Mortgage Loan of $118,000 for 25 Years at 1.00%
What's the payment on a 25 year home loan for $118k at 1.00% interest?
Results
Monthly payment: $444.71
$5,337 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $118k 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 118,000 loan for 25 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 | 444.71 | 346.38 | 98.33 | 117,653.62 |
2 | 444.71 | 346.66 | 98.04 | 117,306.96 |
3 | 444.71 | 346.95 | 97.76 | 116,960.01 |
4 | 444.71 | 347.24 | 97.47 | 116,612.76 |
5 | 444.71 | 347.53 | 97.18 | 116,265.23 |
6 | 444.71 | 347.82 | 96.89 | 115,917.41 |
7 | 444.71 | 348.11 | 96.60 | 115,569.30 |
8 | 444.71 | 348.40 | 96.31 | 115,220.90 |
9 | 444.71 | 348.69 | 96.02 | 114,872.20 |
10 | 444.71 | 348.98 | 95.73 | 114,523.22 |
11 | 444.71 | 349.27 | 95.44 | 114,173.95 |
12 | 444.71 | 349.56 | 95.14 | 113,824.38 |
13 | 444.71 | 349.86 | 94.85 | 113,474.53 |
14 | 444.71 | 350.15 | 94.56 | 113,124.38 |
15 | 444.71 | 350.44 | 94.27 | 112,773.94 |
16 | 444.71 | 350.73 | 93.98 | 112,423.21 |
17 | 444.71 | 351.02 | 93.69 | 112,072.19 |
18 | 444.71 | 351.32 | 93.39 | 111,720.87 |
19 | 444.71 | 351.61 | 93.10 | 111,369.26 |
20 | 444.71 | 351.90 | 92.81 | 111,017.36 |
21 | 444.71 | 352.20 | 92.51 | 110,665.16 |
22 | 444.71 | 352.49 | 92.22 | 110,312.68 |
23 | 444.71 | 352.78 | 91.93 | 109,959.89 |
24 | 444.71 | 353.08 | 91.63 | 109,606.82 |
25 | 444.71 | 353.37 | 91.34 | 109,253.45 |
26 | 444.71 | 353.66 | 91.04 | 108,899.78 |
27 | 444.71 | 353.96 | 90.75 | 108,545.82 |
28 | 444.71 | 354.25 | 90.45 | 108,191.57 |
29 | 444.71 | 354.55 | 90.16 | 107,837.02 |
30 | 444.71 | 354.85 | 89.86 | 107,482.17 |
31 | 444.71 | 355.14 | 89.57 | 107,127.03 |
32 | 444.71 | 355.44 | 89.27 | 106,771.59 |
33 | 444.71 | 355.73 | 88.98 | 106,415.86 |
34 | 444.71 | 356.03 | 88.68 | 106,059.83 |
35 | 444.71 | 356.33 | 88.38 | 105,703.50 |
36 | 444.71 | 356.62 | 88.09 | 105,346.88 |
37 | 444.71 | 356.92 | 87.79 | 104,989.96 |
38 | 444.71 | 357.22 | 87.49 | 104,632.74 |
39 | 444.71 | 357.52 | 87.19 | 104,275.23 |
40 | 444.71 | 357.81 | 86.90 | 103,917.41 |
41 | 444.71 | 358.11 | 86.60 | 103,559.30 |
42 | 444.71 | 358.41 | 86.30 | 103,200.89 |
43 | 444.71 | 358.71 | 86.00 | 102,842.18 |
44 | 444.71 | 359.01 | 85.70 | 102,483.18 |
45 | 444.71 | 359.31 | 85.40 | 102,123.87 |
46 | 444.71 | 359.61 | 85.10 | 101,764.26 |
47 | 444.71 | 359.91 | 84.80 | 101,404.36 |
48 | 444.71 | 360.21 | 84.50 | 101,044.15 |
49 | 444.71 | 360.51 | 84.20 | 100,683.64 |
50 | 444.71 | 360.81 | 83.90 | 100,322.84 |
51 | 444.71 | 361.11 | 83.60 | 99,961.73 |
52 | 444.71 | 361.41 | 83.30 | 99,600.32 |
53 | 444.71 | 361.71 | 83.00 | 99,238.61 |
