Mortgage Loan of $26,000 for 25 Years at 3.00%
What's the payment on a 25 year home loan for $26k at 3.00% interest?
Results
Monthly payment: $123.29
$1,480 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $26k 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 26,000 loan for 25 years at 3.00 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 | 123.29 | 58.29 | 65.00 | 25,941.71 |
2 | 123.29 | 58.44 | 64.85 | 25,883.26 |
3 | 123.29 | 58.59 | 64.71 | 25,824.68 |
4 | 123.29 | 58.73 | 64.56 | 25,765.94 |
5 | 123.29 | 58.88 | 64.41 | 25,707.06 |
6 | 123.29 | 59.03 | 64.27 | 25,648.04 |
7 | 123.29 | 59.17 | 64.12 | 25,588.86 |
8 | 123.29 | 59.32 | 63.97 | 25,529.54 |
9 | 123.29 | 59.47 | 63.82 | 25,470.07 |
10 | 123.29 | 59.62 | 63.68 | 25,410.45 |
11 | 123.29 | 59.77 | 63.53 | 25,350.68 |
12 | 123.29 | 59.92 | 63.38 | 25,290.76 |
13 | 123.29 | 60.07 | 63.23 | 25,230.69 |
14 | 123.29 | 60.22 | 63.08 | 25,170.48 |
15 | 123.29 | 60.37 | 62.93 | 25,110.11 |
16 | 123.29 | 60.52 | 62.78 | 25,049.59 |
17 | 123.29 | 60.67 | 62.62 | 24,988.92 |
18 | 123.29 | 60.82 | 62.47 | 24,928.09 |
19 | 123.29 | 60.97 | 62.32 | 24,867.12 |
20 | 123.29 | 61.13 | 62.17 | 24,805.99 |
21 | 123.29 | 61.28 | 62.01 | 24,744.71 |
22 | 123.29 | 61.43 | 61.86 | 24,683.28 |
23 | 123.29 | 61.59 | 61.71 | 24,621.69 |
24 | 123.29 | 61.74 | 61.55 | 24,559.95 |
25 | 123.29 | 61.90 | 61.40 | 24,498.06 |
26 | 123.29 | 62.05 | 61.25 | 24,436.01 |
27 | 123.29 | 62.20 | 61.09 | 24,373.80 |
28 | 123.29 | 62.36 | 60.93 | 24,311.44 |
29 | 123.29 | 62.52 | 60.78 | 24,248.92 |
30 | 123.29 | 62.67 | 60.62 | 24,186.25 |
31 | 123.29 | 62.83 | 60.47 | 24,123.42 |
32 | 123.29 | 62.99 | 60.31 | 24,060.44 |
33 | 123.29 | 63.14 | 60.15 | 23,997.29 |
34 | 123.29 | 63.30 | 59.99 | 23,933.99 |
35 | 123.29 | 63.46 | 59.83 | 23,870.53 |
36 | 123.29 | 63.62 | 59.68 | 23,806.91 |
37 | 123.29 | 63.78 | 59.52 | 23,743.13 |
38 | 123.29 | 63.94 | 59.36 | 23,679.20 |
39 | 123.29 | 64.10 | 59.20 | 23,615.10 |
40 | 123.29 | 64.26 | 59.04 | 23,550.84 |
41 | 123.29 | 64.42 | 58.88 | 23,486.42 |
42 | 123.29 | 64.58 | 58.72 | 23,421.85 |
43 | 123.29 | 64.74 | 58.55 | 23,357.11 |
44 | 123.29 | 64.90 | 58.39 | 23,292.20 |
45 | 123.29 | 65.06 | 58.23 | 23,227.14 |
46 | 123.29 | 65.23 | 58.07 | 23,161.91 |
47 | 123.29 | 65.39 | 57.90 | 23,096.52 |
48 | 123.29 | 65.55 | 57.74 | 23,030.97 |
49 | 123.29 | 65.72 | 57.58 | 22,965.25 |
50 | 123.29 | 65.88 | 57.41 | 22,899.37 |
51 | 123.29 | 66.05 | 57.25 | 22,833.32 |
52 | 123.29 | 66.21 | 57.08 | 22,767.11 |
53 | 123.29 | 66.38 | 56.92 | 22,700.73 |
54 | 123.29 | 66.54 | 56.75 | 22,634.19 |
