Mortgage Loan of $100,000 for 15 years at 9.00%

$
%
Monthly payment: $1,014.27

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 9.00% 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 1,014.27 264.27 750.00 99,735.73
2 1,014.27 266.25 748.02 99,469.48
3 1,014.27 268.25 746.02 99,201.24
4 1,014.27 270.26 744.01 98,930.98
5 1,014.27 272.28 741.98 98,658.70
6 1,014.27 274.33 739.94 98,384.37
7 1,014.27 276.38 737.88 98,107.99
8 1,014.27 278.46 735.81 97,829.53
9 1,014.27 280.55 733.72 97,548.99
10 1,014.27 282.65 731.62 97,266.34
11 1,014.27 284.77 729.50 96,981.57
12 1,014.27 286.90 727.36 96,694.66
13 1,014.27 289.06 725.21 96,405.61
14 1,014.27 291.22 723.04 96,114.38
15 1,014.27 293.41 720.86 95,820.97
16 1,014.27 295.61 718.66 95,525.36
17 1,014.27 297.83 716.44 95,227.54
18 1,014.27 300.06 714.21 94,927.48
19 1,014.27 302.31 711.96 94,625.17
20 1,014.27 304.58 709.69 94,320.59
21 1,014.27 306.86 707.40 94,013.73
22 1,014.27 309.16 705.10 93,704.56
23 1,014.27 311.48 702.78 93,393.08
24 1,014.27 313.82 700.45 93,079.26
25 1,014.27 316.17 698.09 92,763.09
26 1,014.27 318.54 695.72 92,444.55
27 1,014.27 320.93 693.33 92,123.61
28 1,014.27 323.34 690.93 91,800.27
29 1,014.27 325.76 688.50 91,474.51
30 1,014.27 328.21 686.06 91,146.30
31 1,014.27 330.67 683.60 90,815.63
32 1,014.27 333.15 681.12 90,482.48
33 1,014.27 335.65 678.62 90,146.84
34 1,014.27 338.17 676.10 89,808.67
35 1,014.27 340.70 673.57 89,467.97
36 1,014.27 343.26 671.01 89,124.71
37 1,014.27 345.83 668.44 88,778.88
38 1,014.27 348.42 665.84 88,430.46
39 1,014.27 351.04 663.23 88,079.42
40 1,014.27 353.67 660.60 87,725.75
41 1,014.27 356.32 657.94 87,369.42
42 1,014.27 359.00 655.27 87,010.43
43 1,014.27 361.69 652.58 86,648.74
44 1,014.27 364.40 649.87 86,284.34
45 1,014.27 367.13 647.13 85,917.20
46 1,014.27 369.89 644.38 85,547.32
47 1,014.27 372.66 641.60 85,174.65
48 1,014.27 375.46 638.81 84,799.20
49 1,014.27 378.27 635.99 84,420.93
50 1,014.27 381.11 633.16 84,039.82
51 1,014.27 383.97 630.30 83,655.85
52 1,014.27 386.85 627.42 83,269.00
53 1,014.27 389.75 624.52 82,879.25
54 1,014.27 392.67 621.59 82,486.58
55 1,014.27 395.62 618.65 82,090.96
56 1,014.27 398.58 615.68 81,692.38
57 1,014.27 401.57 612.69 81,290.80
58 1,014.27 404.59 609.68 80,886.22
59 1,014.27 407.62 606.65 80,478.60
60 1,014.27 410.68 603.59 80,067.92
61 1,014.27 413.76 600.51 79,654.16
62 1,014.27 416.86 597.41 79,237.30
63 1,014.27 419.99 594.28 78,817.32
64 1,014.27 423.14 591.13 78,394.18
65 1,014.27 426.31 587.96 77,967.87
66 1,014.27 429.51 584.76 77,538.36
67 1,014.27 432.73 581.54 77,105.63
68 1,014.27 435.97 578.29 76,669.66
69 1,014.27 439.24 575.02 76,230.41
70 1,014.27 442.54 571.73 75,787.88
71 1,014.27 445.86 568.41 75,342.02
72 1,014.27 449.20 565.07 74,892.82
73 1,014.27 452.57 561.70 74,440.25
74 1,014.27 455.96 558.30 73,984.28
75 1,014.27 459.38 554.88 73,524.90
76 1,014.27 462.83 551.44 73,062.07
77 1,014.27 466.30 547.97 72,595.77
78 1,014.27 469.80 544.47 72,125.97
79 1,014.27 473.32 540.94 71,652.65
80 1,014.27 476.87 537.39 71,175.77
81 1,014.27 480.45 533.82 70,695.33
82 1,014.27 484.05 530.21 70,211.27
83 1,014.27 487.68 526.58 69,723.59
84 1,014.27 491.34 522.93 69,232.25
85 1,014.27 495.02 519.24 68,737.23
86 1,014.27 498.74 515.53 68,238.49
87 1,014.27 502.48 511.79 67,736.01
88 1,014.27 506.25 508.02 67,229.77
