Mortgage Loan of $120,000 for 15 Years at 5.90%
What's the payment on a 15 year home loan for $120k at 5.90% interest?
Results
Monthly payment: $1,006.16
$12,074 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 5.90 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 | 1,006.16 | 416.16 | 590.00 | 119,583.84 |
2 | 1,006.16 | 418.20 | 587.95 | 119,165.64 |
3 | 1,006.16 | 420.26 | 585.90 | 118,745.38 |
4 | 1,006.16 | 422.33 | 583.83 | 118,323.06 |
5 | 1,006.16 | 424.40 | 581.76 | 117,898.66 |
6 | 1,006.16 | 426.49 | 579.67 | 117,472.17 |
7 | 1,006.16 | 428.59 | 577.57 | 117,043.58 |
8 | 1,006.16 | 430.69 | 575.46 | 116,612.89 |
9 | 1,006.16 | 432.81 | 573.35 | 116,180.08 |
10 | 1,006.16 | 434.94 | 571.22 | 115,745.14 |
11 | 1,006.16 | 437.08 | 569.08 | 115,308.07 |
12 | 1,006.16 | 439.23 | 566.93 | 114,868.84 |
13 | 1,006.16 | 441.38 | 564.77 | 114,427.46 |
14 | 1,006.16 | 443.55 | 562.60 | 113,983.90 |
15 | 1,006.16 | 445.74 | 560.42 | 113,538.17 |
16 | 1,006.16 | 447.93 | 558.23 | 113,090.24 |
17 | 1,006.16 | 450.13 | 556.03 | 112,640.11 |
18 | 1,006.16 | 452.34 | 553.81 | 112,187.77 |
19 | 1,006.16 | 454.57 | 551.59 | 111,733.20 |
20 | 1,006.16 | 456.80 | 549.35 | 111,276.40 |
21 | 1,006.16 | 459.05 | 547.11 | 110,817.35 |
22 | 1,006.16 | 461.30 | 544.85 | 110,356.05 |
23 | 1,006.16 | 463.57 | 542.58 | 109,892.47 |
24 | 1,006.16 | 465.85 | 540.30 | 109,426.62 |
25 | 1,006.16 | 468.14 | 538.01 | 108,958.48 |
26 | 1,006.16 | 470.44 | 535.71 | 108,488.04 |
27 | 1,006.16 | 472.76 | 533.40 | 108,015.28 |
28 | 1,006.16 | 475.08 | 531.08 | 107,540.20 |
29 | 1,006.16 | 477.42 | 528.74 | 107,062.78 |
30 | 1,006.16 | 479.76 | 526.39 | 106,583.02 |
31 | 1,006.16 | 482.12 | 524.03 | 106,100.89 |
32 | 1,006.16 | 484.49 | 521.66 | 105,616.40 |
33 | 1,006.16 | 486.88 | 519.28 | 105,129.52 |
34 | 1,006.16 | 489.27 | 516.89 | 104,640.25 |
35 | 1,006.16 | 491.68 | 514.48 | 104,148.58 |
36 | 1,006.16 | 494.09 | 512.06 | 103,654.48 |
37 | 1,006.16 | 496.52 | 509.63 | 103,157.96 |
38 | 1,006.16 | 498.96 | 507.19 | 102,659.00 |
39 | 1,006.16 | 501.42 | 504.74 | 102,157.58 |
40 | 1,006.16 | 503.88 | 502.27 | 101,653.70 |
41 | 1,006.16 | 506.36 | 499.80 | 101,147.34 |
42 | 1,006.16 | 508.85 | 497.31 | 100,638.49 |
43 | 1,006.16 | 511.35 | 494.81 | 100,127.14 |
44 | 1,006.16 | 513.86 | 492.29 | 99,613.28 |
45 | 1,006.16 | 516.39 | 489.77 | 99,096.89 |
46 | 1,006.16 | 518.93 | 487.23 | 98,577.96 |
47 | 1,006.16 | 521.48 | 484.67 | 98,056.47 |
48 | 1,006.16 | 524.05 | 482.11 | 97,532.43 |
49 | 1,006.16 | 526.62 | 479.53 | 97,005.81 |
50 | 1,006.16 | 529.21 | 476.95 | 96,476.60 |
51 | 1,006.16 | 531.81 | 474.34 | 95,944.78 |
52 | 1,006.16 | 534.43 | 471.73 | 95,410.35 |
53 | 1,006.16 | 537.06 | 469.10 | 94,873.30 |
54 | 1,006.16 | 539.70 | 466.46 | 94,333.60 |
55 | 1,006.16 | 542.35 | 463.81 | 93,791.25 |
56 | 1,006.16 | 545.02 | 461.14 | 93,246.24 |
