,022.74 |
| 38 | 1,462.46 | 1,234.94 | 227.52 | 271,787.79 |
| 39 | 1,462.46 | 1,235.97 | 226.49 | 270,551.82 |
| 40 | 1,462.46 | 1,237.00 | 225.46 | 269,314.81 |
| 41 | 1,462.46 | 1,238.03 | 224.43 | 268,076.78 |
| 42 | 1,462.46 | 1,239.07 | 223.40 | 266,837.71 |
| 43 | 1,462.46 | 1,240.10 | 222.36 | 265,597.61 |
| 44 | 1,462.46 | 1,241.13 | 221.33 | 264,356.48 |
| 45 | 1,462.46 | 1,242.17 | 220.30 | 263,114.31 |
| 46 | 1,462.46 | 1,243.20 | 219.26 | 261,871.11 |
| 47 | 1,462.46 | 1,244.24 | 218.23 | 260,626.87 |
| 48 | 1,462.46 | 1,245.27 | 217.19 | 259,381.60 |
| 49 | 1,462.46 | 1,246.31 | 216.15 | 258,135.29 |
| 50 | 1,462.46 | 1,247.35 | 215.11 | 256,887.93 |
| 51 | 1,462.46 | 1,248.39 | 214.07 | 255,639.54 |
| 52 | 1,462.46 | 1,249.43 | 213.03 | 254,390.11 |
| 53 | 1,462.46 | 1,250.47 | 211.99 | 253,139.64 |
| 54 | 1,462.46 | 1,251.51 | 210.95 | 251,888.13 |
| 55 | 1,462.46 | 1,252.56 | 209.91 | 250,635.57 |
| 56 | 1,462.46 | 1,253.60 | 208.86 | 249,381.97 |
| 57 | 1,462.46 | 1,254.65 | 207.82 | 248,127.32 |
| 58 | 1,462.46 | 1,255.69 | 206.77 | 246,871.63 |
| 59 | 1,462.46 | 1,256.74 | 205.73 | 245,614.89 |
| 60 | 1,462.46 | 1,257.78 | 204.68 | 244,357.11 |
| 61 | 1,462.46 | 1,258.83 | 203.63 | 243,098.28 |
| 62 | 1,462.46 | 1,259.88 | 202.58 | 241,838.39 |
| 63 | 1,462.46 | 1,260.93 | 201.53 | 240,577.46 |
| 64 | 1,462.46 | 1,261.98 | 200.48 | 239,315.48 |
| 65 | 1,462.46 | 1,263.03 | 199.43 | 238,052.45 |
| 66 | 1,462.46 | 1,264.09 | 198.38 | 236,788.36 |
| 67 | 1,462.46 | 1,265.14 | 197.32 | 235,523.22 |
| 68 | 1,462.46 | 1,266.19 | 196.27 | 234,257.02 |
| 69 | 1,462.46 | 1,267.25 | 195.21 | 232,989.77 |
| 70 | 1,462.46 | 1,268.31 | 194.16 | 231,721.47 |
| 71 | 1,462.46 | 1,269.36 | 193.10 | 230,452.11 |
| 72 | 1,462.46 | 1,270.42 | 192.04 | 229,181.69 |
| 73 | 1,462.46 | 1,271.48 | 190.98 | 227,910.21 |
| 74 | 1,462.46 | 1,272.54 | 189.93 | 226,637.67 |
| 75 | 1,462.46 | 1,273.60 | 188.86 | 225,364.07 |
| 76 | 1,462.46 | 1,274.66 | 187.80 | 224,089.41 |
| 77 | 1,462.46 | 1,275.72 | 186.74 | 222,813.69 |
| 78 | 1,462.46 | 1,276.79 | 185.68 | 221,536.90 |
| 79 | 1,462.46 | 1,277.85 | 184.61 | 220,259.05 |
| 80 | 1,462.46 | 1,278.91 | 183.55 | 218,980.13 |
| 81 | 1,462.46 | 1,279.98 | 182.48 | 217,700.15 |
| 82 | 1,462.46 | 1,281.05 | 181.42 | 216,419.11 |
| 83 | 1,462.46 | 1,282.11 | 180.35 | 215,136.99 |
| 84 | 1,462.46 | 1,283.18 | 179.28 | 213,853.81 |
| 85 | 1,462.46 | 1,284.25 | 178.21 | 212,569.56 |
| 86 | 1,462.46 | 1,285.32 | 177.14 | 211,284.23 |
| 87 | 1,462.46 | 1,286.39 | 176.07 | 209,997.84 |
