Mortgage Loan of $120,000 for 15 Years at 5.45%

What's the payment on a 15 year home loan for $120k at 5.45% interest?
Loan Amount
$
Length
Interest Rate
%
check current rates
Results
Monthly payment: $977.32
$11,728 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 5.45 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
1 977.32 432.32 545.00 119,567.68
2 977.32 434.28 543.04 119,133.40
3 977.32 436.25 541.06 118,697.14
4 977.32 438.24 539.08 118,258.91
5 977.32 440.23 537.09 117,818.68
6 977.32 442.23 535.09 117,376.45
7 977.32 444.23 533.08 116,932.22
8 977.32 446.25 531.07 116,485.97
9 977.32 448.28 529.04 116,037.69
10 977.32 450.31 527.00 115,587.37
11 977.32 452.36 524.96 115,135.02
12 977.32 454.41 522.90 114,680.60
13 977.32 456.48 520.84 114,224.12
14 977.32 458.55 518.77 113,765.57
15 977.32 460.63 516.69 113,304.94
16 977.32 462.73 514.59 112,842.21
17 977.32 464.83 512.49 112,377.38
18 977.32 466.94 510.38 111,910.45
19 977.32 469.06 508.26 111,441.39
20 977.32 471.19 506.13 110,970.20
21 977.32 473.33 503.99 110,496.87
22 977.32 475.48 501.84 110,021.39
23 977.32 477.64 499.68 109,543.75
24 977.32 479.81 497.51 109,063.94
25 977.32 481.99 495.33 108,581.95
26 977.32 484.18 493.14 108,097.78
27 977.32 486.38 490.94 107,611.40
28 977.32 488.58 488.74 107,122.82
29 977.32 490.80 486.52 106,632.02
30 977.32 493.03 484.29 106,138.98
31 977.32 495.27 482.05 105,643.71
32 977.32 497.52 479.80 105,146.19
33 977.32 499.78 477.54 104,646.41
34 977.32 502.05 475.27 104,144.36
35 977.32 504.33 472.99 103,640.03
36 977.32 506.62 470.70 103,133.41
37 977.32 508.92 468.40 102,624.49
38 977.32 511.23 466.09 102,113.26
39 977.32 513.55 463.76 101,599.70
40 977.32 515.89 461.43 101,083.82
41 977.32 518.23 459.09 100,565.59
42 977.32 520.58 456.74 100,045.00
43 977.32 522.95 454.37 99,522.05
44 977.32 525.32 452.00 98,996.73
45 977.32 527.71 449.61 98,469.02
46 977.32 530.11 447.21 97,938.92
47 977.32 532.51 444.81 97,406.40
48 977.32 534.93 442.39 96,871.47
49 977.32 537.36 439.96 96,334.11
50 977.32 539.80 437.52 95,794.31
51 977.32 542.25 435.07 95,252.05
52 977.32 544.72 432.60 94,707.34
53 977.32 547.19 430.13 94,160.15
54 977.32 549.68 427.64 93,610.47
55 977.32 552.17 425.15 93,058.30
56 977.32 554.68 422.64 92,503.62
57 977.32 557.20 420.12 91,946.42
58 977.32 559.73 417.59 91,386.69
59 977.32 562.27 415.05 90,824.42
60 977.32 564.82 412.49 90,259.60
61 977.32 567.39 409.93 89,692.21
62 977.32 569.97 407.35 89,122.24
63 977.32 572.56 404.76 88,549.69
64 977.32 575.16 402.16 87,974.53
65 977.32 577.77 399.55 87,396.76
66 977.32 580.39 396.93 86,816.37
67 977.32 583.03 394.29 86,233.34
68 977.32 585.68 391.64 85,647.67
69 977.32 588.34 388.98 85,059.33
70 977.32 591.01 386.31 84,468.32
71 977.32 593.69 383.63 83,874.63
72 977.32 596.39 380.93 83,278.24
73 977.32 599.10 378.22 82,679.14
74 977.32 601.82 375.50 82,077.33
75 977.32 604.55 372.77 81,472.77
76 977.32 607.30 370.02 80,865.48
77 977.32 610.06 367.26 80,255.42
78 977.32 612.83 364.49 79,642.60
79 977.32 615.61 361.71 79,026.99
80 977.32 618.40 358.91 78,408.58
81 977.32 621.21 356.11 77,787.37
82 977.32 624.03 353.28 77,163.33
83 977.32 626.87 350.45 76,536.47
84 977.32 629.72 347.60 75,906.75
85 977.32 632.58 344.74 75,274.17
86 977.32 635.45 341.87 74,638.72
87 977.32 638.33 338.98 74,000.39
