Mortgage Loan of $280,000 for 25 Years at 1.00%

What's the payment on a 25 year home loan for $280k at 1.00% interest?
Loan Amount
$
Length
Interest Rate
%
check current rates
Results
Monthly payment: $1,055.24
$12,663 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $280k 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 280,000 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 1,055.24 821.91 233.33 279,178.09
2 1,055.24 822.59 232.65 278,355.50
3 1,055.24 823.28 231.96 277,532.22
4 1,055.24 823.97 231.28 276,708.25
5 1,055.24 824.65 230.59 275,883.60
6 1,055.24 825.34 229.90 275,058.26
7 1,055.24 826.03 229.22 274,232.23
8 1,055.24 826.72 228.53 273,405.51
9 1,055.24 827.40 227.84 272,578.11
10 1,055.24 828.09 227.15 271,750.01
11 1,055.24 828.78 226.46 270,921.23
12 1,055.24 829.48 225.77 270,091.75
13 1,055.24 830.17 225.08 269,261.59
14 1,055.24 830.86 224.38 268,430.73
15 1,055.24 831.55 223.69 267,599.18
16 1,055.24 832.24 223.00 266,766.94
17 1,055.24 832.94 222.31 265,934.00
18 1,055.24 833.63 221.61 265,100.37
19 1,055.24 834.33 220.92 264,266.04
20 1,055.24 835.02 220.22 263,431.02
21 1,055.24 835.72 219.53 262,595.30
22 1,055.24 836.41 218.83 261,758.89
23 1,055.24 837.11 218.13 260,921.78
24 1,055.24 837.81 217.43 260,083.97
25 1,055.24 838.51 216.74 259,245.47
26 1,055.24 839.20 216.04 258,406.26
27 1,055.24 839.90 215.34 257,566.36
28 1,055.24 840.60 214.64 256,725.75
29 1,055.24 841.30 213.94 255,884.45
30 1,055.24 842.01 213.24 255,042.44
31 1,055.24 842.71 212.54 254,199.73
32 1,055.24 843.41 211.83 253,356.32
33 1,055.24 844.11 211.13 252,512.21
34 1,055.24 844.82 210.43 251,667.40
35 1,055.24 845.52 209.72 250,821.88
36 1,055.24 846.22 209.02 249,975.65
37 1,055.24 846.93 208.31 249,128.72
38 1,055.24 847.64 207.61 248,281.09
39 1,055.24 848.34 206.90 247,432.74
40 1,055.24 849.05 206.19 246,583.69
41 1,055.24 849.76 205.49 245,733.94
42 1,055.24 850.46 204.78 244,883.47
43 1,055.24 851.17 204.07 244,032.30
44 1,055.24 851.88 203.36 243,180.42
45 1,055.24 852.59 202.65 242,327.82
46 1,055.24 853.30 201.94 241,474.52
47 1,055.24 854.01 201.23 240,620.51
48 1,055.24 854.73 200.52 239,765.78
49 1,055.24 855.44 199.80 238,910.34
50 1,055.24 856.15 199.09 238,054.19
51 1,055.24 856.86 198.38 237,197.33
52 1,055.24 857.58 197.66 236,339.75
53 1,055.24 858.29 196.95 235,481.46
54 1,055.24 859.01 196.23 234,622.45
55 1,055.24 859.72 195.52 233,762.72
56 1,055.24 860.44 194.80 232,902.28
57 1,055.24 861.16 194.09 232,041.13
58 1,055.24 861.88 193.37 231,179.25
59 1,055.24 862.59 192.65 230,316.66
60 1,055.24 863.31 191.93 229,453.35
61 1,055.24 864.03 191.21 228,589.31
62 1,055.24 864.75 190.49 227,724.56
63 1,055.24 865.47 189.77 226,859.09
64 1,055.24 866.19 189.05 225,992.90
65 1,055.24 866.92 188.33 225,125.98
66 1,055.24 867.64 187.60 224,258.34
67 1,055.24 868.36 186.88 223,389.98
68 1,055.24 869.08 186.16 222,520.90
