Mortgage Loan of $375,000 for 15 Years at 5.50%
What's the payment on a 15 year home loan for $375k at 5.50% interest?
Results
Monthly payment: $3,064.06
$36,769 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $375k 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 375,000 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 | 3,064.06 | 1,345.31 | 1,718.75 | 373,654.69 |
| 2 | 3,064.06 | 1,351.48 | 1,712.58 | 372,303.21 |
| 3 | 3,064.06 | 1,357.67 | 1,706.39 | 370,945.53 |
| 4 | 3,064.06 | 1,363.90 | 1,700.17 | 369,581.64 |
| 5 | 3,064.06 | 1,370.15 | 1,693.92 | 368,211.49 |
| 6 | 3,064.06 | 1,376.43 | 1,687.64 | 366,835.06 |
| 7 | 3,064.06 | 1,382.74 | 1,681.33 | 365,452.33 |
| 8 | 3,064.06 | 1,389.07 | 1,674.99 | 364,063.26 |
| 9 | 3,064.06 | 1,395.44 | 1,668.62 | 362,667.82 |
| 10 | 3,064.06 | 1,401.84 | 1,662.23 | 361,265.98 |
| 11 | 3,064.06 | 1,408.26 | 1,655.80 | 359,857.72 |
| 12 | 3,064.06 | 1,414.72 | 1,649.35 | 358,443.01 |
| 13 | 3,064.06 | 1,421.20 | 1,642.86 | 357,021.81 |
| 14 | 3,064.06 | 1,427.71 | 1,636.35 | 355,594.09 |
| 15 | 3,064.06 | 1,434.26 | 1,629.81 | 354,159.84 |
| 16 | 3,064.06 | 1,440.83 | 1,623.23 | 352,719.01 |
| 17 | 3,064.06 | 1,447.43 | 1,616.63 | 351,271.57 |
| 18 | 3,064.06 | 1,454.07 | 1,609.99 | 349,817.50 |
| 19 | 3,064.06 | 1,460.73 | 1,603.33 | 348,356.77 |
| 20 | 3,064.06 | 1,467.43 | 1,596.64 | 346,889.34 |
| 21 | 3,064.06 | 1,474.15 | 1,589.91 | 345,415.19 |
| 22 | 3,064.06 | 1,480.91 | 1,583.15 | 343,934.28 |
| 23 | 3,064.06 | 1,487.70 | 1,576.37 | 342,446.58 |
| 24 | 3,064.06 | 1,494.52 | 1,569.55 | 340,952.07 |
| 25 | 3,064.06 | 1,501.37 | 1,562.70 | 339,450.70 |
| 26 | 3,064.06 | 1,508.25 | 1,555.82 | 337,942.45 |
| 27 | 3,064.06 | 1,515.16 | 1,548.90 | 336,427.29 |
| 28 | 3,064.06 | 1,522.10 | 1,541.96 | 334,905.19 |
| 29 | 3,064.06 | 1,529.08 | 1,534.98 | 333,376.11 |
| 30 | 3,064.06 | 1,536.09 | 1,527.97 | 331,840.02 |
| 31 | 3,064.06 | 1,543.13 | 1,520.93 | 330,296.89 |
| 32 | 3,064.06 | 1,550.20 | 1,513.86 | 328,746.69 |
| 33 | 3,064.06 | 1,557.31 | 1,506.76 | 327,189.38 |
| 34 | 3,064.06 | 1,564.44 | 1,499.62 | 325,624.93 |
| 35 | 3,064.06 | 1,571.62 | 1,492.45 | 324,053.32 |
| 36 | 3,064.06 | 1,578.82 | 1,485.24 | 322,474.50 |
| 37 | 3,064.06 | 1,586.05 | 1,478.01 | 320,888.45 |
| 38 | 3,064.06 | 1,593.32 | 1,470.74 | 319,295.12 |
| 39 | 3,064.06 | 1,600.63 | 1,463.44 | 317,694.49 |
| 40 | 3,064.06 | 1,607.96 | 1,456.10 | 316,086.53 |
