Mortgage Loan of $258,000 for 25 Years at 2.60%

What's the payment on a 25 year home loan for $258k at 2.60% interest?
Loan Amount
$
Length
Interest Rate
%
Results
Monthly payment: $1,170.47
$14,046 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $258k 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 258,000 loan for 25 years at 2.60 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 1,170.47 611.47 559.00 257,388.53
2 1,170.47 612.79 557.68 256,775.74
3 1,170.47 614.12 556.35 256,161.62
4 1,170.47 615.45 555.02 255,546.17
5 1,170.47 616.78 553.68 254,929.39
6 1,170.47 618.12 552.35 254,311.27
7 1,170.47 619.46 551.01 253,691.81
8 1,170.47 620.80 549.67 253,071.00
9 1,170.47 622.15 548.32 252,448.86
10 1,170.47 623.49 546.97 251,825.36
11 1,170.47 624.85 545.62 251,200.52
12 1,170.47 626.20 544.27 250,574.32
13 1,170.47 627.56 542.91 249,946.76
14 1,170.47 628.92 541.55 249,317.85
15 1,170.47 630.28 540.19 248,687.57
16 1,170.47 631.64 538.82 248,055.92
17 1,170.47 633.01 537.45 247,422.91
18 1,170.47 634.38 536.08 246,788.53
19 1,170.47 635.76 534.71 246,152.77
20 1,170.47 637.14 533.33 245,515.63
21 1,170.47 638.52 531.95 244,877.11
22 1,170.47 639.90 530.57 244,237.21
23 1,170.47 641.29 529.18 243,595.93
24 1,170.47 642.68 527.79 242,953.25
25 1,170.47 644.07 526.40 242,309.18
26 1,170.47 645.46 525.00 241,663.72
27 1,170.47 646.86 523.60 241,016.85
28 1,170.47 648.26 522.20 240,368.59
29 1,170.47 649.67 520.80 239,718.92
30 1,170.47 651.08 519.39 239,067.85
31 1,170.47 652.49 517.98 238,415.36
32 1,170.47 653.90 516.57 237,761.46
33 1,170.47 655.32 515.15 237,106.14
34 1,170.47 656.74 513.73 236,449.40
35 1,170.47 658.16 512.31 235,791.24
36 1,170.47 659.59 510.88 235,131.66
37 1,170.47 661.02 509.45 234,470.64
38 1,170.47 662.45 508.02 233,808.19
39 1,170.47 663.88 506.58 233,144.31
40 1,170.47 665.32 505.15 232,478.99
41 1,170.47 666.76 503.70 231,812.23
42 1,170.47 668.21 502.26 231,144.02
43 1,170.47 669.66 500.81 230,474.36
44 1,170.47 671.11 499.36 229,803.26
45 1,170.47 672.56 497.91 229,130.70
46 1,170.47 674.02 496.45 228,456.68
47 1,170.47 675.48 494.99 227,781.20
48 1,170.47 676.94 493.53 227,104.26
49 1,170.47 678.41 492.06 226,425.85
50 1,170.47 679.88 490.59 225,745.97
51 1,170.47 681.35 489.12 225,064.62
52 1,170.47 682.83 487.64 224,381.80
53 1,170.47 684.31 486.16 223,697.49
54 1,170.47 685.79 484.68 223,011.70
55 1,170.47 687.28 483.19 222,324.42
56 1,170.47 688.76 481.70 221,635.66
57 1,170.47 690.26 480.21 220,945.40
58 1,170.47 691.75 478.72 220,253.65
59 1,170.47 693.25 477.22 219,560.40
60 1,170.47 694.75 475.71 218,865.65
61 1,170.47 696.26 474.21 218,169.39
62 1,170.47 697.77 472.70 217,471.62
63 1,170.47 699.28 471.19 216,772.34
64 1,170.47 700.79 469.67 216,071.55
65 1,170.47 702.31 468.16 215,369.24
66 1,170.47 703.83 466.63 214,665.40
67 1,170.47 705.36 465.11 213,960.04
68 1,170.47 706.89 463.58 213,253.16
