Mortgage Loan of $121,000 for 25 Years at 8.875%

What's the payment on a 25 year home loan for $121k at 8.875% interest?
Loan Amount
$
Length
Interest Rate
%
Results
Monthly payment: $1,005.09
$12,061 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $121k 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 121,000 loan for 25 years at 8.875 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 1,005.09 110.19 894.90 120,889.81
2 1,005.09 111.01 894.08 120,778.80
3 1,005.09 111.83 893.26 120,666.97
4 1,005.09 112.66 892.43 120,554.31
5 1,005.09 113.49 891.60 120,440.82
6 1,005.09 114.33 890.76 120,326.49
7 1,005.09 115.18 889.91 120,211.31
8 1,005.09 116.03 889.06 120,095.28
9 1,005.09 116.89 888.20 119,978.40
10 1,005.09 117.75 887.34 119,860.65
11 1,005.09 118.62 886.47 119,742.03
12 1,005.09 119.50 885.59 119,622.53
13 1,005.09 120.38 884.71 119,502.15
14 1,005.09 121.27 883.82 119,380.87
15 1,005.09 122.17 882.92 119,258.70
16 1,005.09 123.07 882.02 119,135.63
17 1,005.09 123.98 881.11 119,011.65
18 1,005.09 124.90 880.19 118,886.75
19 1,005.09 125.82 879.27 118,760.93
20 1,005.09 126.75 878.34 118,634.17
21 1,005.09 127.69 877.40 118,506.48
22 1,005.09 128.64 876.45 118,377.84
23 1,005.09 129.59 875.50 118,248.26
24 1,005.09 130.55 874.54 118,117.71
25 1,005.09 131.51 873.58 117,986.20
26 1,005.09 132.48 872.61 117,853.71
27 1,005.09 133.46 871.63 117,720.25
28 1,005.09 134.45 870.64 117,585.80
29 1,005.09 135.45 869.64 117,450.35
30 1,005.09 136.45 868.64 117,313.91
31 1,005.09 137.46 867.63 117,176.45
32 1,005.09 138.47 866.62 117,037.98
33 1,005.09 139.50 865.59 116,898.48
34 1,005.09 140.53 864.56 116,757.95
35 1,005.09 141.57 863.52 116,616.38
36 1,005.09 142.62 862.48 116,473.77
37 1,005.09 143.67 861.42 116,330.10
38 1,005.09 144.73 860.36 116,185.37
39 1,005.09 145.80 859.29 116,039.56
40 1,005.09 146.88 858.21 115,892.68
41 1,005.09 147.97 857.12 115,744.71
42 1,005.09 149.06 856.03 115,595.65
43 1,005.09 150.16 854.93 115,445.49
44 1,005.09 151.27 853.82 115,294.21
45 1,005.09 152.39 852.70 115,141.82
46 1,005.09 153.52 851.57 114,988.30
47 1,005.09 154.66 850.43 114,833.64
48 1,005.09 155.80 849.29 114,677.84
49 1,005.09 156.95 848.14 114,520.89
50 1,005.09 158.11 846.98 114,362.78
51 1,005.09 159.28 845.81 114,203.50
52 1,005.09 160.46 844.63 114,043.04
53 1,005.09 161.65 843.44 113,881.39
54 1,005.09 162.84 842.25 113,718.55
55 1,005.09 164.05 841.04 113,554.50
56 1,005.09 165.26 839.83 113,389.24
57 1,005.09 166.48 838.61 113,222.76
58 1,005.09 167.71 837.38 113,055.04
59 1,005.09 168.95 836.14 112,886.09
60 1,005.09 170.20 834.89 112,715.89
61 1,005.09 171.46 833.63 112,544.42
62 1,005.09 172.73 832.36 112,371.69
63 1,005.09 174.01 831.08 112,197.68
64 1,005.09 175.29 829.80 112,022.39
65 1,005.09 176.59 828.50 111,845.80
66 1,005.09 177.90 827.19 111,667.90
67 1,005.09 179.21 825.88 111,488.69