| 41 | 3,064.06 | 1,615.33 | 1,448.73 | 314,471.20 |
| 42 | 3,064.06 | 1,622.74 | 1,441.33 | 312,848.46 |
| 43 | 3,064.06 | 1,630.17 | 1,433.89 | 311,218.29 |
| 44 | 3,064.06 | 1,637.65 | 1,426.42 | 309,580.64 |
| 45 | 3,064.06 | 1,645.15 | 1,418.91 | 307,935.49 |
| 46 | 3,064.06 | 1,652.69 | 1,411.37 | 306,282.80 |
| 47 | 3,064.06 | 1,660.27 | 1,403.80 | 304,622.53 |
| 48 | 3,064.06 | 1,667.88 | 1,396.19 | 302,954.65 |
| 49 | 3,064.06 | 1,675.52 | 1,388.54 | 301,279.13 |
| 50 | 3,064.06 | 1,683.20 | 1,380.86 | 299,595.93 |
| 51 | 3,064.06 | 1,690.91 | 1,373.15 | 297,905.02 |
| 52 | 3,064.06 | 1,698.66 | 1,365.40 | 296,206.35 |
| 53 | 3,064.06 | 1,706.45 | 1,357.61 | 294,499.90 |
| 54 | 3,064.06 | 1,714.27 | 1,349.79 | 292,785.63 |
| 55 | 3,064.06 | 1,722.13 | 1,341.93 | 291,063.50 |
| 56 | 3,064.06 | 1,730.02 | 1,334.04 | 289,333.48 |
| 57 | 3,064.06 | 1,737.95 | 1,326.11 | 287,595.53 |
| 58 | 3,064.06 | 1,745.92 | 1,318.15 | 285,849.61 |
| 59 | 3,064.06 | 1,753.92 | 1,310.14 | 284,095.69 |
| 60 | 3,064.06 | 1,761.96 | 1,302.11 | 282,333.74 |
| 61 | 3,064.06 | 1,770.03 | 1,294.03 | 280,563.70 |
| 62 | 3,064.06 | 1,778.15 | 1,285.92 | 278,785.56 |
| 63 | 3,064.06 | 1,786.30 | 1,277.77 | 276,999.26 |
| 64 | 3,064.06 | 1,794.48 | 1,269.58 | 275,204.78 |
| 65 | 3,064.06 | 1,802.71 | 1,261.36 | 273,402.07 |
| 66 | 3,064.06 | 1,810.97 | 1,253.09 | 271,591.10 |
| 67 | 3,064.06 | 1,819.27 | 1,244.79 | 269,771.83 |
| 68 | 3,064.06 | 1,827.61 | 1,236.45 | 267,944.22 |
| 69 | 3,064.06 | 1,835.99 | 1,228.08 | 266,108.24 |
| 70 | 3,064.06 | 1,844.40 | 1,219.66 | 264,263.84 |
| 71 | 3,064.06 | 1,852.85 | 1,211.21 | 262,410.98 |
| 72 | 3,064.06 | 1,861.35 | 1,202.72 | 260,549.64 |
| 73 | 3,064.06 | 1,869.88 | 1,194.19 | 258,679.76 |
| 74 | 3,064.06 | 1,878.45 | 1,185.62 | 256,801.31 |
| 75 | 3,064.06 | 1,887.06 | 1,177.01 | 254,914.25 |
| 76 | 3,064.06 | 1,895.71 | 1,168.36 | 253,018.55 |
| 77 | 3,064.06 | 1,904.39 | 1,159.67 | 251,114.15 |
| 78 | 3,064.06 | 1,913.12 | 1,150.94 | 249,201.03 |
| 79 | 3,064.06 | 1,921.89 | 1,142.17 | 247,279.14 |
| 80 | 3,064.06 | 1,930.70 | 1,133.36 | 245,348.44 |
| 81 | 3,064.06 | 1,939.55 | 1,124.51 | 243,408.89 |
| 82 | 3,064.06 | 1,948.44 | 1,115.62 | 241,460.45 |
| 83 | 3,064.06 | 1,957.37 | 1,106.69 | 239,503.08 |
| 84 | 3,064.06 | 1,966.34 | 1,097.72 | 237,536.74 |
| 85 | 3,064.06 | 1,975.35 | 1,088.71 | 235,561.39 |
| 86 | 3,064.06 | 1,984.41 | 1,079.66 | 233,576.98 |
