Mortgage Loan of $119,000 for 15 Years at 6.20%

What's the payment on a 15 year home loan for $119k at 6.20% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,017.09

$12,205 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $119k 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 119,000 loan for 15 years at 6.20 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	1,017.09	402.26	614.83	118,597.74
2	1,017.09	404.34	612.75	118,193.40
3	1,017.09	406.43	610.67	117,786.97
4	1,017.09	408.53	608.57	117,378.45
5	1,017.09	410.64	606.46	116,967.81
6	1,017.09	412.76	604.33	116,555.05
7	1,017.09	414.89	602.20	116,140.16
8	1,017.09	417.04	600.06	115,723.12
9	1,017.09	419.19	597.90	115,303.93
10	1,017.09	421.36	595.74	114,882.58
11	1,017.09	423.53	593.56	114,459.04
12	1,017.09	425.72	591.37	114,033.32
13	1,017.09	427.92	589.17	113,605.40
14	1,017.09	430.13	586.96	113,175.27
15	1,017.09	432.35	584.74	112,742.91
16	1,017.09	434.59	582.51	112,308.33
17	1,017.09	436.83	580.26	111,871.49
18	1,017.09	439.09	578.00	111,432.40
19	1,017.09	441.36	575.73	110,991.04
20	1,017.09	443.64	573.45	110,547.40
21	1,017.09	445.93	571.16	110,101.47
22	1,017.09	448.24	568.86	109,653.24
23	1,017.09	450.55	566.54	109,202.68
24	1,017.09	452.88	564.21	108,749.81
25	1,017.09	455.22	561.87	108,294.59
26	1,017.09	457.57	559.52	107,837.01
27	1,017.09	459.94	557.16	107,377.08
28	1,017.09	462.31	554.78	106,914.77
29	1,017.09	464.70	552.39	106,450.07
30	1,017.09	467.10	549.99	105,982.97
31	1,017.09	469.51	547.58	105,513.45
32	1,017.09	471.94	545.15	105,041.51
33	1,017.09	474.38	542.71	104,567.13
34	1,017.09	476.83	540.26	104,090.30
35	1,017.09	479.29	537.80	103,611.01
36	1,017.09	481.77	535.32	103,129.24
37	1,017.09	484.26	532.83	102,644.98
38	1,017.09	486.76	530.33	102,158.22
39	1,017.09	489.28	527.82	101,668.95
40	1,017.09	491.80	525.29	101,177.14
41	1,017.09	494.34	522.75	100,682.80
42	1,017.09	496.90	520.19	100,185.90
43	1,017.09	499.47	517.63	99,686.43
44	1,017.09	502.05	515.05	99,184.39
45	1,017.09	504.64	512.45	98,679.74
46	1,017.09	507.25	509.85	98,172.50
47	1,017.09	509.87	507.22	97,662.63
48	1,017.09	512.50	504.59	97,150.13
49	1,017.09	515.15	501.94	96,634.97
50	1,017.09	517.81	499.28	96,117.16
51	1,017.09	520.49	496.61	95,596.67
52	1,017.09	523.18	493.92	95,073.50
53	1,017.09	525.88	491.21	94,547.62
54	1,017.09	528.60	488.50	94,019.02
55	1,017.09	531.33	485.76	93,487.69
56	1,017.09	534.07	483.02	92,953.62
57	1,017.09	536.83	480.26	92,416.79
58	1,017.09	539.61	477.49	91,877.18
59	1,017.09	542.39	474.70	91,334.78
60	1,017.09	545.20	471.90	90,789.59
61	1,017.09	548.01	469.08	90,241.57
62	1,017.09	550.85	466.25	89,690.73
63	1,017.09	553.69	463.40	89,137.04
64	1,017.09	556.55	460.54	88,580.49
65	1,017.09	559.43	457.67	88,021.06
66	1,017.09	562.32	454.78	87,458.74
67	1,017.09	565.22	451.87	86,893.52
68	1,017.09	568.14	448.95	86,325.37
69	1,017.09	571.08	446.01	85,754.30
70	1,017.09	574.03	443.06	85,180.27
71	1,017.09	577.00	440.10	84,603.27
72	1,017.09	579.98	437.12	84,023.30
73	1,017.09	582.97	434.12	83,440.32
74	1,017.09	585.98	431.11	82,854.34
75	1,017.09	589.01	428.08	82,265.33
76	1,017.09	592.06	425.04	81,673.27
77	1,017.09	595.11	421.98	81,078.15
78	1,017.09	598.19	418.90	80,479.97
79	1,017.09	601.28	415.81	79,878.69
80	1,017.09	604.39	412.71	79,274.30
81	1,017.09	607.51	409.58	78,666.79
82	1,017.09	610.65	406.45	78,056.14
83	1,017.09	613.80	403.29	77,442.34
84	1,017.09	616.97	400.12	76,825.36
85	1,017.09	620.16	396.93	76,205.20