54 | 444.71 | 362.01 | 82.70 | 98,876.60 |
55 | 444.71 | 362.31 | 82.40 | 98,514.29 |
56 | 444.71 | 362.61 | 82.10 | 98,151.68 |
57 | 444.71 | 362.92 | 81.79 | 97,788.76 |
58 | 444.71 | 363.22 | 81.49 | 97,425.54 |
59 | 444.71 | 363.52 | 81.19 | 97,062.02 |
60 | 444.71 | 363.82 | 80.89 | 96,698.20 |
61 | 444.71 | 364.13 | 80.58 | 96,334.07 |
62 | 444.71 | 364.43 | 80.28 | 95,969.64 |
63 | 444.71 | 364.73 | 79.97 | 95,604.90 |
64 | 444.71 | 365.04 | 79.67 | 95,239.86 |
65 | 444.71 | 365.34 | 79.37 | 94,874.52 |
66 | 444.71 | 365.65 | 79.06 | 94,508.87 |
67 | 444.71 | 365.95 | 78.76 | 94,142.92 |
68 | 444.71 | 366.26 | 78.45 | 93,776.66 |
69 | 444.71 | 366.56 | 78.15 | 93,410.10 |
70 | 444.71 | 366.87 | 77.84 | 93,043.23 |
71 | 444.71 | 367.17 | 77.54 | 92,676.06 |
72 | 444.71 | 367.48 | 77.23 | 92,308.58 |
73 | 444.71 | 367.79 | 76.92 | 91,940.80 |
74 | 444.71 | 368.09 | 76.62 | 91,572.70 |
75 | 444.71 | 368.40 | 76.31 | 91,204.30 |
76 | 444.71 | 368.71 | 76.00 | 90,835.60 |
77 | 444.71 | 369.01 | 75.70 | 90,466.58 |
78 | 444.71 | 369.32 | 75.39 | 90,097.26 |
79 | 444.71 | 369.63 | 75.08 | 89,727.64 |
80 | 444.71 | 369.94 | 74.77 | 89,357.70 |
81 | 444.71 | 370.24 | 74.46 | 88,987.45 |
82 | 444.71 | 370.55 | 74.16 | 88,616.90 |
83 | 444.71 | 370.86 | 73.85 | 88,246.04 |
84 | 444.71 | 371.17 | 73.54 | 87,874.87 |
85 | 444.71 | 371.48 | 73.23 | 87,503.39 |
86 | 444.71 | 371.79 | 72.92 | 87,131.60 |
87 | 444.71 | 372.10 | 72.61 | 86,759.50 |
88 | 444.71 | 372.41 | 72.30 | 86,387.09 |
89 | 444.71 | 372.72 | 71.99 | 86,014.37 |
90 | 444.71 | 373.03 | 71.68 | 85,641.34 |
91 | 444.71 | 373.34 | 71.37 | 85,268.00 |
92 | 444.71 | 373.65 | 71.06 | 84,894.34 |
93 | 444.71 | 373.96 | 70.75 | 84,520.38 |
94 | 444.71 | 374.28 | 70.43 | 84,146.10 |
95 | 444.71 | 374.59 | 70.12 | 83,771.51 |
96 | 444.71 | 374.90 | 69.81 | 83,396.61 |
97 | 444.71 | 375.21 | 69.50 | 83,021.40 |
98 | 444.71 | 375.52 | 69.18 | 82,645.88 |
99 | 444.71 | 375.84 | 68.87 | 82,270.04 |
100 | 444.71 | 376.15 | 68.56 | 81,893.89 |
101 | 444.71 | 376.46 | 68.24 | 81,517.42 |
102 | 444.71 | 376.78 | 67.93 | 81,140.65 |
103 | 444.71 | 377.09 | 67.62 | 80,763.55 |
104 | 444.71 | 377.41 | 67.30 | 80,386.15 |
105 | 444.71 | 377.72 | 66.99 | 80,008.43 |
106 | 444.71 | 378.04 | 66.67 | 79,630.39 |
107 | 444.71 | 378.35 | 66.36 | 79,252.04 |
108 | 444.71 | 378.67 | 66.04 | 78,873.37 |
109 | 444.71 | 378.98 | 65.73 | 78,494.39 |
110 | 444.71 | 379.30 | 65.41 | 78,115.09 |
111 | 444.71 | 379.61 | 65.10 | 77,735.48 |
112 | 444.71 | 379.93 | 64.78 | 77,355.55 |
113 | 444.71 | 380.25 | 64.46 | 76,975.30 |
114 | 444.71 | 380.56 | 64.15 | 76,594.74 |
115 | 444.71 | 380.88 | 63.83 | 76,213.86 |
116 | 444.71 | 381.20 | 63.51 | 75,832.66 |