68 1,005.09 180.54 824.55 111,308.15
69 1,005.09 181.87 823.22 111,126.27
70 1,005.09 183.22 821.87 110,943.06
71 1,005.09 184.57 820.52 110,758.48
72 1,005.09 185.94 819.15 110,572.54
73 1,005.09 187.31 817.78 110,385.23
74 1,005.09 188.70 816.39 110,196.53
75 1,005.09 190.10 815.00 110,006.43
76 1,005.09 191.50 813.59 109,814.93
77 1,005.09 192.92 812.17 109,622.02
78 1,005.09 194.34 810.75 109,427.67
79 1,005.09 195.78 809.31 109,231.89
80 1,005.09 197.23 807.86 109,034.66
81 1,005.09 198.69 806.40 108,835.97
82 1,005.09 200.16 804.93 108,635.81
83 1,005.09 201.64 803.45 108,434.18
84 1,005.09 203.13 801.96 108,231.05
85 1,005.09 204.63 800.46 108,026.42
86 1,005.09 206.14 798.95 107,820.27
87 1,005.09 207.67 797.42 107,612.60
88 1,005.09 209.21 795.88 107,403.40
89 1,005.09 210.75 794.34 107,192.64
90 1,005.09 212.31 792.78 106,980.33
91 1,005.09 213.88 791.21 106,766.45
92 1,005.09 215.46 789.63 106,550.99
93 1,005.09 217.06 788.03 106,333.93
94 1,005.09 218.66 786.43 106,115.27
95 1,005.09 220.28 784.81 105,894.99
96 1,005.09 221.91 783.18 105,673.08
97 1,005.09 223.55 781.54 105,449.53
98 1,005.09 225.20 779.89 105,224.33
99 1,005.09 226.87 778.22 104,997.46
100 1,005.09 228.55 776.54 104,768.91
101 1,005.09 230.24 774.85 104,538.67
102 1,005.09 231.94 773.15 104,306.73
103 1,005.09 233.66 771.44 104,073.08
104 1,005.09 235.38 769.71 103,837.69
105 1,005.09 237.12 767.97 103,600.57
106 1,005.09 238.88 766.21 103,361.69
107 1,005.09 240.64 764.45 103,121.05
108 1,005.09 242.42 762.67 102,878.62
109 1,005.09 244.22 760.87 102,634.41
110 1,005.09 246.02 759.07 102,388.38
111 1,005.09 247.84 757.25 102,140.54
112 1,005.09 249.68 755.41 101,890.86
113 1,005.09 251.52 753.57 101,639.34
114 1,005.09 253.38 751.71 101,385.96
115 1,005.09 255.26 749.83 101,130.70
116 1,005.09 257.14 747.95 100,873.56
117 1,005.09 259.05 746.04 100,614.51
118 1,005.09 260.96 744.13 100,353.55
119 1,005.09 262.89 742.20 100,090.66
120 1,005.09 264.84 740.25 99,825.82
121 1,005.09 266.80 738.30 99,559.03
122 1,005.09 268.77 736.32 99,290.26
123 1,005.09 270.76 734.33 99,019.50
124 1,005.09 272.76 732.33 98,746.74
125 1,005.09 274.78 730.31 98,471.97
126 1,005.09 276.81 728.28 98,195.16
127 1,005.09 278.86 726.24 97,916.30
128 1,005.09 280.92 724.17 97,635.38
129 1,005.09 283.00 722.10 97,352.39
130 1,005.09 285.09 720.00 97,067.30
131 1,005.09 287.20 717.89 96,780.10
132 1,005.09 289.32 715.77 96,490.78
133 1,005.09 291.46 713.63 96,199.32
134 1,005.09 293.62 711.47 95,905.71
135 1,005.09 295.79 709.30 95,609.92
136 1,005.09 297.98 707.12 95,311.94
137 1,005.09 300.18 704.91 95,011.76
138 1,005.09 302.40 702.69 94,709.37
139 1,005.09 304.64 700.45 94,404.73
140 1,005.09 306.89 698.20 94,097.84
141 1,005.09 309.16 695.93 93,788.68
142 1,005.09 311.44 693.65 93,477.24
143 1,005.09 313.75 691.34 93,163.49
144 1,005.09 316.07 689.02 92,847.42
