Mortgage Loan of $382,000 for 15 Years at 5.375%
What's the payment on a 15 year home loan for $382k at 5.375% interest?
Results
Monthly payment: $3,095.98
$37,152 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $382k 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 382,000 loan for 15 years at 5.375 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 | 3,095.98 | 1,384.94 | 1,711.04 | 380,615.06 |
| 2 | 3,095.98 | 1,391.14 | 1,704.84 | 379,223.92 |
| 3 | 3,095.98 | 1,397.37 | 1,698.61 | 377,826.55 |
| 4 | 3,095.98 | 1,403.63 | 1,692.35 | 376,422.92 |
| 5 | 3,095.98 | 1,409.92 | 1,686.06 | 375,013.01 |
| 6 | 3,095.98 | 1,416.23 | 1,679.75 | 373,596.77 |
| 7 | 3,095.98 | 1,422.58 | 1,673.40 | 372,174.20 |
| 8 | 3,095.98 | 1,428.95 | 1,667.03 | 370,745.25 |
| 9 | 3,095.98 | 1,435.35 | 1,660.63 | 369,309.90 |
| 10 | 3,095.98 | 1,441.78 | 1,654.20 | 367,868.13 |
| 11 | 3,095.98 | 1,448.24 | 1,647.74 | 366,419.89 |
| 12 | 3,095.98 | 1,454.72 | 1,641.26 | 364,965.17 |
| 13 | 3,095.98 | 1,461.24 | 1,634.74 | 363,503.93 |
| 14 | 3,095.98 | 1,467.78 | 1,628.19 | 362,036.15 |
| 15 | 3,095.98 | 1,474.36 | 1,621.62 | 360,561.79 |
| 16 | 3,095.98 | 1,480.96 | 1,615.02 | 359,080.83 |
| 17 | 3,095.98 | 1,487.60 | 1,608.38 | 357,593.23 |
| 18 | 3,095.98 | 1,494.26 | 1,601.72 | 356,098.97 |
| 19 | 3,095.98 | 1,500.95 | 1,595.03 | 354,598.02 |
| 20 | 3,095.98 | 1,507.67 | 1,588.30 | 353,090.35 |
| 21 | 3,095.98 | 1,514.43 | 1,581.55 | 351,575.92 |
| 22 | 3,095.98 | 1,521.21 | 1,574.77 | 350,054.71 |
| 23 | 3,095.98 | 1,528.02 | 1,567.95 | 348,526.69 |
| 24 | 3,095.98 | 1,534.87 | 1,561.11 | 346,991.82 |
| 25 | 3,095.98 | 1,541.74 | 1,554.23 | 345,450.07 |
| 26 | 3,095.98 | 1,548.65 | 1,547.33 | 343,901.42 |
| 27 | 3,095.98 | 1,555.59 | 1,540.39 | 342,345.84 |
| 28 | 3,095.98 | 1,562.55 | 1,533.42 | 340,783.28 |
| 29 | 3,095.98 | 1,569.55 | 1,526.43 | 339,213.73 |
| 30 | 3,095.98 | 1,576.58 | 1,519.39 | 337,637.15 |
| 31 | 3,095.98 | 1,583.64 | 1,512.33 | 336,053.50 |
| 32 | 3,095.98 | 1,590.74 | 1,505.24 | 334,462.76 |
| 33 | 3,095.98 | 1,597.86 | 1,498.11 | 332,864.90 |
| 34 | 3,095.98 | 1,605.02 | 1,490.96 | 331,259.88 |
| 35 | 3,095.98 | 1,612.21 | 1,483.77 | 329,647.67 |
| 36 | 3,095.98 | 1,619.43 | 1,476.55 | 328,028.24 |
| 37 | 3,095.98 | 1,626.68 | 1,469.29 | 326,401.56 |
| 38 | 3,095.98 | 1,633.97 | 1,462.01 | 324,767.58 |
| 39 | 3,095.98 | 1,641.29 | 1,454.69 | 323,126.29 |
