Mortgage Loan of $120,000 for 15 Years at 2.375%
What's the payment on a 15 year home loan for $120k at 2.375% interest?
Results
Monthly payment: $793.11
$9,517 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 2.375 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 | 793.11 | 555.61 | 237.50 | 119,444.39 |
2 | 793.11 | 556.70 | 236.40 | 118,887.69 |
3 | 793.11 | 557.81 | 235.30 | 118,329.88 |
4 | 793.11 | 558.91 | 234.19 | 117,770.97 |
5 | 793.11 | 560.02 | 233.09 | 117,210.96 |
6 | 793.11 | 561.13 | 231.98 | 116,649.83 |
7 | 793.11 | 562.24 | 230.87 | 116,087.60 |
8 | 793.11 | 563.35 | 229.76 | 115,524.25 |
9 | 793.11 | 564.46 | 228.64 | 114,959.78 |
10 | 793.11 | 565.58 | 227.52 | 114,394.20 |
11 | 793.11 | 566.70 | 226.41 | 113,827.50 |
12 | 793.11 | 567.82 | 225.28 | 113,259.68 |
13 | 793.11 | 568.95 | 224.16 | 112,690.74 |
14 | 793.11 | 570.07 | 223.03 | 112,120.66 |
15 | 793.11 | 571.20 | 221.91 | 111,549.46 |
16 | 793.11 | 572.33 | 220.77 | 110,977.13 |
17 | 793.11 | 573.46 | 219.64 | 110,403.67 |
18 | 793.11 | 574.60 | 218.51 | 109,829.07 |
19 | 793.11 | 575.74 | 217.37 | 109,253.34 |
20 | 793.11 | 576.87 | 216.23 | 108,676.46 |
21 | 793.11 | 578.02 | 215.09 | 108,098.45 |
22 | 793.11 | 579.16 | 213.94 | 107,519.29 |
23 | 793.11 | 580.31 | 212.80 | 106,938.98 |
24 | 793.11 | 581.46 | 211.65 | 106,357.53 |
25 | 793.11 | 582.61 | 210.50 | 105,774.92 |
26 | 793.11 | 583.76 | 209.35 | 105,191.16 |
27 | 793.11 | 584.91 | 208.19 | 104,606.25 |
28 | 793.11 | 586.07 | 207.03 | 104,020.17 |
29 | 793.11 | 587.23 | 205.87 | 103,432.94 |
30 | 793.11 | 588.39 | 204.71 | 102,844.55 |
31 | 793.11 | 589.56 | 203.55 | 102,254.99 |
32 | 793.11 | 590.73 | 202.38 | 101,664.26 |
33 | 793.11 | 591.89 | 201.21 | 101,072.37 |
34 | 793.11 | 593.07 | 200.04 | 100,479.30 |
35 | 793.11 | 594.24 | 198.87 | 99,885.06 |
36 | 793.11 | 595.42 | 197.69 | 99,289.65 |
37 | 793.11 | 596.59 | 196.51 | 98,693.05 |
38 | 793.11 | 597.78 | 195.33 | 98,095.28 |
39 | 793.11 | 598.96 | 194.15 | 97,496.32 |
40 | 793.11 | 600.14 | 192.96 | 96,896.18 |
41 | 793.11 | 601.33 | 191.77 | 96,294.84 |
42 | 793.11 | 602.52 | 190.58 | 95,692.32 |
43 | 793.11 | 603.71 | 189.39 | 95,088.61 |
44 | 793.11 | 604.91 | 188.20 | 94,483.70 |
45 | 793.11 | 606.11 | 187.00 | 93,877.59 |
46 | 793.11 | 607.31 | 185.80 | 93,270.29 |
47 | 793.11 | 608.51 | 184.60 | 92,661.78 |
48 | 793.11 | 609.71 | 183.39 | 92,052.07 |
49 | 793.11 | 610.92 | 182.19 | 91,441.15 |
50 | 793.11 | 612.13 | 180.98 | 90,829.02 |
51 | 793.11 | 613.34 | 179.77 | 90,215.68 |
52 | 793.11 | 614.55 | 178.55 | 89,601.13 |
53 | 793.11 | 615.77 | 177.34 | 88,985.36 |
54 | 793.11 | 616.99 | 176.12 | 88,368.37 |
55 | 793.11 | 618.21 | 174.90 | 87,750.16 |