69 1,055.24 869.81 185.43 221,651.09
70 1,055.24 870.53 184.71 220,780.55
71 1,055.24 871.26 183.98 219,909.30
72 1,055.24 871.99 183.26 219,037.31
73 1,055.24 872.71 182.53 218,164.60
74 1,055.24 873.44 181.80 217,291.16
75 1,055.24 874.17 181.08 216,416.99
76 1,055.24 874.90 180.35 215,542.10
77 1,055.24 875.62 179.62 214,666.47
78 1,055.24 876.35 178.89 213,790.12
79 1,055.24 877.08 178.16 212,913.03
80 1,055.24 877.82 177.43 212,035.22
81 1,055.24 878.55 176.70 211,156.67
82 1,055.24 879.28 175.96 210,277.39
83 1,055.24 880.01 175.23 209,397.38
84 1,055.24 880.75 174.50 208,516.64
85 1,055.24 881.48 173.76 207,635.16
86 1,055.24 882.21 173.03 206,752.94
87 1,055.24 882.95 172.29 205,869.99
88 1,055.24 883.68 171.56 204,986.31
89 1,055.24 884.42 170.82 204,101.89
90 1,055.24 885.16 170.08 203,216.73
91 1,055.24 885.90 169.35 202,330.84
92 1,055.24 886.63 168.61 201,444.20
93 1,055.24 887.37 167.87 200,556.83
94 1,055.24 888.11 167.13 199,668.72
95 1,055.24 888.85 166.39 198,779.86
96 1,055.24 889.59 165.65 197,890.27
97 1,055.24 890.33 164.91 196,999.94
98 1,055.24 891.08 164.17 196,108.86
99 1,055.24 891.82 163.42 195,217.04
100 1,055.24 892.56 162.68 194,324.48
101 1,055.24 893.31 161.94 193,431.17
102 1,055.24 894.05 161.19 192,537.12
103 1,055.24 894.80 160.45 191,642.33
104 1,055.24 895.54 159.70 190,746.79
105 1,055.24 896.29 158.96 189,850.50
106 1,055.24 897.03 158.21 188,953.47
107 1,055.24 897.78 157.46 188,055.69
108 1,055.24 898.53 156.71 187,157.16
109 1,055.24 899.28 155.96 186,257.88
110 1,055.24 900.03 155.21 185,357.85
111 1,055.24 900.78 154.46 184,457.07
112 1,055.24 901.53 153.71 183,555.54
113 1,055.24 902.28 152.96 182,653.26
114 1,055.24 903.03 152.21 181,750.23
115 1,055.24 903.78 151.46 180,846.45
116 1,055.24 904.54 150.71 179,941.91
117 1,055.24 905.29 149.95 179,036.62
118 1,055.24 906.05 149.20 178,130.57
119 1,055.24 906.80 148.44 177,223.77
120 1,055.24 907.56 147.69 176,316.21
121 1,055.24 908.31 146.93 175,407.90
122 1,055.24 909.07 146.17 174,498.83
123 1,055.24 909.83 145.42 173,589.00
124 1,055.24 910.59 144.66 172,678.42
125 1,055.24 911.34 143.90 171,767.08
126 1,055.24 912.10 143.14 170,854.97
127 1,055.24 912.86 142.38 169,942.11
128 1,055.24 913.62 141.62 169,028.48
129 1,055.24 914.39 140.86 168,114.10
130 1,055.24 915.15 140.10 167,198.95
131 1,055.24 915.91 139.33 166,283.04
132 1,055.24 916.67 138.57 165,366.37
133 1,055.24 917.44 137.81 164,448.93
134 1,055.24 918.20 137.04 163,530.73
135 1,055.24 918.97 136.28 162,611.76
136 1,055.24 919.73 135.51 161,692.03
137 1,055.24 920.50 134.74 160,771.53
138 1,055.24 921.27 133.98 159,850.26
139 1,055.24 922.03 133.21 158,928.23
140 1,055.24 922.80 132.44 158,005.42
141 1,055.24 923.57 131.67 157,081.85
142 1,055.24 924.34 130.90 156,157.51
143 1,055.24 925.11 130.13 155,232.40
144 1,055.24 925.88 129.36 154,306.52
145 1,055.24 926.65 128.59 153,379.86
146 1,055.24 927.43 127.82 152,452.44
