Mortgage Loan of $120,000 for 15 Years at 7.90%

What's the payment on a 15 year home loan for $120k at 7.90% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,139.87

$13,678 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 7.90 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	1,139.87	349.87	790.00	119,650.13
2	1,139.87	352.17	787.70	119,297.97
3	1,139.87	354.49	785.38	118,943.48
4	1,139.87	356.82	783.04	118,586.66
5	1,139.87	359.17	780.70	118,227.49
6	1,139.87	361.53	778.33	117,865.95
7	1,139.87	363.91	775.95	117,502.04
8	1,139.87	366.31	773.56	117,135.73
9	1,139.87	368.72	771.14	116,767.00
10	1,139.87	371.15	768.72	116,395.85
11	1,139.87	373.59	766.27	116,022.26
12	1,139.87	376.05	763.81	115,646.21
13	1,139.87	378.53	761.34	115,267.68
14	1,139.87	381.02	758.85	114,886.66
15	1,139.87	383.53	756.34	114,503.13
16	1,139.87	386.05	753.81	114,117.08
17	1,139.87	388.59	751.27	113,728.48
18	1,139.87	391.15	748.71	113,337.33
19	1,139.87	393.73	746.14	112,943.60
20	1,139.87	396.32	743.55	112,547.28
21	1,139.87	398.93	740.94	112,148.35
22	1,139.87	401.56	738.31	111,746.80
23	1,139.87	404.20	735.67	111,342.60
24	1,139.87	406.86	733.01	110,935.74
25	1,139.87	409.54	730.33	110,526.20
26	1,139.87	412.23	727.63	110,113.96
27	1,139.87	414.95	724.92	109,699.02
28	1,139.87	417.68	722.19	109,281.34
29	1,139.87	420.43	719.44	108,860.91
30	1,139.87	423.20	716.67	108,437.71
31	1,139.87	425.98	713.88	108,011.72
32	1,139.87	428.79	711.08	107,582.93
33	1,139.87	431.61	708.25	107,151.32
34	1,139.87	434.45	705.41	106,716.87
35	1,139.87	437.31	702.55	106,279.56
36	1,139.87	440.19	699.67	105,839.37
37	1,139.87	443.09	696.78	105,396.28
38	1,139.87	446.01	693.86	104,950.27
39	1,139.87	448.94	690.92	104,501.33
40	1,139.87	451.90	687.97	104,049.43
41	1,139.87	454.87	684.99	103,594.55
42	1,139.87	457.87	682.00	103,136.69
43	1,139.87	460.88	678.98	102,675.80
44	1,139.87	463.92	675.95	102,211.89
45	1,139.87	466.97	672.89	101,744.92
46	1,139.87	470.04	669.82	101,274.87
47	1,139.87	473.14	666.73	100,801.73
48	1,139.87	476.25	663.61	100,325.48
49	1,139.87	479.39	660.48	99,846.09
50	1,139.87	482.55	657.32	99,363.54
51	1,139.87	485.72	654.14	98,877.82
52	1,139.87	488.92	650.95	98,388.90
53	1,139.87	492.14	647.73	97,896.76
54	1,139.87	495.38	644.49	97,401.38
55	1,139.87	498.64	641.23	96,902.74
56	1,139.87	501.92	637.94	96,400.82
57	1,139.87	505.23	634.64	95,895.59
58	1,139.87	508.55	631.31	95,387.04
59	1,139.87	511.90	627.96	94,875.14
60	1,139.87	515.27	624.59	94,359.87
61	1,139.87	518.66	621.20	93,841.20
62	1,139.87	522.08	617.79	93,319.13
63	1,139.87	525.51	614.35	92,793.61
64	1,139.87	528.97	610.89	92,264.64
65	1,139.87	532.46	607.41	91,732.18
66	1,139.87	535.96	603.90	91,196.22
67	1,139.87	539.49	600.38	90,656.73
68	1,139.87	543.04	596.82	90,113.69
69	1,139.87	546.62	593.25	89,567.07
70	1,139.87	550.22	589.65	89,016.85
71	1,139.87	553.84	586.03	88,463.01
72	1,139.87	557.48	582.38	87,905.53
73	1,139.87	561.15	578.71	87,344.38
74	1,139.87	564.85	575.02	86,779.53
75	1,139.87	568.57	571.30	86,210.96
76	1,139.87	572.31	567.56	85,638.65
77	1,139.87	576.08	563.79	85,062.57
78	1,139.87	579.87	560.00	84,482.70
79	1,139.87	583.69	556.18	83,899.01
80	1,139.87	587.53	552.34	83,311.48
81	1,139.87	591.40	548.47	82,720.08
82	1,139.87	595.29	544.57	82,124.79
83	1,139.87	599.21	540.65	81,525.58
84	1,139.87	603.16	536.71	80,922.43
85	1,139.87	607.13	532.74	80,315.30
86	1,139.87	611.12	528.74	79,704.18
87	1,139.87	615.15	524.72	79,089.03