69 1,170.47 708.42 462.05 212,544.74
70 1,170.47 709.95 460.51 211,834.78
71 1,170.47 711.49 458.98 211,123.29
72 1,170.47 713.03 457.43 210,410.26
73 1,170.47 714.58 455.89 209,695.68
74 1,170.47 716.13 454.34 208,979.55
75 1,170.47 717.68 452.79 208,261.87
76 1,170.47 719.23 451.23 207,542.64
77 1,170.47 720.79 449.68 206,821.85
78 1,170.47 722.35 448.11 206,099.50
79 1,170.47 723.92 446.55 205,375.58
80 1,170.47 725.49 444.98 204,650.09
81 1,170.47 727.06 443.41 203,923.03
82 1,170.47 728.63 441.83 203,194.40
83 1,170.47 730.21 440.25 202,464.19
84 1,170.47 731.79 438.67 201,732.39
85 1,170.47 733.38 437.09 200,999.01
86 1,170.47 734.97 435.50 200,264.04
87 1,170.47 736.56 433.91 199,527.48
88 1,170.47 738.16 432.31 198,789.32
89 1,170.47 739.76 430.71 198,049.56
90 1,170.47 741.36 429.11 197,308.20
91 1,170.47 742.97 427.50 196,565.24
92 1,170.47 744.58 425.89 195,820.66
93 1,170.47 746.19 424.28 195,074.47
94 1,170.47 747.81 422.66 194,326.67
95 1,170.47 749.43 421.04 193,577.24
96 1,170.47 751.05 419.42 192,826.19
97 1,170.47 752.68 417.79 192,073.51
98 1,170.47 754.31 416.16 191,319.20
99 1,170.47 755.94 414.52 190,563.26
100 1,170.47 757.58 412.89 189,805.68
101 1,170.47 759.22 411.25 189,046.46
102 1,170.47 760.87 409.60 188,285.59
103 1,170.47 762.52 407.95 187,523.08
104 1,170.47 764.17 406.30 186,758.91
105 1,170.47 765.82 404.64 185,993.09
106 1,170.47 767.48 402.99 185,225.61
107 1,170.47 769.15 401.32 184,456.46
108 1,170.47 770.81 399.66 183,685.65
109 1,170.47 772.48 397.99 182,913.17
110 1,170.47 774.16 396.31 182,139.01
111 1,170.47 775.83 394.63 181,363.18
112 1,170.47 777.51 392.95 180,585.67
113 1,170.47 779.20 391.27 179,806.47
114 1,170.47 780.89 389.58 179,025.58
115 1,170.47 782.58 387.89 178,243.00
116 1,170.47 784.27 386.19 177,458.73
117 1,170.47 785.97 384.49 176,672.75
118 1,170.47 787.68 382.79 175,885.08
119 1,170.47 789.38 381.08 175,095.69
120 1,170.47 791.09 379.37 174,304.60
121 1,170.47 792.81 377.66 173,511.79
122 1,170.47 794.53 375.94 172,717.27
123 1,170.47 796.25 374.22 171,921.02
124 1,170.47 797.97 372.50 171,123.05
125 1,170.47 799.70 370.77 170,323.35
126 1,170.47 801.43 369.03 169,521.92
127 1,170.47 803.17 367.30 168,718.75
128 1,170.47 804.91 365.56 167,913.84
129 1,170.47 806.65 363.81 167,107.18
130 1,170.47 808.40 362.07 166,298.78
131 1,170.47 810.15 360.31 165,488.63
132 1,170.47 811.91 358.56 164,676.72
133 1,170.47 813.67 356.80 163,863.05
134 1,170.47 815.43 355.04 163,047.62
135 1,170.47 817.20 353.27 162,230.42
136 1,170.47 818.97 351.50 161,411.45
137 1,170.47 820.74 349.72 160,590.71
138 1,170.47 822.52 347.95 159,768.19
139 1,170.47 824.30 346.16 158,943.89
140 1,170.47 826.09 344.38 158,117.80
141 1,170.47 827.88 342.59 157,289.92
142 1,170.47 829.67 340.79 156,460.25
143 1,170.47 831.47 339.00 155,628.78
144 1,170.47 833.27 337.20 154,795.51
145 1,170.47 835.08 335.39 153,960.43
146 1,170.47 836.89 333.58 153,123.54
