Mortgage Loan of $300,000 for 25 Years at 1.25%

What's the payment on a 25 year home loan for $300k at 1.25% interest?
Loan Amount
$
Length
Interest Rate
%
check current rates
Results
Monthly payment: $1,164.89
$13,979 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $300k 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 300,000 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 1,164.89 852.39 312.50 299,147.61
2 1,164.89 853.28 311.61 298,294.33
3 1,164.89 854.17 310.72 297,440.16
4 1,164.89 855.06 309.83 296,585.10
5 1,164.89 855.95 308.94 295,729.15
6 1,164.89 856.84 308.05 294,872.31
7 1,164.89 857.73 307.16 294,014.58
8 1,164.89 858.63 306.27 293,155.96
9 1,164.89 859.52 305.37 292,296.44
10 1,164.89 860.42 304.48 291,436.02
11 1,164.89 861.31 303.58 290,574.71
12 1,164.89 862.21 302.68 289,712.50
13 1,164.89 863.11 301.78 288,849.39
14 1,164.89 864.01 300.88 287,985.38
15 1,164.89 864.91 299.98 287,120.48
16 1,164.89 865.81 299.08 286,254.67
17 1,164.89 866.71 298.18 285,387.96
18 1,164.89 867.61 297.28 284,520.35
19 1,164.89 868.52 296.38 283,651.83
20 1,164.89 869.42 295.47 282,782.41
21 1,164.89 870.33 294.57 281,912.09
22 1,164.89 871.23 293.66 281,040.85
23 1,164.89 872.14 292.75 280,168.71
24 1,164.89 873.05 291.84 279,295.66
25 1,164.89 873.96 290.93 278,421.70
26 1,164.89 874.87 290.02 277,546.84
27 1,164.89 875.78 289.11 276,671.06
28 1,164.89 876.69 288.20 275,794.36
29 1,164.89 877.61 287.29 274,916.76
30 1,164.89 878.52 286.37 274,038.24
31 1,164.89 879.43 285.46 273,158.80
32 1,164.89 880.35 284.54 272,278.45
33 1,164.89 881.27 283.62 271,397.18
34 1,164.89 882.19 282.71 270,515.00
35 1,164.89 883.10 281.79 269,631.89
36 1,164.89 884.02 280.87 268,747.87
37 1,164.89 884.95 279.95 267,862.92
38 1,164.89 885.87 279.02 266,977.06
39 1,164.89 886.79 278.10 266,090.27
40 1,164.89 887.71 277.18 265,202.55
41 1,164.89 888.64 276.25 264,313.91
42 1,164.89 889.56 275.33 263,424.35
43 1,164.89 890.49 274.40 262,533.86
44 1,164.89 891.42 273.47 261,642.44
45 1,164.89 892.35 272.54 260,750.09
46 1,164.89 893.28 271.61 259,856.82
47 1,164.89 894.21 270.68 258,962.61
48 1,164.89 895.14 269.75 258,067.47
49 1,164.89 896.07 268.82 257,171.40
50 1,164.89 897.00 267.89 256,274.39
51 1,164.89 897.94 266.95 255,376.46
52 1,164.89 898.87 266.02 254,477.58
53 1,164.89 899.81 265.08 253,577.77
54 1,164.89 900.75 264.14 252,677.02
55 1,164.89 901.69 263.21 251,775.34
56 1,164.89 902.63 262.27 250,872.71
57 1,164.89 903.57 261.33 249,969.15
58 1,164.89 904.51 260.38 249,064.64
59 1,164.89 905.45 259.44 248,159.19
60 1,164.89 906.39 258.50 247,252.80
61 1,164.89 907.34 257.55 246,345.46
62 1,164.89 908.28 256.61 245,437.18
63 1,164.89 909.23 255.66 244,527.95
64 1,164.89 910.17 254.72 243,617.78
65 1,164.89 911.12 253.77 242,706.65
66 1,164.89 912.07 252.82 241,794.58
67 1,164.89 913.02 251.87 240,881.56
68 1,164.89 913.97 250.92 239,967.59
69 1,164.89 914.93 249.97 239,052.66
70 1,164.89 915.88 249.01 238,136.78
