Mortgage Loan of $120,000 for 15 Years at 5.80%
What's the payment on a 15 year home loan for $120k at 5.80% interest?
Results
Monthly payment: $999.71
$11,996 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 5.80 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 | 999.71 | 419.71 | 580.00 | 119,580.29 |
2 | 999.71 | 421.74 | 577.97 | 119,158.56 |
3 | 999.71 | 423.77 | 575.93 | 118,734.78 |
4 | 999.71 | 425.82 | 573.88 | 118,308.96 |
5 | 999.71 | 427.88 | 571.83 | 117,881.08 |
6 | 999.71 | 429.95 | 569.76 | 117,451.13 |
7 | 999.71 | 432.03 | 567.68 | 117,019.10 |
8 | 999.71 | 434.12 | 565.59 | 116,584.98 |
9 | 999.71 | 436.21 | 563.49 | 116,148.77 |
10 | 999.71 | 438.32 | 561.39 | 115,710.45 |
11 | 999.71 | 440.44 | 559.27 | 115,270.01 |
12 | 999.71 | 442.57 | 557.14 | 114,827.44 |
13 | 999.71 | 444.71 | 555.00 | 114,382.73 |
14 | 999.71 | 446.86 | 552.85 | 113,935.87 |
15 | 999.71 | 449.02 | 550.69 | 113,486.85 |
16 | 999.71 | 451.19 | 548.52 | 113,035.67 |
17 | 999.71 | 453.37 | 546.34 | 112,582.30 |
18 | 999.71 | 455.56 | 544.15 | 112,126.74 |
19 | 999.71 | 457.76 | 541.95 | 111,668.98 |
20 | 999.71 | 459.97 | 539.73 | 111,209.00 |
21 | 999.71 | 462.20 | 537.51 | 110,746.80 |
22 | 999.71 | 464.43 | 535.28 | 110,282.37 |
23 | 999.71 | 466.68 | 533.03 | 109,815.70 |
24 | 999.71 | 468.93 | 530.78 | 109,346.76 |
25 | 999.71 | 471.20 | 528.51 | 108,875.57 |
26 | 999.71 | 473.48 | 526.23 | 108,402.09 |
27 | 999.71 | 475.76 | 523.94 | 107,926.32 |
28 | 999.71 | 478.06 | 521.64 | 107,448.26 |
29 | 999.71 | 480.37 | 519.33 | 106,967.89 |
30 | 999.71 | 482.70 | 517.01 | 106,485.19 |
31 | 999.71 | 485.03 | 514.68 | 106,000.16 |
32 | 999.71 | 487.37 | 512.33 | 105,512.79 |
33 | 999.71 | 489.73 | 509.98 | 105,023.06 |
34 | 999.71 | 492.10 | 507.61 | 104,530.96 |
35 | 999.71 | 494.47 | 505.23 | 104,036.49 |
36 | 999.71 | 496.86 | 502.84 | 103,539.62 |
37 | 999.71 | 499.27 | 500.44 | 103,040.36 |
38 | 999.71 | 501.68 | 498.03 | 102,538.68 |
39 | 999.71 | 504.10 | 495.60 | 102,034.57 |
40 | 999.71 | 506.54 | 493.17 | 101,528.03 |
41 | 999.71 | 508.99 | 490.72 | 101,019.04 |
42 | 999.71 | 511.45 | 488.26 | 100,507.59 |
43 | 999.71 | 513.92 | 485.79 | 99,993.67 |
44 | 999.71 | 516.41 | 483.30 | 99,477.27 |
45 | 999.71 | 518.90 | 480.81 | 98,958.37 |
46 | 999.71 | 521.41 | 478.30 | 98,436.96 |
47 | 999.71 | 523.93 | 475.78 | 97,913.03 |
48 | 999.71 | 526.46 | 473.25 | 97,386.57 |
49 | 999.71 | 529.01 | 470.70 | 96,857.56 |
50 | 999.71 | 531.56 | 468.14 | 96,326.00 |
51 | 999.71 | 534.13 | 465.58 | 95,791.86 |
52 | 999.71 | 536.71 | 462.99 | 95,255.15 |
53 | 999.71 | 539.31 | 460.40 | 94,715.84 |
54 | 999.71 | 541.91 | 457.79 | 94,173.93 |
55 | 999.71 | 544.53 | 455.17 | 93,629.39 |
56 | 999.71 | 547.17 | 452.54 | 93,082.23 |