117 | 444.71 | 381.52 | 63.19 | 75,451.15 |
118 | 444.71 | 381.83 | 62.88 | 75,069.31 |
119 | 444.71 | 382.15 | 62.56 | 74,687.16 |
120 | 444.71 | 382.47 | 62.24 | 74,304.69 |
121 | 444.71 | 382.79 | 61.92 | 73,921.90 |
122 | 444.71 | 383.11 | 61.60 | 73,538.79 |
123 | 444.71 | 383.43 | 61.28 | 73,155.37 |
124 | 444.71 | 383.75 | 60.96 | 72,771.62 |
125 | 444.71 | 384.07 | 60.64 | 72,387.55 |
126 | 444.71 | 384.39 | 60.32 | 72,003.17 |
127 | 444.71 | 384.71 | 60.00 | 71,618.46 |
128 | 444.71 | 385.03 | 59.68 | 71,233.43 |
129 | 444.71 | 385.35 | 59.36 | 70,848.08 |
130 | 444.71 | 385.67 | 59.04 | 70,462.41 |
131 | 444.71 | 385.99 | 58.72 | 70,076.42 |
132 | 444.71 | 386.31 | 58.40 | 69,690.11 |
133 | 444.71 | 386.63 | 58.08 | 69,303.48 |
134 | 444.71 | 386.96 | 57.75 | 68,916.52 |
135 | 444.71 | 387.28 | 57.43 | 68,529.24 |
136 | 444.71 | 387.60 | 57.11 | 68,141.64 |
137 | 444.71 | 387.92 | 56.78 | 67,753.71 |
138 | 444.71 | 388.25 | 56.46 | 67,365.47 |
139 | 444.71 | 388.57 | 56.14 | 66,976.90 |
140 | 444.71 | 388.90 | 55.81 | 66,588.00 |
141 | 444.71 | 389.22 | 55.49 | 66,198.78 |
142 | 444.71 | 389.54 | 55.17 | 65,809.24 |
143 | 444.71 | 389.87 | 54.84 | 65,419.37 |
144 | 444.71 | 390.19 | 54.52 | 65,029.17 |
145 | 444.71 | 390.52 | 54.19 | 64,638.66 |
146 | 444.71 | 390.84 | 53.87 | 64,247.81 |
147 | 444.71 | 391.17 | 53.54 | 63,856.64 |
148 | 444.71 | 391.50 | 53.21 | 63,465.15 |
149 | 444.71 | 391.82 | 52.89 | 63,073.32 |
150 | 444.71 | 392.15 | 52.56 | 62,681.18 |
151 | 444.71 | 392.48 | 52.23 | 62,288.70 |
152 | 444.71 | 392.80 | 51.91 | 61,895.90 |
153 | 444.71 | 393.13 | 51.58 | 61,502.77 |
154 | 444.71 | 393.46 | 51.25 | 61,109.31 |
155 | 444.71 | 393.79 | 50.92 | 60,715.53 |
156 | 444.71 | 394.11 | 50.60 | 60,321.41 |
157 | 444.71 | 394.44 | 50.27 | 59,926.97 |
158 | 444.71 | 394.77 | 49.94 | 59,532.20 |
159 | 444.71 | 395.10 | 49.61 | 59,137.10 |
160 | 444.71 | 395.43 | 49.28 | 58,741.67 |
161 | 444.71 | 395.76 | 48.95 | 58,345.92 |
162 | 444.71 | 396.09 | 48.62 | 57,949.83 |
163 | 444.71 | 396.42 | 48.29 | 57,553.41 |
164 | 444.71 | 396.75 | 47.96 | 57,156.66 |
165 | 444.71 | 397.08 | 47.63 | 56,759.58 |
166 | 444.71 | 397.41 | 47.30 | 56,362.17 |
167 | 444.71 | 397.74 | 46.97 | 55,964.43 |
168 | 444.71 | 398.07 | 46.64 | 55,566.36 |
169 | 444.71 | 398.40 | 46.31 | 55,167.96 |
170 | 444.71 | 398.74 | 45.97 | 54,769.22 |
171 | 444.71 | 399.07 | 45.64 | 54,370.15 |
172 | 444.71 | 399.40 | 45.31 | 53,970.75 |
173 | 444.71 | 399.73 | 44.98 | 53,571.02 |
174 | 444.71 | 400.07 | 44.64 | 53,170.95 |
175 | 444.71 | 400.40 | 44.31 | 52,770.55 |
176 | 444.71 | 400.73 | 43.98 | 52,369.81 |
177 | 444.71 | 401.07 | 43.64 | 51,968.75 |
