Mortgage Loan of $120,000 for 15 Years at 2.60%

What's the payment on a 15 year home loan for $120k at 2.60% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $805.81

$9,670 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 2.60 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	805.81	545.81	260.00	119,454.19
2	805.81	546.99	258.82	118,907.20
3	805.81	548.18	257.63	118,359.03
4	805.81	549.36	256.44	117,809.66
5	805.81	550.55	255.25	117,259.11
6	805.81	551.75	254.06	116,707.36
7	805.81	552.94	252.87	116,154.42
8	805.81	554.14	251.67	115,600.28
9	805.81	555.34	250.47	115,044.94
10	805.81	556.54	249.26	114,488.39
11	805.81	557.75	248.06	113,930.64
12	805.81	558.96	246.85	113,371.68
13	805.81	560.17	245.64	112,811.51
14	805.81	561.38	244.42	112,250.13
15	805.81	562.60	243.21	111,687.53
16	805.81	563.82	241.99	111,123.71
17	805.81	565.04	240.77	110,558.67
18	805.81	566.26	239.54	109,992.41
19	805.81	567.49	238.32	109,424.92
20	805.81	568.72	237.09	108,856.20
21	805.81	569.95	235.86	108,286.24
22	805.81	571.19	234.62	107,715.06
23	805.81	572.43	233.38	107,142.63
24	805.81	573.67	232.14	106,568.96
25	805.81	574.91	230.90	105,994.06
26	805.81	576.15	229.65	105,417.90
27	805.81	577.40	228.41	104,840.50
28	805.81	578.65	227.15	104,261.84
29	805.81	579.91	225.90	103,681.94
30	805.81	581.16	224.64	103,100.77
31	805.81	582.42	223.39	102,518.35
32	805.81	583.69	222.12	101,934.66
33	805.81	584.95	220.86	101,349.71
34	805.81	586.22	219.59	100,763.50
35	805.81	587.49	218.32	100,176.01
36	805.81	588.76	217.05	99,587.25
37	805.81	590.04	215.77	98,997.21
38	805.81	591.31	214.49	98,405.90
39	805.81	592.60	213.21	97,813.30
40	805.81	593.88	211.93	97,219.43
41	805.81	595.17	210.64	96,624.26
42	805.81	596.46	209.35	96,027.80
43	805.81	597.75	208.06	95,430.06
44	805.81	599.04	206.77	94,831.01
45	805.81	600.34	205.47	94,230.67
46	805.81	601.64	204.17	93,629.03
47	805.81	602.95	202.86	93,026.08
48	805.81	604.25	201.56	92,421.83
49	805.81	605.56	200.25	91,816.27
50	805.81	606.87	198.94	91,209.40
51	805.81	608.19	197.62	90,601.21
52	805.81	609.51	196.30	89,991.71
53	805.81	610.83	194.98	89,380.88
54	805.81	612.15	193.66	88,768.73
55	805.81	613.48	192.33	88,155.25
56	805.81	614.81	191.00	87,540.45
57	805.81	616.14	189.67	86,924.31
58	805.81	617.47	188.34	86,306.84
59	805.81	618.81	187.00	85,688.03
60	805.81	620.15	185.66	85,067.88
61	805.81	621.49	184.31	84,446.38
62	805.81	622.84	182.97	83,823.54
63	805.81	624.19	181.62	83,199.35
64	805.81	625.54	180.27	82,573.81
65	805.81	626.90	178.91	81,946.91
66	805.81	628.26	177.55	81,318.65
67	805.81	629.62	176.19	80,689.04
68	805.81	630.98	174.83	80,058.05
69	805.81	632.35	173.46	79,425.71
70	805.81	633.72	172.09	78,791.99
71	805.81	635.09	170.72	78,156.89
72	805.81	636.47	169.34	77,520.43
73	805.81	637.85	167.96	76,882.58
74	805.81	639.23	166.58	76,243.35
75	805.81	640.61	165.19	75,602.73
76	805.81	642.00	163.81	74,960.73
77	805.81	643.39	162.41	74,317.34
78	805.81	644.79	161.02	73,672.55
79	805.81	646.18	159.62	73,026.37
80	805.81	647.58	158.22	72,378.78
81	805.81	648.99	156.82	71,729.80
82	805.81	650.39	155.41	71,079.40
83	805.81	651.80	154.01	70,427.60
84	805.81	653.22	152.59	69,774.38
85	805.81	654.63	151.18	69,119.75
