Mortgage Loan of $120,000 for 15 Years at 6.20%
What's the payment on a 15 year home loan for $120k at 6.20% interest?
Results
Monthly payment: $1,025.64
$12,308 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 6.20 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 | 1,025.64 | 405.64 | 620.00 | 119,594.36 |
2 | 1,025.64 | 407.74 | 617.90 | 119,186.62 |
3 | 1,025.64 | 409.84 | 615.80 | 118,776.78 |
4 | 1,025.64 | 411.96 | 613.68 | 118,364.82 |
5 | 1,025.64 | 414.09 | 611.55 | 117,950.73 |
6 | 1,025.64 | 416.23 | 609.41 | 117,534.50 |
7 | 1,025.64 | 418.38 | 607.26 | 117,116.13 |
8 | 1,025.64 | 420.54 | 605.10 | 116,695.59 |
9 | 1,025.64 | 422.71 | 602.93 | 116,272.87 |
10 | 1,025.64 | 424.90 | 600.74 | 115,847.98 |
11 | 1,025.64 | 427.09 | 598.55 | 115,420.88 |
12 | 1,025.64 | 429.30 | 596.34 | 114,991.58 |
13 | 1,025.64 | 431.52 | 594.12 | 114,560.07 |
14 | 1,025.64 | 433.75 | 591.89 | 114,126.32 |
15 | 1,025.64 | 435.99 | 589.65 | 113,690.33 |
16 | 1,025.64 | 438.24 | 587.40 | 113,252.09 |
17 | 1,025.64 | 440.50 | 585.14 | 112,811.59 |
18 | 1,025.64 | 442.78 | 582.86 | 112,368.81 |
19 | 1,025.64 | 445.07 | 580.57 | 111,923.74 |
20 | 1,025.64 | 447.37 | 578.27 | 111,476.37 |
21 | 1,025.64 | 449.68 | 575.96 | 111,026.69 |
22 | 1,025.64 | 452.00 | 573.64 | 110,574.69 |
23 | 1,025.64 | 454.34 | 571.30 | 110,120.35 |
24 | 1,025.64 | 456.69 | 568.96 | 109,663.67 |
25 | 1,025.64 | 459.04 | 566.60 | 109,204.62 |
26 | 1,025.64 | 461.42 | 564.22 | 108,743.21 |
27 | 1,025.64 | 463.80 | 561.84 | 108,279.41 |
28 | 1,025.64 | 466.20 | 559.44 | 107,813.21 |
29 | 1,025.64 | 468.61 | 557.03 | 107,344.61 |
30 | 1,025.64 | 471.03 | 554.61 | 106,873.58 |
31 | 1,025.64 | 473.46 | 552.18 | 106,400.12 |
32 | 1,025.64 | 475.91 | 549.73 | 105,924.21 |
33 | 1,025.64 | 478.37 | 547.28 | 105,445.85 |
34 | 1,025.64 | 480.84 | 544.80 | 104,965.01 |
35 | 1,025.64 | 483.32 | 542.32 | 104,481.69 |
36 | 1,025.64 | 485.82 | 539.82 | 103,995.87 |
37 | 1,025.64 | 488.33 | 537.31 | 103,507.54 |
38 | 1,025.64 | 490.85 | 534.79 | 103,016.69 |
39 | 1,025.64 | 493.39 | 532.25 | 102,523.31 |
40 | 1,025.64 | 495.94 | 529.70 | 102,027.37 |
41 | 1,025.64 | 498.50 | 527.14 | 101,528.87 |
42 | 1,025.64 | 501.07 | 524.57 | 101,027.80 |
43 | 1,025.64 | 503.66 | 521.98 | 100,524.13 |
44 | 1,025.64 | 506.27 | 519.37 | 100,017.87 |
45 | 1,025.64 | 508.88 | 516.76 | 99,508.99 |
46 | 1,025.64 | 511.51 | 514.13 | 98,997.48 |
47 | 1,025.64 | 514.15 | 511.49 | 98,483.32 |
48 | 1,025.64 | 516.81 | 508.83 | 97,966.51 |
49 | 1,025.64 | 519.48 | 506.16 | 97,447.03 |
50 | 1,025.64 | 522.16 | 503.48 | 96,924.87 |
51 | 1,025.64 | 524.86 | 500.78 | 96,400.01 |
52 | 1,025.64 | 527.57 | 498.07 | 95,872.43 |
53 | 1,025.64 | 530.30 | 495.34 | 95,342.14 |
54 | 1,025.64 | 533.04 | 492.60 | 94,809.10 |
55 | 1,025.64 | 535.79 | 489.85 | 94,273.30 |
56 | 1,025.64 | 538.56 | 487.08 | 93,734.74 |
