Mortgage Loan of $120,000 for 15 Years at 5.00%
What's the payment on a 15 year home loan for $120k at 5.00% interest?
Results
Monthly payment: $948.95
$11,387 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 5.00 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 | 948.95 | 448.95 | 500.00 | 119,551.05 |
2 | 948.95 | 450.82 | 498.13 | 119,100.22 |
3 | 948.95 | 452.70 | 496.25 | 118,647.52 |
4 | 948.95 | 454.59 | 494.36 | 118,192.94 |
5 | 948.95 | 456.48 | 492.47 | 117,736.45 |
6 | 948.95 | 458.38 | 490.57 | 117,278.07 |
7 | 948.95 | 460.29 | 488.66 | 116,817.78 |
8 | 948.95 | 462.21 | 486.74 | 116,355.56 |
9 | 948.95 | 464.14 | 484.81 | 115,891.43 |
10 | 948.95 | 466.07 | 482.88 | 115,425.36 |
11 | 948.95 | 468.01 | 480.94 | 114,957.34 |
12 | 948.95 | 469.96 | 478.99 | 114,487.38 |
13 | 948.95 | 471.92 | 477.03 | 114,015.46 |
14 | 948.95 | 473.89 | 475.06 | 113,541.57 |
15 | 948.95 | 475.86 | 473.09 | 113,065.71 |
16 | 948.95 | 477.85 | 471.11 | 112,587.86 |
17 | 948.95 | 479.84 | 469.12 | 112,108.03 |
18 | 948.95 | 481.84 | 467.12 | 111,626.19 |
19 | 948.95 | 483.84 | 465.11 | 111,142.35 |
20 | 948.95 | 485.86 | 463.09 | 110,656.49 |
21 | 948.95 | 487.88 | 461.07 | 110,168.60 |
22 | 948.95 | 489.92 | 459.04 | 109,678.69 |
23 | 948.95 | 491.96 | 456.99 | 109,186.73 |
24 | 948.95 | 494.01 | 454.94 | 108,692.72 |
25 | 948.95 | 496.07 | 452.89 | 108,196.66 |
26 | 948.95 | 498.13 | 450.82 | 107,698.52 |
27 | 948.95 | 500.21 | 448.74 | 107,198.31 |
28 | 948.95 | 502.29 | 446.66 | 106,696.02 |
29 | 948.95 | 504.39 | 444.57 | 106,191.64 |
30 | 948.95 | 506.49 | 442.47 | 105,685.15 |
31 | 948.95 | 508.60 | 440.35 | 105,176.55 |
32 | 948.95 | 510.72 | 438.24 | 104,665.83 |
33 | 948.95 | 512.84 | 436.11 | 104,152.99 |
34 | 948.95 | 514.98 | 433.97 | 103,638.01 |
35 | 948.95 | 517.13 | 431.83 | 103,120.88 |
36 | 948.95 | 519.28 | 429.67 | 102,601.60 |
37 | 948.95 | 521.45 | 427.51 | 102,080.15 |
38 | 948.95 | 523.62 | 425.33 | 101,556.53 |
39 | 948.95 | 525.80 | 423.15 | 101,030.73 |
40 | 948.95 | 527.99 | 420.96 | 100,502.74 |
41 | 948.95 | 530.19 | 418.76 | 99,972.55 |
42 | 948.95 | 532.40 | 416.55 | 99,440.15 |
43 | 948.95 | 534.62 | 414.33 | 98,905.53 |
44 | 948.95 | 536.85 | 412.11 | 98,368.69 |
45 | 948.95 | 539.08 | 409.87 | 97,829.61 |
46 | 948.95 | 541.33 | 407.62 | 97,288.28 |
47 | 948.95 | 543.58 | 405.37 | 96,744.69 |
48 | 948.95 | 545.85 | 403.10 | 96,198.84 |
49 | 948.95 | 548.12 | 400.83 | 95,650.72 |
50 | 948.95 | 550.41 | 398.54 | 95,100.31 |
51 | 948.95 | 552.70 | 396.25 | 94,547.61 |
52 | 948.95 | 555.00 | 393.95 | 93,992.61 |
53 | 948.95 | 557.32 | 391.64 | 93,435.29 |
54 | 948.95 | 559.64 | 389.31 | 92,875.65 |
55 | 948.95 | 561.97 | 386.98 | 92,313.68 |
56 | 948.95 | 564.31 | 384.64 | 91,749.37 |
