Mortgage Loan of $130,000 for 25 Years at 1.00%
What's the payment on a 25 year home loan for $130k at 1.00% interest?
Results
Monthly payment: $489.93
$5,879 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $130k 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 130,000 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 | 489.93 | 381.60 | 108.33 | 129,618.40 |
2 | 489.93 | 381.92 | 108.02 | 129,236.48 |
3 | 489.93 | 382.24 | 107.70 | 128,854.24 |
4 | 489.93 | 382.56 | 107.38 | 128,471.69 |
5 | 489.93 | 382.87 | 107.06 | 128,088.81 |
6 | 489.93 | 383.19 | 106.74 | 127,705.62 |
7 | 489.93 | 383.51 | 106.42 | 127,322.11 |
8 | 489.93 | 383.83 | 106.10 | 126,938.27 |
9 | 489.93 | 384.15 | 105.78 | 126,554.12 |
10 | 489.93 | 384.47 | 105.46 | 126,169.65 |
11 | 489.93 | 384.79 | 105.14 | 125,784.86 |
12 | 489.93 | 385.11 | 104.82 | 125,399.74 |
13 | 489.93 | 385.43 | 104.50 | 125,014.31 |
14 | 489.93 | 385.76 | 104.18 | 124,628.55 |
15 | 489.93 | 386.08 | 103.86 | 124,242.48 |
16 | 489.93 | 386.40 | 103.54 | 123,856.08 |
17 | 489.93 | 386.72 | 103.21 | 123,469.36 |
18 | 489.93 | 387.04 | 102.89 | 123,082.31 |
19 | 489.93 | 387.37 | 102.57 | 122,694.95 |
20 | 489.93 | 387.69 | 102.25 | 122,307.26 |
21 | 489.93 | 388.01 | 101.92 | 121,919.25 |
22 | 489.93 | 388.33 | 101.60 | 121,530.91 |
23 | 489.93 | 388.66 | 101.28 | 121,142.25 |
24 | 489.93 | 388.98 | 100.95 | 120,753.27 |
25 | 489.93 | 389.31 | 100.63 | 120,363.97 |
26 | 489.93 | 389.63 | 100.30 | 119,974.34 |
27 | 489.93 | 389.96 | 99.98 | 119,584.38 |
28 | 489.93 | 390.28 | 99.65 | 119,194.10 |
29 | 489.93 | 390.61 | 99.33 | 118,803.49 |
30 | 489.93 | 390.93 | 99.00 | 118,412.56 |
31 | 489.93 | 391.26 | 98.68 | 118,021.30 |
32 | 489.93 | 391.58 | 98.35 | 117,629.72 |
33 | 489.93 | 391.91 | 98.02 | 117,237.81 |
34 | 489.93 | 392.24 | 97.70 | 116,845.58 |
35 | 489.93 | 392.56 | 97.37 | 116,453.01 |
36 | 489.93 | 392.89 | 97.04 | 116,060.12 |
37 | 489.93 | 393.22 | 96.72 | 115,666.91 |
38 | 489.93 | 393.55 | 96.39 | 115,273.36 |
39 | 489.93 | 393.87 | 96.06 | 114,879.49 |
40 | 489.93 | 394.20 | 95.73 | 114,485.29 |
41 | 489.93 | 394.53 | 95.40 | 114,090.76 |
42 | 489.93 | 394.86 | 95.08 | 113,695.90 |
43 | 489.93 | 395.19 | 94.75 | 113,300.71 |
44 | 489.93 | 395.52 | 94.42 | 112,905.19 |
45 | 489.93 | 395.85 | 94.09 | 112,509.35 |
46 | 489.93 | 396.18 | 93.76 | 112,113.17 |
47 | 489.93 | 396.51 | 93.43 | 111,716.66 |
48 | 489.93 | 396.84 | 93.10 | 111,319.83 |
49 | 489.93 | 397.17 | 92.77 | 110,922.66 |
50 | 489.93 | 397.50 | 92.44 | 110,525.16 |
51 | 489.93 | 397.83 | 92.10 | 110,127.33 |
52 | 489.93 | 398.16 | 91.77 | 109,729.17 |
53 | 489.93 | 398.49 | 91.44 | 109,330.68 |