57 | 1,025.64 | 541.34 | 484.30 | 93,193.40 |
58 | 1,025.64 | 544.14 | 481.50 | 92,649.26 |
59 | 1,025.64 | 546.95 | 478.69 | 92,102.30 |
60 | 1,025.64 | 549.78 | 475.86 | 91,552.53 |
61 | 1,025.64 | 552.62 | 473.02 | 90,999.91 |
62 | 1,025.64 | 555.47 | 470.17 | 90,444.43 |
63 | 1,025.64 | 558.34 | 467.30 | 89,886.09 |
64 | 1,025.64 | 561.23 | 464.41 | 89,324.86 |
65 | 1,025.64 | 564.13 | 461.51 | 88,760.73 |
66 | 1,025.64 | 567.04 | 458.60 | 88,193.69 |
67 | 1,025.64 | 569.97 | 455.67 | 87,623.72 |
68 | 1,025.64 | 572.92 | 452.72 | 87,050.80 |
69 | 1,025.64 | 575.88 | 449.76 | 86,474.92 |
70 | 1,025.64 | 578.85 | 446.79 | 85,896.07 |
71 | 1,025.64 | 581.84 | 443.80 | 85,314.22 |
72 | 1,025.64 | 584.85 | 440.79 | 84,729.37 |
73 | 1,025.64 | 587.87 | 437.77 | 84,141.50 |
74 | 1,025.64 | 590.91 | 434.73 | 83,550.59 |
75 | 1,025.64 | 593.96 | 431.68 | 82,956.63 |
76 | 1,025.64 | 597.03 | 428.61 | 82,359.60 |
77 | 1,025.64 | 600.12 | 425.52 | 81,759.48 |
78 | 1,025.64 | 603.22 | 422.42 | 81,156.27 |
79 | 1,025.64 | 606.33 | 419.31 | 80,549.94 |
80 | 1,025.64 | 609.47 | 416.17 | 79,940.47 |
81 | 1,025.64 | 612.61 | 413.03 | 79,327.86 |
82 | 1,025.64 | 615.78 | 409.86 | 78,712.08 |
83 | 1,025.64 | 618.96 | 406.68 | 78,093.11 |
84 | 1,025.64 | 622.16 | 403.48 | 77,470.96 |
85 | 1,025.64 | 625.37 | 400.27 | 76,845.58 |
86 | 1,025.64 | 628.60 | 397.04 | 76,216.98 |
87 | 1,025.64 | 631.85 | 393.79 | 75,585.12 |
88 | 1,025.64 | 635.12 | 390.52 | 74,950.01 |
89 | 1,025.64 | 638.40 | 387.24 | 74,311.61 |
90 | 1,025.64 | 641.70 | 383.94 | 73,669.91 |
91 | 1,025.64 | 645.01 | 380.63 | 73,024.90 |
92 | 1,025.64 | 648.34 | 377.30 | 72,376.55 |
93 | 1,025.64 | 651.69 | 373.95 | 71,724.86 |
94 | 1,025.64 | 655.06 | 370.58 | 71,069.80 |
95 | 1,025.64 | 658.45 | 367.19 | 70,411.35 |
96 | 1,025.64 | 661.85 | 363.79 | 69,749.50 |
97 | 1,025.64 | 665.27 | 360.37 | 69,084.24 |
98 | 1,025.64 | 668.70 | 356.94 | 68,415.53 |
99 | 1,025.64 | 672.16 | 353.48 | 67,743.37 |
100 | 1,025.64 | 675.63 | 350.01 | 67,067.74 |
101 | 1,025.64 | 679.12 | 346.52 | 66,388.62 |
102 | 1,025.64 | 682.63 | 343.01 | 65,705.98 |
103 | 1,025.64 | 686.16 | 339.48 | 65,019.82 |
104 | 1,025.64 | 689.70 | 335.94 | 64,330.12 |
105 | 1,025.64 | 693.27 | 332.37 | 63,636.85 |
106 | 1,025.64 | 696.85 | 328.79 | 62,940.00 |
107 | 1,025.64 | 700.45 | 325.19 | 62,239.55 |
108 | 1,025.64 | 704.07 | 321.57 | 61,535.48 |
109 | 1,025.64 | 707.71 | 317.93 | 60,827.78 |
110 | 1,025.64 | 711.36 | 314.28 | 60,116.41 |
111 | 1,025.64 | 715.04 | 310.60 | 59,401.37 |
112 | 1,025.64 | 718.73 | 306.91 | 58,682.64 |
113 | 1,025.64 | 722.45 | 303.19 | 57,960.19 |
114 | 1,025.64 | 726.18 | 299.46 | 57,234.01 |
115 | 1,025.64 | 729.93 | 295.71 | 56,504.08 |
116 | 1,025.64 | 733.70 | 291.94 | 55,770.38 |
117 | 1,025.64 | 737.49 | 288.15 | 55,032.89 |
118 | 1,025.64 | 741.30 | 284.34 | 54,291.58 |
