Mortgage Loan of $272,500 for 25 Years at 1.00%

What's the payment on a 25 year home loan for $272.5k at 1.00% interest?
Loan Amount
$
Length
Interest Rate
%
check current rates
Results
Monthly payment: $1,026.98
$12,324 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $272.5k 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 272,500 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 1,026.98 799.89 227.08 271,700.11
2 1,026.98 800.56 226.42 270,899.55
3 1,026.98 801.23 225.75 270,098.32
4 1,026.98 801.90 225.08 269,296.42
5 1,026.98 802.56 224.41 268,493.86
6 1,026.98 803.23 223.74 267,690.63
7 1,026.98 803.90 223.08 266,886.72
8 1,026.98 804.57 222.41 266,082.15
9 1,026.98 805.24 221.74 265,276.91
10 1,026.98 805.91 221.06 264,471.00
11 1,026.98 806.58 220.39 263,664.41
12 1,026.98 807.26 219.72 262,857.15
13 1,026.98 807.93 219.05 262,049.22
14 1,026.98 808.60 218.37 261,240.62
15 1,026.98 809.28 217.70 260,431.34
16 1,026.98 809.95 217.03 259,621.39
17 1,026.98 810.63 216.35 258,810.77
18 1,026.98 811.30 215.68 257,999.46
19 1,026.98 811.98 215.00 257,187.49
20 1,026.98 812.65 214.32 256,374.83
21 1,026.98 813.33 213.65 255,561.50
22 1,026.98 814.01 212.97 254,747.49
23 1,026.98 814.69 212.29 253,932.80
24 1,026.98 815.37 211.61 253,117.44
25 1,026.98 816.05 210.93 252,301.39
26 1,026.98 816.73 210.25 251,484.66
27 1,026.98 817.41 209.57 250,667.26
28 1,026.98 818.09 208.89 249,849.17
29 1,026.98 818.77 208.21 249,030.40
30 1,026.98 819.45 207.53 248,210.95
31 1,026.98 820.13 206.84 247,390.81
32 1,026.98 820.82 206.16 246,569.99
33 1,026.98 821.50 205.47 245,748.49
34 1,026.98 822.19 204.79 244,926.30
35 1,026.98 822.87 204.11 244,103.43
36 1,026.98 823.56 203.42 243,279.87
37 1,026.98 824.24 202.73 242,455.63
38 1,026.98 824.93 202.05 241,630.70
39 1,026.98 825.62 201.36 240,805.08
40 1,026.98 826.31 200.67 239,978.77
41 1,026.98 827.00 199.98 239,151.78
42 1,026.98 827.68 199.29 238,324.09
43 1,026.98 828.37 198.60 237,495.72
44 1,026.98 829.06 197.91 236,666.66
45 1,026.98 829.76 197.22 235,836.90
46 1,026.98 830.45 196.53 235,006.45
47 1,026.98 831.14 195.84 234,175.32
48 1,026.98 831.83 195.15 233,343.48
49 1,026.98 832.52 194.45 232,510.96
50 1,026.98 833.22 193.76 231,677.74
51 1,026.98 833.91 193.06 230,843.83
52 1,026.98 834.61 192.37 230,009.22
53 1,026.98 835.30 191.67 229,173.92
54 1,026.98 836.00 190.98 228,337.92
55 1,026.98 836.70 190.28 227,501.22
56 1,026.98 837.39 189.58 226,663.83
57 1,026.98 838.09 188.89 225,825.74
58 1,026.98 838.79 188.19 224,986.95
59 1,026.98 839.49 187.49 224,147.46
60 1,026.98 840.19 186.79 223,307.27
61 1,026.98 840.89 186.09 222,466.39
62 1,026.98 841.59 185.39 221,624.80
63 1,026.98 842.29 184.69 220,782.51
64 1,026.98 842.99 183.99 219,939.51
65 1,026.98 843.69 183.28 219,095.82
66 1,026.98 844.40 182.58 218,251.42
67 1,026.98 845.10 181.88 217,406.32
68 1,026.98 845.81 181.17 216,560.52
