Mortgage Loan of $12,000 for 15 Years at 5.20%
What's the payment on a 15 year home loan for $12k at 5.20% interest?
Results
Monthly payment: $96.15
$1,154 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $12k 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 12,000 loan for 15 years at 5.20 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 | 96.15 | 44.15 | 52.00 | 11,955.85 |
2 | 96.15 | 44.34 | 51.81 | 11,911.51 |
3 | 96.15 | 44.53 | 51.62 | 11,866.97 |
4 | 96.15 | 44.73 | 51.42 | 11,822.25 |
5 | 96.15 | 44.92 | 51.23 | 11,777.33 |
6 | 96.15 | 45.12 | 51.04 | 11,732.21 |
7 | 96.15 | 45.31 | 50.84 | 11,686.90 |
8 | 96.15 | 45.51 | 50.64 | 11,641.40 |
9 | 96.15 | 45.70 | 50.45 | 11,595.69 |
10 | 96.15 | 45.90 | 50.25 | 11,549.79 |
11 | 96.15 | 46.10 | 50.05 | 11,503.69 |
12 | 96.15 | 46.30 | 49.85 | 11,457.39 |
13 | 96.15 | 46.50 | 49.65 | 11,410.89 |
14 | 96.15 | 46.70 | 49.45 | 11,364.18 |
15 | 96.15 | 46.91 | 49.24 | 11,317.28 |
16 | 96.15 | 47.11 | 49.04 | 11,270.17 |
17 | 96.15 | 47.31 | 48.84 | 11,222.86 |
18 | 96.15 | 47.52 | 48.63 | 11,175.34 |
19 | 96.15 | 47.72 | 48.43 | 11,127.61 |
20 | 96.15 | 47.93 | 48.22 | 11,079.68 |
21 | 96.15 | 48.14 | 48.01 | 11,031.55 |
22 | 96.15 | 48.35 | 47.80 | 10,983.20 |
23 | 96.15 | 48.56 | 47.59 | 10,934.64 |
24 | 96.15 | 48.77 | 47.38 | 10,885.88 |
25 | 96.15 | 48.98 | 47.17 | 10,836.90 |
26 | 96.15 | 49.19 | 46.96 | 10,787.71 |
27 | 96.15 | 49.40 | 46.75 | 10,738.30 |
28 | 96.15 | 49.62 | 46.53 | 10,688.69 |
29 | 96.15 | 49.83 | 46.32 | 10,638.85 |
30 | 96.15 | 50.05 | 46.10 | 10,588.81 |
31 | 96.15 | 50.27 | 45.88 | 10,538.54 |
32 | 96.15 | 50.48 | 45.67 | 10,488.06 |
33 | 96.15 | 50.70 | 45.45 | 10,437.36 |
34 | 96.15 | 50.92 | 45.23 | 10,386.43 |
35 | 96.15 | 51.14 | 45.01 | 10,335.29 |
36 | 96.15 | 51.36 | 44.79 | 10,283.93 |
37 | 96.15 | 51.59 | 44.56 | 10,232.34 |
38 | 96.15 | 51.81 | 44.34 | 10,180.53 |
39 | 96.15 | 52.03 | 44.12 | 10,128.50 |
40 | 96.15 | 52.26 | 43.89 | 10,076.24 |
41 | 96.15 | 52.49 | 43.66 | 10,023.75 |
42 | 96.15 | 52.71 | 43.44 | 9,971.04 |
43 | 96.15 | 52.94 | 43.21 | 9,918.09 |
44 | 96.15 | 53.17 | 42.98 | 9,864.92 |
45 | 96.15 | 53.40 | 42.75 | 9,811.52 |
46 | 96.15 | 53.63 | 42.52 | 9,757.89 |
47 | 96.15 | 53.87 | 42.28 | 9,704.02 |
48 | 96.15 | 54.10 | 42.05 | 9,649.92 |
49 | 96.15 | 54.33 | 41.82 | 9,595.59 |
50 | 96.15 | 54.57 | 41.58 | 9,541.02 |
51 | 96.15 | 54.81 | 41.34 | 9,486.21 |
52 | 96.15 | 55.04 | 41.11 | 9,431.17 |
53 | 96.15 | 55.28 | 40.87 | 9,375.89 |
54 | 96.15 | 55.52 | 40.63 | 9,320.37 |
