Mortgage Loan of $120,000 for 15 Years at 3.15%

What's the payment on a 15 year home loan for $120k at 3.15% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $837.38

$10,049 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 3.15 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	837.38	522.38	315.00	119,477.62
2	837.38	523.75	313.63	118,953.86
3	837.38	525.13	312.25	118,428.74
4	837.38	526.51	310.88	117,902.23
5	837.38	527.89	309.49	117,374.34
6	837.38	529.27	308.11	116,845.06
7	837.38	530.66	306.72	116,314.40
8	837.38	532.06	305.33	115,782.34
9	837.38	533.45	303.93	115,248.89
10	837.38	534.85	302.53	114,714.04
11	837.38	536.26	301.12	114,177.78
12	837.38	537.67	299.72	113,640.11
13	837.38	539.08	298.31	113,101.03
14	837.38	540.49	296.89	112,560.54
15	837.38	541.91	295.47	112,018.63
16	837.38	543.33	294.05	111,475.30
17	837.38	544.76	292.62	110,930.54
18	837.38	546.19	291.19	110,384.35
19	837.38	547.62	289.76	109,836.72
20	837.38	549.06	288.32	109,287.66
21	837.38	550.50	286.88	108,737.16
22	837.38	551.95	285.44	108,185.21
23	837.38	553.40	283.99	107,631.82
24	837.38	554.85	282.53	107,076.97
25	837.38	556.31	281.08	106,520.66
26	837.38	557.77	279.62	105,962.90
27	837.38	559.23	278.15	105,403.67
28	837.38	560.70	276.68	104,842.97
29	837.38	562.17	275.21	104,280.80
30	837.38	563.65	273.74	103,717.15
31	837.38	565.12	272.26	103,152.03
32	837.38	566.61	270.77	102,585.42
33	837.38	568.10	269.29	102,017.33
34	837.38	569.59	267.80	101,447.74
35	837.38	571.08	266.30	100,876.66
36	837.38	572.58	264.80	100,304.08
37	837.38	574.08	263.30	99,729.99
38	837.38	575.59	261.79	99,154.40
39	837.38	577.10	260.28	98,577.30
40	837.38	578.62	258.77	97,998.68
41	837.38	580.14	257.25	97,418.55
42	837.38	581.66	255.72	96,836.89
43	837.38	583.19	254.20	96,253.70
44	837.38	584.72	252.67	95,668.98
45	837.38	586.25	251.13	95,082.73
46	837.38	587.79	249.59	94,494.94
47	837.38	589.33	248.05	93,905.61
48	837.38	590.88	246.50	93,314.73
49	837.38	592.43	244.95	92,722.30
50	837.38	593.99	243.40	92,128.31
51	837.38	595.55	241.84	91,532.77
52	837.38	597.11	240.27	90,935.66
53	837.38	598.68	238.71	90,336.98
54	837.38	600.25	237.13	89,736.73
55	837.38	601.82	235.56	89,134.91
56	837.38	603.40	233.98	88,531.51
57	837.38	604.99	232.40	87,926.52
58	837.38	606.58	230.81	87,319.94
59	837.38	608.17	229.21	86,711.78
60	837.38	609.76	227.62	86,102.01
61	837.38	611.36	226.02	85,490.65
62	837.38	612.97	224.41	84,877.68
63	837.38	614.58	222.80	84,263.10
64	837.38	616.19	221.19	83,646.91
65	837.38	617.81	219.57	83,029.10
66	837.38	619.43	217.95	82,409.67
67	837.38	621.06	216.33	81,788.61
68	837.38	622.69	214.70	81,165.92
69	837.38	624.32	213.06	80,541.60
70	837.38	625.96	211.42	79,915.64
71	837.38	627.60	209.78	79,288.04
72	837.38	629.25	208.13	78,658.79
73	837.38	630.90	206.48	78,027.88
74	837.38	632.56	204.82	77,395.32
75	837.38	634.22	203.16	76,761.10
76	837.38	635.88	201.50	76,125.22
77	837.38	637.55	199.83	75,487.66
78	837.38	639.23	198.16	74,848.44
79	837.38	640.91	196.48	74,207.53
80	837.38	642.59	194.79	73,564.94
81	837.38	644.27	193.11	72,920.67
82	837.38	645.97	191.42	72,274.70
83	837.38	647.66	189.72	71,627.04
84	837.38	649.36	188.02	70,977.68
85	837.38	651.07	186.32	70,326.62