71 1,164.89 916.83 248.06 237,219.95
72 1,164.89 917.79 247.10 236,302.17
73 1,164.89 918.74 246.15 235,383.42
74 1,164.89 919.70 245.19 234,463.72
75 1,164.89 920.66 244.23 233,543.06
76 1,164.89 921.62 243.27 232,621.45
77 1,164.89 922.58 242.31 231,698.87
78 1,164.89 923.54 241.35 230,775.33
79 1,164.89 924.50 240.39 229,850.83
80 1,164.89 925.46 239.43 228,925.37
81 1,164.89 926.43 238.46 227,998.94
82 1,164.89 927.39 237.50 227,071.55
83 1,164.89 928.36 236.53 226,143.19
84 1,164.89 929.33 235.57 225,213.86
85 1,164.89 930.29 234.60 224,283.57
86 1,164.89 931.26 233.63 223,352.31
87 1,164.89 932.23 232.66 222,420.07
88 1,164.89 933.20 231.69 221,486.87
89 1,164.89 934.18 230.72 220,552.69
90 1,164.89 935.15 229.74 219,617.55
91 1,164.89 936.12 228.77 218,681.42
92 1,164.89 937.10 227.79 217,744.32
93 1,164.89 938.07 226.82 216,806.25
94 1,164.89 939.05 225.84 215,867.20
95 1,164.89 940.03 224.86 214,927.17
96 1,164.89 941.01 223.88 213,986.16
97 1,164.89 941.99 222.90 213,044.17
98 1,164.89 942.97 221.92 212,101.20
99 1,164.89 943.95 220.94 211,157.25
100 1,164.89 944.94 219.96 210,212.31
101 1,164.89 945.92 218.97 209,266.39
102 1,164.89 946.91 217.99 208,319.49
103 1,164.89 947.89 217.00 207,371.59
104 1,164.89 948.88 216.01 206,422.72
105 1,164.89 949.87 215.02 205,472.85
106 1,164.89 950.86 214.03 204,521.99
107 1,164.89 951.85 213.04 203,570.14
108 1,164.89 952.84 212.05 202,617.30
109 1,164.89 953.83 211.06 201,663.47
110 1,164.89 954.83 210.07 200,708.65
111 1,164.89 955.82 209.07 199,752.83
112 1,164.89 956.82 208.08 198,796.01
113 1,164.89 957.81 207.08 197,838.20
114 1,164.89 958.81 206.08 196,879.39
115 1,164.89 959.81 205.08 195,919.58
116 1,164.89 960.81 204.08 194,958.77
117 1,164.89 961.81 203.08 193,996.96
118 1,164.89 962.81 202.08 193,034.15
119 1,164.89 963.81 201.08 192,070.34
120 1,164.89 964.82 200.07 191,105.52
121 1,164.89 965.82 199.07 190,139.70
122 1,164.89 966.83 198.06 189,172.87
123 1,164.89 967.84 197.06 188,205.03
124 1,164.89 968.84 196.05 187,236.19
125 1,164.89 969.85 195.04 186,266.33
126 1,164.89 970.86 194.03 185,295.47
127 1,164.89 971.88 193.02 184,323.59
128 1,164.89 972.89 192.00 183,350.71
129 1,164.89 973.90 190.99 182,376.81
130 1,164.89 974.92 189.98 181,401.89
131 1,164.89 975.93 188.96 180,425.96
132 1,164.89 976.95 187.94 179,449.01
133 1,164.89 977.97 186.93 178,471.05
134 1,164.89 978.98 185.91 177,492.06
135 1,164.89 980.00 184.89 176,512.06
136 1,164.89 981.02 183.87 175,531.03
137 1,164.89 982.05 182.84 174,548.99
138 1,164.89 983.07 181.82 173,565.92
139 1,164.89 984.09 180.80 172,581.82
140 1,164.89 985.12 179.77 171,596.71
141 1,164.89 986.14 178.75 170,610.56
142 1,164.89 987.17 177.72 169,623.39
143 1,164.89 988.20 176.69 168,635.19
144 1,164.89 989.23 175.66 167,645.96
145 1,164.89 990.26 174.63 166,655.70
146 1,164.89 991.29 173.60 165,664.41
147 1,164.89 992.32 172.57 164,672.08
148 1,164.89 993.36 171.53 163,678.73
149 1,164.89 994.39 170.50 162,684.33