54 | 489.93 | 398.83 | 91.11 | 108,931.85 |
55 | 489.93 | 399.16 | 90.78 | 108,532.69 |
56 | 489.93 | 399.49 | 90.44 | 108,133.20 |
57 | 489.93 | 399.82 | 90.11 | 107,733.38 |
58 | 489.93 | 400.16 | 89.78 | 107,333.22 |
59 | 489.93 | 400.49 | 89.44 | 106,932.73 |
60 | 489.93 | 400.82 | 89.11 | 106,531.91 |
61 | 489.93 | 401.16 | 88.78 | 106,130.75 |
62 | 489.93 | 401.49 | 88.44 | 105,729.26 |
63 | 489.93 | 401.83 | 88.11 | 105,327.43 |
64 | 489.93 | 402.16 | 87.77 | 104,925.27 |
65 | 489.93 | 402.50 | 87.44 | 104,522.78 |
66 | 489.93 | 402.83 | 87.10 | 104,119.94 |
67 | 489.93 | 403.17 | 86.77 | 103,716.78 |
68 | 489.93 | 403.50 | 86.43 | 103,313.27 |
69 | 489.93 | 403.84 | 86.09 | 102,909.43 |
70 | 489.93 | 404.18 | 85.76 | 102,505.26 |
71 | 489.93 | 404.51 | 85.42 | 102,100.74 |
72 | 489.93 | 404.85 | 85.08 | 101,695.89 |
73 | 489.93 | 405.19 | 84.75 | 101,290.71 |
74 | 489.93 | 405.53 | 84.41 | 100,885.18 |
75 | 489.93 | 405.86 | 84.07 | 100,479.32 |
76 | 489.93 | 406.20 | 83.73 | 100,073.12 |
77 | 489.93 | 406.54 | 83.39 | 99,666.58 |
78 | 489.93 | 406.88 | 83.06 | 99,259.70 |
79 | 489.93 | 407.22 | 82.72 | 98,852.48 |
80 | 489.93 | 407.56 | 82.38 | 98,444.92 |
81 | 489.93 | 407.90 | 82.04 | 98,037.03 |
82 | 489.93 | 408.24 | 81.70 | 97,628.79 |
83 | 489.93 | 408.58 | 81.36 | 97,220.21 |
84 | 489.93 | 408.92 | 81.02 | 96,811.30 |
85 | 489.93 | 409.26 | 80.68 | 96,402.04 |
86 | 489.93 | 409.60 | 80.34 | 95,992.44 |
87 | 489.93 | 409.94 | 79.99 | 95,582.50 |
88 | 489.93 | 410.28 | 79.65 | 95,172.22 |
89 | 489.93 | 410.62 | 79.31 | 94,761.59 |
90 | 489.93 | 410.97 | 78.97 | 94,350.63 |
91 | 489.93 | 411.31 | 78.63 | 93,939.32 |
92 | 489.93 | 411.65 | 78.28 | 93,527.67 |
93 | 489.93 | 411.99 | 77.94 | 93,115.67 |
94 | 489.93 | 412.34 | 77.60 | 92,703.33 |
95 | 489.93 | 412.68 | 77.25 | 92,290.65 |
96 | 489.93 | 413.03 | 76.91 | 91,877.63 |
97 | 489.93 | 413.37 | 76.56 | 91,464.26 |
98 | 489.93 | 413.71 | 76.22 | 91,050.54 |
99 | 489.93 | 414.06 | 75.88 | 90,636.48 |
100 | 489.93 | 414.40 | 75.53 | 90,222.08 |
101 | 489.93 | 414.75 | 75.19 | 89,807.33 |
102 | 489.93 | 415.09 | 74.84 | 89,392.24 |
103 | 489.93 | 415.44 | 74.49 | 88,976.80 |
104 | 489.93 | 415.79 | 74.15 | 88,561.01 |
105 | 489.93 | 416.13 | 73.80 | 88,144.88 |
106 | 489.93 | 416.48 | 73.45 | 87,728.40 |
107 | 489.93 | 416.83 | 73.11 | 87,311.57 |
108 | 489.93 | 417.17 | 72.76 | 86,894.39 |
109 | 489.93 | 417.52 | 72.41 | 86,476.87 |
110 | 489.93 | 417.87 | 72.06 | 86,059.00 |
111 | 489.93 | 418.22 | 71.72 | 85,640.78 |
112 | 489.93 | 418.57 | 71.37 | 85,222.22 |
113 | 489.93 | 418.92 | 71.02 | 84,803.30 |
114 | 489.93 | 419.26 | 70.67 | 84,384.04 |
115 | 489.93 | 419.61 | 70.32 | 83,964.42 |
