Mortgage Loan of $12,000 for 15 Years at 8.35%
What's the payment on a 15 year home loan for $12k at 8.35% interest?
Results
Monthly payment: $117.12
$1,405 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 8.35 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 | 117.12 | 33.62 | 83.50 | 11,966.38 |
2 | 117.12 | 33.85 | 83.27 | 11,932.53 |
3 | 117.12 | 34.09 | 83.03 | 11,898.45 |
4 | 117.12 | 34.32 | 82.79 | 11,864.13 |
5 | 117.12 | 34.56 | 82.55 | 11,829.56 |
6 | 117.12 | 34.80 | 82.31 | 11,794.76 |
7 | 117.12 | 35.04 | 82.07 | 11,759.72 |
8 | 117.12 | 35.29 | 81.83 | 11,724.43 |
9 | 117.12 | 35.53 | 81.58 | 11,688.90 |
10 | 117.12 | 35.78 | 81.34 | 11,653.12 |
11 | 117.12 | 36.03 | 81.09 | 11,617.09 |
12 | 117.12 | 36.28 | 80.84 | 11,580.81 |
13 | 117.12 | 36.53 | 80.58 | 11,544.27 |
14 | 117.12 | 36.79 | 80.33 | 11,507.49 |
15 | 117.12 | 37.04 | 80.07 | 11,470.44 |
16 | 117.12 | 37.30 | 79.82 | 11,433.14 |
17 | 117.12 | 37.56 | 79.56 | 11,395.58 |
18 | 117.12 | 37.82 | 79.29 | 11,357.76 |
19 | 117.12 | 38.08 | 79.03 | 11,319.67 |
20 | 117.12 | 38.35 | 78.77 | 11,281.32 |
21 | 117.12 | 38.62 | 78.50 | 11,242.71 |
22 | 117.12 | 38.89 | 78.23 | 11,203.82 |
23 | 117.12 | 39.16 | 77.96 | 11,164.67 |
24 | 117.12 | 39.43 | 77.69 | 11,125.24 |
25 | 117.12 | 39.70 | 77.41 | 11,085.54 |
26 | 117.12 | 39.98 | 77.14 | 11,045.56 |
27 | 117.12 | 40.26 | 76.86 | 11,005.30 |
28 | 117.12 | 40.54 | 76.58 | 10,964.76 |
29 | 117.12 | 40.82 | 76.30 | 10,923.94 |
30 | 117.12 | 41.10 | 76.01 | 10,882.84 |
31 | 117.12 | 41.39 | 75.73 | 10,841.45 |
32 | 117.12 | 41.68 | 75.44 | 10,799.77 |
33 | 117.12 | 41.97 | 75.15 | 10,757.80 |
34 | 117.12 | 42.26 | 74.86 | 10,715.54 |
35 | 117.12 | 42.55 | 74.56 | 10,672.99 |
36 | 117.12 | 42.85 | 74.27 | 10,630.14 |
37 | 117.12 | 43.15 | 73.97 | 10,586.99 |
38 | 117.12 | 43.45 | 73.67 | 10,543.54 |
39 | 117.12 | 43.75 | 73.37 | 10,499.79 |
40 | 117.12 | 44.05 | 73.06 | 10,455.74 |
41 | 117.12 | 44.36 | 72.75 | 10,411.38 |
42 | 117.12 | 44.67 | 72.45 | 10,366.71 |
43 | 117.12 | 44.98 | 72.14 | 10,321.73 |
44 | 117.12 | 45.29 | 71.82 | 10,276.43 |
45 | 117.12 | 45.61 | 71.51 | 10,230.82 |
46 | 117.12 | 45.93 | 71.19 | 10,184.90 |
47 | 117.12 | 46.25 | 70.87 | 10,138.65 |
48 | 117.12 | 46.57 | 70.55 | 10,092.08 |
49 | 117.12 | 46.89 | 70.22 | 10,045.19 |
50 | 117.12 | 47.22 | 69.90 | 9,997.97 |
51 | 117.12 | 47.55 | 69.57 | 9,950.43 |
52 | 117.12 | 47.88 | 69.24 | 9,902.55 |
53 | 117.12 | 48.21 | 68.91 | 9,854.34 |
54 | 117.12 | 48.55 | 68.57 | 9,805.79 |
55 | 117.12 | 48.88 | 68.23 | 9,756.91 |
56 | 117.12 | 49.22 | 67.89 | 9,707.68 |