55 | 123.29 | 66.71 | 56.59 | 22,567.48 |
56 | 123.29 | 66.88 | 56.42 | 22,500.60 |
57 | 123.29 | 67.04 | 56.25 | 22,433.56 |
58 | 123.29 | 67.21 | 56.08 | 22,366.35 |
59 | 123.29 | 67.38 | 55.92 | 22,298.97 |
60 | 123.29 | 67.55 | 55.75 | 22,231.42 |
61 | 123.29 | 67.72 | 55.58 | 22,163.71 |
62 | 123.29 | 67.89 | 55.41 | 22,095.82 |
63 | 123.29 | 68.06 | 55.24 | 22,027.77 |
64 | 123.29 | 68.23 | 55.07 | 21,959.54 |
65 | 123.29 | 68.40 | 54.90 | 21,891.14 |
66 | 123.29 | 68.57 | 54.73 | 21,822.58 |
67 | 123.29 | 68.74 | 54.56 | 21,753.84 |
68 | 123.29 | 68.91 | 54.38 | 21,684.93 |
69 | 123.29 | 69.08 | 54.21 | 21,615.85 |
70 | 123.29 | 69.26 | 54.04 | 21,546.59 |
71 | 123.29 | 69.43 | 53.87 | 21,477.16 |
72 | 123.29 | 69.60 | 53.69 | 21,407.56 |
73 | 123.29 | 69.78 | 53.52 | 21,337.78 |
74 | 123.29 | 69.95 | 53.34 | 21,267.83 |
75 | 123.29 | 70.13 | 53.17 | 21,197.71 |
76 | 123.29 | 70.30 | 52.99 | 21,127.41 |
77 | 123.29 | 70.48 | 52.82 | 21,056.93 |
78 | 123.29 | 70.65 | 52.64 | 20,986.28 |
79 | 123.29 | 70.83 | 52.47 | 20,915.45 |
80 | 123.29 | 71.01 | 52.29 | 20,844.44 |
81 | 123.29 | 71.18 | 52.11 | 20,773.26 |
82 | 123.29 | 71.36 | 51.93 | 20,701.90 |
83 | 123.29 | 71.54 | 51.75 | 20,630.36 |
84 | 123.29 | 71.72 | 51.58 | 20,558.64 |
85 | 123.29 | 71.90 | 51.40 | 20,486.74 |
86 | 123.29 | 72.08 | 51.22 | 20,414.66 |
87 | 123.29 | 72.26 | 51.04 | 20,342.40 |
88 | 123.29 | 72.44 | 50.86 | 20,269.96 |
89 | 123.29 | 72.62 | 50.67 | 20,197.34 |
90 | 123.29 | 72.80 | 50.49 | 20,124.54 |
91 | 123.29 | 72.98 | 50.31 | 20,051.56 |
92 | 123.29 | 73.17 | 50.13 | 19,978.39 |
93 | 123.29 | 73.35 | 49.95 | 19,905.04 |
94 | 123.29 | 73.53 | 49.76 | 19,831.51 |
95 | 123.29 | 73.72 | 49.58 | 19,757.80 |
96 | 123.29 | 73.90 | 49.39 | 19,683.90 |
97 | 123.29 | 74.09 | 49.21 | 19,609.81 |
98 | 123.29 | 74.27 | 49.02 | 19,535.54 |
99 | 123.29 | 74.46 | 48.84 | 19,461.08 |
100 | 123.29 | 74.64 | 48.65 | 19,386.44 |
101 | 123.29 | 74.83 | 48.47 | 19,311.61 |
102 | 123.29 | 75.02 | 48.28 | 19,236.60 |
103 | 123.29 | 75.20 | 48.09 | 19,161.39 |
104 | 123.29 | 75.39 | 47.90 | 19,086.00 |
105 | 123.29 | 75.58 | 47.72 | 19,010.42 |
106 | 123.29 | 75.77 | 47.53 | 18,934.65 |
107 | 123.29 | 75.96 | 47.34 | 18,858.69 |
108 | 123.29 | 76.15 | 47.15 | 18,782.55 |
109 | 123.29 | 76.34 | 46.96 | 18,706.21 |
110 | 123.29 | 76.53 | 46.77 | 18,629.68 |
111 | 123.29 | 76.72 | 46.57 | 18,552.96 |
112 | 123.29 | 76.91 | 46.38 | 18,476.05 |
113 | 123.29 | 77.10 | 46.19 | 18,398.94 |
114 | 123.29 | 77.30 | 46.00 | 18,321.64 |
115 | 123.29 | 77.49 | 45.80 | 18,244.15 |
116 | 123.29 | 77.68 | 45.61 | 18,166.47 |
