Mortgage Loan of $120,000 for 15 Years at 8.125%
What's the payment on a 15 year home loan for $120k at 8.125% interest?
Results
Monthly payment: $1,155.46
$13,866 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 8.125 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 | 1,155.46 | 342.96 | 812.50 | 119,657.04 |
2 | 1,155.46 | 345.28 | 810.18 | 119,311.76 |
3 | 1,155.46 | 347.62 | 807.84 | 118,964.14 |
4 | 1,155.46 | 349.97 | 805.49 | 118,614.17 |
5 | 1,155.46 | 352.34 | 803.12 | 118,261.83 |
6 | 1,155.46 | 354.73 | 800.73 | 117,907.10 |
7 | 1,155.46 | 357.13 | 798.33 | 117,549.97 |
8 | 1,155.46 | 359.55 | 795.91 | 117,190.42 |
9 | 1,155.46 | 361.98 | 793.48 | 116,828.44 |
10 | 1,155.46 | 364.43 | 791.03 | 116,464.01 |
11 | 1,155.46 | 366.90 | 788.56 | 116,097.11 |
12 | 1,155.46 | 369.38 | 786.07 | 115,727.72 |
13 | 1,155.46 | 371.89 | 783.57 | 115,355.84 |
14 | 1,155.46 | 374.40 | 781.06 | 114,981.43 |
15 | 1,155.46 | 376.94 | 778.52 | 114,604.50 |
16 | 1,155.46 | 379.49 | 775.97 | 114,225.00 |
17 | 1,155.46 | 382.06 | 773.40 | 113,842.94 |
18 | 1,155.46 | 384.65 | 770.81 | 113,458.30 |
19 | 1,155.46 | 387.25 | 768.21 | 113,071.05 |
20 | 1,155.46 | 389.87 | 765.59 | 112,681.17 |
21 | 1,155.46 | 392.51 | 762.95 | 112,288.66 |
22 | 1,155.46 | 395.17 | 760.29 | 111,893.49 |
23 | 1,155.46 | 397.85 | 757.61 | 111,495.64 |
24 | 1,155.46 | 400.54 | 754.92 | 111,095.10 |
25 | 1,155.46 | 403.25 | 752.21 | 110,691.85 |
26 | 1,155.46 | 405.98 | 749.48 | 110,285.87 |
27 | 1,155.46 | 408.73 | 746.73 | 109,877.13 |
28 | 1,155.46 | 411.50 | 743.96 | 109,465.64 |
29 | 1,155.46 | 414.29 | 741.17 | 109,051.35 |
30 | 1,155.46 | 417.09 | 738.37 | 108,634.26 |
31 | 1,155.46 | 419.91 | 735.54 | 108,214.35 |
32 | 1,155.46 | 422.76 | 732.70 | 107,791.59 |
33 | 1,155.46 | 425.62 | 729.84 | 107,365.97 |
34 | 1,155.46 | 428.50 | 726.96 | 106,937.47 |
35 | 1,155.46 | 431.40 | 724.06 | 106,506.06 |
36 | 1,155.46 | 434.32 | 721.13 | 106,071.74 |
37 | 1,155.46 | 437.26 | 718.19 | 105,634.47 |
38 | 1,155.46 | 440.23 | 715.23 | 105,194.25 |
39 | 1,155.46 | 443.21 | 712.25 | 104,751.04 |
40 | 1,155.46 | 446.21 | 709.25 | 104,304.84 |
41 | 1,155.46 | 449.23 | 706.23 | 103,855.61 |
42 | 1,155.46 | 452.27 | 703.19 | 103,403.34 |
43 | 1,155.46 | 455.33 | 700.13 | 102,948.01 |
44 | 1,155.46 | 458.41 | 697.04 | 102,489.59 |
45 | 1,155.46 | 461.52 | 693.94 | 102,028.07 |
46 | 1,155.46 | 464.64 | 690.82 | 101,563.43 |
47 | 1,155.46 | 467.79 | 687.67 | 101,095.64 |
48 | 1,155.46 | 470.96 | 684.50 | 100,624.68 |
49 | 1,155.46 | 474.15 | 681.31 | 100,150.54 |
50 | 1,155.46 | 477.36 | 678.10 | 99,673.18 |
51 | 1,155.46 | 480.59 | 674.87 | 99,192.59 |
52 | 1,155.46 | 483.84 | 671.62 | 98,708.75 |
53 | 1,155.46 | 487.12 | 668.34 | 98,221.63 |
54 | 1,155.46 | 490.42 | 665.04 | 97,731.22 |
55 | 1,155.46 | 493.74 | 661.72 | 97,237.48 |
56 | 1,155.46 | 497.08 | 658.38 | 96,740.40 |
