Mortgage Loan of $352,000 for 15 Years at 5.50%

What's the payment on a 15 year home loan for $352k at 5.50% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,876.13

$34,514 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $352k 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 352,000 loan for 15 years at 5.50 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	2,876.13	1,262.80	1,613.33	350,737.20
2	2,876.13	1,268.59	1,607.55	349,468.61
3	2,876.13	1,274.40	1,601.73	348,194.21
4	2,876.13	1,280.24	1,595.89	346,913.97
5	2,876.13	1,286.11	1,590.02	345,627.85
6	2,876.13	1,292.01	1,584.13	344,335.85
7	2,876.13	1,297.93	1,578.21	343,037.92
8	2,876.13	1,303.88	1,572.26	341,734.04
9	2,876.13	1,309.85	1,566.28	340,424.19
10	2,876.13	1,315.86	1,560.28	339,108.33
11	2,876.13	1,321.89	1,554.25	337,786.45
12	2,876.13	1,327.95	1,548.19	336,458.50
13	2,876.13	1,334.03	1,542.10	335,124.47
14	2,876.13	1,340.15	1,535.99	333,784.32
15	2,876.13	1,346.29	1,529.84	332,438.03
16	2,876.13	1,352.46	1,523.67	331,085.57
17	2,876.13	1,358.66	1,517.48	329,726.92
18	2,876.13	1,364.89	1,511.25	328,362.03
19	2,876.13	1,371.14	1,504.99	326,990.89
20	2,876.13	1,377.43	1,498.71	325,613.46
21	2,876.13	1,383.74	1,492.40	324,229.72
22	2,876.13	1,390.08	1,486.05	322,839.64
23	2,876.13	1,396.45	1,479.68	321,443.19
24	2,876.13	1,402.85	1,473.28	320,040.34
25	2,876.13	1,409.28	1,466.85	318,631.06
26	2,876.13	1,415.74	1,460.39	317,215.32
27	2,876.13	1,422.23	1,453.90	315,793.09
28	2,876.13	1,428.75	1,447.38	314,364.34
29	2,876.13	1,435.30	1,440.84	312,929.04
30	2,876.13	1,441.88	1,434.26	311,487.16
31	2,876.13	1,448.48	1,427.65	310,038.68
32	2,876.13	1,455.12	1,421.01	308,583.56
33	2,876.13	1,461.79	1,414.34	307,121.76
34	2,876.13	1,468.49	1,407.64	305,653.27
35	2,876.13	1,475.22	1,400.91	304,178.05
36	2,876.13	1,481.98	1,394.15	302,696.06
37	2,876.13	1,488.78	1,387.36	301,207.29
38	2,876.13	1,495.60	1,380.53	299,711.69
39	2,876.13	1,502.46	1,373.68	298,209.23
40	2,876.13	1,509.34	1,366.79	296,699.89
41	2,876.13	1,516.26	1,359.87	295,183.63
42	2,876.13	1,523.21	1,352.92	293,660.42
43	2,876.13	1,530.19	1,345.94	292,130.23
44	2,876.13	1,537.20	1,338.93	290,593.03
45	2,876.13	1,544.25	1,331.88	289,048.78
46	2,876.13	1,551.33	1,324.81	287,497.45
47	2,876.13	1,558.44	1,317.70	285,939.02
48	2,876.13	1,565.58	1,310.55	284,373.44
49	2,876.13	1,572.76	1,303.38	282,800.68
50	2,876.13	1,579.96	1,296.17	281,220.72
51	2,876.13	1,587.21	1,288.93	279,633.51
52	2,876.13	1,594.48	1,281.65	278,039.03
53	2,876.13	1,601.79	1,274.35	276,437.24
54	2,876.13	1,609.13	1,267.00	274,828.11
55	2,876.13	1,616.50	1,259.63	273,211.61
56	2,876.13	1,623.91	1,252.22	271,587.69
57	2,876.13	1,631.36	1,244.78	269,956.34
58	2,876.13	1,638.83	1,237.30	268,317.50
59	2,876.13	1,646.35	1,229.79	266,671.16
60	2,876.13	1,653.89	1,222.24	265,017.27
61	2,876.13	1,661.47	1,214.66	263,355.80
62	2,876.13	1,669.09	1,207.05	261,686.71
63	2,876.13	1,676.74	1,199.40	260,009.97
64	2,876.13	1,684.42	1,191.71	258,325.55
65	2,876.13	1,692.14	1,183.99	256,633.41
66	2,876.13	1,699.90	1,176.24	254,933.51
67	2,876.13	1,707.69	1,168.45	253,225.82
68	2,876.13	1,715.52	1,160.62	251,510.31
69	2,876.13	1,723.38	1,152.76	249,786.93
70	2,876.13	1,731.28	1,144.86	248,055.65
71	2,876.13	1,739.21	1,136.92	246,316.44
72	2,876.13	1,747.18	1,128.95	244,569.26
73	2,876.13	1,755.19	1,120.94	242,814.07
74	2,876.13	1,763.24	1,112.90	241,050.83
75	2,876.13	1,771.32	1,104.82	239,279.51
76	2,876.13	1,779.44	1,096.70	237,500.08
77	2,876.13	1,787.59	1,088.54	235,712.49
78	2,876.13	1,795.78	1,080.35	233,916.70
79	2,876.13	1,804.02	1,072.12	232,112.69
80	2,876.13	1,812.28	1,063.85	230,300.40
81	2,876.13	1,820.59	1,055.54	228,479.81
82	2,876.13	1,828.93	1,047.20	226,650.88
83	2,876.13	1,837.32	1,038.82	224,813.56
84	2,876.13	1,845.74	1,030.40	222,967.82
