Mortgage Loan of $301,000 for 15 Years at 5.80%

What's the payment on a 15 year home loan for $301k at 5.80% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,507.60

$30,091 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $301k 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 301,000 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	2,507.60	1,052.77	1,454.83	299,947.23
2	2,507.60	1,057.86	1,449.74	298,889.38
3	2,507.60	1,062.97	1,444.63	297,826.41
4	2,507.60	1,068.11	1,439.49	296,758.30
5	2,507.60	1,073.27	1,434.33	295,685.03
6	2,507.60	1,078.46	1,429.14	294,606.58
7	2,507.60	1,083.67	1,423.93	293,522.91
8	2,507.60	1,088.91	1,418.69	292,434.00
9	2,507.60	1,094.17	1,413.43	291,339.83
10	2,507.60	1,099.46	1,408.14	290,240.38
11	2,507.60	1,104.77	1,402.83	289,135.60
12	2,507.60	1,110.11	1,397.49	288,025.49
13	2,507.60	1,115.48	1,392.12	286,910.01
14	2,507.60	1,120.87	1,386.73	285,789.15
15	2,507.60	1,126.29	1,381.31	284,662.86
16	2,507.60	1,131.73	1,375.87	283,531.13
17	2,507.60	1,137.20	1,370.40	282,393.93
18	2,507.60	1,142.70	1,364.90	281,251.23
19	2,507.60	1,148.22	1,359.38	280,103.01
20	2,507.60	1,153.77	1,353.83	278,949.24
21	2,507.60	1,159.35	1,348.25	277,789.90
22	2,507.60	1,164.95	1,342.65	276,624.95
23	2,507.60	1,170.58	1,337.02	275,454.37
24	2,507.60	1,176.24	1,331.36	274,278.13
25	2,507.60	1,181.92	1,325.68	273,096.21
26	2,507.60	1,187.64	1,319.97	271,908.57
27	2,507.60	1,193.38	1,314.22	270,715.20
28	2,507.60	1,199.14	1,308.46	269,516.05
29	2,507.60	1,204.94	1,302.66	268,311.11
30	2,507.60	1,210.76	1,296.84	267,100.35
31	2,507.60	1,216.62	1,290.99	265,883.74
32	2,507.60	1,222.50	1,285.10	264,661.24
33	2,507.60	1,228.40	1,279.20	263,432.84
34	2,507.60	1,234.34	1,273.26	262,198.49
35	2,507.60	1,240.31	1,267.29	260,958.19
36	2,507.60	1,246.30	1,261.30	259,711.88
37	2,507.60	1,252.33	1,255.27	258,459.56
38	2,507.60	1,258.38	1,249.22	257,201.18
39	2,507.60	1,264.46	1,243.14	255,936.72
40	2,507.60	1,270.57	1,237.03	254,666.14
41	2,507.60	1,276.71	1,230.89	253,389.43
42	2,507.60	1,282.88	1,224.72	252,106.54
43	2,507.60	1,289.09	1,218.51	250,817.46
44	2,507.60	1,295.32	1,212.28	249,522.14
45	2,507.60	1,301.58	1,206.02	248,220.57
46	2,507.60	1,307.87	1,199.73	246,912.70
47	2,507.60	1,314.19	1,193.41	245,598.51
48	2,507.60	1,320.54	1,187.06	244,277.97
49	2,507.60	1,326.92	1,180.68	242,951.05
50	2,507.60	1,333.34	1,174.26	241,617.71
51	2,507.60	1,339.78	1,167.82	240,277.93
52	2,507.60	1,346.26	1,161.34	238,931.67
53	2,507.60	1,352.76	1,154.84	237,578.91
54	2,507.60	1,359.30	1,148.30	236,219.60
55	2,507.60	1,365.87	1,141.73	234,853.73
56	2,507.60	1,372.47	1,135.13	233,481.26
57	2,507.60	1,379.11	1,128.49	232,102.15
58	2,507.60	1,385.77	1,121.83	230,716.38
59	2,507.60	1,392.47	1,115.13	229,323.90
60	2,507.60	1,399.20	1,108.40	227,924.70
61	2,507.60	1,405.96	1,101.64	226,518.74
62	2,507.60	1,412.76	1,094.84	225,105.98
63	2,507.60	1,419.59	1,088.01	223,686.39
64	2,507.60	1,426.45	1,081.15	222,259.94
65	2,507.60	1,433.34	1,074.26	220,826.60
66	2,507.60	1,440.27	1,067.33	219,386.32
67	2,507.60	1,447.23	1,060.37	217,939.09
68	2,507.60	1,454.23	1,053.37	216,484.86
69	2,507.60	1,461.26	1,046.34	215,023.61
70	2,507.60	1,468.32	1,039.28	213,555.29
71	2,507.60	1,475.42	1,032.18	212,079.87
72	2,507.60	1,482.55	1,025.05	210,597.32
73	2,507.60	1,489.71	1,017.89	209,107.61
74	2,507.60	1,496.91	1,010.69	207,610.69
75	2,507.60	1,504.15	1,003.45	206,106.55
76	2,507.60	1,511.42	996.18	204,595.13
77	2,507.60	1,518.72	988.88	203,076.40
78	2,507.60	1,526.06	981.54	201,550.34
79	2,507.60	1,533.44	974.16	200,016.90
80	2,507.60	1,540.85	966.75	198,476.05
81	2,507.60	1,548.30	959.30	196,927.75
82	2,507.60	1,555.78	951.82	195,371.96
83	2,507.60	1,563.30	944.30	193,808.66
84	2,507.60	1,570.86	936.74	192,237.80
