Mortgage Loan of $119,000 for 15 Years at 6.55%

What's the payment on a 15 year home loan for $119k at 6.55% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,039.89

$12,479 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 6.55 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	1,039.89	390.35	649.54	118,609.65
2	1,039.89	392.48	647.41	118,217.17
3	1,039.89	394.62	645.27	117,822.55
4	1,039.89	396.78	643.11	117,425.77
5	1,039.89	398.94	640.95	117,026.83
6	1,039.89	401.12	638.77	116,625.71
7	1,039.89	403.31	636.58	116,222.40
8	1,039.89	405.51	634.38	115,816.89
9	1,039.89	407.72	632.17	115,409.16
10	1,039.89	409.95	629.94	114,999.21
11	1,039.89	412.19	627.70	114,587.03
12	1,039.89	414.44	625.45	114,172.59
13	1,039.89	416.70	623.19	113,755.89
14	1,039.89	418.97	620.92	113,336.91
15	1,039.89	421.26	618.63	112,915.65
16	1,039.89	423.56	616.33	112,492.09
17	1,039.89	425.87	614.02	112,066.22
18	1,039.89	428.20	611.69	111,638.02
19	1,039.89	430.53	609.36	111,207.49
20	1,039.89	432.88	607.01	110,774.61
21	1,039.89	435.25	604.64	110,339.36
22	1,039.89	437.62	602.27	109,901.74
23	1,039.89	440.01	599.88	109,461.73
24	1,039.89	442.41	597.48	109,019.31
25	1,039.89	444.83	595.06	108,574.49
26	1,039.89	447.26	592.64	108,127.23
27	1,039.89	449.70	590.19	107,677.53
28	1,039.89	452.15	587.74	107,225.38
29	1,039.89	454.62	585.27	106,770.76
30	1,039.89	457.10	582.79	106,313.66
31	1,039.89	459.60	580.30	105,854.06
32	1,039.89	462.10	577.79	105,391.96
33	1,039.89	464.63	575.26	104,927.33
34	1,039.89	467.16	572.73	104,460.17
35	1,039.89	469.71	570.18	103,990.46
36	1,039.89	472.28	567.61	103,518.18
37	1,039.89	474.85	565.04	103,043.32
38	1,039.89	477.45	562.44	102,565.88
39	1,039.89	480.05	559.84	102,085.83
40	1,039.89	482.67	557.22	101,603.15
41	1,039.89	485.31	554.58	101,117.84
42	1,039.89	487.96	551.93	100,629.89
43	1,039.89	490.62	549.27	100,139.27
44	1,039.89	493.30	546.59	99,645.97
45	1,039.89	495.99	543.90	99,149.98
46	1,039.89	498.70	541.19	98,651.28
47	1,039.89	501.42	538.47	98,149.86
48	1,039.89	504.16	535.73	97,645.70
49	1,039.89	506.91	532.98	97,138.80
50	1,039.89	509.68	530.22	96,629.12
51	1,039.89	512.46	527.43	96,116.66
52	1,039.89	515.25	524.64	95,601.41
53	1,039.89	518.07	521.82	95,083.34
54	1,039.89	520.89	519.00	94,562.45
55	1,039.89	523.74	516.15	94,038.71
56	1,039.89	526.60	513.29	93,512.11
57	1,039.89	529.47	510.42	92,982.64
58	1,039.89	532.36	507.53	92,450.28
59	1,039.89	535.27	504.62	91,915.01
60	1,039.89	538.19	501.70	91,376.82
61	1,039.89	541.13	498.77	90,835.70
62	1,039.89	544.08	495.81	90,291.62
63	1,039.89	547.05	492.84	89,744.57
64	1,039.89	550.04	489.86	89,194.53
65	1,039.89	553.04	486.85	88,641.49
66	1,039.89	556.06	483.83	88,085.44
67	1,039.89	559.09	480.80	87,526.34
68	1,039.89	562.14	477.75	86,964.20
69	1,039.89	565.21	474.68	86,398.99
70	1,039.89	568.30	471.59	85,830.69
