Mortgage Loan of $130,000 for 25 Years at 8.80%

What's the payment on a 25 year home loan for $130k at 8.80% interest?
Loan Amount
$
Length
Interest Rate
%
Results
Monthly payment: $1,073.21
$12,878 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 8.80 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 1,073.21 119.87 953.33 129,880.13
2 1,073.21 120.75 952.45 129,759.37
3 1,073.21 121.64 951.57 129,637.74
4 1,073.21 122.53 950.68 129,515.21
5 1,073.21 123.43 949.78 129,391.78
6 1,073.21 124.33 948.87 129,267.45
7 1,073.21 125.25 947.96 129,142.20
8 1,073.21 126.16 947.04 129,016.04
9 1,073.21 127.09 946.12 128,888.95
10 1,073.21 128.02 945.19 128,760.93
11 1,073.21 128.96 944.25 128,631.97
12 1,073.21 129.91 943.30 128,502.06
13 1,073.21 130.86 942.35 128,371.20
14 1,073.21 131.82 941.39 128,239.39
15 1,073.21 132.78 940.42 128,106.60
16 1,073.21 133.76 939.45 127,972.84
17 1,073.21 134.74 938.47 127,838.11
18 1,073.21 135.73 937.48 127,702.38
19 1,073.21 136.72 936.48 127,565.66
20 1,073.21 137.72 935.48 127,427.93
21 1,073.21 138.73 934.47 127,289.20
22 1,073.21 139.75 933.45 127,149.44
23 1,073.21 140.78 932.43 127,008.67
24 1,073.21 141.81 931.40 126,866.86
25 1,073.21 142.85 930.36 126,724.01
26 1,073.21 143.90 929.31 126,580.11
27 1,073.21 144.95 928.25 126,435.16
28 1,073.21 146.02 927.19 126,289.14
29 1,073.21 147.09 926.12 126,142.06
30 1,073.21 148.16 925.04 125,993.89
31 1,073.21 149.25 923.96 125,844.64
32 1,073.21 150.35 922.86 125,694.30
33 1,073.21 151.45 921.76 125,542.85
34 1,073.21 152.56 920.65 125,390.29
35 1,073.21 153.68 919.53 125,236.61
36 1,073.21 154.80 918.40 125,081.81
37 1,073.21 155.94 917.27 124,925.87
38 1,073.21 157.08 916.12 124,768.78
39 1,073.21 158.24 914.97 124,610.55
40 1,073.21 159.40 913.81 124,451.15
41 1,073.21 160.56 912.64 124,290.59
42 1,073.21 161.74 911.46 124,128.85
43 1,073.21 162.93 910.28 123,965.92
44 1,073.21 164.12 909.08 123,801.79
45 1,073.21 165.33 907.88 123,636.47
46 1,073.21 166.54 906.67 123,469.93
47 1,073.21 167.76 905.45 123,302.17
48 1,073.21 168.99 904.22 123,133.18
49 1,073.21 170.23 902.98 122,962.95
50 1,073.21 171.48 901.73 122,791.47
51 1,073.21 172.74 900.47 122,618.73
52 1,073.21 174.00 899.20 122,444.73
53 1,073.21 175.28 897.93 122,269.45
54 1,073.21 176.56 896.64 122,092.89
55 1,073.21 177.86 895.35 121,915.03
56 1,073.21 179.16 894.04 121,735.87
57 1,073.21 180.48 892.73 121,555.39
58 1,073.21 181.80 891.41 121,373.59
59 1,073.21 183.13 890.07 121,190.46
60 1,073.21 184.48 888.73 121,005.98
61 1,073.21 185.83 887.38 120,820.15
62 1,073.21 187.19 886.01 120,632.96
63 1,073.21 188.56 884.64 120,444.40
64 1,073.21 189.95 883.26 120,254.45
65 1,073.21 191.34 881.87 120,063.11
66 1,073.21 192.74 880.46 119,870.36
67 1,073.21 194.16 879.05 119,676.21
68 1,073.21 195.58 877.63 119,480.63
69 1,073.21 197.02 876.19 119,283.61
