Mortgage Loan of $359,000 for 30 Years at 1.00%

What's the payment on a 30 year home loan for $359k at 1.00% interest?
Loan Amount
$
Length
Interest Rate
%
Results
Monthly payment: $1,154.69
$13,856 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $359k 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 359,000 loan for 30 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 1,154.69 855.52 299.17 358,144.48
2 1,154.69 856.23 298.45 357,288.25
3 1,154.69 856.95 297.74 356,431.30
4 1,154.69 857.66 297.03 355,573.64
5 1,154.69 858.37 296.31 354,715.27
6 1,154.69 859.09 295.60 353,856.18
7 1,154.69 859.81 294.88 352,996.37
8 1,154.69 860.52 294.16 352,135.85
9 1,154.69 861.24 293.45 351,274.61
10 1,154.69 861.96 292.73 350,412.65
11 1,154.69 862.68 292.01 349,549.98
12 1,154.69 863.39 291.29 348,686.58
13 1,154.69 864.11 290.57 347,822.47
14 1,154.69 864.83 289.85 346,957.64
15 1,154.69 865.55 289.13 346,092.08
16 1,154.69 866.28 288.41 345,225.81
17 1,154.69 867.00 287.69 344,358.81
18 1,154.69 867.72 286.97 343,491.09
19 1,154.69 868.44 286.24 342,622.65
20 1,154.69 869.17 285.52 341,753.48
21 1,154.69 869.89 284.79 340,883.59
22 1,154.69 870.62 284.07 340,012.97
23 1,154.69 871.34 283.34 339,141.63
24 1,154.69 872.07 282.62 338,269.56
25 1,154.69 872.79 281.89 337,396.77
26 1,154.69 873.52 281.16 336,523.25
27 1,154.69 874.25 280.44 335,649.00
28 1,154.69 874.98 279.71 334,774.02
29 1,154.69 875.71 278.98 333,898.31
30 1,154.69 876.44 278.25 333,021.87
31 1,154.69 877.17 277.52 332,144.70
32 1,154.69 877.90 276.79 331,266.81
33 1,154.69 878.63 276.06 330,388.18
34 1,154.69 879.36 275.32 329,508.81
35 1,154.69 880.10 274.59 328,628.72
36 1,154.69 880.83 273.86 327,747.89
37 1,154.69 881.56 273.12 326,866.33
38 1,154.69 882.30 272.39 325,984.03
39 1,154.69 883.03 271.65 325,101.00
40 1,154.69 883.77 270.92 324,217.23
41 1,154.69 884.50 270.18 323,332.72
42 1,154.69 885.24 269.44 322,447.48
43 1,154.69 885.98 268.71 321,561.50
44 1,154.69 886.72 267.97 320,674.78
45 1,154.69 887.46 267.23 319,787.33
46 1,154.69 888.20 266.49 318,899.13
47 1,154.69 888.94 265.75 318,010.19
48 1,154.69 889.68 265.01 317,120.52
49 1,154.69 890.42 264.27 316,230.10
50 1,154.69 891.16 263.53 315,338.94
51 1,154.69 891.90 262.78 314,447.03
52 1,154.69 892.65 262.04 313,554.39
53 1,154.69 893.39 261.30 312,661.00
54 1,154.69 894.14 260.55 311,766.86
55 1,154.69 894.88 259.81 310,871.98
56 1,154.69 895.63 259.06 309,976.36
57 1,154.69 896.37 258.31 309,079.98
58 1,154.69 897.12 257.57 308,182.86
59 1,154.69 897.87 256.82 307,285.00
60 1,154.69 898.62 256.07 306,386.38
61 1,154.69 899.36 255.32 305,487.02
62 1,154.69 900.11 254.57 304,586.91
63 1,154.69 900.86 253.82 303,686.04
64 1,154.69 901.61 253.07 302,784.43
65 1,154.69 902.37 252.32 301,882.06
66 1,154.69 903.12 251.57 300,978.94
