Mortgage Loan of $120,000 for 15 Years at 1.00%
What's the payment on a 15 year home loan for $120k at 1.00% interest?
Results
Monthly payment: $718.19
$8,618 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $120k 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 120,000 loan for 15 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 | 718.19 | 618.19 | 100.00 | 119,381.81 |
2 | 718.19 | 618.71 | 99.48 | 118,763.10 |
3 | 718.19 | 619.22 | 98.97 | 118,143.87 |
4 | 718.19 | 619.74 | 98.45 | 117,524.13 |
5 | 718.19 | 620.26 | 97.94 | 116,903.88 |
6 | 718.19 | 620.77 | 97.42 | 116,283.10 |
7 | 718.19 | 621.29 | 96.90 | 115,661.81 |
8 | 718.19 | 621.81 | 96.38 | 115,040.00 |
9 | 718.19 | 622.33 | 95.87 | 114,417.68 |
10 | 718.19 | 622.85 | 95.35 | 113,794.83 |
11 | 718.19 | 623.36 | 94.83 | 113,171.47 |
12 | 718.19 | 623.88 | 94.31 | 112,547.58 |
13 | 718.19 | 624.40 | 93.79 | 111,923.18 |
14 | 718.19 | 624.92 | 93.27 | 111,298.26 |
15 | 718.19 | 625.44 | 92.75 | 110,672.81 |
16 | 718.19 | 625.97 | 92.23 | 110,046.84 |
17 | 718.19 | 626.49 | 91.71 | 109,420.36 |
18 | 718.19 | 627.01 | 91.18 | 108,793.35 |
19 | 718.19 | 627.53 | 90.66 | 108,165.82 |
20 | 718.19 | 628.06 | 90.14 | 107,537.76 |
21 | 718.19 | 628.58 | 89.61 | 106,909.18 |
22 | 718.19 | 629.10 | 89.09 | 106,280.08 |
23 | 718.19 | 629.63 | 88.57 | 105,650.45 |
24 | 718.19 | 630.15 | 88.04 | 105,020.30 |
25 | 718.19 | 630.68 | 87.52 | 104,389.62 |
26 | 718.19 | 631.20 | 86.99 | 103,758.42 |
27 | 718.19 | 631.73 | 86.47 | 103,126.69 |
28 | 718.19 | 632.25 | 85.94 | 102,494.44 |
29 | 718.19 | 632.78 | 85.41 | 101,861.66 |
30 | 718.19 | 633.31 | 84.88 | 101,228.35 |
31 | 718.19 | 633.84 | 84.36 | 100,594.51 |
32 | 718.19 | 634.36 | 83.83 | 99,960.15 |
33 | 718.19 | 634.89 | 83.30 | 99,325.26 |
34 | 718.19 | 635.42 | 82.77 | 98,689.83 |
35 | 718.19 | 635.95 | 82.24 | 98,053.88 |
36 | 718.19 | 636.48 | 81.71 | 97,417.40 |
37 | 718.19 | 637.01 | 81.18 | 96,780.39 |
38 | 718.19 | 637.54 | 80.65 | 96,142.84 |
39 | 718.19 | 638.07 | 80.12 | 95,504.77 |
40 | 718.19 | 638.61 | 79.59 | 94,866.16 |
41 | 718.19 | 639.14 | 79.06 | 94,227.02 |
42 | 718.19 | 639.67 | 78.52 | 93,587.35 |
43 | 718.19 | 640.20 | 77.99 | 92,947.15 |
44 | 718.19 | 640.74 | 77.46 | 92,306.41 |
45 | 718.19 | 641.27 | 76.92 | 91,665.14 |
46 | 718.19 | 641.81 | 76.39 | 91,023.34 |
47 | 718.19 | 642.34 | 75.85 | 90,380.99 |
48 | 718.19 | 642.88 | 75.32 | 89,738.12 |
49 | 718.19 | 643.41 | 74.78 | 89,094.71 |
50 | 718.19 | 643.95 | 74.25 | 88,450.76 |
51 | 718.19 | 644.48 | 73.71 | 87,806.27 |
52 | 718.19 | 645.02 | 73.17 | 87,161.25 |
53 | 718.19 | 645.56 | 72.63 | 86,515.69 |
54 | 718.19 | 646.10 | 72.10 | 85,869.60 |
55 | 718.19 | 646.64 | 71.56 | 85,222.96 |
