Mortgage Loan of $12,000 for 15 Years at 5.375%
What's the payment on a 15 year home loan for $12k at 5.375% interest?
Results
Monthly payment: $97.26
$1,167 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 5.375 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 | 97.26 | 43.51 | 53.75 | 11,956.49 |
2 | 97.26 | 43.70 | 53.56 | 11,912.79 |
3 | 97.26 | 43.90 | 53.36 | 11,868.90 |
4 | 97.26 | 44.09 | 53.16 | 11,824.80 |
5 | 97.26 | 44.29 | 52.97 | 11,780.51 |
6 | 97.26 | 44.49 | 52.77 | 11,736.02 |
7 | 97.26 | 44.69 | 52.57 | 11,691.34 |
8 | 97.26 | 44.89 | 52.37 | 11,646.45 |
9 | 97.26 | 45.09 | 52.17 | 11,601.36 |
10 | 97.26 | 45.29 | 51.96 | 11,556.07 |
11 | 97.26 | 45.49 | 51.76 | 11,510.57 |
12 | 97.26 | 45.70 | 51.56 | 11,464.87 |
13 | 97.26 | 45.90 | 51.35 | 11,418.97 |
14 | 97.26 | 46.11 | 51.15 | 11,372.86 |
15 | 97.26 | 46.31 | 50.94 | 11,326.55 |
16 | 97.26 | 46.52 | 50.73 | 11,280.03 |
17 | 97.26 | 46.73 | 50.53 | 11,233.30 |
18 | 97.26 | 46.94 | 50.32 | 11,186.36 |
19 | 97.26 | 47.15 | 50.11 | 11,139.20 |
20 | 97.26 | 47.36 | 49.89 | 11,091.84 |
21 | 97.26 | 47.57 | 49.68 | 11,044.27 |
22 | 97.26 | 47.79 | 49.47 | 10,996.48 |
23 | 97.26 | 48.00 | 49.26 | 10,948.48 |
24 | 97.26 | 48.22 | 49.04 | 10,900.27 |
25 | 97.26 | 48.43 | 48.82 | 10,851.83 |
26 | 97.26 | 48.65 | 48.61 | 10,803.19 |
27 | 97.26 | 48.87 | 48.39 | 10,754.32 |
28 | 97.26 | 49.09 | 48.17 | 10,705.23 |
29 | 97.26 | 49.31 | 47.95 | 10,655.93 |
30 | 97.26 | 49.53 | 47.73 | 10,606.40 |
31 | 97.26 | 49.75 | 47.51 | 10,556.65 |
32 | 97.26 | 49.97 | 47.29 | 10,506.68 |
33 | 97.26 | 50.19 | 47.06 | 10,456.49 |
34 | 97.26 | 50.42 | 46.84 | 10,406.07 |
35 | 97.26 | 50.65 | 46.61 | 10,355.42 |
36 | 97.26 | 50.87 | 46.38 | 10,304.55 |
37 | 97.26 | 51.10 | 46.16 | 10,253.45 |
38 | 97.26 | 51.33 | 45.93 | 10,202.12 |
39 | 97.26 | 51.56 | 45.70 | 10,150.56 |
40 | 97.26 | 51.79 | 45.47 | 10,098.77 |
41 | 97.26 | 52.02 | 45.23 | 10,046.75 |
42 | 97.26 | 52.25 | 45.00 | 9,994.50 |
43 | 97.26 | 52.49 | 44.77 | 9,942.01 |
44 | 97.26 | 52.72 | 44.53 | 9,889.29 |
45 | 97.26 | 52.96 | 44.30 | 9,836.33 |
46 | 97.26 | 53.20 | 44.06 | 9,783.13 |
47 | 97.26 | 53.44 | 43.82 | 9,729.69 |
48 | 97.26 | 53.67 | 43.58 | 9,676.02 |
49 | 97.26 | 53.92 | 43.34 | 9,622.10 |
50 | 97.26 | 54.16 | 43.10 | 9,567.95 |
51 | 97.26 | 54.40 | 42.86 | 9,513.55 |
52 | 97.26 | 54.64 | 42.61 | 9,458.90 |
53 | 97.26 | 54.89 | 42.37 | 9,404.01 |
54 | 97.26 | 55.13 | 42.12 | 9,348.88 |
55 | 97.26 | 55.38 | 41.88 | 9,293.50 |