85	2,507.60	1,578.45	929.15	190,659.35
86	2,507.60	1,586.08	921.52	189,073.27
87	2,507.60	1,593.75	913.85	187,479.52
88	2,507.60	1,601.45	906.15	185,878.08
89	2,507.60	1,609.19	898.41	184,268.89
90	2,507.60	1,616.97	890.63	182,651.92
91	2,507.60	1,624.78	882.82	181,027.14
92	2,507.60	1,632.64	874.96	179,394.50
93	2,507.60	1,640.53	867.07	177,753.97
94	2,507.60	1,648.46	859.14	176,105.52
95	2,507.60	1,656.42	851.18	174,449.09
96	2,507.60	1,664.43	843.17	172,784.66
97	2,507.60	1,672.47	835.13	171,112.19
98	2,507.60	1,680.56	827.04	169,431.63
99	2,507.60	1,688.68	818.92	167,742.95
100	2,507.60	1,696.84	810.76	166,046.11
101	2,507.60	1,705.04	802.56	164,341.06
102	2,507.60	1,713.29	794.32	162,627.78
103	2,507.60	1,721.57	786.03	160,906.21
104	2,507.60	1,729.89	777.71	159,176.32
105	2,507.60	1,738.25	769.35	157,438.07
106	2,507.60	1,746.65	760.95	155,691.42
107	2,507.60	1,755.09	752.51	153,936.33
108	2,507.60	1,763.57	744.03	152,172.76
109	2,507.60	1,772.10	735.50	150,400.66
110	2,507.60	1,780.66	726.94	148,620.00
111	2,507.60	1,789.27	718.33	146,830.72
112	2,507.60	1,797.92	709.68	145,032.81
113	2,507.60	1,806.61	700.99	143,226.20
114	2,507.60	1,815.34	692.26	141,410.86
115	2,507.60	1,824.11	683.49	139,586.74
116	2,507.60	1,832.93	674.67	137,753.81
117	2,507.60	1,841.79	665.81	135,912.02
118	2,507.60	1,850.69	656.91	134,061.33
119	2,507.60	1,859.64	647.96	132,201.69
120	2,507.60	1,868.63	638.97	130,333.07
121	2,507.60	1,877.66	629.94	128,455.41
122	2,507.60	1,886.73	620.87	126,568.68
123	2,507.60	1,895.85	611.75	124,672.82
124	2,507.60	1,905.02	602.59	122,767.81
125	2,507.60	1,914.22	593.38	120,853.59
126	2,507.60	1,923.47	584.13	118,930.11
127	2,507.60	1,932.77	574.83	116,997.34
128	2,507.60	1,942.11	565.49	115,055.23
129	2,507.60	1,951.50	556.10	113,103.73
130	2,507.60	1,960.93	546.67	111,142.79
131	2,507.60	1,970.41	537.19	109,172.38
132	2,507.60	1,979.93	527.67	107,192.45
133	2,507.60	1,989.50	518.10	105,202.95
134	2,507.60	1,999.12	508.48	103,203.83
135	2,507.60	2,008.78	498.82	101,195.04
136	2,507.60	2,018.49	489.11	99,176.55
137	2,507.60	2,028.25	479.35	97,148.31
138	2,507.60	2,038.05	469.55	95,110.26
139	2,507.60	2,047.90	459.70	93,062.35
140	2,507.60	2,057.80	449.80	91,004.56
141	2,507.60	2,067.75	439.86	88,936.81
142	2,507.60	2,077.74	429.86	86,859.07
143	2,507.60	2,087.78	419.82	84,771.29
144	2,507.60	2,097.87	409.73	82,673.42
145	2,507.60	2,108.01	399.59	80,565.41
146	2,507.60	2,118.20	389.40	78,447.20
147	2,507.60	2,128.44	379.16	76,318.77
148	2,507.60	2,138.73	368.87	74,180.04
149	2,507.60	2,149.06	358.54	72,030.98
150	2,507.60	2,159.45	348.15	69,871.52
151	2,507.60	2,169.89	337.71	67,701.64
152	2,507.60	2,180.38	327.22	65,521.26
153	2,507.60	2,190.91	316.69	63,330.35
154	2,507.60	2,201.50	306.10	61,128.84
155	2,507.60	2,212.14	295.46	58,916.70
156	2,507.60	2,222.84	284.76	56,693.86
157	2,507.60	2,233.58	274.02	54,460.28
158	2,507.60	2,244.38	263.22	52,215.91
159	2,507.60	2,255.22	252.38	49,960.68
160	2,507.60	2,266.12	241.48	47,694.56
161	2,507.60	2,277.08	230.52	45,417.48
162	2,507.60	2,288.08	219.52	43,129.40
163	2,507.60	2,299.14	208.46	40,830.26
164	2,507.60	2,310.25	197.35	38,520.00
165	2,507.60	2,321.42	186.18	36,198.58
166	2,507.60	2,332.64	174.96	33,865.94
167	2,507.60	2,343.92	163.69	31,522.03
168	2,507.60	2,355.24	152.36	29,166.78
169	2,507.60	2,366.63	140.97	26,800.16
170	2,507.60	2,378.07	129.53	24,422.09
171	2,507.60	2,389.56	118.04	22,032.53
172	2,507.60	2,401.11	106.49	19,631.42
173	2,507.60	2,412.72	94.89	17,218.70
174	2,507.60	2,424.38	83.22	14,794.33
175	2,507.60	2,436.09	71.51	12,358.23
176	2,507.60	2,447.87	59.73	9,910.36
177	2,507.60	2,459.70	47.90	7,450.66
178	2,507.60	2,471.59	36.01	4,979.07
179	2,507.60	2,483.53	24.07	2,495.54
180	2,507.60	2,495.54	12.06	0.00