Mortgage Loan of $120,000 for 15 Years at 8.20%
What's the payment on a 15 year home loan for $120k at 8.20% interest?
Results
Monthly payment: $1,160.68
$13,928 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 8.20 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 | 1,160.68 | 340.68 | 820.00 | 119,659.32 |
| 2 | 1,160.68 | 343.01 | 817.67 | 119,316.31 |
| 3 | 1,160.68 | 345.35 | 815.33 | 118,970.96 |
| 4 | 1,160.68 | 347.71 | 812.97 | 118,623.25 |
| 5 | 1,160.68 | 350.09 | 810.59 | 118,273.16 |
| 6 | 1,160.68 | 352.48 | 808.20 | 117,920.68 |
| 7 | 1,160.68 | 354.89 | 805.79 | 117,565.79 |
| 8 | 1,160.68 | 357.31 | 803.37 | 117,208.47 |
| 9 | 1,160.68 | 359.76 | 800.92 | 116,848.72 |
| 10 | 1,160.68 | 362.21 | 798.47 | 116,486.50 |
| 11 | 1,160.68 | 364.69 | 795.99 | 116,121.81 |
| 12 | 1,160.68 | 367.18 | 793.50 | 115,754.63 |
| 13 | 1,160.68 | 369.69 | 790.99 | 115,384.94 |
| 14 | 1,160.68 | 372.22 | 788.46 | 115,012.72 |
| 15 | 1,160.68 | 374.76 | 785.92 | 114,637.96 |
| 16 | 1,160.68 | 377.32 | 783.36 | 114,260.64 |
| 17 | 1,160.68 | 379.90 | 780.78 | 113,880.74 |
| 18 | 1,160.68 | 382.50 | 778.19 | 113,498.25 |
| 19 | 1,160.68 | 385.11 | 775.57 | 113,113.14 |
| 20 | 1,160.68 | 387.74 | 772.94 | 112,725.40 |
| 21 | 1,160.68 | 390.39 | 770.29 | 112,335.01 |
| 22 | 1,160.68 | 393.06 | 767.62 | 111,941.95 |
| 23 | 1,160.68 | 395.74 | 764.94 | 111,546.21 |
| 24 | 1,160.68 | 398.45 | 762.23 | 111,147.76 |
| 25 | 1,160.68 | 401.17 | 759.51 | 110,746.59 |
| 26 | 1,160.68 | 403.91 | 756.77 | 110,342.68 |
| 27 | 1,160.68 | 406.67 | 754.01 | 109,936.00 |
| 28 | 1,160.68 | 409.45 | 751.23 | 109,526.55 |
| 29 | 1,160.68 | 412.25 | 748.43 | 109,114.30 |
| 30 | 1,160.68 | 415.07 | 745.61 | 108,699.24 |
| 31 | 1,160.68 | 417.90 | 742.78 | 108,281.33 |
| 32 | 1,160.68 | 420.76 | 739.92 | 107,860.58 |
| 33 | 1,160.68 | 423.63 | 737.05 | 107,436.94 |
| 34 | 1,160.68 | 426.53 | 734.15 | 107,010.41 |
| 35 | 1,160.68 | 429.44 | 731.24 | 106,580.97 |
| 36 | 1,160.68 | 432.38 | 728.30 | 106,148.59 |
| 37 | 1,160.68 | 435.33 | 725.35 | 105,713.26 |
| 38 | 1,160.68 | 438.31 | 722.37 | 105,274.96 |
| 39 | 1,160.68 | 441.30 | 719.38 | 104,833.65 |
| 40 | 1,160.68 | 444.32 | 716.36 | 104,389.34 |
| 41 | 1,160.68 | 447.35 | 713.33 | 103,941.98 |