57 | 948.95 | 566.66 | 382.29 | 91,182.71 |
58 | 948.95 | 569.02 | 379.93 | 90,613.68 |
59 | 948.95 | 571.40 | 377.56 | 90,042.29 |
60 | 948.95 | 573.78 | 375.18 | 89,468.51 |
61 | 948.95 | 576.17 | 372.79 | 88,892.34 |
62 | 948.95 | 578.57 | 370.38 | 88,313.77 |
63 | 948.95 | 580.98 | 367.97 | 87,732.80 |
64 | 948.95 | 583.40 | 365.55 | 87,149.40 |
65 | 948.95 | 585.83 | 363.12 | 86,563.57 |
66 | 948.95 | 588.27 | 360.68 | 85,975.30 |
67 | 948.95 | 590.72 | 358.23 | 85,384.57 |
68 | 948.95 | 593.18 | 355.77 | 84,791.39 |
69 | 948.95 | 595.65 | 353.30 | 84,195.74 |
70 | 948.95 | 598.14 | 350.82 | 83,597.60 |
71 | 948.95 | 600.63 | 348.32 | 82,996.97 |
72 | 948.95 | 603.13 | 345.82 | 82,393.84 |
73 | 948.95 | 605.64 | 343.31 | 81,788.19 |
74 | 948.95 | 608.17 | 340.78 | 81,180.03 |
75 | 948.95 | 610.70 | 338.25 | 80,569.32 |
76 | 948.95 | 613.25 | 335.71 | 79,956.08 |
77 | 948.95 | 615.80 | 333.15 | 79,340.28 |
78 | 948.95 | 618.37 | 330.58 | 78,721.91 |
79 | 948.95 | 620.94 | 328.01 | 78,100.96 |
80 | 948.95 | 623.53 | 325.42 | 77,477.43 |
81 | 948.95 | 626.13 | 322.82 | 76,851.30 |
82 | 948.95 | 628.74 | 320.21 | 76,222.56 |
83 | 948.95 | 631.36 | 317.59 | 75,591.20 |
84 | 948.95 | 633.99 | 314.96 | 74,957.22 |
85 | 948.95 | 636.63 | 312.32 | 74,320.58 |
86 | 948.95 | 639.28 | 309.67 | 73,681.30 |
87 | 948.95 | 641.95 | 307.01 | 73,039.35 |
88 | 948.95 | 644.62 | 304.33 | 72,394.73 |
89 | 948.95 | 647.31 | 301.64 | 71,747.43 |
90 | 948.95 | 650.00 | 298.95 | 71,097.42 |
91 | 948.95 | 652.71 | 296.24 | 70,444.71 |
92 | 948.95 | 655.43 | 293.52 | 69,789.27 |
93 | 948.95 | 658.16 | 290.79 | 69,131.11 |
94 | 948.95 | 660.91 | 288.05 | 68,470.20 |
95 | 948.95 | 663.66 | 285.29 | 67,806.55 |
96 | 948.95 | 666.43 | 282.53 | 67,140.12 |
97 | 948.95 | 669.20 | 279.75 | 66,470.92 |
98 | 948.95 | 671.99 | 276.96 | 65,798.93 |
99 | 948.95 | 674.79 | 274.16 | 65,124.14 |
100 | 948.95 | 677.60 | 271.35 | 64,446.54 |
101 | 948.95 | 680.43 | 268.53 | 63,766.11 |
102 | 948.95 | 683.26 | 265.69 | 63,082.85 |
103 | 948.95 | 686.11 | 262.85 | 62,396.74 |
104 | 948.95 | 688.97 | 259.99 | 61,707.78 |
105 | 948.95 | 691.84 | 257.12 | 61,015.94 |
106 | 948.95 | 694.72 | 254.23 | 60,321.22 |
107 | 948.95 | 697.61 | 251.34 | 59,623.61 |
108 | 948.95 | 700.52 | 248.43 | 58,923.09 |
109 | 948.95 | 703.44 | 245.51 | 58,219.65 |
110 | 948.95 | 706.37 | 242.58 | 57,513.28 |
111 | 948.95 | 709.31 | 239.64 | 56,803.96 |
112 | 948.95 | 712.27 | 236.68 | 56,091.69 |
113 | 948.95 | 715.24 | 233.72 | 55,376.46 |
114 | 948.95 | 718.22 | 230.74 | 54,658.24 |
115 | 948.95 | 721.21 | 227.74 | 53,937.03 |
116 | 948.95 | 724.21 | 224.74 | 53,212.82 |
117 | 948.95 | 727.23 | 221.72 | 52,485.58 |
118 | 948.95 | 730.26 | 218.69 | 51,755.32 |
