Mortgage Loan of $387,000 for 15 Years at 5.00%

What's the payment on a 15 year home loan for $387k at 5.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $3,060.37

$36,724 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $387k 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 387,000 loan for 15 years at 5.00 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	3,060.37	1,447.87	1,612.50	385,552.13
2	3,060.37	1,453.90	1,606.47	384,098.22
3	3,060.37	1,459.96	1,600.41	382,638.26
4	3,060.37	1,466.05	1,594.33	381,172.22
5	3,060.37	1,472.15	1,588.22	379,700.06
6	3,060.37	1,478.29	1,582.08	378,221.78
7	3,060.37	1,484.45	1,575.92	376,737.33
8	3,060.37	1,490.63	1,569.74	375,246.70
9	3,060.37	1,496.84	1,563.53	373,749.85
10	3,060.37	1,503.08	1,557.29	372,246.77
11	3,060.37	1,509.34	1,551.03	370,737.43
12	3,060.37	1,515.63	1,544.74	369,221.80
13	3,060.37	1,521.95	1,538.42	367,699.85
14	3,060.37	1,528.29	1,532.08	366,171.56
15	3,060.37	1,534.66	1,525.71	364,636.90
16	3,060.37	1,541.05	1,519.32	363,095.85
17	3,060.37	1,547.47	1,512.90	361,548.38
18	3,060.37	1,553.92	1,506.45	359,994.46
19	3,060.37	1,560.39	1,499.98	358,434.07
20	3,060.37	1,566.90	1,493.48	356,867.17
21	3,060.37	1,573.42	1,486.95	355,293.75
22	3,060.37	1,579.98	1,480.39	353,713.77
23	3,060.37	1,586.56	1,473.81	352,127.20
24	3,060.37	1,593.17	1,467.20	350,534.03
25	3,060.37	1,599.81	1,460.56	348,934.21
26	3,060.37	1,606.48	1,453.89	347,327.74
27	3,060.37	1,613.17	1,447.20	345,714.56
28	3,060.37	1,619.89	1,440.48	344,094.67
29	3,060.37	1,626.64	1,433.73	342,468.03
30	3,060.37	1,633.42	1,426.95	340,834.60
31	3,060.37	1,640.23	1,420.14	339,194.38
32	3,060.37	1,647.06	1,413.31	337,547.32
33	3,060.37	1,653.92	1,406.45	335,893.39
34	3,060.37	1,660.82	1,399.56	334,232.58
35	3,060.37	1,667.74	1,392.64	332,564.84
36	3,060.37	1,674.68	1,385.69	330,890.16
37	3,060.37	1,681.66	1,378.71	329,208.49
38	3,060.37	1,688.67	1,371.70	327,519.82
39	3,060.37	1,695.71	1,364.67	325,824.12
40	3,060.37	1,702.77	1,357.60	324,121.35
41	3,060.37	1,709.87	1,350.51	322,411.48
42	3,060.37	1,716.99	1,343.38	320,694.49
43	3,060.37	1,724.14	1,336.23	318,970.35
44	3,060.37	1,731.33	1,329.04	317,239.02
45	3,060.37	1,738.54	1,321.83	315,500.48
46	3,060.37	1,745.79	1,314.59	313,754.69
47	3,060.37	1,753.06	1,307.31	312,001.63
48	3,060.37	1,760.36	1,300.01	310,241.27
49	3,060.37	1,767.70	1,292.67	308,473.57
50	3,060.37	1,775.06	1,285.31	306,698.50
51	3,060.37	1,782.46	1,277.91	304,916.04
52	3,060.37	1,789.89	1,270.48	303,126.15
53	3,060.37	1,797.35	1,263.03	301,328.81
54	3,060.37	1,804.83	1,255.54	299,523.97
55	3,060.37	1,812.35	1,248.02	297,711.62
56	3,060.37	1,819.91	1,240.47	295,891.71
57	3,060.37	1,827.49	1,232.88	294,064.22
58	3,060.37	1,835.10	1,225.27	292,229.12
59	3,060.37	1,842.75	1,217.62	290,386.37
60	3,060.37	1,850.43	1,209.94	288,535.94
61	3,060.37	1,858.14	1,202.23	286,677.80
62	3,060.37	1,865.88	1,194.49	284,811.92
63	3,060.37	1,873.65	1,186.72	282,938.27
64	3,060.37	1,881.46	1,178.91	281,056.81
65	3,060.37	1,889.30	1,171.07	279,167.51
66	3,060.37	1,897.17	1,163.20	277,270.33
67	3,060.37	1,905.08	1,155.29	275,365.25
68	3,060.37	1,913.02	1,147.36	273,452.24
69	3,060.37	1,920.99	1,139.38	271,531.25
70	3,060.37	1,928.99	1,131.38	269,602.26
71	3,060.37	1,937.03	1,123.34	267,665.23
72	3,060.37	1,945.10	1,115.27	265,720.13
73	3,060.37	1,953.20	1,107.17	263,766.93
74	3,060.37	1,961.34	1,099.03	261,805.58
75	3,060.37	1,969.51	1,090.86	259,836.07
76	3,060.37	1,977.72	1,082.65	257,858.35
77	3,060.37	1,985.96	1,074.41	255,872.39
78	3,060.37	1,994.24	1,066.13	253,878.15
79	3,060.37	2,002.55	1,057.83	251,875.61
80	3,060.37	2,010.89	1,049.48	249,864.72
81	3,060.37	2,019.27	1,041.10	247,845.45
82	3,060.37	2,027.68	1,032.69	245,817.77
83	3,060.37	2,036.13	1,024.24	243,781.63
84	3,060.37	2,044.61	1,015.76	241,737.02
