Mortgage Loan of $120,000 for 15 Years at 8.10%

What's the payment on a 15 year home loan for $120k at 8.10% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,153.72

$13,845 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 8.10 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	1,153.72	343.72	810.00	119,656.28
2	1,153.72	346.04	807.68	119,310.24
3	1,153.72	348.38	805.34	118,961.86
4	1,153.72	350.73	802.99	118,611.13
5	1,153.72	353.10	800.63	118,258.04
6	1,153.72	355.48	798.24	117,902.56
7	1,153.72	357.88	795.84	117,544.68
8	1,153.72	360.29	793.43	117,184.39
9	1,153.72	362.73	790.99	116,821.66
10	1,153.72	365.17	788.55	116,456.48
11	1,153.72	367.64	786.08	116,088.85
12	1,153.72	370.12	783.60	115,718.72
13	1,153.72	372.62	781.10	115,346.10
14	1,153.72	375.13	778.59	114,970.97
15	1,153.72	377.67	776.05	114,593.30
16	1,153.72	380.22	773.50	114,213.09
17	1,153.72	382.78	770.94	113,830.30
18	1,153.72	385.37	768.35	113,444.94
19	1,153.72	387.97	765.75	113,056.97
20	1,153.72	390.59	763.13	112,666.38
21	1,153.72	393.22	760.50	112,273.16
22	1,153.72	395.88	757.84	111,877.29
23	1,153.72	398.55	755.17	111,478.74
24	1,153.72	401.24	752.48	111,077.50
25	1,153.72	403.95	749.77	110,673.55
26	1,153.72	406.67	747.05	110,266.87
27	1,153.72	409.42	744.30	109,857.46
28	1,153.72	412.18	741.54	109,445.27
29	1,153.72	414.97	738.76	109,030.31
30	1,153.72	417.77	735.95	108,612.54
31	1,153.72	420.59	733.13	108,191.95
32	1,153.72	423.43	730.30	107,768.53
33	1,153.72	426.28	727.44	107,342.25
34	1,153.72	429.16	724.56	106,913.09
35	1,153.72	432.06	721.66	106,481.03
36	1,153.72	434.97	718.75	106,046.05
37	1,153.72	437.91	715.81	105,608.14
38	1,153.72	440.87	712.85	105,167.28
39	1,153.72	443.84	709.88	104,723.44
40	1,153.72	446.84	706.88	104,276.60
41	1,153.72	449.85	703.87	103,826.75
42	1,153.72	452.89	700.83	103,373.85
43	1,153.72	455.95	697.77	102,917.91
44	1,153.72	459.02	694.70	102,458.88
45	1,153.72	462.12	691.60	101,996.76
46	1,153.72	465.24	688.48	101,531.52
47	1,153.72	468.38	685.34	101,063.13
48	1,153.72	471.54	682.18	100,591.59
49	1,153.72	474.73	678.99	100,116.86
50	1,153.72	477.93	675.79	99,638.93
51	1,153.72	481.16	672.56	99,157.77
52	1,153.72	484.41	669.31	98,673.37
53	1,153.72	487.68	666.05	98,185.69
54	1,153.72	490.97	662.75	97,694.72
55	1,153.72	494.28	659.44	97,200.44
56	1,153.72	497.62	656.10	96,702.82
57	1,153.72	500.98	652.74	96,201.85
58	1,153.72	504.36	649.36	95,697.49
59	1,153.72	507.76	645.96	95,189.73
60	1,153.72	511.19	642.53	94,678.54
61	1,153.72	514.64	639.08	94,163.89
62	1,153.72	518.11	635.61	93,645.78
63	1,153.72	521.61	632.11	93,124.17
64	1,153.72	525.13	628.59	92,599.04
65	1,153.72	528.68	625.04	92,070.36
66	1,153.72	532.25	621.47	91,538.11
67	1,153.72	535.84	617.88	91,002.27
68	1,153.72	539.46	614.27	90,462.82
69	1,153.72	543.10	610.62	89,919.72
70	1,153.72	546.76	606.96	89,372.96
71	1,153.72	550.45	603.27	88,822.51
72	1,153.72	554.17	599.55	88,268.34
73	1,153.72	557.91	595.81	87,710.43
74	1,153.72	561.68	592.05	87,148.75
75	1,153.72	565.47	588.25	86,583.28
76	1,153.72	569.28	584.44	86,014.00
77	1,153.72	573.13	580.59	85,440.87
78	1,153.72	576.99	576.73	84,863.88
79	1,153.72	580.89	572.83	84,282.99
80	1,153.72	584.81	568.91	83,698.18
81	1,153.72	588.76	564.96	83,109.42
82	1,153.72	592.73	560.99	82,516.69
83	1,153.72	596.73	556.99	81,919.96
84	1,153.72	600.76	552.96	81,319.19
85	1,153.72	604.82	548.90	80,714.38
86	1,153.72	608.90	544.82	80,105.48
87	1,153.72	613.01	540.71	79,492.47