57 | 1,006.16 | 547.70 | 458.46 | 92,698.54 |
58 | 1,006.16 | 550.39 | 455.77 | 92,148.15 |
59 | 1,006.16 | 553.09 | 453.06 | 91,595.06 |
60 | 1,006.16 | 555.81 | 450.34 | 91,039.24 |
61 | 1,006.16 | 558.55 | 447.61 | 90,480.70 |
62 | 1,006.16 | 561.29 | 444.86 | 89,919.40 |
63 | 1,006.16 | 564.05 | 442.10 | 89,355.35 |
64 | 1,006.16 | 566.83 | 439.33 | 88,788.52 |
65 | 1,006.16 | 569.61 | 436.54 | 88,218.91 |
66 | 1,006.16 | 572.41 | 433.74 | 87,646.50 |
67 | 1,006.16 | 575.23 | 430.93 | 87,071.27 |
68 | 1,006.16 | 578.06 | 428.10 | 86,493.21 |
69 | 1,006.16 | 580.90 | 425.26 | 85,912.32 |
70 | 1,006.16 | 583.75 | 422.40 | 85,328.56 |
71 | 1,006.16 | 586.62 | 419.53 | 84,741.94 |
72 | 1,006.16 | 589.51 | 416.65 | 84,152.43 |
73 | 1,006.16 | 592.41 | 413.75 | 83,560.02 |
74 | 1,006.16 | 595.32 | 410.84 | 82,964.70 |
75 | 1,006.16 | 598.25 | 407.91 | 82,366.45 |
76 | 1,006.16 | 601.19 | 404.97 | 81,765.27 |
77 | 1,006.16 | 604.14 | 402.01 | 81,161.12 |
78 | 1,006.16 | 607.11 | 399.04 | 80,554.01 |
79 | 1,006.16 | 610.10 | 396.06 | 79,943.91 |
80 | 1,006.16 | 613.10 | 393.06 | 79,330.81 |
81 | 1,006.16 | 616.11 | 390.04 | 78,714.70 |
82 | 1,006.16 | 619.14 | 387.01 | 78,095.55 |
83 | 1,006.16 | 622.19 | 383.97 | 77,473.37 |
84 | 1,006.16 | 625.25 | 380.91 | 76,848.12 |
85 | 1,006.16 | 628.32 | 377.84 | 76,219.80 |
86 | 1,006.16 | 631.41 | 374.75 | 75,588.39 |
87 | 1,006.16 | 634.51 | 371.64 | 74,953.88 |
88 | 1,006.16 | 637.63 | 368.52 | 74,316.25 |
89 | 1,006.16 | 640.77 | 365.39 | 73,675.48 |
90 | 1,006.16 | 643.92 | 362.24 | 73,031.56 |
91 | 1,006.16 | 647.08 | 359.07 | 72,384.47 |
92 | 1,006.16 | 650.27 | 355.89 | 71,734.21 |
93 | 1,006.16 | 653.46 | 352.69 | 71,080.74 |
94 | 1,006.16 | 656.68 | 349.48 | 70,424.07 |
95 | 1,006.16 | 659.90 | 346.25 | 69,764.16 |
96 | 1,006.16 | 663.15 | 343.01 | 69,101.01 |
97 | 1,006.16 | 666.41 | 339.75 | 68,434.60 |
98 | 1,006.16 | 669.69 | 336.47 | 67,764.92 |
99 | 1,006.16 | 672.98 | 333.18 | 67,091.94 |
100 | 1,006.16 | 676.29 | 329.87 | 66,415.65 |
101 | 1,006.16 | 679.61 | 326.54 | 65,736.04 |
102 | 1,006.16 | 682.95 | 323.20 | 65,053.08 |
103 | 1,006.16 | 686.31 | 319.84 | 64,366.77 |
104 | 1,006.16 | 689.69 | 316.47 | 63,677.08 |
105 | 1,006.16 | 693.08 | 313.08 | 62,984.01 |
106 | 1,006.16 | 696.49 | 309.67 | 62,287.52 |
107 | 1,006.16 | 699.91 | 306.25 | 61,587.61 |
108 | 1,006.16 | 703.35 | 302.81 | 60,884.26 |
109 | 1,006.16 | 706.81 | 299.35 | 60,177.45 |
110 | 1,006.16 | 710.28 | 295.87 | 59,467.17 |
111 | 1,006.16 | 713.78 | 292.38 | 58,753.39 |
112 | 1,006.16 | 717.29 | 288.87 | 58,036.11 |
113 | 1,006.16 | 720.81 | 285.34 | 57,315.29 |
114 | 1,006.16 | 724.36 | 281.80 | 56,590.94 |
115 | 1,006.16 | 727.92 | 278.24 | 55,863.02 |
116 | 1,006.16 | 731.50 | 274.66 | 55,131.52 |
117 | 1,006.16 | 735.09 | 271.06 | 54,396.43 |
118 | 1,006.16 | 738.71 | 267.45 | 53,657.72 |