56 | 718.19 | 647.17 | 71.02 | 84,575.79 |
57 | 718.19 | 647.71 | 70.48 | 83,928.07 |
58 | 718.19 | 648.25 | 69.94 | 83,279.82 |
59 | 718.19 | 648.79 | 69.40 | 82,631.03 |
60 | 718.19 | 649.33 | 68.86 | 81,981.69 |
61 | 718.19 | 649.88 | 68.32 | 81,331.82 |
62 | 718.19 | 650.42 | 67.78 | 80,681.40 |
63 | 718.19 | 650.96 | 67.23 | 80,030.44 |
64 | 718.19 | 651.50 | 66.69 | 79,378.94 |
65 | 718.19 | 652.04 | 66.15 | 78,726.90 |
66 | 718.19 | 652.59 | 65.61 | 78,074.31 |
67 | 718.19 | 653.13 | 65.06 | 77,421.18 |
68 | 718.19 | 653.68 | 64.52 | 76,767.50 |
69 | 718.19 | 654.22 | 63.97 | 76,113.28 |
70 | 718.19 | 654.77 | 63.43 | 75,458.51 |
71 | 718.19 | 655.31 | 62.88 | 74,803.20 |
72 | 718.19 | 655.86 | 62.34 | 74,147.35 |
73 | 718.19 | 656.40 | 61.79 | 73,490.94 |
74 | 718.19 | 656.95 | 61.24 | 72,833.99 |
75 | 718.19 | 657.50 | 60.69 | 72,176.49 |
76 | 718.19 | 658.05 | 60.15 | 71,518.45 |
77 | 718.19 | 658.59 | 59.60 | 70,859.85 |
78 | 718.19 | 659.14 | 59.05 | 70,200.71 |
79 | 718.19 | 659.69 | 58.50 | 69,541.02 |
80 | 718.19 | 660.24 | 57.95 | 68,880.77 |
81 | 718.19 | 660.79 | 57.40 | 68,219.98 |
82 | 718.19 | 661.34 | 56.85 | 67,558.64 |
83 | 718.19 | 661.89 | 56.30 | 66,896.74 |
84 | 718.19 | 662.45 | 55.75 | 66,234.30 |
85 | 718.19 | 663.00 | 55.20 | 65,571.30 |
86 | 718.19 | 663.55 | 54.64 | 64,907.75 |
87 | 718.19 | 664.10 | 54.09 | 64,243.64 |
88 | 718.19 | 664.66 | 53.54 | 63,578.99 |
89 | 718.19 | 665.21 | 52.98 | 62,913.78 |
90 | 718.19 | 665.77 | 52.43 | 62,248.01 |
91 | 718.19 | 666.32 | 51.87 | 61,581.69 |
92 | 718.19 | 666.88 | 51.32 | 60,914.81 |
93 | 718.19 | 667.43 | 50.76 | 60,247.38 |
94 | 718.19 | 667.99 | 50.21 | 59,579.40 |
95 | 718.19 | 668.54 | 49.65 | 58,910.85 |
96 | 718.19 | 669.10 | 49.09 | 58,241.75 |
97 | 718.19 | 669.66 | 48.53 | 57,572.09 |
98 | 718.19 | 670.22 | 47.98 | 56,901.88 |
99 | 718.19 | 670.78 | 47.42 | 56,231.10 |
100 | 718.19 | 671.33 | 46.86 | 55,559.77 |
101 | 718.19 | 671.89 | 46.30 | 54,887.87 |
102 | 718.19 | 672.45 | 45.74 | 54,215.42 |
103 | 718.19 | 673.01 | 45.18 | 53,542.41 |
104 | 718.19 | 673.57 | 44.62 | 52,868.83 |
105 | 718.19 | 674.14 | 44.06 | 52,194.70 |
106 | 718.19 | 674.70 | 43.50 | 51,520.00 |
107 | 718.19 | 675.26 | 42.93 | 50,844.74 |
108 | 718.19 | 675.82 | 42.37 | 50,168.91 |
109 | 718.19 | 676.39 | 41.81 | 49,492.53 |
110 | 718.19 | 676.95 | 41.24 | 48,815.58 |
111 | 718.19 | 677.51 | 40.68 | 48,138.06 |
112 | 718.19 | 678.08 | 40.12 | 47,459.99 |
113 | 718.19 | 678.64 | 39.55 | 46,781.34 |
114 | 718.19 | 679.21 | 38.98 | 46,102.13 |
115 | 718.19 | 679.77 | 38.42 | 45,422.36 |
116 | 718.19 | 680.34 | 37.85 | 44,742.02 |
117 | 718.19 | 680.91 | 37.29 | 44,061.11 |