| 40 | 3,095.98 | 1,648.64 | 1,447.34 | 321,477.65 |
| 41 | 3,095.98 | 1,656.03 | 1,439.95 | 319,821.63 |
| 42 | 3,095.98 | 1,663.44 | 1,432.53 | 318,158.18 |
| 43 | 3,095.98 | 1,670.89 | 1,425.08 | 316,487.29 |
| 44 | 3,095.98 | 1,678.38 | 1,417.60 | 314,808.91 |
| 45 | 3,095.98 | 1,685.90 | 1,410.08 | 313,123.01 |
| 46 | 3,095.98 | 1,693.45 | 1,402.53 | 311,429.57 |
| 47 | 3,095.98 | 1,701.03 | 1,394.94 | 309,728.53 |
| 48 | 3,095.98 | 1,708.65 | 1,387.33 | 308,019.88 |
| 49 | 3,095.98 | 1,716.31 | 1,379.67 | 306,303.58 |
| 50 | 3,095.98 | 1,723.99 | 1,371.98 | 304,579.58 |
| 51 | 3,095.98 | 1,731.72 | 1,364.26 | 302,847.87 |
| 52 | 3,095.98 | 1,739.47 | 1,356.51 | 301,108.40 |
| 53 | 3,095.98 | 1,747.26 | 1,348.71 | 299,361.13 |
| 54 | 3,095.98 | 1,755.09 | 1,340.89 | 297,606.04 |
| 55 | 3,095.98 | 1,762.95 | 1,333.03 | 295,843.09 |
| 56 | 3,095.98 | 1,770.85 | 1,325.13 | 294,072.24 |
| 57 | 3,095.98 | 1,778.78 | 1,317.20 | 292,293.47 |
| 58 | 3,095.98 | 1,786.75 | 1,309.23 | 290,506.72 |
| 59 | 3,095.98 | 1,794.75 | 1,301.23 | 288,711.97 |
| 60 | 3,095.98 | 1,802.79 | 1,293.19 | 286,909.18 |
| 61 | 3,095.98 | 1,810.86 | 1,285.11 | 285,098.32 |
| 62 | 3,095.98 | 1,818.98 | 1,277.00 | 283,279.34 |
| 63 | 3,095.98 | 1,827.12 | 1,268.86 | 281,452.22 |
| 64 | 3,095.98 | 1,835.31 | 1,260.67 | 279,616.91 |
| 65 | 3,095.98 | 1,843.53 | 1,252.45 | 277,773.38 |
| 66 | 3,095.98 | 1,851.78 | 1,244.19 | 275,921.60 |
| 67 | 3,095.98 | 1,860.08 | 1,235.90 | 274,061.52 |
| 68 | 3,095.98 | 1,868.41 | 1,227.57 | 272,193.11 |
| 69 | 3,095.98 | 1,876.78 | 1,219.20 | 270,316.33 |
| 70 | 3,095.98 | 1,885.19 | 1,210.79 | 268,431.14 |
| 71 | 3,095.98 | 1,893.63 | 1,202.35 | 266,537.51 |
| 72 | 3,095.98 | 1,902.11 | 1,193.87 | 264,635.40 |
| 73 | 3,095.98 | 1,910.63 | 1,185.35 | 262,724.77 |
| 74 | 3,095.98 | 1,919.19 | 1,176.79 | 260,805.58 |
| 75 | 3,095.98 | 1,927.79 | 1,168.19 | 258,877.79 |
| 76 | 3,095.98 | 1,936.42 | 1,159.56 | 256,941.37 |
| 77 | 3,095.98 | 1,945.09 | 1,150.88 | 254,996.28 |
| 78 | 3,095.98 | 1,953.81 | 1,142.17 | 253,042.47 |
| 79 | 3,095.98 | 1,962.56 | 1,133.42 | 251,079.91 |
| 80 | 3,095.98 | 1,971.35 | 1,124.63 | 249,108.56 |
| 81 | 3,095.98 | 1,980.18 | 1,115.80 | 247,128.38 |
| 82 | 3,095.98 | 1,989.05 | 1,106.93 | 245,139.34 |
| 83 | 3,095.98 | 1,997.96 | 1,098.02 | 243,141.38 |
| 84 | 3,095.98 | 2,006.91 | 1,089.07 | 241,134.47 |
| 85 | 3,095.98 | 2,015.90 | 1,080.08 | 239,118.57 |