56 | 793.11 | 619.43 | 173.67 | 87,130.73 |
57 | 793.11 | 620.66 | 172.45 | 86,510.07 |
58 | 793.11 | 621.89 | 171.22 | 85,888.18 |
59 | 793.11 | 623.12 | 169.99 | 85,265.06 |
60 | 793.11 | 624.35 | 168.75 | 84,640.71 |
61 | 793.11 | 625.59 | 167.52 | 84,015.13 |
62 | 793.11 | 626.83 | 166.28 | 83,388.30 |
63 | 793.11 | 628.07 | 165.04 | 82,760.24 |
64 | 793.11 | 629.31 | 163.80 | 82,130.93 |
65 | 793.11 | 630.55 | 162.55 | 81,500.37 |
66 | 793.11 | 631.80 | 161.30 | 80,868.57 |
67 | 793.11 | 633.05 | 160.05 | 80,235.52 |
68 | 793.11 | 634.31 | 158.80 | 79,601.21 |
69 | 793.11 | 635.56 | 157.54 | 78,965.65 |
70 | 793.11 | 636.82 | 156.29 | 78,328.83 |
71 | 793.11 | 638.08 | 155.03 | 77,690.75 |
72 | 793.11 | 639.34 | 153.76 | 77,051.41 |
73 | 793.11 | 640.61 | 152.50 | 76,410.80 |
74 | 793.11 | 641.88 | 151.23 | 75,768.93 |
75 | 793.11 | 643.15 | 149.96 | 75,125.78 |
76 | 793.11 | 644.42 | 148.69 | 74,481.36 |
77 | 793.11 | 645.69 | 147.41 | 73,835.67 |
78 | 793.11 | 646.97 | 146.13 | 73,188.70 |
79 | 793.11 | 648.25 | 144.85 | 72,540.44 |
80 | 793.11 | 649.54 | 143.57 | 71,890.91 |
81 | 793.11 | 650.82 | 142.28 | 71,240.09 |
82 | 793.11 | 652.11 | 141.00 | 70,587.98 |
83 | 793.11 | 653.40 | 139.71 | 69,934.58 |
84 | 793.11 | 654.69 | 138.41 | 69,279.88 |
85 | 793.11 | 655.99 | 137.12 | 68,623.90 |
86 | 793.11 | 657.29 | 135.82 | 67,966.61 |
87 | 793.11 | 658.59 | 134.52 | 67,308.02 |
88 | 793.11 | 659.89 | 133.21 | 66,648.13 |
89 | 793.11 | 661.20 | 131.91 | 65,986.93 |
90 | 793.11 | 662.51 | 130.60 | 65,324.43 |
91 | 793.11 | 663.82 | 129.29 | 64,660.61 |
92 | 793.11 | 665.13 | 127.97 | 63,995.48 |
93 | 793.11 | 666.45 | 126.66 | 63,329.03 |
94 | 793.11 | 667.77 | 125.34 | 62,661.26 |
95 | 793.11 | 669.09 | 124.02 | 61,992.18 |
96 | 793.11 | 670.41 | 122.69 | 61,321.76 |
97 | 793.11 | 671.74 | 121.37 | 60,650.02 |
98 | 793.11 | 673.07 | 120.04 | 59,976.96 |
99 | 793.11 | 674.40 | 118.70 | 59,302.55 |
100 | 793.11 | 675.74 | 117.37 | 58,626.82 |
101 | 793.11 | 677.07 | 116.03 | 57,949.75 |
102 | 793.11 | 678.41 | 114.69 | 57,271.33 |
103 | 793.11 | 679.76 | 113.35 | 56,591.58 |
104 | 793.11 | 681.10 | 112.00 | 55,910.48 |
105 | 793.11 | 682.45 | 110.66 | 55,228.03 |
106 | 793.11 | 683.80 | 109.31 | 54,544.23 |
107 | 793.11 | 685.15 | 107.95 | 53,859.08 |
108 | 793.11 | 686.51 | 106.60 | 53,172.57 |
109 | 793.11 | 687.87 | 105.24 | 52,484.70 |
110 | 793.11 | 689.23 | 103.88 | 51,795.47 |
111 | 793.11 | 690.59 | 102.51 | 51,104.88 |
112 | 793.11 | 691.96 | 101.15 | 50,412.92 |
113 | 793.11 | 693.33 | 99.78 | 49,719.59 |
114 | 793.11 | 694.70 | 98.40 | 49,024.88 |
115 | 793.11 | 696.08 | 97.03 | 48,328.81 |
116 | 793.11 | 697.45 | 95.65 | 47,631.35 |
117 | 793.11 | 698.83 | 94.27 | 46,932.52 |
