Mortgage Loan of $305,000 for 25 Years at 1.00%

What's the payment on a 25 year home loan for $305k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,149.46

$13,794 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $305k 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 305,000 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	1,149.46	895.29	254.17	304,104.71
2	1,149.46	896.04	253.42	303,208.67
3	1,149.46	896.79	252.67	302,311.88
4	1,149.46	897.53	251.93	301,414.34
5	1,149.46	898.28	251.18	300,516.06
6	1,149.46	899.03	250.43	299,617.03
7	1,149.46	899.78	249.68	298,717.25
8	1,149.46	900.53	248.93	297,816.72
9	1,149.46	901.28	248.18	296,915.44
10	1,149.46	902.03	247.43	296,013.41
11	1,149.46	902.78	246.68	295,110.63
12	1,149.46	903.54	245.93	294,207.09
13	1,149.46	904.29	245.17	293,302.80
14	1,149.46	905.04	244.42	292,397.76
15	1,149.46	905.80	243.66	291,491.96
16	1,149.46	906.55	242.91	290,585.41
17	1,149.46	907.31	242.15	289,678.11
18	1,149.46	908.06	241.40	288,770.04
19	1,149.46	908.82	240.64	287,861.22
20	1,149.46	909.58	239.88	286,951.65
21	1,149.46	910.33	239.13	286,041.31
22	1,149.46	911.09	238.37	285,130.22
23	1,149.46	911.85	237.61	284,218.37
24	1,149.46	912.61	236.85	283,305.75
25	1,149.46	913.37	236.09	282,392.38
26	1,149.46	914.13	235.33	281,478.25
27	1,149.46	914.90	234.57	280,563.35
28	1,149.46	915.66	233.80	279,647.69
29	1,149.46	916.42	233.04	278,731.27
30	1,149.46	917.18	232.28	277,814.09
31	1,149.46	917.95	231.51	276,896.14
32	1,149.46	918.71	230.75	275,977.42
33	1,149.46	919.48	229.98	275,057.94
34	1,149.46	920.25	229.21	274,137.70
35	1,149.46	921.01	228.45	273,216.69
36	1,149.46	921.78	227.68	272,294.91
37	1,149.46	922.55	226.91	271,372.36
38	1,149.46	923.32	226.14	270,449.04
39	1,149.46	924.09	225.37	269,524.95
40	1,149.46	924.86	224.60	268,600.10
41	1,149.46	925.63	223.83	267,674.47
42	1,149.46	926.40	223.06	266,748.07
43	1,149.46	927.17	222.29	265,820.90
44	1,149.46	927.94	221.52	264,892.95
45	1,149.46	928.72	220.74	263,964.24
46	1,149.46	929.49	219.97	263,034.75
47	1,149.46	930.27	219.20	262,104.48
48	1,149.46	931.04	218.42	261,173.44
49	1,149.46	931.82	217.64	260,241.62
50	1,149.46	932.59	216.87	259,309.03
51	1,149.46	933.37	216.09	258,375.66
52	1,149.46	934.15	215.31	257,441.51
53	1,149.46	934.93	214.53	256,506.59
54	1,149.46	935.71	213.76	255,570.88
55	1,149.46	936.49	212.98	254,634.40
56	1,149.46	937.27	212.20	253,697.13
57	1,149.46	938.05	211.41	252,759.08
58	1,149.46	938.83	210.63	251,820.26
59	1,149.46	939.61	209.85	250,880.64
60	1,149.46	940.39	209.07	249,940.25
61	1,149.46	941.18	208.28	248,999.07
62	1,149.46	941.96	207.50	248,057.11
63	1,149.46	942.75	206.71	247,114.37
64	1,149.46	943.53	205.93	246,170.83
65	1,149.46	944.32	205.14	245,226.51
66	1,149.46	945.11	204.36	244,281.41
67	1,149.46	945.89	203.57	243,335.52
68	1,149.46	946.68	202.78	242,388.83
69	1,149.46	947.47	201.99	241,441.36
70	1,149.46	948.26	201.20	240,493.10