178 | 444.71 | 401.40 | 43.31 | 51,567.34 |
179 | 444.71 | 401.74 | 42.97 | 51,165.61 |
180 | 444.71 | 402.07 | 42.64 | 50,763.54 |
181 | 444.71 | 402.41 | 42.30 | 50,361.13 |
182 | 444.71 | 402.74 | 41.97 | 49,958.39 |
183 | 444.71 | 403.08 | 41.63 | 49,555.31 |
184 | 444.71 | 403.41 | 41.30 | 49,151.90 |
185 | 444.71 | 403.75 | 40.96 | 48,748.15 |
186 | 444.71 | 404.09 | 40.62 | 48,344.06 |
187 | 444.71 | 404.42 | 40.29 | 47,939.64 |
188 | 444.71 | 404.76 | 39.95 | 47,534.88 |
189 | 444.71 | 405.10 | 39.61 | 47,129.78 |
190 | 444.71 | 405.43 | 39.27 | 46,724.35 |
191 | 444.71 | 405.77 | 38.94 | 46,318.57 |
192 | 444.71 | 406.11 | 38.60 | 45,912.46 |
193 | 444.71 | 406.45 | 38.26 | 45,506.01 |
194 | 444.71 | 406.79 | 37.92 | 45,099.23 |
195 | 444.71 | 407.13 | 37.58 | 44,692.10 |
196 | 444.71 | 407.47 | 37.24 | 44,284.63 |
197 | 444.71 | 407.81 | 36.90 | 43,876.83 |
198 | 444.71 | 408.15 | 36.56 | 43,468.68 |
199 | 444.71 | 408.49 | 36.22 | 43,060.20 |
200 | 444.71 | 408.83 | 35.88 | 42,651.37 |
201 | 444.71 | 409.17 | 35.54 | 42,242.20 |
202 | 444.71 | 409.51 | 35.20 | 41,832.70 |
203 | 444.71 | 409.85 | 34.86 | 41,422.85 |
204 | 444.71 | 410.19 | 34.52 | 41,012.66 |
205 | 444.71 | 410.53 | 34.18 | 40,602.12 |
206 | 444.71 | 410.87 | 33.84 | 40,191.25 |
207 | 444.71 | 411.22 | 33.49 | 39,780.03 |
208 | 444.71 | 411.56 | 33.15 | 39,368.47 |
209 | 444.71 | 411.90 | 32.81 | 38,956.57 |
210 | 444.71 | 412.25 | 32.46 | 38,544.33 |
211 | 444.71 | 412.59 | 32.12 | 38,131.74 |
212 | 444.71 | 412.93 | 31.78 | 37,718.80 |
213 | 444.71 | 413.28 | 31.43 | 37,305.53 |
214 | 444.71 | 413.62 | 31.09 | 36,891.91 |
215 | 444.71 | 413.97 | 30.74 | 36,477.94 |
216 | 444.71 | 414.31 | 30.40 | 36,063.63 |
217 | 444.71 | 414.66 | 30.05 | 35,648.97 |
218 | 444.71 | 415.00 | 29.71 | 35,233.97 |
219 | 444.71 | 415.35 | 29.36 | 34,818.62 |
220 | 444.71 | 415.69 | 29.02 | 34,402.93 |
221 | 444.71 | 416.04 | 28.67 | 33,986.89 |
222 | 444.71 | 416.39 | 28.32 | 33,570.50 |
223 | 444.71 | 416.73 | 27.98 | 33,153.77 |
224 | 444.71 | 417.08 | 27.63 | 32,736.68 |
225 | 444.71 | 417.43 | 27.28 | 32,319.26 |
226 | 444.71 | 417.78 | 26.93 | 31,901.48 |
227 | 444.71 | 418.12 | 26.58 | 31,483.35 |
228 | 444.71 | 418.47 | 26.24 | 31,064.88 |
229 | 444.71 | 418.82 | 25.89 | 30,646.06 |
230 | 444.71 | 419.17 | 25.54 | 30,226.89 |
231 | 444.71 | 419.52 | 25.19 | 29,807.37 |
232 | 444.71 | 419.87 | 24.84 | 29,387.50 |
233 | 444.71 | 420.22 | 24.49 | 28,967.28 |
234 | 444.71 | 420.57 | 24.14 | 28,546.71 |
235 | 444.71 | 420.92 | 23.79 | 28,125.79 |
236 | 444.71 | 421.27 | 23.44 | 27,704.51 |
237 | 444.71 | 421.62 | 23.09 | 27,282.89 |
238 | 444.71 | 421.97 | 22.74 | 26,860.92 |
