Mortgage Loan of $266,000 for 25 Years at 1.25%

What's the payment on a 25 year home loan for $266k at 1.25% interest?
Loan Amount
$
Length
Interest Rate
%
Results
Monthly payment: $1,032.87
$12,394 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $266k 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 266,000 loan for 25 years at 1.25 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 1,032.87 755.79 277.08 265,244.21
2 1,032.87 756.57 276.30 264,487.64
3 1,032.87 757.36 275.51 263,730.28
4 1,032.87 758.15 274.72 262,972.13
5 1,032.87 758.94 273.93 262,213.18
6 1,032.87 759.73 273.14 261,453.45
7 1,032.87 760.52 272.35 260,692.93
8 1,032.87 761.32 271.56 259,931.61
9 1,032.87 762.11 270.76 259,169.51
10 1,032.87 762.90 269.97 258,406.60
11 1,032.87 763.70 269.17 257,642.91
12 1,032.87 764.49 268.38 256,878.42
13 1,032.87 765.29 267.58 256,113.13
14 1,032.87 766.09 266.78 255,347.04
15 1,032.87 766.88 265.99 254,580.16
16 1,032.87 767.68 265.19 253,812.47
17 1,032.87 768.48 264.39 253,043.99
18 1,032.87 769.28 263.59 252,274.71
19 1,032.87 770.08 262.79 251,504.62
20 1,032.87 770.89 261.98 250,733.74
21 1,032.87 771.69 261.18 249,962.05
22 1,032.87 772.49 260.38 249,189.56
23 1,032.87 773.30 259.57 248,416.26
24 1,032.87 774.10 258.77 247,642.15
25 1,032.87 774.91 257.96 246,867.24
26 1,032.87 775.72 257.15 246,091.53
27 1,032.87 776.52 256.35 245,315.00
28 1,032.87 777.33 255.54 244,537.67
29 1,032.87 778.14 254.73 243,759.53
30 1,032.87 778.95 253.92 242,980.57
31 1,032.87 779.77 253.10 242,200.81
32 1,032.87 780.58 252.29 241,420.23
33 1,032.87 781.39 251.48 240,638.84
34 1,032.87 782.20 250.67 239,856.63
35 1,032.87 783.02 249.85 239,073.61
36 1,032.87 783.84 249.04 238,289.78
37 1,032.87 784.65 248.22 237,505.13
38 1,032.87 785.47 247.40 236,719.66
39 1,032.87 786.29 246.58 235,933.37
40 1,032.87 787.11 245.76 235,146.26
41 1,032.87 787.93 244.94 234,358.34
42 1,032.87 788.75 244.12 233,569.59
43 1,032.87 789.57 243.30 232,780.02
44 1,032.87 790.39 242.48 231,989.63
45 1,032.87 791.21 241.66 231,198.42
46 1,032.87 792.04 240.83 230,406.38
47 1,032.87 792.86 240.01 229,613.51
48 1,032.87 793.69 239.18 228,819.82
49 1,032.87 794.52 238.35 228,025.31
50 1,032.87 795.34 237.53 227,229.96
51 1,032.87 796.17 236.70 226,433.79
52 1,032.87 797.00 235.87 225,636.79
53 1,032.87 797.83 235.04 224,838.96
54 1,032.87 798.66 234.21 224,040.29
55 1,032.87 799.50 233.38 223,240.80
56 1,032.87 800.33 232.54 222,440.47
57 1,032.87 801.16 231.71 221,639.31
58 1,032.87 802.00 230.87 220,837.31
59 1,032.87 802.83 230.04 220,034.48
60 1,032.87 803.67 229.20 219,230.81
61 1,032.87 804.50 228.37 218,426.31
62 1,032.87 805.34 227.53 217,620.97
63 1,032.87 806.18 226.69 216,814.78
64 1,032.87 807.02 225.85 216,007.76
65 1,032.87 807.86 225.01 215,199.90
66 1,032.87 808.70 224.17 214,391.20
67 1,032.87 809.55 223.32 213,581.65