88	1,153.72	617.15	536.57	78,875.32
89	1,153.72	621.31	532.41	78,254.01
90	1,153.72	625.51	528.21	77,628.51
91	1,153.72	629.73	523.99	76,998.78
92	1,153.72	633.98	519.74	76,364.80
93	1,153.72	638.26	515.46	75,726.54
94	1,153.72	642.57	511.15	75,083.97
95	1,153.72	646.90	506.82	74,437.07
96	1,153.72	651.27	502.45	73,785.80
97	1,153.72	655.67	498.05	73,130.13
98	1,153.72	660.09	493.63	72,470.04
99	1,153.72	664.55	489.17	71,805.49
100	1,153.72	669.03	484.69	71,136.46
101	1,153.72	673.55	480.17	70,462.91
102	1,153.72	678.10	475.62	69,784.81
103	1,153.72	682.67	471.05	69,102.14
104	1,153.72	687.28	466.44	68,414.86
105	1,153.72	691.92	461.80	67,722.94
106	1,153.72	696.59	457.13	67,026.35
107	1,153.72	701.29	452.43	66,325.05
108	1,153.72	706.03	447.69	65,619.03
109	1,153.72	710.79	442.93	64,908.23
110	1,153.72	715.59	438.13	64,192.64
111	1,153.72	720.42	433.30	63,472.22
112	1,153.72	725.28	428.44	62,746.94
113	1,153.72	730.18	423.54	62,016.76
114	1,153.72	735.11	418.61	61,281.65
115	1,153.72	740.07	413.65	60,541.58
116	1,153.72	745.07	408.66	59,796.52
117	1,153.72	750.09	403.63	59,046.42
118	1,153.72	755.16	398.56	58,291.27
119	1,153.72	760.25	393.47	57,531.01
120	1,153.72	765.39	388.33	56,765.62
121	1,153.72	770.55	383.17	55,995.07
122	1,153.72	775.75	377.97	55,219.32
123	1,153.72	780.99	372.73	54,438.33
124	1,153.72	786.26	367.46	53,652.07
125	1,153.72	791.57	362.15	52,860.50
126	1,153.72	796.91	356.81	52,063.58
127	1,153.72	802.29	351.43	51,261.29
128	1,153.72	807.71	346.01	50,453.58
129	1,153.72	813.16	340.56	49,640.43
130	1,153.72	818.65	335.07	48,821.78
131	1,153.72	824.17	329.55	47,997.60
132	1,153.72	829.74	323.98	47,167.87
133	1,153.72	835.34	318.38	46,332.53
134	1,153.72	840.98	312.74	45,491.55
135	1,153.72	846.65	307.07	44,644.90
136	1,153.72	852.37	301.35	43,792.53
137	1,153.72	858.12	295.60	42,934.41
138	1,153.72	863.91	289.81	42,070.50
139	1,153.72	869.74	283.98	41,200.75
140	1,153.72	875.62	278.11	40,325.14
141	1,153.72	881.53	272.19	39,443.61
142	1,153.72	887.48	266.24	38,556.13
143	1,153.72	893.47	260.25	37,662.67
144	1,153.72	899.50	254.22	36,763.17
145	1,153.72	905.57	248.15	35,857.60
146	1,153.72	911.68	242.04	34,945.92
147	1,153.72	917.84	235.88	34,028.08
148	1,153.72	924.03	229.69	33,104.05
149	1,153.72	930.27	223.45	32,173.78
150	1,153.72	936.55	217.17	31,237.23
151	1,153.72	942.87	210.85	30,294.36
152	1,153.72	949.23	204.49	29,345.13
153	1,153.72	955.64	198.08	28,389.49
154	1,153.72	962.09	191.63	27,427.40
155	1,153.72	968.59	185.13	26,458.81
156	1,153.72	975.12	178.60	25,483.69
157	1,153.72	981.71	172.01	24,501.98
158	1,153.72	988.33	165.39	23,513.65
159	1,153.72	995.00	158.72	22,518.65
160	1,153.72	1,001.72	152.00	21,516.93
161	1,153.72	1,008.48	145.24	20,508.44
162	1,153.72	1,015.29	138.43	19,493.16
163	1,153.72	1,022.14	131.58	18,471.01
164	1,153.72	1,029.04	124.68	17,441.97
165	1,153.72	1,035.99	117.73	16,405.99
166	1,153.72	1,042.98	110.74	15,363.00
167	1,153.72	1,050.02	103.70	14,312.98
168	1,153.72	1,057.11	96.61	13,255.88
169	1,153.72	1,064.24	89.48	12,191.63
170	1,153.72	1,071.43	82.29	11,120.20
171	1,153.72	1,078.66	75.06	10,041.55
172	1,153.72	1,085.94	67.78	8,955.61
173	1,153.72	1,093.27	60.45	7,862.33
174	1,153.72	1,100.65	53.07	6,761.68
175	1,153.72	1,108.08	45.64	5,653.61
176	1,153.72	1,115.56	38.16	4,538.05
177	1,153.72	1,123.09	30.63	3,414.96
178	1,153.72	1,130.67	23.05	2,284.29
179	1,153.72	1,138.30	15.42	1,145.99
180	1,153.72	1,145.99	7.74	0.00