117 | 123.29 | 77.88 | 45.42 | 18,088.59 |
118 | 123.29 | 78.07 | 45.22 | 18,010.52 |
119 | 123.29 | 78.27 | 45.03 | 17,932.25 |
120 | 123.29 | 78.46 | 44.83 | 17,853.78 |
121 | 123.29 | 78.66 | 44.63 | 17,775.12 |
122 | 123.29 | 78.86 | 44.44 | 17,696.26 |
123 | 123.29 | 79.05 | 44.24 | 17,617.21 |
124 | 123.29 | 79.25 | 44.04 | 17,537.96 |
125 | 123.29 | 79.45 | 43.84 | 17,458.51 |
126 | 123.29 | 79.65 | 43.65 | 17,378.86 |
127 | 123.29 | 79.85 | 43.45 | 17,299.01 |
128 | 123.29 | 80.05 | 43.25 | 17,218.96 |
129 | 123.29 | 80.25 | 43.05 | 17,138.72 |
130 | 123.29 | 80.45 | 42.85 | 17,058.27 |
131 | 123.29 | 80.65 | 42.65 | 16,977.62 |
132 | 123.29 | 80.85 | 42.44 | 16,896.77 |
133 | 123.29 | 81.05 | 42.24 | 16,815.72 |
134 | 123.29 | 81.26 | 42.04 | 16,734.46 |
135 | 123.29 | 81.46 | 41.84 | 16,653.00 |
136 | 123.29 | 81.66 | 41.63 | 16,571.34 |
137 | 123.29 | 81.87 | 41.43 | 16,489.47 |
138 | 123.29 | 82.07 | 41.22 | 16,407.40 |
139 | 123.29 | 82.28 | 41.02 | 16,325.12 |
140 | 123.29 | 82.48 | 40.81 | 16,242.64 |
141 | 123.29 | 82.69 | 40.61 | 16,159.95 |
142 | 123.29 | 82.90 | 40.40 | 16,077.06 |
143 | 123.29 | 83.10 | 40.19 | 15,993.96 |
144 | 123.29 | 83.31 | 39.98 | 15,910.65 |
145 | 123.29 | 83.52 | 39.78 | 15,827.13 |
146 | 123.29 | 83.73 | 39.57 | 15,743.40 |
147 | 123.29 | 83.94 | 39.36 | 15,659.46 |
148 | 123.29 | 84.15 | 39.15 | 15,575.32 |
149 | 123.29 | 84.36 | 38.94 | 15,490.96 |
150 | 123.29 | 84.57 | 38.73 | 15,406.39 |
151 | 123.29 | 84.78 | 38.52 | 15,321.62 |
152 | 123.29 | 84.99 | 38.30 | 15,236.62 |
153 | 123.29 | 85.20 | 38.09 | 15,151.42 |
154 | 123.29 | 85.42 | 37.88 | 15,066.00 |
155 | 123.29 | 85.63 | 37.67 | 14,980.37 |
156 | 123.29 | 85.84 | 37.45 | 14,894.53 |
157 | 123.29 | 86.06 | 37.24 | 14,808.47 |
158 | 123.29 | 86.27 | 37.02 | 14,722.20 |
159 | 123.29 | 86.49 | 36.81 | 14,635.71 |
160 | 123.29 | 86.71 | 36.59 | 14,549.00 |
161 | 123.29 | 86.92 | 36.37 | 14,462.08 |
162 | 123.29 | 87.14 | 36.16 | 14,374.94 |
163 | 123.29 | 87.36 | 35.94 | 14,287.58 |
164 | 123.29 | 87.58 | 35.72 | 14,200.01 |
165 | 123.29 | 87.79 | 35.50 | 14,112.21 |
166 | 123.29 | 88.01 | 35.28 | 14,024.20 |
167 | 123.29 | 88.23 | 35.06 | 13,935.96 |
168 | 123.29 | 88.46 | 34.84 | 13,847.51 |
169 | 123.29 | 88.68 | 34.62 | 13,758.83 |
170 | 123.29 | 88.90 | 34.40 | 13,669.93 |
171 | 123.29 | 89.12 | 34.17 | 13,580.81 |
172 | 123.29 | 89.34 | 33.95 | 13,491.47 |
173 | 123.29 | 89.57 | 33.73 | 13,401.91 |
174 | 123.29 | 89.79 | 33.50 | 13,312.12 |
175 | 123.29 | 90.01 | 33.28 | 13,222.10 |
176 | 123.29 | 90.24 | 33.06 | 13,131.86 |
177 | 123.29 | 90.47 | 32.83 | 13,041.40 |
