Mortgage Loan of $120,000 for 15 Years at 6.75%

What's the payment on a 15 year home loan for $120k at 6.75% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,061.89

$12,743 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 6.75 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	1,061.89	386.89	675.00	119,613.11
2	1,061.89	389.07	672.82	119,224.04
3	1,061.89	391.26	670.64	118,832.78
4	1,061.89	393.46	668.43	118,439.33
5	1,061.89	395.67	666.22	118,043.66
6	1,061.89	397.90	664.00	117,645.76
7	1,061.89	400.13	661.76	117,245.63
8	1,061.89	402.38	659.51	116,843.24
9	1,061.89	404.65	657.24	116,438.60
10	1,061.89	406.92	654.97	116,031.67
11	1,061.89	409.21	652.68	115,622.46
12	1,061.89	411.52	650.38	115,210.94
13	1,061.89	413.83	648.06	114,797.11
14	1,061.89	416.16	645.73	114,380.96
15	1,061.89	418.50	643.39	113,962.46
16	1,061.89	420.85	641.04	113,541.60
17	1,061.89	423.22	638.67	113,118.38
18	1,061.89	425.60	636.29	112,692.78
19	1,061.89	427.99	633.90	112,264.79
20	1,061.89	430.40	631.49	111,834.39
21	1,061.89	432.82	629.07	111,401.56
22	1,061.89	435.26	626.63	110,966.31
23	1,061.89	437.71	624.19	110,528.60
24	1,061.89	440.17	621.72	110,088.43
25	1,061.89	442.64	619.25	109,645.79
26	1,061.89	445.13	616.76	109,200.66
27	1,061.89	447.64	614.25	108,753.02
28	1,061.89	450.16	611.74	108,302.86
29	1,061.89	452.69	609.20	107,850.17
30	1,061.89	455.23	606.66	107,394.94
31	1,061.89	457.79	604.10	106,937.15
32	1,061.89	460.37	601.52	106,476.78
33	1,061.89	462.96	598.93	106,013.82
34	1,061.89	465.56	596.33	105,548.25
35	1,061.89	468.18	593.71	105,080.07
36	1,061.89	470.82	591.08	104,609.25
37	1,061.89	473.46	588.43	104,135.79
38	1,061.89	476.13	585.76	103,659.66
39	1,061.89	478.81	583.09	103,180.86
40	1,061.89	481.50	580.39	102,699.36
41	1,061.89	484.21	577.68	102,215.15
42	1,061.89	486.93	574.96	101,728.22
43	1,061.89	489.67	572.22	101,238.55
44	1,061.89	492.42	569.47	100,746.12
45	1,061.89	495.19	566.70	100,250.93
46	1,061.89	497.98	563.91	99,752.95
47	1,061.89	500.78	561.11	99,252.17
48	1,061.89	503.60	558.29	98,748.57
49	1,061.89	506.43	555.46	98,242.14
50	1,061.89	509.28	552.61	97,732.86
51	1,061.89	512.14	549.75	97,220.72
52	1,061.89	515.02	546.87	96,705.69
53	1,061.89	517.92	543.97	96,187.77
54	1,061.89	520.84	541.06	95,666.94
55	1,061.89	523.76	538.13	95,143.17
56	1,061.89	526.71	535.18	94,616.46
57	1,061.89	529.67	532.22	94,086.79
58	1,061.89	532.65	529.24	93,554.13
59	1,061.89	535.65	526.24	93,018.48
60	1,061.89	538.66	523.23	92,479.82
61	1,061.89	541.69	520.20	91,938.13
62	1,061.89	544.74	517.15	91,393.39
63	1,061.89	547.80	514.09	90,845.59
64	1,061.89	550.88	511.01	90,294.70
65	1,061.89	553.98	507.91	89,740.72
66	1,061.89	557.10	504.79	89,183.62
67	1,061.89	560.23	501.66	88,623.38
68	1,061.89	563.38	498.51	88,060.00
69	1,061.89	566.55	495.34	87,493.45
70	1,061.89	569.74	492.15	86,923.70
71	1,061.89	572.95	488.95	86,350.76
72	1,061.89	576.17	485.72	85,774.59
73	1,061.89	579.41	482.48	85,195.18
74	1,061.89	582.67	479.22	84,612.51
75	1,061.89	585.95	475.95	84,026.57
76	1,061.89	589.24	472.65	83,437.32
77	1,061.89	592.56	469.33	82,844.77
78	1,061.89	595.89	466.00	82,248.88
79	1,061.89	599.24	462.65	81,649.64
80	1,061.89	602.61	459.28	81,047.03
81	1,061.89	606.00	455.89	80,441.02
82	1,061.89	609.41	452.48	79,831.61
83	1,061.89	612.84	449.05	79,218.77
84	1,061.89	616.29	445.61	78,602.49
85	1,061.89	619.75	442.14	77,982.74
86	1,061.89	623.24	438.65	77,359.50