67 1,154.69 903.87 250.82 300,075.07
68 1,154.69 904.62 250.06 299,170.45
69 1,154.69 905.38 249.31 298,265.07
70 1,154.69 906.13 248.55 297,358.94
71 1,154.69 906.89 247.80 296,452.06
72 1,154.69 907.64 247.04 295,544.41
73 1,154.69 908.40 246.29 294,636.01
74 1,154.69 909.16 245.53 293,726.86
75 1,154.69 909.91 244.77 292,816.94
76 1,154.69 910.67 244.01 291,906.27
77 1,154.69 911.43 243.26 290,994.84
78 1,154.69 912.19 242.50 290,082.65
79 1,154.69 912.95 241.74 289,169.70
80 1,154.69 913.71 240.97 288,255.99
81 1,154.69 914.47 240.21 287,341.52
82 1,154.69 915.23 239.45 286,426.28
83 1,154.69 916.00 238.69 285,510.29
84 1,154.69 916.76 237.93 284,593.53
85 1,154.69 917.52 237.16 283,676.00
86 1,154.69 918.29 236.40 282,757.71
87 1,154.69 919.05 235.63 281,838.66
88 1,154.69 919.82 234.87 280,918.84
89 1,154.69 920.59 234.10 279,998.25
90 1,154.69 921.35 233.33 279,076.90
91 1,154.69 922.12 232.56 278,154.77
92 1,154.69 922.89 231.80 277,231.88
93 1,154.69 923.66 231.03 276,308.22
94 1,154.69 924.43 230.26 275,383.80
95 1,154.69 925.20 229.49 274,458.60
96 1,154.69 925.97 228.72 273,532.63
97 1,154.69 926.74 227.94 272,605.88
98 1,154.69 927.51 227.17 271,678.37
99 1,154.69 928.29 226.40 270,750.08
100 1,154.69 929.06 225.63 269,821.02
101 1,154.69 929.84 224.85 268,891.19
102 1,154.69 930.61 224.08 267,960.58
103 1,154.69 931.39 223.30 267,029.19
104 1,154.69 932.16 222.52 266,097.03
105 1,154.69 932.94 221.75 265,164.09
106 1,154.69 933.72 220.97 264,230.38
107 1,154.69 934.49 220.19 263,295.88
108 1,154.69 935.27 219.41 262,360.61
109 1,154.69 936.05 218.63 261,424.56
110 1,154.69 936.83 217.85 260,487.72
111 1,154.69 937.61 217.07 259,550.11
112 1,154.69 938.39 216.29 258,611.72
113 1,154.69 939.18 215.51 257,672.54
114 1,154.69 939.96 214.73 256,732.58
115 1,154.69 940.74 213.94 255,791.84
116 1,154.69 941.53 213.16 254,850.32
117 1,154.69 942.31 212.38 253,908.00
118 1,154.69 943.10 211.59 252,964.91
119 1,154.69 943.88 210.80 252,021.03
120 1,154.69 944.67 210.02 251,076.36
121 1,154.69 945.46 209.23 250,130.90
122 1,154.69 946.24 208.44 249,184.66
123 1,154.69 947.03 207.65 248,237.63
124 1,154.69 947.82 206.86 247,289.81
125 1,154.69 948.61 206.07 246,341.20
126 1,154.69 949.40 205.28 245,391.79
127 1,154.69 950.19 204.49 244,441.60
128 1,154.69 950.98 203.70 243,490.62
129 1,154.69 951.78 202.91 242,538.84
130 1,154.69 952.57 202.12 241,586.27
131 1,154.69 953.36 201.32 240,632.91
132 1,154.69 954.16 200.53 239,678.75
133 1,154.69 954.95 199.73 238,723.79
134 1,154.69 955.75 198.94 237,768.04
135 1,154.69 956.55 198.14 236,811.50
136 1,154.69 957.34 197.34 235,854.15
137 1,154.69 958.14 196.55 234,896.01
138 1,154.69 958.94 195.75 233,937.07
139 1,154.69 959.74 194.95 232,977.34
140 1,154.69 960.54 194.15 232,016.80
141 1,154.69 961.34 193.35 231,055.46