178 | 123.29 | 90.69 | 32.60 | 12,950.70 |
179 | 123.29 | 90.92 | 32.38 | 12,859.79 |
180 | 123.29 | 91.15 | 32.15 | 12,768.64 |
181 | 123.29 | 91.37 | 31.92 | 12,677.27 |
182 | 123.29 | 91.60 | 31.69 | 12,585.67 |
183 | 123.29 | 91.83 | 31.46 | 12,493.83 |
184 | 123.29 | 92.06 | 31.23 | 12,401.77 |
185 | 123.29 | 92.29 | 31.00 | 12,309.48 |
186 | 123.29 | 92.52 | 30.77 | 12,216.96 |
187 | 123.29 | 92.75 | 30.54 | 12,124.21 |
188 | 123.29 | 92.98 | 30.31 | 12,031.23 |
189 | 123.29 | 93.22 | 30.08 | 11,938.01 |
190 | 123.29 | 93.45 | 29.85 | 11,844.56 |
191 | 123.29 | 93.68 | 29.61 | 11,750.88 |
192 | 123.29 | 93.92 | 29.38 | 11,656.96 |
193 | 123.29 | 94.15 | 29.14 | 11,562.80 |
194 | 123.29 | 94.39 | 28.91 | 11,468.42 |
195 | 123.29 | 94.62 | 28.67 | 11,373.79 |
196 | 123.29 | 94.86 | 28.43 | 11,278.93 |
197 | 123.29 | 95.10 | 28.20 | 11,183.83 |
198 | 123.29 | 95.34 | 27.96 | 11,088.50 |
199 | 123.29 | 95.57 | 27.72 | 10,992.93 |
200 | 123.29 | 95.81 | 27.48 | 10,897.11 |
201 | 123.29 | 96.05 | 27.24 | 10,801.06 |
202 | 123.29 | 96.29 | 27.00 | 10,704.77 |
203 | 123.29 | 96.53 | 26.76 | 10,608.24 |
204 | 123.29 | 96.77 | 26.52 | 10,511.46 |
205 | 123.29 | 97.02 | 26.28 | 10,414.45 |
206 | 123.29 | 97.26 | 26.04 | 10,317.19 |
207 | 123.29 | 97.50 | 25.79 | 10,219.68 |
208 | 123.29 | 97.75 | 25.55 | 10,121.94 |
209 | 123.29 | 97.99 | 25.30 | 10,023.95 |
210 | 123.29 | 98.24 | 25.06 | 9,925.71 |
211 | 123.29 | 98.48 | 24.81 | 9,827.23 |
212 | 123.29 | 98.73 | 24.57 | 9,728.51 |
213 | 123.29 | 98.97 | 24.32 | 9,629.53 |
214 | 123.29 | 99.22 | 24.07 | 9,530.31 |
215 | 123.29 | 99.47 | 23.83 | 9,430.84 |
216 | 123.29 | 99.72 | 23.58 | 9,331.12 |
217 | 123.29 | 99.97 | 23.33 | 9,231.16 |
218 | 123.29 | 100.22 | 23.08 | 9,130.94 |
219 | 123.29 | 100.47 | 22.83 | 9,030.47 |
220 | 123.29 | 100.72 | 22.58 | 8,929.75 |
221 | 123.29 | 100.97 | 22.32 | 8,828.78 |
222 | 123.29 | 101.22 | 22.07 | 8,727.56 |
223 | 123.29 | 101.48 | 21.82 | 8,626.08 |
224 | 123.29 | 101.73 | 21.57 | 8,524.35 |
225 | 123.29 | 101.98 | 21.31 | 8,422.37 |
226 | 123.29 | 102.24 | 21.06 | 8,320.13 |
227 | 123.29 | 102.49 | 20.80 | 8,217.64 |
228 | 123.29 | 102.75 | 20.54 | 8,114.89 |
229 | 123.29 | 103.01 | 20.29 | 8,011.88 |
230 | 123.29 | 103.27 | 20.03 | 7,908.61 |
231 | 123.29 | 103.52 | 19.77 | 7,805.09 |
232 | 123.29 | 103.78 | 19.51 | 7,701.31 |
233 | 123.29 | 104.04 | 19.25 | 7,597.27 |
234 | 123.29 | 104.30 | 18.99 | 7,492.96 |
235 | 123.29 | 104.56 | 18.73 | 7,388.40 |
236 | 123.29 | 104.82 | 18.47 | 7,283.58 |
237 | 123.29 | 105.09 | 18.21 | 7,178.49 |
238 | 123.29 | 105.35 | 17.95 | 7,073.14 |