119 | 1,006.16 | 742.34 | 263.82 | 52,915.38 |
120 | 1,006.16 | 745.99 | 260.17 | 52,169.39 |
121 | 1,006.16 | 749.66 | 256.50 | 51,419.74 |
122 | 1,006.16 | 753.34 | 252.81 | 50,666.39 |
123 | 1,006.16 | 757.05 | 249.11 | 49,909.35 |
124 | 1,006.16 | 760.77 | 245.39 | 49,148.58 |
125 | 1,006.16 | 764.51 | 241.65 | 48,384.07 |
126 | 1,006.16 | 768.27 | 237.89 | 47,615.80 |
127 | 1,006.16 | 772.05 | 234.11 | 46,843.76 |
128 | 1,006.16 | 775.84 | 230.32 | 46,067.91 |
129 | 1,006.16 | 779.66 | 226.50 | 45,288.26 |
130 | 1,006.16 | 783.49 | 222.67 | 44,504.77 |
131 | 1,006.16 | 787.34 | 218.82 | 43,717.43 |
132 | 1,006.16 | 791.21 | 214.94 | 42,926.22 |
133 | 1,006.16 | 795.10 | 211.05 | 42,131.11 |
134 | 1,006.16 | 799.01 | 207.14 | 41,332.10 |
135 | 1,006.16 | 802.94 | 203.22 | 40,529.16 |
136 | 1,006.16 | 806.89 | 199.27 | 39,722.27 |
137 | 1,006.16 | 810.86 | 195.30 | 38,911.42 |
138 | 1,006.16 | 814.84 | 191.31 | 38,096.58 |
139 | 1,006.16 | 818.85 | 187.31 | 37,277.73 |
140 | 1,006.16 | 822.87 | 183.28 | 36,454.85 |
141 | 1,006.16 | 826.92 | 179.24 | 35,627.93 |
142 | 1,006.16 | 830.99 | 175.17 | 34,796.95 |
143 | 1,006.16 | 835.07 | 171.08 | 33,961.87 |
144 | 1,006.16 | 839.18 | 166.98 | 33,122.70 |
145 | 1,006.16 | 843.30 | 162.85 | 32,279.39 |
146 | 1,006.16 | 847.45 | 158.71 | 31,431.94 |
147 | 1,006.16 | 851.62 | 154.54 | 30,580.33 |
148 | 1,006.16 | 855.80 | 150.35 | 29,724.53 |
149 | 1,006.16 | 860.01 | 146.15 | 28,864.51 |
150 | 1,006.16 | 864.24 | 141.92 | 28,000.28 |
151 | 1,006.16 | 868.49 | 137.67 | 27,131.79 |
152 | 1,006.16 | 872.76 | 133.40 | 26,259.03 |
153 | 1,006.16 | 877.05 | 129.11 | 25,381.98 |
154 | 1,006.16 | 881.36 | 124.79 | 24,500.62 |
155 | 1,006.16 | 885.70 | 120.46 | 23,614.92 |
156 | 1,006.16 | 890.05 | 116.11 | 22,724.87 |
157 | 1,006.16 | 894.43 | 111.73 | 21,830.45 |
158 | 1,006.16 | 898.82 | 107.33 | 20,931.62 |
159 | 1,006.16 | 903.24 | 102.91 | 20,028.38 |
160 | 1,006.16 | 907.68 | 98.47 | 19,120.70 |
161 | 1,006.16 | 912.15 | 94.01 | 18,208.55 |
162 | 1,006.16 | 916.63 | 89.53 | 17,291.92 |
163 | 1,006.16 | 921.14 | 85.02 | 16,370.78 |
164 | 1,006.16 | 925.67 | 80.49 | 15,445.11 |
165 | 1,006.16 | 930.22 | 75.94 | 14,514.90 |
166 | 1,006.16 | 934.79 | 71.36 | 13,580.10 |
167 | 1,006.16 | 939.39 | 66.77 | 12,640.72 |
168 | 1,006.16 | 944.01 | 62.15 | 11,696.71 |
169 | 1,006.16 | 948.65 | 57.51 | 10,748.06 |
170 | 1,006.16 | 953.31 | 52.84 | 9,794.75 |
171 | 1,006.16 | 958.00 | 48.16 | 8,836.75 |
172 | 1,006.16 | 962.71 | 43.45 | 7,874.04 |
173 | 1,006.16 | 967.44 | 38.71 | 6,906.60 |
174 | 1,006.16 | 972.20 | 33.96 | 5,934.40 |
175 | 1,006.16 | 976.98 | 29.18 | 4,957.42 |
176 | 1,006.16 | 981.78 | 24.37 | 3,975.64 |
177 | 1,006.16 | 986.61 | 19.55 | 2,989.03 |
178 | 1,006.16 | 991.46 | 14.70 | 1,997.57 |
179 | 1,006.16 | 996.34 | 9.82 | 1,001.23 |
180 | 1,006.16 | 1,001.23 | 4.92 | 0.00 |