Mortgage Loan of $121,000 for 15 Years at 5.80%

What's the payment on a 15 year home loan for $121k at 5.80% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,008.04

$12,096 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $121k 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 121,000 loan for 15 years at 5.80 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	1,008.04	423.21	584.83	120,576.79
2	1,008.04	425.25	582.79	120,151.54
3	1,008.04	427.31	580.73	119,724.24
4	1,008.04	429.37	578.67	119,294.87
5	1,008.04	431.45	576.59	118,863.42
6	1,008.04	433.53	574.51	118,429.89
7	1,008.04	435.63	572.41	117,994.26
8	1,008.04	437.73	570.31	117,556.53
9	1,008.04	439.85	568.19	117,116.68
10	1,008.04	441.97	566.06	116,674.70
11	1,008.04	444.11	563.93	116,230.59
12	1,008.04	446.26	561.78	115,784.33
13	1,008.04	448.41	559.62	115,335.92
14	1,008.04	450.58	557.46	114,885.34
15	1,008.04	452.76	555.28	114,432.58
16	1,008.04	454.95	553.09	113,977.63
17	1,008.04	457.15	550.89	113,520.48
18	1,008.04	459.36	548.68	113,061.13
19	1,008.04	461.58	546.46	112,599.55
20	1,008.04	463.81	544.23	112,135.74
21	1,008.04	466.05	541.99	111,669.69
22	1,008.04	468.30	539.74	111,201.39
23	1,008.04	470.57	537.47	110,730.83
24	1,008.04	472.84	535.20	110,257.99
25	1,008.04	475.13	532.91	109,782.86
26	1,008.04	477.42	530.62	109,305.44
27	1,008.04	479.73	528.31	108,825.71
28	1,008.04	482.05	525.99	108,343.66
29	1,008.04	484.38	523.66	107,859.29
30	1,008.04	486.72	521.32	107,372.57
31	1,008.04	489.07	518.97	106,883.50
32	1,008.04	491.44	516.60	106,392.06
33	1,008.04	493.81	514.23	105,898.25
34	1,008.04	496.20	511.84	105,402.05
35	1,008.04	498.60	509.44	104,903.46
36	1,008.04	501.01	507.03	104,402.45
37	1,008.04	503.43	504.61	103,899.02
38	1,008.04	505.86	502.18	103,393.16
39	1,008.04	508.31	499.73	102,884.86
40	1,008.04	510.76	497.28	102,374.10
41	1,008.04	513.23	494.81	101,860.87
42	1,008.04	515.71	492.33	101,345.16
43	1,008.04	518.20	489.83	100,826.95
44	1,008.04	520.71	487.33	100,306.24
45	1,008.04	523.23	484.81	99,783.02
46	1,008.04	525.75	482.28	99,257.26
47	1,008.04	528.30	479.74	98,728.97
48	1,008.04	530.85	477.19	98,198.12
49	1,008.04	533.41	474.62	97,664.71
50	1,008.04	535.99	472.05	97,128.71
51	1,008.04	538.58	469.46	96,590.13
52	1,008.04	541.19	466.85	96,048.94
53	1,008.04	543.80	464.24	95,505.14
54	1,008.04	546.43	461.61	94,958.71
55	1,008.04	549.07	458.97	94,409.64
56	1,008.04	551.73	456.31	93,857.91
57	1,008.04	554.39	453.65	93,303.52
58	1,008.04	557.07	450.97	92,746.45
59	1,008.04	559.76	448.27	92,186.69
60	1,008.04	562.47	445.57	91,624.22
61	1,008.04	565.19	442.85	91,059.03
62	1,008.04	567.92	440.12	90,491.11
63	1,008.04	570.67	437.37	89,920.44
64	1,008.04	573.42	434.62	89,347.02
65	1,008.04	576.19	431.84	88,770.82
66	1,008.04	578.98	429.06	88,191.84
67	1,008.04	581.78	426.26	87,610.07
68	1,008.04	584.59	423.45	87,025.48
69	1,008.04	587.42	420.62	86,438.06
70	1,008.04	590.25	417.78	85,847.81
71	1,008.04	593.11	414.93	85,254.70
72	1,008.04	595.97	412.06	84,658.72
73	1,008.04	598.85	409.18	84,059.87
74	1,008.04	601.75	406.29	83,458.12
75	1,008.04	604.66	403.38	82,853.46
76	1,008.04	607.58	400.46	82,245.88
77	1,008.04	610.52	397.52	81,635.36
78	1,008.04	613.47	394.57	81,021.90
79	1,008.04	616.43	391.61	80,405.46
80	1,008.04	619.41	388.63	79,786.05
81	1,008.04	622.41	385.63	79,163.65
82	1,008.04	625.41	382.62	78,538.23
83	1,008.04	628.44	379.60	77,909.79
84	1,008.04	631.47	376.56	77,278.32
85	1,008.04	634.53	373.51	76,643.79
