Mortgage Loan of $309,000 for 25 Years at 1.00%

What's the payment on a 25 year home loan for $309k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,164.54

$13,974 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $309k 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 309,000 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	1,164.54	907.04	257.50	308,092.96
2	1,164.54	907.79	256.74	307,185.17
3	1,164.54	908.55	255.99	306,276.62
4	1,164.54	909.31	255.23	305,367.32
5	1,164.54	910.06	254.47	304,457.26
6	1,164.54	910.82	253.71	303,546.43
7	1,164.54	911.58	252.96	302,634.85
8	1,164.54	912.34	252.20	301,722.51
9	1,164.54	913.10	251.44	300,809.41
10	1,164.54	913.86	250.67	299,895.55
11	1,164.54	914.62	249.91	298,980.93
12	1,164.54	915.39	249.15	298,065.54
13	1,164.54	916.15	248.39	297,149.40
14	1,164.54	916.91	247.62	296,232.48
15	1,164.54	917.68	246.86	295,314.81
16	1,164.54	918.44	246.10	294,396.37
17	1,164.54	919.21	245.33	293,477.16
18	1,164.54	919.97	244.56	292,557.19
19	1,164.54	920.74	243.80	291,636.45
20	1,164.54	921.51	243.03	290,714.95
21	1,164.54	922.27	242.26	289,792.67
22	1,164.54	923.04	241.49	288,869.63
23	1,164.54	923.81	240.72	287,945.82
24	1,164.54	924.58	239.95	287,021.24
25	1,164.54	925.35	239.18	286,095.89
26	1,164.54	926.12	238.41	285,169.77
27	1,164.54	926.89	237.64	284,242.87
28	1,164.54	927.67	236.87	283,315.20
29	1,164.54	928.44	236.10	282,386.76
30	1,164.54	929.21	235.32	281,457.55
31	1,164.54	929.99	234.55	280,527.56
32	1,164.54	930.76	233.77	279,596.80
33	1,164.54	931.54	233.00	278,665.26
34	1,164.54	932.31	232.22	277,732.95
35	1,164.54	933.09	231.44	276,799.86
36	1,164.54	933.87	230.67	275,865.99
37	1,164.54	934.65	229.89	274,931.34
38	1,164.54	935.43	229.11	273,995.91
39	1,164.54	936.21	228.33	273,059.71
40	1,164.54	936.99	227.55	272,122.72
41	1,164.54	937.77	226.77	271,184.95
42	1,164.54	938.55	225.99	270,246.40
43	1,164.54	939.33	225.21	269,307.07
44	1,164.54	940.11	224.42	268,366.96
45	1,164.54	940.90	223.64	267,426.06
46	1,164.54	941.68	222.86	266,484.38
47	1,164.54	942.47	222.07	265,541.92
48	1,164.54	943.25	221.28	264,598.67
49	1,164.54	944.04	220.50	263,654.63
50	1,164.54	944.82	219.71	262,709.81
51	1,164.54	945.61	218.92	261,764.19
52	1,164.54	946.40	218.14	260,817.80
53	1,164.54	947.19	217.35	259,870.61
54	1,164.54	947.98	216.56	258,922.63
55	1,164.54	948.77	215.77	257,973.86
56	1,164.54	949.56	214.98	257,024.31
57	1,164.54	950.35	214.19	256,073.96
58	1,164.54	951.14	213.39	255,122.82
59	1,164.54	951.93	212.60	254,170.88
60	1,164.54	952.73	211.81	253,218.16
61	1,164.54	953.52	211.02	252,264.64
62	1,164.54	954.32	210.22	251,310.32
63	1,164.54	955.11	209.43	250,355.21
64	1,164.54	955.91	208.63	249,399.30
65	1,164.54	956.70	207.83	248,442.60
66	1,164.54	957.50	207.04	247,485.10
67	1,164.54	958.30	206.24	246,526.80
68	1,164.54	959.10	205.44	245,567.70
69	1,164.54	959.90	204.64	244,607.81
70	1,164.54	960.70	203.84	243,647.11
71	1,164.54	961.50	203.04	242,685.62