119 | 948.95 | 733.31 | 215.65 | 51,022.02 |
120 | 948.95 | 736.36 | 212.59 | 50,285.66 |
121 | 948.95 | 739.43 | 209.52 | 49,546.23 |
122 | 948.95 | 742.51 | 206.44 | 48,803.72 |
123 | 948.95 | 745.60 | 203.35 | 48,058.11 |
124 | 948.95 | 748.71 | 200.24 | 47,309.40 |
125 | 948.95 | 751.83 | 197.12 | 46,557.57 |
126 | 948.95 | 754.96 | 193.99 | 45,802.61 |
127 | 948.95 | 758.11 | 190.84 | 45,044.50 |
128 | 948.95 | 761.27 | 187.69 | 44,283.24 |
129 | 948.95 | 764.44 | 184.51 | 43,518.80 |
130 | 948.95 | 767.62 | 181.33 | 42,751.17 |
131 | 948.95 | 770.82 | 178.13 | 41,980.35 |
132 | 948.95 | 774.03 | 174.92 | 41,206.32 |
133 | 948.95 | 777.26 | 171.69 | 40,429.06 |
134 | 948.95 | 780.50 | 168.45 | 39,648.56 |
135 | 948.95 | 783.75 | 165.20 | 38,864.81 |
136 | 948.95 | 787.02 | 161.94 | 38,077.79 |
137 | 948.95 | 790.29 | 158.66 | 37,287.50 |
138 | 948.95 | 793.59 | 155.36 | 36,493.91 |
139 | 948.95 | 796.89 | 152.06 | 35,697.02 |
140 | 948.95 | 800.21 | 148.74 | 34,896.80 |
141 | 948.95 | 803.55 | 145.40 | 34,093.25 |
142 | 948.95 | 806.90 | 142.06 | 33,286.36 |
143 | 948.95 | 810.26 | 138.69 | 32,476.10 |
144 | 948.95 | 813.64 | 135.32 | 31,662.46 |
145 | 948.95 | 817.03 | 131.93 | 30,845.44 |
146 | 948.95 | 820.43 | 128.52 | 30,025.01 |
147 | 948.95 | 823.85 | 125.10 | 29,201.16 |
148 | 948.95 | 827.28 | 121.67 | 28,373.88 |
149 | 948.95 | 830.73 | 118.22 | 27,543.15 |
150 | 948.95 | 834.19 | 114.76 | 26,708.96 |
151 | 948.95 | 837.67 | 111.29 | 25,871.29 |
152 | 948.95 | 841.16 | 107.80 | 25,030.14 |
153 | 948.95 | 844.66 | 104.29 | 24,185.48 |
154 | 948.95 | 848.18 | 100.77 | 23,337.30 |
155 | 948.95 | 851.71 | 97.24 | 22,485.59 |
156 | 948.95 | 855.26 | 93.69 | 21,630.32 |
157 | 948.95 | 858.83 | 90.13 | 20,771.50 |
158 | 948.95 | 862.40 | 86.55 | 19,909.09 |
159 | 948.95 | 866.00 | 82.95 | 19,043.10 |
160 | 948.95 | 869.61 | 79.35 | 18,173.49 |
161 | 948.95 | 873.23 | 75.72 | 17,300.26 |
162 | 948.95 | 876.87 | 72.08 | 16,423.39 |
163 | 948.95 | 880.52 | 68.43 | 15,542.87 |
164 | 948.95 | 884.19 | 64.76 | 14,658.68 |
165 | 948.95 | 887.87 | 61.08 | 13,770.81 |
166 | 948.95 | 891.57 | 57.38 | 12,879.23 |
167 | 948.95 | 895.29 | 53.66 | 11,983.94 |
168 | 948.95 | 899.02 | 49.93 | 11,084.92 |
169 | 948.95 | 902.77 | 46.19 | 10,182.16 |
170 | 948.95 | 906.53 | 42.43 | 9,275.63 |
171 | 948.95 | 910.30 | 38.65 | 8,365.33 |
172 | 948.95 | 914.10 | 34.86 | 7,451.23 |
173 | 948.95 | 917.91 | 31.05 | 6,533.32 |
174 | 948.95 | 921.73 | 27.22 | 5,611.59 |
175 | 948.95 | 925.57 | 23.38 | 4,686.02 |
176 | 948.95 | 929.43 | 19.53 | 3,756.60 |
177 | 948.95 | 933.30 | 15.65 | 2,823.30 |
178 | 948.95 | 937.19 | 11.76 | 1,886.11 |
179 | 948.95 | 941.09 | 7.86 | 945.01 |
180 | 948.95 | 945.01 | 3.94 | 0.00 |