145 1,005.09 318.41 686.68 92,529.01
146 1,005.09 320.76 684.33 92,208.25
147 1,005.09 323.13 681.96 91,885.12
148 1,005.09 325.52 679.57 91,559.60
149 1,005.09 327.93 677.16 91,231.67
150 1,005.09 330.36 674.73 90,901.31
151 1,005.09 332.80 672.29 90,568.51
152 1,005.09 335.26 669.83 90,233.25
153 1,005.09 337.74 667.35 89,895.51
154 1,005.09 340.24 664.85 89,555.27
155 1,005.09 342.75 662.34 89,212.52
156 1,005.09 345.29 659.80 88,867.23
157 1,005.09 347.84 657.25 88,519.38
158 1,005.09 350.42 654.67 88,168.97
159 1,005.09 353.01 652.08 87,815.96
160 1,005.09 355.62 649.47 87,460.34
161 1,005.09 358.25 646.84 87,102.09
162 1,005.09 360.90 644.19 86,741.20
163 1,005.09 363.57 641.52 86,377.63
164 1,005.09 366.26 638.83 86,011.37
165 1,005.09 368.96 636.13 85,642.41
166 1,005.09 371.69 633.40 85,270.72
167 1,005.09 374.44 630.65 84,896.27
168 1,005.09 377.21 627.88 84,519.06
169 1,005.09 380.00 625.09 84,139.06
170 1,005.09 382.81 622.28 83,756.25
171 1,005.09 385.64 619.45 83,370.61
172 1,005.09 388.50 616.60 82,982.11
173 1,005.09 391.37 613.72 82,590.74
174 1,005.09 394.26 610.83 82,196.48
175 1,005.09 397.18 607.91 81,799.30
176 1,005.09 400.12 604.97 81,399.18
177 1,005.09 403.08 602.01 80,996.11
178 1,005.09 406.06 599.03 80,590.05
179 1,005.09 409.06 596.03 80,180.99
180 1,005.09 412.09 593.01 79,768.91
181 1,005.09 415.13 589.96 79,353.77
182 1,005.09 418.20 586.89 78,935.57
183 1,005.09 421.30 583.79 78,514.27
184 1,005.09 424.41 580.68 78,089.86
185 1,005.09 427.55 577.54 77,662.31
186 1,005.09 430.71 574.38 77,231.60
187 1,005.09 433.90 571.19 76,797.70
188 1,005.09 437.11 567.98 76,360.59
189 1,005.09 440.34 564.75 75,920.25
190 1,005.09 443.60 561.49 75,476.66
191 1,005.09 446.88 558.21 75,029.78
192 1,005.09 450.18 554.91 74,579.60
193 1,005.09 453.51 551.58 74,126.08
194 1,005.09 456.87 548.22 73,669.22
195 1,005.09 460.25 544.85 73,208.97
196 1,005.09 463.65 541.44 72,745.32
197 1,005.09 467.08 538.01 72,278.25
198 1,005.09 470.53 534.56 71,807.71
199 1,005.09 474.01 531.08 71,333.70
200 1,005.09 477.52 527.57 70,856.18
201 1,005.09 481.05 524.04 70,375.13
202 1,005.09 484.61 520.48 69,890.52
203 1,005.09 488.19 516.90 69,402.33
204 1,005.09 491.80 513.29 68,910.53
205 1,005.09 495.44 509.65 68,415.09
206 1,005.09 499.10 505.99 67,915.99
207 1,005.09 502.80 502.30 67,413.19
208 1,005.09 506.51 498.58 66,906.68
209 1,005.09 510.26 494.83 66,396.42
210 1,005.09 514.03 491.06 65,882.39
211 1,005.09 517.84 487.26 65,364.55
212 1,005.09 521.67 483.43 64,842.89
213 1,005.09 525.52 479.57 64,317.36
214 1,005.09 529.41 475.68 63,787.95
215 1,005.09 533.33 471.77 63,254.63
216 1,005.09 537.27 467.82 62,717.36
217 1,005.09 541.24 463.85 62,176.11
218 1,005.09 545.25 459.84 61,630.87
219 1,005.09 549.28 455.81 61,081.59
220 1,005.09 553.34 451.75 60,528.25
221 1,005.09 557.43 447.66 59,970.81
222 1,005.09 561.56 443.53 59,409.26