86	837.38	652.78	184.61	69,673.84
87	837.38	654.49	182.89	69,019.35
88	837.38	656.21	181.18	68,363.15
89	837.38	657.93	179.45	67,705.22
90	837.38	659.66	177.73	67,045.56
91	837.38	661.39	175.99	66,384.17
92	837.38	663.12	174.26	65,721.05
93	837.38	664.86	172.52	65,056.18
94	837.38	666.61	170.77	64,389.57
95	837.38	668.36	169.02	63,721.21
96	837.38	670.11	167.27	63,051.10
97	837.38	671.87	165.51	62,379.23
98	837.38	673.64	163.75	61,705.59
99	837.38	675.41	161.98	61,030.18
100	837.38	677.18	160.20	60,353.01
101	837.38	678.96	158.43	59,674.05
102	837.38	680.74	156.64	58,993.31
103	837.38	682.52	154.86	58,310.79
104	837.38	684.32	153.07	57,626.47
105	837.38	686.11	151.27	56,940.36
106	837.38	687.91	149.47	56,252.44
107	837.38	689.72	147.66	55,562.72
108	837.38	691.53	145.85	54,871.19
109	837.38	693.35	144.04	54,177.85
110	837.38	695.17	142.22	53,482.68
111	837.38	696.99	140.39	52,785.69
112	837.38	698.82	138.56	52,086.87
113	837.38	700.65	136.73	51,386.22
114	837.38	702.49	134.89	50,683.72
115	837.38	704.34	133.04	49,979.39
116	837.38	706.19	131.20	49,273.20
117	837.38	708.04	129.34	48,565.16
118	837.38	709.90	127.48	47,855.26
119	837.38	711.76	125.62	47,143.50
120	837.38	713.63	123.75	46,429.87
121	837.38	715.50	121.88	45,714.36
122	837.38	717.38	120.00	44,996.98
123	837.38	719.27	118.12	44,277.72
124	837.38	721.15	116.23	43,556.56
125	837.38	723.05	114.34	42,833.52
126	837.38	724.94	112.44	42,108.57
127	837.38	726.85	110.53	41,381.72
128	837.38	728.76	108.63	40,652.97
129	837.38	730.67	106.71	39,922.30
130	837.38	732.59	104.80	39,189.71
131	837.38	734.51	102.87	38,455.20
132	837.38	736.44	100.94	37,718.77
133	837.38	738.37	99.01	36,980.40
134	837.38	740.31	97.07	36,240.09
135	837.38	742.25	95.13	35,497.83
136	837.38	744.20	93.18	34,753.63
137	837.38	746.15	91.23	34,007.48
138	837.38	748.11	89.27	33,259.37
139	837.38	750.08	87.31	32,509.29
140	837.38	752.05	85.34	31,757.25
141	837.38	754.02	83.36	31,003.23
142	837.38	756.00	81.38	30,247.23
143	837.38	757.98	79.40	29,489.24
144	837.38	759.97	77.41	28,729.27
145	837.38	761.97	75.41	27,967.30
146	837.38	763.97	73.41	27,203.33
147	837.38	765.97	71.41	26,437.36
148	837.38	767.98	69.40	25,669.38
149	837.38	770.00	67.38	24,899.38
150	837.38	772.02	65.36	24,127.35
151	837.38	774.05	63.33	23,353.31
152	837.38	776.08	61.30	22,577.23
153	837.38	778.12	59.27	21,799.11
154	837.38	780.16	57.22	21,018.95
155	837.38	782.21	55.17	20,236.74
156	837.38	784.26	53.12	19,452.48
157	837.38	786.32	51.06	18,666.16
158	837.38	788.38	49.00	17,877.78
159	837.38	790.45	46.93	17,087.32
160	837.38	792.53	44.85	16,294.80
161	837.38	794.61	42.77	15,500.19
162	837.38	796.69	40.69	14,703.49
163	837.38	798.79	38.60	13,904.71
164	837.38	800.88	36.50	13,103.82
165	837.38	802.98	34.40	12,300.84
166	837.38	805.09	32.29	11,495.75
167	837.38	807.21	30.18	10,688.54
168	837.38	809.33	28.06	9,879.21
169	837.38	811.45	25.93	9,067.77
170	837.38	813.58	23.80	8,254.19
171	837.38	815.72	21.67	7,438.47
172	837.38	817.86	19.53	6,620.61
173	837.38	820.00	17.38	5,800.61
174	837.38	822.16	15.23	4,978.46
175	837.38	824.31	13.07	4,154.14
176	837.38	826.48	10.90	3,327.66
177	837.38	828.65	8.74	2,499.02
178	837.38	830.82	6.56	1,668.19
179	837.38	833.00	4.38	835.19
180	837.38	835.19	2.19	0.00