69 1,026.98 846.51 180.47 215,714.01
70 1,026.98 847.22 179.76 214,866.79
71 1,026.98 847.92 179.06 214,018.87
72 1,026.98 848.63 178.35 213,170.24
73 1,026.98 849.34 177.64 212,320.90
74 1,026.98 850.04 176.93 211,470.86
75 1,026.98 850.75 176.23 210,620.11
76 1,026.98 851.46 175.52 209,768.65
77 1,026.98 852.17 174.81 208,916.48
78 1,026.98 852.88 174.10 208,063.60
79 1,026.98 853.59 173.39 207,210.01
80 1,026.98 854.30 172.68 206,355.70
81 1,026.98 855.01 171.96 205,500.69
82 1,026.98 855.73 171.25 204,644.96
83 1,026.98 856.44 170.54 203,788.52
84 1,026.98 857.15 169.82 202,931.37
85 1,026.98 857.87 169.11 202,073.50
86 1,026.98 858.58 168.39 201,214.92
87 1,026.98 859.30 167.68 200,355.62
88 1,026.98 860.01 166.96 199,495.61
89 1,026.98 860.73 166.25 198,634.87
90 1,026.98 861.45 165.53 197,773.43
91 1,026.98 862.17 164.81 196,911.26
92 1,026.98 862.88 164.09 196,048.38
93 1,026.98 863.60 163.37 195,184.77
94 1,026.98 864.32 162.65 194,320.45
95 1,026.98 865.04 161.93 193,455.40
96 1,026.98 865.76 161.21 192,589.64
97 1,026.98 866.49 160.49 191,723.15
98 1,026.98 867.21 159.77 190,855.95
99 1,026.98 867.93 159.05 189,988.01
100 1,026.98 868.65 158.32 189,119.36
101 1,026.98 869.38 157.60 188,249.98
102 1,026.98 870.10 156.87 187,379.88
103 1,026.98 870.83 156.15 186,509.05
104 1,026.98 871.55 155.42 185,637.50
105 1,026.98 872.28 154.70 184,765.22
106 1,026.98 873.01 153.97 183,892.21
107 1,026.98 873.73 153.24 183,018.48
108 1,026.98 874.46 152.52 182,144.02
109 1,026.98 875.19 151.79 181,268.83
110 1,026.98 875.92 151.06 180,392.91
111 1,026.98 876.65 150.33 179,516.26
112 1,026.98 877.38 149.60 178,638.88
113 1,026.98 878.11 148.87 177,760.76
114 1,026.98 878.84 148.13 176,881.92
115 1,026.98 879.58 147.40 176,002.34
116 1,026.98 880.31 146.67 175,122.04
117 1,026.98 881.04 145.94 174,240.99
118 1,026.98 881.78 145.20 173,359.22
119 1,026.98 882.51 144.47 172,476.71
120 1,026.98 883.25 143.73 171,593.46
121 1,026.98 883.98 142.99 170,709.48
122 1,026.98 884.72 142.26 169,824.76
123 1,026.98 885.46 141.52 168,939.30
124 1,026.98 886.19 140.78 168,053.10
125 1,026.98 886.93 140.04 167,166.17
126 1,026.98 887.67 139.31 166,278.50
127 1,026.98 888.41 138.57 165,390.09
128 1,026.98 889.15 137.83 164,500.93
129 1,026.98 889.89 137.08 163,611.04
130 1,026.98 890.63 136.34 162,720.41
131 1,026.98 891.38 135.60 161,829.03
132 1,026.98 892.12 134.86 160,936.91
133 1,026.98 892.86 134.11 160,044.05
134 1,026.98 893.61 133.37 159,150.44
135 1,026.98 894.35 132.63 158,256.09
136 1,026.98 895.10 131.88 157,360.99
137 1,026.98 895.84 131.13 156,465.15
138 1,026.98 896.59 130.39 155,568.56
139 1,026.98 897.34 129.64 154,671.22
140 1,026.98 898.08 128.89 153,773.13
141 1,026.98 898.83 128.14 152,874.30
142 1,026.98 899.58 127.40 151,974.72
143 1,026.98 900.33 126.65 151,074.39
144 1,026.98 901.08 125.90 150,173.31
145 1,026.98 901.83 125.14 149,271.47