55 | 96.15 | 55.76 | 40.39 | 9,264.61 |
56 | 96.15 | 56.00 | 40.15 | 9,208.60 |
57 | 96.15 | 56.25 | 39.90 | 9,152.36 |
58 | 96.15 | 56.49 | 39.66 | 9,095.87 |
59 | 96.15 | 56.73 | 39.42 | 9,039.13 |
60 | 96.15 | 56.98 | 39.17 | 8,982.15 |
61 | 96.15 | 57.23 | 38.92 | 8,924.92 |
62 | 96.15 | 57.48 | 38.67 | 8,867.45 |
63 | 96.15 | 57.72 | 38.43 | 8,809.72 |
64 | 96.15 | 57.97 | 38.18 | 8,751.75 |
65 | 96.15 | 58.23 | 37.92 | 8,693.52 |
66 | 96.15 | 58.48 | 37.67 | 8,635.04 |
67 | 96.15 | 58.73 | 37.42 | 8,576.31 |
68 | 96.15 | 58.99 | 37.16 | 8,517.33 |
69 | 96.15 | 59.24 | 36.91 | 8,458.08 |
70 | 96.15 | 59.50 | 36.65 | 8,398.59 |
71 | 96.15 | 59.76 | 36.39 | 8,338.83 |
72 | 96.15 | 60.02 | 36.13 | 8,278.81 |
73 | 96.15 | 60.28 | 35.87 | 8,218.54 |
74 | 96.15 | 60.54 | 35.61 | 8,158.00 |
75 | 96.15 | 60.80 | 35.35 | 8,097.20 |
76 | 96.15 | 61.06 | 35.09 | 8,036.14 |
77 | 96.15 | 61.33 | 34.82 | 7,974.81 |
78 | 96.15 | 61.59 | 34.56 | 7,913.22 |
79 | 96.15 | 61.86 | 34.29 | 7,851.36 |
80 | 96.15 | 62.13 | 34.02 | 7,789.24 |
81 | 96.15 | 62.40 | 33.75 | 7,726.84 |
82 | 96.15 | 62.67 | 33.48 | 7,664.17 |
83 | 96.15 | 62.94 | 33.21 | 7,601.23 |
84 | 96.15 | 63.21 | 32.94 | 7,538.02 |
85 | 96.15 | 63.49 | 32.66 | 7,474.54 |
86 | 96.15 | 63.76 | 32.39 | 7,410.78 |
87 | 96.15 | 64.04 | 32.11 | 7,346.74 |
88 | 96.15 | 64.31 | 31.84 | 7,282.42 |
89 | 96.15 | 64.59 | 31.56 | 7,217.83 |
90 | 96.15 | 64.87 | 31.28 | 7,152.96 |
91 | 96.15 | 65.15 | 31.00 | 7,087.80 |
92 | 96.15 | 65.44 | 30.71 | 7,022.37 |
93 | 96.15 | 65.72 | 30.43 | 6,956.65 |
94 | 96.15 | 66.00 | 30.15 | 6,890.64 |
95 | 96.15 | 66.29 | 29.86 | 6,824.35 |
96 | 96.15 | 66.58 | 29.57 | 6,757.77 |
97 | 96.15 | 66.87 | 29.28 | 6,690.91 |
98 | 96.15 | 67.16 | 28.99 | 6,623.75 |
99 | 96.15 | 67.45 | 28.70 | 6,556.30 |
100 | 96.15 | 67.74 | 28.41 | 6,488.57 |
101 | 96.15 | 68.03 | 28.12 | 6,420.53 |
102 | 96.15 | 68.33 | 27.82 | 6,352.20 |
103 | 96.15 | 68.62 | 27.53 | 6,283.58 |
104 | 96.15 | 68.92 | 27.23 | 6,214.66 |
105 | 96.15 | 69.22 | 26.93 | 6,145.44 |
106 | 96.15 | 69.52 | 26.63 | 6,075.92 |
107 | 96.15 | 69.82 | 26.33 | 6,006.10 |
108 | 96.15 | 70.12 | 26.03 | 5,935.97 |
109 | 96.15 | 70.43 | 25.72 | 5,865.55 |
110 | 96.15 | 70.73 | 25.42 | 5,794.81 |
111 | 96.15 | 71.04 | 25.11 | 5,723.78 |
112 | 96.15 | 71.35 | 24.80 | 5,652.43 |
113 | 96.15 | 71.66 | 24.49 | 5,580.77 |
114 | 96.15 | 71.97 | 24.18 | 5,508.80 |
115 | 96.15 | 72.28 | 23.87 | 5,436.53 |
116 | 96.15 | 72.59 | 23.56 | 5,363.93 |
117 | 96.15 | 72.91 | 23.24 | 5,291.03 |