86	1,008.04	637.59	370.44	76,006.20
87	1,008.04	640.68	367.36	75,365.52
88	1,008.04	643.77	364.27	74,721.75
89	1,008.04	646.88	361.16	74,074.87
90	1,008.04	650.01	358.03	73,424.86
91	1,008.04	653.15	354.89	72,771.71
92	1,008.04	656.31	351.73	72,115.40
93	1,008.04	659.48	348.56	71,455.92
94	1,008.04	662.67	345.37	70,793.25
95	1,008.04	665.87	342.17	70,127.38
96	1,008.04	669.09	338.95	69,458.29
97	1,008.04	672.32	335.72	68,785.96
98	1,008.04	675.57	332.47	68,110.39
99	1,008.04	678.84	329.20	67,431.55
100	1,008.04	682.12	325.92	66,749.43
101	1,008.04	685.42	322.62	66,064.01
102	1,008.04	688.73	319.31	65,375.29
103	1,008.04	692.06	315.98	64,683.23
104	1,008.04	695.40	312.64	63,987.82
105	1,008.04	698.76	309.27	63,289.06
106	1,008.04	702.14	305.90	62,586.92
107	1,008.04	705.54	302.50	61,881.38
108	1,008.04	708.95	299.09	61,172.44
109	1,008.04	712.37	295.67	60,460.07
110	1,008.04	715.82	292.22	59,744.25
111	1,008.04	719.27	288.76	59,024.98
112	1,008.04	722.75	285.29	58,302.22
113	1,008.04	726.24	281.79	57,575.98
114	1,008.04	729.75	278.28	56,846.22
115	1,008.04	733.28	274.76	56,112.94
116	1,008.04	736.83	271.21	55,376.12
117	1,008.04	740.39	267.65	54,635.73
118	1,008.04	743.97	264.07	53,891.76
119	1,008.04	747.56	260.48	53,144.20
120	1,008.04	751.18	256.86	52,393.03
121	1,008.04	754.81	253.23	51,638.22
122	1,008.04	758.45	249.58	50,879.77
123	1,008.04	762.12	245.92	50,117.65
124	1,008.04	765.80	242.24	49,351.84
125	1,008.04	769.50	238.53	48,582.34
126	1,008.04	773.22	234.81	47,809.11
127	1,008.04	776.96	231.08	47,032.15
128	1,008.04	780.72	227.32	46,251.44
129	1,008.04	784.49	223.55	45,466.95
130	1,008.04	788.28	219.76	44,678.66
131	1,008.04	792.09	215.95	43,886.57
132	1,008.04	795.92	212.12	43,090.65
133	1,008.04	799.77	208.27	42,290.89
134	1,008.04	803.63	204.41	41,487.25
135	1,008.04	807.52	200.52	40,679.74
136	1,008.04	811.42	196.62	39,868.32
137	1,008.04	815.34	192.70	39,052.97
138	1,008.04	819.28	188.76	38,233.69
139	1,008.04	823.24	184.80	37,410.45
140	1,008.04	827.22	180.82	36,583.23
141	1,008.04	831.22	176.82	35,752.01
142	1,008.04	835.24	172.80	34,916.77
143	1,008.04	839.27	168.76	34,077.50
144	1,008.04	843.33	164.71	33,234.16
145	1,008.04	847.41	160.63	32,386.76
146	1,008.04	851.50	156.54	31,535.25
147	1,008.04	855.62	152.42	30,679.64
148	1,008.04	859.75	148.28	29,819.88
149	1,008.04	863.91	144.13	28,955.97
150	1,008.04	868.08	139.95	28,087.89
151	1,008.04	872.28	135.76	27,215.61
152	1,008.04	876.50	131.54	26,339.11
153	1,008.04	880.73	127.31	25,458.38
154	1,008.04	884.99	123.05	24,573.39
155	1,008.04	889.27	118.77	23,684.12
156	1,008.04	893.57	114.47	22,790.56
157	1,008.04	897.88	110.15	21,892.67
158	1,008.04	902.22	105.81	20,990.45
159	1,008.04	906.58	101.45	20,083.86
160	1,008.04	910.97	97.07	19,172.90
161	1,008.04	915.37	92.67	18,257.53
162	1,008.04	919.79	88.24	17,337.73
163	1,008.04	924.24	83.80	16,413.49
164	1,008.04	928.71	79.33	15,484.79
165	1,008.04	933.20	74.84	14,551.59
166	1,008.04	937.71	70.33	13,613.88
167	1,008.04	942.24	65.80	12,671.65
168	1,008.04	946.79	61.25	11,724.85
169	1,008.04	951.37	56.67	10,773.48
170	1,008.04	955.97	52.07	9,817.52
171	1,008.04	960.59	47.45	8,856.93
172	1,008.04	965.23	42.81	7,891.70
173	1,008.04	969.90	38.14	6,921.80
174	1,008.04	974.58	33.46	5,947.22
175	1,008.04	979.29	28.74	4,967.93
176	1,008.04	984.03	24.01	3,983.90
177	1,008.04	988.78	19.26	2,995.12
178	1,008.04	993.56	14.48	2,001.55
179	1,008.04	998.36	9.67	1,003.19
180	1,008.04	1,003.19	4.85	0.00