116 | 489.93 | 419.96 | 69.97 | 83,544.46 |
117 | 489.93 | 420.31 | 69.62 | 83,124.14 |
118 | 489.93 | 420.66 | 69.27 | 82,703.48 |
119 | 489.93 | 421.01 | 68.92 | 82,282.47 |
120 | 489.93 | 421.37 | 68.57 | 81,861.10 |
121 | 489.93 | 421.72 | 68.22 | 81,439.38 |
122 | 489.93 | 422.07 | 67.87 | 81,017.31 |
123 | 489.93 | 422.42 | 67.51 | 80,594.90 |
124 | 489.93 | 422.77 | 67.16 | 80,172.12 |
125 | 489.93 | 423.12 | 66.81 | 79,749.00 |
126 | 489.93 | 423.48 | 66.46 | 79,325.52 |
127 | 489.93 | 423.83 | 66.10 | 78,901.69 |
128 | 489.93 | 424.18 | 65.75 | 78,477.51 |
129 | 489.93 | 424.54 | 65.40 | 78,052.97 |
130 | 489.93 | 424.89 | 65.04 | 77,628.08 |
131 | 489.93 | 425.24 | 64.69 | 77,202.84 |
132 | 489.93 | 425.60 | 64.34 | 76,777.24 |
133 | 489.93 | 425.95 | 63.98 | 76,351.29 |
134 | 489.93 | 426.31 | 63.63 | 75,924.98 |
135 | 489.93 | 426.66 | 63.27 | 75,498.32 |
136 | 489.93 | 427.02 | 62.92 | 75,071.30 |
137 | 489.93 | 427.37 | 62.56 | 74,643.92 |
138 | 489.93 | 427.73 | 62.20 | 74,216.19 |
139 | 489.93 | 428.09 | 61.85 | 73,788.10 |
140 | 489.93 | 428.44 | 61.49 | 73,359.66 |
141 | 489.93 | 428.80 | 61.13 | 72,930.86 |
142 | 489.93 | 429.16 | 60.78 | 72,501.70 |
143 | 489.93 | 429.52 | 60.42 | 72,072.18 |
144 | 489.93 | 429.87 | 60.06 | 71,642.31 |
145 | 489.93 | 430.23 | 59.70 | 71,212.08 |
146 | 489.93 | 430.59 | 59.34 | 70,781.49 |
147 | 489.93 | 430.95 | 58.98 | 70,350.54 |
148 | 489.93 | 431.31 | 58.63 | 69,919.23 |
149 | 489.93 | 431.67 | 58.27 | 69,487.56 |
150 | 489.93 | 432.03 | 57.91 | 69,055.53 |
151 | 489.93 | 432.39 | 57.55 | 68,623.15 |
152 | 489.93 | 432.75 | 57.19 | 68,190.40 |
153 | 489.93 | 433.11 | 56.83 | 67,757.29 |
154 | 489.93 | 433.47 | 56.46 | 67,323.82 |
155 | 489.93 | 433.83 | 56.10 | 66,889.99 |
156 | 489.93 | 434.19 | 55.74 | 66,455.80 |
157 | 489.93 | 434.55 | 55.38 | 66,021.24 |
158 | 489.93 | 434.92 | 55.02 | 65,586.32 |
159 | 489.93 | 435.28 | 54.66 | 65,151.05 |
160 | 489.93 | 435.64 | 54.29 | 64,715.40 |
161 | 489.93 | 436.00 | 53.93 | 64,279.40 |
162 | 489.93 | 436.37 | 53.57 | 63,843.03 |
163 | 489.93 | 436.73 | 53.20 | 63,406.30 |
164 | 489.93 | 437.10 | 52.84 | 62,969.20 |
165 | 489.93 | 437.46 | 52.47 | 62,531.74 |
166 | 489.93 | 437.82 | 52.11 | 62,093.92 |
167 | 489.93 | 438.19 | 51.74 | 61,655.73 |
168 | 489.93 | 438.55 | 51.38 | 61,217.18 |
169 | 489.93 | 438.92 | 51.01 | 60,778.26 |
170 | 489.93 | 439.29 | 50.65 | 60,338.97 |
171 | 489.93 | 439.65 | 50.28 | 59,899.32 |
172 | 489.93 | 440.02 | 49.92 | 59,459.30 |
173 | 489.93 | 440.38 | 49.55 | 59,018.92 |
174 | 489.93 | 440.75 | 49.18 | 58,578.16 |
175 | 489.93 | 441.12 | 48.82 | 58,137.04 |
176 | 489.93 | 441.49 | 48.45 | 57,695.56 |