71	1,149.46	949.05	200.41	239,544.05
72	1,149.46	949.84	199.62	238,594.21
73	1,149.46	950.63	198.83	237,643.58
74	1,149.46	951.42	198.04	236,692.16
75	1,149.46	952.22	197.24	235,739.94
76	1,149.46	953.01	196.45	234,786.93
77	1,149.46	953.81	195.66	233,833.12
78	1,149.46	954.60	194.86	232,878.52
79	1,149.46	955.40	194.07	231,923.13
80	1,149.46	956.19	193.27	230,966.93
81	1,149.46	956.99	192.47	230,009.95
82	1,149.46	957.79	191.67	229,052.16
83	1,149.46	958.58	190.88	228,093.58
84	1,149.46	959.38	190.08	227,134.19
85	1,149.46	960.18	189.28	226,174.01
86	1,149.46	960.98	188.48	225,213.03
87	1,149.46	961.78	187.68	224,251.24
88	1,149.46	962.58	186.88	223,288.66
89	1,149.46	963.39	186.07	222,325.27
90	1,149.46	964.19	185.27	221,361.08
91	1,149.46	964.99	184.47	220,396.09
92	1,149.46	965.80	183.66	219,430.29
93	1,149.46	966.60	182.86	218,463.69
94	1,149.46	967.41	182.05	217,496.28
95	1,149.46	968.21	181.25	216,528.07
96	1,149.46	969.02	180.44	215,559.05
97	1,149.46	969.83	179.63	214,589.22
98	1,149.46	970.64	178.82	213,618.58
99	1,149.46	971.45	178.02	212,647.14
100	1,149.46	972.26	177.21	211,674.88
101	1,149.46	973.07	176.40	210,701.82
102	1,149.46	973.88	175.58	209,727.94
103	1,149.46	974.69	174.77	208,753.25
104	1,149.46	975.50	173.96	207,777.75
105	1,149.46	976.31	173.15	206,801.44
106	1,149.46	977.13	172.33	205,824.31
107	1,149.46	977.94	171.52	204,846.37
108	1,149.46	978.76	170.71	203,867.62
109	1,149.46	979.57	169.89	202,888.04
110	1,149.46	980.39	169.07	201,907.66
111	1,149.46	981.20	168.26	200,926.45
112	1,149.46	982.02	167.44	199,944.43
113	1,149.46	982.84	166.62	198,961.59
114	1,149.46	983.66	165.80	197,977.93
115	1,149.46	984.48	164.98	196,993.45
116	1,149.46	985.30	164.16	196,008.15
117	1,149.46	986.12	163.34	195,022.03
118	1,149.46	986.94	162.52	194,035.09
119	1,149.46	987.77	161.70	193,047.32
120	1,149.46	988.59	160.87	192,058.73
121	1,149.46	989.41	160.05	191,069.32
122	1,149.46	990.24	159.22	190,079.09
123	1,149.46	991.06	158.40	189,088.02
124	1,149.46	991.89	157.57	188,096.14
125	1,149.46	992.71	156.75	187,103.42
126	1,149.46	993.54	155.92	186,109.88
127	1,149.46	994.37	155.09	185,115.51
128	1,149.46	995.20	154.26	184,120.31
129	1,149.46	996.03	153.43	183,124.29
130	1,149.46	996.86	152.60	182,127.43
131	1,149.46	997.69	151.77	181,129.74
132	1,149.46	998.52	150.94	180,131.22
133	1,149.46	999.35	150.11	179,131.87
134	1,149.46	1,000.18	149.28	178,131.68
135	1,149.46	1,001.02	148.44	177,130.67
136	1,149.46	1,001.85	147.61	176,128.81
137	1,149.46	1,002.69	146.77	175,126.13
138	1,149.46	1,003.52	145.94	174,122.60
139	1,149.46	1,004.36	145.10	173,118.25
140	1,149.46	1,005.20	144.27	172,113.05
141	1,149.46	1,006.03	143.43	171,107.02
142	1,149.46	1,006.87	142.59	170,100.14
143	1,149.46	1,007.71	141.75	169,092.43
144	1,149.46	1,008.55	140.91	168,083.88
145	1,149.46	1,009.39	140.07	167,074.49
146	1,149.46	1,010.23	139.23	166,064.26
147	1,149.46	1,011.07	138.39	165,053.19
148	1,149.46	1,011.92	137.54	164,041.27