147 1,170.47 838.70 331.77 152,284.84
148 1,170.47 840.52 329.95 151,444.33
149 1,170.47 842.34 328.13 150,601.99
150 1,170.47 844.16 326.30 149,757.83
151 1,170.47 845.99 324.48 148,911.83
152 1,170.47 847.83 322.64 148,064.01
153 1,170.47 849.66 320.81 147,214.35
154 1,170.47 851.50 318.96 146,362.84
155 1,170.47 853.35 317.12 145,509.50
156 1,170.47 855.20 315.27 144,654.30
157 1,170.47 857.05 313.42 143,797.25
158 1,170.47 858.91 311.56 142,938.34
159 1,170.47 860.77 309.70 142,077.58
160 1,170.47 862.63 307.83 141,214.94
161 1,170.47 864.50 305.97 140,350.44
162 1,170.47 866.37 304.09 139,484.07
163 1,170.47 868.25 302.22 138,615.81
164 1,170.47 870.13 300.33 137,745.68
165 1,170.47 872.02 298.45 136,873.66
166 1,170.47 873.91 296.56 135,999.76
167 1,170.47 875.80 294.67 135,123.95
168 1,170.47 877.70 292.77 134,246.26
169 1,170.47 879.60 290.87 133,366.66
170 1,170.47 881.51 288.96 132,485.15
171 1,170.47 883.42 287.05 131,601.73
172 1,170.47 885.33 285.14 130,716.40
173 1,170.47 887.25 283.22 129,829.15
174 1,170.47 889.17 281.30 128,939.98
175 1,170.47 891.10 279.37 128,048.89
176 1,170.47 893.03 277.44 127,155.86
177 1,170.47 894.96 275.50 126,260.89
178 1,170.47 896.90 273.57 125,363.99
179 1,170.47 898.85 271.62 124,465.15
180 1,170.47 900.79 269.67 123,564.35
181 1,170.47 902.74 267.72 122,661.61
182 1,170.47 904.70 265.77 121,756.91
183 1,170.47 906.66 263.81 120,850.25
184 1,170.47 908.63 261.84 119,941.62
185 1,170.47 910.59 259.87 119,031.03
186 1,170.47 912.57 257.90 118,118.46
187 1,170.47 914.54 255.92 117,203.92
188 1,170.47 916.53 253.94 116,287.39
189 1,170.47 918.51 251.96 115,368.88
190 1,170.47 920.50 249.97 114,448.38
191 1,170.47 922.50 247.97 113,525.88
192 1,170.47 924.49 245.97 112,601.39
193 1,170.47 926.50 243.97 111,674.89
194 1,170.47 928.51 241.96 110,746.39
195 1,170.47 930.52 239.95 109,815.87
196 1,170.47 932.53 237.93 108,883.34
197 1,170.47 934.55 235.91 107,948.78
198 1,170.47 936.58 233.89 107,012.21
199 1,170.47 938.61 231.86 106,073.60
200 1,170.47 940.64 229.83 105,132.96
201 1,170.47 942.68 227.79 104,190.28
202 1,170.47 944.72 225.75 103,245.56
203 1,170.47 946.77 223.70 102,298.79
204 1,170.47 948.82 221.65 101,349.97
205 1,170.47 950.88 219.59 100,399.09
206 1,170.47 952.94 217.53 99,446.16
207 1,170.47 955.00 215.47 98,491.16
208 1,170.47 957.07 213.40 97,534.09
209 1,170.47 959.14 211.32 96,574.94
210 1,170.47 961.22 209.25 95,613.72
211 1,170.47 963.30 207.16 94,650.42
212 1,170.47 965.39 205.08 93,685.02
213 1,170.47 967.48 202.98 92,717.54
214 1,170.47 969.58 200.89 91,747.96
215 1,170.47 971.68 198.79 90,776.28
216 1,170.47 973.79 196.68 89,802.50
217 1,170.47 975.90 194.57 88,826.60
218 1,170.47 978.01 192.46 87,848.59
219 1,170.47 980.13 190.34 86,868.46
220 1,170.47 982.25 188.22 85,886.21
221 1,170.47 984.38 186.09 84,901.83
222 1,170.47 986.51 183.95 83,915.32
223 1,170.47 988.65 181.82 82,926.67
