Mortgage Loan of $120,000 for 15 Years at 6.65%

What's the payment on a 15 year home loan for $120k at 6.65% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,055.25

$12,663 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 6.65 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	1,055.25	390.25	665.00	119,609.75
2	1,055.25	392.41	662.84	119,217.34
3	1,055.25	394.59	660.66	118,822.75
4	1,055.25	396.77	658.48	118,425.98
5	1,055.25	398.97	656.28	118,027.01
6	1,055.25	401.18	654.07	117,625.82
7	1,055.25	403.41	651.84	117,222.42
8	1,055.25	405.64	649.61	116,816.77
9	1,055.25	407.89	647.36	116,408.88
10	1,055.25	410.15	645.10	115,998.73
11	1,055.25	412.42	642.83	115,586.31
12	1,055.25	414.71	640.54	115,171.60
13	1,055.25	417.01	638.24	114,754.60
14	1,055.25	419.32	635.93	114,335.28
15	1,055.25	421.64	633.61	113,913.64
16	1,055.25	423.98	631.27	113,489.66
17	1,055.25	426.33	628.92	113,063.33
18	1,055.25	428.69	626.56	112,634.64
19	1,055.25	431.07	624.18	112,203.57
20	1,055.25	433.45	621.79	111,770.12
21	1,055.25	435.86	619.39	111,334.26
22	1,055.25	438.27	616.98	110,895.99
23	1,055.25	440.70	614.55	110,455.29
24	1,055.25	443.14	612.11	110,012.15
25	1,055.25	445.60	609.65	109,566.55
26	1,055.25	448.07	607.18	109,118.48
27	1,055.25	450.55	604.70	108,667.93
28	1,055.25	453.05	602.20	108,214.88
29	1,055.25	455.56	599.69	107,759.32
30	1,055.25	458.08	597.17	107,301.24
31	1,055.25	460.62	594.63	106,840.62
32	1,055.25	463.17	592.08	106,377.44
33	1,055.25	465.74	589.51	105,911.70
34	1,055.25	468.32	586.93	105,443.38
35	1,055.25	470.92	584.33	104,972.46
36	1,055.25	473.53	581.72	104,498.94
37	1,055.25	476.15	579.10	104,022.78
38	1,055.25	478.79	576.46	103,543.99
39	1,055.25	481.44	573.81	103,062.55
40	1,055.25	484.11	571.14	102,578.44
41	1,055.25	486.79	568.46	102,091.65
42	1,055.25	489.49	565.76	101,602.15
43	1,055.25	492.20	563.05	101,109.95
44	1,055.25	494.93	560.32	100,615.02
45	1,055.25	497.67	557.57	100,117.34
46	1,055.25	500.43	554.82	99,616.91
47	1,055.25	503.21	552.04	99,113.71
48	1,055.25	505.99	549.26	98,607.71
49	1,055.25	508.80	546.45	98,098.91
50	1,055.25	511.62	543.63	97,587.29
51	1,055.25	514.45	540.80	97,072.84
52	1,055.25	517.30	537.95	96,555.54
53	1,055.25	520.17	535.08	96,035.37
54	1,055.25	523.05	532.20	95,512.31
55	1,055.25	525.95	529.30	94,986.36
56	1,055.25	528.87	526.38	94,457.49
57	1,055.25	531.80	523.45	93,925.70
58	1,055.25	534.74	520.50	93,390.95
59	1,055.25	537.71	517.54	92,853.24
60	1,055.25	540.69	514.56	92,312.56
61	1,055.25	543.68	511.57	91,768.87
62	1,055.25	546.70	508.55	91,222.18
63	1,055.25	549.73	505.52	90,672.45
64	1,055.25	552.77	502.48	90,119.68
65	1,055.25	555.84	499.41	89,563.84
66	1,055.25	558.92	496.33	89,004.92
67	1,055.25	562.01	493.24	88,442.91
68	1,055.25	565.13	490.12	87,877.78
69	1,055.25	568.26	486.99	87,309.52
70	1,055.25	571.41	483.84	86,738.11
71	1,055.25	574.58	480.67	86,163.54
72	1,055.25	577.76	477.49	85,585.78
73	1,055.25	580.96	474.29	85,004.81
74	1,055.25	584.18	471.07	84,420.63
75	1,055.25	587.42	467.83	83,833.21
76	1,055.25	590.67	464.58	83,242.54
77	1,055.25	593.95	461.30	82,648.59
78	1,055.25	597.24	458.01	82,051.35
79	1,055.25	600.55	454.70	81,450.81
80	1,055.25	603.88	451.37	80,846.93
81	1,055.25	607.22	448.03	80,239.71
82	1,055.25	610.59	444.66	79,629.12
83	1,055.25	613.97	441.28	79,015.15
84	1,055.25	617.37	437.88	78,397.77
85	1,055.25	620.80	434.45	77,776.98
86	1,055.25	624.24	431.01	77,152.74
