Mortgage Loan of $120,000 for 15 Years at 7.30%

What's the payment on a 15 year home loan for $120k at 7.30% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,098.82

$13,186 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 7.30 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	1,098.82	368.82	730.00	119,631.18
2	1,098.82	371.06	727.76	119,260.12
3	1,098.82	373.32	725.50	118,886.79
4	1,098.82	375.59	723.23	118,511.20
5	1,098.82	377.88	720.94	118,133.32
6	1,098.82	380.18	718.64	117,753.15
7	1,098.82	382.49	716.33	117,370.66
8	1,098.82	384.82	714.00	116,985.84
9	1,098.82	387.16	711.66	116,598.69
10	1,098.82	389.51	709.31	116,209.18
11	1,098.82	391.88	706.94	115,817.30
12	1,098.82	394.27	704.56	115,423.03
13	1,098.82	396.66	702.16	115,026.37
14	1,098.82	399.08	699.74	114,627.29
15	1,098.82	401.50	697.32	114,225.79
16	1,098.82	403.95	694.87	113,821.84
17	1,098.82	406.40	692.42	113,415.43
18	1,098.82	408.88	689.94	113,006.56
19	1,098.82	411.36	687.46	112,595.19
20	1,098.82	413.87	684.95	112,181.33
21	1,098.82	416.38	682.44	111,764.94
22	1,098.82	418.92	679.90	111,346.03
23	1,098.82	421.47	677.36	110,924.56
24	1,098.82	424.03	674.79	110,500.53
25	1,098.82	426.61	672.21	110,073.92
26	1,098.82	429.20	669.62	109,644.72
27	1,098.82	431.81	667.01	109,212.91
28	1,098.82	434.44	664.38	108,778.46
29	1,098.82	437.08	661.74	108,341.38
30	1,098.82	439.74	659.08	107,901.64
31	1,098.82	442.42	656.40	107,459.22
32	1,098.82	445.11	653.71	107,014.11
33	1,098.82	447.82	651.00	106,566.29
34	1,098.82	450.54	648.28	106,115.75
35	1,098.82	453.28	645.54	105,662.46
36	1,098.82	456.04	642.78	105,206.42
37	1,098.82	458.81	640.01	104,747.61
38	1,098.82	461.61	637.21	104,286.00
39	1,098.82	464.41	634.41	103,821.59
40	1,098.82	467.24	631.58	103,354.35
41	1,098.82	470.08	628.74	102,884.27
42	1,098.82	472.94	625.88	102,411.33
43	1,098.82	475.82	623.00	101,935.51
44	1,098.82	478.71	620.11	101,456.80
45	1,098.82	481.62	617.20	100,975.17
46	1,098.82	484.55	614.27	100,490.62
47	1,098.82	487.50	611.32	100,003.11
48	1,098.82	490.47	608.35	99,512.65
49	1,098.82	493.45	605.37	99,019.19
50	1,098.82	496.45	602.37	98,522.74
51	1,098.82	499.47	599.35	98,023.27
52	1,098.82	502.51	596.31	97,520.76
53	1,098.82	505.57	593.25	97,015.19
54	1,098.82	508.64	590.18	96,506.54
55	1,098.82	511.74	587.08	95,994.80
56	1,098.82	514.85	583.97	95,479.95
57	1,098.82	517.98	580.84	94,961.97
58	1,098.82	521.14	577.69	94,440.83
59	1,098.82	524.31	574.52	93,916.53
60	1,098.82	527.49	571.33	93,389.03
61	1,098.82	530.70	568.12	92,858.33
62	1,098.82	533.93	564.89	92,324.40
63	1,098.82	537.18	561.64	91,787.22
64	1,098.82	540.45	558.37	91,246.77
65	1,098.82	543.74	555.08	90,703.03
66	1,098.82	547.04	551.78	90,155.99
67	1,098.82	550.37	548.45	89,605.62
68	1,098.82	553.72	545.10	89,051.90
69	1,098.82	557.09	541.73	88,494.81
70	1,098.82	560.48	538.34	87,934.33
71	1,098.82	563.89	534.93	87,370.45
72	1,098.82	567.32	531.50	86,803.13
73	1,098.82	570.77	528.05	86,232.36
74	1,098.82	574.24	524.58	85,658.12
75	1,098.82	577.73	521.09	85,080.39
76	1,098.82	581.25	517.57	84,499.14
77	1,098.82	584.78	514.04	83,914.36
78	1,098.82	588.34	510.48	83,326.01
79	1,098.82	591.92	506.90	82,734.09
80	1,098.82	595.52	503.30	82,138.57
81	1,098.82	599.14	499.68	81,539.43
82	1,098.82	602.79	496.03	80,936.64
83	1,098.82	606.46	492.36	80,330.18
84	1,098.82	610.15	488.68	79,720.04
85	1,098.82	613.86	484.96	79,106.18
86	1,098.82	617.59	481.23	78,488.59
87	1,098.82	621.35	477.47	77,867.24
