Mortgage Loan of $120,000 for 15 Years at 9.00%
What's the payment on a 15 year home loan for $120k at 9.00% interest?
Results
Monthly payment: $1,217.12
$14,605 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 9.00 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 | 1,217.12 | 317.12 | 900.00 | 119,682.88 |
| 2 | 1,217.12 | 319.50 | 897.62 | 119,363.38 |
| 3 | 1,217.12 | 321.89 | 895.23 | 119,041.49 |
| 4 | 1,217.12 | 324.31 | 892.81 | 118,717.18 |
| 5 | 1,217.12 | 326.74 | 890.38 | 118,390.44 |
| 6 | 1,217.12 | 329.19 | 887.93 | 118,061.25 |
| 7 | 1,217.12 | 331.66 | 885.46 | 117,729.59 |
| 8 | 1,217.12 | 334.15 | 882.97 | 117,395.44 |
| 9 | 1,217.12 | 336.65 | 880.47 | 117,058.78 |
| 10 | 1,217.12 | 339.18 | 877.94 | 116,719.60 |
| 11 | 1,217.12 | 341.72 | 875.40 | 116,377.88 |
| 12 | 1,217.12 | 344.29 | 872.83 | 116,033.60 |
| 13 | 1,217.12 | 346.87 | 870.25 | 115,686.73 |
| 14 | 1,217.12 | 349.47 | 867.65 | 115,337.26 |
| 15 | 1,217.12 | 352.09 | 865.03 | 114,985.17 |
| 16 | 1,217.12 | 354.73 | 862.39 | 114,630.44 |
| 17 | 1,217.12 | 357.39 | 859.73 | 114,273.04 |
| 18 | 1,217.12 | 360.07 | 857.05 | 113,912.97 |
| 19 | 1,217.12 | 362.77 | 854.35 | 113,550.20 |
| 20 | 1,217.12 | 365.49 | 851.63 | 113,184.71 |
| 21 | 1,217.12 | 368.23 | 848.89 | 112,816.47 |
| 22 | 1,217.12 | 371.00 | 846.12 | 112,445.48 |
| 23 | 1,217.12 | 373.78 | 843.34 | 112,071.70 |
| 24 | 1,217.12 | 376.58 | 840.54 | 111,695.11 |
| 25 | 1,217.12 | 379.41 | 837.71 | 111,315.71 |
| 26 | 1,217.12 | 382.25 | 834.87 | 110,933.46 |
| 27 | 1,217.12 | 385.12 | 832.00 | 110,548.34 |
| 28 | 1,217.12 | 388.01 | 829.11 | 110,160.33 |
| 29 | 1,217.12 | 390.92 | 826.20 | 109,769.41 |
| 30 | 1,217.12 | 393.85 | 823.27 | 109,375.56 |
| 31 | 1,217.12 | 396.80 | 820.32 | 108,978.76 |
| 32 | 1,217.12 | 399.78 | 817.34 | 108,578.98 |
| 33 | 1,217.12 | 402.78 | 814.34 | 108,176.20 |
| 34 | 1,217.12 | 405.80 | 811.32 | 107,770.40 |
| 35 | 1,217.12 | 408.84 | 808.28 | 107,361.56 |
| 36 | 1,217.12 | 411.91 | 805.21 | 106,949.65 |
| 37 | 1,217.12 | 415.00 | 802.12 | 106,534.66 |
| 38 | 1,217.12 | 418.11 | 799.01 | 106,116.55 |
| 39 | 1,217.12 | 421.25 | 795.87 | 105,695.30 |
| 40 | 1,217.12 | 424.41 | 792.71 | 105,270.90 |
| 41 | 1,217.12 | 427.59 | 789.53 | 104,843.31 |
