Mortgage Loan of $117,500 for 15 Years at 8.375%

What's the payment on a 15 year home loan for $117.5k at 8.375% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,148.48

$13,782 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $117.5k 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 117,500 loan for 15 years at 8.375 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	1,148.48	328.42	820.05	117,171.58
2	1,148.48	330.72	817.76	116,840.86
3	1,148.48	333.02	815.45	116,507.84
4	1,148.48	335.35	813.13	116,172.49
5	1,148.48	337.69	810.79	115,834.80
6	1,148.48	340.05	808.43	115,494.75
7	1,148.48	342.42	806.06	115,152.34
8	1,148.48	344.81	803.67	114,807.53
9	1,148.48	347.21	801.26	114,460.31
10	1,148.48	349.64	798.84	114,110.67
11	1,148.48	352.08	796.40	113,758.60
12	1,148.48	354.54	793.94	113,404.06
13	1,148.48	357.01	791.47	113,047.05
14	1,148.48	359.50	788.97	112,687.55
15	1,148.48	362.01	786.47	112,325.54
16	1,148.48	364.54	783.94	111,961.00
17	1,148.48	367.08	781.39	111,593.92
18	1,148.48	369.64	778.83	111,224.28
19	1,148.48	372.22	776.25	110,852.05
20	1,148.48	374.82	773.65	110,477.23
21	1,148.48	377.44	771.04	110,099.80
22	1,148.48	380.07	768.40	109,719.73
23	1,148.48	382.72	765.75	109,337.00
24	1,148.48	385.39	763.08	108,951.61
25	1,148.48	388.08	760.39	108,563.52
26	1,148.48	390.79	757.68	108,172.73
27	1,148.48	393.52	754.96	107,779.21
28	1,148.48	396.27	752.21	107,382.94
29	1,148.48	399.03	749.44	106,983.91
30	1,148.48	401.82	746.66	106,582.09
31	1,148.48	404.62	743.85	106,177.47
32	1,148.48	407.45	741.03	105,770.03
33	1,148.48	410.29	738.19	105,359.74
34	1,148.48	413.15	735.32	104,946.59
35	1,148.48	416.04	732.44	104,530.55
36	1,148.48	418.94	729.54	104,111.61
37	1,148.48	421.86	726.61	103,689.75
38	1,148.48	424.81	723.67	103,264.94
39	1,148.48	427.77	720.70	102,837.17
40	1,148.48	430.76	717.72	102,406.41
41	1,148.48	433.76	714.71	101,972.64
42	1,148.48	436.79	711.68	101,535.85
43	1,148.48	439.84	708.64	101,096.01
44	1,148.48	442.91	705.57	100,653.10
45	1,148.48	446.00	702.47	100,207.10
46	1,148.48	449.11	699.36	99,757.99
47	1,148.48	452.25	696.23	99,305.74
48	1,148.48	455.40	693.07	98,850.34
49	1,148.48	458.58	689.89	98,391.75
50	1,148.48	461.78	686.69	97,929.97
51	1,148.48	465.01	683.47	97,464.96
52	1,148.48	468.25	680.22	96,996.71
53	1,148.48	471.52	676.96	96,525.19
54	1,148.48	474.81	673.67	96,050.38
55	1,148.48	478.12	670.35	95,572.26
56	1,148.48	481.46	667.01	95,090.80
57	1,148.48	484.82	663.65	94,605.98
58	1,148.48	488.20	660.27	94,117.77
59	1,148.48	491.61	656.86	93,626.16
60	1,148.48	495.04	653.43	93,131.12
61	1,148.48	498.50	649.98	92,632.62
62	1,148.48	501.98	646.50	92,130.64
63	1,148.48	505.48	643.00	91,625.16
64	1,148.48	509.01	639.47	91,116.15
65	1,148.48	512.56	635.91	90,603.59
66	1,148.48	516.14	632.34	90,087.45
67	1,148.48	519.74	628.74	89,567.71
68	1,148.48	523.37	625.11	89,044.34
69	1,148.48	527.02	621.46	88,517.32
70	1,148.48	530.70	617.78	87,986.62
71	1,148.48	534.40	614.07	87,452.22
72	1,148.48	538.13	610.34	86,914.09
73	1,148.48	541.89	606.59	86,372.20
74	1,148.48	545.67	602.81	85,826.53
75	1,148.48	549.48	599.00	85,277.05
76	1,148.48	553.31	595.16	84,723.74
77	1,148.48	557.17	591.30	84,166.57
78	1,148.48	561.06	587.41	83,605.50
79	1,148.48	564.98	583.50	83,040.52
80	1,148.48	568.92	579.55	82,471.60
81	1,148.48	572.89	575.58	81,898.71
82	1,148.48	576.89	571.58	81,321.82
83	1,148.48	580.92	567.56	80,740.90
84	1,148.48	584.97	563.50	80,155.93
85	1,148.48	589.05	559.42	79,566.88
