Mortgage Loan of $120,000 for 15 Years at 1.25%

What's the payment on a 15 year home loan for $120k at 1.25% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $731.46

$8,778 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 1.25 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	731.46	606.46	125.00	119,393.54
2	731.46	607.10	124.37	118,786.44
3	731.46	607.73	123.74	118,178.71
4	731.46	608.36	123.10	117,570.35
5	731.46	609.00	122.47	116,961.35
6	731.46	609.63	121.83	116,351.72
7	731.46	610.27	121.20	115,741.46
8	731.46	610.90	120.56	115,130.56
9	731.46	611.54	119.93	114,519.02
10	731.46	612.17	119.29	113,906.84
11	731.46	612.81	118.65	113,294.03
12	731.46	613.45	118.01	112,680.58
13	731.46	614.09	117.38	112,066.49
14	731.46	614.73	116.74	111,451.76
15	731.46	615.37	116.10	110,836.40
16	731.46	616.01	115.45	110,220.39
17	731.46	616.65	114.81	109,603.73
18	731.46	617.29	114.17	108,986.44
19	731.46	617.94	113.53	108,368.50
20	731.46	618.58	112.88	107,749.92
21	731.46	619.23	112.24	107,130.70
22	731.46	619.87	111.59	106,510.83
23	731.46	620.52	110.95	105,890.31
24	731.46	621.16	110.30	105,269.15
25	731.46	621.81	109.66	104,647.34
26	731.46	622.46	109.01	104,024.88
27	731.46	623.11	108.36	103,401.77
28	731.46	623.75	107.71	102,778.02
29	731.46	624.40	107.06	102,153.62
30	731.46	625.05	106.41	101,528.56
31	731.46	625.71	105.76	100,902.86
32	731.46	626.36	105.11	100,276.50
33	731.46	627.01	104.45	99,649.49
34	731.46	627.66	103.80	99,021.82
35	731.46	628.32	103.15	98,393.51
36	731.46	628.97	102.49	97,764.54
37	731.46	629.63	101.84	97,134.91
38	731.46	630.28	101.18	96,504.63
39	731.46	630.94	100.53	95,873.69
40	731.46	631.60	99.87	95,242.09
41	731.46	632.25	99.21	94,609.84
42	731.46	632.91	98.55	93,976.92
43	731.46	633.57	97.89	93,343.35
44	731.46	634.23	97.23	92,709.12
45	731.46	634.89	96.57	92,074.23
46	731.46	635.55	95.91	91,438.67
47	731.46	636.22	95.25	90,802.46
48	731.46	636.88	94.59	90,165.58
49	731.46	637.54	93.92	89,528.04
50	731.46	638.21	93.26	88,889.83
51	731.46	638.87	92.59	88,250.96
52	731.46	639.54	91.93	87,611.42
53	731.46	640.20	91.26	86,971.22
54	731.46	640.87	90.60	86,330.35
55	731.46	641.54	89.93	85,688.81
56	731.46	642.21	89.26	85,046.61
57	731.46	642.87	88.59	84,403.73
58	731.46	643.54	87.92	83,760.19
59	731.46	644.21	87.25	83,115.97
60	731.46	644.89	86.58	82,471.09
61	731.46	645.56	85.91	81,825.53
62	731.46	646.23	85.23	81,179.30
63	731.46	646.90	84.56	80,532.40
64	731.46	647.58	83.89	79,884.82
65	731.46	648.25	83.21	79,236.57
66	731.46	648.93	82.54	78,587.64
67	731.46	649.60	81.86	77,938.04
68	731.46	650.28	81.19	77,287.76
69	731.46	650.96	80.51	76,636.80
70	731.46	651.63	79.83	75,985.17
71	731.46	652.31	79.15	75,332.85
72	731.46	652.99	78.47	74,679.86
73	731.46	653.67	77.79	74,026.19
74	731.46	654.35	77.11	73,371.83
75	731.46	655.04	76.43	72,716.80
76	731.46	655.72	75.75	72,061.08
77	731.46	656.40	75.06	71,404.68
78	731.46	657.08	74.38	70,747.59
79	731.46	657.77	73.70	70,089.82
80	731.46	658.45	73.01	69,431.37
81	731.46	659.14	72.32	68,772.23
82	731.46	659.83	71.64	68,112.40
83	731.46	660.51	70.95	67,451.89
84	731.46	661.20	70.26	66,790.68
85	731.46	661.89	69.57	66,128.79