57 | 117.12 | 49.57 | 67.55 | 9,658.12 |
58 | 117.12 | 49.91 | 67.20 | 9,608.20 |
59 | 117.12 | 50.26 | 66.86 | 9,557.94 |
60 | 117.12 | 50.61 | 66.51 | 9,507.34 |
61 | 117.12 | 50.96 | 66.16 | 9,456.38 |
62 | 117.12 | 51.32 | 65.80 | 9,405.06 |
63 | 117.12 | 51.67 | 65.44 | 9,353.39 |
64 | 117.12 | 52.03 | 65.08 | 9,301.36 |
65 | 117.12 | 52.39 | 64.72 | 9,248.96 |
66 | 117.12 | 52.76 | 64.36 | 9,196.20 |
67 | 117.12 | 53.13 | 63.99 | 9,143.08 |
68 | 117.12 | 53.50 | 63.62 | 9,089.58 |
69 | 117.12 | 53.87 | 63.25 | 9,035.71 |
70 | 117.12 | 54.24 | 62.87 | 8,981.47 |
71 | 117.12 | 54.62 | 62.50 | 8,926.85 |
72 | 117.12 | 55.00 | 62.12 | 8,871.85 |
73 | 117.12 | 55.38 | 61.73 | 8,816.47 |
74 | 117.12 | 55.77 | 61.35 | 8,760.70 |
75 | 117.12 | 56.16 | 60.96 | 8,704.54 |
76 | 117.12 | 56.55 | 60.57 | 8,648.00 |
77 | 117.12 | 56.94 | 60.18 | 8,591.06 |
78 | 117.12 | 57.34 | 59.78 | 8,533.72 |
79 | 117.12 | 57.74 | 59.38 | 8,475.99 |
80 | 117.12 | 58.14 | 58.98 | 8,417.85 |
81 | 117.12 | 58.54 | 58.57 | 8,359.31 |
82 | 117.12 | 58.95 | 58.17 | 8,300.36 |
83 | 117.12 | 59.36 | 57.76 | 8,241.00 |
84 | 117.12 | 59.77 | 57.34 | 8,181.22 |
85 | 117.12 | 60.19 | 56.93 | 8,121.04 |
86 | 117.12 | 60.61 | 56.51 | 8,060.43 |
87 | 117.12 | 61.03 | 56.09 | 7,999.40 |
88 | 117.12 | 61.45 | 55.66 | 7,937.95 |
89 | 117.12 | 61.88 | 55.23 | 7,876.07 |
90 | 117.12 | 62.31 | 54.80 | 7,813.75 |
91 | 117.12 | 62.75 | 54.37 | 7,751.01 |
92 | 117.12 | 63.18 | 53.93 | 7,687.83 |
93 | 117.12 | 63.62 | 53.49 | 7,624.21 |
94 | 117.12 | 64.06 | 53.05 | 7,560.14 |
95 | 117.12 | 64.51 | 52.61 | 7,495.63 |
96 | 117.12 | 64.96 | 52.16 | 7,430.67 |
97 | 117.12 | 65.41 | 51.71 | 7,365.26 |
98 | 117.12 | 65.87 | 51.25 | 7,299.40 |
99 | 117.12 | 66.32 | 50.79 | 7,233.07 |
100 | 117.12 | 66.79 | 50.33 | 7,166.29 |
101 | 117.12 | 67.25 | 49.87 | 7,099.03 |
102 | 117.12 | 67.72 | 49.40 | 7,031.32 |
103 | 117.12 | 68.19 | 48.93 | 6,963.13 |
104 | 117.12 | 68.66 | 48.45 | 6,894.46 |
105 | 117.12 | 69.14 | 47.97 | 6,825.32 |
106 | 117.12 | 69.62 | 47.49 | 6,755.70 |
107 | 117.12 | 70.11 | 47.01 | 6,685.59 |
108 | 117.12 | 70.60 | 46.52 | 6,614.99 |
109 | 117.12 | 71.09 | 46.03 | 6,543.91 |
110 | 117.12 | 71.58 | 45.53 | 6,472.33 |
111 | 117.12 | 72.08 | 45.04 | 6,400.25 |
112 | 117.12 | 72.58 | 44.54 | 6,327.67 |
113 | 117.12 | 73.09 | 44.03 | 6,254.58 |
114 | 117.12 | 73.59 | 43.52 | 6,180.98 |
115 | 117.12 | 74.11 | 43.01 | 6,106.88 |
116 | 117.12 | 74.62 | 42.49 | 6,032.26 |
117 | 117.12 | 75.14 | 41.97 | 5,957.11 |
118 | 117.12 | 75.66 | 41.45 | 5,881.45 |