88	1,139.87	619.20	520.67	78,469.83
89	1,139.87	623.27	516.59	77,846.56
90	1,139.87	627.38	512.49	77,219.19
91	1,139.87	631.51	508.36	76,587.68
92	1,139.87	635.66	504.20	75,952.02
93	1,139.87	639.85	500.02	75,312.17
94	1,139.87	644.06	495.81	74,668.11
95	1,139.87	648.30	491.57	74,019.81
96	1,139.87	652.57	487.30	73,367.24
97	1,139.87	656.86	483.00	72,710.37
98	1,139.87	661.19	478.68	72,049.18
99	1,139.87	665.54	474.32	71,383.64
100	1,139.87	669.92	469.94	70,713.72
101	1,139.87	674.33	465.53	70,039.39
102	1,139.87	678.77	461.09	69,360.61
103	1,139.87	683.24	456.62	68,677.37
104	1,139.87	687.74	452.13	67,989.63
105	1,139.87	692.27	447.60	67,297.36
106	1,139.87	696.82	443.04	66,600.54
107	1,139.87	701.41	438.45	65,899.13
108	1,139.87	706.03	433.84	65,193.10
109	1,139.87	710.68	429.19	64,482.42
110	1,139.87	715.36	424.51	63,767.06
111	1,139.87	720.07	419.80	63,047.00
112	1,139.87	724.81	415.06	62,322.19
113	1,139.87	729.58	410.29	61,592.61
114	1,139.87	734.38	405.48	60,858.23
115	1,139.87	739.22	400.65	60,119.02
116	1,139.87	744.08	395.78	59,374.93
117	1,139.87	748.98	390.88	58,625.95
118	1,139.87	753.91	385.95	57,872.04
119	1,139.87	758.87	380.99	57,113.17
120	1,139.87	763.87	376.00	56,349.30
121	1,139.87	768.90	370.97	55,580.40
122	1,139.87	773.96	365.90	54,806.44
123	1,139.87	779.06	360.81	54,027.38
124	1,139.87	784.19	355.68	53,243.19
125	1,139.87	789.35	350.52	52,453.85
126	1,139.87	794.54	345.32	51,659.30
127	1,139.87	799.78	340.09	50,859.53
128	1,139.87	805.04	334.83	50,054.49
129	1,139.87	810.34	329.53	49,244.15
130	1,139.87	815.68	324.19	48,428.47
131	1,139.87	821.04	318.82	47,607.43
132	1,139.87	826.45	313.42	46,780.98
133	1,139.87	831.89	307.97	45,949.08
134	1,139.87	837.37	302.50	45,111.72
135	1,139.87	842.88	296.99	44,268.84
136	1,139.87	848.43	291.44	43,420.41
137	1,139.87	854.01	285.85	42,566.39
138	1,139.87	859.64	280.23	41,706.76
139	1,139.87	865.30	274.57	40,841.46
140	1,139.87	870.99	268.87	39,970.47
141	1,139.87	876.73	263.14	39,093.74
142	1,139.87	882.50	257.37	38,211.24
143	1,139.87	888.31	251.56	37,322.93
144	1,139.87	894.16	245.71	36,428.78
145	1,139.87	900.04	239.82	35,528.73
146	1,139.87	905.97	233.90	34,622.77
147	1,139.87	911.93	227.93	33,710.83
148	1,139.87	917.94	221.93	32,792.90
149	1,139.87	923.98	215.89	31,868.92
150	1,139.87	930.06	209.80	30,938.86
151	1,139.87	936.18	203.68	30,002.67
152	1,139.87	942.35	197.52	29,060.32
153	1,139.87	948.55	191.31	28,111.77
154	1,139.87	954.80	185.07	27,156.97
155	1,139.87	961.08	178.78	26,195.89
156	1,139.87	967.41	172.46	25,228.48
157	1,139.87	973.78	166.09	24,254.70
158	1,139.87	980.19	159.68	23,274.52
159	1,139.87	986.64	153.22	22,287.87
160	1,139.87	993.14	146.73	21,294.74
161	1,139.87	999.68	140.19	20,295.06
162	1,139.87	1,006.26	133.61	19,288.81
163	1,139.87	1,012.88	126.98	18,275.92
164	1,139.87	1,019.55	120.32	17,256.38
165	1,139.87	1,026.26	113.60	16,230.11
166	1,139.87	1,033.02	106.85	15,197.10
167	1,139.87	1,039.82	100.05	14,157.28
168	1,139.87	1,046.66	93.20	13,110.61
169	1,139.87	1,053.55	86.31	12,057.06
170	1,139.87	1,060.49	79.38	10,996.57
171	1,139.87	1,067.47	72.39	9,929.10
172	1,139.87	1,074.50	65.37	8,854.60
173	1,139.87	1,081.57	58.29	7,773.03
174	1,139.87	1,088.69	51.17	6,684.33
175	1,139.87	1,095.86	44.01	5,588.47
176	1,139.87	1,103.07	36.79	4,485.40
177	1,139.87	1,110.34	29.53	3,375.06
178	1,139.87	1,117.65	22.22	2,257.41
179	1,139.87	1,125.00	14.86	1,132.41
180	1,139.87	1,132.41	7.46	0.00