| 86 | 3,095.98 | 2,024.93 | 1,071.05 | 237,093.65 |
| 87 | 3,095.98 | 2,034.00 | 1,061.98 | 235,059.65 |
| 88 | 3,095.98 | 2,043.11 | 1,052.87 | 233,016.55 |
| 89 | 3,095.98 | 2,052.26 | 1,043.72 | 230,964.29 |
| 90 | 3,095.98 | 2,061.45 | 1,034.53 | 228,902.84 |
| 91 | 3,095.98 | 2,070.68 | 1,025.29 | 226,832.15 |
| 92 | 3,095.98 | 2,079.96 | 1,016.02 | 224,752.19 |
| 93 | 3,095.98 | 2,089.28 | 1,006.70 | 222,662.92 |
| 94 | 3,095.98 | 2,098.63 | 997.34 | 220,564.29 |
| 95 | 3,095.98 | 2,108.03 | 987.94 | 218,456.25 |
| 96 | 3,095.98 | 2,117.48 | 978.50 | 216,338.78 |
| 97 | 3,095.98 | 2,126.96 | 969.02 | 214,211.82 |
| 98 | 3,095.98 | 2,136.49 | 959.49 | 212,075.33 |
| 99 | 3,095.98 | 2,146.06 | 949.92 | 209,929.27 |
| 100 | 3,095.98 | 2,155.67 | 940.31 | 207,773.60 |
| 101 | 3,095.98 | 2,165.33 | 930.65 | 205,608.28 |
| 102 | 3,095.98 | 2,175.02 | 920.95 | 203,433.25 |
| 103 | 3,095.98 | 2,184.77 | 911.21 | 201,248.49 |
| 104 | 3,095.98 | 2,194.55 | 901.43 | 199,053.93 |
| 105 | 3,095.98 | 2,204.38 | 891.60 | 196,849.55 |
| 106 | 3,095.98 | 2,214.26 | 881.72 | 194,635.29 |
| 107 | 3,095.98 | 2,224.17 | 871.80 | 192,411.12 |
| 108 | 3,095.98 | 2,234.14 | 861.84 | 190,176.98 |
| 109 | 3,095.98 | 2,244.14 | 851.83 | 187,932.84 |
| 110 | 3,095.98 | 2,254.20 | 841.78 | 185,678.65 |
| 111 | 3,095.98 | 2,264.29 | 831.69 | 183,414.35 |
| 112 | 3,095.98 | 2,274.43 | 821.54 | 181,139.92 |
| 113 | 3,095.98 | 2,284.62 | 811.36 | 178,855.30 |
| 114 | 3,095.98 | 2,294.86 | 801.12 | 176,560.44 |
| 115 | 3,095.98 | 2,305.13 | 790.84 | 174,255.31 |
| 116 | 3,095.98 | 2,315.46 | 780.52 | 171,939.85 |
| 117 | 3,095.98 | 2,325.83 | 770.15 | 169,614.02 |
| 118 | 3,095.98 | 2,336.25 | 759.73 | 167,277.77 |
| 119 | 3,095.98 | 2,346.71 | 749.27 | 164,931.06 |
| 120 | 3,095.98 | 2,357.22 | 738.75 | 162,573.83 |
| 121 | 3,095.98 | 2,367.78 | 728.20 | 160,206.05 |
| 122 | 3,095.98 | 2,378.39 | 717.59 | 157,827.66 |
| 123 | 3,095.98 | 2,389.04 | 706.94 | 155,438.62 |
| 124 | 3,095.98 | 2,399.74 | 696.24 | 153,038.88 |
| 125 | 3,095.98 | 2,410.49 | 685.49 | 150,628.38 |
| 126 | 3,095.98 | 2,421.29 | 674.69 | 148,207.10 |
| 127 | 3,095.98 | 2,432.13 | 663.84 | 145,774.96 |
| 128 | 3,095.98 | 2,443.03 | 652.95 | 143,331.94 |
| 129 | 3,095.98 | 2,453.97 | 642.01 | 140,877.97 |
| 130 | 3,095.98 | 2,464.96 | 631.02 | 138,413.00 |
| 131 | 3,095.98 | 2,476.00 | 619.97 | 135,937.00 |
| 132 | 3,095.98 | 2,487.09 | 608.88 | 133,449.91 |