239 | 123.29 | 105.61 | 17.68 | 6,967.53 |
240 | 123.29 | 105.88 | 17.42 | 6,861.65 |
241 | 123.29 | 106.14 | 17.15 | 6,755.51 |
242 | 123.29 | 106.41 | 16.89 | 6,649.11 |
243 | 123.29 | 106.67 | 16.62 | 6,542.44 |
244 | 123.29 | 106.94 | 16.36 | 6,435.50 |
245 | 123.29 | 107.21 | 16.09 | 6,328.29 |
246 | 123.29 | 107.47 | 15.82 | 6,220.82 |
247 | 123.29 | 107.74 | 15.55 | 6,113.07 |
248 | 123.29 | 108.01 | 15.28 | 6,005.06 |
249 | 123.29 | 108.28 | 15.01 | 5,896.78 |
250 | 123.29 | 108.55 | 14.74 | 5,788.23 |
251 | 123.29 | 108.82 | 14.47 | 5,679.40 |
252 | 123.29 | 109.10 | 14.20 | 5,570.30 |
253 | 123.29 | 109.37 | 13.93 | 5,460.94 |
254 | 123.29 | 109.64 | 13.65 | 5,351.29 |
255 | 123.29 | 109.92 | 13.38 | 5,241.38 |
256 | 123.29 | 110.19 | 13.10 | 5,131.18 |
257 | 123.29 | 110.47 | 12.83 | 5,020.72 |
258 | 123.29 | 110.74 | 12.55 | 4,909.97 |
259 | 123.29 | 111.02 | 12.27 | 4,798.95 |
260 | 123.29 | 111.30 | 12.00 | 4,687.66 |
261 | 123.29 | 111.58 | 11.72 | 4,576.08 |
262 | 123.29 | 111.85 | 11.44 | 4,464.23 |
263 | 123.29 | 112.13 | 11.16 | 4,352.09 |
264 | 123.29 | 112.41 | 10.88 | 4,239.68 |
265 | 123.29 | 112.70 | 10.60 | 4,126.98 |
266 | 123.29 | 112.98 | 10.32 | 4,014.00 |
267 | 123.29 | 113.26 | 10.04 | 3,900.74 |
268 | 123.29 | 113.54 | 9.75 | 3,787.20 |
269 | 123.29 | 113.83 | 9.47 | 3,673.37 |
270 | 123.29 | 114.11 | 9.18 | 3,559.26 |
271 | 123.29 | 114.40 | 8.90 | 3,444.87 |
272 | 123.29 | 114.68 | 8.61 | 3,330.18 |
273 | 123.29 | 114.97 | 8.33 | 3,215.21 |
274 | 123.29 | 115.26 | 8.04 | 3,099.96 |
275 | 123.29 | 115.55 | 7.75 | 2,984.41 |
276 | 123.29 | 115.83 | 7.46 | 2,868.58 |
277 | 123.29 | 116.12 | 7.17 | 2,752.45 |
278 | 123.29 | 116.41 | 6.88 | 2,636.04 |
279 | 123.29 | 116.70 | 6.59 | 2,519.34 |
280 | 123.29 | 117.00 | 6.30 | 2,402.34 |
281 | 123.29 | 117.29 | 6.01 | 2,285.05 |
282 | 123.29 | 117.58 | 5.71 | 2,167.47 |
283 | 123.29 | 117.88 | 5.42 | 2,049.59 |
284 | 123.29 | 118.17 | 5.12 | 1,931.42 |
285 | 123.29 | 118.47 | 4.83 | 1,812.95 |
286 | 123.29 | 118.76 | 4.53 | 1,694.19 |
287 | 123.29 | 119.06 | 4.24 | 1,575.13 |
288 | 123.29 | 119.36 | 3.94 | 1,455.77 |
289 | 123.29 | 119.66 | 3.64 | 1,336.12 |
290 | 123.29 | 119.95 | 3.34 | 1,216.16 |
291 | 123.29 | 120.25 | 3.04 | 1,095.91 |
292 | 123.29 | 120.56 | 2.74 | 975.35 |
293 | 123.29 | 120.86 | 2.44 | 854.50 |
294 | 123.29 | 121.16 | 2.14 | 733.34 |
295 | 123.29 | 121.46 | 1.83 | 611.88 |
296 | 123.29 | 121.77 | 1.53 | 490.11 |
297 | 123.29 | 122.07 | 1.23 | 368.04 |
298 | 123.29 | 122.37 | 0.92 | 245.67 |
299 | 123.29 | 122.68 | 0.61 | 122.99 |
300 | 123.29 | 122.99 | 0.31 | 0.00 |