86	805.81	656.05	149.76	68,463.70
87	805.81	657.47	148.34	67,806.23
88	805.81	658.89	146.91	67,147.34
89	805.81	660.32	145.49	66,487.02
90	805.81	661.75	144.06	65,825.26
91	805.81	663.19	142.62	65,162.08
92	805.81	664.62	141.18	64,497.45
93	805.81	666.06	139.74	63,831.39
94	805.81	667.51	138.30	63,163.88
95	805.81	668.95	136.86	62,494.93
96	805.81	670.40	135.41	61,824.53
97	805.81	671.86	133.95	61,152.67
98	805.81	673.31	132.50	60,479.36
99	805.81	674.77	131.04	59,804.59
100	805.81	676.23	129.58	59,128.36
101	805.81	677.70	128.11	58,450.66
102	805.81	679.17	126.64	57,771.50
103	805.81	680.64	125.17	57,090.86
104	805.81	682.11	123.70	56,408.75
105	805.81	683.59	122.22	55,725.16
106	805.81	685.07	120.74	55,040.09
107	805.81	686.55	119.25	54,353.54
108	805.81	688.04	117.77	53,665.49
109	805.81	689.53	116.28	52,975.96
110	805.81	691.03	114.78	52,284.93
111	805.81	692.52	113.28	51,592.41
112	805.81	694.02	111.78	50,898.39
113	805.81	695.53	110.28	50,202.86
114	805.81	697.04	108.77	49,505.82
115	805.81	698.55	107.26	48,807.28
116	805.81	700.06	105.75	48,107.22
117	805.81	701.58	104.23	47,405.64
118	805.81	703.10	102.71	46,702.55
119	805.81	704.62	101.19	45,997.93
120	805.81	706.15	99.66	45,291.78
121	805.81	707.68	98.13	44,584.10
122	805.81	709.21	96.60	43,874.89
123	805.81	710.75	95.06	43,164.15
124	805.81	712.29	93.52	42,451.86
125	805.81	713.83	91.98	41,738.03
126	805.81	715.38	90.43	41,022.66
127	805.81	716.93	88.88	40,305.73
128	805.81	718.48	87.33	39,587.25
129	805.81	720.04	85.77	38,867.22
130	805.81	721.60	84.21	38,145.62
131	805.81	723.16	82.65	37,422.46
132	805.81	724.73	81.08	36,697.74
133	805.81	726.30	79.51	35,971.44
134	805.81	727.87	77.94	35,243.57
135	805.81	729.45	76.36	34,514.12
136	805.81	731.03	74.78	33,783.09
137	805.81	732.61	73.20	33,050.48
138	805.81	734.20	71.61	32,316.28
139	805.81	735.79	70.02	31,580.49
140	805.81	737.38	68.42	30,843.11
141	805.81	738.98	66.83	30,104.13
142	805.81	740.58	65.23	29,363.55
143	805.81	742.19	63.62	28,621.36
144	805.81	743.80	62.01	27,877.56
145	805.81	745.41	60.40	27,132.16
146	805.81	747.02	58.79	26,385.13
147	805.81	748.64	57.17	25,636.49
148	805.81	750.26	55.55	24,886.23
149	805.81	751.89	53.92	24,134.34
150	805.81	753.52	52.29	23,380.83
151	805.81	755.15	50.66	22,625.68
152	805.81	756.79	49.02	21,868.89
153	805.81	758.43	47.38	21,110.47
154	805.81	760.07	45.74	20,350.40
155	805.81	761.72	44.09	19,588.68
156	805.81	763.37	42.44	18,825.31
157	805.81	765.02	40.79	18,060.29
158	805.81	766.68	39.13	17,293.62
159	805.81	768.34	37.47	16,525.28
160	805.81	770.00	35.80	15,755.28
161	805.81	771.67	34.14	14,983.60
162	805.81	773.34	32.46	14,210.26
163	805.81	775.02	30.79	13,435.24
164	805.81	776.70	29.11	12,658.54
165	805.81	778.38	27.43	11,880.16
166	805.81	780.07	25.74	11,100.09
167	805.81	781.76	24.05	10,318.33
168	805.81	783.45	22.36	9,534.88
169	805.81	785.15	20.66	8,749.73
170	805.81	786.85	18.96	7,962.88
171	805.81	788.56	17.25	7,174.33
172	805.81	790.26	15.54	6,384.06
173	805.81	791.98	13.83	5,592.09
174	805.81	793.69	12.12	4,798.40
175	805.81	795.41	10.40	4,002.98
176	805.81	797.14	8.67	3,205.85
177	805.81	798.86	6.95	2,406.99
178	805.81	800.59	5.22	1,606.39
179	805.81	802.33	3.48	804.07
180	805.81	804.07	1.74	0.00