85	3,060.37	2,053.13	1,007.24	239,683.89
86	3,060.37	2,061.69	998.68	237,622.20
87	3,060.37	2,070.28	990.09	235,551.92
88	3,060.37	2,078.91	981.47	233,473.01
89	3,060.37	2,087.57	972.80	231,385.45
90	3,060.37	2,096.27	964.11	229,289.18
91	3,060.37	2,105.00	955.37	227,184.18
92	3,060.37	2,113.77	946.60	225,070.41
93	3,060.37	2,122.58	937.79	222,947.83
94	3,060.37	2,131.42	928.95	220,816.41
95	3,060.37	2,140.30	920.07	218,676.11
96	3,060.37	2,149.22	911.15	216,526.89
97	3,060.37	2,158.18	902.20	214,368.71
98	3,060.37	2,167.17	893.20	212,201.54
99	3,060.37	2,176.20	884.17	210,025.34
100	3,060.37	2,185.27	875.11	207,840.08
101	3,060.37	2,194.37	866.00	205,645.71
102	3,060.37	2,203.51	856.86	203,442.19
103	3,060.37	2,212.70	847.68	201,229.50
104	3,060.37	2,221.92	838.46	199,007.58
105	3,060.37	2,231.17	829.20	196,776.41
106	3,060.37	2,240.47	819.90	194,535.94
107	3,060.37	2,249.80	810.57	192,286.14
108	3,060.37	2,259.18	801.19	190,026.96
109	3,060.37	2,268.59	791.78	187,758.36
110	3,060.37	2,278.04	782.33	185,480.32
111	3,060.37	2,287.54	772.83	183,192.78
112	3,060.37	2,297.07	763.30	180,895.71
113	3,060.37	2,306.64	753.73	178,589.08
114	3,060.37	2,316.25	744.12	176,272.83
115	3,060.37	2,325.90	734.47	173,946.92
116	3,060.37	2,335.59	724.78	171,611.33
117	3,060.37	2,345.32	715.05	169,266.01
118	3,060.37	2,355.10	705.28	166,910.91
119	3,060.37	2,364.91	695.46	164,546.00
120	3,060.37	2,374.76	685.61	162,171.24
121	3,060.37	2,384.66	675.71	159,786.58
122	3,060.37	2,394.59	665.78	157,391.99
123	3,060.37	2,404.57	655.80	154,987.42
124	3,060.37	2,414.59	645.78	152,572.83
125	3,060.37	2,424.65	635.72	150,148.17
126	3,060.37	2,434.75	625.62	147,713.42
127	3,060.37	2,444.90	615.47	145,268.52
128	3,060.37	2,455.09	605.29	142,813.44
129	3,060.37	2,465.32	595.06	140,348.12
130	3,060.37	2,475.59	584.78	137,872.53
131	3,060.37	2,485.90	574.47	135,386.63
132	3,060.37	2,496.26	564.11	132,890.37
133	3,060.37	2,506.66	553.71	130,383.71
134	3,060.37	2,517.11	543.27	127,866.60
135	3,060.37	2,527.59	532.78	125,339.01
136	3,060.37	2,538.13	522.25	122,800.88
137	3,060.37	2,548.70	511.67	120,252.18
138	3,060.37	2,559.32	501.05	117,692.86
139	3,060.37	2,569.98	490.39	115,122.88
140	3,060.37	2,580.69	479.68	112,542.18
141	3,060.37	2,591.45	468.93	109,950.74
142	3,060.37	2,602.24	458.13	107,348.50
143	3,060.37	2,613.09	447.29	104,735.41
144	3,060.37	2,623.97	436.40	102,111.44
145	3,060.37	2,634.91	425.46	99,476.53
146	3,060.37	2,645.89	414.49	96,830.64
147	3,060.37	2,656.91	403.46	94,173.73
148	3,060.37	2,667.98	392.39	91,505.75
149	3,060.37	2,679.10	381.27	88,826.65
150	3,060.37	2,690.26	370.11	86,136.39
151	3,060.37	2,701.47	358.90	83,434.92
152	3,060.37	2,712.73	347.65	80,722.20
153	3,060.37	2,724.03	336.34	77,998.17
154	3,060.37	2,735.38	324.99	75,262.79
155	3,060.37	2,746.78	313.59	72,516.01
156	3,060.37	2,758.22	302.15	69,757.79
157	3,060.37	2,769.71	290.66	66,988.08
158	3,060.37	2,781.25	279.12	64,206.83
159	3,060.37	2,792.84	267.53	61,413.98
160	3,060.37	2,804.48	255.89	58,609.50
161	3,060.37	2,816.17	244.21	55,793.34
162	3,060.37	2,827.90	232.47	52,965.44
163	3,060.37	2,839.68	220.69	50,125.76
164	3,060.37	2,851.51	208.86	47,274.24
165	3,060.37	2,863.40	196.98	44,410.85
166	3,060.37	2,875.33	185.05	41,535.52
167	3,060.37	2,887.31	173.06	38,648.21
168	3,060.37	2,899.34	161.03	35,748.88
169	3,060.37	2,911.42	148.95	32,837.46
170	3,060.37	2,923.55	136.82	29,913.91
171	3,060.37	2,935.73	124.64	26,978.18
172	3,060.37	2,947.96	112.41	24,030.22
173	3,060.37	2,960.25	100.13	21,069.97
174	3,060.37	2,972.58	87.79	18,097.39
175	3,060.37	2,984.97	75.41	15,112.43
176	3,060.37	2,997.40	62.97	12,115.02
177	3,060.37	3,009.89	50.48	9,105.13
178	3,060.37	3,022.43	37.94	6,082.70
179	3,060.37	3,035.03	25.34	3,047.67
180	3,060.37	3,047.67	12.70	0.00