Mortgage Loan of $120,000 for 15 Years at 8.375%
What's the payment on a 15 year home loan for $120k at 8.375% interest?
Results
Monthly payment: $1,172.91
$14,075 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 8.375 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 | 1,172.91 | 335.41 | 837.50 | 119,664.59 |
2 | 1,172.91 | 337.75 | 835.16 | 119,326.84 |
3 | 1,172.91 | 340.11 | 832.80 | 118,986.73 |
4 | 1,172.91 | 342.48 | 830.43 | 118,644.24 |
5 | 1,172.91 | 344.87 | 828.04 | 118,299.37 |
6 | 1,172.91 | 347.28 | 825.63 | 117,952.09 |
7 | 1,172.91 | 349.70 | 823.21 | 117,602.39 |
8 | 1,172.91 | 352.14 | 820.77 | 117,250.24 |
9 | 1,172.91 | 354.60 | 818.31 | 116,895.64 |
10 | 1,172.91 | 357.08 | 815.83 | 116,538.56 |
11 | 1,172.91 | 359.57 | 813.34 | 116,178.99 |
12 | 1,172.91 | 362.08 | 810.83 | 115,816.91 |
13 | 1,172.91 | 364.61 | 808.31 | 115,452.31 |
14 | 1,172.91 | 367.15 | 805.76 | 115,085.16 |
15 | 1,172.91 | 369.71 | 803.20 | 114,715.44 |
16 | 1,172.91 | 372.29 | 800.62 | 114,343.15 |
17 | 1,172.91 | 374.89 | 798.02 | 113,968.26 |
18 | 1,172.91 | 377.51 | 795.40 | 113,590.75 |
19 | 1,172.91 | 380.14 | 792.77 | 113,210.61 |
20 | 1,172.91 | 382.80 | 790.12 | 112,827.81 |
21 | 1,172.91 | 385.47 | 787.44 | 112,442.35 |
22 | 1,172.91 | 388.16 | 784.75 | 112,054.19 |
23 | 1,172.91 | 390.87 | 782.04 | 111,663.32 |
24 | 1,172.91 | 393.59 | 779.32 | 111,269.73 |
25 | 1,172.91 | 396.34 | 776.57 | 110,873.39 |
26 | 1,172.91 | 399.11 | 773.80 | 110,474.28 |
27 | 1,172.91 | 401.89 | 771.02 | 110,072.39 |
28 | 1,172.91 | 404.70 | 768.21 | 109,667.69 |
29 | 1,172.91 | 407.52 | 765.39 | 109,260.17 |
30 | 1,172.91 | 410.37 | 762.54 | 108,849.80 |
31 | 1,172.91 | 413.23 | 759.68 | 108,436.57 |
32 | 1,172.91 | 416.11 | 756.80 | 108,020.45 |
33 | 1,172.91 | 419.02 | 753.89 | 107,601.44 |
34 | 1,172.91 | 421.94 | 750.97 | 107,179.49 |
35 | 1,172.91 | 424.89 | 748.02 | 106,754.60 |
36 | 1,172.91 | 427.85 | 745.06 | 106,326.75 |
37 | 1,172.91 | 430.84 | 742.07 | 105,895.91 |
38 | 1,172.91 | 433.85 | 739.07 | 105,462.07 |
39 | 1,172.91 | 436.87 | 736.04 | 105,025.19 |
40 | 1,172.91 | 439.92 | 732.99 | 104,585.27 |
41 | 1,172.91 | 442.99 | 729.92 | 104,142.27 |
42 | 1,172.91 | 446.09 | 726.83 | 103,696.19 |
43 | 1,172.91 | 449.20 | 723.71 | 103,246.99 |
44 | 1,172.91 | 452.33 | 720.58 | 102,794.66 |
45 | 1,172.91 | 455.49 | 717.42 | 102,339.17 |
46 | 1,172.91 | 458.67 | 714.24 | 101,880.50 |
47 | 1,172.91 | 461.87 | 711.04 | 101,418.63 |
48 | 1,172.91 | 465.09 | 707.82 | 100,953.53 |
49 | 1,172.91 | 468.34 | 704.57 | 100,485.19 |
50 | 1,172.91 | 471.61 | 701.30 | 100,013.59 |
51 | 1,172.91 | 474.90 | 698.01 | 99,538.69 |
52 | 1,172.91 | 478.21 | 694.70 | 99,060.47 |
53 | 1,172.91 | 481.55 | 691.36 | 98,578.92 |
54 | 1,172.91 | 484.91 | 688.00 | 98,094.01 |
55 | 1,172.91 | 488.30 | 684.61 | 97,605.71 |
56 | 1,172.91 | 491.70 | 681.21 | 97,114.01 |
