Mortgage Loan of $1,300 for 30 years at 5.50%

$
%
Monthly payment: $7.38

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $1.3k 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 $1,300 loan for 30 years at 5.50% 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 7.38 1.42 5.96 1,298.58
2 7.38 1.43 5.95 1,297.15
3 7.38 1.44 5.95 1,295.71
4 7.38 1.44 5.94 1,294.27
5 7.38 1.45 5.93 1,292.82
6 7.38 1.46 5.93 1,291.36
7 7.38 1.46 5.92 1,289.90
8 7.38 1.47 5.91 1,288.43
9 7.38 1.48 5.91 1,286.96
10 7.38 1.48 5.90 1,285.47
11 7.38 1.49 5.89 1,283.98
12 7.38 1.50 5.88 1,282.49
13 7.38 1.50 5.88 1,280.98
14 7.38 1.51 5.87 1,279.47
15 7.38 1.52 5.86 1,277.96
16 7.38 1.52 5.86 1,276.43
17 7.38 1.53 5.85 1,274.90
18 7.38 1.54 5.84 1,273.36
19 7.38 1.55 5.84 1,271.82
20 7.38 1.55 5.83 1,270.27
21 7.38 1.56 5.82 1,268.71
22 7.38 1.57 5.81 1,267.14
23 7.38 1.57 5.81 1,265.57
24 7.38 1.58 5.80 1,263.99
25 7.38 1.59 5.79 1,262.40
26 7.38 1.60 5.79 1,260.80
27 7.38 1.60 5.78 1,259.20
28 7.38 1.61 5.77 1,257.59
29 7.38 1.62 5.76 1,255.97
30 7.38 1.62 5.76 1,254.35
31 7.38 1.63 5.75 1,252.72
32 7.38 1.64 5.74 1,251.08
33 7.38 1.65 5.73 1,249.43
34 7.38 1.65 5.73 1,247.78
35 7.38 1.66 5.72 1,246.11
36 7.38 1.67 5.71 1,244.44
37 7.38 1.68 5.70 1,242.77
38 7.38 1.69 5.70 1,241.08
39 7.38 1.69 5.69 1,239.39
40 7.38 1.70 5.68 1,237.69
41 7.38 1.71 5.67 1,235.98
42 7.38 1.72 5.66 1,234.26
43 7.38 1.72 5.66 1,232.54
44 7.38 1.73 5.65 1,230.81
45 7.38 1.74 5.64 1,229.07
46 7.38 1.75 5.63 1,227.32
47 7.38 1.76 5.63 1,225.56
48 7.38 1.76 5.62 1,223.80
49 7.38 1.77 5.61 1,222.03
50 7.38 1.78 5.60 1,220.25
51 7.38 1.79 5.59 1,218.46
52 7.38 1.80 5.58 1,216.66
53 7.38 1.80 5.58 1,214.86
54 7.38 1.81 5.57 1,213.04
55 7.38 1.82 5.56 1,211.22
56 7.38 1.83 5.55 1,209.39
57 7.38 1.84 5.54 1,207.55
58 7.38 1.85 5.53 1,205.71
59 7.38 1.86 5.53 1,203.85
60 7.38 1.86 5.52 1,201.99
61 7.38 1.87 5.51 1,200.12
62 7.38 1.88 5.50 1,198.23
63 7.38 1.89 5.49 1,196.35
64 7.38 1.90 5.48 1,194.45
65 7.38 1.91 5.47 1,192.54
66 7.38 1.92 5.47 1,190.63
67 7.38 1.92 5.46 1,188.70
68 7.38 1.93 5.45 1,186.77
69 7.38 1.94 5.44 1,184.83
70 7.38 1.95 5.43 1,182.88
71 7.38 1.96 5.42 1,180.92
72 7.38 1.97 5.41 1,178.95
73 7.38 1.98 5.40 1,176.97
74 7.38 1.99 5.39 1,174.98
75 7.38 2.00 5.39 1,172.99
76 7.38 2.01 5.38 1,170.98
77 7.38 2.01 5.37 1,168.97
78 7.38 2.02 5.36 1,166.94
79 7.38 2.03 5.35 1,164.91
80 7.38 2.04 5.34 1,162.87
81 7.38 2.05 5.33 1,160.82