70 1,073.21 198.46 874.75 119,085.15
71 1,073.21 199.92 873.29 118,885.24
72 1,073.21 201.38 871.83 118,683.85
73 1,073.21 202.86 870.35 118,481.00
74 1,073.21 204.35 868.86 118,276.65
75 1,073.21 205.84 867.36 118,070.81
76 1,073.21 207.35 865.85 117,863.45
77 1,073.21 208.87 864.33 117,654.58
78 1,073.21 210.41 862.80 117,444.17
79 1,073.21 211.95 861.26 117,232.22
80 1,073.21 213.50 859.70 117,018.72
81 1,073.21 215.07 858.14 116,803.65
82 1,073.21 216.65 856.56 116,587.00
83 1,073.21 218.24 854.97 116,368.77
84 1,073.21 219.84 853.37 116,148.93
85 1,073.21 221.45 851.76 115,927.49
86 1,073.21 223.07 850.13 115,704.41
87 1,073.21 224.71 848.50 115,479.71
88 1,073.21 226.36 846.85 115,253.35
89 1,073.21 228.02 845.19 115,025.34
90 1,073.21 229.69 843.52 114,795.65
91 1,073.21 231.37 841.83 114,564.28
92 1,073.21 233.07 840.14 114,331.21
93 1,073.21 234.78 838.43 114,096.43
94 1,073.21 236.50 836.71 113,859.93
95 1,073.21 238.23 834.97 113,621.70
96 1,073.21 239.98 833.23 113,381.72
97 1,073.21 241.74 831.47 113,139.98
98 1,073.21 243.51 829.69 112,896.46
99 1,073.21 245.30 827.91 112,651.17
100 1,073.21 247.10 826.11 112,404.07
101 1,073.21 248.91 824.30 112,155.16
102 1,073.21 250.74 822.47 111,904.42
103 1,073.21 252.57 820.63 111,651.85
104 1,073.21 254.43 818.78 111,397.42
105 1,073.21 256.29 816.91 111,141.13
106 1,073.21 258.17 815.03 110,882.96
107 1,073.21 260.06 813.14 110,622.89
108 1,073.21 261.97 811.23 110,360.92
109 1,073.21 263.89 809.31 110,097.03
110 1,073.21 265.83 807.38 109,831.20
111 1,073.21 267.78 805.43 109,563.42
112 1,073.21 269.74 803.47 109,293.68
113 1,073.21 271.72 801.49 109,021.96
114 1,073.21 273.71 799.49 108,748.25
115 1,073.21 275.72 797.49 108,472.53
116 1,073.21 277.74 795.47 108,194.79
117 1,073.21 279.78 793.43 107,915.01
118 1,073.21 281.83 791.38 107,633.18
119 1,073.21 283.90 789.31 107,349.29
120 1,073.21 285.98 787.23 107,063.31
121 1,073.21 288.08 785.13 106,775.23
122 1,073.21 290.19 783.02 106,485.04
123 1,073.21 292.32 780.89 106,192.73
124 1,073.21 294.46 778.75 105,898.27
125 1,073.21 296.62 776.59 105,601.65
126 1,073.21 298.79 774.41 105,302.86
127 1,073.21 300.99 772.22 105,001.87
128 1,073.21 303.19 770.01 104,698.68
129 1,073.21 305.42 767.79 104,393.26
130 1,073.21 307.66 765.55 104,085.61
131 1,073.21 309.91 763.29 103,775.69
132 1,073.21 312.18 761.02 103,463.51
133 1,073.21 314.47 758.73 103,149.03
134 1,073.21 316.78 756.43 102,832.25
135 1,073.21 319.10 754.10 102,513.15
136 1,073.21 321.44 751.76 102,191.71
137 1,073.21 323.80 749.41 101,867.91
138 1,073.21 326.18 747.03 101,541.73
139 1,073.21 328.57 744.64 101,213.17
140 1,073.21 330.98 742.23 100,882.19
141 1,073.21 333.40 739.80 100,548.78
142 1,073.21 335.85 737.36 100,212.94
143 1,073.21 338.31 734.89 99,874.62
144 1,073.21 340.79 732.41 99,533.83
145 1,073.21 343.29 729.91 99,190.54
