Mortgage Loan of $100,000 for 15 years at 6.65%

$
%
Monthly payment: $879.37

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $100k 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 $100,000 loan for 15 years at 6.65% 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
1 879.37 325.21 554.17 99,674.79
2 879.37 327.01 552.36 99,347.78
3 879.37 328.82 550.55 99,018.96
4 879.37 330.64 548.73 98,688.32
5 879.37 332.48 546.90 98,355.84
6 879.37 334.32 545.06 98,021.52
7 879.37 336.17 543.20 97,685.35
8 879.37 338.03 541.34 97,347.31
9 879.37 339.91 539.47 97,007.40
10 879.37 341.79 537.58 96,665.61
11 879.37 343.69 535.69 96,321.93
12 879.37 345.59 533.78 95,976.34
13 879.37 347.51 531.87 95,628.83
14 879.37 349.43 529.94 95,279.40
15 879.37 351.37 528.01 94,928.03
16 879.37 353.32 526.06 94,574.72
17 879.37 355.27 524.10 94,219.44
18 879.37 357.24 522.13 93,862.20
19 879.37 359.22 520.15 93,502.98
20 879.37 361.21 518.16 93,141.77
21 879.37 363.21 516.16 92,778.55
22 879.37 365.23 514.15 92,413.33
23 879.37 367.25 512.12 92,046.08
24 879.37 369.29 510.09 91,676.79
25 879.37 371.33 508.04 91,305.46
26 879.37 373.39 505.98 90,932.07
27 879.37 375.46 503.92 90,556.61
28 879.37 377.54 501.83 90,179.07
29 879.37 379.63 499.74 89,799.44
30 879.37 381.74 497.64 89,417.70
31 879.37 383.85 495.52 89,033.85
32 879.37 385.98 493.40 88,647.87
33 879.37 388.12 491.26 88,259.75
34 879.37 390.27 489.11 87,869.48
35 879.37 392.43 486.94 87,477.05
36 879.37 394.61 484.77 87,082.45
37 879.37 396.79 482.58 86,685.65
38 879.37 398.99 480.38 86,286.66
39 879.37 401.20 478.17 85,885.46
40 879.37 403.43 475.95 85,482.03
41 879.37 405.66 473.71 85,076.37
42 879.37 407.91 471.46 84,668.46
43 879.37 410.17 469.20 84,258.29
44 879.37 412.44 466.93 83,845.85
45 879.37 414.73 464.65 83,431.12
46 879.37 417.03 462.35 83,014.09
47 879.37 419.34 460.04 82,594.75
48 879.37 421.66 457.71 82,173.09
49 879.37 424.00 455.38 81,749.09
50 879.37 426.35 453.03 81,322.75
51 879.37 428.71 450.66 80,894.03
52 879.37 431.09 448.29 80,462.95
53 879.37 433.48 445.90 80,029.47
54 879.37 435.88 443.50 79,593.59
55 879.37 438.29 441.08 79,155.30
56 879.37 440.72 438.65 78,714.58
57 879.37 443.16 436.21 78,271.41
58 879.37 445.62 433.75 77,825.79
59 879.37 448.09 431.28 77,377.70
60 879.37 450.57 428.80 76,927.13
61 879.37 453.07 426.30 76,474.06
62 879.37 455.58 423.79 76,018.48
63 879.37 458.11 421.27 75,560.37
64 879.37 460.64 418.73 75,099.73
65 879.37 463.20 416.18 74,636.53
66 879.37 465.76 413.61 74,170.77
67 879.37 468.34 411.03 73,702.42
68 879.37 470.94 408.43 73,231.48
69 879.37 473.55 405.82 72,757.93
70 879.37 476.17 403.20 72,281.76
71 879.37 478.81 400.56 71,802.95
72 879.37 481.47 397.91 71,321.48
73 879.37 484.13 395.24 70,837.34
74 879.37 486.82 392.56 70,350.53
75 879.37 489.52 389.86 69,861.01
76 879.37 492.23 387.15 69,368.78
77 879.37 494.96 384.42 68,873.83
78 879.37 497.70 381.68 68,376.13
79 879.37 500.46 378.92 67,875.67
80 879.37 503.23 376.14 67,372.44
81 879.37 506.02 373.36 66,866.42
82 879.37 508.82 370.55 66,357.60
83 879.37 511.64 367.73 65,845.96
84 879.37 514.48 364.90 65,331.48
85 879.37 517.33 362.05 64,814.15
86 879.37 520.20 359.18 64,293.95
87 879.37 523.08 356.30 63,770.87