119 | 117.12 | 76.19 | 40.93 | 5,805.26 |
120 | 117.12 | 76.72 | 40.39 | 5,728.54 |
121 | 117.12 | 77.25 | 39.86 | 5,651.28 |
122 | 117.12 | 77.79 | 39.32 | 5,573.49 |
123 | 117.12 | 78.33 | 38.78 | 5,495.16 |
124 | 117.12 | 78.88 | 38.24 | 5,416.28 |
125 | 117.12 | 79.43 | 37.69 | 5,336.85 |
126 | 117.12 | 79.98 | 37.14 | 5,256.87 |
127 | 117.12 | 80.54 | 36.58 | 5,176.33 |
128 | 117.12 | 81.10 | 36.02 | 5,095.23 |
129 | 117.12 | 81.66 | 35.45 | 5,013.57 |
130 | 117.12 | 82.23 | 34.89 | 4,931.34 |
131 | 117.12 | 82.80 | 34.31 | 4,848.54 |
132 | 117.12 | 83.38 | 33.74 | 4,765.16 |
133 | 117.12 | 83.96 | 33.16 | 4,681.20 |
134 | 117.12 | 84.54 | 32.57 | 4,596.66 |
135 | 117.12 | 85.13 | 31.99 | 4,511.53 |
136 | 117.12 | 85.72 | 31.39 | 4,425.81 |
137 | 117.12 | 86.32 | 30.80 | 4,339.49 |
138 | 117.12 | 86.92 | 30.20 | 4,252.57 |
139 | 117.12 | 87.53 | 29.59 | 4,165.04 |
140 | 117.12 | 88.13 | 28.98 | 4,076.91 |
141 | 117.12 | 88.75 | 28.37 | 3,988.16 |
142 | 117.12 | 89.37 | 27.75 | 3,898.80 |
143 | 117.12 | 89.99 | 27.13 | 3,808.81 |
144 | 117.12 | 90.61 | 26.50 | 3,718.20 |
145 | 117.12 | 91.24 | 25.87 | 3,626.95 |
146 | 117.12 | 91.88 | 25.24 | 3,535.07 |
147 | 117.12 | 92.52 | 24.60 | 3,442.56 |
148 | 117.12 | 93.16 | 23.95 | 3,349.39 |
149 | 117.12 | 93.81 | 23.31 | 3,255.58 |
150 | 117.12 | 94.46 | 22.65 | 3,161.12 |
151 | 117.12 | 95.12 | 22.00 | 3,066.00 |
152 | 117.12 | 95.78 | 21.33 | 2,970.22 |
153 | 117.12 | 96.45 | 20.67 | 2,873.77 |
154 | 117.12 | 97.12 | 20.00 | 2,776.65 |
155 | 117.12 | 97.80 | 19.32 | 2,678.86 |
156 | 117.12 | 98.48 | 18.64 | 2,580.38 |
157 | 117.12 | 99.16 | 17.96 | 2,481.22 |
158 | 117.12 | 99.85 | 17.27 | 2,381.37 |
159 | 117.12 | 100.55 | 16.57 | 2,280.82 |
160 | 117.12 | 101.25 | 15.87 | 2,179.58 |
161 | 117.12 | 101.95 | 15.17 | 2,077.63 |
162 | 117.12 | 102.66 | 14.46 | 1,974.97 |
163 | 117.12 | 103.37 | 13.74 | 1,871.60 |
164 | 117.12 | 104.09 | 13.02 | 1,767.50 |
165 | 117.12 | 104.82 | 12.30 | 1,662.69 |
166 | 117.12 | 105.55 | 11.57 | 1,557.14 |
167 | 117.12 | 106.28 | 10.84 | 1,450.86 |
168 | 117.12 | 107.02 | 10.10 | 1,343.84 |
169 | 117.12 | 107.77 | 9.35 | 1,236.07 |
170 | 117.12 | 108.52 | 8.60 | 1,127.56 |
171 | 117.12 | 109.27 | 7.85 | 1,018.29 |
172 | 117.12 | 110.03 | 7.09 | 908.26 |
173 | 117.12 | 110.80 | 6.32 | 797.46 |
174 | 117.12 | 111.57 | 5.55 | 685.90 |
175 | 117.12 | 112.34 | 4.77 | 573.55 |
176 | 117.12 | 113.13 | 3.99 | 460.43 |
177 | 117.12 | 113.91 | 3.20 | 346.51 |
178 | 117.12 | 114.70 | 2.41 | 231.81 |
179 | 117.12 | 115.50 | 1.61 | 116.31 |
180 | 117.12 | 116.31 | 0.81 | 0.00 |