119 | 1,025.64 | 745.13 | 280.51 | 53,546.45 |
120 | 1,025.64 | 748.98 | 276.66 | 52,797.47 |
121 | 1,025.64 | 752.85 | 272.79 | 52,044.61 |
122 | 1,025.64 | 756.74 | 268.90 | 51,287.87 |
123 | 1,025.64 | 760.65 | 264.99 | 50,527.22 |
124 | 1,025.64 | 764.58 | 261.06 | 49,762.63 |
125 | 1,025.64 | 768.53 | 257.11 | 48,994.10 |
126 | 1,025.64 | 772.50 | 253.14 | 48,221.60 |
127 | 1,025.64 | 776.50 | 249.14 | 47,445.10 |
128 | 1,025.64 | 780.51 | 245.13 | 46,664.60 |
129 | 1,025.64 | 784.54 | 241.10 | 45,880.06 |
130 | 1,025.64 | 788.59 | 237.05 | 45,091.46 |
131 | 1,025.64 | 792.67 | 232.97 | 44,298.79 |
132 | 1,025.64 | 796.76 | 228.88 | 43,502.03 |
133 | 1,025.64 | 800.88 | 224.76 | 42,701.15 |
134 | 1,025.64 | 805.02 | 220.62 | 41,896.13 |
135 | 1,025.64 | 809.18 | 216.46 | 41,086.96 |
136 | 1,025.64 | 813.36 | 212.28 | 40,273.60 |
137 | 1,025.64 | 817.56 | 208.08 | 39,456.04 |
138 | 1,025.64 | 821.78 | 203.86 | 38,634.26 |
139 | 1,025.64 | 826.03 | 199.61 | 37,808.23 |
140 | 1,025.64 | 830.30 | 195.34 | 36,977.93 |
141 | 1,025.64 | 834.59 | 191.05 | 36,143.34 |
142 | 1,025.64 | 838.90 | 186.74 | 35,304.44 |
143 | 1,025.64 | 843.23 | 182.41 | 34,461.21 |
144 | 1,025.64 | 847.59 | 178.05 | 33,613.62 |
145 | 1,025.64 | 851.97 | 173.67 | 32,761.65 |
146 | 1,025.64 | 856.37 | 169.27 | 31,905.28 |
147 | 1,025.64 | 860.80 | 164.84 | 31,044.48 |
148 | 1,025.64 | 865.24 | 160.40 | 30,179.24 |
149 | 1,025.64 | 869.71 | 155.93 | 29,309.52 |
150 | 1,025.64 | 874.21 | 151.43 | 28,435.31 |
151 | 1,025.64 | 878.72 | 146.92 | 27,556.59 |
152 | 1,025.64 | 883.26 | 142.38 | 26,673.32 |
153 | 1,025.64 | 887.83 | 137.81 | 25,785.50 |
154 | 1,025.64 | 892.42 | 133.23 | 24,893.08 |
155 | 1,025.64 | 897.03 | 128.61 | 23,996.06 |
156 | 1,025.64 | 901.66 | 123.98 | 23,094.39 |
157 | 1,025.64 | 906.32 | 119.32 | 22,188.08 |
158 | 1,025.64 | 911.00 | 114.64 | 21,277.07 |
159 | 1,025.64 | 915.71 | 109.93 | 20,361.37 |
160 | 1,025.64 | 920.44 | 105.20 | 19,440.93 |
161 | 1,025.64 | 925.20 | 100.44 | 18,515.73 |
162 | 1,025.64 | 929.98 | 95.66 | 17,585.75 |
163 | 1,025.64 | 934.78 | 90.86 | 16,650.97 |
164 | 1,025.64 | 939.61 | 86.03 | 15,711.36 |
165 | 1,025.64 | 944.46 | 81.18 | 14,766.90 |
166 | 1,025.64 | 949.34 | 76.30 | 13,817.55 |
167 | 1,025.64 | 954.25 | 71.39 | 12,863.30 |
168 | 1,025.64 | 959.18 | 66.46 | 11,904.13 |
169 | 1,025.64 | 964.14 | 61.50 | 10,939.99 |
170 | 1,025.64 | 969.12 | 56.52 | 9,970.87 |
171 | 1,025.64 | 974.12 | 51.52 | 8,996.75 |
172 | 1,025.64 | 979.16 | 46.48 | 8,017.59 |
173 | 1,025.64 | 984.22 | 41.42 | 7,033.38 |
174 | 1,025.64 | 989.30 | 36.34 | 6,044.07 |
175 | 1,025.64 | 994.41 | 31.23 | 5,049.66 |
176 | 1,025.64 | 999.55 | 26.09 | 4,050.11 |
177 | 1,025.64 | 1,004.71 | 20.93 | 3,045.40 |
178 | 1,025.64 | 1,009.91 | 15.73 | 2,035.49 |
179 | 1,025.64 | 1,015.12 | 10.52 | 1,020.37 |
180 | 1,025.64 | 1,020.37 | 5.27 | 0.00 |