72	1,164.54	962.30	202.24	241,723.32
73	1,164.54	963.10	201.44	240,760.22
74	1,164.54	963.90	200.63	239,796.32
75	1,164.54	964.71	199.83	238,831.61
76	1,164.54	965.51	199.03	237,866.10
77	1,164.54	966.31	198.22	236,899.79
78	1,164.54	967.12	197.42	235,932.67
79	1,164.54	967.93	196.61	234,964.74
80	1,164.54	968.73	195.80	233,996.01
81	1,164.54	969.54	195.00	233,026.47
82	1,164.54	970.35	194.19	232,056.12
83	1,164.54	971.16	193.38	231,084.97
84	1,164.54	971.97	192.57	230,113.00
85	1,164.54	972.78	191.76	229,140.23
86	1,164.54	973.59	190.95	228,166.64
87	1,164.54	974.40	190.14	227,192.24
88	1,164.54	975.21	189.33	226,217.04
89	1,164.54	976.02	188.51	225,241.01
90	1,164.54	976.84	187.70	224,264.18
91	1,164.54	977.65	186.89	223,286.53
92	1,164.54	978.46	186.07	222,308.07
93	1,164.54	979.28	185.26	221,328.79
94	1,164.54	980.10	184.44	220,348.69
95	1,164.54	980.91	183.62	219,367.78
96	1,164.54	981.73	182.81	218,386.05
97	1,164.54	982.55	181.99	217,403.50
98	1,164.54	983.37	181.17	216,420.14
99	1,164.54	984.19	180.35	215,435.95
100	1,164.54	985.01	179.53	214,450.94
101	1,164.54	985.83	178.71	213,465.12
102	1,164.54	986.65	177.89	212,478.47
103	1,164.54	987.47	177.07	211,491.00
104	1,164.54	988.29	176.24	210,502.71
105	1,164.54	989.12	175.42	209,513.59
106	1,164.54	989.94	174.59	208,523.65
107	1,164.54	990.77	173.77	207,532.88
108	1,164.54	991.59	172.94	206,541.29
109	1,164.54	992.42	172.12	205,548.87
110	1,164.54	993.25	171.29	204,555.63
111	1,164.54	994.07	170.46	203,561.55
112	1,164.54	994.90	169.63	202,566.65
113	1,164.54	995.73	168.81	201,570.92
114	1,164.54	996.56	167.98	200,574.36
115	1,164.54	997.39	167.15	199,576.97
116	1,164.54	998.22	166.31	198,578.75
117	1,164.54	999.05	165.48	197,579.70
118	1,164.54	999.89	164.65	196,579.81
119	1,164.54	1,000.72	163.82	195,579.09
120	1,164.54	1,001.55	162.98	194,577.54
121	1,164.54	1,002.39	162.15	193,575.15
122	1,164.54	1,003.22	161.31	192,571.93
123	1,164.54	1,004.06	160.48	191,567.87
124	1,164.54	1,004.90	159.64	190,562.97
125	1,164.54	1,005.73	158.80	189,557.24
126	1,164.54	1,006.57	157.96	188,550.67
127	1,164.54	1,007.41	157.13	187,543.25
128	1,164.54	1,008.25	156.29	186,535.01
129	1,164.54	1,009.09	155.45	185,525.92
130	1,164.54	1,009.93	154.60	184,515.98
131	1,164.54	1,010.77	153.76	183,505.21
132	1,164.54	1,011.61	152.92	182,493.60
133	1,164.54	1,012.46	152.08	181,481.14
134	1,164.54	1,013.30	151.23	180,467.84
135	1,164.54	1,014.15	150.39	179,453.69
136	1,164.54	1,014.99	149.54	178,438.70
137	1,164.54	1,015.84	148.70	177,422.86
138	1,164.54	1,016.68	147.85	176,406.18
139	1,164.54	1,017.53	147.01	175,388.65
140	1,164.54	1,018.38	146.16	174,370.27
141	1,164.54	1,019.23	145.31	173,351.04
142	1,164.54	1,020.08	144.46	172,330.97
143	1,164.54	1,020.93	143.61	171,310.04
144	1,164.54	1,021.78	142.76	170,288.26
145	1,164.54	1,022.63	141.91	169,265.63
146	1,164.54	1,023.48	141.05	168,242.15
147	1,164.54	1,024.33	140.20	167,217.82
