Mortgage Loan of $130,000 for 15 Years at 5.80%

What's the payment on a 15 year home loan for $130k at 5.80% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,083.02

$12,996 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $130k 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 130,000 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	1,083.02	454.68	628.33	129,545.32
2	1,083.02	456.88	626.14	129,088.44
3	1,083.02	459.09	623.93	128,629.35
4	1,083.02	461.31	621.71	128,168.04
5	1,083.02	463.54	619.48	127,704.50
6	1,083.02	465.78	617.24	127,238.72
7	1,083.02	468.03	614.99	126,770.69
8	1,083.02	470.29	612.73	126,300.40
9	1,083.02	472.56	610.45	125,827.84
10	1,083.02	474.85	608.17	125,352.99
11	1,083.02	477.14	605.87	124,875.84
12	1,083.02	479.45	603.57	124,396.39
13	1,083.02	481.77	601.25	123,914.62
14	1,083.02	484.10	598.92	123,430.53
15	1,083.02	486.44	596.58	122,944.09
16	1,083.02	488.79	594.23	122,455.31
17	1,083.02	491.15	591.87	121,964.16
18	1,083.02	493.52	589.49	121,470.63
19	1,083.02	495.91	587.11	120,974.72
20	1,083.02	498.31	584.71	120,476.42
21	1,083.02	500.71	582.30	119,975.70
22	1,083.02	503.13	579.88	119,472.57
23	1,083.02	505.57	577.45	118,967.00
24	1,083.02	508.01	575.01	118,458.99
25	1,083.02	510.47	572.55	117,948.53
26	1,083.02	512.93	570.08	117,435.60
27	1,083.02	515.41	567.61	116,920.19
28	1,083.02	517.90	565.11	116,402.28
29	1,083.02	520.41	562.61	115,881.88
30	1,083.02	522.92	560.10	115,358.96
31	1,083.02	525.45	557.57	114,833.51
32	1,083.02	527.99	555.03	114,305.52
33	1,083.02	530.54	552.48	113,774.98
34	1,083.02	533.10	549.91	113,241.87
35	1,083.02	535.68	547.34	112,706.19
36	1,083.02	538.27	544.75	112,167.92
37	1,083.02	540.87	542.14	111,627.05
38	1,083.02	543.49	539.53	111,083.57
39	1,083.02	546.11	536.90	110,537.45
40	1,083.02	548.75	534.26	109,988.70
41	1,083.02	551.40	531.61	109,437.30
42	1,083.02	554.07	528.95	108,883.23
43	1,083.02	556.75	526.27	108,326.48
44	1,083.02	559.44	523.58	107,767.04
45	1,083.02	562.14	520.87	107,204.90
46	1,083.02	564.86	518.16	106,640.04
47	1,083.02	567.59	515.43	106,072.45
48	1,083.02	570.33	512.68	105,502.11
49	1,083.02	573.09	509.93	104,929.02
50	1,083.02	575.86	507.16	104,353.16
51	1,083.02	578.64	504.37	103,774.52
52	1,083.02	581.44	501.58	103,193.08
53	1,083.02	584.25	498.77	102,608.83
54	1,083.02	587.07	495.94	102,021.76
55	1,083.02	589.91	493.11	101,431.84
56	1,083.02	592.76	490.25	100,839.08
57	1,083.02	595.63	487.39	100,243.45
58	1,083.02	598.51	484.51	99,644.95
59	1,083.02	601.40	481.62	99,043.55
60	1,083.02	604.31	478.71	98,439.24
61	1,083.02	607.23	475.79	97,832.01
62	1,083.02	610.16	472.85	97,221.85
63	1,083.02	613.11	469.91	96,608.74
64	1,083.02	616.07	466.94	95,992.67
65	1,083.02	619.05	463.96	95,373.61
66	1,083.02	622.04	460.97	94,751.57
67	1,083.02	625.05	457.97	94,126.52
68	1,083.02	628.07	454.94	93,498.45
69	1,083.02	631.11	451.91	92,867.34
70	1,083.02	634.16	448.86	92,233.18
71	1,083.02	637.22	445.79	91,595.96
72	1,083.02	640.30	442.71	90,955.65
73	1,083.02	643.40	439.62	90,312.26
74	1,083.02	646.51	436.51	89,665.75
75	1,083.02	649.63	433.38	89,016.12
76	1,083.02	652.77	430.24	88,363.34
77	1,083.02	655.93	427.09	87,707.42
78	1,083.02	659.10	423.92	87,048.32
79	1,083.02	662.28	420.73	86,386.04
80	1,083.02	665.48	417.53	85,720.55
81	1,083.02	668.70	414.32	85,051.85
82	1,083.02	671.93	411.08	84,379.92
83	1,083.02	675.18	407.84	83,704.74
84	1,083.02	678.44	404.57	83,026.29
85	1,083.02	681.72	401.29	82,344.57
86	1,083.02	685.02	398.00	81,659.55