223 1,005.09 565.71 439.38 58,843.55
224 1,005.09 569.89 435.20 58,273.66
225 1,005.09 574.11 430.98 57,699.55
226 1,005.09 578.35 426.74 57,121.19
227 1,005.09 582.63 422.46 56,538.56
228 1,005.09 586.94 418.15 55,951.62
229 1,005.09 591.28 413.81 55,360.34
230 1,005.09 595.65 409.44 54,764.68
231 1,005.09 600.06 405.03 54,164.63
232 1,005.09 604.50 400.59 53,560.13
233 1,005.09 608.97 396.12 52,951.16
234 1,005.09 613.47 391.62 52,337.69
235 1,005.09 618.01 387.08 51,719.68
236 1,005.09 622.58 382.51 51,097.10
237 1,005.09 627.18 377.91 50,469.91
238 1,005.09 631.82 373.27 49,838.09
239 1,005.09 636.50 368.59 49,201.59
240 1,005.09 641.20 363.89 48,560.39
241 1,005.09 645.95 359.14 47,914.44
242 1,005.09 650.72 354.37 47,263.72
243 1,005.09 655.54 349.55 46,608.18
244 1,005.09 660.38 344.71 45,947.80
245 1,005.09 665.27 339.82 45,282.53
246 1,005.09 670.19 334.90 44,612.34
247 1,005.09 675.14 329.95 43,937.20
248 1,005.09 680.14 324.95 43,257.06
249 1,005.09 685.17 319.92 42,571.89
250 1,005.09 690.24 314.85 41,881.66
251 1,005.09 695.34 309.75 41,186.32
252 1,005.09 700.48 304.61 40,485.83
253 1,005.09 705.66 299.43 39,780.17
254 1,005.09 710.88 294.21 39,069.29
255 1,005.09 716.14 288.95 38,353.15
256 1,005.09 721.44 283.65 37,631.71
257 1,005.09 726.77 278.32 36,904.94
258 1,005.09 732.15 272.94 36,172.79
259 1,005.09 737.56 267.53 35,435.23
260 1,005.09 743.02 262.07 34,692.21
261 1,005.09 748.51 256.58 33,943.70
262 1,005.09 754.05 251.04 33,189.65
263 1,005.09 759.63 245.47 32,430.02
264 1,005.09 765.24 239.85 31,664.78
265 1,005.09 770.90 234.19 30,893.88
266 1,005.09 776.60 228.49 30,117.27
267 1,005.09 782.35 222.74 29,334.92
268 1,005.09 788.13 216.96 28,546.79
269 1,005.09 793.96 211.13 27,752.83
270 1,005.09 799.84 205.26 26,952.99
271 1,005.09 805.75 199.34 26,147.24
272 1,005.09 811.71 193.38 25,335.53
273 1,005.09 817.71 187.38 24,517.82
274 1,005.09 823.76 181.33 23,694.06
275 1,005.09 829.85 175.24 22,864.20
276 1,005.09 835.99 169.10 22,028.21
277 1,005.09 842.17 162.92 21,186.04
278 1,005.09 848.40 156.69 20,337.64
279 1,005.09 854.68 150.41 19,482.96
280 1,005.09 861.00 144.09 18,621.96
281 1,005.09 867.37 137.72 17,754.60
282 1,005.09 873.78 131.31 16,880.82
283 1,005.09 880.24 124.85 16,000.58
284 1,005.09 886.75 118.34 15,113.82
285 1,005.09 893.31 111.78 14,220.51
286 1,005.09 899.92 105.17 13,320.59
287 1,005.09 906.57 98.52 12,414.02
288 1,005.09 913.28 91.81 11,500.74
289 1,005.09 920.03 85.06 10,580.71
290 1,005.09 926.84 78.25 9,653.87
291 1,005.09 933.69 71.40 8,720.18
292 1,005.09 940.60 64.49 7,779.58
293 1,005.09 947.55 57.54 6,832.03
294 1,005.09 954.56 50.53 5,877.47
295 1,005.09 961.62 43.47 4,915.85
296 1,005.09 968.73 36.36 3,947.11
297 1,005.09 975.90 29.19 2,971.21
298 1,005.09 983.12 21.97 1,988.10
299 1,005.09 990.39 14.70 997.71
300 1,005.09 997.71 7.38 0.00