88 879.37 525.98 353.40 63,244.90
89 879.37 528.89 350.48 62,716.00
90 879.37 531.82 347.55 62,184.18
91 879.37 534.77 344.60 61,649.41
92 879.37 537.73 341.64 61,111.68
93 879.37 540.71 338.66 60,570.96
94 879.37 543.71 335.66 60,027.25
95 879.37 546.72 332.65 59,480.53
96 879.37 549.75 329.62 58,930.77
97 879.37 552.80 326.57 58,377.98
98 879.37 555.86 323.51 57,822.11
99 879.37 558.94 320.43 57,263.17
100 879.37 562.04 317.33 56,701.13
101 879.37 565.16 314.22 56,135.97
102 879.37 568.29 311.09 55,567.68
103 879.37 571.44 307.94 54,996.25
104 879.37 574.60 304.77 54,421.64
105 879.37 577.79 301.59 53,843.85
106 879.37 580.99 298.38 53,262.86
107 879.37 584.21 295.17 52,678.66
108 879.37 587.45 291.93 52,091.21
109 879.37 590.70 288.67 51,500.51
110 879.37 593.98 285.40 50,906.53
111 879.37 597.27 282.11 50,309.26
112 879.37 600.58 278.80 49,708.68
113 879.37 603.91 275.47 49,104.78
114 879.37 607.25 272.12 48,497.53
115 879.37 610.62 268.76 47,886.91
116 879.37 614.00 265.37 47,272.91
117 879.37 617.40 261.97 46,655.50
118 879.37 620.83 258.55 46,034.68
119 879.37 624.27 255.11 45,410.41
120 879.37 627.73 251.65 44,782.69
121 879.37 631.20 248.17 44,151.48
122 879.37 634.70 244.67 43,516.78
123 879.37 638.22 241.16 42,878.56
124 879.37 641.76 237.62 42,236.81
125 879.37 645.31 234.06 41,591.50
126 879.37 648.89 230.49 40,942.61
127 879.37 652.48 226.89 40,290.12
128 879.37 656.10 223.27 39,634.02
129 879.37 659.74 219.64 38,974.29
130 879.37 663.39 215.98 38,310.89
131 879.37 667.07 212.31 37,643.83
132 879.37 670.77 208.61 36,973.06
133 879.37 674.48 204.89 36,298.58
134 879.37 678.22 201.15 35,620.36
135 879.37 681.98 197.40 34,938.38
136 879.37 685.76 193.62 34,252.62
137 879.37 689.56 189.82 33,563.06
138 879.37 693.38 186.00 32,869.69
139 879.37 697.22 182.15 32,172.46
140 879.37 701.09 178.29 31,471.38
141 879.37 704.97 174.40 30,766.41
142 879.37 708.88 170.50 30,057.53
143 879.37 712.81 166.57 29,344.72
144 879.37 716.76 162.62 28,627.97
145 879.37 720.73 158.65 27,907.24
146 879.37 724.72 154.65 27,182.52
147 879.37 728.74 150.64 26,453.78
148 879.37 732.78 146.60 25,721.00
149 879.37 736.84 142.54 24,984.17
150 879.37 740.92 138.45 24,243.25
151 879.37 745.03 134.35 23,498.22
152 879.37 749.16 130.22 22,749.06
153 879.37 753.31 126.07 21,995.76
154 879.37 757.48 121.89 21,238.28
155 879.37 761.68 117.70 20,476.60
156 879.37 765.90 113.47 19,710.70
157 879.37 770.14 109.23 18,940.55
158 879.37 774.41 104.96 18,166.14
159 879.37 778.70 100.67 17,387.44
160 879.37 783.02 96.36 16,604.42
161 879.37 787.36 92.02 15,817.06
162 879.37 791.72 87.65 15,025.34
163 879.37 796.11 83.27 14,229.23
164 879.37 800.52 78.85 13,428.71
165 879.37 804.96 74.42 12,623.75
166 879.37 809.42 69.96 11,814.33
167 879.37 813.90 65.47 11,000.43
168 879.37 818.41 60.96 10,182.01
169 879.37 822.95 56.43 9,359.07
170 879.37 827.51 51.86 8,531.56
171 879.37 832.10 47.28 7,699.46
172 879.37 836.71 42.67 6,862.75
173 879.37 841.34 38.03 6,021.41
174 879.37 846.01 33.37 5,175.40
175 879.37 850.69 28.68 4,324.71
176 879.37 855.41 23.97 3,469.30
177 879.37 860.15 19.23 2,609.15
178 879.37 864.92 14.46 1,744.24
179 879.37 869.71 9.67 874.53
180 879.37 874.53 4.85 0.00