82 7.38 2.06 5.32 1,158.76
83 7.38 2.07 5.31 1,156.69
84 7.38 2.08 5.30 1,154.61
85 7.38 2.09 5.29 1,152.52
86 7.38 2.10 5.28 1,150.42
87 7.38 2.11 5.27 1,148.31
88 7.38 2.12 5.26 1,146.19
89 7.38 2.13 5.25 1,144.06
90 7.38 2.14 5.24 1,141.93
91 7.38 2.15 5.23 1,139.78
92 7.38 2.16 5.22 1,137.62
93 7.38 2.17 5.21 1,135.45
94 7.38 2.18 5.20 1,133.28
95 7.38 2.19 5.19 1,131.09
96 7.38 2.20 5.18 1,128.89
97 7.38 2.21 5.17 1,126.69
98 7.38 2.22 5.16 1,124.47
99 7.38 2.23 5.15 1,122.24
100 7.38 2.24 5.14 1,120.00
101 7.38 2.25 5.13 1,117.76
102 7.38 2.26 5.12 1,115.50
103 7.38 2.27 5.11 1,113.23
104 7.38 2.28 5.10 1,110.95
105 7.38 2.29 5.09 1,108.66
106 7.38 2.30 5.08 1,106.36
107 7.38 2.31 5.07 1,104.05
108 7.38 2.32 5.06 1,101.73
109 7.38 2.33 5.05 1,099.40
110 7.38 2.34 5.04 1,097.06
111 7.38 2.35 5.03 1,094.70
112 7.38 2.36 5.02 1,092.34
113 7.38 2.37 5.01 1,089.96
114 7.38 2.39 5.00 1,087.58
115 7.38 2.40 4.98 1,085.18
116 7.38 2.41 4.97 1,082.77
117 7.38 2.42 4.96 1,080.36
118 7.38 2.43 4.95 1,077.93
119 7.38 2.44 4.94 1,075.48
120 7.38 2.45 4.93 1,073.03
121 7.38 2.46 4.92 1,070.57
122 7.38 2.47 4.91 1,068.10
123 7.38 2.49 4.90 1,065.61
124 7.38 2.50 4.88 1,063.11
125 7.38 2.51 4.87 1,060.60
126 7.38 2.52 4.86 1,058.08
127 7.38 2.53 4.85 1,055.55
128 7.38 2.54 4.84 1,053.01
129 7.38 2.55 4.83 1,050.45
130 7.38 2.57 4.81 1,047.89
131 7.38 2.58 4.80 1,045.31
132 7.38 2.59 4.79 1,042.72
133 7.38 2.60 4.78 1,040.12
134 7.38 2.61 4.77 1,037.50
135 7.38 2.63 4.76 1,034.88
136 7.38 2.64 4.74 1,032.24
137 7.38 2.65 4.73 1,029.59
138 7.38 2.66 4.72 1,026.93
139 7.38 2.67 4.71 1,024.25
140 7.38 2.69 4.69 1,021.56
141 7.38 2.70 4.68 1,018.86
142 7.38 2.71 4.67 1,016.15
143 7.38 2.72 4.66 1,013.43
144 7.38 2.74 4.64 1,010.69
145 7.38 2.75 4.63 1,007.94
146 7.38 2.76 4.62 1,005.18
147 7.38 2.77 4.61 1,002.41
148 7.38 2.79 4.59 999.62
149 7.38 2.80 4.58 996.82
150 7.38 2.81 4.57 994.01
151 7.38 2.83 4.56 991.18
152 7.38 2.84 4.54 988.35
153 7.38 2.85 4.53 985.49
154 7.38 2.86 4.52 982.63
155 7.38 2.88 4.50 979.75
156 7.38 2.89 4.49 976.86
157 7.38 2.90 4.48 973.96
158 7.38 2.92 4.46 971.04
159 7.38 2.93 4.45 968.11
160 7.38 2.94 4.44 965.17
161 7.38 2.96 4.42 962.21
162 7.38 2.97 4.41 959.24
163 7.38 2.98 4.40 956.25
164 7.38 3.00 4.38 953.25
165 7.38 3.01 4.37 950.24
166 7.38 3.03 4.36 947.22
167 7.38 3.04 4.34 944.18
168 7.38 3.05 4.33 941.12
169 7.38 3.07 4.31 938.05
170 7.38 3.08 4.30 934.97
171 7.38 3.10 4.29 931.88