68 1,032.87 810.39 222.48 212,771.26
69 1,032.87 811.23 221.64 211,960.03
70 1,032.87 812.08 220.79 211,147.95
71 1,032.87 812.92 219.95 210,335.02
72 1,032.87 813.77 219.10 209,521.25
73 1,032.87 814.62 218.25 208,706.63
74 1,032.87 815.47 217.40 207,891.17
75 1,032.87 816.32 216.55 207,074.85
76 1,032.87 817.17 215.70 206,257.68
77 1,032.87 818.02 214.85 205,439.66
78 1,032.87 818.87 214.00 204,620.79
79 1,032.87 819.72 213.15 203,801.07
80 1,032.87 820.58 212.29 202,980.49
81 1,032.87 821.43 211.44 202,159.06
82 1,032.87 822.29 210.58 201,336.77
83 1,032.87 823.14 209.73 200,513.63
84 1,032.87 824.00 208.87 199,689.63
85 1,032.87 824.86 208.01 198,864.76
86 1,032.87 825.72 207.15 198,039.05
87 1,032.87 826.58 206.29 197,212.47
88 1,032.87 827.44 205.43 196,385.03
89 1,032.87 828.30 204.57 195,556.72
90 1,032.87 829.17 203.70 194,727.56
91 1,032.87 830.03 202.84 193,897.53
92 1,032.87 830.89 201.98 193,066.63
93 1,032.87 831.76 201.11 192,234.88
94 1,032.87 832.63 200.24 191,402.25
95 1,032.87 833.49 199.38 190,568.76
96 1,032.87 834.36 198.51 189,734.40
97 1,032.87 835.23 197.64 188,899.16
98 1,032.87 836.10 196.77 188,063.06
99 1,032.87 836.97 195.90 187,226.09
100 1,032.87 837.84 195.03 186,388.25
101 1,032.87 838.72 194.15 185,549.53
102 1,032.87 839.59 193.28 184,709.94
103 1,032.87 840.46 192.41 183,869.48
104 1,032.87 841.34 191.53 183,028.14
105 1,032.87 842.22 190.65 182,185.92
106 1,032.87 843.09 189.78 181,342.83
107 1,032.87 843.97 188.90 180,498.86
108 1,032.87 844.85 188.02 179,654.01
109 1,032.87 845.73 187.14 178,808.28
110 1,032.87 846.61 186.26 177,961.67
111 1,032.87 847.49 185.38 177,114.17
112 1,032.87 848.38 184.49 176,265.80
113 1,032.87 849.26 183.61 175,416.54
114 1,032.87 850.14 182.73 174,566.39
115 1,032.87 851.03 181.84 173,715.36
116 1,032.87 851.92 180.95 172,863.45
117 1,032.87 852.80 180.07 172,010.64
118 1,032.87 853.69 179.18 171,156.95
119 1,032.87 854.58 178.29 170,302.37
120 1,032.87 855.47 177.40 169,446.89
121 1,032.87 856.36 176.51 168,590.53
122 1,032.87 857.26 175.62 167,733.28
123 1,032.87 858.15 174.72 166,875.13
124 1,032.87 859.04 173.83 166,016.09
125 1,032.87 859.94 172.93 165,156.15
126 1,032.87 860.83 172.04 164,295.32
127 1,032.87 861.73 171.14 163,433.59
128 1,032.87 862.63 170.24 162,570.96
129 1,032.87 863.53 169.34 161,707.43
130 1,032.87 864.43 168.45 160,843.01
131 1,032.87 865.33 167.54 159,977.68
132 1,032.87 866.23 166.64 159,111.46
133 1,032.87 867.13 165.74 158,244.33
134 1,032.87 868.03 164.84 157,376.30
135 1,032.87 868.94 163.93 156,507.36
136 1,032.87 869.84 163.03 155,637.52
137 1,032.87 870.75 162.12 154,766.77
138 1,032.87 871.65 161.22 153,895.11
139 1,032.87 872.56 160.31 153,022.55
140 1,032.87 873.47 159.40 152,149.08
141 1,032.87 874.38 158.49 151,274.70
142 1,032.87 875.29 157.58 150,399.40
143 1,032.87 876.20 156.67 149,523.20
144 1,032.87 877.12 155.75 148,646.08