| 87 | 3,064.06 | 1,993.50 | 1,070.56 | 231,583.48 |
| 88 | 3,064.06 | 2,002.64 | 1,061.42 | 229,580.84 |
| 89 | 3,064.06 | 2,011.82 | 1,052.25 | 227,569.02 |
| 90 | 3,064.06 | 2,021.04 | 1,043.02 | 225,547.99 |
| 91 | 3,064.06 | 2,030.30 | 1,033.76 | 223,517.68 |
| 92 | 3,064.06 | 2,039.61 | 1,024.46 | 221,478.08 |
| 93 | 3,064.06 | 2,048.96 | 1,015.11 | 219,429.12 |
| 94 | 3,064.06 | 2,058.35 | 1,005.72 | 217,370.78 |
| 95 | 3,064.06 | 2,067.78 | 996.28 | 215,303.00 |
| 96 | 3,064.06 | 2,077.26 | 986.81 | 213,225.74 |
| 97 | 3,064.06 | 2,086.78 | 977.28 | 211,138.96 |
| 98 | 3,064.06 | 2,096.34 | 967.72 | 209,042.62 |
| 99 | 3,064.06 | 2,105.95 | 958.11 | 206,936.67 |
| 100 | 3,064.06 | 2,115.60 | 948.46 | 204,821.06 |
| 101 | 3,064.06 | 2,125.30 | 938.76 | 202,695.76 |
| 102 | 3,064.06 | 2,135.04 | 929.02 | 200,560.72 |
| 103 | 3,064.06 | 2,144.83 | 919.24 | 198,415.90 |
| 104 | 3,064.06 | 2,154.66 | 909.41 | 196,261.24 |
| 105 | 3,064.06 | 2,164.53 | 899.53 | 194,096.71 |
| 106 | 3,064.06 | 2,174.45 | 889.61 | 191,922.25 |
| 107 | 3,064.06 | 2,184.42 | 879.64 | 189,737.84 |
| 108 | 3,064.06 | 2,194.43 | 869.63 | 187,543.40 |
| 109 | 3,064.06 | 2,204.49 | 859.57 | 185,338.91 |
| 110 | 3,064.06 | 2,214.59 | 849.47 | 183,124.32 |
| 111 | 3,064.06 | 2,224.74 | 839.32 | 180,899.58 |
| 112 | 3,064.06 | 2,234.94 | 829.12 | 178,664.64 |
| 113 | 3,064.06 | 2,245.18 | 818.88 | 176,419.46 |
| 114 | 3,064.06 | 2,255.47 | 808.59 | 174,163.98 |
| 115 | 3,064.06 | 2,265.81 | 798.25 | 171,898.17 |
| 116 | 3,064.06 | 2,276.20 | 787.87 | 169,621.97 |
| 117 | 3,064.06 | 2,286.63 | 777.43 | 167,335.35 |
| 118 | 3,064.06 | 2,297.11 | 766.95 | 165,038.24 |
| 119 | 3,064.06 | 2,307.64 | 756.43 | 162,730.60 |
| 120 | 3,064.06 | 2,318.21 | 745.85 | 160,412.38 |
| 121 | 3,064.06 | 2,328.84 | 735.22 | 158,083.54 |
| 122 | 3,064.06 | 2,339.51 | 724.55 | 155,744.03 |
| 123 | 3,064.06 | 2,350.24 | 713.83 | 153,393.79 |
| 124 | 3,064.06 | 2,361.01 | 703.05 | 151,032.79 |
| 125 | 3,064.06 | 2,371.83 | 692.23 | 148,660.96 |
| 126 | 3,064.06 | 2,382.70 | 681.36 | 146,278.26 |
| 127 | 3,064.06 | 2,393.62 | 670.44 | 143,884.64 |
| 128 | 3,064.06 | 2,404.59 | 659.47 | 141,480.04 |
| 129 | 3,064.06 | 2,415.61 | 648.45 | 139,064.43 |
| 130 | 3,064.06 | 2,426.68 | 637.38 | 136,637.75 |
| 131 | 3,064.06 | 2,437.81 | 626.26 | 134,199.94 |
| 132 | 3,064.06 | 2,448.98 | 615.08 | 131,750.96 |