| 88 | 1,462.46 | 1,287.47 | 175.00 | 208,710.38 |
| 89 | 1,462.46 | 1,288.54 | 173.93 | 207,421.84 |
| 90 | 1,462.46 | 1,289.61 | 172.85 | 206,132.22 |
| 91 | 1,462.46 | 1,290.69 | 171.78 | 204,841.54 |
| 92 | 1,462.46 | 1,291.76 | 170.70 | 203,549.77 |
| 93 | 1,462.46 | 1,292.84 | 169.62 | 202,256.94 |
| 94 | 1,462.46 | 1,293.92 | 168.55 | 200,963.02 |
| 95 | 1,462.46 | 1,294.99 | 167.47 | 199,668.02 |
| 96 | 1,462.46 | 1,296.07 | 166.39 | 198,371.95 |
| 97 | 1,462.46 | 1,297.15 | 165.31 | 197,074.80 |
| 98 | 1,462.46 | 1,298.23 | 164.23 | 195,776.56 |
| 99 | 1,462.46 | 1,299.32 | 163.15 | 194,477.24 |
| 100 | 1,462.46 | 1,300.40 | 162.06 | 193,176.85 |
| 101 | 1,462.46 | 1,301.48 | 160.98 | 191,875.36 |
| 102 | 1,462.46 | 1,302.57 | 159.90 | 190,572.79 |
| 103 | 1,462.46 | 1,303.65 | 158.81 | 189,269.14 |
| 104 | 1,462.46 | 1,304.74 | 157.72 | 187,964.40 |
| 105 | 1,462.46 | 1,305.83 | 156.64 | 186,658.57 |
| 106 | 1,462.46 | 1,306.92 | 155.55 | 185,351.66 |
| 107 | 1,462.46 | 1,308.00 | 154.46 | 184,043.66 |
| 108 | 1,462.46 | 1,309.09 | 153.37 | 182,734.56 |
| 109 | 1,462.46 | 1,310.19 | 152.28 | 181,424.38 |
| 110 | 1,462.46 | 1,311.28 | 151.19 | 180,113.10 |
| 111 | 1,462.46 | 1,312.37 | 150.09 | 178,800.73 |
| 112 | 1,462.46 | 1,313.46 | 149.00 | 177,487.27 |
| 113 | 1,462.46 | 1,314.56 | 147.91 | 176,172.71 |
| 114 | 1,462.46 | 1,315.65 | 146.81 | 174,857.05 |
| 115 | 1,462.46 | 1,316.75 | 145.71 | 173,540.31 |
| 116 | 1,462.46 | 1,317.85 | 144.62 | 172,222.46 |
| 117 | 1,462.46 | 1,318.95 | 143.52 | 170,903.51 |
| 118 | 1,462.46 | 1,320.04 | 142.42 | 169,583.47 |
| 119 | 1,462.46 | 1,321.14 | 141.32 | 168,262.32 |
| 120 | 1,462.46 | 1,322.25 | 140.22 | 166,940.08 |
| 121 | 1,462.46 | 1,323.35 | 139.12 | 165,616.73 |
| 122 | 1,462.46 | 1,324.45 | 138.01 | 164,292.28 |
| 123 | 1,462.46 | 1,325.55 | 136.91 | 162,966.73 |
| 124 | 1,462.46 | 1,326.66 | 135.81 | 161,640.07 |
| 125 | 1,462.46 | 1,327.76 | 134.70 | 160,312.31 |
| 126 | 1,462.46 | 1,328.87 | 133.59 | 158,983.44 |
| 127 | 1,462.46 | 1,329.98 | 132.49 | 157,653.46 |
| 128 | 1,462.46 | 1,331.09 | 131.38 | 156,322.37 |
| 129 | 1,462.46 | 1,332.20 | 130.27 | 154,990.18 |
| 130 | 1,462.46 | 1,333.31 | 129.16 | 153,656.87 |
| 131 | 1,462.46 | 1,334.42 | 128.05 | 152,322.46 |
| 132 | 1,462.46 | 1,335.53 | 126.94 | 150,986.93 |
| 133 | 1,462.46 | 1,336.64 | 125.82 | 149,650.29 |
| 134 | 1,462.46 | 1,337.76 | 124.71 | 148,312.53 |
| 135 | 1,462.46 | 1,338.87 | 123.59 | 146,973.66 |
| 136 | 1,462.46 | 1,339.99 | 122.48 | 145,633.67 |
| 137 | 1,462.46 | 1,341.10 | 121.36 | 144,292.57 |