146 1,026.98 902.58 124.39 148,368.89
147 1,026.98 903.34 123.64 147,465.55
148 1,026.98 904.09 122.89 146,561.46
149 1,026.98 904.84 122.13 145,656.62
150 1,026.98 905.60 121.38 144,751.02
151 1,026.98 906.35 120.63 143,844.67
152 1,026.98 907.11 119.87 142,937.56
153 1,026.98 907.86 119.11 142,029.70
154 1,026.98 908.62 118.36 141,121.08
155 1,026.98 909.38 117.60 140,211.70
156 1,026.98 910.13 116.84 139,301.57
157 1,026.98 910.89 116.08 138,390.68
158 1,026.98 911.65 115.33 137,479.03
159 1,026.98 912.41 114.57 136,566.61
160 1,026.98 913.17 113.81 135,653.44
161 1,026.98 913.93 113.04 134,739.51
162 1,026.98 914.69 112.28 133,824.81
163 1,026.98 915.46 111.52 132,909.36
164 1,026.98 916.22 110.76 131,993.14
165 1,026.98 916.98 109.99 131,076.16
166 1,026.98 917.75 109.23 130,158.41
167 1,026.98 918.51 108.47 129,239.90
168 1,026.98 919.28 107.70 128,320.62
169 1,026.98 920.04 106.93 127,400.57
170 1,026.98 920.81 106.17 126,479.76
171 1,026.98 921.58 105.40 125,558.19
172 1,026.98 922.35 104.63 124,635.84
173 1,026.98 923.11 103.86 123,712.73
174 1,026.98 923.88 103.09 122,788.84
175 1,026.98 924.65 102.32 121,864.19
176 1,026.98 925.42 101.55 120,938.77
177 1,026.98 926.20 100.78 120,012.57
178 1,026.98 926.97 100.01 119,085.60
179 1,026.98 927.74 99.24 118,157.86
180 1,026.98 928.51 98.46 117,229.35
181 1,026.98 929.29 97.69 116,300.07
182 1,026.98 930.06 96.92 115,370.00
183 1,026.98 930.84 96.14 114,439.17
184 1,026.98 931.61 95.37 113,507.56
185 1,026.98 932.39 94.59 112,575.17
186 1,026.98 933.16 93.81 111,642.01
187 1,026.98 933.94 93.04 110,708.06
188 1,026.98 934.72 92.26 109,773.34
189 1,026.98 935.50 91.48 108,837.84
190 1,026.98 936.28 90.70 107,901.56
191 1,026.98 937.06 89.92 106,964.50
192 1,026.98 937.84 89.14 106,026.66
193 1,026.98 938.62 88.36 105,088.04
194 1,026.98 939.40 87.57 104,148.64
195 1,026.98 940.19 86.79 103,208.45
196 1,026.98 940.97 86.01 102,267.48
197 1,026.98 941.75 85.22 101,325.73
198 1,026.98 942.54 84.44 100,383.19
199 1,026.98 943.32 83.65 99,439.86
200 1,026.98 944.11 82.87 98,495.75
201 1,026.98 944.90 82.08 97,550.85
202 1,026.98 945.69 81.29 96,605.17
203 1,026.98 946.47 80.50 95,658.69
204 1,026.98 947.26 79.72 94,711.43
205 1,026.98 948.05 78.93 93,763.38
206 1,026.98 948.84 78.14 92,814.54
207 1,026.98 949.63 77.35 91,864.91
208 1,026.98 950.42 76.55 90,914.48
209 1,026.98 951.22 75.76 89,963.27
210 1,026.98 952.01 74.97 89,011.26
211 1,026.98 952.80 74.18 88,058.46
212 1,026.98 953.60 73.38 87,104.86
213 1,026.98 954.39 72.59 86,150.47
214 1,026.98 955.19 71.79 85,195.29
215 1,026.98 955.98 71.00 84,239.31
216 1,026.98 956.78 70.20 83,282.53
217 1,026.98 957.58 69.40 82,324.95
218 1,026.98 958.37 68.60 81,366.58
219 1,026.98 959.17 67.81 80,407.41
220 1,026.98 959.97 67.01 79,447.44
221 1,026.98 960.77 66.21 78,486.67
222 1,026.98 961.57 65.41 77,525.09
223 1,026.98 962.37 64.60 76,562.72