224 1,170.47 990.79 179.67 81,935.87
225 1,170.47 992.94 177.53 80,942.93
226 1,170.47 995.09 175.38 79,947.84
227 1,170.47 997.25 173.22 78,950.60
228 1,170.47 999.41 171.06 77,951.19
229 1,170.47 1,001.57 168.89 76,949.62
230 1,170.47 1,003.74 166.72 75,945.87
231 1,170.47 1,005.92 164.55 74,939.95
232 1,170.47 1,008.10 162.37 73,931.86
233 1,170.47 1,010.28 160.19 72,921.57
234 1,170.47 1,012.47 158.00 71,909.10
235 1,170.47 1,014.66 155.80 70,894.44
236 1,170.47 1,016.86 153.60 69,877.58
237 1,170.47 1,019.07 151.40 68,858.51
238 1,170.47 1,021.27 149.19 67,837.24
239 1,170.47 1,023.49 146.98 66,813.75
240 1,170.47 1,025.70 144.76 65,788.05
241 1,170.47 1,027.93 142.54 64,760.12
242 1,170.47 1,030.15 140.31 63,729.97
243 1,170.47 1,032.39 138.08 62,697.58
244 1,170.47 1,034.62 135.84 61,662.96
245 1,170.47 1,036.86 133.60 60,626.09
246 1,170.47 1,039.11 131.36 59,586.98
247 1,170.47 1,041.36 129.11 58,545.62
248 1,170.47 1,043.62 126.85 57,502.00
249 1,170.47 1,045.88 124.59 56,456.12
250 1,170.47 1,048.15 122.32 55,407.98
251 1,170.47 1,050.42 120.05 54,357.56
252 1,170.47 1,052.69 117.77 53,304.87
253 1,170.47 1,054.97 115.49 52,249.89
254 1,170.47 1,057.26 113.21 51,192.64
255 1,170.47 1,059.55 110.92 50,133.09
256 1,170.47 1,061.85 108.62 49,071.24
257 1,170.47 1,064.15 106.32 48,007.09
258 1,170.47 1,066.45 104.02 46,940.64
259 1,170.47 1,068.76 101.70 45,871.88
260 1,170.47 1,071.08 99.39 44,800.80
261 1,170.47 1,073.40 97.07 43,727.40
262 1,170.47 1,075.72 94.74 42,651.68
263 1,170.47 1,078.06 92.41 41,573.62
264 1,170.47 1,080.39 90.08 40,493.23
265 1,170.47 1,082.73 87.74 39,410.50
266 1,170.47 1,085.08 85.39 38,325.42
267 1,170.47 1,087.43 83.04 37,237.99
268 1,170.47 1,089.79 80.68 36,148.21
269 1,170.47 1,092.15 78.32 35,056.06
270 1,170.47 1,094.51 75.95 33,961.55
271 1,170.47 1,096.88 73.58 32,864.66
272 1,170.47 1,099.26 71.21 31,765.40
273 1,170.47 1,101.64 68.83 30,663.76
274 1,170.47 1,104.03 66.44 29,559.73
275 1,170.47 1,106.42 64.05 28,453.31
276 1,170.47 1,108.82 61.65 27,344.49
277 1,170.47 1,111.22 59.25 26,233.27
278 1,170.47 1,113.63 56.84 25,119.64
279 1,170.47 1,116.04 54.43 24,003.60
280 1,170.47 1,118.46 52.01 22,885.14
281 1,170.47 1,120.88 49.58 21,764.26
282 1,170.47 1,123.31 47.16 20,640.95
283 1,170.47 1,125.75 44.72 19,515.20
284 1,170.47 1,128.18 42.28 18,387.02
285 1,170.47 1,130.63 39.84 17,256.39
286 1,170.47 1,133.08 37.39 16,123.31
287 1,170.47 1,135.53 34.93 14,987.78
288 1,170.47 1,137.99 32.47 13,849.78
289 1,170.47 1,140.46 30.01 12,709.32
290 1,170.47 1,142.93 27.54 11,566.39
291 1,170.47 1,145.41 25.06 10,420.99
292 1,170.47 1,147.89 22.58 9,273.10
293 1,170.47 1,150.38 20.09 8,122.72
294 1,170.47 1,152.87 17.60 6,969.85
295 1,170.47 1,155.37 15.10 5,814.49
296 1,170.47 1,157.87 12.60 4,656.62
297 1,170.47 1,160.38 10.09 3,496.24
298 1,170.47 1,162.89 7.58 2,333.35
299 1,170.47 1,165.41 5.06 1,167.94
300 1,170.47 1,167.94 2.53 0.00