Mortgage Loan of $120,000 for 15 Years at 5.375%
What's the payment on a 15 year home loan for $120k at 5.375% interest?
Results
Monthly payment: $972.56
$11,671 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 5.375 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 | 972.56 | 435.06 | 537.50 | 119,564.94 |
2 | 972.56 | 437.01 | 535.55 | 119,127.93 |
3 | 972.56 | 438.96 | 533.59 | 118,688.97 |
4 | 972.56 | 440.93 | 531.63 | 118,248.04 |
5 | 972.56 | 442.91 | 529.65 | 117,805.13 |
6 | 972.56 | 444.89 | 527.67 | 117,360.24 |
7 | 972.56 | 446.88 | 525.68 | 116,913.36 |
8 | 972.56 | 448.88 | 523.67 | 116,464.48 |
9 | 972.56 | 450.89 | 521.66 | 116,013.58 |
10 | 972.56 | 452.91 | 519.64 | 115,560.67 |
11 | 972.56 | 454.94 | 517.62 | 115,105.72 |
12 | 972.56 | 456.98 | 515.58 | 114,648.74 |
13 | 972.56 | 459.03 | 513.53 | 114,189.72 |
14 | 972.56 | 461.08 | 511.47 | 113,728.63 |
15 | 972.56 | 463.15 | 509.41 | 113,265.48 |
16 | 972.56 | 465.22 | 507.33 | 112,800.26 |
17 | 972.56 | 467.31 | 505.25 | 112,332.95 |
18 | 972.56 | 469.40 | 503.16 | 111,863.55 |
19 | 972.56 | 471.50 | 501.06 | 111,392.05 |
20 | 972.56 | 473.61 | 498.94 | 110,918.43 |
21 | 972.56 | 475.74 | 496.82 | 110,442.70 |
22 | 972.56 | 477.87 | 494.69 | 109,964.83 |
23 | 972.56 | 480.01 | 492.55 | 109,484.82 |
24 | 972.56 | 482.16 | 490.40 | 109,002.67 |
25 | 972.56 | 484.32 | 488.24 | 108,518.35 |
26 | 972.56 | 486.49 | 486.07 | 108,031.86 |
27 | 972.56 | 488.67 | 483.89 | 107,543.20 |
28 | 972.56 | 490.85 | 481.70 | 107,052.34 |
29 | 972.56 | 493.05 | 479.51 | 106,559.29 |
30 | 972.56 | 495.26 | 477.30 | 106,064.03 |
31 | 972.56 | 497.48 | 475.08 | 105,566.55 |
32 | 972.56 | 499.71 | 472.85 | 105,066.84 |
33 | 972.56 | 501.95 | 470.61 | 104,564.89 |
34 | 972.56 | 504.19 | 468.36 | 104,060.70 |
35 | 972.56 | 506.45 | 466.11 | 103,554.24 |
36 | 972.56 | 508.72 | 463.84 | 103,045.52 |
37 | 972.56 | 511.00 | 461.56 | 102,534.52 |
38 | 972.56 | 513.29 | 459.27 | 102,021.23 |
39 | 972.56 | 515.59 | 456.97 | 101,505.64 |
40 | 972.56 | 517.90 | 454.66 | 100,987.74 |
41 | 972.56 | 520.22 | 452.34 | 100,467.53 |
42 | 972.56 | 522.55 | 450.01 | 99,944.98 |
43 | 972.56 | 524.89 | 447.67 | 99,420.09 |
44 | 972.56 | 527.24 | 445.32 | 98,892.85 |
45 | 972.56 | 529.60 | 442.96 | 98,363.25 |
46 | 972.56 | 531.97 | 440.59 | 97,831.28 |
47 | 972.56 | 534.36 | 438.20 | 97,296.92 |
48 | 972.56 | 536.75 | 435.81 | 96,760.17 |
49 | 972.56 | 539.15 | 433.40 | 96,221.02 |
50 | 972.56 | 541.57 | 430.99 | 95,679.45 |
51 | 972.56 | 543.99 | 428.56 | 95,135.46 |
52 | 972.56 | 546.43 | 426.13 | 94,589.02 |
53 | 972.56 | 548.88 | 423.68 | 94,040.15 |
54 | 972.56 | 551.34 | 421.22 | 93,488.81 |
55 | 972.56 | 553.81 | 418.75 | 92,935.00 |
56 | 972.56 | 556.29 | 416.27 | 92,378.72 |