87	1,055.25	627.69	427.55	76,525.05
88	1,055.25	631.17	424.08	75,893.88
89	1,055.25	634.67	420.58	75,259.21
90	1,055.25	638.19	417.06	74,621.02
91	1,055.25	641.72	413.52	73,979.29
92	1,055.25	645.28	409.97	73,334.01
93	1,055.25	648.86	406.39	72,685.15
94	1,055.25	652.45	402.80	72,032.70
95	1,055.25	656.07	399.18	71,376.63
96	1,055.25	659.70	395.55	70,716.93
97	1,055.25	663.36	391.89	70,053.57
98	1,055.25	667.04	388.21	69,386.53
99	1,055.25	670.73	384.52	68,715.80
100	1,055.25	674.45	380.80	68,041.35
101	1,055.25	678.19	377.06	67,363.17
102	1,055.25	681.95	373.30	66,681.22
103	1,055.25	685.72	369.53	65,995.50
104	1,055.25	689.52	365.73	65,305.97
105	1,055.25	693.35	361.90	64,612.63
106	1,055.25	697.19	358.06	63,915.44
107	1,055.25	701.05	354.20	63,214.39
108	1,055.25	704.94	350.31	62,509.45
109	1,055.25	708.84	346.41	61,800.61
110	1,055.25	712.77	342.48	61,087.84
111	1,055.25	716.72	338.53	60,371.11
112	1,055.25	720.69	334.56	59,650.42
113	1,055.25	724.69	330.56	58,925.74
114	1,055.25	728.70	326.55	58,197.03
115	1,055.25	732.74	322.51	57,464.29
116	1,055.25	736.80	318.45	56,727.49
117	1,055.25	740.88	314.36	55,986.61
118	1,055.25	744.99	310.26	55,241.61
119	1,055.25	749.12	306.13	54,492.50
120	1,055.25	753.27	301.98	53,739.23
121	1,055.25	757.44	297.80	52,981.78
122	1,055.25	761.64	293.61	52,220.14
123	1,055.25	765.86	289.39	51,454.28
124	1,055.25	770.11	285.14	50,684.17
125	1,055.25	774.37	280.87	49,909.79
126	1,055.25	778.67	276.58	49,131.13
127	1,055.25	782.98	272.27	48,348.15
128	1,055.25	787.32	267.93	47,560.83
129	1,055.25	791.68	263.57	46,769.14
130	1,055.25	796.07	259.18	45,973.07
131	1,055.25	800.48	254.77	45,172.59
132	1,055.25	804.92	250.33	44,367.67
133	1,055.25	809.38	245.87	43,558.29
134	1,055.25	813.86	241.39	42,744.43
135	1,055.25	818.37	236.88	41,926.06
136	1,055.25	822.91	232.34	41,103.15
137	1,055.25	827.47	227.78	40,275.68
138	1,055.25	832.06	223.19	39,443.62
139	1,055.25	836.67	218.58	38,606.96
140	1,055.25	841.30	213.95	37,765.65
141	1,055.25	845.96	209.28	36,919.69
142	1,055.25	850.65	204.60	36,069.04
143	1,055.25	855.37	199.88	35,213.67
144	1,055.25	860.11	195.14	34,353.56
145	1,055.25	864.87	190.38	33,488.69
146	1,055.25	869.67	185.58	32,619.02
147	1,055.25	874.49	180.76	31,744.54
148	1,055.25	879.33	175.92	30,865.21
149	1,055.25	884.20	171.04	29,981.00
150	1,055.25	889.10	166.14	29,091.90
151	1,055.25	894.03	161.22	28,197.86
152	1,055.25	898.99	156.26	27,298.88
153	1,055.25	903.97	151.28	26,394.91
154	1,055.25	908.98	146.27	25,485.93
155	1,055.25	914.01	141.23	24,571.92
156	1,055.25	919.08	136.17	23,652.84
157	1,055.25	924.17	131.08	22,728.66
158	1,055.25	929.29	125.95	21,799.37
159	1,055.25	934.44	120.80	20,864.92
160	1,055.25	939.62	115.63	19,925.30
161	1,055.25	944.83	110.42	18,980.47
162	1,055.25	950.07	105.18	18,030.40
163	1,055.25	955.33	99.92	17,075.07
164	1,055.25	960.63	94.62	16,114.45
165	1,055.25	965.95	89.30	15,148.50
166	1,055.25	971.30	83.95	14,177.20
167	1,055.25	976.68	78.57	13,200.51
168	1,055.25	982.10	73.15	12,218.42
169	1,055.25	987.54	67.71	11,230.88
170	1,055.25	993.01	62.24	10,237.87
171	1,055.25	998.51	56.73	9,239.35
172	1,055.25	1,004.05	51.20	8,235.30
173	1,055.25	1,009.61	45.64	7,225.69
174	1,055.25	1,015.21	40.04	6,210.48
175	1,055.25	1,020.83	34.42	5,189.65
176	1,055.25	1,026.49	28.76	4,163.16
177	1,055.25	1,032.18	23.07	3,130.98
178	1,055.25	1,037.90	17.35	2,093.08
179	1,055.25	1,043.65	11.60	1,049.43
180	1,055.25	1,049.43	5.82	0.00