149	1,149.46	1,012.76	136.70	163,028.51
150	1,149.46	1,013.60	135.86	162,014.91
151	1,149.46	1,014.45	135.01	161,000.46
152	1,149.46	1,015.29	134.17	159,985.16
153	1,149.46	1,016.14	133.32	158,969.02
154	1,149.46	1,016.99	132.47	157,952.04
155	1,149.46	1,017.83	131.63	156,934.20
156	1,149.46	1,018.68	130.78	155,915.52
157	1,149.46	1,019.53	129.93	154,895.99
158	1,149.46	1,020.38	129.08	153,875.61
159	1,149.46	1,021.23	128.23	152,854.38
160	1,149.46	1,022.08	127.38	151,832.29
161	1,149.46	1,022.93	126.53	150,809.36
162	1,149.46	1,023.79	125.67	149,785.57
163	1,149.46	1,024.64	124.82	148,760.93
164	1,149.46	1,025.49	123.97	147,735.44
165	1,149.46	1,026.35	123.11	146,709.09
166	1,149.46	1,027.20	122.26	145,681.89
167	1,149.46	1,028.06	121.40	144,653.83
168	1,149.46	1,028.92	120.54	143,624.91
169	1,149.46	1,029.77	119.69	142,595.14
170	1,149.46	1,030.63	118.83	141,564.51
171	1,149.46	1,031.49	117.97	140,533.02
172	1,149.46	1,032.35	117.11	139,500.67
173	1,149.46	1,033.21	116.25	138,467.46
174	1,149.46	1,034.07	115.39	137,433.38
175	1,149.46	1,034.93	114.53	136,398.45
176	1,149.46	1,035.80	113.67	135,362.66
177	1,149.46	1,036.66	112.80	134,326.00
178	1,149.46	1,037.52	111.94	133,288.47
179	1,149.46	1,038.39	111.07	132,250.09
180	1,149.46	1,039.25	110.21	131,210.83
181	1,149.46	1,040.12	109.34	130,170.72
182	1,149.46	1,040.99	108.48	129,129.73
183	1,149.46	1,041.85	107.61	128,087.88
184	1,149.46	1,042.72	106.74	127,045.16
185	1,149.46	1,043.59	105.87	126,001.57
186	1,149.46	1,044.46	105.00	124,957.11
187	1,149.46	1,045.33	104.13	123,911.78
188	1,149.46	1,046.20	103.26	122,865.58
189	1,149.46	1,047.07	102.39	121,818.50
190	1,149.46	1,047.95	101.52	120,770.56
191	1,149.46	1,048.82	100.64	119,721.74
192	1,149.46	1,049.69	99.77	118,672.05
193	1,149.46	1,050.57	98.89	117,621.48
194	1,149.46	1,051.44	98.02	116,570.03
195	1,149.46	1,052.32	97.14	115,517.72
196	1,149.46	1,053.20	96.26	114,464.52
197	1,149.46	1,054.07	95.39	113,410.44
198	1,149.46	1,054.95	94.51	112,355.49
199	1,149.46	1,055.83	93.63	111,299.66
200	1,149.46	1,056.71	92.75	110,242.95
201	1,149.46	1,057.59	91.87	109,185.36
202	1,149.46	1,058.47	90.99	108,126.88
203	1,149.46	1,059.36	90.11	107,067.53
204	1,149.46	1,060.24	89.22	106,007.29
205	1,149.46	1,061.12	88.34	104,946.17
206	1,149.46	1,062.01	87.46	103,884.16
207	1,149.46	1,062.89	86.57	102,821.27
208	1,149.46	1,063.78	85.68	101,757.50
209	1,149.46	1,064.66	84.80	100,692.83
210	1,149.46	1,065.55	83.91	99,627.28
211	1,149.46	1,066.44	83.02	98,560.85
212	1,149.46	1,067.33	82.13	97,493.52
213	1,149.46	1,068.22	81.24	96,425.30
214	1,149.46	1,069.11	80.35	95,356.20
215	1,149.46	1,070.00	79.46	94,286.20
216	1,149.46	1,070.89	78.57	93,215.31
217	1,149.46	1,071.78	77.68	92,143.53
218	1,149.46	1,072.67	76.79	91,070.85
219	1,149.46	1,073.57	75.89	89,997.28
220	1,149.46	1,074.46	75.00	88,922.82
221	1,149.46	1,075.36	74.10	87,847.46
222	1,149.46	1,076.25	73.21	86,771.21