| 42 | 1,217.12 | 430.80 | 786.32 | 104,412.51 |
| 43 | 1,217.12 | 434.03 | 783.09 | 103,978.49 |
| 44 | 1,217.12 | 437.28 | 779.84 | 103,541.21 |
| 45 | 1,217.12 | 440.56 | 776.56 | 103,100.64 |
| 46 | 1,217.12 | 443.87 | 773.25 | 102,656.78 |
| 47 | 1,217.12 | 447.19 | 769.93 | 102,209.59 |
| 48 | 1,217.12 | 450.55 | 766.57 | 101,759.04 |
| 49 | 1,217.12 | 453.93 | 763.19 | 101,305.11 |
| 50 | 1,217.12 | 457.33 | 759.79 | 100,847.78 |
| 51 | 1,217.12 | 460.76 | 756.36 | 100,387.02 |
| 52 | 1,217.12 | 464.22 | 752.90 | 99,922.80 |
| 53 | 1,217.12 | 467.70 | 749.42 | 99,455.10 |
| 54 | 1,217.12 | 471.21 | 745.91 | 98,983.89 |
| 55 | 1,217.12 | 474.74 | 742.38 | 98,509.15 |
| 56 | 1,217.12 | 478.30 | 738.82 | 98,030.85 |
| 57 | 1,217.12 | 481.89 | 735.23 | 97,548.96 |
| 58 | 1,217.12 | 485.50 | 731.62 | 97,063.46 |
| 59 | 1,217.12 | 489.14 | 727.98 | 96,574.32 |
| 60 | 1,217.12 | 492.81 | 724.31 | 96,081.51 |
| 61 | 1,217.12 | 496.51 | 720.61 | 95,585.00 |
| 62 | 1,217.12 | 500.23 | 716.89 | 95,084.76 |
| 63 | 1,217.12 | 503.98 | 713.14 | 94,580.78 |
| 64 | 1,217.12 | 507.76 | 709.36 | 94,073.02 |
| 65 | 1,217.12 | 511.57 | 705.55 | 93,561.44 |
| 66 | 1,217.12 | 515.41 | 701.71 | 93,046.03 |
| 67 | 1,217.12 | 519.27 | 697.85 | 92,526.76 |
| 68 | 1,217.12 | 523.17 | 693.95 | 92,003.59 |
| 69 | 1,217.12 | 527.09 | 690.03 | 91,476.50 |
| 70 | 1,217.12 | 531.05 | 686.07 | 90,945.45 |
| 71 | 1,217.12 | 535.03 | 682.09 | 90,410.42 |
| 72 | 1,217.12 | 539.04 | 678.08 | 89,871.38 |
| 73 | 1,217.12 | 543.08 | 674.04 | 89,328.30 |
| 74 | 1,217.12 | 547.16 | 669.96 | 88,781.14 |
| 75 | 1,217.12 | 551.26 | 665.86 | 88,229.88 |
| 76 | 1,217.12 | 555.40 | 661.72 | 87,674.48 |
| 77 | 1,217.12 | 559.56 | 657.56 | 87,114.92 |
| 78 | 1,217.12 | 563.76 | 653.36 | 86,551.16 |
| 79 | 1,217.12 | 567.99 | 649.13 | 85,983.18 |
| 80 | 1,217.12 | 572.25 | 644.87 | 85,410.93 |
| 81 | 1,217.12 | 576.54 | 640.58 | 84,834.39 |
| 82 | 1,217.12 | 580.86 | 636.26 | 84,253.53 |
| 83 | 1,217.12 | 585.22 | 631.90 | 83,668.31 |
| 84 | 1,217.12 | 589.61 | 627.51 | 83,078.70 |
| 85 | 1,217.12 | 594.03 | 623.09 | 82,484.67 |
| 86 | 1,217.12 | 598.48 | 618.64 | 81,886.19 |
| 87 | 1,217.12 | 602.97 | 614.15 | 81,283.22 |
| 88 | 1,217.12 | 607.50 | 609.62 | 80,675.72 |