147 1,055.24 928.20 127.04 151,524.24
148 1,055.24 928.97 126.27 150,595.26
149 1,055.24 929.75 125.50 149,665.52
150 1,055.24 930.52 124.72 148,734.99
151 1,055.24 931.30 123.95 147,803.70
152 1,055.24 932.07 123.17 146,871.62
153 1,055.24 932.85 122.39 145,938.77
154 1,055.24 933.63 121.62 145,005.15
155 1,055.24 934.41 120.84 144,070.74
156 1,055.24 935.18 120.06 143,135.56
157 1,055.24 935.96 119.28 142,199.60
158 1,055.24 936.74 118.50 141,262.85
159 1,055.24 937.52 117.72 140,325.33
160 1,055.24 938.31 116.94 139,387.02
161 1,055.24 939.09 116.16 138,447.94
162 1,055.24 939.87 115.37 137,508.07
163 1,055.24 940.65 114.59 136,567.41
164 1,055.24 941.44 113.81 135,625.98
165 1,055.24 942.22 113.02 134,683.76
166 1,055.24 943.01 112.24 133,740.75
167 1,055.24 943.79 111.45 132,796.96
168 1,055.24 944.58 110.66 131,852.38
169 1,055.24 945.37 109.88 130,907.01
170 1,055.24 946.15 109.09 129,960.86
171 1,055.24 946.94 108.30 129,013.92
172 1,055.24 947.73 107.51 128,066.19
173 1,055.24 948.52 106.72 127,117.66
174 1,055.24 949.31 105.93 126,168.35
175 1,055.24 950.10 105.14 125,218.25
176 1,055.24 950.89 104.35 124,267.36
177 1,055.24 951.69 103.56 123,315.67
178 1,055.24 952.48 102.76 122,363.19
179 1,055.24 953.27 101.97 121,409.92
180 1,055.24 954.07 101.17 120,455.85
181 1,055.24 954.86 100.38 119,500.98
182 1,055.24 955.66 99.58 118,545.33
183 1,055.24 956.46 98.79 117,588.87
184 1,055.24 957.25 97.99 116,631.62
185 1,055.24 958.05 97.19 115,673.57
186 1,055.24 958.85 96.39 114,714.72
187 1,055.24 959.65 95.60 113,755.07
188 1,055.24 960.45 94.80 112,794.63
189 1,055.24 961.25 94.00 111,833.38
190 1,055.24 962.05 93.19 110,871.33
191 1,055.24 962.85 92.39 109,908.48
192 1,055.24 963.65 91.59 108,944.83
193 1,055.24 964.46 90.79 107,980.37
194 1,055.24 965.26 89.98 107,015.11
195 1,055.24 966.06 89.18 106,049.05
196 1,055.24 966.87 88.37 105,082.18
197 1,055.24 967.67 87.57 104,114.51
198 1,055.24 968.48 86.76 103,146.03
199 1,055.24 969.29 85.96 102,176.74
200 1,055.24 970.10 85.15 101,206.64
201 1,055.24 970.90 84.34 100,235.74
202 1,055.24 971.71 83.53 99,264.03
203 1,055.24 972.52 82.72 98,291.50
204 1,055.24 973.33 81.91 97,318.17
205 1,055.24 974.14 81.10 96,344.03
206 1,055.24 974.96 80.29 95,369.07
207 1,055.24 975.77 79.47 94,393.30
208 1,055.24 976.58 78.66 93,416.72
209 1,055.24 977.40 77.85 92,439.32
210 1,055.24 978.21 77.03 91,461.11
211 1,055.24 979.03 76.22 90,482.09
212 1,055.24 979.84 75.40 89,502.25
213 1,055.24 980.66 74.59 88,521.59
214 1,055.24 981.47 73.77 87,540.11
215 1,055.24 982.29 72.95 86,557.82
216 1,055.24 983.11 72.13 85,574.71
217 1,055.24 983.93 71.31 84,590.78
218 1,055.24 984.75 70.49 83,606.03
219 1,055.24 985.57 69.67 82,620.46
220 1,055.24 986.39 68.85 81,634.06
221 1,055.24 987.21 68.03 80,646.85
222 1,055.24 988.04 67.21 79,658.81
223 1,055.24 988.86 66.38 78,669.95
224 1,055.24 989.68 65.56 77,680.27