57 | 972.56 | 558.78 | 413.78 | 91,819.94 |
58 | 972.56 | 561.28 | 411.28 | 91,258.66 |
59 | 972.56 | 563.80 | 408.76 | 90,694.86 |
60 | 972.56 | 566.32 | 406.24 | 90,128.54 |
61 | 972.56 | 568.86 | 403.70 | 89,559.68 |
62 | 972.56 | 571.41 | 401.15 | 88,988.27 |
63 | 972.56 | 573.97 | 398.59 | 88,414.31 |
64 | 972.56 | 576.54 | 396.02 | 87,837.77 |
65 | 972.56 | 579.12 | 393.44 | 87,258.65 |
66 | 972.56 | 581.71 | 390.85 | 86,676.94 |
67 | 972.56 | 584.32 | 388.24 | 86,092.62 |
68 | 972.56 | 586.94 | 385.62 | 85,505.69 |
69 | 972.56 | 589.56 | 382.99 | 84,916.12 |
70 | 972.56 | 592.21 | 380.35 | 84,323.92 |
71 | 972.56 | 594.86 | 377.70 | 83,729.06 |
72 | 972.56 | 597.52 | 375.04 | 83,131.54 |
73 | 972.56 | 600.20 | 372.36 | 82,531.34 |
74 | 972.56 | 602.89 | 369.67 | 81,928.45 |
75 | 972.56 | 605.59 | 366.97 | 81,322.87 |
76 | 972.56 | 608.30 | 364.26 | 80,714.57 |
77 | 972.56 | 611.02 | 361.53 | 80,103.54 |
78 | 972.56 | 613.76 | 358.80 | 79,489.78 |
79 | 972.56 | 616.51 | 356.05 | 78,873.27 |
80 | 972.56 | 619.27 | 353.29 | 78,254.00 |
81 | 972.56 | 622.05 | 350.51 | 77,631.95 |
82 | 972.56 | 624.83 | 347.73 | 77,007.12 |
83 | 972.56 | 627.63 | 344.93 | 76,379.49 |
84 | 972.56 | 630.44 | 342.12 | 75,749.05 |
85 | 972.56 | 633.27 | 339.29 | 75,115.78 |
86 | 972.56 | 636.10 | 336.46 | 74,479.68 |
87 | 972.56 | 638.95 | 333.61 | 73,840.73 |
88 | 972.56 | 641.81 | 330.74 | 73,198.91 |
89 | 972.56 | 644.69 | 327.87 | 72,554.23 |
90 | 972.56 | 647.58 | 324.98 | 71,906.65 |
91 | 972.56 | 650.48 | 322.08 | 71,256.17 |
92 | 972.56 | 653.39 | 319.17 | 70,602.78 |
93 | 972.56 | 656.32 | 316.24 | 69,946.47 |
94 | 972.56 | 659.26 | 313.30 | 69,287.21 |
95 | 972.56 | 662.21 | 310.35 | 68,625.00 |
96 | 972.56 | 665.18 | 307.38 | 67,959.82 |
97 | 972.56 | 668.16 | 304.40 | 67,291.67 |
98 | 972.56 | 671.15 | 301.41 | 66,620.52 |
99 | 972.56 | 674.15 | 298.40 | 65,946.37 |
100 | 972.56 | 677.17 | 295.38 | 65,269.19 |
101 | 972.56 | 680.21 | 292.35 | 64,588.99 |
102 | 972.56 | 683.25 | 289.30 | 63,905.73 |
103 | 972.56 | 686.31 | 286.24 | 63,219.42 |
104 | 972.56 | 689.39 | 283.17 | 62,530.03 |
105 | 972.56 | 692.48 | 280.08 | 61,837.56 |
106 | 972.56 | 695.58 | 276.98 | 61,141.98 |
107 | 972.56 | 698.69 | 273.87 | 60,443.28 |
108 | 972.56 | 701.82 | 270.74 | 59,741.46 |
109 | 972.56 | 704.97 | 267.59 | 59,036.49 |
110 | 972.56 | 708.12 | 264.43 | 58,328.37 |
111 | 972.56 | 711.30 | 261.26 | 57,617.07 |
112 | 972.56 | 714.48 | 258.08 | 56,902.59 |
113 | 972.56 | 717.68 | 254.88 | 56,184.91 |
114 | 972.56 | 720.90 | 251.66 | 55,464.01 |
115 | 972.56 | 724.13 | 248.43 | 54,739.89 |
116 | 972.56 | 727.37 | 245.19 | 54,012.52 |
117 | 972.56 | 730.63 | 241.93 | 53,281.89 |
118 | 972.56 | 733.90 | 238.66 | 52,547.99 |
