Mortgage Loan of $120,000 for 15 Years at 5.20%

What's the payment on a 15 year home loan for $120k at 5.20% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $961.50

$11,538 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 5.20 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	961.50	441.50	520.00	119,558.50
2	961.50	443.41	518.09	119,115.08
3	961.50	445.34	516.17	118,669.75
4	961.50	447.27	514.24	118,222.48
5	961.50	449.20	512.30	117,773.28
6	961.50	451.15	510.35	117,322.13
7	961.50	453.11	508.40	116,869.02
8	961.50	455.07	506.43	116,413.95
9	961.50	457.04	504.46	115,956.91
10	961.50	459.02	502.48	115,497.89
11	961.50	461.01	500.49	115,036.88
12	961.50	463.01	498.49	114,573.87
13	961.50	465.01	496.49	114,108.86
14	961.50	467.03	494.47	113,641.83
15	961.50	469.05	492.45	113,172.77
16	961.50	471.09	490.42	112,701.69
17	961.50	473.13	488.37	112,228.56
18	961.50	475.18	486.32	111,753.38
19	961.50	477.24	484.26	111,276.15
20	961.50	479.30	482.20	110,796.84
21	961.50	481.38	480.12	110,315.46
22	961.50	483.47	478.03	109,831.99
23	961.50	485.56	475.94	109,346.43
24	961.50	487.67	473.83	108,858.76
25	961.50	489.78	471.72	108,368.98
26	961.50	491.90	469.60	107,877.08
27	961.50	494.03	467.47	107,383.05
28	961.50	496.17	465.33	106,886.87
29	961.50	498.32	463.18	106,388.55
30	961.50	500.48	461.02	105,888.06
31	961.50	502.65	458.85	105,385.41
32	961.50	504.83	456.67	104,880.58
33	961.50	507.02	454.48	104,373.56
34	961.50	509.22	452.29	103,864.34
35	961.50	511.42	450.08	103,352.92
36	961.50	513.64	447.86	102,839.28
37	961.50	515.86	445.64	102,323.42
38	961.50	518.10	443.40	101,805.32
39	961.50	520.34	441.16	101,284.97
40	961.50	522.60	438.90	100,762.37
41	961.50	524.86	436.64	100,237.51
42	961.50	527.14	434.36	99,710.37
43	961.50	529.42	432.08	99,180.95
44	961.50	531.72	429.78	98,649.23
45	961.50	534.02	427.48	98,115.21
46	961.50	536.34	425.17	97,578.87
47	961.50	538.66	422.84	97,040.21
48	961.50	540.99	420.51	96,499.22
49	961.50	543.34	418.16	95,955.88
50	961.50	545.69	415.81	95,410.19
51	961.50	548.06	413.44	94,862.13
52	961.50	550.43	411.07	94,311.70
53	961.50	552.82	408.68	93,758.88
54	961.50	555.21	406.29	93,203.67
55	961.50	557.62	403.88	92,646.05
56	961.50	560.04	401.47	92,086.01
57	961.50	562.46	399.04	91,523.55
58	961.50	564.90	396.60	90,958.65
59	961.50	567.35	394.15	90,391.31
60	961.50	569.81	391.70	89,821.50
61	961.50	572.27	389.23	89,249.23
62	961.50	574.75	386.75	88,674.47
63	961.50	577.25	384.26	88,097.23
64	961.50	579.75	381.75	87,517.48
65	961.50	582.26	379.24	86,935.22
66	961.50	584.78	376.72	86,350.44
67	961.50	587.32	374.19	85,763.12
68	961.50	589.86	371.64	85,173.26
69	961.50	592.42	369.08	84,580.84
70	961.50	594.98	366.52	83,985.86
71	961.50	597.56	363.94	83,388.30
72	961.50	600.15	361.35	82,788.14
73	961.50	602.75	358.75	82,185.39
74	961.50	605.36	356.14	81,580.03
75	961.50	607.99	353.51	80,972.04
76	961.50	610.62	350.88	80,361.42
77	961.50	613.27	348.23	79,748.15
78	961.50	615.93	345.58	79,132.22
79	961.50	618.60	342.91	78,513.63
80	961.50	621.28	340.23	77,892.35
81	961.50	623.97	337.53	77,268.38
82	961.50	626.67	334.83	76,641.71
83	961.50	629.39	332.11	76,012.32
84	961.50	632.11	329.39	75,380.21
85	961.50	634.85	326.65	74,745.36
86	961.50	637.60	323.90	74,107.75