57 | 999.71 | 549.81 | 449.90 | 92,532.42 |
58 | 999.71 | 552.47 | 447.24 | 91,979.95 |
59 | 999.71 | 555.14 | 444.57 | 91,424.81 |
60 | 999.71 | 557.82 | 441.89 | 90,866.99 |
61 | 999.71 | 560.52 | 439.19 | 90,306.47 |
62 | 999.71 | 563.23 | 436.48 | 89,743.25 |
63 | 999.71 | 565.95 | 433.76 | 89,177.30 |
64 | 999.71 | 568.68 | 431.02 | 88,608.61 |
65 | 999.71 | 571.43 | 428.27 | 88,037.18 |
66 | 999.71 | 574.19 | 425.51 | 87,462.99 |
67 | 999.71 | 576.97 | 422.74 | 86,886.02 |
68 | 999.71 | 579.76 | 419.95 | 86,306.26 |
69 | 999.71 | 582.56 | 417.15 | 85,723.70 |
70 | 999.71 | 585.38 | 414.33 | 85,138.32 |
71 | 999.71 | 588.21 | 411.50 | 84,550.11 |
72 | 999.71 | 591.05 | 408.66 | 83,959.07 |
73 | 999.71 | 593.91 | 405.80 | 83,365.16 |
74 | 999.71 | 596.78 | 402.93 | 82,768.38 |
75 | 999.71 | 599.66 | 400.05 | 82,168.72 |
76 | 999.71 | 602.56 | 397.15 | 81,566.16 |
77 | 999.71 | 605.47 | 394.24 | 80,960.69 |
78 | 999.71 | 608.40 | 391.31 | 80,352.29 |
79 | 999.71 | 611.34 | 388.37 | 79,740.96 |
80 | 999.71 | 614.29 | 385.41 | 79,126.66 |
81 | 999.71 | 617.26 | 382.45 | 78,509.40 |
82 | 999.71 | 620.25 | 379.46 | 77,889.15 |
83 | 999.71 | 623.24 | 376.46 | 77,265.91 |
84 | 999.71 | 626.26 | 373.45 | 76,639.66 |
85 | 999.71 | 629.28 | 370.43 | 76,010.37 |
86 | 999.71 | 632.32 | 367.38 | 75,378.05 |
87 | 999.71 | 635.38 | 364.33 | 74,742.67 |
88 | 999.71 | 638.45 | 361.26 | 74,104.22 |
89 | 999.71 | 641.54 | 358.17 | 73,462.68 |
90 | 999.71 | 644.64 | 355.07 | 72,818.04 |
91 | 999.71 | 647.75 | 351.95 | 72,170.29 |
92 | 999.71 | 650.88 | 348.82 | 71,519.40 |
93 | 999.71 | 654.03 | 345.68 | 70,865.37 |
94 | 999.71 | 657.19 | 342.52 | 70,208.18 |
95 | 999.71 | 660.37 | 339.34 | 69,547.81 |
96 | 999.71 | 663.56 | 336.15 | 68,884.25 |
97 | 999.71 | 666.77 | 332.94 | 68,217.48 |
98 | 999.71 | 669.99 | 329.72 | 67,547.49 |
99 | 999.71 | 673.23 | 326.48 | 66,874.27 |
100 | 999.71 | 676.48 | 323.23 | 66,197.78 |
101 | 999.71 | 679.75 | 319.96 | 65,518.03 |
102 | 999.71 | 683.04 | 316.67 | 64,834.99 |
103 | 999.71 | 686.34 | 313.37 | 64,148.66 |
104 | 999.71 | 689.66 | 310.05 | 63,459.00 |
105 | 999.71 | 692.99 | 306.72 | 62,766.01 |
106 | 999.71 | 696.34 | 303.37 | 62,069.67 |
107 | 999.71 | 699.70 | 300.00 | 61,369.97 |
108 | 999.71 | 703.09 | 296.62 | 60,666.88 |
109 | 999.71 | 706.48 | 293.22 | 59,960.40 |
110 | 999.71 | 709.90 | 289.81 | 59,250.50 |
111 | 999.71 | 713.33 | 286.38 | 58,537.17 |
112 | 999.71 | 716.78 | 282.93 | 57,820.39 |
113 | 999.71 | 720.24 | 279.47 | 57,100.15 |
114 | 999.71 | 723.72 | 275.98 | 56,376.42 |
115 | 999.71 | 727.22 | 272.49 | 55,649.20 |
116 | 999.71 | 730.74 | 268.97 | 54,918.46 |
117 | 999.71 | 734.27 | 265.44 | 54,184.19 |
118 | 999.71 | 737.82 | 261.89 | 53,446.38 |