| 42 | 1,160.68 | 450.41 | 710.27 | 103,491.57 |
| 43 | 1,160.68 | 453.49 | 707.19 | 103,038.09 |
| 44 | 1,160.68 | 456.59 | 704.09 | 102,581.50 |
| 45 | 1,160.68 | 459.71 | 700.97 | 102,121.79 |
| 46 | 1,160.68 | 462.85 | 697.83 | 101,658.94 |
| 47 | 1,160.68 | 466.01 | 694.67 | 101,192.93 |
| 48 | 1,160.68 | 469.20 | 691.49 | 100,723.74 |
| 49 | 1,160.68 | 472.40 | 688.28 | 100,251.33 |
| 50 | 1,160.68 | 475.63 | 685.05 | 99,775.70 |
| 51 | 1,160.68 | 478.88 | 681.80 | 99,296.82 |
| 52 | 1,160.68 | 482.15 | 678.53 | 98,814.67 |
| 53 | 1,160.68 | 485.45 | 675.23 | 98,329.23 |
| 54 | 1,160.68 | 488.76 | 671.92 | 97,840.46 |
| 55 | 1,160.68 | 492.10 | 668.58 | 97,348.36 |
| 56 | 1,160.68 | 495.47 | 665.21 | 96,852.89 |
| 57 | 1,160.68 | 498.85 | 661.83 | 96,354.04 |
| 58 | 1,160.68 | 502.26 | 658.42 | 95,851.78 |
| 59 | 1,160.68 | 505.69 | 654.99 | 95,346.08 |
| 60 | 1,160.68 | 509.15 | 651.53 | 94,836.93 |
| 61 | 1,160.68 | 512.63 | 648.05 | 94,324.31 |
| 62 | 1,160.68 | 516.13 | 644.55 | 93,808.18 |
| 63 | 1,160.68 | 519.66 | 641.02 | 93,288.52 |
| 64 | 1,160.68 | 523.21 | 637.47 | 92,765.31 |
| 65 | 1,160.68 | 526.78 | 633.90 | 92,238.52 |
| 66 | 1,160.68 | 530.38 | 630.30 | 91,708.14 |
| 67 | 1,160.68 | 534.01 | 626.67 | 91,174.13 |
| 68 | 1,160.68 | 537.66 | 623.02 | 90,636.47 |
| 69 | 1,160.68 | 541.33 | 619.35 | 90,095.14 |
| 70 | 1,160.68 | 545.03 | 615.65 | 89,550.11 |
| 71 | 1,160.68 | 548.75 | 611.93 | 89,001.36 |
| 72 | 1,160.68 | 552.50 | 608.18 | 88,448.85 |
| 73 | 1,160.68 | 556.28 | 604.40 | 87,892.57 |
| 74 | 1,160.68 | 560.08 | 600.60 | 87,332.49 |
| 75 | 1,160.68 | 563.91 | 596.77 | 86,768.58 |
| 76 | 1,160.68 | 567.76 | 592.92 | 86,200.82 |
| 77 | 1,160.68 | 571.64 | 589.04 | 85,629.18 |
| 78 | 1,160.68 | 575.55 | 585.13 | 85,053.63 |
| 79 | 1,160.68 | 579.48 | 581.20 | 84,474.15 |
| 80 | 1,160.68 | 583.44 | 577.24 | 83,890.71 |
| 81 | 1,160.68 | 587.43 | 573.25 | 83,303.28 |
| 82 | 1,160.68 | 591.44 | 569.24 | 82,711.84 |
| 83 | 1,160.68 | 595.48 | 565.20 | 82,116.36 |
| 84 | 1,160.68 | 599.55 | 561.13 | 81,516.81 |
| 85 | 1,160.68 | 603.65 | 557.03 | 80,913.16 |
| 86 | 1,160.68 | 607.77 | 552.91 | 80,305.38 |
| 87 | 1,160.68 | 611.93 | 548.75 | 79,693.46 |
| 88 | 1,160.68 | 616.11 | 544.57 | 79,077.35 |