118 | 793.11 | 700.22 | 92.89 | 46,232.30 |
119 | 793.11 | 701.60 | 91.50 | 45,530.70 |
120 | 793.11 | 702.99 | 90.11 | 44,827.70 |
121 | 793.11 | 704.38 | 88.72 | 44,123.32 |
122 | 793.11 | 705.78 | 87.33 | 43,417.54 |
123 | 793.11 | 707.17 | 85.93 | 42,710.37 |
124 | 793.11 | 708.57 | 84.53 | 42,001.79 |
125 | 793.11 | 709.98 | 83.13 | 41,291.82 |
126 | 793.11 | 711.38 | 81.72 | 40,580.44 |
127 | 793.11 | 712.79 | 80.32 | 39,867.65 |
128 | 793.11 | 714.20 | 78.90 | 39,153.45 |
129 | 793.11 | 715.61 | 77.49 | 38,437.83 |
130 | 793.11 | 717.03 | 76.07 | 37,720.80 |
131 | 793.11 | 718.45 | 74.66 | 37,002.35 |
132 | 793.11 | 719.87 | 73.23 | 36,282.48 |
133 | 793.11 | 721.30 | 71.81 | 35,561.18 |
134 | 793.11 | 722.72 | 70.38 | 34,838.46 |
135 | 793.11 | 724.15 | 68.95 | 34,114.31 |
136 | 793.11 | 725.59 | 67.52 | 33,388.72 |
137 | 793.11 | 727.02 | 66.08 | 32,661.70 |
138 | 793.11 | 728.46 | 64.64 | 31,933.23 |
139 | 793.11 | 729.90 | 63.20 | 31,203.33 |
140 | 793.11 | 731.35 | 61.76 | 30,471.98 |
141 | 793.11 | 732.80 | 60.31 | 29,739.19 |
142 | 793.11 | 734.25 | 58.86 | 29,004.94 |
143 | 793.11 | 735.70 | 57.41 | 28,269.24 |
144 | 793.11 | 737.16 | 55.95 | 27,532.08 |
145 | 793.11 | 738.61 | 54.49 | 26,793.47 |
146 | 793.11 | 740.08 | 53.03 | 26,053.39 |
147 | 793.11 | 741.54 | 51.56 | 25,311.85 |
148 | 793.11 | 743.01 | 50.10 | 24,568.84 |
149 | 793.11 | 744.48 | 48.63 | 23,824.36 |
150 | 793.11 | 745.95 | 47.15 | 23,078.41 |
151 | 793.11 | 747.43 | 45.68 | 22,330.98 |
152 | 793.11 | 748.91 | 44.20 | 21,582.07 |
153 | 793.11 | 750.39 | 42.71 | 20,831.68 |
154 | 793.11 | 751.88 | 41.23 | 20,079.81 |
155 | 793.11 | 753.36 | 39.74 | 19,326.44 |
156 | 793.11 | 754.85 | 38.25 | 18,571.59 |
157 | 793.11 | 756.35 | 36.76 | 17,815.24 |
158 | 793.11 | 757.85 | 35.26 | 17,057.39 |
159 | 793.11 | 759.35 | 33.76 | 16,298.05 |
160 | 793.11 | 760.85 | 32.26 | 15,537.20 |
161 | 793.11 | 762.35 | 30.75 | 14,774.84 |
162 | 793.11 | 763.86 | 29.24 | 14,010.98 |
163 | 793.11 | 765.38 | 27.73 | 13,245.61 |
164 | 793.11 | 766.89 | 26.22 | 12,478.72 |
165 | 793.11 | 768.41 | 24.70 | 11,710.31 |
166 | 793.11 | 769.93 | 23.18 | 10,940.38 |
167 | 793.11 | 771.45 | 21.65 | 10,168.93 |
168 | 793.11 | 772.98 | 20.13 | 9,395.95 |
169 | 793.11 | 774.51 | 18.60 | 8,621.44 |
170 | 793.11 | 776.04 | 17.06 | 7,845.40 |
171 | 793.11 | 777.58 | 15.53 | 7,067.82 |
172 | 793.11 | 779.12 | 13.99 | 6,288.70 |
173 | 793.11 | 780.66 | 12.45 | 5,508.04 |
174 | 793.11 | 782.20 | 10.90 | 4,725.84 |
175 | 793.11 | 783.75 | 9.35 | 3,942.09 |
176 | 793.11 | 785.30 | 7.80 | 3,156.79 |
177 | 793.11 | 786.86 | 6.25 | 2,369.93 |
178 | 793.11 | 788.41 | 4.69 | 1,581.51 |
179 | 793.11 | 789.98 | 3.13 | 791.54 |
180 | 793.11 | 791.54 | 1.57 | 0.00 |