57 | 1,155.46 | 500.45 | 655.01 | 96,239.95 |
58 | 1,155.46 | 503.83 | 651.62 | 95,736.12 |
59 | 1,155.46 | 507.25 | 648.21 | 95,228.87 |
60 | 1,155.46 | 510.68 | 644.78 | 94,718.19 |
61 | 1,155.46 | 514.14 | 641.32 | 94,204.06 |
62 | 1,155.46 | 517.62 | 637.84 | 93,686.44 |
63 | 1,155.46 | 521.12 | 634.34 | 93,165.31 |
64 | 1,155.46 | 524.65 | 630.81 | 92,640.66 |
65 | 1,155.46 | 528.20 | 627.25 | 92,112.46 |
66 | 1,155.46 | 531.78 | 623.68 | 91,580.68 |
67 | 1,155.46 | 535.38 | 620.08 | 91,045.30 |
68 | 1,155.46 | 539.01 | 616.45 | 90,506.29 |
69 | 1,155.46 | 542.66 | 612.80 | 89,963.63 |
70 | 1,155.46 | 546.33 | 609.13 | 89,417.30 |
71 | 1,155.46 | 550.03 | 605.43 | 88,867.27 |
72 | 1,155.46 | 553.75 | 601.71 | 88,313.52 |
73 | 1,155.46 | 557.50 | 597.96 | 87,756.02 |
74 | 1,155.46 | 561.28 | 594.18 | 87,194.74 |
75 | 1,155.46 | 565.08 | 590.38 | 86,629.66 |
76 | 1,155.46 | 568.90 | 586.56 | 86,060.76 |
77 | 1,155.46 | 572.76 | 582.70 | 85,488.00 |
78 | 1,155.46 | 576.63 | 578.83 | 84,911.37 |
79 | 1,155.46 | 580.54 | 574.92 | 84,330.83 |
80 | 1,155.46 | 584.47 | 570.99 | 83,746.36 |
81 | 1,155.46 | 588.43 | 567.03 | 83,157.94 |
82 | 1,155.46 | 592.41 | 563.05 | 82,565.53 |
83 | 1,155.46 | 596.42 | 559.04 | 81,969.11 |
84 | 1,155.46 | 600.46 | 555.00 | 81,368.65 |
85 | 1,155.46 | 604.53 | 550.93 | 80,764.12 |
86 | 1,155.46 | 608.62 | 546.84 | 80,155.50 |
87 | 1,155.46 | 612.74 | 542.72 | 79,542.76 |
88 | 1,155.46 | 616.89 | 538.57 | 78,925.88 |
89 | 1,155.46 | 621.06 | 534.39 | 78,304.81 |
90 | 1,155.46 | 625.27 | 530.19 | 77,679.54 |
91 | 1,155.46 | 629.50 | 525.96 | 77,050.04 |
92 | 1,155.46 | 633.77 | 521.69 | 76,416.27 |
93 | 1,155.46 | 638.06 | 517.40 | 75,778.21 |
94 | 1,155.46 | 642.38 | 513.08 | 75,135.84 |
95 | 1,155.46 | 646.73 | 508.73 | 74,489.11 |
96 | 1,155.46 | 651.11 | 504.35 | 73,838.01 |
97 | 1,155.46 | 655.51 | 499.94 | 73,182.49 |
98 | 1,155.46 | 659.95 | 495.51 | 72,522.54 |
99 | 1,155.46 | 664.42 | 491.04 | 71,858.12 |
100 | 1,155.46 | 668.92 | 486.54 | 71,189.20 |
101 | 1,155.46 | 673.45 | 482.01 | 70,515.75 |
102 | 1,155.46 | 678.01 | 477.45 | 69,837.74 |
103 | 1,155.46 | 682.60 | 472.86 | 69,155.14 |
104 | 1,155.46 | 687.22 | 468.24 | 68,467.92 |
105 | 1,155.46 | 691.87 | 463.58 | 67,776.05 |
106 | 1,155.46 | 696.56 | 458.90 | 67,079.49 |
107 | 1,155.46 | 701.27 | 454.18 | 66,378.22 |
108 | 1,155.46 | 706.02 | 449.44 | 65,672.19 |
109 | 1,155.46 | 710.80 | 444.66 | 64,961.39 |
110 | 1,155.46 | 715.62 | 439.84 | 64,245.77 |
111 | 1,155.46 | 720.46 | 435.00 | 63,525.31 |
112 | 1,155.46 | 725.34 | 430.12 | 62,799.97 |
113 | 1,155.46 | 730.25 | 425.21 | 62,069.72 |
114 | 1,155.46 | 735.20 | 420.26 | 61,334.53 |
115 | 1,155.46 | 740.17 | 415.29 | 60,594.35 |
116 | 1,155.46 | 745.18 | 410.27 | 59,849.17 |
117 | 1,155.46 | 750.23 | 405.23 | 59,098.94 |
118 | 1,155.46 | 755.31 | 400.15 | 58,343.63 |
119 | 1,155.46 | 760.42 | 395.03 | 57,583.21 |