| 89 | 1,160.68 | 620.32 | 540.36 | 78,457.03 |
| 90 | 1,160.68 | 624.56 | 536.12 | 77,832.47 |
| 91 | 1,160.68 | 628.83 | 531.86 | 77,203.65 |
| 92 | 1,160.68 | 633.12 | 527.56 | 76,570.52 |
| 93 | 1,160.68 | 637.45 | 523.23 | 75,933.08 |
| 94 | 1,160.68 | 641.80 | 518.88 | 75,291.27 |
| 95 | 1,160.68 | 646.19 | 514.49 | 74,645.08 |
| 96 | 1,160.68 | 650.61 | 510.07 | 73,994.48 |
| 97 | 1,160.68 | 655.05 | 505.63 | 73,339.42 |
| 98 | 1,160.68 | 659.53 | 501.15 | 72,679.90 |
| 99 | 1,160.68 | 664.03 | 496.65 | 72,015.86 |
| 100 | 1,160.68 | 668.57 | 492.11 | 71,347.29 |
| 101 | 1,160.68 | 673.14 | 487.54 | 70,674.15 |
| 102 | 1,160.68 | 677.74 | 482.94 | 69,996.41 |
| 103 | 1,160.68 | 682.37 | 478.31 | 69,314.04 |
| 104 | 1,160.68 | 687.03 | 473.65 | 68,627.00 |
| 105 | 1,160.68 | 691.73 | 468.95 | 67,935.27 |
| 106 | 1,160.68 | 696.46 | 464.22 | 67,238.82 |
| 107 | 1,160.68 | 701.22 | 459.47 | 66,537.60 |
| 108 | 1,160.68 | 706.01 | 454.67 | 65,831.59 |
| 109 | 1,160.68 | 710.83 | 449.85 | 65,120.76 |
| 110 | 1,160.68 | 715.69 | 444.99 | 64,405.07 |
| 111 | 1,160.68 | 720.58 | 440.10 | 63,684.49 |
| 112 | 1,160.68 | 725.50 | 435.18 | 62,958.99 |
| 113 | 1,160.68 | 730.46 | 430.22 | 62,228.53 |
| 114 | 1,160.68 | 735.45 | 425.23 | 61,493.08 |
| 115 | 1,160.68 | 740.48 | 420.20 | 60,752.60 |
| 116 | 1,160.68 | 745.54 | 415.14 | 60,007.06 |
| 117 | 1,160.68 | 750.63 | 410.05 | 59,256.43 |
| 118 | 1,160.68 | 755.76 | 404.92 | 58,500.67 |
| 119 | 1,160.68 | 760.93 | 399.75 | 57,739.74 |
| 120 | 1,160.68 | 766.13 | 394.55 | 56,973.62 |
| 121 | 1,160.68 | 771.36 | 389.32 | 56,202.26 |
| 122 | 1,160.68 | 776.63 | 384.05 | 55,425.62 |
| 123 | 1,160.68 | 781.94 | 378.74 | 54,643.69 |
| 124 | 1,160.68 | 787.28 | 373.40 | 53,856.40 |
| 125 | 1,160.68 | 792.66 | 368.02 | 53,063.74 |
| 126 | 1,160.68 | 798.08 | 362.60 | 52,265.66 |
| 127 | 1,160.68 | 803.53 | 357.15 | 51,462.13 |
| 128 | 1,160.68 | 809.02 | 351.66 | 50,653.11 |
| 129 | 1,160.68 | 814.55 | 346.13 | 49,838.56 |
| 130 | 1,160.68 | 820.12 | 340.56 | 49,018.44 |
| 131 | 1,160.68 | 825.72 | 334.96 | 48,192.72 |
| 132 | 1,160.68 | 831.36 | 329.32 | 47,361.36 |
| 133 | 1,160.68 | 837.04 | 323.64 | 46,524.31 |
| 134 | 1,160.68 | 842.76 | 317.92 | 45,681.55 |