| 89 | 1,217.12 | 612.05 | 605.07 | 80,063.67 |
| 90 | 1,217.12 | 616.64 | 600.48 | 79,447.03 |
| 91 | 1,217.12 | 621.27 | 595.85 | 78,825.76 |
| 92 | 1,217.12 | 625.93 | 591.19 | 78,199.83 |
| 93 | 1,217.12 | 630.62 | 586.50 | 77,569.21 |
| 94 | 1,217.12 | 635.35 | 581.77 | 76,933.86 |
| 95 | 1,217.12 | 640.12 | 577.00 | 76,293.74 |
| 96 | 1,217.12 | 644.92 | 572.20 | 75,648.83 |
| 97 | 1,217.12 | 649.75 | 567.37 | 74,999.07 |
| 98 | 1,217.12 | 654.63 | 562.49 | 74,344.45 |
| 99 | 1,217.12 | 659.54 | 557.58 | 73,684.91 |
| 100 | 1,217.12 | 664.48 | 552.64 | 73,020.43 |
| 101 | 1,217.12 | 669.47 | 547.65 | 72,350.96 |
| 102 | 1,217.12 | 674.49 | 542.63 | 71,676.47 |
| 103 | 1,217.12 | 679.55 | 537.57 | 70,996.93 |
| 104 | 1,217.12 | 684.64 | 532.48 | 70,312.28 |
| 105 | 1,217.12 | 689.78 | 527.34 | 69,622.51 |
| 106 | 1,217.12 | 694.95 | 522.17 | 68,927.55 |
| 107 | 1,217.12 | 700.16 | 516.96 | 68,227.39 |
| 108 | 1,217.12 | 705.41 | 511.71 | 67,521.98 |
| 109 | 1,217.12 | 710.71 | 506.41 | 66,811.27 |
| 110 | 1,217.12 | 716.04 | 501.08 | 66,095.24 |
| 111 | 1,217.12 | 721.41 | 495.71 | 65,373.83 |
| 112 | 1,217.12 | 726.82 | 490.30 | 64,647.01 |
| 113 | 1,217.12 | 732.27 | 484.85 | 63,914.75 |
| 114 | 1,217.12 | 737.76 | 479.36 | 63,176.99 |
| 115 | 1,217.12 | 743.29 | 473.83 | 62,433.70 |
| 116 | 1,217.12 | 748.87 | 468.25 | 61,684.83 |
| 117 | 1,217.12 | 754.48 | 462.64 | 60,930.34 |
| 118 | 1,217.12 | 760.14 | 456.98 | 60,170.20 |
| 119 | 1,217.12 | 765.84 | 451.28 | 59,404.36 |
| 120 | 1,217.12 | 771.59 | 445.53 | 58,632.77 |
| 121 | 1,217.12 | 777.37 | 439.75 | 57,855.40 |
| 122 | 1,217.12 | 783.20 | 433.92 | 57,072.19 |
| 123 | 1,217.12 | 789.08 | 428.04 | 56,283.11 |
| 124 | 1,217.12 | 795.00 | 422.12 | 55,488.12 |
| 125 | 1,217.12 | 800.96 | 416.16 | 54,687.16 |
| 126 | 1,217.12 | 806.97 | 410.15 | 53,880.19 |
| 127 | 1,217.12 | 813.02 | 404.10 | 53,067.17 |
| 128 | 1,217.12 | 819.12 | 398.00 | 52,248.06 |
| 129 | 1,217.12 | 825.26 | 391.86 | 51,422.80 |
| 130 | 1,217.12 | 831.45 | 385.67 | 50,591.35 |
| 131 | 1,217.12 | 837.68 | 379.44 | 49,753.67 |
| 132 | 1,217.12 | 843.97 | 373.15 | 48,909.70 |
| 133 | 1,217.12 | 850.30 | 366.82 | 48,059.40 |
| 134 | 1,217.12 | 856.67 | 360.45 | 47,202.73 |