119 | 999.71 | 741.38 | 258.32 | 52,704.99 |
120 | 999.71 | 744.97 | 254.74 | 51,960.03 |
121 | 999.71 | 748.57 | 251.14 | 51,211.46 |
122 | 999.71 | 752.19 | 247.52 | 50,459.27 |
123 | 999.71 | 755.82 | 243.89 | 49,703.45 |
124 | 999.71 | 759.47 | 240.23 | 48,943.98 |
125 | 999.71 | 763.15 | 236.56 | 48,180.83 |
126 | 999.71 | 766.83 | 232.87 | 47,414.00 |
127 | 999.71 | 770.54 | 229.17 | 46,643.46 |
128 | 999.71 | 774.26 | 225.44 | 45,869.19 |
129 | 999.71 | 778.01 | 221.70 | 45,091.19 |
130 | 999.71 | 781.77 | 217.94 | 44,309.42 |
131 | 999.71 | 785.55 | 214.16 | 43,523.87 |
132 | 999.71 | 789.34 | 210.37 | 42,734.53 |
133 | 999.71 | 793.16 | 206.55 | 41,941.37 |
134 | 999.71 | 796.99 | 202.72 | 41,144.38 |
135 | 999.71 | 800.84 | 198.86 | 40,343.54 |
136 | 999.71 | 804.71 | 194.99 | 39,538.83 |
137 | 999.71 | 808.60 | 191.10 | 38,730.22 |
138 | 999.71 | 812.51 | 187.20 | 37,917.71 |
139 | 999.71 | 816.44 | 183.27 | 37,101.27 |
140 | 999.71 | 820.39 | 179.32 | 36,280.89 |
141 | 999.71 | 824.35 | 175.36 | 35,456.54 |
142 | 999.71 | 828.33 | 171.37 | 34,628.20 |
143 | 999.71 | 832.34 | 167.37 | 33,795.86 |
144 | 999.71 | 836.36 | 163.35 | 32,959.50 |
145 | 999.71 | 840.40 | 159.30 | 32,119.10 |
146 | 999.71 | 844.47 | 155.24 | 31,274.63 |
147 | 999.71 | 848.55 | 151.16 | 30,426.09 |
148 | 999.71 | 852.65 | 147.06 | 29,573.44 |
149 | 999.71 | 856.77 | 142.94 | 28,716.67 |
150 | 999.71 | 860.91 | 138.80 | 27,855.76 |
151 | 999.71 | 865.07 | 134.64 | 26,990.69 |
152 | 999.71 | 869.25 | 130.45 | 26,121.43 |
153 | 999.71 | 873.45 | 126.25 | 25,247.98 |
154 | 999.71 | 877.68 | 122.03 | 24,370.30 |
155 | 999.71 | 881.92 | 117.79 | 23,488.38 |
156 | 999.71 | 886.18 | 113.53 | 22,602.20 |
157 | 999.71 | 890.46 | 109.24 | 21,711.74 |
158 | 999.71 | 894.77 | 104.94 | 20,816.97 |
159 | 999.71 | 899.09 | 100.62 | 19,917.88 |
160 | 999.71 | 903.44 | 96.27 | 19,014.44 |
161 | 999.71 | 907.80 | 91.90 | 18,106.64 |
162 | 999.71 | 912.19 | 87.52 | 17,194.44 |
163 | 999.71 | 916.60 | 83.11 | 16,277.84 |
164 | 999.71 | 921.03 | 78.68 | 15,356.81 |
165 | 999.71 | 925.48 | 74.22 | 14,431.33 |
166 | 999.71 | 929.96 | 69.75 | 13,501.37 |
167 | 999.71 | 934.45 | 65.26 | 12,566.92 |
168 | 999.71 | 938.97 | 60.74 | 11,627.95 |
169 | 999.71 | 943.51 | 56.20 | 10,684.45 |
170 | 999.71 | 948.07 | 51.64 | 9,736.38 |
171 | 999.71 | 952.65 | 47.06 | 8,783.73 |
172 | 999.71 | 957.25 | 42.45 | 7,826.48 |
173 | 999.71 | 961.88 | 37.83 | 6,864.60 |
174 | 999.71 | 966.53 | 33.18 | 5,898.07 |
175 | 999.71 | 971.20 | 28.51 | 4,926.87 |
176 | 999.71 | 975.89 | 23.81 | 3,950.98 |
177 | 999.71 | 980.61 | 19.10 | 2,970.36 |
178 | 999.71 | 985.35 | 14.36 | 1,985.01 |
179 | 999.71 | 990.11 | 9.59 | 994.90 |
180 | 999.71 | 994.90 | 4.81 | 0.00 |