145 1,032.87 878.03 154.84 147,768.05
146 1,032.87 878.95 153.93 146,889.11
147 1,032.87 879.86 153.01 146,009.25
148 1,032.87 880.78 152.09 145,128.47
149 1,032.87 881.69 151.18 144,246.77
150 1,032.87 882.61 150.26 143,364.16
151 1,032.87 883.53 149.34 142,480.63
152 1,032.87 884.45 148.42 141,596.18
153 1,032.87 885.37 147.50 140,710.80
154 1,032.87 886.30 146.57 139,824.51
155 1,032.87 887.22 145.65 138,937.29
156 1,032.87 888.14 144.73 138,049.14
157 1,032.87 889.07 143.80 137,160.07
158 1,032.87 890.00 142.88 136,270.08
159 1,032.87 890.92 141.95 135,379.15
160 1,032.87 891.85 141.02 134,487.30
161 1,032.87 892.78 140.09 133,594.52
162 1,032.87 893.71 139.16 132,700.82
163 1,032.87 894.64 138.23 131,806.18
164 1,032.87 895.57 137.30 130,910.60
165 1,032.87 896.51 136.37 130,014.10
166 1,032.87 897.44 135.43 129,116.66
167 1,032.87 898.37 134.50 128,218.29
168 1,032.87 899.31 133.56 127,318.98
169 1,032.87 900.25 132.62 126,418.73
170 1,032.87 901.18 131.69 125,517.54
171 1,032.87 902.12 130.75 124,615.42
172 1,032.87 903.06 129.81 123,712.36
173 1,032.87 904.00 128.87 122,808.36
174 1,032.87 904.94 127.93 121,903.41
175 1,032.87 905.89 126.98 120,997.52
176 1,032.87 906.83 126.04 120,090.69
177 1,032.87 907.78 125.09 119,182.92
178 1,032.87 908.72 124.15 118,274.20
179 1,032.87 909.67 123.20 117,364.53
180 1,032.87 910.62 122.25 116,453.91
181 1,032.87 911.56 121.31 115,542.35
182 1,032.87 912.51 120.36 114,629.83
183 1,032.87 913.46 119.41 113,716.37
184 1,032.87 914.42 118.45 112,801.95
185 1,032.87 915.37 117.50 111,886.59
186 1,032.87 916.32 116.55 110,970.26
187 1,032.87 917.28 115.59 110,052.99
188 1,032.87 918.23 114.64 109,134.76
189 1,032.87 919.19 113.68 108,215.57
190 1,032.87 920.15 112.72 107,295.42
191 1,032.87 921.10 111.77 106,374.32
192 1,032.87 922.06 110.81 105,452.25
193 1,032.87 923.02 109.85 104,529.23
194 1,032.87 923.99 108.88 103,605.24
195 1,032.87 924.95 107.92 102,680.30
196 1,032.87 925.91 106.96 101,754.38
197 1,032.87 926.88 105.99 100,827.51
198 1,032.87 927.84 105.03 99,899.67
199 1,032.87 928.81 104.06 98,970.86
200 1,032.87 929.78 103.09 98,041.08
201 1,032.87 930.74 102.13 97,110.34
202 1,032.87 931.71 101.16 96,178.62
203 1,032.87 932.68 100.19 95,245.94
204 1,032.87 933.66 99.21 94,312.28
205 1,032.87 934.63 98.24 93,377.66
206 1,032.87 935.60 97.27 92,442.05
207 1,032.87 936.58 96.29 91,505.48
208 1,032.87 937.55 95.32 90,567.93
209 1,032.87 938.53 94.34 89,629.40
210 1,032.87 939.51 93.36 88,689.89
211 1,032.87 940.49 92.39 87,749.41
212 1,032.87 941.46 91.41 86,807.94
213 1,032.87 942.45 90.42 85,865.50
214 1,032.87 943.43 89.44 84,922.07
215 1,032.87 944.41 88.46 83,977.66
216 1,032.87 945.39 87.48 83,032.26
217 1,032.87 946.38 86.49 82,085.89
218 1,032.87 947.36 85.51 81,138.52
219 1,032.87 948.35 84.52 80,190.17
220 1,032.87 949.34 83.53 79,240.83
221 1,032.87 950.33 82.54 78,290.50
