Mortgage Loan of $120,000 for 15 Years at 10.25%

What's the payment on a 15 year home loan for $120k at 10.25% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,307.94

$15,695 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 10.25 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	1,307.94	282.94	1,025.00	119,717.06
2	1,307.94	285.36	1,022.58	119,431.70
3	1,307.94	287.80	1,020.15	119,143.91
4	1,307.94	290.25	1,017.69	118,853.65
5	1,307.94	292.73	1,015.21	118,560.92
6	1,307.94	295.23	1,012.71	118,265.69
7	1,307.94	297.76	1,010.19	117,967.93
8	1,307.94	300.30	1,007.64	117,667.63
9	1,307.94	302.86	1,005.08	117,364.77
10	1,307.94	305.45	1,002.49	117,059.32
11	1,307.94	308.06	999.88	116,751.26
12	1,307.94	310.69	997.25	116,440.57
13	1,307.94	313.34	994.60	116,127.22
14	1,307.94	316.02	991.92	115,811.20
15	1,307.94	318.72	989.22	115,492.48
16	1,307.94	321.44	986.50	115,171.04
17	1,307.94	324.19	983.75	114,846.85
18	1,307.94	326.96	980.98	114,519.89
19	1,307.94	329.75	978.19	114,190.14
20	1,307.94	332.57	975.37	113,857.58
21	1,307.94	335.41	972.53	113,522.17
22	1,307.94	338.27	969.67	113,183.90
23	1,307.94	341.16	966.78	112,842.73
24	1,307.94	344.08	963.87	112,498.66
25	1,307.94	347.02	960.93	112,151.64
26	1,307.94	349.98	957.96	111,801.66
27	1,307.94	352.97	954.97	111,448.70
28	1,307.94	355.98	951.96	111,092.71
29	1,307.94	359.02	948.92	110,733.69
30	1,307.94	362.09	945.85	110,371.60
31	1,307.94	365.18	942.76	110,006.41
32	1,307.94	368.30	939.64	109,638.11
33	1,307.94	371.45	936.49	109,266.66
34	1,307.94	374.62	933.32	108,892.04
35	1,307.94	377.82	930.12	108,514.22
36	1,307.94	381.05	926.89	108,133.17
37	1,307.94	384.30	923.64	107,748.87
38	1,307.94	387.59	920.35	107,361.28
39	1,307.94	390.90	917.04	106,970.38
40	1,307.94	394.24	913.71	106,576.15
41	1,307.94	397.60	910.34	106,178.54
42	1,307.94	401.00	906.94	105,777.54
43	1,307.94	404.42	903.52	105,373.12
44	1,307.94	407.88	900.06	104,965.24
45	1,307.94	411.36	896.58	104,553.88
46	1,307.94	414.88	893.06	104,139.00
47	1,307.94	418.42	889.52	103,720.58
48	1,307.94	421.99	885.95	103,298.59
49	1,307.94	425.60	882.34	102,872.99
50	1,307.94	429.23	878.71	102,443.75
51	1,307.94	432.90	875.04	102,010.85
52	1,307.94	436.60	871.34	101,574.25
53	1,307.94	440.33	867.61	101,133.93
54	1,307.94	444.09	863.85	100,689.84
55	1,307.94	447.88	860.06	100,241.95
56	1,307.94	451.71	856.23	99,790.25
57	1,307.94	455.57	852.38	99,334.68
58	1,307.94	459.46	848.48	98,875.22
59	1,307.94	463.38	844.56	98,411.84
60	1,307.94	467.34	840.60	97,944.50
61	1,307.94	471.33	836.61	97,473.17
62	1,307.94	475.36	832.58	96,997.81
63	1,307.94	479.42	828.52	96,518.39
64	1,307.94	483.51	824.43	96,034.88
65	1,307.94	487.64	820.30	95,547.24
66	1,307.94	491.81	816.13	95,055.43
67	1,307.94	496.01	811.93	94,559.42
68	1,307.94	500.25	807.70	94,059.17
69	1,307.94	504.52	803.42	93,554.66
70	1,307.94	508.83	799.11	93,045.83
71	1,307.94	513.17	794.77	92,532.65
72	1,307.94	517.56	790.38	92,015.09
73	1,307.94	521.98	785.96	91,493.12
74	1,307.94	526.44	781.50	90,966.68
75	1,307.94	530.93	777.01	90,435.74
76	1,307.94	535.47	772.47	89,900.27
77	1,307.94	540.04	767.90	89,360.23
78	1,307.94	544.66	763.29	88,815.58
79	1,307.94	549.31	758.63	88,266.27
80	1,307.94	554.00	753.94	87,712.27
81	1,307.94	558.73	749.21	87,153.54
82	1,307.94	563.50	744.44	86,590.03
83	1,307.94	568.32	739.62	86,021.71
84	1,307.94	573.17	734.77	85,448.54
85	1,307.94	578.07	729.87	84,870.47
86	1,307.94	583.01	724.94	84,287.47
87	1,307.94	587.99	719.96	83,699.48