142 1,154.69 962.14 192.55 230,093.32
143 1,154.69 962.94 191.74 229,130.38
144 1,154.69 963.74 190.94 228,166.63
145 1,154.69 964.55 190.14 227,202.09
146 1,154.69 965.35 189.34 226,236.74
147 1,154.69 966.16 188.53 225,270.58
148 1,154.69 966.96 187.73 224,303.62
149 1,154.69 967.77 186.92 223,335.86
150 1,154.69 968.57 186.11 222,367.28
151 1,154.69 969.38 185.31 221,397.90
152 1,154.69 970.19 184.50 220,427.72
153 1,154.69 971.00 183.69 219,456.72
154 1,154.69 971.81 182.88 218,484.91
155 1,154.69 972.62 182.07 217,512.30
156 1,154.69 973.43 181.26 216,538.87
157 1,154.69 974.24 180.45 215,564.64
158 1,154.69 975.05 179.64 214,589.59
159 1,154.69 975.86 178.82 213,613.73
160 1,154.69 976.67 178.01 212,637.05
161 1,154.69 977.49 177.20 211,659.56
162 1,154.69 978.30 176.38 210,681.26
163 1,154.69 979.12 175.57 209,702.14
164 1,154.69 979.93 174.75 208,722.21
165 1,154.69 980.75 173.94 207,741.46
166 1,154.69 981.57 173.12 206,759.89
167 1,154.69 982.39 172.30 205,777.50
168 1,154.69 983.20 171.48 204,794.30
169 1,154.69 984.02 170.66 203,810.28
170 1,154.69 984.84 169.84 202,825.43
171 1,154.69 985.66 169.02 201,839.77
172 1,154.69 986.49 168.20 200,853.28
173 1,154.69 987.31 167.38 199,865.97
174 1,154.69 988.13 166.55 198,877.84
175 1,154.69 988.95 165.73 197,888.89
176 1,154.69 989.78 164.91 196,899.11
177 1,154.69 990.60 164.08 195,908.51
178 1,154.69 991.43 163.26 194,917.08
179 1,154.69 992.25 162.43 193,924.82
180 1,154.69 993.08 161.60 192,931.74
181 1,154.69 993.91 160.78 191,937.83
182 1,154.69 994.74 159.95 190,943.09
183 1,154.69 995.57 159.12 189,947.53
184 1,154.69 996.40 158.29 188,951.13
185 1,154.69 997.23 157.46 187,953.90
186 1,154.69 998.06 156.63 186,955.85
187 1,154.69 998.89 155.80 185,956.96
188 1,154.69 999.72 154.96 184,957.23
189 1,154.69 1,000.55 154.13 183,956.68
190 1,154.69 1,001.39 153.30 182,955.29
191 1,154.69 1,002.22 152.46 181,953.07
192 1,154.69 1,003.06 151.63 180,950.01
193 1,154.69 1,003.89 150.79 179,946.12
194 1,154.69 1,004.73 149.96 178,941.38
195 1,154.69 1,005.57 149.12 177,935.82
196 1,154.69 1,006.41 148.28 176,929.41
197 1,154.69 1,007.24 147.44 175,922.17
198 1,154.69 1,008.08 146.60 174,914.08
199 1,154.69 1,008.92 145.76 173,905.16
200 1,154.69 1,009.76 144.92 172,895.39
201 1,154.69 1,010.61 144.08 171,884.79
202 1,154.69 1,011.45 143.24 170,873.34
203 1,154.69 1,012.29 142.39 169,861.05
204 1,154.69 1,013.14 141.55 168,847.91
205 1,154.69 1,013.98 140.71 167,833.93
206 1,154.69 1,014.82 139.86 166,819.11
207 1,154.69 1,015.67 139.02 165,803.44
208 1,154.69 1,016.52 138.17 164,786.92
209 1,154.69 1,017.36 137.32 163,769.56
210 1,154.69 1,018.21 136.47 162,751.35
211 1,154.69 1,019.06 135.63 161,732.29
212 1,154.69 1,019.91 134.78 160,712.38
213 1,154.69 1,020.76 133.93 159,691.62
214 1,154.69 1,021.61 133.08 158,670.01