85	2,876.13	1,854.20	1,021.94	221,113.62
86	2,876.13	1,862.70	1,013.44	219,250.93
87	2,876.13	1,871.23	1,004.90	217,379.69
88	2,876.13	1,879.81	996.32	215,499.88
89	2,876.13	1,888.43	987.71	213,611.46
90	2,876.13	1,897.08	979.05	211,714.38
91	2,876.13	1,905.78	970.36	209,808.60
92	2,876.13	1,914.51	961.62	207,894.09
93	2,876.13	1,923.29	952.85	205,970.80
94	2,876.13	1,932.10	944.03	204,038.70
95	2,876.13	1,940.96	935.18	202,097.75
96	2,876.13	1,949.85	926.28	200,147.89
97	2,876.13	1,958.79	917.34	198,189.10
98	2,876.13	1,967.77	908.37	196,221.34
99	2,876.13	1,976.79	899.35	194,244.55
100	2,876.13	1,985.85	890.29	192,258.70
101	2,876.13	1,994.95	881.19	190,263.76
102	2,876.13	2,004.09	872.04	188,259.67
103	2,876.13	2,013.28	862.86	186,246.39
104	2,876.13	2,022.50	853.63	184,223.88
105	2,876.13	2,031.77	844.36	182,192.11
106	2,876.13	2,041.09	835.05	180,151.02
107	2,876.13	2,050.44	825.69	178,100.58
108	2,876.13	2,059.84	816.29	176,040.74
109	2,876.13	2,069.28	806.85	173,971.46
110	2,876.13	2,078.76	797.37	171,892.70
111	2,876.13	2,088.29	787.84	169,804.40
112	2,876.13	2,097.86	778.27	167,706.54
113	2,876.13	2,107.48	768.65	165,599.06
114	2,876.13	2,117.14	759.00	163,481.92
115	2,876.13	2,126.84	749.29	161,355.08
116	2,876.13	2,136.59	739.54	159,218.49
117	2,876.13	2,146.38	729.75	157,072.11
118	2,876.13	2,156.22	719.91	154,915.89
119	2,876.13	2,166.10	710.03	152,749.79
120	2,876.13	2,176.03	700.10	150,573.76
121	2,876.13	2,186.00	690.13	148,387.75
122	2,876.13	2,196.02	680.11	146,191.73
123	2,876.13	2,206.09	670.05	143,985.64
124	2,876.13	2,216.20	659.93	141,769.44
125	2,876.13	2,226.36	649.78	139,543.09
126	2,876.13	2,236.56	639.57	137,306.52
127	2,876.13	2,246.81	629.32	135,059.71
128	2,876.13	2,257.11	619.02	132,802.60
129	2,876.13	2,267.46	608.68	130,535.15
130	2,876.13	2,277.85	598.29	128,257.30
131	2,876.13	2,288.29	587.85	125,969.01
132	2,876.13	2,298.78	577.36	123,670.24
133	2,876.13	2,309.31	566.82	121,360.92
134	2,876.13	2,319.90	556.24	119,041.03
135	2,876.13	2,330.53	545.60	116,710.50
136	2,876.13	2,341.21	534.92	114,369.29
137	2,876.13	2,351.94	524.19	112,017.35
138	2,876.13	2,362.72	513.41	109,654.63
139	2,876.13	2,373.55	502.58	107,281.08
140	2,876.13	2,384.43	491.70	104,896.65
141	2,876.13	2,395.36	480.78	102,501.29
142	2,876.13	2,406.34	469.80	100,094.95
143	2,876.13	2,417.37	458.77	97,677.59
144	2,876.13	2,428.44	447.69	95,249.14
145	2,876.13	2,439.58	436.56	92,809.57
146	2,876.13	2,450.76	425.38	90,358.81
147	2,876.13	2,461.99	414.14	87,896.82
148	2,876.13	2,473.27	402.86	85,423.55
149	2,876.13	2,484.61	391.52	82,938.94
150	2,876.13	2,496.00	380.14	80,442.94
151	2,876.13	2,507.44	368.70	77,935.51
152	2,876.13	2,518.93	357.20	75,416.58
153	2,876.13	2,530.47	345.66	72,886.10
154	2,876.13	2,542.07	334.06	70,344.03
155	2,876.13	2,553.72	322.41	67,790.31
156	2,876.13	2,565.43	310.71	65,224.88
157	2,876.13	2,577.19	298.95	62,647.69
158	2,876.13	2,589.00	287.14	60,058.69
159	2,876.13	2,600.86	275.27	57,457.83
160	2,876.13	2,612.79	263.35	54,845.04
161	2,876.13	2,624.76	251.37	52,220.28
162	2,876.13	2,636.79	239.34	49,583.49
163	2,876.13	2,648.88	227.26	46,934.61
164	2,876.13	2,661.02	215.12	44,273.60
165	2,876.13	2,673.21	202.92	41,600.38
166	2,876.13	2,685.47	190.67	38,914.92
167	2,876.13	2,697.77	178.36	36,217.15
168	2,876.13	2,710.14	166.00	33,507.01
169	2,876.13	2,722.56	153.57	30,784.45
170	2,876.13	2,735.04	141.10	28,049.41
171	2,876.13	2,747.57	128.56	25,301.83
172	2,876.13	2,760.17	115.97	22,541.67
173	2,876.13	2,772.82	103.32	19,768.85
174	2,876.13	2,785.53	90.61	16,983.32
175	2,876.13	2,798.29	77.84	14,185.03
176	2,876.13	2,811.12	65.01	11,373.91
177	2,876.13	2,824.00	52.13	8,549.91
178	2,876.13	2,836.95	39.19	5,712.96
179	2,876.13	2,849.95	26.18	2,863.01
180	2,876.13	2,863.01	13.12	0.00