148	1,164.54	1,025.19	139.35	166,192.63
149	1,164.54	1,026.04	138.49	165,166.59
150	1,164.54	1,026.90	137.64	164,139.69
151	1,164.54	1,027.75	136.78	163,111.94
152	1,164.54	1,028.61	135.93	162,083.33
153	1,164.54	1,029.47	135.07	161,053.86
154	1,164.54	1,030.32	134.21	160,023.54
155	1,164.54	1,031.18	133.35	158,992.36
156	1,164.54	1,032.04	132.49	157,960.31
157	1,164.54	1,032.90	131.63	156,927.41
158	1,164.54	1,033.76	130.77	155,893.65
159	1,164.54	1,034.62	129.91	154,859.02
160	1,164.54	1,035.49	129.05	153,823.54
161	1,164.54	1,036.35	128.19	152,787.19
162	1,164.54	1,037.21	127.32	151,749.97
163	1,164.54	1,038.08	126.46	150,711.90
164	1,164.54	1,038.94	125.59	149,672.95
165	1,164.54	1,039.81	124.73	148,633.14
166	1,164.54	1,040.67	123.86	147,592.47
167	1,164.54	1,041.54	122.99	146,550.93
168	1,164.54	1,042.41	122.13	145,508.52
169	1,164.54	1,043.28	121.26	144,465.24
170	1,164.54	1,044.15	120.39	143,421.09
171	1,164.54	1,045.02	119.52	142,376.07
172	1,164.54	1,045.89	118.65	141,330.18
173	1,164.54	1,046.76	117.78	140,283.42
174	1,164.54	1,047.63	116.90	139,235.79
175	1,164.54	1,048.51	116.03	138,187.28
176	1,164.54	1,049.38	115.16	137,137.90
177	1,164.54	1,050.25	114.28	136,087.65
178	1,164.54	1,051.13	113.41	135,036.52
179	1,164.54	1,052.01	112.53	133,984.51
180	1,164.54	1,052.88	111.65	132,931.63
181	1,164.54	1,053.76	110.78	131,877.87
182	1,164.54	1,054.64	109.90	130,823.23
183	1,164.54	1,055.52	109.02	129,767.72
184	1,164.54	1,056.40	108.14	128,711.32
185	1,164.54	1,057.28	107.26	127,654.05
186	1,164.54	1,058.16	106.38	126,595.89
187	1,164.54	1,059.04	105.50	125,536.85
188	1,164.54	1,059.92	104.61	124,476.93
189	1,164.54	1,060.81	103.73	123,416.12
190	1,164.54	1,061.69	102.85	122,354.43
191	1,164.54	1,062.57	101.96	121,291.86
192	1,164.54	1,063.46	101.08	120,228.40
193	1,164.54	1,064.35	100.19	119,164.05
194	1,164.54	1,065.23	99.30	118,098.82
195	1,164.54	1,066.12	98.42	117,032.70
196	1,164.54	1,067.01	97.53	115,965.69
197	1,164.54	1,067.90	96.64	114,897.80
198	1,164.54	1,068.79	95.75	113,829.01
199	1,164.54	1,069.68	94.86	112,759.33
200	1,164.54	1,070.57	93.97	111,688.76
201	1,164.54	1,071.46	93.07	110,617.30
202	1,164.54	1,072.35	92.18	109,544.94
203	1,164.54	1,073.25	91.29	108,471.69
204	1,164.54	1,074.14	90.39	107,397.55
205	1,164.54	1,075.04	89.50	106,322.51
206	1,164.54	1,075.93	88.60	105,246.58
207	1,164.54	1,076.83	87.71	104,169.75
208	1,164.54	1,077.73	86.81	103,092.02
209	1,164.54	1,078.63	85.91	102,013.40
210	1,164.54	1,079.52	85.01	100,933.87
211	1,164.54	1,080.42	84.11	99,853.45
212	1,164.54	1,081.32	83.21	98,772.12
213	1,164.54	1,082.23	82.31	97,689.90
214	1,164.54	1,083.13	81.41	96,606.77
215	1,164.54	1,084.03	80.51	95,522.74
216	1,164.54	1,084.93	79.60	94,437.80
217	1,164.54	1,085.84	78.70	93,351.97
218	1,164.54	1,086.74	77.79	92,265.22
219	1,164.54	1,087.65	76.89	91,177.58
220	1,164.54	1,088.55	75.98	90,089.02
221	1,164.54	1,089.46	75.07	88,999.56
222	1,164.54	1,090.37	74.17	87,909.19