87	1,061.89	626.74	435.15	76,732.75
88	1,061.89	630.27	431.62	76,102.48
89	1,061.89	633.81	428.08	75,468.67
90	1,061.89	637.38	424.51	74,831.29
91	1,061.89	640.97	420.93	74,190.32
92	1,061.89	644.57	417.32	73,545.75
93	1,061.89	648.20	413.69	72,897.56
94	1,061.89	651.84	410.05	72,245.71
95	1,061.89	655.51	406.38	71,590.20
96	1,061.89	659.20	402.69	70,931.01
97	1,061.89	662.90	398.99	70,268.10
98	1,061.89	666.63	395.26	69,601.47
99	1,061.89	670.38	391.51	68,931.09
100	1,061.89	674.15	387.74	68,256.93
101	1,061.89	677.95	383.95	67,578.99
102	1,061.89	681.76	380.13	66,897.23
103	1,061.89	685.59	376.30	66,211.63
104	1,061.89	689.45	372.44	65,522.18
105	1,061.89	693.33	368.56	64,828.85
106	1,061.89	697.23	364.66	64,131.62
107	1,061.89	701.15	360.74	63,430.47
108	1,061.89	705.09	356.80	62,725.38
109	1,061.89	709.06	352.83	62,016.32
110	1,061.89	713.05	348.84	61,303.27
111	1,061.89	717.06	344.83	60,586.21
112	1,061.89	721.09	340.80	59,865.11
113	1,061.89	725.15	336.74	59,139.96
114	1,061.89	729.23	332.66	58,410.73
115	1,061.89	733.33	328.56	57,677.40
116	1,061.89	737.46	324.44	56,939.95
117	1,061.89	741.60	320.29	56,198.34
118	1,061.89	745.78	316.12	55,452.57
119	1,061.89	749.97	311.92	54,702.60
120	1,061.89	754.19	307.70	53,948.41
121	1,061.89	758.43	303.46	53,189.98
122	1,061.89	762.70	299.19	52,427.28
123	1,061.89	766.99	294.90	51,660.29
124	1,061.89	771.30	290.59	50,888.99
125	1,061.89	775.64	286.25	50,113.35
126	1,061.89	780.00	281.89	49,333.34
127	1,061.89	784.39	277.50	48,548.95
128	1,061.89	788.80	273.09	47,760.15
129	1,061.89	793.24	268.65	46,966.91
130	1,061.89	797.70	264.19	46,169.21
131	1,061.89	802.19	259.70	45,367.02
132	1,061.89	806.70	255.19	44,560.31
133	1,061.89	811.24	250.65	43,749.07
134	1,061.89	815.80	246.09	42,933.27
135	1,061.89	820.39	241.50	42,112.88
136	1,061.89	825.01	236.88	41,287.87
137	1,061.89	829.65	232.24	40,458.23
138	1,061.89	834.31	227.58	39,623.91
139	1,061.89	839.01	222.88	38,784.91
140	1,061.89	843.73	218.17	37,941.18
141	1,061.89	848.47	213.42	37,092.71
142	1,061.89	853.24	208.65	36,239.46
143	1,061.89	858.04	203.85	35,381.42
144	1,061.89	862.87	199.02	34,518.55
145	1,061.89	867.72	194.17	33,650.82
146	1,061.89	872.61	189.29	32,778.22
147	1,061.89	877.51	184.38	31,900.70
148	1,061.89	882.45	179.44	31,018.25
149	1,061.89	887.41	174.48	30,130.84
150	1,061.89	892.41	169.49	29,238.43
151	1,061.89	897.43	164.47	28,341.01
152	1,061.89	902.47	159.42	27,438.54
153	1,061.89	907.55	154.34	26,530.99
154	1,061.89	912.65	149.24	25,618.33
155	1,061.89	917.79	144.10	24,700.54
156	1,061.89	922.95	138.94	23,777.59
157	1,061.89	928.14	133.75	22,849.45
158	1,061.89	933.36	128.53	21,916.09
159	1,061.89	938.61	123.28	20,977.47
160	1,061.89	943.89	118.00	20,033.58
161	1,061.89	949.20	112.69	19,084.38
162	1,061.89	954.54	107.35	18,129.84
163	1,061.89	959.91	101.98	17,169.93
164	1,061.89	965.31	96.58	16,204.62
165	1,061.89	970.74	91.15	15,233.87
166	1,061.89	976.20	85.69	14,257.67
167	1,061.89	981.69	80.20	13,275.98
168	1,061.89	987.21	74.68	12,288.77
169	1,061.89	992.77	69.12	11,296.00
170	1,061.89	998.35	63.54	10,297.65
171	1,061.89	1,003.97	57.92	9,293.68
172	1,061.89	1,009.61	52.28	8,284.07
173	1,061.89	1,015.29	46.60	7,268.77
174	1,061.89	1,021.00	40.89	6,247.77
175	1,061.89	1,026.75	35.14	5,221.02
176	1,061.89	1,032.52	29.37	4,188.50
177	1,061.89	1,038.33	23.56	3,150.17
178	1,061.89	1,044.17	17.72	2,106.00
179	1,061.89	1,050.05	11.85	1,055.95
180	1,061.89	1,055.95	5.94	0.00