Mortgage Loan of $100,000 for 15 years at 8.00%

$
%
Monthly payment: $955.65

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 8.00% 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
1 955.65 288.99 666.67 99,711.01
2 955.65 290.91 664.74 99,420.10
3 955.65 292.85 662.80 99,127.25
4 955.65 294.80 660.85 98,832.45
5 955.65 296.77 658.88 98,535.68
6 955.65 298.75 656.90 98,236.93
7 955.65 300.74 654.91 97,936.19
8 955.65 302.74 652.91 97,633.45
9 955.65 304.76 650.89 97,328.69
10 955.65 306.79 648.86 97,021.89
11 955.65 308.84 646.81 96,713.05
12 955.65 310.90 644.75 96,402.15
13 955.65 312.97 642.68 96,089.18
14 955.65 315.06 640.59 95,774.12
15 955.65 317.16 638.49 95,456.97
16 955.65 319.27 636.38 95,137.69
17 955.65 321.40 634.25 94,816.29
18 955.65 323.54 632.11 94,492.75
19 955.65 325.70 629.95 94,167.05
20 955.65 327.87 627.78 93,839.18
21 955.65 330.06 625.59 93,509.12
22 955.65 332.26 623.39 93,176.86
23 955.65 334.47 621.18 92,842.39
24 955.65 336.70 618.95 92,505.69
25 955.65 338.95 616.70 92,166.74
26 955.65 341.21 614.44 91,825.53
27 955.65 343.48 612.17 91,482.05
28 955.65 345.77 609.88 91,136.28
29 955.65 348.08 607.58 90,788.20
30 955.65 350.40 605.25 90,437.80
31 955.65 352.73 602.92 90,085.07
32 955.65 355.08 600.57 89,729.99
33 955.65 357.45 598.20 89,372.53
34 955.65 359.84 595.82 89,012.70
35 955.65 362.23 593.42 88,650.46
36 955.65 364.65 591.00 88,285.81
37 955.65 367.08 588.57 87,918.73
38 955.65 369.53 586.12 87,549.21
39 955.65 371.99 583.66 87,177.22
40 955.65 374.47 581.18 86,802.75
41 955.65 376.97 578.68 86,425.78
42 955.65 379.48 576.17 86,046.30
43 955.65 382.01 573.64 85,664.29
44 955.65 384.56 571.10 85,279.73
45 955.65 387.12 568.53 84,892.61
46 955.65 389.70 565.95 84,502.91
47 955.65 392.30 563.35 84,110.61
48 955.65 394.91 560.74 83,715.70
49 955.65 397.55 558.10 83,318.15
50 955.65 400.20 555.45 82,917.95
51 955.65 402.87 552.79 82,515.09
52 955.65 405.55 550.10 82,109.53
53 955.65 408.26 547.40 81,701.28
54 955.65 410.98 544.68 81,290.30
55 955.65 413.72 541.94 80,876.58
56 955.65 416.47 539.18 80,460.11
57 955.65 419.25 536.40 80,040.86
58 955.65 422.05 533.61 79,618.81
59 955.65 424.86 530.79 79,193.95
60 955.65 427.69 527.96 78,766.26
61 955.65 430.54 525.11 78,335.72
62 955.65 433.41 522.24 77,902.30
63 955.65 436.30 519.35 77,466.00
64 955.65 439.21 516.44 77,026.79
65 955.65 442.14 513.51 76,584.65
66 955.65 445.09 510.56 76,139.56
67 955.65 448.06 507.60 75,691.50
68 955.65 451.04 504.61 75,240.46
69 955.65 454.05 501.60 74,786.41
70 955.65 457.08 498.58 74,329.34
71 955.65 460.12 495.53 73,869.21
72 955.65 463.19 492.46 73,406.02
73 955.65 466.28 489.37 72,939.74
74 955.65 469.39 486.26 72,470.36
75 955.65 472.52 483.14 71,997.84
76 955.65 475.67 479.99 71,522.17
77 955.65 478.84 476.81 71,043.34
78 955.65 482.03 473.62 70,561.31
79 955.65 485.24 470.41 70,076.06
80 955.65 488.48 467.17 69,587.59
81 955.65 491.73 463.92 69,095.85
82 955.65 495.01 460.64 68,600.84
83 955.65 498.31 457.34 68,102.52
84 955.65 501.64 454.02 67,600.89
85 955.65 504.98 450.67 67,095.91
86 955.65 508.35 447.31 66,587.56
87 955.65 511.73 443.92 66,075.83
88 955.65 515.15 440.51 65,560.68