224 1,026.98 963.18 63.80 75,599.55
225 1,026.98 963.98 63.00 74,635.57
226 1,026.98 964.78 62.20 73,670.79
227 1,026.98 965.59 61.39 72,705.20
228 1,026.98 966.39 60.59 71,738.81
229 1,026.98 967.20 59.78 70,771.62
230 1,026.98 968.00 58.98 69,803.62
231 1,026.98 968.81 58.17 68,834.81
232 1,026.98 969.62 57.36 67,865.19
233 1,026.98 970.42 56.55 66,894.77
234 1,026.98 971.23 55.75 65,923.54
235 1,026.98 972.04 54.94 64,951.50
236 1,026.98 972.85 54.13 63,978.65
237 1,026.98 973.66 53.32 63,004.98
238 1,026.98 974.47 52.50 62,030.51
239 1,026.98 975.29 51.69 61,055.23
240 1,026.98 976.10 50.88 60,079.13
241 1,026.98 976.91 50.07 59,102.22
242 1,026.98 977.73 49.25 58,124.49
243 1,026.98 978.54 48.44 57,145.95
244 1,026.98 979.36 47.62 56,166.59
245 1,026.98 980.17 46.81 55,186.42
246 1,026.98 980.99 45.99 54,205.43
247 1,026.98 981.81 45.17 53,223.63
248 1,026.98 982.62 44.35 52,241.00
249 1,026.98 983.44 43.53 51,257.56
250 1,026.98 984.26 42.71 50,273.30
251 1,026.98 985.08 41.89 49,288.21
252 1,026.98 985.90 41.07 48,302.31
253 1,026.98 986.73 40.25 47,315.58
254 1,026.98 987.55 39.43 46,328.04
255 1,026.98 988.37 38.61 45,339.67
256 1,026.98 989.19 37.78 44,350.47
257 1,026.98 990.02 36.96 43,360.45
258 1,026.98 990.84 36.13 42,369.61
259 1,026.98 991.67 35.31 41,377.94
260 1,026.98 992.50 34.48 40,385.44
261 1,026.98 993.32 33.65 39,392.12
262 1,026.98 994.15 32.83 38,397.97
263 1,026.98 994.98 32.00 37,402.99
264 1,026.98 995.81 31.17 36,407.18
265 1,026.98 996.64 30.34 35,410.54
266 1,026.98 997.47 29.51 34,413.08
267 1,026.98 998.30 28.68 33,414.78
268 1,026.98 999.13 27.85 32,415.64
269 1,026.98 999.96 27.01 31,415.68
270 1,026.98 1,000.80 26.18 30,414.88
271 1,026.98 1,001.63 25.35 29,413.25
272 1,026.98 1,002.47 24.51 28,410.78
273 1,026.98 1,003.30 23.68 27,407.48
274 1,026.98 1,004.14 22.84 26,403.34
275 1,026.98 1,004.97 22.00 25,398.37
276 1,026.98 1,005.81 21.17 24,392.56
277 1,026.98 1,006.65 20.33 23,385.91
278 1,026.98 1,007.49 19.49 22,378.42
279 1,026.98 1,008.33 18.65 21,370.09
280 1,026.98 1,009.17 17.81 20,360.92
281 1,026.98 1,010.01 16.97 19,350.91
282 1,026.98 1,010.85 16.13 18,340.06
283 1,026.98 1,011.69 15.28 17,328.37
284 1,026.98 1,012.54 14.44 16,315.83
285 1,026.98 1,013.38 13.60 15,302.45
286 1,026.98 1,014.23 12.75 14,288.22
287 1,026.98 1,015.07 11.91 13,273.15
288 1,026.98 1,015.92 11.06 12,257.23
289 1,026.98 1,016.76 10.21 11,240.47
290 1,026.98 1,017.61 9.37 10,222.86
291 1,026.98 1,018.46 8.52 9,204.40
292 1,026.98 1,019.31 7.67 8,185.10
293 1,026.98 1,020.16 6.82 7,164.94
294 1,026.98 1,021.01 5.97 6,143.93
295 1,026.98 1,021.86 5.12 5,122.07
296 1,026.98 1,022.71 4.27 4,099.37
297 1,026.98 1,023.56 3.42 3,075.80
298 1,026.98 1,024.41 2.56 2,051.39
299 1,026.98 1,025.27 1.71 1,026.12
300 1,026.98 1,026.12 0.86 0.00
© H Brothers Inc, 2007–2024
Contact Us • About Us • Loans • 30 Year Mortgage • Inflation