88	1,307.94	593.01	714.93	83,106.47
89	1,307.94	598.07	709.87	82,508.40
90	1,307.94	603.18	704.76	81,905.22
91	1,307.94	608.33	699.61	81,296.88
92	1,307.94	613.53	694.41	80,683.35
93	1,307.94	618.77	689.17	80,064.58
94	1,307.94	624.06	683.88	79,440.53
95	1,307.94	629.39	678.55	78,811.14
96	1,307.94	634.76	673.18	78,176.38
97	1,307.94	640.18	667.76	77,536.19
98	1,307.94	645.65	662.29	76,890.54
99	1,307.94	651.17	656.77	76,239.37
100	1,307.94	656.73	651.21	75,582.64
101	1,307.94	662.34	645.60	74,920.30
102	1,307.94	668.00	639.94	74,252.31
103	1,307.94	673.70	634.24	73,578.60
104	1,307.94	679.46	628.48	72,899.15
105	1,307.94	685.26	622.68	72,213.89
106	1,307.94	691.11	616.83	71,522.77
107	1,307.94	697.02	610.92	70,825.75
108	1,307.94	702.97	604.97	70,122.78
109	1,307.94	708.98	598.97	69,413.81
110	1,307.94	715.03	592.91	68,698.78
111	1,307.94	721.14	586.80	67,977.64
112	1,307.94	727.30	580.64	67,250.34
113	1,307.94	733.51	574.43	66,516.83
114	1,307.94	739.78	568.16	65,777.05
115	1,307.94	746.10	561.85	65,030.95
116	1,307.94	752.47	555.47	64,278.49
117	1,307.94	758.90	549.05	63,519.59
118	1,307.94	765.38	542.56	62,754.21
119	1,307.94	771.92	536.03	61,982.30
120	1,307.94	778.51	529.43	61,203.79
121	1,307.94	785.16	522.78	60,418.63
122	1,307.94	791.87	516.08	59,626.76
123	1,307.94	798.63	509.31	58,828.13
124	1,307.94	805.45	502.49	58,022.68
125	1,307.94	812.33	495.61	57,210.35
126	1,307.94	819.27	488.67	56,391.08
127	1,307.94	826.27	481.67	55,564.82
128	1,307.94	833.32	474.62	54,731.49
129	1,307.94	840.44	467.50	53,891.05
130	1,307.94	847.62	460.32	53,043.43
131	1,307.94	854.86	453.08	52,188.57
132	1,307.94	862.16	445.78	51,326.40
133	1,307.94	869.53	438.41	50,456.87
134	1,307.94	876.96	430.99	49,579.92
135	1,307.94	884.45	423.50	48,695.47
136	1,307.94	892.00	415.94	47,803.47
137	1,307.94	899.62	408.32	46,903.85
138	1,307.94	907.30	400.64	45,996.55
139	1,307.94	915.05	392.89	45,081.49
140	1,307.94	922.87	385.07	44,158.62
141	1,307.94	930.75	377.19	43,227.87
142	1,307.94	938.70	369.24	42,289.17
143	1,307.94	946.72	361.22	41,342.45
144	1,307.94	954.81	353.13	40,387.64
145	1,307.94	962.96	344.98	39,424.68
146	1,307.94	971.19	336.75	38,453.49
147	1,307.94	979.48	328.46	37,474.00
148	1,307.94	987.85	320.09	36,486.15
149	1,307.94	996.29	311.65	35,489.86
150	1,307.94	1,004.80	303.14	34,485.07
151	1,307.94	1,013.38	294.56	33,471.68
152	1,307.94	1,022.04	285.90	32,449.65
153	1,307.94	1,030.77	277.17	31,418.88
154	1,307.94	1,039.57	268.37	30,379.31
155	1,307.94	1,048.45	259.49	29,330.86
156	1,307.94	1,057.41	250.53	28,273.45
157	1,307.94	1,066.44	241.50	27,207.01
158	1,307.94	1,075.55	232.39	26,131.46
159	1,307.94	1,084.73	223.21	25,046.73
160	1,307.94	1,094.00	213.94	23,952.73
161	1,307.94	1,103.34	204.60	22,849.38
162	1,307.94	1,112.77	195.17	21,736.61
163	1,307.94	1,122.27	185.67	20,614.34
164	1,307.94	1,131.86	176.08	19,482.48
165	1,307.94	1,141.53	166.41	18,340.95
166	1,307.94	1,151.28	156.66	17,189.67
167	1,307.94	1,161.11	146.83	16,028.56
168	1,307.94	1,171.03	136.91	14,857.53
169	1,307.94	1,181.03	126.91	13,676.50
170	1,307.94	1,191.12	116.82	12,485.38
171	1,307.94	1,201.30	106.65	11,284.08
172	1,307.94	1,211.56	96.38	10,072.52
173	1,307.94	1,221.90	86.04	8,850.62
174	1,307.94	1,232.34	75.60	7,618.28
175	1,307.94	1,242.87	65.07	6,375.41
176	1,307.94	1,253.48	54.46	5,121.92
177	1,307.94	1,264.19	43.75	3,857.73
178	1,307.94	1,274.99	32.95	2,582.74
179	1,307.94	1,285.88	22.06	1,296.86
180	1,307.94	1,296.86	11.08	0.00