57 | 1,172.91 | 495.14 | 677.77 | 96,618.87 |
58 | 1,172.91 | 498.59 | 674.32 | 96,120.28 |
59 | 1,172.91 | 502.07 | 670.84 | 95,618.20 |
60 | 1,172.91 | 505.58 | 667.34 | 95,112.63 |
61 | 1,172.91 | 509.10 | 663.81 | 94,603.52 |
62 | 1,172.91 | 512.66 | 660.25 | 94,090.87 |
63 | 1,172.91 | 516.24 | 656.68 | 93,574.63 |
64 | 1,172.91 | 519.84 | 653.07 | 93,054.79 |
65 | 1,172.91 | 523.47 | 649.44 | 92,531.33 |
66 | 1,172.91 | 527.12 | 645.79 | 92,004.21 |
67 | 1,172.91 | 530.80 | 642.11 | 91,473.41 |
68 | 1,172.91 | 534.50 | 638.41 | 90,938.90 |
69 | 1,172.91 | 538.23 | 634.68 | 90,400.67 |
70 | 1,172.91 | 541.99 | 630.92 | 89,858.68 |
71 | 1,172.91 | 545.77 | 627.14 | 89,312.91 |
72 | 1,172.91 | 549.58 | 623.33 | 88,763.33 |
73 | 1,172.91 | 553.42 | 619.49 | 88,209.91 |
74 | 1,172.91 | 557.28 | 615.63 | 87,652.63 |
75 | 1,172.91 | 561.17 | 611.74 | 87,091.46 |
76 | 1,172.91 | 565.09 | 607.83 | 86,526.37 |
77 | 1,172.91 | 569.03 | 603.88 | 85,957.35 |
78 | 1,172.91 | 573.00 | 599.91 | 85,384.34 |
79 | 1,172.91 | 577.00 | 595.91 | 84,807.34 |
80 | 1,172.91 | 581.03 | 591.88 | 84,226.32 |
81 | 1,172.91 | 585.08 | 587.83 | 83,641.24 |
82 | 1,172.91 | 589.17 | 583.75 | 83,052.07 |
83 | 1,172.91 | 593.28 | 579.63 | 82,458.79 |
84 | 1,172.91 | 597.42 | 575.49 | 81,861.38 |
85 | 1,172.91 | 601.59 | 571.32 | 81,259.79 |
86 | 1,172.91 | 605.79 | 567.13 | 80,654.00 |
87 | 1,172.91 | 610.01 | 562.90 | 80,043.99 |
88 | 1,172.91 | 614.27 | 558.64 | 79,429.72 |
89 | 1,172.91 | 618.56 | 554.35 | 78,811.16 |
90 | 1,172.91 | 622.88 | 550.04 | 78,188.28 |
91 | 1,172.91 | 627.22 | 545.69 | 77,561.06 |
92 | 1,172.91 | 631.60 | 541.31 | 76,929.46 |
93 | 1,172.91 | 636.01 | 536.90 | 76,293.45 |
94 | 1,172.91 | 640.45 | 532.46 | 75,653.01 |
95 | 1,172.91 | 644.92 | 527.99 | 75,008.09 |
96 | 1,172.91 | 649.42 | 523.49 | 74,358.67 |
97 | 1,172.91 | 653.95 | 518.96 | 73,704.72 |
98 | 1,172.91 | 658.51 | 514.40 | 73,046.21 |
99 | 1,172.91 | 663.11 | 509.80 | 72,383.10 |
100 | 1,172.91 | 667.74 | 505.17 | 71,715.36 |
101 | 1,172.91 | 672.40 | 500.51 | 71,042.97 |
102 | 1,172.91 | 677.09 | 495.82 | 70,365.87 |
103 | 1,172.91 | 681.82 | 491.10 | 69,684.06 |
104 | 1,172.91 | 686.57 | 486.34 | 68,997.48 |
105 | 1,172.91 | 691.37 | 481.54 | 68,306.12 |
106 | 1,172.91 | 696.19 | 476.72 | 67,609.93 |
107 | 1,172.91 | 701.05 | 471.86 | 66,908.88 |
108 | 1,172.91 | 705.94 | 466.97 | 66,202.93 |
109 | 1,172.91 | 710.87 | 462.04 | 65,492.06 |
110 | 1,172.91 | 715.83 | 457.08 | 64,776.23 |
111 | 1,172.91 | 720.83 | 452.08 | 64,055.40 |
112 | 1,172.91 | 725.86 | 447.05 | 63,329.55 |
113 | 1,172.91 | 730.92 | 441.99 | 62,598.62 |
114 | 1,172.91 | 736.03 | 436.89 | 61,862.60 |
115 | 1,172.91 | 741.16 | 431.75 | 61,121.43 |
116 | 1,172.91 | 746.33 | 426.58 | 60,375.10 |
117 | 1,172.91 | 751.54 | 421.37 | 59,623.56 |
118 | 1,172.91 | 756.79 | 416.12 | 58,866.77 |
119 | 1,172.91 | 762.07 | 410.84 | 58,104.70 |
