Mortgage Loan of $120,000 for 15 Years at 8.00%

What's the payment on a 15 year home loan for $120k at 8.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,146.78

$13,761 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 8.00 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	1,146.78	346.78	800.00	119,653.22
2	1,146.78	349.09	797.69	119,304.12
3	1,146.78	351.42	795.36	118,952.70
4	1,146.78	353.76	793.02	118,598.94
5	1,146.78	356.12	790.66	118,242.81
6	1,146.78	358.50	788.29	117,884.32
7	1,146.78	360.89	785.90	117,523.43
8	1,146.78	363.29	783.49	117,160.14
9	1,146.78	365.71	781.07	116,794.42
10	1,146.78	368.15	778.63	116,426.27
11	1,146.78	370.61	776.18	116,055.66
12	1,146.78	373.08	773.70	115,682.58
13	1,146.78	375.57	771.22	115,307.02
14	1,146.78	378.07	768.71	114,928.95
15	1,146.78	380.59	766.19	114,548.36
16	1,146.78	383.13	763.66	114,165.23
17	1,146.78	385.68	761.10	113,779.55
18	1,146.78	388.25	758.53	113,391.30
19	1,146.78	390.84	755.94	113,000.46
20	1,146.78	393.45	753.34	112,607.01
21	1,146.78	396.07	750.71	112,210.94
22	1,146.78	398.71	748.07	111,812.23
23	1,146.78	401.37	745.41	111,410.87
24	1,146.78	404.04	742.74	111,006.82
25	1,146.78	406.74	740.05	110,600.09
26	1,146.78	409.45	737.33	110,190.64
27	1,146.78	412.18	734.60	109,778.46
28	1,146.78	414.93	731.86	109,363.53
29	1,146.78	417.69	729.09	108,945.84
30	1,146.78	420.48	726.31	108,525.36
31	1,146.78	423.28	723.50	108,102.08
32	1,146.78	426.10	720.68	107,675.98
33	1,146.78	428.94	717.84	107,247.04
34	1,146.78	431.80	714.98	106,815.24
35	1,146.78	434.68	712.10	106,380.56
36	1,146.78	437.58	709.20	105,942.98
37	1,146.78	440.50	706.29	105,502.48
38	1,146.78	443.43	703.35	105,059.05
39	1,146.78	446.39	700.39	104,612.66
40	1,146.78	449.36	697.42	104,163.30
41	1,146.78	452.36	694.42	103,710.94
42	1,146.78	455.38	691.41	103,255.56
43	1,146.78	458.41	688.37	102,797.15
44	1,146.78	461.47	685.31	102,335.68
45	1,146.78	464.54	682.24	101,871.13
46	1,146.78	467.64	679.14	101,403.49
47	1,146.78	470.76	676.02	100,932.73
48	1,146.78	473.90	672.88	100,458.84
49	1,146.78	477.06	669.73	99,981.78
50	1,146.78	480.24	666.55	99,501.54
51	1,146.78	483.44	663.34	99,018.10
52	1,146.78	486.66	660.12	98,531.44
53	1,146.78	489.91	656.88	98,041.53
54	1,146.78	493.17	653.61	97,548.36
55	1,146.78	496.46	650.32	97,051.90
56	1,146.78	499.77	647.01	96,552.13
57	1,146.78	503.10	643.68	96,049.03
58	1,146.78	506.46	640.33	95,542.57
59	1,146.78	509.83	636.95	95,032.74
60	1,146.78	513.23	633.55	94,519.51
61	1,146.78	516.65	630.13	94,002.86
62	1,146.78	520.10	626.69	93,482.76
63	1,146.78	523.56	623.22	92,959.20
64	1,146.78	527.05	619.73	92,432.14
65	1,146.78	530.57	616.21	91,901.58
66	1,146.78	534.11	612.68	91,367.47
67	1,146.78	537.67	609.12	90,829.80
68	1,146.78	541.25	605.53	90,288.55
69	1,146.78	544.86	601.92	89,743.70
70	1,146.78	548.49	598.29	89,195.20
71	1,146.78	552.15	594.63	88,643.06
72	1,146.78	555.83	590.95	88,087.23
73	1,146.78	559.53	587.25	87,527.69
74	1,146.78	563.26	583.52	86,964.43
75	1,146.78	567.02	579.76	86,397.41
76	1,146.78	570.80	575.98	85,826.61
77	1,146.78	574.61	572.18	85,252.00
78	1,146.78	578.44	568.35	84,673.57
79	1,146.78	582.29	564.49	84,091.28
80	1,146.78	586.17	560.61	83,505.10
81	1,146.78	590.08	556.70	82,915.02
82	1,146.78	594.02	552.77	82,321.00
83	1,146.78	597.98	548.81	81,723.03
84	1,146.78	601.96	544.82	81,121.07
85	1,146.78	605.98	540.81	80,515.09
86	1,146.78	610.02	536.77	79,905.08
87	1,146.78	614.08	532.70	79,290.99