| 133 | 3,095.98 | 2,498.23 | 597.74 | 130,951.67 |
| 134 | 3,095.98 | 2,509.42 | 586.55 | 128,442.25 |
| 135 | 3,095.98 | 2,520.66 | 575.31 | 125,921.59 |
| 136 | 3,095.98 | 2,531.95 | 564.02 | 123,389.63 |
| 137 | 3,095.98 | 2,543.30 | 552.68 | 120,846.34 |
| 138 | 3,095.98 | 2,554.69 | 541.29 | 118,291.65 |
| 139 | 3,095.98 | 2,566.13 | 529.85 | 115,725.52 |
| 140 | 3,095.98 | 2,577.62 | 518.35 | 113,147.90 |
| 141 | 3,095.98 | 2,589.17 | 506.81 | 110,558.73 |
| 142 | 3,095.98 | 2,600.77 | 495.21 | 107,957.96 |
| 143 | 3,095.98 | 2,612.42 | 483.56 | 105,345.54 |
| 144 | 3,095.98 | 2,624.12 | 471.86 | 102,721.42 |
| 145 | 3,095.98 | 2,635.87 | 460.11 | 100,085.55 |
| 146 | 3,095.98 | 2,647.68 | 448.30 | 97,437.88 |
| 147 | 3,095.98 | 2,659.54 | 436.44 | 94,778.34 |
| 148 | 3,095.98 | 2,671.45 | 424.53 | 92,106.89 |
| 149 | 3,095.98 | 2,683.42 | 412.56 | 89,423.47 |
| 150 | 3,095.98 | 2,695.44 | 400.54 | 86,728.04 |
| 151 | 3,095.98 | 2,707.51 | 388.47 | 84,020.53 |
| 152 | 3,095.98 | 2,719.64 | 376.34 | 81,300.89 |
| 153 | 3,095.98 | 2,731.82 | 364.16 | 78,569.07 |
| 154 | 3,095.98 | 2,744.05 | 351.92 | 75,825.02 |
| 155 | 3,095.98 | 2,756.35 | 339.63 | 73,068.68 |
| 156 | 3,095.98 | 2,768.69 | 327.29 | 70,299.98 |
| 157 | 3,095.98 | 2,781.09 | 314.89 | 67,518.89 |
| 158 | 3,095.98 | 2,793.55 | 302.43 | 64,725.34 |
| 159 | 3,095.98 | 2,806.06 | 289.92 | 61,919.28 |
| 160 | 3,095.98 | 2,818.63 | 277.35 | 59,100.65 |
| 161 | 3,095.98 | 2,831.26 | 264.72 | 56,269.39 |
| 162 | 3,095.98 | 2,843.94 | 252.04 | 53,425.45 |
| 163 | 3,095.98 | 2,856.68 | 239.30 | 50,568.78 |
| 164 | 3,095.98 | 2,869.47 | 226.51 | 47,699.31 |
| 165 | 3,095.98 | 2,882.32 | 213.65 | 44,816.98 |
| 166 | 3,095.98 | 2,895.24 | 200.74 | 41,921.75 |
| 167 | 3,095.98 | 2,908.20 | 187.77 | 39,013.54 |
| 168 | 3,095.98 | 2,921.23 | 174.75 | 36,092.31 |
| 169 | 3,095.98 | 2,934.31 | 161.66 | 33,158.00 |
| 170 | 3,095.98 | 2,947.46 | 148.52 | 30,210.54 |
| 171 | 3,095.98 | 2,960.66 | 135.32 | 27,249.88 |
| 172 | 3,095.98 | 2,973.92 | 122.06 | 24,275.96 |
| 173 | 3,095.98 | 2,987.24 | 108.74 | 21,288.72 |
| 174 | 3,095.98 | 3,000.62 | 95.36 | 18,288.10 |
| 175 | 3,095.98 | 3,014.06 | 81.92 | 15,274.03 |
| 176 | 3,095.98 | 3,027.56 | 68.41 | 12,246.47 |
| 177 | 3,095.98 | 3,041.12 | 54.85 | 9,205.35 |
| 178 | 3,095.98 | 3,054.75 | 41.23 | 6,150.60 |
| 179 | 3,095.98 | 3,068.43 | 27.55 | 3,082.17 |
| 180 | 3,095.98 | 3,082.17 | 13.81 | 0.00 |