150 1,164.89 995.43 169.46 161,688.90
151 1,164.89 996.47 168.43 160,692.44
152 1,164.89 997.50 167.39 159,694.94
153 1,164.89 998.54 166.35 158,696.39
154 1,164.89 999.58 165.31 157,696.81
155 1,164.89 1,000.62 164.27 156,696.19
156 1,164.89 1,001.67 163.23 155,694.52
157 1,164.89 1,002.71 162.18 154,691.81
158 1,164.89 1,003.75 161.14 153,688.06
159 1,164.89 1,004.80 160.09 152,683.26
160 1,164.89 1,005.85 159.05 151,677.41
161 1,164.89 1,006.89 158.00 150,670.52
162 1,164.89 1,007.94 156.95 149,662.57
163 1,164.89 1,008.99 155.90 148,653.58
164 1,164.89 1,010.04 154.85 147,643.54
165 1,164.89 1,011.10 153.80 146,632.44
166 1,164.89 1,012.15 152.74 145,620.29
167 1,164.89 1,013.20 151.69 144,607.09
168 1,164.89 1,014.26 150.63 143,592.83
169 1,164.89 1,015.32 149.58 142,577.51
170 1,164.89 1,016.37 148.52 141,561.14
171 1,164.89 1,017.43 147.46 140,543.71
172 1,164.89 1,018.49 146.40 139,525.22
173 1,164.89 1,019.55 145.34 138,505.66
174 1,164.89 1,020.61 144.28 137,485.05
175 1,164.89 1,021.68 143.21 136,463.37
176 1,164.89 1,022.74 142.15 135,440.63
177 1,164.89 1,023.81 141.08 134,416.82
178 1,164.89 1,024.87 140.02 133,391.95
179 1,164.89 1,025.94 138.95 132,366.01
180 1,164.89 1,027.01 137.88 131,339.00
181 1,164.89 1,028.08 136.81 130,310.92
182 1,164.89 1,029.15 135.74 129,281.77
183 1,164.89 1,030.22 134.67 128,251.54
184 1,164.89 1,031.30 133.60 127,220.25
185 1,164.89 1,032.37 132.52 126,187.88
186 1,164.89 1,033.45 131.45 125,154.43
187 1,164.89 1,034.52 130.37 124,119.91
188 1,164.89 1,035.60 129.29 123,084.31
189 1,164.89 1,036.68 128.21 122,047.63
190 1,164.89 1,037.76 127.13 121,009.87
191 1,164.89 1,038.84 126.05 119,971.03
192 1,164.89 1,039.92 124.97 118,931.11
193 1,164.89 1,041.00 123.89 117,890.11
194 1,164.89 1,042.09 122.80 116,848.02
195 1,164.89 1,043.17 121.72 115,804.84
196 1,164.89 1,044.26 120.63 114,760.58
197 1,164.89 1,045.35 119.54 113,715.23
198 1,164.89 1,046.44 118.45 112,668.80
199 1,164.89 1,047.53 117.36 111,621.27
200 1,164.89 1,048.62 116.27 110,572.65
201 1,164.89 1,049.71 115.18 109,522.94
202 1,164.89 1,050.80 114.09 108,472.13
203 1,164.89 1,051.90 112.99 107,420.23
204 1,164.89 1,053.00 111.90 106,367.24
205 1,164.89 1,054.09 110.80 105,313.15
206 1,164.89 1,055.19 109.70 104,257.96
207 1,164.89 1,056.29 108.60 103,201.67
208 1,164.89 1,057.39 107.50 102,144.28
209 1,164.89 1,058.49 106.40 101,085.79
210 1,164.89 1,059.59 105.30 100,026.19
211 1,164.89 1,060.70 104.19 98,965.49
212 1,164.89 1,061.80 103.09 97,903.69
213 1,164.89 1,062.91 101.98 96,840.78
214 1,164.89 1,064.02 100.88 95,776.77
215 1,164.89 1,065.12 99.77 94,711.64
216 1,164.89 1,066.23 98.66 93,645.41
217 1,164.89 1,067.34 97.55 92,578.07
218 1,164.89 1,068.46 96.44 91,509.61
219 1,164.89 1,069.57 95.32 90,440.04
220 1,164.89 1,070.68 94.21 89,369.36
221 1,164.89 1,071.80 93.09 88,297.56
222 1,164.89 1,072.91 91.98 87,224.65
223 1,164.89 1,074.03 90.86 86,150.61
224 1,164.89 1,075.15 89.74 85,075.46