120 | 1,155.46 | 765.57 | 389.89 | 56,817.63 |
121 | 1,155.46 | 770.76 | 384.70 | 56,046.88 |
122 | 1,155.46 | 775.97 | 379.48 | 55,270.90 |
123 | 1,155.46 | 781.23 | 374.23 | 54,489.67 |
124 | 1,155.46 | 786.52 | 368.94 | 53,703.16 |
125 | 1,155.46 | 791.84 | 363.62 | 52,911.31 |
126 | 1,155.46 | 797.21 | 358.25 | 52,114.11 |
127 | 1,155.46 | 802.60 | 352.86 | 51,311.50 |
128 | 1,155.46 | 808.04 | 347.42 | 50,503.47 |
129 | 1,155.46 | 813.51 | 341.95 | 49,689.96 |
130 | 1,155.46 | 819.02 | 336.44 | 48,870.94 |
131 | 1,155.46 | 824.56 | 330.90 | 48,046.38 |
132 | 1,155.46 | 830.14 | 325.31 | 47,216.24 |
133 | 1,155.46 | 835.77 | 319.69 | 46,380.47 |
134 | 1,155.46 | 841.42 | 314.03 | 45,539.05 |
135 | 1,155.46 | 847.12 | 308.34 | 44,691.93 |
136 | 1,155.46 | 852.86 | 302.60 | 43,839.07 |
137 | 1,155.46 | 858.63 | 296.83 | 42,980.44 |
138 | 1,155.46 | 864.45 | 291.01 | 42,115.99 |
139 | 1,155.46 | 870.30 | 285.16 | 41,245.69 |
140 | 1,155.46 | 876.19 | 279.27 | 40,369.50 |
141 | 1,155.46 | 882.12 | 273.34 | 39,487.38 |
142 | 1,155.46 | 888.10 | 267.36 | 38,599.28 |
143 | 1,155.46 | 894.11 | 261.35 | 37,705.17 |
144 | 1,155.46 | 900.16 | 255.30 | 36,805.01 |
145 | 1,155.46 | 906.26 | 249.20 | 35,898.75 |
146 | 1,155.46 | 912.39 | 243.06 | 34,986.36 |
147 | 1,155.46 | 918.57 | 236.89 | 34,067.78 |
148 | 1,155.46 | 924.79 | 230.67 | 33,142.99 |
149 | 1,155.46 | 931.05 | 224.41 | 32,211.94 |
150 | 1,155.46 | 937.36 | 218.10 | 31,274.58 |
151 | 1,155.46 | 943.70 | 211.75 | 30,330.88 |
152 | 1,155.46 | 950.09 | 205.37 | 29,380.79 |
153 | 1,155.46 | 956.53 | 198.93 | 28,424.26 |
154 | 1,155.46 | 963.00 | 192.46 | 27,461.26 |
155 | 1,155.46 | 969.52 | 185.94 | 26,491.73 |
156 | 1,155.46 | 976.09 | 179.37 | 25,515.65 |
157 | 1,155.46 | 982.70 | 172.76 | 24,532.95 |
158 | 1,155.46 | 989.35 | 166.11 | 23,543.60 |
159 | 1,155.46 | 996.05 | 159.41 | 22,547.55 |
160 | 1,155.46 | 1,002.79 | 152.67 | 21,544.76 |
161 | 1,155.46 | 1,009.58 | 145.88 | 20,535.17 |
162 | 1,155.46 | 1,016.42 | 139.04 | 19,518.76 |
163 | 1,155.46 | 1,023.30 | 132.16 | 18,495.46 |
164 | 1,155.46 | 1,030.23 | 125.23 | 17,465.23 |
165 | 1,155.46 | 1,037.20 | 118.25 | 16,428.02 |
166 | 1,155.46 | 1,044.23 | 111.23 | 15,383.79 |
167 | 1,155.46 | 1,051.30 | 104.16 | 14,332.50 |
168 | 1,155.46 | 1,058.42 | 97.04 | 13,274.08 |
169 | 1,155.46 | 1,065.58 | 89.88 | 12,208.50 |
170 | 1,155.46 | 1,072.80 | 82.66 | 11,135.70 |
171 | 1,155.46 | 1,080.06 | 75.40 | 10,055.64 |
172 | 1,155.46 | 1,087.37 | 68.09 | 8,968.27 |
173 | 1,155.46 | 1,094.74 | 60.72 | 7,873.53 |
174 | 1,155.46 | 1,102.15 | 53.31 | 6,771.38 |
175 | 1,155.46 | 1,109.61 | 45.85 | 5,661.77 |
176 | 1,155.46 | 1,117.12 | 38.33 | 4,544.65 |
177 | 1,155.46 | 1,124.69 | 30.77 | 3,419.96 |
178 | 1,155.46 | 1,132.30 | 23.16 | 2,287.66 |
179 | 1,155.46 | 1,139.97 | 15.49 | 1,147.69 |
180 | 1,155.46 | 1,147.69 | 7.77 | 0.00 |