| 135 | 1,217.12 | 863.10 | 354.02 | 46,339.63 |
| 136 | 1,217.12 | 869.57 | 347.55 | 45,470.05 |
| 137 | 1,217.12 | 876.09 | 341.03 | 44,593.96 |
| 138 | 1,217.12 | 882.67 | 334.45 | 43,711.29 |
| 139 | 1,217.12 | 889.29 | 327.83 | 42,822.01 |
| 140 | 1,217.12 | 895.95 | 321.17 | 41,926.05 |
| 141 | 1,217.12 | 902.67 | 314.45 | 41,023.38 |
| 142 | 1,217.12 | 909.44 | 307.68 | 40,113.94 |
| 143 | 1,217.12 | 916.27 | 300.85 | 39,197.67 |
| 144 | 1,217.12 | 923.14 | 293.98 | 38,274.53 |
| 145 | 1,217.12 | 930.06 | 287.06 | 37,344.47 |
| 146 | 1,217.12 | 937.04 | 280.08 | 36,407.44 |
| 147 | 1,217.12 | 944.06 | 273.06 | 35,463.37 |
| 148 | 1,217.12 | 951.14 | 265.98 | 34,512.23 |
| 149 | 1,217.12 | 958.28 | 258.84 | 33,553.95 |
| 150 | 1,217.12 | 965.47 | 251.65 | 32,588.48 |
| 151 | 1,217.12 | 972.71 | 244.41 | 31,615.78 |
| 152 | 1,217.12 | 980.00 | 237.12 | 30,635.78 |
| 153 | 1,217.12 | 987.35 | 229.77 | 29,648.42 |
| 154 | 1,217.12 | 994.76 | 222.36 | 28,653.67 |
| 155 | 1,217.12 | 1,002.22 | 214.90 | 27,651.45 |
| 156 | 1,217.12 | 1,009.73 | 207.39 | 26,641.72 |
| 157 | 1,217.12 | 1,017.31 | 199.81 | 25,624.41 |
| 158 | 1,217.12 | 1,024.94 | 192.18 | 24,599.47 |
| 159 | 1,217.12 | 1,032.62 | 184.50 | 23,566.85 |
| 160 | 1,217.12 | 1,040.37 | 176.75 | 22,526.48 |
| 161 | 1,217.12 | 1,048.17 | 168.95 | 21,478.31 |
| 162 | 1,217.12 | 1,056.03 | 161.09 | 20,422.28 |
| 163 | 1,217.12 | 1,063.95 | 153.17 | 19,358.32 |
| 164 | 1,217.12 | 1,071.93 | 145.19 | 18,286.39 |
| 165 | 1,217.12 | 1,079.97 | 137.15 | 17,206.42 |
| 166 | 1,217.12 | 1,088.07 | 129.05 | 16,118.35 |
| 167 | 1,217.12 | 1,096.23 | 120.89 | 15,022.11 |
| 168 | 1,217.12 | 1,104.45 | 112.67 | 13,917.66 |
| 169 | 1,217.12 | 1,112.74 | 104.38 | 12,804.92 |
| 170 | 1,217.12 | 1,121.08 | 96.04 | 11,683.84 |
| 171 | 1,217.12 | 1,129.49 | 87.63 | 10,554.35 |
| 172 | 1,217.12 | 1,137.96 | 79.16 | 9,416.39 |
| 173 | 1,217.12 | 1,146.50 | 70.62 | 8,269.89 |
| 174 | 1,217.12 | 1,155.10 | 62.02 | 7,114.79 |
| 175 | 1,217.12 | 1,163.76 | 53.36 | 5,951.03 |
| 176 | 1,217.12 | 1,172.49 | 44.63 | 4,778.55 |
| 177 | 1,217.12 | 1,181.28 | 35.84 | 3,597.27 |
| 178 | 1,217.12 | 1,190.14 | 26.98 | 2,407.13 |
| 179 | 1,217.12 | 1,199.07 | 18.05 | 1,208.06 |
| 180 | 1,217.12 | 1,208.06 | 9.06 | 0.00 |