172 7.38 3.11 4.27 928.77
173 7.38 3.12 4.26 925.64
174 7.38 3.14 4.24 922.50
175 7.38 3.15 4.23 919.35
176 7.38 3.17 4.21 916.18
177 7.38 3.18 4.20 913.00
178 7.38 3.20 4.18 909.80
179 7.38 3.21 4.17 906.59
180 7.38 3.23 4.16 903.37
181 7.38 3.24 4.14 900.13
182 7.38 3.26 4.13 896.87
183 7.38 3.27 4.11 893.60
184 7.38 3.29 4.10 890.31
185 7.38 3.30 4.08 887.01
186 7.38 3.32 4.07 883.70
187 7.38 3.33 4.05 880.37
188 7.38 3.35 4.04 877.02
189 7.38 3.36 4.02 873.66
190 7.38 3.38 4.00 870.28
191 7.38 3.39 3.99 866.89
192 7.38 3.41 3.97 863.48
193 7.38 3.42 3.96 860.06
194 7.38 3.44 3.94 856.62
195 7.38 3.46 3.93 853.16
196 7.38 3.47 3.91 849.69
197 7.38 3.49 3.89 846.21
198 7.38 3.50 3.88 842.70
199 7.38 3.52 3.86 839.18
200 7.38 3.53 3.85 835.65
201 7.38 3.55 3.83 832.10
202 7.38 3.57 3.81 828.53
203 7.38 3.58 3.80 824.95
204 7.38 3.60 3.78 821.35
205 7.38 3.62 3.76 817.73
206 7.38 3.63 3.75 814.10
207 7.38 3.65 3.73 810.45
208 7.38 3.67 3.71 806.78
209 7.38 3.68 3.70 803.10
210 7.38 3.70 3.68 799.39
211 7.38 3.72 3.66 795.68
212 7.38 3.73 3.65 791.94
213 7.38 3.75 3.63 788.19
214 7.38 3.77 3.61 784.42
215 7.38 3.79 3.60 780.64
216 7.38 3.80 3.58 776.83
217 7.38 3.82 3.56 773.01
218 7.38 3.84 3.54 769.17
219 7.38 3.86 3.53 765.32
220 7.38 3.87 3.51 761.45
221 7.38 3.89 3.49 757.55
222 7.38 3.91 3.47 753.64
223 7.38 3.93 3.45 749.72
224 7.38 3.95 3.44 745.77
225 7.38 3.96 3.42 741.81
226 7.38 3.98 3.40 737.83
227 7.38 4.00 3.38 733.83
228 7.38 4.02 3.36 729.81
229 7.38 4.04 3.34 725.77
230 7.38 4.05 3.33 721.72
231 7.38 4.07 3.31 717.65
232 7.38 4.09 3.29 713.55
233 7.38 4.11 3.27 709.44
234 7.38 4.13 3.25 705.31
235 7.38 4.15 3.23 701.17
236 7.38 4.17 3.21 697.00
237 7.38 4.19 3.19 692.81
238 7.38 4.21 3.18 688.61
239 7.38 4.23 3.16 684.38
240 7.38 4.24 3.14 680.14
241 7.38 4.26 3.12 675.87
242 7.38 4.28 3.10 671.59
243 7.38 4.30 3.08 667.28
244 7.38 4.32 3.06 662.96
245 7.38 4.34 3.04 658.62
246 7.38 4.36 3.02 654.26
247 7.38 4.38 3.00 649.87
248 7.38 4.40 2.98 645.47
249 7.38 4.42 2.96 641.05
250 7.38 4.44 2.94 636.61
251 7.38 4.46 2.92 632.14
252 7.38 4.48 2.90 627.66
253 7.38 4.50 2.88 623.15
254 7.38 4.53 2.86 618.63
255 7.38 4.55 2.84 614.08
256 7.38 4.57 2.81 609.52
257 7.38 4.59 2.79 604.93
258 7.38 4.61 2.77 600.32
259 7.38 4.63 2.75 595.69
260 7.38 4.65 2.73 591.04
261 7.38 4.67 2.71 586.37
262 7.38 4.69 2.69 581.67
263 7.38 4.72 2.67 576.96
264 7.38 4.74 2.64 572.22
265 7.38 4.76 2.62 567.46