118 | 96.15 | 73.22 | 22.93 | 5,217.81 |
119 | 96.15 | 73.54 | 22.61 | 5,144.27 |
120 | 96.15 | 73.86 | 22.29 | 5,070.41 |
121 | 96.15 | 74.18 | 21.97 | 4,996.23 |
122 | 96.15 | 74.50 | 21.65 | 4,921.73 |
123 | 96.15 | 74.82 | 21.33 | 4,846.91 |
124 | 96.15 | 75.15 | 21.00 | 4,771.76 |
125 | 96.15 | 75.47 | 20.68 | 4,696.29 |
126 | 96.15 | 75.80 | 20.35 | 4,620.49 |
127 | 96.15 | 76.13 | 20.02 | 4,544.36 |
128 | 96.15 | 76.46 | 19.69 | 4,467.90 |
129 | 96.15 | 76.79 | 19.36 | 4,391.11 |
130 | 96.15 | 77.12 | 19.03 | 4,313.99 |
131 | 96.15 | 77.46 | 18.69 | 4,236.53 |
132 | 96.15 | 77.79 | 18.36 | 4,158.74 |
133 | 96.15 | 78.13 | 18.02 | 4,080.61 |
134 | 96.15 | 78.47 | 17.68 | 4,002.15 |
135 | 96.15 | 78.81 | 17.34 | 3,923.34 |
136 | 96.15 | 79.15 | 17.00 | 3,844.19 |
137 | 96.15 | 79.49 | 16.66 | 3,764.70 |
138 | 96.15 | 79.84 | 16.31 | 3,684.86 |
139 | 96.15 | 80.18 | 15.97 | 3,604.68 |
140 | 96.15 | 80.53 | 15.62 | 3,524.15 |
141 | 96.15 | 80.88 | 15.27 | 3,443.27 |
142 | 96.15 | 81.23 | 14.92 | 3,362.04 |
143 | 96.15 | 81.58 | 14.57 | 3,280.46 |
144 | 96.15 | 81.93 | 14.22 | 3,198.52 |
145 | 96.15 | 82.29 | 13.86 | 3,116.24 |
146 | 96.15 | 82.65 | 13.50 | 3,033.59 |
147 | 96.15 | 83.00 | 13.15 | 2,950.58 |
148 | 96.15 | 83.36 | 12.79 | 2,867.22 |
149 | 96.15 | 83.73 | 12.42 | 2,783.49 |
150 | 96.15 | 84.09 | 12.06 | 2,699.41 |
151 | 96.15 | 84.45 | 11.70 | 2,614.95 |
152 | 96.15 | 84.82 | 11.33 | 2,530.13 |
153 | 96.15 | 85.19 | 10.96 | 2,444.95 |
154 | 96.15 | 85.56 | 10.59 | 2,359.39 |
155 | 96.15 | 85.93 | 10.22 | 2,273.47 |
156 | 96.15 | 86.30 | 9.85 | 2,187.17 |
157 | 96.15 | 86.67 | 9.48 | 2,100.50 |
158 | 96.15 | 87.05 | 9.10 | 2,013.45 |
159 | 96.15 | 87.43 | 8.72 | 1,926.02 |
160 | 96.15 | 87.80 | 8.35 | 1,838.22 |
161 | 96.15 | 88.18 | 7.97 | 1,750.03 |
162 | 96.15 | 88.57 | 7.58 | 1,661.47 |
163 | 96.15 | 88.95 | 7.20 | 1,572.52 |
164 | 96.15 | 89.34 | 6.81 | 1,483.18 |
165 | 96.15 | 89.72 | 6.43 | 1,393.46 |
166 | 96.15 | 90.11 | 6.04 | 1,303.35 |
167 | 96.15 | 90.50 | 5.65 | 1,212.84 |
168 | 96.15 | 90.89 | 5.26 | 1,121.95 |
169 | 96.15 | 91.29 | 4.86 | 1,030.66 |
170 | 96.15 | 91.68 | 4.47 | 938.98 |
171 | 96.15 | 92.08 | 4.07 | 846.90 |
172 | 96.15 | 92.48 | 3.67 | 754.42 |
173 | 96.15 | 92.88 | 3.27 | 661.53 |
174 | 96.15 | 93.28 | 2.87 | 568.25 |
175 | 96.15 | 93.69 | 2.46 | 474.56 |
176 | 96.15 | 94.09 | 2.06 | 380.47 |
177 | 96.15 | 94.50 | 1.65 | 285.97 |
178 | 96.15 | 94.91 | 1.24 | 191.06 |
179 | 96.15 | 95.32 | 0.83 | 95.74 |
180 | 96.15 | 95.74 | 0.41 | 0.00 |