| 133 | 3,064.06 | 2,460.20 | 603.86 | 129,290.76 |
| 134 | 3,064.06 | 2,471.48 | 592.58 | 126,819.28 |
| 135 | 3,064.06 | 2,482.81 | 581.26 | 124,336.47 |
| 136 | 3,064.06 | 2,494.19 | 569.88 | 121,842.28 |
| 137 | 3,064.06 | 2,505.62 | 558.44 | 119,336.66 |
| 138 | 3,064.06 | 2,517.10 | 546.96 | 116,819.56 |
| 139 | 3,064.06 | 2,528.64 | 535.42 | 114,290.92 |
| 140 | 3,064.06 | 2,540.23 | 523.83 | 111,750.69 |
| 141 | 3,064.06 | 2,551.87 | 512.19 | 109,198.82 |
| 142 | 3,064.06 | 2,563.57 | 500.49 | 106,635.25 |
| 143 | 3,064.06 | 2,575.32 | 488.74 | 104,059.93 |
| 144 | 3,064.06 | 2,587.12 | 476.94 | 101,472.81 |
| 145 | 3,064.06 | 2,598.98 | 465.08 | 98,873.83 |
| 146 | 3,064.06 | 2,610.89 | 453.17 | 96,262.94 |
| 147 | 3,064.06 | 2,622.86 | 441.21 | 93,640.08 |
| 148 | 3,064.06 | 2,634.88 | 429.18 | 91,005.20 |
| 149 | 3,064.06 | 2,646.96 | 417.11 | 88,358.24 |
| 150 | 3,064.06 | 2,659.09 | 404.98 | 85,699.16 |
| 151 | 3,064.06 | 2,671.28 | 392.79 | 83,027.88 |
| 152 | 3,064.06 | 2,683.52 | 380.54 | 80,344.36 |
| 153 | 3,064.06 | 2,695.82 | 368.24 | 77,648.55 |
| 154 | 3,064.06 | 2,708.17 | 355.89 | 74,940.37 |
| 155 | 3,064.06 | 2,720.59 | 343.48 | 72,219.79 |
| 156 | 3,064.06 | 2,733.06 | 331.01 | 69,486.73 |
| 157 | 3,064.06 | 2,745.58 | 318.48 | 66,741.15 |
| 158 | 3,064.06 | 2,758.17 | 305.90 | 63,982.98 |
| 159 | 3,064.06 | 2,770.81 | 293.26 | 61,212.17 |
| 160 | 3,064.06 | 2,783.51 | 280.56 | 58,428.67 |
| 161 | 3,064.06 | 2,796.26 | 267.80 | 55,632.40 |
| 162 | 3,064.06 | 2,809.08 | 254.98 | 52,823.32 |
| 163 | 3,064.06 | 2,821.96 | 242.11 | 50,001.37 |
| 164 | 3,064.06 | 2,834.89 | 229.17 | 47,166.48 |
| 165 | 3,064.06 | 2,847.88 | 216.18 | 44,318.59 |
| 166 | 3,064.06 | 2,860.94 | 203.13 | 41,457.66 |
| 167 | 3,064.06 | 2,874.05 | 190.01 | 38,583.61 |
| 168 | 3,064.06 | 2,887.22 | 176.84 | 35,696.39 |
| 169 | 3,064.06 | 2,900.45 | 163.61 | 32,795.93 |
| 170 | 3,064.06 | 2,913.75 | 150.31 | 29,882.18 |
| 171 | 3,064.06 | 2,927.10 | 136.96 | 26,955.08 |
| 172 | 3,064.06 | 2,940.52 | 123.54 | 24,014.56 |
| 173 | 3,064.06 | 2,954.00 | 110.07 | 21,060.56 |
| 174 | 3,064.06 | 2,967.54 | 96.53 | 18,093.03 |
| 175 | 3,064.06 | 2,981.14 | 82.93 | 15,111.89 |
| 176 | 3,064.06 | 2,994.80 | 69.26 | 12,117.09 |
| 177 | 3,064.06 | 3,008.53 | 55.54 | 9,108.57 |
| 178 | 3,064.06 | 3,022.32 | 41.75 | 6,086.25 |
| 179 | 3,064.06 | 3,036.17 | 27.90 | 3,050.08 |
| 180 | 3,064.06 | 3,050.08 | 13.98 | 0.00 |