89 1,014.27 510.04 504.22 66,719.72
90 1,014.27 513.87 500.40 66,205.85
91 1,014.27 517.72 496.54 65,688.13
92 1,014.27 521.61 492.66 65,166.53
93 1,014.27 525.52 488.75 64,641.01
94 1,014.27 529.46 484.81 64,111.55
95 1,014.27 533.43 480.84 63,578.12
96 1,014.27 537.43 476.84 63,040.69
97 1,014.27 541.46 472.81 62,499.23
98 1,014.27 545.52 468.74 61,953.71
99 1,014.27 549.61 464.65 61,404.09
100 1,014.27 553.74 460.53 60,850.36
101 1,014.27 557.89 456.38 60,292.47
102 1,014.27 562.07 452.19 59,730.39
103 1,014.27 566.29 447.98 59,164.11
104 1,014.27 570.54 443.73 58,593.57
105 1,014.27 574.81 439.45 58,018.75
106 1,014.27 579.13 435.14 57,439.63
107 1,014.27 583.47 430.80 56,856.16
108 1,014.27 587.85 426.42 56,268.31
109 1,014.27 592.25 422.01 55,676.06
110 1,014.27 596.70 417.57 55,079.36
111 1,014.27 601.17 413.10 54,478.19
112 1,014.27 605.68 408.59 53,872.51
113 1,014.27 610.22 404.04 53,262.29
114 1,014.27 614.80 399.47 52,647.49
115 1,014.27 619.41 394.86 52,028.08
116 1,014.27 624.06 390.21 51,404.02
117 1,014.27 628.74 385.53 50,775.29
118 1,014.27 633.45 380.81 50,141.84
119 1,014.27 638.20 376.06 49,503.63
120 1,014.27 642.99 371.28 48,860.64
121 1,014.27 647.81 366.45 48,212.83
122 1,014.27 652.67 361.60 47,560.16
123 1,014.27 657.57 356.70 46,902.60
124 1,014.27 662.50 351.77 46,240.10
125 1,014.27 667.47 346.80 45,572.63
126 1,014.27 672.47 341.79 44,900.16
127 1,014.27 677.52 336.75 44,222.65
128 1,014.27 682.60 331.67 43,540.05
129 1,014.27 687.72 326.55 42,852.33
130 1,014.27 692.87 321.39 42,159.46
131 1,014.27 698.07 316.20 41,461.39
132 1,014.27 703.31 310.96 40,758.08
133 1,014.27 708.58 305.69 40,049.50
134 1,014.27 713.90 300.37 39,335.61
135 1,014.27 719.25 295.02 38,616.36
136 1,014.27 724.64 289.62 37,891.71
137 1,014.27 730.08 284.19 37,161.63
138 1,014.27 735.55 278.71 36,426.08
139 1,014.27 741.07 273.20 35,685.01
140 1,014.27 746.63 267.64 34,938.38
141 1,014.27 752.23 262.04 34,186.15
142 1,014.27 757.87 256.40 33,428.28
143 1,014.27 763.55 250.71 32,664.72
144 1,014.27 769.28 244.99 31,895.44
145 1,014.27 775.05 239.22 31,120.39
146 1,014.27 780.86 233.40 30,339.53
147 1,014.27 786.72 227.55 29,552.81
148 1,014.27 792.62 221.65 28,760.19
149 1,014.27 798.57 215.70 27,961.62
150 1,014.27 804.55 209.71 27,157.07
151 1,014.27 810.59 203.68 26,346.48
152 1,014.27 816.67 197.60 25,529.81
153 1,014.27 822.79 191.47 24,707.02
154 1,014.27 828.96 185.30 23,878.06
155 1,014.27 835.18 179.09 23,042.87
156 1,014.27 841.45 172.82 22,201.43
157 1,014.27 847.76 166.51 21,353.67
158 1,014.27 854.11 160.15 20,499.56
159 1,014.27 860.52 153.75 19,639.04
160 1,014.27 866.97 147.29 18,772.07
161 1,014.27 873.48 140.79 17,898.59
162 1,014.27 880.03 134.24 17,018.56
163 1,014.27 886.63 127.64 16,131.94
164 1,014.27 893.28 120.99 15,238.66
165 1,014.27 899.98 114.29 14,338.68
166 1,014.27 906.73 107.54 13,431.96
167 1,014.27 913.53 100.74 12,518.43
168 1,014.27 920.38 93.89 11,598.05
169 1,014.27 927.28 86.99 10,670.77
170 1,014.27 934.24 80.03 9,736.53
171 1,014.27 941.24 73.02 8,795.29
172 1,014.27 948.30 65.96 7,846.99
173 1,014.27 955.41 58.85 6,891.57
174 1,014.27 962.58 51.69 5,928.99
175 1,014.27 969.80 44.47 4,959.20
176 1,014.27 977.07 37.19 3,982.12
177 1,014.27 984.40 29.87 2,997.72
178 1,014.27 991.78 22.48 2,005.94
179 1,014.27 999.22 15.04 1,006.72
180 1,014.27 1,006.72 7.55 0.00