215 1,154.69 1,022.46 132.23 157,647.55
216 1,154.69 1,023.31 131.37 156,624.24
217 1,154.69 1,024.17 130.52 155,600.07
218 1,154.69 1,025.02 129.67 154,575.05
219 1,154.69 1,025.87 128.81 153,549.18
220 1,154.69 1,026.73 127.96 152,522.45
221 1,154.69 1,027.58 127.10 151,494.87
222 1,154.69 1,028.44 126.25 150,466.43
223 1,154.69 1,029.30 125.39 149,437.13
224 1,154.69 1,030.15 124.53 148,406.97
225 1,154.69 1,031.01 123.67 147,375.96
226 1,154.69 1,031.87 122.81 146,344.09
227 1,154.69 1,032.73 121.95 145,311.35
228 1,154.69 1,033.59 121.09 144,277.76
229 1,154.69 1,034.45 120.23 143,243.31
230 1,154.69 1,035.32 119.37 142,207.99
231 1,154.69 1,036.18 118.51 141,171.81
232 1,154.69 1,037.04 117.64 140,134.77
233 1,154.69 1,037.91 116.78 139,096.86
234 1,154.69 1,038.77 115.91 138,058.09
235 1,154.69 1,039.64 115.05 137,018.45
236 1,154.69 1,040.50 114.18 135,977.95
237 1,154.69 1,041.37 113.31 134,936.58
238 1,154.69 1,042.24 112.45 133,894.34
239 1,154.69 1,043.11 111.58 132,851.23
240 1,154.69 1,043.98 110.71 131,807.26
241 1,154.69 1,044.85 109.84 130,762.41
242 1,154.69 1,045.72 108.97 129,716.69
243 1,154.69 1,046.59 108.10 128,670.10
244 1,154.69 1,047.46 107.23 127,622.64
245 1,154.69 1,048.33 106.35 126,574.31
246 1,154.69 1,049.21 105.48 125,525.10
247 1,154.69 1,050.08 104.60 124,475.02
248 1,154.69 1,050.96 103.73 123,424.06
249 1,154.69 1,051.83 102.85 122,372.23
250 1,154.69 1,052.71 101.98 121,319.52
251 1,154.69 1,053.59 101.10 120,265.94
252 1,154.69 1,054.46 100.22 119,211.47
253 1,154.69 1,055.34 99.34 118,156.13
254 1,154.69 1,056.22 98.46 117,099.91
255 1,154.69 1,057.10 97.58 116,042.80
256 1,154.69 1,057.98 96.70 114,984.82
257 1,154.69 1,058.87 95.82 113,925.95
258 1,154.69 1,059.75 94.94 112,866.21
259 1,154.69 1,060.63 94.06 111,805.58
260 1,154.69 1,061.51 93.17 110,744.06
261 1,154.69 1,062.40 92.29 109,681.66
262 1,154.69 1,063.28 91.40 108,618.38
263 1,154.69 1,064.17 90.52 107,554.21
264 1,154.69 1,065.06 89.63 106,489.15
265 1,154.69 1,065.94 88.74 105,423.20
266 1,154.69 1,066.83 87.85 104,356.37
267 1,154.69 1,067.72 86.96 103,288.65
268 1,154.69 1,068.61 86.07 102,220.04
269 1,154.69 1,069.50 85.18 101,150.53
270 1,154.69 1,070.39 84.29 100,080.14
271 1,154.69 1,071.29 83.40 99,008.86
272 1,154.69 1,072.18 82.51 97,936.68
273 1,154.69 1,073.07 81.61 96,863.60
274 1,154.69 1,073.97 80.72 95,789.64
275 1,154.69 1,074.86 79.82 94,714.78
276 1,154.69 1,075.76 78.93 93,639.02
277 1,154.69 1,076.65 78.03 92,562.37
278 1,154.69 1,077.55 77.14 91,484.82
279 1,154.69 1,078.45 76.24 90,406.37
280 1,154.69 1,079.35 75.34 89,327.02
281 1,154.69 1,080.25 74.44 88,246.77
282 1,154.69 1,081.15 73.54 87,165.63
283 1,154.69 1,082.05 72.64 86,083.58
284 1,154.69 1,082.95 71.74 85,000.63
285 1,154.69 1,083.85 70.83 83,916.78