87	1,083.02	688.33	394.69	80,971.22
88	1,083.02	691.66	391.36	80,279.57
89	1,083.02	695.00	388.02	79,584.57
90	1,083.02	698.36	384.66	78,886.21
91	1,083.02	701.73	381.28	78,184.48
92	1,083.02	705.13	377.89	77,479.35
93	1,083.02	708.53	374.48	76,770.82
94	1,083.02	711.96	371.06	76,058.86
95	1,083.02	715.40	367.62	75,343.46
96	1,083.02	718.86	364.16	74,624.60
97	1,083.02	722.33	360.69	73,902.27
98	1,083.02	725.82	357.19	73,176.45
99	1,083.02	729.33	353.69	72,447.12
100	1,083.02	732.86	350.16	71,714.26
101	1,083.02	736.40	346.62	70,977.87
102	1,083.02	739.96	343.06	70,237.91
103	1,083.02	743.53	339.48	69,494.38
104	1,083.02	747.13	335.89	68,747.25
105	1,083.02	750.74	332.28	67,996.51
106	1,083.02	754.37	328.65	67,242.14
107	1,083.02	758.01	325.00	66,484.13
108	1,083.02	761.68	321.34	65,722.45
109	1,083.02	765.36	317.66	64,957.10
110	1,083.02	769.06	313.96	64,188.04
111	1,083.02	772.77	310.24	63,415.26
112	1,083.02	776.51	306.51	62,638.75
113	1,083.02	780.26	302.75	61,858.49
114	1,083.02	784.03	298.98	61,074.46
115	1,083.02	787.82	295.19	60,286.63
116	1,083.02	791.63	291.39	59,495.00
117	1,083.02	795.46	287.56	58,699.54
118	1,083.02	799.30	283.71	57,900.24
119	1,083.02	803.17	279.85	57,097.08
120	1,083.02	807.05	275.97	56,290.03
121	1,083.02	810.95	272.07	55,479.08
122	1,083.02	814.87	268.15	54,664.21
123	1,083.02	818.81	264.21	53,845.41
124	1,083.02	822.76	260.25	53,022.64
125	1,083.02	826.74	256.28	52,195.90
126	1,083.02	830.74	252.28	51,365.16
127	1,083.02	834.75	248.26	50,530.41
128	1,083.02	838.79	244.23	49,691.63
129	1,083.02	842.84	240.18	48,848.79
130	1,083.02	846.91	236.10	48,001.87
131	1,083.02	851.01	232.01	47,150.86
132	1,083.02	855.12	227.90	46,295.74
133	1,083.02	859.25	223.76	45,436.49
134	1,083.02	863.41	219.61	44,573.08
135	1,083.02	867.58	215.44	43,705.50
136	1,083.02	871.77	211.24	42,833.73
137	1,083.02	875.99	207.03	41,957.74
138	1,083.02	880.22	202.80	41,077.52
139	1,083.02	884.48	198.54	40,193.04
140	1,083.02	888.75	194.27	39,304.29
141	1,083.02	893.05	189.97	38,411.25
142	1,083.02	897.36	185.65	37,513.88
143	1,083.02	901.70	181.32	36,612.19
144	1,083.02	906.06	176.96	35,706.13
145	1,083.02	910.44	172.58	34,795.69
146	1,083.02	914.84	168.18	33,880.85
147	1,083.02	919.26	163.76	32,961.59
148	1,083.02	923.70	159.31	32,037.89
149	1,083.02	928.17	154.85	31,109.72
150	1,083.02	932.65	150.36	30,177.07
151	1,083.02	937.16	145.86	29,239.91
152	1,083.02	941.69	141.33	28,298.22
153	1,083.02	946.24	136.77	27,351.98
154	1,083.02	950.82	132.20	26,401.16
155	1,083.02	955.41	127.61	25,445.75
156	1,083.02	960.03	122.99	24,485.72
157	1,083.02	964.67	118.35	23,521.05
158	1,083.02	969.33	113.69	22,551.72
159	1,083.02	974.02	109.00	21,577.70
160	1,083.02	978.72	104.29	20,598.98
161	1,083.02	983.46	99.56	19,615.52
162	1,083.02	988.21	94.81	18,627.32
163	1,083.02	992.98	90.03	17,634.33
164	1,083.02	997.78	85.23	16,636.55
165	1,083.02	1,002.61	80.41	15,633.94
166	1,083.02	1,007.45	75.56	14,626.49
167	1,083.02	1,012.32	70.69	13,614.16
168	1,083.02	1,017.22	65.80	12,596.95
169	1,083.02	1,022.13	60.89	11,574.82
170	1,083.02	1,027.07	55.94	10,547.75
171	1,083.02	1,032.04	50.98	9,515.71
172	1,083.02	1,037.02	45.99	8,478.69
173	1,083.02	1,042.04	40.98	7,436.65
174	1,083.02	1,047.07	35.94	6,389.58
175	1,083.02	1,052.13	30.88	5,337.44
176	1,083.02	1,057.22	25.80	4,280.22
177	1,083.02	1,062.33	20.69	3,217.89
178	1,083.02	1,067.46	15.55	2,150.43
179	1,083.02	1,072.62	10.39	1,077.81
180	1,083.02	1,077.81	5.21	0.00