| 138 | 1,462.46 | 1,342.22 | 120.24 | 142,950.35 |
| 139 | 1,462.46 | 1,343.34 | 119.13 | 141,607.01 |
| 140 | 1,462.46 | 1,344.46 | 118.01 | 140,262.55 |
| 141 | 1,462.46 | 1,345.58 | 116.89 | 138,916.98 |
| 142 | 1,462.46 | 1,346.70 | 115.76 | 137,570.28 |
| 143 | 1,462.46 | 1,347.82 | 114.64 | 136,222.45 |
| 144 | 1,462.46 | 1,348.95 | 113.52 | 134,873.51 |
| 145 | 1,462.46 | 1,350.07 | 112.39 | 133,523.44 |
| 146 | 1,462.46 | 1,351.19 | 111.27 | 132,172.25 |
| 147 | 1,462.46 | 1,352.32 | 110.14 | 130,819.93 |
| 148 | 1,462.46 | 1,353.45 | 109.02 | 129,466.48 |
| 149 | 1,462.46 | 1,354.58 | 107.89 | 128,111.90 |
| 150 | 1,462.46 | 1,355.70 | 106.76 | 126,756.20 |
| 151 | 1,462.46 | 1,356.83 | 105.63 | 125,399.37 |
| 152 | 1,462.46 | 1,357.96 | 104.50 | 124,041.40 |
| 153 | 1,462.46 | 1,359.10 | 103.37 | 122,682.30 |
| 154 | 1,462.46 | 1,360.23 | 102.24 | 121,322.08 |
| 155 | 1,462.46 | 1,361.36 | 101.10 | 119,960.71 |
| 156 | 1,462.46 | 1,362.50 | 99.97 | 118,598.22 |
| 157 | 1,462.46 | 1,363.63 | 98.83 | 117,234.59 |
| 158 | 1,462.46 | 1,364.77 | 97.70 | 115,869.82 |
| 159 | 1,462.46 | 1,365.91 | 96.56 | 114,503.91 |
| 160 | 1,462.46 | 1,367.04 | 95.42 | 113,136.87 |
| 161 | 1,462.46 | 1,368.18 | 94.28 | 111,768.68 |
| 162 | 1,462.46 | 1,369.32 | 93.14 | 110,399.36 |
| 163 | 1,462.46 | 1,370.46 | 92.00 | 109,028.90 |
| 164 | 1,462.46 | 1,371.61 | 90.86 | 107,657.29 |
| 165 | 1,462.46 | 1,372.75 | 89.71 | 106,284.54 |
| 166 | 1,462.46 | 1,373.89 | 88.57 | 104,910.65 |
| 167 | 1,462.46 | 1,375.04 | 87.43 | 103,535.61 |
| 168 | 1,462.46 | 1,376.18 | 86.28 | 102,159.42 |
| 169 | 1,462.46 | 1,377.33 | 85.13 | 100,782.09 |
| 170 | 1,462.46 | 1,378.48 | 83.99 | 99,403.61 |
| 171 | 1,462.46 | 1,379.63 | 82.84 | 98,023.99 |
| 172 | 1,462.46 | 1,380.78 | 81.69 | 96,643.21 |
| 173 | 1,462.46 | 1,381.93 | 80.54 | 95,261.28 |
| 174 | 1,462.46 | 1,383.08 | 79.38 | 93,878.20 |
| 175 | 1,462.46 | 1,384.23 | 78.23 | 92,493.97 |
| 176 | 1,462.46 | 1,385.39 | 77.08 | 91,108.58 |
| 177 | 1,462.46 | 1,386.54 | 75.92 | 89,722.04 |
| 178 | 1,462.46 | 1,387.70 | 74.77 | 88,334.35 |
| 179 | 1,462.46 | 1,388.85 | 73.61 | 86,945.50 |
| 180 | 1,462.46 | 1,390.01 | 72.45 | 85,555.49 |
| 181 | 1,462.46 | 1,391.17 | 71.30 | 84,164.32 |
| 182 | 1,462.46 | 1,392.33 | 70.14 | 82,771.99 |
| 183 | 1,462.46 | 1,393.49 | 68.98 | 81,378.51 |
| 184 | 1,462.46 | 1,394.65 | 67.82 | 79,983.86 |
| 185 | 1,462.46 | 1,395.81 | 66.65 | 78,588.05 |
| 186 | 1,462.46 | 1,396.97 | 65.49 | 77,191.07 |
| 187 | 1,462.46 | 1,398.14 | 64.33 | 75,792.93 |
| 188 | 1,462.46 | 1,399.30 | 63.16 | 74,393.63 |