88 977.32 641.23 336.09 73,359.16
89 977.32 644.15 333.17 72,715.01
90 977.32 647.07 330.25 72,067.94
91 977.32 650.01 327.31 71,417.93
92 977.32 652.96 324.36 70,764.96
93 977.32 655.93 321.39 70,109.04
94 977.32 658.91 318.41 69,450.13
95 977.32 661.90 315.42 68,788.23
96 977.32 664.91 312.41 68,123.32
97 977.32 667.93 309.39 67,455.40
98 977.32 670.96 306.36 66,784.44
99 977.32 674.01 303.31 66,110.43
100 977.32 677.07 300.25 65,433.36
101 977.32 680.14 297.18 64,753.22
102 977.32 683.23 294.09 64,069.99
103 977.32 686.33 290.98 63,383.65
104 977.32 689.45 287.87 62,694.20
105 977.32 692.58 284.74 62,001.62
106 977.32 695.73 281.59 61,305.89
107 977.32 698.89 278.43 60,607.00
108 977.32 702.06 275.26 59,904.94
109 977.32 705.25 272.07 59,199.69
110 977.32 708.45 268.87 58,491.24
111 977.32 711.67 265.65 57,779.57
112 977.32 714.90 262.42 57,064.66
113 977.32 718.15 259.17 56,346.51
114 977.32 721.41 255.91 55,625.10
115 977.32 724.69 252.63 54,900.41
116 977.32 727.98 249.34 54,172.43
117 977.32 731.29 246.03 53,441.14
118 977.32 734.61 242.71 52,706.54
119 977.32 737.94 239.38 51,968.59
120 977.32 741.30 236.02 51,227.30
121 977.32 744.66 232.66 50,482.64
122 977.32 748.04 229.28 49,734.59
123 977.32 751.44 225.88 48,983.15
124 977.32 754.85 222.47 48,228.30
125 977.32 758.28 219.04 47,470.02
126 977.32 761.73 215.59 46,708.29
127 977.32 765.19 212.13 45,943.10
128 977.32 768.66 208.66 45,174.44
129 977.32 772.15 205.17 44,402.29
130 977.32 775.66 201.66 43,626.63
131 977.32 779.18 198.14 42,847.45
132 977.32 782.72 194.60 42,064.73
133 977.32 786.28 191.04 41,278.46
134 977.32 789.85 187.47 40,488.61
135 977.32 793.43 183.89 39,695.18
136 977.32 797.04 180.28 38,898.14
137 977.32 800.66 176.66 38,097.48
138 977.32 804.29 173.03 37,293.19
139 977.32 807.95 169.37 36,485.24
140 977.32 811.62 165.70 35,673.63
141 977.32 815.30 162.02 34,858.33
142 977.32 819.00 158.31 34,039.32
143 977.32 822.72 154.60 33,216.60
144 977.32 826.46 150.86 32,390.14
145 977.32 830.21 147.11 31,559.92
146 977.32 833.98 143.33 30,725.94
147 977.32 837.77 139.55 29,888.17
148 977.32 841.58 135.74 29,046.59
149 977.32 845.40 131.92 28,201.19
150 977.32 849.24 128.08 27,351.95
151 977.32 853.10 124.22 26,498.86
152 977.32 856.97 120.35 25,641.89
153 977.32 860.86 116.46 24,781.02
154 977.32 864.77 112.55 23,916.25
155 977.32 868.70 108.62 23,047.55
156 977.32 872.64 104.67 22,174.91
157 977.32 876.61 100.71 21,298.30
158 977.32 880.59 96.73 20,417.71
159 977.32 884.59 92.73 19,533.12
160 977.32 888.61 88.71 18,644.52
161 977.32 892.64 84.68 17,751.87
162 977.32 896.70 80.62 16,855.18
163 977.32 900.77 76.55 15,954.41
164 977.32 904.86 72.46 15,049.55
165 977.32 908.97 68.35 14,140.58
166 977.32 913.10 64.22 13,227.48
167 977.32 917.24 60.07 12,310.24
168 977.32 921.41 55.91 11,388.83
169 977.32 925.59 51.72 10,463.23
170 977.32 929.80 47.52 9,533.44
171 977.32 934.02 43.30 8,599.41
172 977.32 938.26 39.06 7,661.15
173 977.32 942.52 34.79 6,718.63
174 977.32 946.81 30.51 5,771.82
175 977.32 951.11 26.21 4,820.72
176 977.32 955.43 21.89 3,865.29
177 977.32 959.76 17.55 2,905.53
178 977.32 964.12 13.20 1,941.40
179 977.32 968.50 8.82 972.90
180 977.32 972.90 4.42 0.00
© H Brothers Inc, 2007–2024
Contact Us • About Us • Loans • 30 Year Mortgage • Inflation