118 | 718.19 | 681.48 | 36.72 | 43,379.63 |
119 | 718.19 | 682.04 | 36.15 | 42,697.59 |
120 | 718.19 | 682.61 | 35.58 | 42,014.98 |
121 | 718.19 | 683.18 | 35.01 | 41,331.80 |
122 | 718.19 | 683.75 | 34.44 | 40,648.05 |
123 | 718.19 | 684.32 | 33.87 | 39,963.73 |
124 | 718.19 | 684.89 | 33.30 | 39,278.84 |
125 | 718.19 | 685.46 | 32.73 | 38,593.38 |
126 | 718.19 | 686.03 | 32.16 | 37,907.34 |
127 | 718.19 | 686.60 | 31.59 | 37,220.74 |
128 | 718.19 | 687.18 | 31.02 | 36,533.56 |
129 | 718.19 | 687.75 | 30.44 | 35,845.81 |
130 | 718.19 | 688.32 | 29.87 | 35,157.49 |
131 | 718.19 | 688.90 | 29.30 | 34,468.60 |
132 | 718.19 | 689.47 | 28.72 | 33,779.13 |
133 | 718.19 | 690.04 | 28.15 | 33,089.08 |
134 | 718.19 | 690.62 | 27.57 | 32,398.46 |
135 | 718.19 | 691.19 | 27.00 | 31,707.27 |
136 | 718.19 | 691.77 | 26.42 | 31,015.50 |
137 | 718.19 | 692.35 | 25.85 | 30,323.15 |
138 | 718.19 | 692.92 | 25.27 | 29,630.23 |
139 | 718.19 | 693.50 | 24.69 | 28,936.73 |
140 | 718.19 | 694.08 | 24.11 | 28,242.65 |
141 | 718.19 | 694.66 | 23.54 | 27,547.99 |
142 | 718.19 | 695.24 | 22.96 | 26,852.75 |
143 | 718.19 | 695.82 | 22.38 | 26,156.94 |
144 | 718.19 | 696.40 | 21.80 | 25,460.54 |
145 | 718.19 | 696.98 | 21.22 | 24,763.56 |
146 | 718.19 | 697.56 | 20.64 | 24,066.01 |
147 | 718.19 | 698.14 | 20.06 | 23,367.87 |
148 | 718.19 | 698.72 | 19.47 | 22,669.15 |
149 | 718.19 | 699.30 | 18.89 | 21,969.84 |
150 | 718.19 | 699.89 | 18.31 | 21,269.96 |
151 | 718.19 | 700.47 | 17.72 | 20,569.49 |
152 | 718.19 | 701.05 | 17.14 | 19,868.44 |
153 | 718.19 | 701.64 | 16.56 | 19,166.80 |
154 | 718.19 | 702.22 | 15.97 | 18,464.58 |
155 | 718.19 | 702.81 | 15.39 | 17,761.78 |
156 | 718.19 | 703.39 | 14.80 | 17,058.38 |
157 | 718.19 | 703.98 | 14.22 | 16,354.41 |
158 | 718.19 | 704.56 | 13.63 | 15,649.84 |
159 | 718.19 | 705.15 | 13.04 | 14,944.69 |
160 | 718.19 | 705.74 | 12.45 | 14,238.95 |
161 | 718.19 | 706.33 | 11.87 | 13,532.62 |
162 | 718.19 | 706.92 | 11.28 | 12,825.71 |
163 | 718.19 | 707.51 | 10.69 | 12,118.20 |
164 | 718.19 | 708.09 | 10.10 | 11,410.10 |
165 | 718.19 | 708.68 | 9.51 | 10,701.42 |
166 | 718.19 | 709.28 | 8.92 | 9,992.14 |
167 | 718.19 | 709.87 | 8.33 | 9,282.28 |
168 | 718.19 | 710.46 | 7.74 | 8,571.82 |
169 | 718.19 | 711.05 | 7.14 | 7,860.77 |
170 | 718.19 | 711.64 | 6.55 | 7,149.13 |
171 | 718.19 | 712.24 | 5.96 | 6,436.89 |
172 | 718.19 | 712.83 | 5.36 | 5,724.06 |
173 | 718.19 | 713.42 | 4.77 | 5,010.64 |
174 | 718.19 | 714.02 | 4.18 | 4,296.62 |
175 | 718.19 | 714.61 | 3.58 | 3,582.01 |
176 | 718.19 | 715.21 | 2.99 | 2,866.80 |
177 | 718.19 | 715.80 | 2.39 | 2,150.99 |
178 | 718.19 | 716.40 | 1.79 | 1,434.59 |
179 | 718.19 | 717.00 | 1.20 | 717.60 |
180 | 718.19 | 717.60 | 0.60 | 0.00 |