146 1,073.21 345.81 727.40 98,844.73
147 1,073.21 348.35 724.86 98,496.39
148 1,073.21 350.90 722.31 98,145.49
149 1,073.21 353.47 719.73 97,792.01
150 1,073.21 356.06 717.14 97,435.95
151 1,073.21 358.68 714.53 97,077.27
152 1,073.21 361.31 711.90 96,715.97
153 1,073.21 363.96 709.25 96,352.01
154 1,073.21 366.63 706.58 95,985.39
155 1,073.21 369.31 703.89 95,616.07
156 1,073.21 372.02 701.18 95,244.05
157 1,073.21 374.75 698.46 94,869.30
158 1,073.21 377.50 695.71 94,491.80
159 1,073.21 380.27 692.94 94,111.54
160 1,073.21 383.06 690.15 93,728.48
161 1,073.21 385.86 687.34 93,342.62
162 1,073.21 388.69 684.51 92,953.92
163 1,073.21 391.54 681.66 92,562.38
164 1,073.21 394.42 678.79 92,167.96
165 1,073.21 397.31 675.90 91,770.65
166 1,073.21 400.22 672.98 91,370.43
167 1,073.21 403.16 670.05 90,967.28
168 1,073.21 406.11 667.09 90,561.16
169 1,073.21 409.09 664.12 90,152.07
170 1,073.21 412.09 661.12 89,739.98
171 1,073.21 415.11 658.09 89,324.87
172 1,073.21 418.16 655.05 88,906.71
173 1,073.21 421.22 651.98 88,485.49
174 1,073.21 424.31 648.89 88,061.17
175 1,073.21 427.42 645.78 87,633.75
176 1,073.21 430.56 642.65 87,203.19
177 1,073.21 433.72 639.49 86,769.47
178 1,073.21 436.90 636.31 86,332.58
179 1,073.21 440.10 633.11 85,892.48
180 1,073.21 443.33 629.88 85,449.15
181 1,073.21 446.58 626.63 85,002.57
182 1,073.21 449.85 623.35 84,552.71
183 1,073.21 453.15 620.05 84,099.56
184 1,073.21 456.48 616.73 83,643.08
185 1,073.21 459.82 613.38 83,183.26
186 1,073.21 463.20 610.01 82,720.06
187 1,073.21 466.59 606.61 82,253.47
188 1,073.21 470.01 603.19 81,783.46
189 1,073.21 473.46 599.75 81,310.00
190 1,073.21 476.93 596.27 80,833.06
191 1,073.21 480.43 592.78 80,352.63
192 1,073.21 483.95 589.25 79,868.68
193 1,073.21 487.50 585.70 79,381.18
194 1,073.21 491.08 582.13 78,890.10
195 1,073.21 494.68 578.53 78,395.42
196 1,073.21 498.31 574.90 77,897.11
197 1,073.21 501.96 571.25 77,395.15
198 1,073.21 505.64 567.56 76,889.51
199 1,073.21 509.35 563.86 76,380.16
200 1,073.21 513.09 560.12 75,867.07
201 1,073.21 516.85 556.36 75,350.23
202 1,073.21 520.64 552.57 74,829.59
203 1,073.21 524.46 548.75 74,305.13
204 1,073.21 528.30 544.90 73,776.83
205 1,073.21 532.18 541.03 73,244.65
206 1,073.21 536.08 537.13 72,708.57
207 1,073.21 540.01 533.20 72,168.56
208 1,073.21 543.97 529.24 71,624.59
209 1,073.21 547.96 525.25 71,076.63
210 1,073.21 551.98 521.23 70,524.66
211 1,073.21 556.03 517.18 69,968.63
212 1,073.21 560.10 513.10 69,408.53
213 1,073.21 564.21 509.00 68,844.32
214 1,073.21 568.35 504.86 68,275.97
215 1,073.21 572.52 500.69 67,703.45
216 1,073.21 576.71 496.49 67,126.74
217 1,073.21 580.94 492.26 66,545.80
218 1,073.21 585.20 488.00 65,960.59
219 1,073.21 589.50 483.71 65,371.10
220 1,073.21 593.82 479.39 64,777.28
221 1,073.21 598.17 475.03 64,179.11
222 1,073.21 602.56 470.65 63,576.55