239 | 444.71 | 422.33 | 22.38 | 26,438.59 |
240 | 444.71 | 422.68 | 22.03 | 26,015.92 |
241 | 444.71 | 423.03 | 21.68 | 25,592.89 |
242 | 444.71 | 423.38 | 21.33 | 25,169.50 |
243 | 444.71 | 423.73 | 20.97 | 24,745.77 |
244 | 444.71 | 424.09 | 20.62 | 24,321.68 |
245 | 444.71 | 424.44 | 20.27 | 23,897.24 |
246 | 444.71 | 424.80 | 19.91 | 23,472.44 |
247 | 444.71 | 425.15 | 19.56 | 23,047.30 |
248 | 444.71 | 425.50 | 19.21 | 22,621.79 |
249 | 444.71 | 425.86 | 18.85 | 22,195.93 |
250 | 444.71 | 426.21 | 18.50 | 21,769.72 |
251 | 444.71 | 426.57 | 18.14 | 21,343.15 |
252 | 444.71 | 426.92 | 17.79 | 20,916.23 |
253 | 444.71 | 427.28 | 17.43 | 20,488.95 |
254 | 444.71 | 427.64 | 17.07 | 20,061.32 |
255 | 444.71 | 427.99 | 16.72 | 19,633.32 |
256 | 444.71 | 428.35 | 16.36 | 19,204.97 |
257 | 444.71 | 428.71 | 16.00 | 18,776.27 |
258 | 444.71 | 429.06 | 15.65 | 18,347.21 |
259 | 444.71 | 429.42 | 15.29 | 17,917.79 |
260 | 444.71 | 429.78 | 14.93 | 17,488.01 |
261 | 444.71 | 430.14 | 14.57 | 17,057.87 |
262 | 444.71 | 430.49 | 14.21 | 16,627.38 |
263 | 444.71 | 430.85 | 13.86 | 16,196.52 |
264 | 444.71 | 431.21 | 13.50 | 15,765.31 |
265 | 444.71 | 431.57 | 13.14 | 15,333.74 |
266 | 444.71 | 431.93 | 12.78 | 14,901.81 |
267 | 444.71 | 432.29 | 12.42 | 14,469.52 |
268 | 444.71 | 432.65 | 12.06 | 14,036.87 |
269 | 444.71 | 433.01 | 11.70 | 13,603.85 |
270 | 444.71 | 433.37 | 11.34 | 13,170.48 |
271 | 444.71 | 433.73 | 10.98 | 12,736.75 |
272 | 444.71 | 434.10 | 10.61 | 12,302.65 |
273 | 444.71 | 434.46 | 10.25 | 11,868.19 |
274 | 444.71 | 434.82 | 9.89 | 11,433.38 |
275 | 444.71 | 435.18 | 9.53 | 10,998.19 |
276 | 444.71 | 435.54 | 9.17 | 10,562.65 |
277 | 444.71 | 435.91 | 8.80 | 10,126.74 |
278 | 444.71 | 436.27 | 8.44 | 9,690.47 |
279 | 444.71 | 436.63 | 8.08 | 9,253.84 |
280 | 444.71 | 437.00 | 7.71 | 8,816.84 |
281 | 444.71 | 437.36 | 7.35 | 8,379.48 |
282 | 444.71 | 437.73 | 6.98 | 7,941.75 |
283 | 444.71 | 438.09 | 6.62 | 7,503.66 |
284 | 444.71 | 438.46 | 6.25 | 7,065.20 |
285 | 444.71 | 438.82 | 5.89 | 6,626.38 |
286 | 444.71 | 439.19 | 5.52 | 6,187.19 |
287 | 444.71 | 439.55 | 5.16 | 5,747.64 |
288 | 444.71 | 439.92 | 4.79 | 5,307.72 |
289 | 444.71 | 440.29 | 4.42 | 4,867.43 |
290 | 444.71 | 440.65 | 4.06 | 4,426.78 |
291 | 444.71 | 441.02 | 3.69 | 3,985.76 |
292 | 444.71 | 441.39 | 3.32 | 3,544.37 |
293 | 444.71 | 441.76 | 2.95 | 3,102.62 |
294 | 444.71 | 442.12 | 2.59 | 2,660.49 |
295 | 444.71 | 442.49 | 2.22 | 2,218.00 |
296 | 444.71 | 442.86 | 1.85 | 1,775.14 |
297 | 444.71 | 443.23 | 1.48 | 1,331.91 |
298 | 444.71 | 443.60 | 1.11 | 888.31 |
299 | 444.71 | 443.97 | 0.74 | 444.34 |
300 | 444.71 | 444.34 | 0.37 | 0.00 |