223	1,164.54	1,091.28	73.26	86,817.91
224	1,164.54	1,092.19	72.35	85,725.72
225	1,164.54	1,093.10	71.44	84,632.63
226	1,164.54	1,094.01	70.53	83,538.62
227	1,164.54	1,094.92	69.62	82,443.70
228	1,164.54	1,095.83	68.70	81,347.86
229	1,164.54	1,096.75	67.79	80,251.12
230	1,164.54	1,097.66	66.88	79,153.46
231	1,164.54	1,098.57	65.96	78,054.88
232	1,164.54	1,099.49	65.05	76,955.39
233	1,164.54	1,100.41	64.13	75,854.99
234	1,164.54	1,101.32	63.21	74,753.66
235	1,164.54	1,102.24	62.29	73,651.42
236	1,164.54	1,103.16	61.38	72,548.26
237	1,164.54	1,104.08	60.46	71,444.18
238	1,164.54	1,105.00	59.54	70,339.19
239	1,164.54	1,105.92	58.62	69,233.27
240	1,164.54	1,106.84	57.69	68,126.42
241	1,164.54	1,107.76	56.77	67,018.66
242	1,164.54	1,108.69	55.85	65,909.97
243	1,164.54	1,109.61	54.92	64,800.36
244	1,164.54	1,110.54	54.00	63,689.83
245	1,164.54	1,111.46	53.07	62,578.37
246	1,164.54	1,112.39	52.15	61,465.98
247	1,164.54	1,113.31	51.22	60,352.66
248	1,164.54	1,114.24	50.29	59,238.42
249	1,164.54	1,115.17	49.37	58,123.25
250	1,164.54	1,116.10	48.44	57,007.15
251	1,164.54	1,117.03	47.51	55,890.12
252	1,164.54	1,117.96	46.58	54,772.16
253	1,164.54	1,118.89	45.64	53,653.27
254	1,164.54	1,119.82	44.71	52,533.44
255	1,164.54	1,120.76	43.78	51,412.69
256	1,164.54	1,121.69	42.84	50,290.99
257	1,164.54	1,122.63	41.91	49,168.37
258	1,164.54	1,123.56	40.97	48,044.80
259	1,164.54	1,124.50	40.04	46,920.31
260	1,164.54	1,125.44	39.10	45,794.87
261	1,164.54	1,126.37	38.16	44,668.50
262	1,164.54	1,127.31	37.22	43,541.18
263	1,164.54	1,128.25	36.28	42,412.93
264	1,164.54	1,129.19	35.34	41,283.74
265	1,164.54	1,130.13	34.40	40,153.61
266	1,164.54	1,131.07	33.46	39,022.53
267	1,164.54	1,132.02	32.52	37,890.52
268	1,164.54	1,132.96	31.58	36,757.56
269	1,164.54	1,133.90	30.63	35,623.65
270	1,164.54	1,134.85	29.69	34,488.80
271	1,164.54	1,135.80	28.74	33,353.01
272	1,164.54	1,136.74	27.79	32,216.27
273	1,164.54	1,137.69	26.85	31,078.58
274	1,164.54	1,138.64	25.90	29,939.94
275	1,164.54	1,139.59	24.95	28,800.35
276	1,164.54	1,140.54	24.00	27,659.82
277	1,164.54	1,141.49	23.05	26,518.33
278	1,164.54	1,142.44	22.10	25,375.89
279	1,164.54	1,143.39	21.15	24,232.51
280	1,164.54	1,144.34	20.19	23,088.16
281	1,164.54	1,145.30	19.24	21,942.87
282	1,164.54	1,146.25	18.29	20,796.62
283	1,164.54	1,147.21	17.33	19,649.41
284	1,164.54	1,148.16	16.37	18,501.25
285	1,164.54	1,149.12	15.42	17,352.13
286	1,164.54	1,150.08	14.46	16,202.06
287	1,164.54	1,151.03	13.50	15,051.02
288	1,164.54	1,151.99	12.54	13,899.03
289	1,164.54	1,152.95	11.58	12,746.08
290	1,164.54	1,153.91	10.62	11,592.16
291	1,164.54	1,154.88	9.66	10,437.29
292	1,164.54	1,155.84	8.70	9,281.45
293	1,164.54	1,156.80	7.73	8,124.65
294	1,164.54	1,157.77	6.77	6,966.88
295	1,164.54	1,158.73	5.81	5,808.15
296	1,164.54	1,159.70	4.84	4,648.46
297	1,164.54	1,160.66	3.87	3,487.79
298	1,164.54	1,161.63	2.91	2,326.16
299	1,164.54	1,162.60	1.94	1,163.57
300	1,164.54	1,163.57	0.97	0.00