88	1,146.78	618.18	528.61	78,672.82
89	1,146.78	622.30	524.49	78,050.52
90	1,146.78	626.45	520.34	77,424.08
91	1,146.78	630.62	516.16	76,793.45
92	1,146.78	634.83	511.96	76,158.63
93	1,146.78	639.06	507.72	75,519.57
94	1,146.78	643.32	503.46	74,876.25
95	1,146.78	647.61	499.18	74,228.64
96	1,146.78	651.92	494.86	73,576.72
97	1,146.78	656.27	490.51	72,920.45
98	1,146.78	660.65	486.14	72,259.80
99	1,146.78	665.05	481.73	71,594.75
100	1,146.78	669.48	477.30	70,925.27
101	1,146.78	673.95	472.84	70,251.32
102	1,146.78	678.44	468.34	69,572.88
103	1,146.78	682.96	463.82	68,889.91
104	1,146.78	687.52	459.27	68,202.40
105	1,146.78	692.10	454.68	67,510.30
106	1,146.78	696.71	450.07	66,813.58
107	1,146.78	701.36	445.42	66,112.23
108	1,146.78	706.03	440.75	65,406.19
109	1,146.78	710.74	436.04	64,695.45
110	1,146.78	715.48	431.30	63,979.97
111	1,146.78	720.25	426.53	63,259.72
112	1,146.78	725.05	421.73	62,534.67
113	1,146.78	729.88	416.90	61,804.79
114	1,146.78	734.75	412.03	61,070.04
115	1,146.78	739.65	407.13	60,330.39
116	1,146.78	744.58	402.20	59,585.81
117	1,146.78	749.54	397.24	58,836.26
118	1,146.78	754.54	392.24	58,081.72
119	1,146.78	759.57	387.21	57,322.15
120	1,146.78	764.63	382.15	56,557.52
121	1,146.78	769.73	377.05	55,787.78
122	1,146.78	774.86	371.92	55,012.92
123	1,146.78	780.03	366.75	54,232.89
124	1,146.78	785.23	361.55	53,447.66
125	1,146.78	790.46	356.32	52,657.20
126	1,146.78	795.73	351.05	51,861.46
127	1,146.78	801.04	345.74	51,060.42
128	1,146.78	806.38	340.40	50,254.04
129	1,146.78	811.76	335.03	49,442.29
130	1,146.78	817.17	329.62	48,625.12
131	1,146.78	822.62	324.17	47,802.50
132	1,146.78	828.10	318.68	46,974.40
133	1,146.78	833.62	313.16	46,140.79
134	1,146.78	839.18	307.61	45,301.61
135	1,146.78	844.77	302.01	44,456.84
136	1,146.78	850.40	296.38	43,606.43
137	1,146.78	856.07	290.71	42,750.36
138	1,146.78	861.78	285.00	41,888.58
139	1,146.78	867.53	279.26	41,021.05
140	1,146.78	873.31	273.47	40,147.75
141	1,146.78	879.13	267.65	39,268.61
142	1,146.78	884.99	261.79	38,383.62
143	1,146.78	890.89	255.89	37,492.73
144	1,146.78	896.83	249.95	36,595.90
145	1,146.78	902.81	243.97	35,693.09
146	1,146.78	908.83	237.95	34,784.26
147	1,146.78	914.89	231.90	33,869.37
148	1,146.78	920.99	225.80	32,948.39
149	1,146.78	927.13	219.66	32,021.26
150	1,146.78	933.31	213.48	31,087.95
151	1,146.78	939.53	207.25	30,148.42
152	1,146.78	945.79	200.99	29,202.63
153	1,146.78	952.10	194.68	28,250.53
154	1,146.78	958.45	188.34	27,292.09
155	1,146.78	964.84	181.95	26,327.25
156	1,146.78	971.27	175.52	25,355.98
157	1,146.78	977.74	169.04	24,378.24
158	1,146.78	984.26	162.52	23,393.98
159	1,146.78	990.82	155.96	22,403.16
160	1,146.78	997.43	149.35	21,405.73
161	1,146.78	1,004.08	142.70	20,401.65
162	1,146.78	1,010.77	136.01	19,390.88
163	1,146.78	1,017.51	129.27	18,373.37
164	1,146.78	1,024.29	122.49	17,349.08
165	1,146.78	1,031.12	115.66	16,317.96
166	1,146.78	1,038.00	108.79	15,279.96
167	1,146.78	1,044.92	101.87	14,235.04
168	1,146.78	1,051.88	94.90	13,183.16
169	1,146.78	1,058.89	87.89	12,124.27
170	1,146.78	1,065.95	80.83	11,058.31
171	1,146.78	1,073.06	73.72	9,985.25
172	1,146.78	1,080.21	66.57	8,905.04
173	1,146.78	1,087.42	59.37	7,817.62
174	1,146.78	1,094.67	52.12	6,722.96
175	1,146.78	1,101.96	44.82	5,620.99
176	1,146.78	1,109.31	37.47	4,511.69
177	1,146.78	1,116.70	30.08	3,394.98
178	1,146.78	1,124.15	22.63	2,270.83
179	1,146.78	1,131.64	15.14	1,139.19
180	1,146.78	1,139.19	7.59	0.00