266 7.38 4.78 2.60 562.68
267 7.38 4.80 2.58 557.88
268 7.38 4.82 2.56 553.05
269 7.38 4.85 2.53 548.21
270 7.38 4.87 2.51 543.34
271 7.38 4.89 2.49 538.45
272 7.38 4.91 2.47 533.54
273 7.38 4.94 2.45 528.60
274 7.38 4.96 2.42 523.64
275 7.38 4.98 2.40 518.66
276 7.38 5.00 2.38 513.66
277 7.38 5.03 2.35 508.63
278 7.38 5.05 2.33 503.58
279 7.38 5.07 2.31 498.51
280 7.38 5.10 2.28 493.41
281 7.38 5.12 2.26 488.29
282 7.38 5.14 2.24 483.15
283 7.38 5.17 2.21 477.98
284 7.38 5.19 2.19 472.79
285 7.38 5.21 2.17 467.57
286 7.38 5.24 2.14 462.34
287 7.38 5.26 2.12 457.07
288 7.38 5.29 2.09 451.79
289 7.38 5.31 2.07 446.48
290 7.38 5.33 2.05 441.14
291 7.38 5.36 2.02 435.78
292 7.38 5.38 2.00 430.40
293 7.38 5.41 1.97 424.99
294 7.38 5.43 1.95 419.56
295 7.38 5.46 1.92 414.10
296 7.38 5.48 1.90 408.62
297 7.38 5.51 1.87 403.11
298 7.38 5.53 1.85 397.57
299 7.38 5.56 1.82 392.01
300 7.38 5.58 1.80 386.43
301 7.38 5.61 1.77 380.82
302 7.38 5.64 1.75 375.18
303 7.38 5.66 1.72 369.52
304 7.38 5.69 1.69 363.83
305 7.38 5.71 1.67 358.12
306 7.38 5.74 1.64 352.38
307 7.38 5.77 1.62 346.61
308 7.38 5.79 1.59 340.82
309 7.38 5.82 1.56 335.00
310 7.38 5.85 1.54 329.16
311 7.38 5.87 1.51 323.28
312 7.38 5.90 1.48 317.39
313 7.38 5.93 1.45 311.46
314 7.38 5.95 1.43 305.50
315 7.38 5.98 1.40 299.52
316 7.38 6.01 1.37 293.52
317 7.38 6.04 1.35 287.48
318 7.38 6.06 1.32 281.42
319 7.38 6.09 1.29 275.32
320 7.38 6.12 1.26 269.20
321 7.38 6.15 1.23 263.06
322 7.38 6.18 1.21 256.88
323 7.38 6.20 1.18 250.68
324 7.38 6.23 1.15 244.45
325 7.38 6.26 1.12 238.18
326 7.38 6.29 1.09 231.90
327 7.38 6.32 1.06 225.58
328 7.38 6.35 1.03 219.23
329 7.38 6.38 1.00 212.85
330 7.38 6.41 0.98 206.45
331 7.38 6.44 0.95 200.01
332 7.38 6.46 0.92 193.55
333 7.38 6.49 0.89 187.05
334 7.38 6.52 0.86 180.53
335 7.38 6.55 0.83 173.98
336 7.38 6.58 0.80 167.39
337 7.38 6.61 0.77 160.78
338 7.38 6.64 0.74 154.13
339 7.38 6.67 0.71 147.46
340 7.38 6.71 0.68 140.75
341 7.38 6.74 0.65 134.02
342 7.38 6.77 0.61 127.25
343 7.38 6.80 0.58 120.45
344 7.38 6.83 0.55 113.62
345 7.38 6.86 0.52 106.76
346 7.38 6.89 0.49 99.87
347 7.38 6.92 0.46 92.95
348 7.38 6.96 0.43 85.99
349 7.38 6.99 0.39 79.00
350 7.38 7.02 0.36 71.99
351 7.38 7.05 0.33 64.93
352 7.38 7.08 0.30 57.85
353 7.38 7.12 0.27 50.73
354 7.38 7.15 0.23 43.59
355 7.38 7.18 0.20 36.40
356 7.38 7.21 0.17 29.19
357 7.38 7.25 0.13 21.94
358 7.38 7.28 0.10 14.66
359 7.38 7.31 0.07 7.35
360 7.38 7.35 0.03 0.00