86	731.46	662.58	68.88	65,466.21
87	731.46	663.27	68.19	64,802.94
88	731.46	663.96	67.50	64,138.98
89	731.46	664.65	66.81	63,474.33
90	731.46	665.35	66.12	62,808.98
91	731.46	666.04	65.43	62,142.94
92	731.46	666.73	64.73	61,476.21
93	731.46	667.43	64.04	60,808.78
94	731.46	668.12	63.34	60,140.66
95	731.46	668.82	62.65	59,471.84
96	731.46	669.51	61.95	58,802.33
97	731.46	670.21	61.25	58,132.11
98	731.46	670.91	60.55	57,461.20
99	731.46	671.61	59.86	56,789.60
100	731.46	672.31	59.16	56,117.29
101	731.46	673.01	58.46	55,444.28
102	731.46	673.71	57.75	54,770.57
103	731.46	674.41	57.05	54,096.15
104	731.46	675.11	56.35	53,421.04
105	731.46	675.82	55.65	52,745.22
106	731.46	676.52	54.94	52,068.70
107	731.46	677.23	54.24	51,391.47
108	731.46	677.93	53.53	50,713.54
109	731.46	678.64	52.83	50,034.90
110	731.46	679.35	52.12	49,355.56
111	731.46	680.05	51.41	48,675.51
112	731.46	680.76	50.70	47,994.74
113	731.46	681.47	49.99	47,313.27
114	731.46	682.18	49.28	46,631.09
115	731.46	682.89	48.57	45,948.20
116	731.46	683.60	47.86	45,264.60
117	731.46	684.31	47.15	44,580.29
118	731.46	685.03	46.44	43,895.26
119	731.46	685.74	45.72	43,209.52
120	731.46	686.45	45.01	42,523.06
121	731.46	687.17	44.29	41,835.89
122	731.46	687.89	43.58	41,148.01
123	731.46	688.60	42.86	40,459.41
124	731.46	689.32	42.15	39,770.09
125	731.46	690.04	41.43	39,080.05
126	731.46	690.76	40.71	38,389.29
127	731.46	691.48	39.99	37,697.82
128	731.46	692.20	39.27	37,005.62
129	731.46	692.92	38.55	36,312.70
130	731.46	693.64	37.83	35,619.06
131	731.46	694.36	37.10	34,924.70
132	731.46	695.08	36.38	34,229.62
133	731.46	695.81	35.66	33,533.81
134	731.46	696.53	34.93	32,837.28
135	731.46	697.26	34.21	32,140.02
136	731.46	697.99	33.48	31,442.03
137	731.46	698.71	32.75	30,743.32
138	731.46	699.44	32.02	30,043.88
139	731.46	700.17	31.30	29,343.71
140	731.46	700.90	30.57	28,642.81
141	731.46	701.63	29.84	27,941.18
142	731.46	702.36	29.11	27,238.82
143	731.46	703.09	28.37	26,535.73
144	731.46	703.82	27.64	25,831.91
145	731.46	704.56	26.91	25,127.35
146	731.46	705.29	26.17	24,422.06
147	731.46	706.03	25.44	23,716.03
148	731.46	706.76	24.70	23,009.27
149	731.46	707.50	23.97	22,301.78
150	731.46	708.23	23.23	21,593.54
151	731.46	708.97	22.49	20,884.57
152	731.46	709.71	21.75	20,174.86
153	731.46	710.45	21.02	19,464.41
154	731.46	711.19	20.28	18,753.22
155	731.46	711.93	19.53	18,041.29
156	731.46	712.67	18.79	17,328.62
157	731.46	713.41	18.05	16,615.21
158	731.46	714.16	17.31	15,901.05
159	731.46	714.90	16.56	15,186.15
160	731.46	715.65	15.82	14,470.50
161	731.46	716.39	15.07	13,754.11
162	731.46	717.14	14.33	13,036.97
163	731.46	717.88	13.58	12,319.09
164	731.46	718.63	12.83	11,600.46
165	731.46	719.38	12.08	10,881.08
166	731.46	720.13	11.33	10,160.95
167	731.46	720.88	10.58	9,440.07
168	731.46	721.63	9.83	8,718.43
169	731.46	722.38	9.08	7,996.05
170	731.46	723.14	8.33	7,272.92
171	731.46	723.89	7.58	6,549.03
172	731.46	724.64	6.82	5,824.38
173	731.46	725.40	6.07	5,098.99
174	731.46	726.15	5.31	4,372.83
175	731.46	726.91	4.56	3,645.92
176	731.46	727.67	3.80	2,918.26
177	731.46	728.42	3.04	2,189.83
178	731.46	729.18	2.28	1,460.65
179	731.46	729.94	1.52	730.70
180	731.46	730.70	0.76	0.00