89 955.65 518.58 437.07 65,042.10
90 955.65 522.04 433.61 64,520.06
91 955.65 525.52 430.13 63,994.54
92 955.65 529.02 426.63 63,465.52
93 955.65 532.55 423.10 62,932.97
94 955.65 536.10 419.55 62,396.88
95 955.65 539.67 415.98 61,857.20
96 955.65 543.27 412.38 61,313.93
97 955.65 546.89 408.76 60,767.04
98 955.65 550.54 405.11 60,216.50
99 955.65 554.21 401.44 59,662.29
100 955.65 557.90 397.75 59,104.39
101 955.65 561.62 394.03 58,542.77
102 955.65 565.37 390.29 57,977.40
103 955.65 569.14 386.52 57,408.26
104 955.65 572.93 382.72 56,835.33
105 955.65 576.75 378.90 56,258.58
106 955.65 580.59 375.06 55,677.99
107 955.65 584.47 371.19 55,093.52
108 955.65 588.36 367.29 54,505.16
109 955.65 592.28 363.37 53,912.88
110 955.65 596.23 359.42 53,316.64
111 955.65 600.21 355.44 52,716.43
112 955.65 604.21 351.44 52,112.23
113 955.65 608.24 347.41 51,503.99
114 955.65 612.29 343.36 50,891.70
115 955.65 616.37 339.28 50,275.32
116 955.65 620.48 335.17 49,654.84
117 955.65 624.62 331.03 49,030.22
118 955.65 628.78 326.87 48,401.44
119 955.65 632.98 322.68 47,768.46
120 955.65 637.20 318.46 47,131.26
121 955.65 641.44 314.21 46,489.82
122 955.65 645.72 309.93 45,844.10
123 955.65 650.02 305.63 45,194.08
124 955.65 654.36 301.29 44,539.72
125 955.65 658.72 296.93 43,881.00
126 955.65 663.11 292.54 43,217.88
127 955.65 667.53 288.12 42,550.35
128 955.65 671.98 283.67 41,878.37
129 955.65 676.46 279.19 41,201.91
130 955.65 680.97 274.68 40,520.93
131 955.65 685.51 270.14 39,835.42
132 955.65 690.08 265.57 39,145.34
133 955.65 694.68 260.97 38,450.65
134 955.65 699.31 256.34 37,751.34
135 955.65 703.98 251.68 37,047.36
136 955.65 708.67 246.98 36,338.69
137 955.65 713.39 242.26 35,625.30
138 955.65 718.15 237.50 34,907.15
139 955.65 722.94 232.71 34,184.21
140 955.65 727.76 227.89 33,456.45
141 955.65 732.61 223.04 32,723.85
142 955.65 737.49 218.16 31,986.35
143 955.65 742.41 213.24 31,243.94
144 955.65 747.36 208.29 30,496.58
145 955.65 752.34 203.31 29,744.24
146 955.65 757.36 198.29 28,986.88
147 955.65 762.41 193.25 28,224.48
148 955.65 767.49 188.16 27,456.99
149 955.65 772.61 183.05 26,684.38
150 955.65 777.76 177.90 25,906.63
151 955.65 782.94 172.71 25,123.69
152 955.65 788.16 167.49 24,335.53
153 955.65 793.42 162.24 23,542.11
154 955.65 798.70 156.95 22,743.41
155 955.65 804.03 151.62 21,939.38
156 955.65 809.39 146.26 21,129.99
157 955.65 814.79 140.87 20,315.20
158 955.65 820.22 135.43 19,494.98
159 955.65 825.69 129.97 18,669.30
160 955.65 831.19 124.46 17,838.11
161 955.65 836.73 118.92 17,001.38
162 955.65 842.31 113.34 16,159.07
163 955.65 847.92 107.73 15,311.14
164 955.65 853.58 102.07 14,457.56
165 955.65 859.27 96.38 13,598.30
166 955.65 865.00 90.66 12,733.30
167 955.65 870.76 84.89 11,862.54
168 955.65 876.57 79.08 10,985.97
169 955.65 882.41 73.24 10,103.56
170 955.65 888.30 67.36 9,215.26
171 955.65 894.22 61.44 8,321.04
172 955.65 900.18 55.47 7,420.87
173 955.65 906.18 49.47 6,514.69
174 955.65 912.22 43.43 5,602.46
175 955.65 918.30 37.35 4,684.16
176 955.65 924.42 31.23 3,759.74
177 955.65 930.59 25.06 2,829.15
178 955.65 936.79 18.86 1,892.36
179 955.65 943.04 12.62 949.32
180 955.65 949.32 6.33 0.00