177 | 489.93 | 441.85 | 48.08 | 57,253.70 |
178 | 489.93 | 442.22 | 47.71 | 56,811.48 |
179 | 489.93 | 442.59 | 47.34 | 56,368.89 |
180 | 489.93 | 442.96 | 46.97 | 55,925.93 |
181 | 489.93 | 443.33 | 46.60 | 55,482.60 |
182 | 489.93 | 443.70 | 46.24 | 55,038.90 |
183 | 489.93 | 444.07 | 45.87 | 54,594.83 |
184 | 489.93 | 444.44 | 45.50 | 54,150.39 |
185 | 489.93 | 444.81 | 45.13 | 53,705.59 |
186 | 489.93 | 445.18 | 44.75 | 53,260.41 |
187 | 489.93 | 445.55 | 44.38 | 52,814.86 |
188 | 489.93 | 445.92 | 44.01 | 52,368.93 |
189 | 489.93 | 446.29 | 43.64 | 51,922.64 |
190 | 489.93 | 446.67 | 43.27 | 51,475.98 |
191 | 489.93 | 447.04 | 42.90 | 51,028.94 |
192 | 489.93 | 447.41 | 42.52 | 50,581.53 |
193 | 489.93 | 447.78 | 42.15 | 50,133.74 |
194 | 489.93 | 448.16 | 41.78 | 49,685.59 |
195 | 489.93 | 448.53 | 41.40 | 49,237.06 |
196 | 489.93 | 448.90 | 41.03 | 48,788.16 |
197 | 489.93 | 449.28 | 40.66 | 48,338.88 |
198 | 489.93 | 449.65 | 40.28 | 47,889.23 |
199 | 489.93 | 450.03 | 39.91 | 47,439.20 |
200 | 489.93 | 450.40 | 39.53 | 46,988.80 |
201 | 489.93 | 450.78 | 39.16 | 46,538.02 |
202 | 489.93 | 451.15 | 38.78 | 46,086.87 |
203 | 489.93 | 451.53 | 38.41 | 45,635.34 |
204 | 489.93 | 451.90 | 38.03 | 45,183.44 |
205 | 489.93 | 452.28 | 37.65 | 44,731.15 |
206 | 489.93 | 452.66 | 37.28 | 44,278.50 |
207 | 489.93 | 453.04 | 36.90 | 43,825.46 |
208 | 489.93 | 453.41 | 36.52 | 43,372.05 |
209 | 489.93 | 453.79 | 36.14 | 42,918.26 |
210 | 489.93 | 454.17 | 35.77 | 42,464.09 |
211 | 489.93 | 454.55 | 35.39 | 42,009.54 |
212 | 489.93 | 454.93 | 35.01 | 41,554.61 |
213 | 489.93 | 455.31 | 34.63 | 41,099.31 |
214 | 489.93 | 455.68 | 34.25 | 40,643.62 |
215 | 489.93 | 456.06 | 33.87 | 40,187.56 |
216 | 489.93 | 456.44 | 33.49 | 39,731.12 |
217 | 489.93 | 456.82 | 33.11 | 39,274.29 |
218 | 489.93 | 457.21 | 32.73 | 38,817.08 |
219 | 489.93 | 457.59 | 32.35 | 38,359.50 |
220 | 489.93 | 457.97 | 31.97 | 37,901.53 |
221 | 489.93 | 458.35 | 31.58 | 37,443.18 |
222 | 489.93 | 458.73 | 31.20 | 36,984.45 |
223 | 489.93 | 459.11 | 30.82 | 36,525.34 |
224 | 489.93 | 459.50 | 30.44 | 36,065.84 |
225 | 489.93 | 459.88 | 30.05 | 35,605.96 |
226 | 489.93 | 460.26 | 29.67 | 35,145.70 |
227 | 489.93 | 460.65 | 29.29 | 34,685.05 |
228 | 489.93 | 461.03 | 28.90 | 34,224.02 |
229 | 489.93 | 461.41 | 28.52 | 33,762.61 |
230 | 489.93 | 461.80 | 28.14 | 33,300.81 |
231 | 489.93 | 462.18 | 27.75 | 32,838.62 |
232 | 489.93 | 462.57 | 27.37 | 32,376.06 |
233 | 489.93 | 462.95 | 26.98 | 31,913.10 |
234 | 489.93 | 463.34 | 26.59 | 31,449.76 |
235 | 489.93 | 463.73 | 26.21 | 30,986.04 |
236 | 489.93 | 464.11 | 25.82 | 30,521.92 |
237 | 489.93 | 464.50 | 25.43 | 30,057.42 |
238 | 489.93 | 464.89 | 25.05 | 29,592.54 |