56 | 97.26 | 55.63 | 41.63 | 9,237.87 |
57 | 97.26 | 55.88 | 41.38 | 9,181.99 |
58 | 97.26 | 56.13 | 41.13 | 9,125.87 |
59 | 97.26 | 56.38 | 40.88 | 9,069.49 |
60 | 97.26 | 56.63 | 40.62 | 9,012.85 |
61 | 97.26 | 56.89 | 40.37 | 8,955.97 |
62 | 97.26 | 57.14 | 40.12 | 8,898.83 |
63 | 97.26 | 57.40 | 39.86 | 8,841.43 |
64 | 97.26 | 57.65 | 39.60 | 8,783.78 |
65 | 97.26 | 57.91 | 39.34 | 8,725.87 |
66 | 97.26 | 58.17 | 39.08 | 8,667.69 |
67 | 97.26 | 58.43 | 38.82 | 8,609.26 |
68 | 97.26 | 58.69 | 38.56 | 8,550.57 |
69 | 97.26 | 58.96 | 38.30 | 8,491.61 |
70 | 97.26 | 59.22 | 38.04 | 8,432.39 |
71 | 97.26 | 59.49 | 37.77 | 8,372.91 |
72 | 97.26 | 59.75 | 37.50 | 8,313.15 |
73 | 97.26 | 60.02 | 37.24 | 8,253.13 |
74 | 97.26 | 60.29 | 36.97 | 8,192.85 |
75 | 97.26 | 60.56 | 36.70 | 8,132.29 |
76 | 97.26 | 60.83 | 36.43 | 8,071.46 |
77 | 97.26 | 61.10 | 36.15 | 8,010.35 |
78 | 97.26 | 61.38 | 35.88 | 7,948.98 |
79 | 97.26 | 61.65 | 35.60 | 7,887.33 |
80 | 97.26 | 61.93 | 35.33 | 7,825.40 |
81 | 97.26 | 62.20 | 35.05 | 7,763.20 |
82 | 97.26 | 62.48 | 34.77 | 7,700.71 |
83 | 97.26 | 62.76 | 34.49 | 7,637.95 |
84 | 97.26 | 63.04 | 34.21 | 7,574.90 |
85 | 97.26 | 63.33 | 33.93 | 7,511.58 |
86 | 97.26 | 63.61 | 33.65 | 7,447.97 |
87 | 97.26 | 63.90 | 33.36 | 7,384.07 |
88 | 97.26 | 64.18 | 33.07 | 7,319.89 |
89 | 97.26 | 64.47 | 32.79 | 7,255.42 |
90 | 97.26 | 64.76 | 32.50 | 7,190.67 |
91 | 97.26 | 65.05 | 32.21 | 7,125.62 |
92 | 97.26 | 65.34 | 31.92 | 7,060.28 |
93 | 97.26 | 65.63 | 31.62 | 6,994.65 |
94 | 97.26 | 65.93 | 31.33 | 6,928.72 |
95 | 97.26 | 66.22 | 31.03 | 6,862.50 |
96 | 97.26 | 66.52 | 30.74 | 6,795.98 |
97 | 97.26 | 66.82 | 30.44 | 6,729.17 |
98 | 97.26 | 67.11 | 30.14 | 6,662.05 |
99 | 97.26 | 67.42 | 29.84 | 6,594.64 |
100 | 97.26 | 67.72 | 29.54 | 6,526.92 |
101 | 97.26 | 68.02 | 29.24 | 6,458.90 |
102 | 97.26 | 68.33 | 28.93 | 6,390.57 |
103 | 97.26 | 68.63 | 28.62 | 6,321.94 |
104 | 97.26 | 68.94 | 28.32 | 6,253.00 |
105 | 97.26 | 69.25 | 28.01 | 6,183.76 |
106 | 97.26 | 69.56 | 27.70 | 6,114.20 |
107 | 97.26 | 69.87 | 27.39 | 6,044.33 |
108 | 97.26 | 70.18 | 27.07 | 5,974.15 |
109 | 97.26 | 70.50 | 26.76 | 5,903.65 |
110 | 97.26 | 70.81 | 26.44 | 5,832.84 |
111 | 97.26 | 71.13 | 26.13 | 5,761.71 |
112 | 97.26 | 71.45 | 25.81 | 5,690.26 |
113 | 97.26 | 71.77 | 25.49 | 5,618.49 |
114 | 97.26 | 72.09 | 25.17 | 5,546.40 |
115 | 97.26 | 72.41 | 24.84 | 5,473.99 |
116 | 97.26 | 72.74 | 24.52 | 5,401.25 |
117 | 97.26 | 73.06 | 24.19 | 5,328.19 |
118 | 97.26 | 73.39 | 23.87 | 5,254.80 |