225 1,164.89 1,076.27 88.62 83,999.19
226 1,164.89 1,077.39 87.50 82,921.80
227 1,164.89 1,078.51 86.38 81,843.29
228 1,164.89 1,079.64 85.25 80,763.65
229 1,164.89 1,080.76 84.13 79,682.88
230 1,164.89 1,081.89 83.00 78,601.00
231 1,164.89 1,083.02 81.88 77,517.98
232 1,164.89 1,084.14 80.75 76,433.84
233 1,164.89 1,085.27 79.62 75,348.57
234 1,164.89 1,086.40 78.49 74,262.16
235 1,164.89 1,087.53 77.36 73,174.63
236 1,164.89 1,088.67 76.22 72,085.96
237 1,164.89 1,089.80 75.09 70,996.16
238 1,164.89 1,090.94 73.95 69,905.22
239 1,164.89 1,092.07 72.82 68,813.15
240 1,164.89 1,093.21 71.68 67,719.94
241 1,164.89 1,094.35 70.54 66,625.59
242 1,164.89 1,095.49 69.40 65,530.10
243 1,164.89 1,096.63 68.26 64,433.47
244 1,164.89 1,097.77 67.12 63,335.69
245 1,164.89 1,098.92 65.97 62,236.78
246 1,164.89 1,100.06 64.83 61,136.71
247 1,164.89 1,101.21 63.68 60,035.51
248 1,164.89 1,102.35 62.54 58,933.15
249 1,164.89 1,103.50 61.39 57,829.65
250 1,164.89 1,104.65 60.24 56,725.00
251 1,164.89 1,105.80 59.09 55,619.20
252 1,164.89 1,106.95 57.94 54,512.24
253 1,164.89 1,108.11 56.78 53,404.13
254 1,164.89 1,109.26 55.63 52,294.87
255 1,164.89 1,110.42 54.47 51,184.45
256 1,164.89 1,111.57 53.32 50,072.88
257 1,164.89 1,112.73 52.16 48,960.15
258 1,164.89 1,113.89 51.00 47,846.26
259 1,164.89 1,115.05 49.84 46,731.20
260 1,164.89 1,116.21 48.68 45,614.99
261 1,164.89 1,117.38 47.52 44,497.62
262 1,164.89 1,118.54 46.35 43,379.08
263 1,164.89 1,119.70 45.19 42,259.37
264 1,164.89 1,120.87 44.02 41,138.50
265 1,164.89 1,122.04 42.85 40,016.46
266 1,164.89 1,123.21 41.68 38,893.25
267 1,164.89 1,124.38 40.51 37,768.88
268 1,164.89 1,125.55 39.34 36,643.33
269 1,164.89 1,126.72 38.17 35,516.61
270 1,164.89 1,127.89 37.00 34,388.71
271 1,164.89 1,129.07 35.82 33,259.64
272 1,164.89 1,130.25 34.65 32,129.40
273 1,164.89 1,131.42 33.47 30,997.97
274 1,164.89 1,132.60 32.29 29,865.37
275 1,164.89 1,133.78 31.11 28,731.59
276 1,164.89 1,134.96 29.93 27,596.63
277 1,164.89 1,136.14 28.75 26,460.48
278 1,164.89 1,137.33 27.56 25,323.15
279 1,164.89 1,138.51 26.38 24,184.64
280 1,164.89 1,139.70 25.19 23,044.94
281 1,164.89 1,140.89 24.01 21,904.06
282 1,164.89 1,142.07 22.82 20,761.98
283 1,164.89 1,143.26 21.63 19,618.72
284 1,164.89 1,144.46 20.44 18,474.26
285 1,164.89 1,145.65 19.24 17,328.61
286 1,164.89 1,146.84 18.05 16,181.77
287 1,164.89 1,148.04 16.86 15,033.74
288 1,164.89 1,149.23 15.66 13,884.51
289 1,164.89 1,150.43 14.46 12,734.08
290 1,164.89 1,151.63 13.26 11,582.45
291 1,164.89 1,152.83 12.07 10,429.63
292 1,164.89 1,154.03 10.86 9,275.60
293 1,164.89 1,155.23 9.66 8,120.37
294 1,164.89 1,156.43 8.46 6,963.94
295 1,164.89 1,157.64 7.25 5,806.30
296 1,164.89 1,158.84 6.05 4,647.46
297 1,164.89 1,160.05 4.84 3,487.41
298 1,164.89 1,161.26 3.63 2,326.15
299 1,164.89 1,162.47 2.42 1,163.68
300 1,164.89 1,163.68 1.21 0.00
© H Brothers Inc, 2007–2024
Contact Us • About Us • Loans • 30 Year Mortgage • Inflation