87	961.50	640.37	321.13	73,467.38
88	961.50	643.14	318.36	72,824.24
89	961.50	645.93	315.57	72,178.31
90	961.50	648.73	312.77	71,529.58
91	961.50	651.54	309.96	70,878.04
92	961.50	654.36	307.14	70,223.68
93	961.50	657.20	304.30	69,566.48
94	961.50	660.05	301.45	68,906.43
95	961.50	662.91	298.59	68,243.53
96	961.50	665.78	295.72	67,577.75
97	961.50	668.66	292.84	66,909.08
98	961.50	671.56	289.94	66,237.52
99	961.50	674.47	287.03	65,563.05
100	961.50	677.39	284.11	64,885.65
101	961.50	680.33	281.17	64,205.32
102	961.50	683.28	278.22	63,522.05
103	961.50	686.24	275.26	62,835.81
104	961.50	689.21	272.29	62,146.59
105	961.50	692.20	269.30	61,454.39
106	961.50	695.20	266.30	60,759.20
107	961.50	698.21	263.29	60,060.98
108	961.50	701.24	260.26	59,359.75
109	961.50	704.28	257.23	58,655.47
110	961.50	707.33	254.17	57,948.14
111	961.50	710.39	251.11	57,237.75
112	961.50	713.47	248.03	56,524.28
113	961.50	716.56	244.94	55,807.72
114	961.50	719.67	241.83	55,088.05
115	961.50	722.79	238.71	54,365.26
116	961.50	725.92	235.58	53,639.34
117	961.50	729.06	232.44	52,910.28
118	961.50	732.22	229.28	52,178.06
119	961.50	735.40	226.10	51,442.66
120	961.50	738.58	222.92	50,704.08
121	961.50	741.78	219.72	49,962.29
122	961.50	745.00	216.50	49,217.29
123	961.50	748.23	213.27	48,469.07
124	961.50	751.47	210.03	47,717.60
125	961.50	754.73	206.78	46,962.87
126	961.50	758.00	203.51	46,204.88
127	961.50	761.28	200.22	45,443.60
128	961.50	764.58	196.92	44,679.02
129	961.50	767.89	193.61	43,911.13
130	961.50	771.22	190.28	43,139.91
131	961.50	774.56	186.94	42,365.35
132	961.50	777.92	183.58	41,587.43
133	961.50	781.29	180.21	40,806.14
134	961.50	784.67	176.83	40,021.46
135	961.50	788.08	173.43	39,233.39
136	961.50	791.49	170.01	38,441.90
137	961.50	794.92	166.58	37,646.98
138	961.50	798.36	163.14	36,848.61
139	961.50	801.82	159.68	36,046.79
140	961.50	805.30	156.20	35,241.49
141	961.50	808.79	152.71	34,432.70
142	961.50	812.29	149.21	33,620.41
143	961.50	815.81	145.69	32,804.60
144	961.50	819.35	142.15	31,985.25
145	961.50	822.90	138.60	31,162.35
146	961.50	826.46	135.04	30,335.89
147	961.50	830.05	131.46	29,505.84
148	961.50	833.64	127.86	28,672.20
149	961.50	837.26	124.25	27,834.94
150	961.50	840.88	120.62	26,994.06
151	961.50	844.53	116.97	26,149.53
152	961.50	848.19	113.31	25,301.34
153	961.50	851.86	109.64	24,449.48
154	961.50	855.55	105.95	23,593.93
155	961.50	859.26	102.24	22,734.67
156	961.50	862.98	98.52	21,871.68
157	961.50	866.72	94.78	21,004.96
158	961.50	870.48	91.02	20,134.48
159	961.50	874.25	87.25	19,260.23
160	961.50	878.04	83.46	18,382.19
161	961.50	881.85	79.66	17,500.34
162	961.50	885.67	75.83	16,614.68
163	961.50	889.50	72.00	15,725.17
164	961.50	893.36	68.14	14,831.81
165	961.50	897.23	64.27	13,934.58
166	961.50	901.12	60.38	13,033.46
167	961.50	905.02	56.48	12,128.44
168	961.50	908.94	52.56	11,219.50
169	961.50	912.88	48.62	10,306.61
170	961.50	916.84	44.66	9,389.77
171	961.50	920.81	40.69	8,468.96
172	961.50	924.80	36.70	7,544.16
173	961.50	928.81	32.69	6,615.35
174	961.50	932.83	28.67	5,682.51
175	961.50	936.88	24.62	4,745.64
176	961.50	940.94	20.56	3,804.70
177	961.50	945.01	16.49	2,859.68
178	961.50	949.11	12.39	1,910.58
179	961.50	953.22	8.28	957.35
180	961.50	957.35	4.15	0.00