120 | 1,172.91 | 767.39 | 405.52 | 57,337.31 |
121 | 1,172.91 | 772.74 | 400.17 | 56,564.56 |
122 | 1,172.91 | 778.14 | 394.77 | 55,786.42 |
123 | 1,172.91 | 783.57 | 389.34 | 55,002.86 |
124 | 1,172.91 | 789.04 | 383.87 | 54,213.82 |
125 | 1,172.91 | 794.54 | 378.37 | 53,419.27 |
126 | 1,172.91 | 800.09 | 372.82 | 52,619.19 |
127 | 1,172.91 | 805.67 | 367.24 | 51,813.51 |
128 | 1,172.91 | 811.30 | 361.62 | 51,002.22 |
129 | 1,172.91 | 816.96 | 355.95 | 50,185.26 |
130 | 1,172.91 | 822.66 | 350.25 | 49,362.60 |
131 | 1,172.91 | 828.40 | 344.51 | 48,534.20 |
132 | 1,172.91 | 834.18 | 338.73 | 47,700.01 |
133 | 1,172.91 | 840.01 | 332.91 | 46,860.01 |
134 | 1,172.91 | 845.87 | 327.04 | 46,014.14 |
135 | 1,172.91 | 851.77 | 321.14 | 45,162.37 |
136 | 1,172.91 | 857.72 | 315.20 | 44,304.65 |
137 | 1,172.91 | 863.70 | 309.21 | 43,440.95 |
138 | 1,172.91 | 869.73 | 303.18 | 42,571.22 |
139 | 1,172.91 | 875.80 | 297.11 | 41,695.42 |
140 | 1,172.91 | 881.91 | 291.00 | 40,813.51 |
141 | 1,172.91 | 888.07 | 284.84 | 39,925.44 |
142 | 1,172.91 | 894.27 | 278.65 | 39,031.18 |
143 | 1,172.91 | 900.51 | 272.41 | 38,130.67 |
144 | 1,172.91 | 906.79 | 266.12 | 37,223.88 |
145 | 1,172.91 | 913.12 | 259.79 | 36,310.76 |
146 | 1,172.91 | 919.49 | 253.42 | 35,391.27 |
147 | 1,172.91 | 925.91 | 247.00 | 34,465.36 |
148 | 1,172.91 | 932.37 | 240.54 | 33,532.99 |
149 | 1,172.91 | 938.88 | 234.03 | 32,594.11 |
150 | 1,172.91 | 945.43 | 227.48 | 31,648.68 |
151 | 1,172.91 | 952.03 | 220.88 | 30,696.65 |
152 | 1,172.91 | 958.67 | 214.24 | 29,737.97 |
153 | 1,172.91 | 965.37 | 207.55 | 28,772.61 |
154 | 1,172.91 | 972.10 | 200.81 | 27,800.50 |
155 | 1,172.91 | 978.89 | 194.02 | 26,821.62 |
156 | 1,172.91 | 985.72 | 187.19 | 25,835.90 |
157 | 1,172.91 | 992.60 | 180.31 | 24,843.30 |
158 | 1,172.91 | 999.53 | 173.39 | 23,843.77 |
159 | 1,172.91 | 1,006.50 | 166.41 | 22,837.27 |
160 | 1,172.91 | 1,013.53 | 159.39 | 21,823.75 |
161 | 1,172.91 | 1,020.60 | 152.31 | 20,803.15 |
162 | 1,172.91 | 1,027.72 | 145.19 | 19,775.42 |
163 | 1,172.91 | 1,034.90 | 138.02 | 18,740.53 |
164 | 1,172.91 | 1,042.12 | 130.79 | 17,698.41 |
165 | 1,172.91 | 1,049.39 | 123.52 | 16,649.02 |
166 | 1,172.91 | 1,056.72 | 116.20 | 15,592.30 |
167 | 1,172.91 | 1,064.09 | 108.82 | 14,528.21 |
168 | 1,172.91 | 1,071.52 | 101.39 | 13,456.70 |
169 | 1,172.91 | 1,078.99 | 93.92 | 12,377.70 |
170 | 1,172.91 | 1,086.53 | 86.39 | 11,291.18 |
171 | 1,172.91 | 1,094.11 | 78.80 | 10,197.07 |
172 | 1,172.91 | 1,101.74 | 71.17 | 9,095.32 |
173 | 1,172.91 | 1,109.43 | 63.48 | 7,985.89 |
174 | 1,172.91 | 1,117.18 | 55.73 | 6,868.71 |
175 | 1,172.91 | 1,124.97 | 47.94 | 5,743.74 |
176 | 1,172.91 | 1,132.82 | 40.09 | 4,610.91 |
177 | 1,172.91 | 1,140.73 | 32.18 | 3,470.18 |
178 | 1,172.91 | 1,148.69 | 24.22 | 2,321.49 |
179 | 1,172.91 | 1,156.71 | 16.20 | 1,164.78 |
180 | 1,172.91 | 1,164.78 | 8.13 | 0.00 |