239 | 489.93 | 465.27 | 24.66 | 29,127.26 |
240 | 489.93 | 465.66 | 24.27 | 28,661.60 |
241 | 489.93 | 466.05 | 23.88 | 28,195.55 |
242 | 489.93 | 466.44 | 23.50 | 27,729.11 |
243 | 489.93 | 466.83 | 23.11 | 27,262.29 |
244 | 489.93 | 467.22 | 22.72 | 26,795.07 |
245 | 489.93 | 467.60 | 22.33 | 26,327.47 |
246 | 489.93 | 467.99 | 21.94 | 25,859.47 |
247 | 489.93 | 468.38 | 21.55 | 25,391.09 |
248 | 489.93 | 468.77 | 21.16 | 24,922.31 |
249 | 489.93 | 469.17 | 20.77 | 24,453.15 |
250 | 489.93 | 469.56 | 20.38 | 23,983.59 |
251 | 489.93 | 469.95 | 19.99 | 23,513.64 |
252 | 489.93 | 470.34 | 19.59 | 23,043.30 |
253 | 489.93 | 470.73 | 19.20 | 22,572.57 |
254 | 489.93 | 471.12 | 18.81 | 22,101.45 |
255 | 489.93 | 471.52 | 18.42 | 21,629.93 |
256 | 489.93 | 471.91 | 18.02 | 21,158.02 |
257 | 489.93 | 472.30 | 17.63 | 20,685.72 |
258 | 489.93 | 472.70 | 17.24 | 20,213.02 |
259 | 489.93 | 473.09 | 16.84 | 19,739.93 |
260 | 489.93 | 473.48 | 16.45 | 19,266.45 |
261 | 489.93 | 473.88 | 16.06 | 18,792.57 |
262 | 489.93 | 474.27 | 15.66 | 18,318.30 |
263 | 489.93 | 474.67 | 15.27 | 17,843.63 |
264 | 489.93 | 475.06 | 14.87 | 17,368.56 |
265 | 489.93 | 475.46 | 14.47 | 16,893.10 |
266 | 489.93 | 475.86 | 14.08 | 16,417.25 |
267 | 489.93 | 476.25 | 13.68 | 15,940.99 |
268 | 489.93 | 476.65 | 13.28 | 15,464.34 |
269 | 489.93 | 477.05 | 12.89 | 14,987.30 |
270 | 489.93 | 477.44 | 12.49 | 14,509.85 |
271 | 489.93 | 477.84 | 12.09 | 14,032.01 |
272 | 489.93 | 478.24 | 11.69 | 13,553.77 |
273 | 489.93 | 478.64 | 11.29 | 13,075.13 |
274 | 489.93 | 479.04 | 10.90 | 12,596.09 |
275 | 489.93 | 479.44 | 10.50 | 12,116.65 |
276 | 489.93 | 479.84 | 10.10 | 11,636.82 |
277 | 489.93 | 480.24 | 9.70 | 11,156.58 |
278 | 489.93 | 480.64 | 9.30 | 10,675.94 |
279 | 489.93 | 481.04 | 8.90 | 10,194.91 |
280 | 489.93 | 481.44 | 8.50 | 9,713.47 |
281 | 489.93 | 481.84 | 8.09 | 9,231.63 |
282 | 489.93 | 482.24 | 7.69 | 8,749.39 |
283 | 489.93 | 482.64 | 7.29 | 8,266.74 |
284 | 489.93 | 483.05 | 6.89 | 7,783.70 |
285 | 489.93 | 483.45 | 6.49 | 7,300.25 |
286 | 489.93 | 483.85 | 6.08 | 6,816.40 |
287 | 489.93 | 484.25 | 5.68 | 6,332.15 |
288 | 489.93 | 484.66 | 5.28 | 5,847.49 |
289 | 489.93 | 485.06 | 4.87 | 5,362.43 |
290 | 489.93 | 485.47 | 4.47 | 4,876.96 |
291 | 489.93 | 485.87 | 4.06 | 4,391.09 |
292 | 489.93 | 486.27 | 3.66 | 3,904.82 |
293 | 489.93 | 486.68 | 3.25 | 3,418.14 |
294 | 489.93 | 487.09 | 2.85 | 2,931.05 |
295 | 489.93 | 487.49 | 2.44 | 2,443.56 |
296 | 489.93 | 487.90 | 2.04 | 1,955.66 |
297 | 489.93 | 488.30 | 1.63 | 1,467.36 |
298 | 489.93 | 488.71 | 1.22 | 978.64 |
299 | 489.93 | 489.12 | 0.82 | 489.53 |
300 | 489.93 | 489.53 | 0.41 | 0.00 |