86	1,017.09	623.37	393.73	75,581.84
87	1,017.09	626.59	390.51	74,955.25
88	1,017.09	629.82	387.27	74,325.42
89	1,017.09	633.08	384.01	73,692.35
90	1,017.09	636.35	380.74	73,056.00
91	1,017.09	639.64	377.46	72,416.36
92	1,017.09	642.94	374.15	71,773.42
93	1,017.09	646.26	370.83	71,127.15
94	1,017.09	649.60	367.49	70,477.55
95	1,017.09	652.96	364.13	69,824.59
96	1,017.09	656.33	360.76	69,168.26
97	1,017.09	659.72	357.37	68,508.53
98	1,017.09	663.13	353.96	67,845.40
99	1,017.09	666.56	350.53	67,178.84
100	1,017.09	670.00	347.09	66,508.84
101	1,017.09	673.46	343.63	65,835.38
102	1,017.09	676.94	340.15	65,158.43
103	1,017.09	680.44	336.65	64,477.99
104	1,017.09	683.96	333.14	63,794.03
105	1,017.09	687.49	329.60	63,106.54
106	1,017.09	691.04	326.05	62,415.50
107	1,017.09	694.61	322.48	61,720.89
108	1,017.09	698.20	318.89	61,022.69
109	1,017.09	701.81	315.28	60,320.88
110	1,017.09	705.44	311.66	59,615.44
111	1,017.09	709.08	308.01	58,906.36
112	1,017.09	712.74	304.35	58,193.62
113	1,017.09	716.43	300.67	57,477.19
114	1,017.09	720.13	296.97	56,757.06
115	1,017.09	723.85	293.24	56,033.22
116	1,017.09	727.59	289.50	55,305.63
117	1,017.09	731.35	285.75	54,574.28
118	1,017.09	735.13	281.97	53,839.15
119	1,017.09	738.92	278.17	53,100.23
120	1,017.09	742.74	274.35	52,357.49
121	1,017.09	746.58	270.51	51,610.91
122	1,017.09	750.44	266.66	50,860.47
123	1,017.09	754.31	262.78	50,106.16
124	1,017.09	758.21	258.88	49,347.95
125	1,017.09	762.13	254.96	48,585.82
126	1,017.09	766.07	251.03	47,819.75
127	1,017.09	770.02	247.07	47,049.73
128	1,017.09	774.00	243.09	46,275.72
129	1,017.09	778.00	239.09	45,497.72
130	1,017.09	782.02	235.07	44,715.70
131	1,017.09	786.06	231.03	43,929.64
132	1,017.09	790.12	226.97	43,139.51
133	1,017.09	794.21	222.89	42,345.31
134	1,017.09	798.31	218.78	41,547.00
135	1,017.09	802.43	214.66	40,744.57
136	1,017.09	806.58	210.51	39,937.99
137	1,017.09	810.75	206.35	39,127.24
138	1,017.09	814.94	202.16	38,312.30
139	1,017.09	819.15	197.95	37,493.16
140	1,017.09	823.38	193.71	36,669.78
141	1,017.09	827.63	189.46	35,842.15
142	1,017.09	831.91	185.18	35,010.24
143	1,017.09	836.21	180.89	34,174.03
144	1,017.09	840.53	176.57	33,333.50
145	1,017.09	844.87	172.22	32,488.63
146	1,017.09	849.24	167.86	31,639.40
147	1,017.09	853.62	163.47	30,785.77
148	1,017.09	858.03	159.06	29,927.74
149	1,017.09	862.47	154.63	29,065.27
150	1,017.09	866.92	150.17	28,198.35
151	1,017.09	871.40	145.69	27,326.95
152	1,017.09	875.90	141.19	26,451.05
153	1,017.09	880.43	136.66	25,570.62
154	1,017.09	884.98	132.11	24,685.64
155	1,017.09	889.55	127.54	23,796.09
156	1,017.09	894.15	122.95	22,901.94
157	1,017.09	898.77	118.33	22,003.18
158	1,017.09	903.41	113.68	21,099.76
159	1,017.09	908.08	109.02	20,191.69
160	1,017.09	912.77	104.32	19,278.92
161	1,017.09	917.49	99.61	18,361.43
162	1,017.09	922.23	94.87	17,439.21
163	1,017.09	926.99	90.10	16,512.22
164	1,017.09	931.78	85.31	15,580.44
165	1,017.09	936.59	80.50	14,643.84
166	1,017.09	941.43	75.66	13,702.41
167	1,017.09	946.30	70.80	12,756.11
168	1,017.09	951.19	65.91	11,804.92
169	1,017.09	956.10	60.99	10,848.82
170	1,017.09	961.04	56.05	9,887.78
171	1,017.09	966.01	51.09	8,921.78
172	1,017.09	971.00	46.10	7,950.78
173	1,017.09	976.01	41.08	6,974.76
174	1,017.09	981.06	36.04	5,993.71
175	1,017.09	986.13	30.97	5,007.58
176	1,017.09	991.22	25.87	4,016.36
177	1,017.09	996.34	20.75	3,020.02
178	1,017.09	1,001.49	15.60	2,018.53
179	1,017.09	1,006.66	10.43	1,011.87
180	1,017.09	1,011.87	5.23	0.00