222 1,032.87 951.32 81.55 77,339.19
223 1,032.87 952.31 80.56 76,386.88
224 1,032.87 953.30 79.57 75,433.58
225 1,032.87 954.29 78.58 74,479.28
226 1,032.87 955.29 77.58 73,524.00
227 1,032.87 956.28 76.59 72,567.71
228 1,032.87 957.28 75.59 71,610.43
229 1,032.87 958.28 74.59 70,652.16
230 1,032.87 959.27 73.60 69,692.88
231 1,032.87 960.27 72.60 68,732.61
232 1,032.87 961.27 71.60 67,771.34
233 1,032.87 962.28 70.60 66,809.06
234 1,032.87 963.28 69.59 65,845.78
235 1,032.87 964.28 68.59 64,881.50
236 1,032.87 965.29 67.58 63,916.22
237 1,032.87 966.29 66.58 62,949.93
238 1,032.87 967.30 65.57 61,982.63
239 1,032.87 968.31 64.57 61,014.32
240 1,032.87 969.31 63.56 60,045.01
241 1,032.87 970.32 62.55 59,074.69
242 1,032.87 971.33 61.54 58,103.35
243 1,032.87 972.35 60.52 57,131.01
244 1,032.87 973.36 59.51 56,157.65
245 1,032.87 974.37 58.50 55,183.27
246 1,032.87 975.39 57.48 54,207.89
247 1,032.87 976.40 56.47 53,231.48
248 1,032.87 977.42 55.45 52,254.06
249 1,032.87 978.44 54.43 51,275.62
250 1,032.87 979.46 53.41 50,296.17
251 1,032.87 980.48 52.39 49,315.69
252 1,032.87 981.50 51.37 48,334.19
253 1,032.87 982.52 50.35 47,351.66
254 1,032.87 983.55 49.32 46,368.12
255 1,032.87 984.57 48.30 45,383.55
256 1,032.87 985.60 47.27 44,397.95
257 1,032.87 986.62 46.25 43,411.33
258 1,032.87 987.65 45.22 42,423.68
259 1,032.87 988.68 44.19 41,435.00
260 1,032.87 989.71 43.16 40,445.29
261 1,032.87 990.74 42.13 39,454.55
262 1,032.87 991.77 41.10 38,462.78
263 1,032.87 992.80 40.07 37,469.98
264 1,032.87 993.84 39.03 36,476.14
265 1,032.87 994.87 38.00 35,481.26
266 1,032.87 995.91 36.96 34,485.35
267 1,032.87 996.95 35.92 33,488.40
268 1,032.87 997.99 34.88 32,490.42
269 1,032.87 999.03 33.84 31,491.39
270 1,032.87 1,000.07 32.80 30,491.32
271 1,032.87 1,001.11 31.76 29,490.22
272 1,032.87 1,002.15 30.72 28,488.06
273 1,032.87 1,003.20 29.68 27,484.87
274 1,032.87 1,004.24 28.63 26,480.63
275 1,032.87 1,005.29 27.58 25,475.34
276 1,032.87 1,006.33 26.54 24,469.01
277 1,032.87 1,007.38 25.49 23,461.63
278 1,032.87 1,008.43 24.44 22,453.20
279 1,032.87 1,009.48 23.39 21,443.71
280 1,032.87 1,010.53 22.34 20,433.18
281 1,032.87 1,011.59 21.28 19,421.60
282 1,032.87 1,012.64 20.23 18,408.96
283 1,032.87 1,013.69 19.18 17,395.26
284 1,032.87 1,014.75 18.12 16,380.51
285 1,032.87 1,015.81 17.06 15,364.70
286 1,032.87 1,016.87 16.00 14,347.84
287 1,032.87 1,017.92 14.95 13,329.91
288 1,032.87 1,018.98 13.89 12,310.93
289 1,032.87 1,020.05 12.82 11,290.88
290 1,032.87 1,021.11 11.76 10,269.77
291 1,032.87 1,022.17 10.70 9,247.60
292 1,032.87 1,023.24 9.63 8,224.36
293 1,032.87 1,024.30 8.57 7,200.06
294 1,032.87 1,025.37 7.50 6,174.69
295 1,032.87 1,026.44 6.43 5,148.25
296 1,032.87 1,027.51 5.36 4,120.74
297 1,032.87 1,028.58 4.29 3,092.17
298 1,032.87 1,029.65 3.22 2,062.52
299 1,032.87 1,030.72 2.15 1,031.80
300 1,032.87 1,031.80 1.07 0.00