225 1,055.24 990.51 64.73 76,689.76
226 1,055.24 991.33 63.91 75,698.42
227 1,055.24 992.16 63.08 74,706.26
228 1,055.24 992.99 62.26 73,713.28
229 1,055.24 993.82 61.43 72,719.46
230 1,055.24 994.64 60.60 71,724.82
231 1,055.24 995.47 59.77 70,729.34
232 1,055.24 996.30 58.94 69,733.04
233 1,055.24 997.13 58.11 68,735.91
234 1,055.24 997.96 57.28 67,737.95
235 1,055.24 998.79 56.45 66,739.15
236 1,055.24 999.63 55.62 65,739.53
237 1,055.24 1,000.46 54.78 64,739.07
238 1,055.24 1,001.29 53.95 63,737.77
239 1,055.24 1,002.13 53.11 62,735.64
240 1,055.24 1,002.96 52.28 61,732.68
241 1,055.24 1,003.80 51.44 60,728.88
242 1,055.24 1,004.64 50.61 59,724.25
243 1,055.24 1,005.47 49.77 58,718.77
244 1,055.24 1,006.31 48.93 57,712.46
245 1,055.24 1,007.15 48.09 56,705.31
246 1,055.24 1,007.99 47.25 55,697.33
247 1,055.24 1,008.83 46.41 54,688.50
248 1,055.24 1,009.67 45.57 53,678.83
249 1,055.24 1,010.51 44.73 52,668.32
250 1,055.24 1,011.35 43.89 51,656.97
251 1,055.24 1,012.20 43.05 50,644.77
252 1,055.24 1,013.04 42.20 49,631.73
253 1,055.24 1,013.88 41.36 48,617.85
254 1,055.24 1,014.73 40.51 47,603.12
255 1,055.24 1,015.57 39.67 46,587.55
256 1,055.24 1,016.42 38.82 45,571.13
257 1,055.24 1,017.27 37.98 44,553.86
258 1,055.24 1,018.11 37.13 43,535.75
259 1,055.24 1,018.96 36.28 42,516.78
260 1,055.24 1,019.81 35.43 41,496.97
261 1,055.24 1,020.66 34.58 40,476.31
262 1,055.24 1,021.51 33.73 39,454.80
263 1,055.24 1,022.36 32.88 38,432.43
264 1,055.24 1,023.22 32.03 37,409.22
265 1,055.24 1,024.07 31.17 36,385.15
266 1,055.24 1,024.92 30.32 35,360.23
267 1,055.24 1,025.78 29.47 34,334.45
268 1,055.24 1,026.63 28.61 33,307.82
269 1,055.24 1,027.49 27.76 32,280.33
270 1,055.24 1,028.34 26.90 31,251.99
271 1,055.24 1,029.20 26.04 30,222.79
272 1,055.24 1,030.06 25.19 29,192.73
273 1,055.24 1,030.92 24.33 28,161.82
274 1,055.24 1,031.77 23.47 27,130.04
275 1,055.24 1,032.63 22.61 26,097.41
276 1,055.24 1,033.50 21.75 25,063.91
277 1,055.24 1,034.36 20.89 24,029.56
278 1,055.24 1,035.22 20.02 22,994.34
279 1,055.24 1,036.08 19.16 21,958.26
280 1,055.24 1,036.94 18.30 20,921.31
281 1,055.24 1,037.81 17.43 19,883.50
282 1,055.24 1,038.67 16.57 18,844.83
283 1,055.24 1,039.54 15.70 17,805.29
284 1,055.24 1,040.41 14.84 16,764.89
285 1,055.24 1,041.27 13.97 15,723.62
286 1,055.24 1,042.14 13.10 14,681.48
287 1,055.24 1,043.01 12.23 13,638.47
288 1,055.24 1,043.88 11.37 12,594.59
289 1,055.24 1,044.75 10.50 11,549.84
290 1,055.24 1,045.62 9.62 10,504.22
291 1,055.24 1,046.49 8.75 9,457.73
292 1,055.24 1,047.36 7.88 8,410.37
293 1,055.24 1,048.23 7.01 7,362.14
294 1,055.24 1,049.11 6.14 6,313.03
295 1,055.24 1,049.98 5.26 5,263.05
296 1,055.24 1,050.86 4.39 4,212.19
297 1,055.24 1,051.73 3.51 3,160.46
298 1,055.24 1,052.61 2.63 2,107.85
299 1,055.24 1,053.49 1.76 1,054.36
300 1,055.24 1,054.36 0.88 0.00
© H Brothers Inc, 2007–2024
Contact Us • About Us • Loans • 30 Year Mortgage • Inflation