223 1,073.21 606.98 466.23 62,969.57
224 1,073.21 611.43 461.78 62,358.14
225 1,073.21 615.91 457.29 61,742.22
226 1,073.21 620.43 452.78 61,121.79
227 1,073.21 624.98 448.23 60,496.81
228 1,073.21 629.56 443.64 59,867.25
229 1,073.21 634.18 439.03 59,233.07
230 1,073.21 638.83 434.38 58,594.24
231 1,073.21 643.52 429.69 57,950.73
232 1,073.21 648.23 424.97 57,302.49
233 1,073.21 652.99 420.22 56,649.50
234 1,073.21 657.78 415.43 55,991.73
235 1,073.21 662.60 410.61 55,329.13
236 1,073.21 667.46 405.75 54,661.67
237 1,073.21 672.35 400.85 53,989.31
238 1,073.21 677.28 395.92 53,312.03
239 1,073.21 682.25 390.95 52,629.78
240 1,073.21 687.25 385.95 51,942.52
241 1,073.21 692.29 380.91 51,250.23
242 1,073.21 697.37 375.83 50,552.85
243 1,073.21 702.49 370.72 49,850.37
244 1,073.21 707.64 365.57 49,142.73
245 1,073.21 712.83 360.38 48,429.91
246 1,073.21 718.05 355.15 47,711.85
247 1,073.21 723.32 349.89 46,988.53
248 1,073.21 728.62 344.58 46,259.91
249 1,073.21 733.97 339.24 45,525.94
250 1,073.21 739.35 333.86 44,786.59
251 1,073.21 744.77 328.44 44,041.82
252 1,073.21 750.23 322.97 43,291.59
253 1,073.21 755.73 317.47 42,535.85
254 1,073.21 761.28 311.93 41,774.58
255 1,073.21 766.86 306.35 41,007.72
256 1,073.21 772.48 300.72 40,235.23
257 1,073.21 778.15 295.06 39,457.09
258 1,073.21 783.85 289.35 38,673.23
259 1,073.21 789.60 283.60 37,883.63
260 1,073.21 795.39 277.81 37,088.23
261 1,073.21 801.23 271.98 36,287.01
262 1,073.21 807.10 266.10 35,479.91
263 1,073.21 813.02 260.19 34,666.89
264 1,073.21 818.98 254.22 33,847.90
265 1,073.21 824.99 248.22 33,022.92
266 1,073.21 831.04 242.17 32,191.88
267 1,073.21 837.13 236.07 31,354.74
268 1,073.21 843.27 229.93 30,511.47
269 1,073.21 849.46 223.75 29,662.02
270 1,073.21 855.68 217.52 28,806.33
271 1,073.21 861.96 211.25 27,944.37
272 1,073.21 868.28 204.93 27,076.09
273 1,073.21 874.65 198.56 26,201.44
274 1,073.21 881.06 192.14 25,320.38
275 1,073.21 887.52 185.68 24,432.86
276 1,073.21 894.03 179.17 23,538.82
277 1,073.21 900.59 172.62 22,638.24
278 1,073.21 907.19 166.01 21,731.04
279 1,073.21 913.85 159.36 20,817.20
280 1,073.21 920.55 152.66 19,896.65
281 1,073.21 927.30 145.91 18,969.35
282 1,073.21 934.10 139.11 18,035.26
283 1,073.21 940.95 132.26 17,094.31
284 1,073.21 947.85 125.36 16,146.46
285 1,073.21 954.80 118.41 15,191.66
286 1,073.21 961.80 111.41 14,229.86
287 1,073.21 968.85 104.35 13,261.01
288 1,073.21 975.96 97.25 12,285.05
289 1,073.21 983.12 90.09 11,301.93
290 1,073.21 990.33 82.88 10,311.60
291 1,073.21 997.59 75.62 9,314.02
292 1,073.21 1,004.90 68.30 8,309.11
293 1,073.21 1,012.27 60.93 7,296.84
294 1,073.21 1,019.70 53.51 6,277.14
295 1,073.21 1,027.17 46.03 5,249.97
296 1,073.21 1,034.71 38.50 4,215.26
297 1,073.21 1,042.29 30.91 3,172.97
298 1,073.21 1,049.94 23.27 2,123.03
299 1,073.21 1,057.64 15.57 1,065.39
300 1,073.21 1,065.39 7.81 0.00