86	1,148.48	593.17	555.31	78,973.71
87	1,148.48	597.31	551.17	78,376.41
88	1,148.48	601.47	547.00	77,774.93
89	1,148.48	605.67	542.80	77,169.26
90	1,148.48	609.90	538.58	76,559.36
91	1,148.48	614.16	534.32	75,945.21
92	1,148.48	618.44	530.03	75,326.77
93	1,148.48	622.76	525.72	74,704.01
94	1,148.48	627.10	521.37	74,076.90
95	1,148.48	631.48	517.00	73,445.42
96	1,148.48	635.89	512.59	72,809.54
97	1,148.48	640.33	508.15	72,169.21
98	1,148.48	644.79	503.68	71,524.41
99	1,148.48	649.29	499.18	70,875.12
100	1,148.48	653.83	494.65	70,221.29
101	1,148.48	658.39	490.09	69,562.90
102	1,148.48	662.98	485.49	68,899.92
103	1,148.48	667.61	480.86	68,232.31
104	1,148.48	672.27	476.20	67,560.04
105	1,148.48	676.96	471.51	66,883.07
106	1,148.48	681.69	466.79	66,201.39
107	1,148.48	686.45	462.03	65,514.94
108	1,148.48	691.24	457.24	64,823.70
109	1,148.48	696.06	452.42	64,127.64
110	1,148.48	700.92	447.56	63,426.73
111	1,148.48	705.81	442.67	62,720.92
112	1,148.48	710.74	437.74	62,010.18
113	1,148.48	715.70	432.78	61,294.48
114	1,148.48	720.69	427.78	60,573.79
115	1,148.48	725.72	422.75	59,848.07
116	1,148.48	730.79	417.69	59,117.28
117	1,148.48	735.89	412.59	58,381.40
118	1,148.48	741.02	407.45	57,640.38
119	1,148.48	746.19	402.28	56,894.18
120	1,148.48	751.40	397.07	56,142.78
121	1,148.48	756.65	391.83	55,386.13
122	1,148.48	761.93	386.55	54,624.21
123	1,148.48	767.24	381.23	53,856.96
124	1,148.48	772.60	375.88	53,084.36
125	1,148.48	777.99	370.48	52,306.37
126	1,148.48	783.42	365.05	51,522.95
127	1,148.48	788.89	359.59	50,734.06
128	1,148.48	794.39	354.08	49,939.67
129	1,148.48	799.94	348.54	49,139.73
130	1,148.48	805.52	342.95	48,334.21
131	1,148.48	811.14	337.33	47,523.07
132	1,148.48	816.80	331.67	46,706.26
133	1,148.48	822.50	325.97	45,883.76
134	1,148.48	828.25	320.23	45,055.51
135	1,148.48	834.03	314.45	44,221.49
136	1,148.48	839.85	308.63	43,381.64
137	1,148.48	845.71	302.77	42,535.93
138	1,148.48	851.61	296.87	41,684.32
139	1,148.48	857.55	290.92	40,826.77
140	1,148.48	863.54	284.94	39,963.23
141	1,148.48	869.57	278.91	39,093.66
142	1,148.48	875.63	272.84	38,218.03
143	1,148.48	881.75	266.73	37,336.28
144	1,148.48	887.90	260.58	36,448.38
145	1,148.48	894.10	254.38	35,554.29
146	1,148.48	900.34	248.14	34,653.95
147	1,148.48	906.62	241.86	33,747.33
148	1,148.48	912.95	235.53	32,834.38
149	1,148.48	919.32	229.16	31,915.06
150	1,148.48	925.74	222.74	30,989.33
151	1,148.48	932.20	216.28	30,057.13
152	1,148.48	938.70	209.77	29,118.43
153	1,148.48	945.25	203.22	28,173.18
154	1,148.48	951.85	196.63	27,221.33
155	1,148.48	958.49	189.98	26,262.83
156	1,148.48	965.18	183.29	25,297.65
157	1,148.48	971.92	176.56	24,325.73
158	1,148.48	978.70	169.77	23,347.03
159	1,148.48	985.53	162.94	22,361.50
160	1,148.48	992.41	156.06	21,369.08
161	1,148.48	999.34	149.14	20,369.75
162	1,148.48	1,006.31	142.16	19,363.43
163	1,148.48	1,013.34	135.14	18,350.10
164	1,148.48	1,020.41	128.07	17,329.69
165	1,148.48	1,027.53	120.95	16,302.16
166	1,148.48	1,034.70	113.78	15,267.46
167	1,148.48	1,041.92	106.55	14,225.54
168	1,148.48	1,049.19	99.28	13,176.35
169	1,148.48	1,056.52	91.96	12,119.83
170	1,148.48	1,063.89	84.59	11,055.94
171	1,148.48	1,071.31	77.16	9,984.63
172	1,148.48	1,078.79	69.68	8,905.84
173	1,148.48	1,086.32	62.16	7,819.52
174	1,148.48	1,093.90	54.57	6,725.62
175	1,148.48	1,101.54	46.94	5,624.08
176	1,148.48	1,109.22	39.25	4,514.85
177	1,148.48	1,116.97	31.51	3,397.89
178	1,148.48	1,124.76	23.71	2,273.13
179	1,148.48	1,132.61	15.86	1,140.52
180	1,148.48	1,140.52	7.96	0.00