119 | 97.26 | 73.72 | 23.54 | 5,181.08 |
120 | 97.26 | 74.05 | 23.21 | 5,107.03 |
121 | 97.26 | 74.38 | 22.88 | 5,032.65 |
122 | 97.26 | 74.71 | 22.54 | 4,957.94 |
123 | 97.26 | 75.05 | 22.21 | 4,882.89 |
124 | 97.26 | 75.38 | 21.87 | 4,807.50 |
125 | 97.26 | 75.72 | 21.53 | 4,731.78 |
126 | 97.26 | 76.06 | 21.19 | 4,655.72 |
127 | 97.26 | 76.40 | 20.85 | 4,579.32 |
128 | 97.26 | 76.74 | 20.51 | 4,502.57 |
129 | 97.26 | 77.09 | 20.17 | 4,425.49 |
130 | 97.26 | 77.43 | 19.82 | 4,348.05 |
131 | 97.26 | 77.78 | 19.48 | 4,270.27 |
132 | 97.26 | 78.13 | 19.13 | 4,192.14 |
133 | 97.26 | 78.48 | 18.78 | 4,113.67 |
134 | 97.26 | 78.83 | 18.43 | 4,034.84 |
135 | 97.26 | 79.18 | 18.07 | 3,955.65 |
136 | 97.26 | 79.54 | 17.72 | 3,876.11 |
137 | 97.26 | 79.89 | 17.36 | 3,796.22 |
138 | 97.26 | 80.25 | 17.00 | 3,715.97 |
139 | 97.26 | 80.61 | 16.64 | 3,635.36 |
140 | 97.26 | 80.97 | 16.28 | 3,554.38 |
141 | 97.26 | 81.34 | 15.92 | 3,473.05 |
142 | 97.26 | 81.70 | 15.56 | 3,391.35 |
143 | 97.26 | 82.07 | 15.19 | 3,309.28 |
144 | 97.26 | 82.43 | 14.82 | 3,226.85 |
145 | 97.26 | 82.80 | 14.45 | 3,144.05 |
146 | 97.26 | 83.17 | 14.08 | 3,060.88 |
147 | 97.26 | 83.55 | 13.71 | 2,977.33 |
148 | 97.26 | 83.92 | 13.34 | 2,893.41 |
149 | 97.26 | 84.30 | 12.96 | 2,809.11 |
150 | 97.26 | 84.67 | 12.58 | 2,724.44 |
151 | 97.26 | 85.05 | 12.20 | 2,639.39 |
152 | 97.26 | 85.43 | 11.82 | 2,553.95 |
153 | 97.26 | 85.82 | 11.44 | 2,468.14 |
154 | 97.26 | 86.20 | 11.06 | 2,381.94 |
155 | 97.26 | 86.59 | 10.67 | 2,295.35 |
156 | 97.26 | 86.97 | 10.28 | 2,208.38 |
157 | 97.26 | 87.36 | 9.89 | 2,121.01 |
158 | 97.26 | 87.76 | 9.50 | 2,033.26 |
159 | 97.26 | 88.15 | 9.11 | 1,945.11 |
160 | 97.26 | 88.54 | 8.71 | 1,856.56 |
161 | 97.26 | 88.94 | 8.32 | 1,767.62 |
162 | 97.26 | 89.34 | 7.92 | 1,678.29 |
163 | 97.26 | 89.74 | 7.52 | 1,588.55 |
164 | 97.26 | 90.14 | 7.12 | 1,498.41 |
165 | 97.26 | 90.54 | 6.71 | 1,407.86 |
166 | 97.26 | 90.95 | 6.31 | 1,316.91 |
167 | 97.26 | 91.36 | 5.90 | 1,225.56 |
168 | 97.26 | 91.77 | 5.49 | 1,133.79 |
169 | 97.26 | 92.18 | 5.08 | 1,041.61 |
170 | 97.26 | 92.59 | 4.67 | 949.02 |
171 | 97.26 | 93.01 | 4.25 | 856.02 |
172 | 97.26 | 93.42 | 3.83 | 762.60 |
173 | 97.26 | 93.84 | 3.42 | 668.76 |
174 | 97.26 | 94.26 | 3.00 | 574.50 |
175 | 97.26 | 94.68 | 2.57 | 479.81 |
176 | 97.26 | 95.11 | 2.15 | 384.71 |
177 | 97.26 | 95.53 | 1.72 | 289.17 |
178 | 97.26 | 95.96 | 1.30 | 193.21 |
179 | 97.26 | 96.39 | 0.87 | 96.82 |
180 | 97.26 | 96.82 | 0.43 | 0.00 |