119 | 972.56 | 737.19 | 235.37 | 51,810.80 |
120 | 972.56 | 740.49 | 232.07 | 51,070.31 |
121 | 972.56 | 743.81 | 228.75 | 50,326.51 |
122 | 972.56 | 747.14 | 225.42 | 49,579.37 |
123 | 972.56 | 750.48 | 222.07 | 48,828.89 |
124 | 972.56 | 753.85 | 218.71 | 48,075.04 |
125 | 972.56 | 757.22 | 215.34 | 47,317.82 |
126 | 972.56 | 760.61 | 211.94 | 46,557.20 |
127 | 972.56 | 764.02 | 208.54 | 45,793.18 |
128 | 972.56 | 767.44 | 205.12 | 45,025.74 |
129 | 972.56 | 770.88 | 201.68 | 44,254.86 |
130 | 972.56 | 774.33 | 198.22 | 43,480.52 |
131 | 972.56 | 777.80 | 194.76 | 42,702.72 |
132 | 972.56 | 781.29 | 191.27 | 41,921.44 |
133 | 972.56 | 784.79 | 187.77 | 41,136.65 |
134 | 972.56 | 788.30 | 184.26 | 40,348.35 |
135 | 972.56 | 791.83 | 180.73 | 39,556.52 |
136 | 972.56 | 795.38 | 177.18 | 38,761.14 |
137 | 972.56 | 798.94 | 173.62 | 37,962.20 |
138 | 972.56 | 802.52 | 170.04 | 37,159.68 |
139 | 972.56 | 806.11 | 166.44 | 36,353.57 |
140 | 972.56 | 809.72 | 162.83 | 35,543.84 |
141 | 972.56 | 813.35 | 159.21 | 34,730.49 |
142 | 972.56 | 816.99 | 155.56 | 33,913.49 |
143 | 972.56 | 820.65 | 151.90 | 33,092.84 |
144 | 972.56 | 824.33 | 148.23 | 32,268.51 |
145 | 972.56 | 828.02 | 144.54 | 31,440.49 |
146 | 972.56 | 831.73 | 140.83 | 30,608.76 |
147 | 972.56 | 835.46 | 137.10 | 29,773.30 |
148 | 972.56 | 839.20 | 133.36 | 28,934.10 |
149 | 972.56 | 842.96 | 129.60 | 28,091.14 |
150 | 972.56 | 846.73 | 125.82 | 27,244.41 |
151 | 972.56 | 850.53 | 122.03 | 26,393.88 |
152 | 972.56 | 854.34 | 118.22 | 25,539.55 |
153 | 972.56 | 858.16 | 114.40 | 24,681.38 |
154 | 972.56 | 862.01 | 110.55 | 23,819.38 |
155 | 972.56 | 865.87 | 106.69 | 22,953.51 |
156 | 972.56 | 869.75 | 102.81 | 22,083.76 |
157 | 972.56 | 873.64 | 98.92 | 21,210.12 |
158 | 972.56 | 877.55 | 95.00 | 20,332.57 |
159 | 972.56 | 881.49 | 91.07 | 19,451.08 |
160 | 972.56 | 885.43 | 87.12 | 18,565.65 |
161 | 972.56 | 889.40 | 83.16 | 17,676.25 |
162 | 972.56 | 893.38 | 79.17 | 16,782.87 |
163 | 972.56 | 897.39 | 75.17 | 15,885.48 |
164 | 972.56 | 901.40 | 71.15 | 14,984.08 |
165 | 972.56 | 905.44 | 67.12 | 14,078.63 |
166 | 972.56 | 909.50 | 63.06 | 13,169.13 |
167 | 972.56 | 913.57 | 58.99 | 12,255.56 |
168 | 972.56 | 917.66 | 54.89 | 11,337.90 |
169 | 972.56 | 921.77 | 50.78 | 10,416.13 |
170 | 972.56 | 925.90 | 46.66 | 9,490.22 |
171 | 972.56 | 930.05 | 42.51 | 8,560.17 |
172 | 972.56 | 934.22 | 38.34 | 7,625.96 |
173 | 972.56 | 938.40 | 34.16 | 6,687.56 |
174 | 972.56 | 942.60 | 29.95 | 5,744.95 |
175 | 972.56 | 946.83 | 25.73 | 4,798.13 |
176 | 972.56 | 951.07 | 21.49 | 3,847.06 |
177 | 972.56 | 955.33 | 17.23 | 2,891.73 |
178 | 972.56 | 959.61 | 12.95 | 1,932.13 |
179 | 972.56 | 963.90 | 8.65 | 968.22 |
180 | 972.56 | 968.22 | 4.34 | 0.00 |