223	1,149.46	1,077.15	72.31	85,694.06
224	1,149.46	1,078.05	71.41	84,616.01
225	1,149.46	1,078.95	70.51	83,537.06
226	1,149.46	1,079.85	69.61	82,457.21
227	1,149.46	1,080.75	68.71	81,376.47
228	1,149.46	1,081.65	67.81	80,294.82
229	1,149.46	1,082.55	66.91	79,212.27
230	1,149.46	1,083.45	66.01	78,128.82
231	1,149.46	1,084.35	65.11	77,044.46
232	1,149.46	1,085.26	64.20	75,959.21
233	1,149.46	1,086.16	63.30	74,873.05
234	1,149.46	1,087.07	62.39	73,785.98
235	1,149.46	1,087.97	61.49	72,698.01
236	1,149.46	1,088.88	60.58	71,609.13
237	1,149.46	1,089.79	59.67	70,519.34
238	1,149.46	1,090.69	58.77	69,428.65
239	1,149.46	1,091.60	57.86	68,337.04
240	1,149.46	1,092.51	56.95	67,244.53
241	1,149.46	1,093.42	56.04	66,151.10
242	1,149.46	1,094.34	55.13	65,056.77
243	1,149.46	1,095.25	54.21	63,961.52
244	1,149.46	1,096.16	53.30	62,865.36
245	1,149.46	1,097.07	52.39	61,768.29
246	1,149.46	1,097.99	51.47	60,670.30
247	1,149.46	1,098.90	50.56	59,571.40
248	1,149.46	1,099.82	49.64	58,471.58
249	1,149.46	1,100.73	48.73	57,370.85
250	1,149.46	1,101.65	47.81	56,269.19
251	1,149.46	1,102.57	46.89	55,166.62
252	1,149.46	1,103.49	45.97	54,063.14
253	1,149.46	1,104.41	45.05	52,958.73
254	1,149.46	1,105.33	44.13	51,853.40
255	1,149.46	1,106.25	43.21	50,747.15
256	1,149.46	1,107.17	42.29	49,639.98
257	1,149.46	1,108.09	41.37	48,531.88
258	1,149.46	1,109.02	40.44	47,422.87
259	1,149.46	1,109.94	39.52	46,312.92
260	1,149.46	1,110.87	38.59	45,202.06
261	1,149.46	1,111.79	37.67	44,090.26
262	1,149.46	1,112.72	36.74	42,977.54
263	1,149.46	1,113.65	35.81	41,863.90
264	1,149.46	1,114.57	34.89	40,749.32
265	1,149.46	1,115.50	33.96	39,633.82
266	1,149.46	1,116.43	33.03	38,517.39
267	1,149.46	1,117.36	32.10	37,400.03
268	1,149.46	1,118.29	31.17	36,281.73
269	1,149.46	1,119.23	30.23	35,162.50
270	1,149.46	1,120.16	29.30	34,042.35
271	1,149.46	1,121.09	28.37	32,921.25
272	1,149.46	1,122.03	27.43	31,799.23
273	1,149.46	1,122.96	26.50	30,676.27
274	1,149.46	1,123.90	25.56	29,552.37
275	1,149.46	1,124.83	24.63	28,427.53
276	1,149.46	1,125.77	23.69	27,301.76
277	1,149.46	1,126.71	22.75	26,175.05
278	1,149.46	1,127.65	21.81	25,047.40
279	1,149.46	1,128.59	20.87	23,918.82
280	1,149.46	1,129.53	19.93	22,789.29
281	1,149.46	1,130.47	18.99	21,658.82
282	1,149.46	1,131.41	18.05	20,527.41
283	1,149.46	1,132.35	17.11	19,395.05
284	1,149.46	1,133.30	16.16	18,261.75
285	1,149.46	1,134.24	15.22	17,127.51
286	1,149.46	1,135.19	14.27	15,992.32
287	1,149.46	1,136.13	13.33	14,856.19
288	1,149.46	1,137.08	12.38	13,719.11
289	1,149.46	1,138.03	11.43	12,581.08
290	1,149.46	1,138.98	10.48	11,442.10
291	1,149.46	1,139.93	9.54	10,302.18
292	1,149.46	1,140.88	8.59	9,161.30
293	1,149.46	1,141.83	7.63	8,019.47
294	1,149.46	1,142.78	6.68	6,876.69
295	1,149.46	1,143.73	5.73	5,732.96
296	1,149.46	1,144.68	4.78	4,588.28
297	1,149.46	1,145.64	3.82	3,442.64
298	1,149.46	1,146.59	2.87	2,296.05
299	1,149.46	1,147.55	1.91	1,148.50
300	1,149.46	1,148.50	0.96	0.00