88	1,098.82	625.13	473.69	77,242.12
89	1,098.82	628.93	469.89	76,613.18
90	1,098.82	632.76	466.06	75,980.43
91	1,098.82	636.61	462.21	75,343.82
92	1,098.82	640.48	458.34	74,703.34
93	1,098.82	644.38	454.45	74,058.97
94	1,098.82	648.29	450.53	73,410.67
95	1,098.82	652.24	446.58	72,758.43
96	1,098.82	656.21	442.61	72,102.23
97	1,098.82	660.20	438.62	71,442.03
98	1,098.82	664.21	434.61	70,777.81
99	1,098.82	668.26	430.57	70,109.56
100	1,098.82	672.32	426.50	69,437.24
101	1,098.82	676.41	422.41	68,760.83
102	1,098.82	680.53	418.30	68,080.30
103	1,098.82	684.67	414.16	67,395.64
104	1,098.82	688.83	409.99	66,706.81
105	1,098.82	693.02	405.80	66,013.79
106	1,098.82	697.24	401.58	65,316.55
107	1,098.82	701.48	397.34	64,615.07
108	1,098.82	705.75	393.08	63,909.33
109	1,098.82	710.04	388.78	63,199.29
110	1,098.82	714.36	384.46	62,484.93
111	1,098.82	718.70	380.12	61,766.23
112	1,098.82	723.08	375.74	61,043.15
113	1,098.82	727.47	371.35	60,315.68
114	1,098.82	731.90	366.92	59,583.78
115	1,098.82	736.35	362.47	58,847.42
116	1,098.82	740.83	357.99	58,106.59
117	1,098.82	745.34	353.48	57,361.25
118	1,098.82	749.87	348.95	56,611.38
119	1,098.82	754.43	344.39	55,856.95
120	1,098.82	759.02	339.80	55,097.92
121	1,098.82	763.64	335.18	54,334.28
122	1,098.82	768.29	330.53	53,565.99
123	1,098.82	772.96	325.86	52,793.03
124	1,098.82	777.66	321.16	52,015.37
125	1,098.82	782.39	316.43	51,232.98
126	1,098.82	787.15	311.67	50,445.82
127	1,098.82	791.94	306.88	49,653.88
128	1,098.82	796.76	302.06	48,857.12
129	1,098.82	801.61	297.21	48,055.52
130	1,098.82	806.48	292.34	47,249.04
131	1,098.82	811.39	287.43	46,437.65
132	1,098.82	816.32	282.50	45,621.32
133	1,098.82	821.29	277.53	44,800.03
134	1,098.82	826.29	272.53	43,973.74
135	1,098.82	831.31	267.51	43,142.43
136	1,098.82	836.37	262.45	42,306.06
137	1,098.82	841.46	257.36	41,464.60
138	1,098.82	846.58	252.24	40,618.02
139	1,098.82	851.73	247.09	39,766.30
140	1,098.82	856.91	241.91	38,909.39
141	1,098.82	862.12	236.70	38,047.27
142	1,098.82	867.37	231.45	37,179.90
143	1,098.82	872.64	226.18	36,307.26
144	1,098.82	877.95	220.87	35,429.31
145	1,098.82	883.29	215.53	34,546.01
146	1,098.82	888.67	210.15	33,657.35
147	1,098.82	894.07	204.75	32,763.28
148	1,098.82	899.51	199.31	31,863.77
149	1,098.82	904.98	193.84	30,958.79
150	1,098.82	910.49	188.33	30,048.30
151	1,098.82	916.03	182.79	29,132.27
152	1,098.82	921.60	177.22	28,210.67
153	1,098.82	927.21	171.61	27,283.47
154	1,098.82	932.85	165.97	26,350.62
155	1,098.82	938.52	160.30	25,412.10
156	1,098.82	944.23	154.59	24,467.87
157	1,098.82	949.97	148.85	23,517.90
158	1,098.82	955.75	143.07	22,562.14
159	1,098.82	961.57	137.25	21,600.58
160	1,098.82	967.42	131.40	20,633.16
161	1,098.82	973.30	125.52	19,659.86
162	1,098.82	979.22	119.60	18,680.63
163	1,098.82	985.18	113.64	17,695.45
164	1,098.82	991.17	107.65	16,704.28
165	1,098.82	997.20	101.62	15,707.08
166	1,098.82	1,003.27	95.55	14,703.81
167	1,098.82	1,009.37	89.45	13,694.44
168	1,098.82	1,015.51	83.31	12,678.92
169	1,098.82	1,021.69	77.13	11,657.23
170	1,098.82	1,027.91	70.91	10,629.33
171	1,098.82	1,034.16	64.66	9,595.17
172	1,098.82	1,040.45	58.37	8,554.72
173	1,098.82	1,046.78	52.04	7,507.94
174	1,098.82	1,053.15	45.67	6,454.79
175	1,098.82	1,059.55	39.27	5,395.24
176	1,098.82	1,066.00	32.82	4,329.24
177	1,098.82	1,072.48	26.34	3,256.76
178	1,098.82	1,079.01	19.81	2,177.75
179	1,098.82	1,085.57	13.25	1,092.18
180	1,098.82	1,092.18	6.64	0.00