| 135 | 1,160.68 | 848.52 | 312.16 | 44,833.02 |
| 136 | 1,160.68 | 854.32 | 306.36 | 43,978.70 |
| 137 | 1,160.68 | 860.16 | 300.52 | 43,118.54 |
| 138 | 1,160.68 | 866.04 | 294.64 | 42,252.51 |
| 139 | 1,160.68 | 871.96 | 288.73 | 41,380.55 |
| 140 | 1,160.68 | 877.91 | 282.77 | 40,502.64 |
| 141 | 1,160.68 | 883.91 | 276.77 | 39,618.72 |
| 142 | 1,160.68 | 889.95 | 270.73 | 38,728.77 |
| 143 | 1,160.68 | 896.03 | 264.65 | 37,832.74 |
| 144 | 1,160.68 | 902.16 | 258.52 | 36,930.58 |
| 145 | 1,160.68 | 908.32 | 252.36 | 36,022.26 |
| 146 | 1,160.68 | 914.53 | 246.15 | 35,107.73 |
| 147 | 1,160.68 | 920.78 | 239.90 | 34,186.95 |
| 148 | 1,160.68 | 927.07 | 233.61 | 33,259.88 |
| 149 | 1,160.68 | 933.40 | 227.28 | 32,326.48 |
| 150 | 1,160.68 | 939.78 | 220.90 | 31,386.70 |
| 151 | 1,160.68 | 946.20 | 214.48 | 30,440.49 |
| 152 | 1,160.68 | 952.67 | 208.01 | 29,487.82 |
| 153 | 1,160.68 | 959.18 | 201.50 | 28,528.64 |
| 154 | 1,160.68 | 965.73 | 194.95 | 27,562.90 |
| 155 | 1,160.68 | 972.33 | 188.35 | 26,590.57 |
| 156 | 1,160.68 | 978.98 | 181.70 | 25,611.59 |
| 157 | 1,160.68 | 985.67 | 175.01 | 24,625.92 |
| 158 | 1,160.68 | 992.40 | 168.28 | 23,633.52 |
| 159 | 1,160.68 | 999.18 | 161.50 | 22,634.34 |
| 160 | 1,160.68 | 1,006.01 | 154.67 | 21,628.32 |
| 161 | 1,160.68 | 1,012.89 | 147.79 | 20,615.44 |
| 162 | 1,160.68 | 1,019.81 | 140.87 | 19,595.63 |
| 163 | 1,160.68 | 1,026.78 | 133.90 | 18,568.85 |
| 164 | 1,160.68 | 1,033.79 | 126.89 | 17,535.06 |
| 165 | 1,160.68 | 1,040.86 | 119.82 | 16,494.20 |
| 166 | 1,160.68 | 1,047.97 | 112.71 | 15,446.23 |
| 167 | 1,160.68 | 1,055.13 | 105.55 | 14,391.10 |
| 168 | 1,160.68 | 1,062.34 | 98.34 | 13,328.76 |
| 169 | 1,160.68 | 1,069.60 | 91.08 | 12,259.16 |
| 170 | 1,160.68 | 1,076.91 | 83.77 | 11,182.25 |
| 171 | 1,160.68 | 1,084.27 | 76.41 | 10,097.98 |
| 172 | 1,160.68 | 1,091.68 | 69.00 | 9,006.30 |
| 173 | 1,160.68 | 1,099.14 | 61.54 | 7,907.16 |
| 174 | 1,160.68 | 1,106.65 | 54.03 | 6,800.51 |
| 175 | 1,160.68 | 1,114.21 | 46.47 | 5,686.30 |
| 176 | 1,160.68 | 1,121.82 | 38.86 | 4,564.48 |
| 177 | 1,160.68 | 1,129.49 | 31.19 | 3,434.99 |
| 178 | 1,160.68 | 1,137.21 | 23.47 | 2,297.78 |
| 179 | 1,160.68 | 1,144.98 | 15.70 | 1,152.80 |
| 180 | 1,160.68 | 1,152.80 | 7.88 | 0.00 |