| 189 | 1,462.46 | 1,400.47 | 61.99 | 72,993.16 |
| 190 | 1,462.46 | 1,401.64 | 60.83 | 71,591.53 |
| 191 | 1,462.46 | 1,402.80 | 59.66 | 70,188.72 |
| 192 | 1,462.46 | 1,403.97 | 58.49 | 68,784.75 |
| 193 | 1,462.46 | 1,405.14 | 57.32 | 67,379.61 |
| 194 | 1,462.46 | 1,406.31 | 56.15 | 65,973.29 |
| 195 | 1,462.46 | 1,407.49 | 54.98 | 64,565.80 |
| 196 | 1,462.46 | 1,408.66 | 53.80 | 63,157.15 |
| 197 | 1,462.46 | 1,409.83 | 52.63 | 61,747.31 |
| 198 | 1,462.46 | 1,411.01 | 51.46 | 60,336.31 |
| 199 | 1,462.46 | 1,412.18 | 50.28 | 58,924.12 |
| 200 | 1,462.46 | 1,413.36 | 49.10 | 57,510.76 |
| 201 | 1,462.46 | 1,414.54 | 47.93 | 56,096.22 |
| 202 | 1,462.46 | 1,415.72 | 46.75 | 54,680.51 |
| 203 | 1,462.46 | 1,416.90 | 45.57 | 53,263.61 |
| 204 | 1,462.46 | 1,418.08 | 44.39 | 51,845.53 |
| 205 | 1,462.46 | 1,419.26 | 43.20 | 50,426.27 |
| 206 | 1,462.46 | 1,420.44 | 42.02 | 49,005.83 |
| 207 | 1,462.46 | 1,421.63 | 40.84 | 47,584.20 |
| 208 | 1,462.46 | 1,422.81 | 39.65 | 46,161.39 |
| 209 | 1,462.46 | 1,424.00 | 38.47 | 44,737.40 |
| 210 | 1,462.46 | 1,425.18 | 37.28 | 43,312.22 |
| 211 | 1,462.46 | 1,426.37 | 36.09 | 41,885.84 |
| 212 | 1,462.46 | 1,427.56 | 34.90 | 40,458.29 |
| 213 | 1,462.46 | 1,428.75 | 33.72 | 39,029.54 |
| 214 | 1,462.46 | 1,429.94 | 32.52 | 37,599.60 |
| 215 | 1,462.46 | 1,431.13 | 31.33 | 36,168.47 |
| 216 | 1,462.46 | 1,432.32 | 30.14 | 34,736.14 |
| 217 | 1,462.46 | 1,433.52 | 28.95 | 33,302.63 |
| 218 | 1,462.46 | 1,434.71 | 27.75 | 31,867.91 |
| 219 | 1,462.46 | 1,435.91 | 26.56 | 30,432.01 |
| 220 | 1,462.46 | 1,437.10 | 25.36 | 28,994.90 |
| 221 | 1,462.46 | 1,438.30 | 24.16 | 27,556.60 |
| 222 | 1,462.46 | 1,439.50 | 22.96 | 26,117.10 |
| 223 | 1,462.46 | 1,440.70 | 21.76 | 24,676.40 |
| 224 | 1,462.46 | 1,441.90 | 20.56 | 23,234.50 |
| 225 | 1,462.46 | 1,443.10 | 19.36 | 21,791.40 |
| 226 | 1,462.46 | 1,444.30 | 18.16 | 20,347.10 |
| 227 | 1,462.46 | 1,445.51 | 16.96 | 18,901.59 |
| 228 | 1,462.46 | 1,446.71 | 15.75 | 17,454.88 |
| 229 | 1,462.46 | 1,447.92 | 14.55 | 16,006.96 |
| 230 | 1,462.46 | 1,449.12 | 13.34 | 14,557.83 |
| 231 | 1,462.46 | 1,450.33 | 12.13 | 13,107.50 |
| 232 | 1,462.46 | 1,451.54 | 10.92 | 11,655.96 |
| 233 | 1,462.46 | 1,452.75 | 9.71 | 10,203.21 |
| 234 | 1,462.46 | 1,453.96 | 8.50 | 8,749.25 |
| 235 | 1,462.46 | 1,455.17 | 7.29 | 7,294.07 |
| 236 | 1,462.46 | 1,456.39 | 6.08 | 5,837.69 |
| 237 | 1,462.46 | 1,457.60 | 4.86 | 4,380.09 |
| 238 | 1,462.46 | 1,458.81 | 3.65 | 2,921.28 |
| 239 | 1,462.46 | 1,460.03 | 2.43 | 1,461.25 |
| 240 | 1,462.46 | 1,461.25 | 1.22 | 0.00 |