286 1,154.69 1,084.76 69.93 82,832.02
287 1,154.69 1,085.66 69.03 81,746.36
288 1,154.69 1,086.56 68.12 80,659.80
289 1,154.69 1,087.47 67.22 79,572.33
290 1,154.69 1,088.38 66.31 78,483.95
291 1,154.69 1,089.28 65.40 77,394.67
292 1,154.69 1,090.19 64.50 76,304.48
293 1,154.69 1,091.10 63.59 75,213.38
294 1,154.69 1,092.01 62.68 74,121.37
295 1,154.69 1,092.92 61.77 73,028.46
296 1,154.69 1,093.83 60.86 71,934.63
297 1,154.69 1,094.74 59.95 70,839.89
298 1,154.69 1,095.65 59.03 69,744.23
299 1,154.69 1,096.57 58.12 68,647.67
300 1,154.69 1,097.48 57.21 67,550.19
301 1,154.69 1,098.39 56.29 66,451.80
302 1,154.69 1,099.31 55.38 65,352.49
303 1,154.69 1,100.23 54.46 64,252.26
304 1,154.69 1,101.14 53.54 63,151.12
305 1,154.69 1,102.06 52.63 62,049.06
306 1,154.69 1,102.98 51.71 60,946.08
307 1,154.69 1,103.90 50.79 59,842.18
308 1,154.69 1,104.82 49.87 58,737.37
309 1,154.69 1,105.74 48.95 57,631.63
310 1,154.69 1,106.66 48.03 56,524.97
311 1,154.69 1,107.58 47.10 55,417.39
312 1,154.69 1,108.50 46.18 54,308.88
313 1,154.69 1,109.43 45.26 53,199.45
314 1,154.69 1,110.35 44.33 52,089.10
315 1,154.69 1,111.28 43.41 50,977.82
316 1,154.69 1,112.20 42.48 49,865.62
317 1,154.69 1,113.13 41.55 48,752.49
318 1,154.69 1,114.06 40.63 47,638.43
319 1,154.69 1,114.99 39.70 46,523.44
320 1,154.69 1,115.92 38.77 45,407.52
321 1,154.69 1,116.85 37.84 44,290.68
322 1,154.69 1,117.78 36.91 43,172.90
323 1,154.69 1,118.71 35.98 42,054.19
324 1,154.69 1,119.64 35.05 40,934.55
325 1,154.69 1,120.57 34.11 39,813.98
326 1,154.69 1,121.51 33.18 38,692.47
327 1,154.69 1,122.44 32.24 37,570.03
328 1,154.69 1,123.38 31.31 36,446.65
329 1,154.69 1,124.31 30.37 35,322.34
330 1,154.69 1,125.25 29.44 34,197.09
331 1,154.69 1,126.19 28.50 33,070.90
332 1,154.69 1,127.13 27.56 31,943.77
333 1,154.69 1,128.07 26.62 30,815.70
334 1,154.69 1,129.01 25.68 29,686.70
335 1,154.69 1,129.95 24.74 28,556.75
336 1,154.69 1,130.89 23.80 27,425.86
337 1,154.69 1,131.83 22.85 26,294.03
338 1,154.69 1,132.77 21.91 25,161.26
339 1,154.69 1,133.72 20.97 24,027.54
340 1,154.69 1,134.66 20.02 22,892.88
341 1,154.69 1,135.61 19.08 21,757.27
342 1,154.69 1,136.55 18.13 20,620.71
343 1,154.69 1,137.50 17.18 19,483.21
344 1,154.69 1,138.45 16.24 18,344.76
345 1,154.69 1,139.40 15.29 17,205.36
346 1,154.69 1,140.35 14.34 16,065.01
347 1,154.69 1,141.30 13.39 14,923.72
348 1,154.69 1,142.25 12.44 13,781.47
349 1,154.69 1,143.20 11.48 12,638.27
350 1,154.69 1,144.15 10.53 11,494.11
351 1,154.69 1,145.11 9.58 10,349.00
352 1,154.69 1,146.06 8.62 9,202.94
353 1,154.69 1,147.02 7.67 8,055.93
354 1,154.69 1,147.97 6.71 6,907.95
355 1,154.69 1,148.93 5.76 5,759.02
356 1,154.69 1,149.89 4.80 4,609.14
357 1,154.69 1,150.84 3.84 3,458.29
358 1,154.69 1,151.80 2.88 2,306.49
359 1,154.69 1,152.76 1.92 1,153.72
360 1,154.69 1,153.72 0.96 0.00