71	1,039.89	571.40	468.49	85,259.29
72	1,039.89	574.52	465.37	84,684.78
73	1,039.89	577.65	462.24	84,107.12
74	1,039.89	580.81	459.08	83,526.31
75	1,039.89	583.98	455.91	82,942.34
76	1,039.89	587.16	452.73	82,355.17
77	1,039.89	590.37	449.52	81,764.80
78	1,039.89	593.59	446.30	81,171.21
79	1,039.89	596.83	443.06	80,574.38
80	1,039.89	600.09	439.80	79,974.29
81	1,039.89	603.37	436.53	79,370.92
82	1,039.89	606.66	433.23	78,764.27
83	1,039.89	609.97	429.92	78,154.30
84	1,039.89	613.30	426.59	77,541.00
85	1,039.89	616.65	423.24	76,924.35
86	1,039.89	620.01	419.88	76,304.34
87	1,039.89	623.40	416.49	75,680.94
88	1,039.89	626.80	413.09	75,054.14
89	1,039.89	630.22	409.67	74,423.92
90	1,039.89	633.66	406.23	73,790.26
91	1,039.89	637.12	402.77	73,153.14
92	1,039.89	640.60	399.29	72,512.54
93	1,039.89	644.09	395.80	71,868.45
94	1,039.89	647.61	392.28	71,220.84
95	1,039.89	651.14	388.75	70,569.69
96	1,039.89	654.70	385.19	69,915.00
97	1,039.89	658.27	381.62	69,256.72
98	1,039.89	661.87	378.03	68,594.86
99	1,039.89	665.48	374.41	67,929.38
100	1,039.89	669.11	370.78	67,260.27
101	1,039.89	672.76	367.13	66,587.51
102	1,039.89	676.43	363.46	65,911.07
103	1,039.89	680.13	359.76	65,230.95
104	1,039.89	683.84	356.05	64,547.11
105	1,039.89	687.57	352.32	63,859.53
106	1,039.89	691.32	348.57	63,168.21
107	1,039.89	695.10	344.79	62,473.11
108	1,039.89	698.89	341.00	61,774.22
109	1,039.89	702.71	337.18	61,071.51
110	1,039.89	706.54	333.35	60,364.97
111	1,039.89	710.40	329.49	59,654.57
112	1,039.89	714.28	325.61	58,940.29
113	1,039.89	718.18	321.72	58,222.12
114	1,039.89	722.10	317.80	57,500.02
115	1,039.89	726.04	313.85	56,773.98
116	1,039.89	730.00	309.89	56,043.98
117	1,039.89	733.98	305.91	55,310.00
118	1,039.89	737.99	301.90	54,572.01
119	1,039.89	742.02	297.87	53,829.99
120	1,039.89	746.07	293.82	53,083.92
121	1,039.89	750.14	289.75	52,333.78
122	1,039.89	754.24	285.66	51,579.54
123	1,039.89	758.35	281.54	50,821.19
124	1,039.89	762.49	277.40	50,058.70
125	1,039.89	766.65	273.24	49,292.04
126	1,039.89	770.84	269.05	48,521.20
127	1,039.89	775.05	264.84	47,746.16
128	1,039.89	779.28	260.61	46,966.88
129	1,039.89	783.53	256.36	46,183.35
130	1,039.89	787.81	252.08	45,395.54
131	1,039.89	792.11	247.78	44,603.43
132	1,039.89	796.43	243.46	43,807.00
133	1,039.89	800.78	239.11	43,006.22
134	1,039.89	805.15	234.74	42,201.07
135	1,039.89	809.54	230.35	41,391.53
136	1,039.89	813.96	225.93	40,577.57
137	1,039.89	818.41	221.49	39,759.16
138	1,039.89	822.87	217.02	38,936.29
139	1,039.89	827.36	212.53	38,108.92
140	1,039.89	831.88	208.01	37,277.04
141	1,039.89	836.42	203.47	36,440.62
142	1,039.89	840.99	198.91	35,599.64
143	1,039.89	845.58	194.31	34,754.06
144	1,039.89	850.19	189.70	33,903.87
145	1,039.89	854.83	185.06	33,049.03
146	1,039.89	859.50	180.39	32,189.54
147	1,039.89	864.19	175.70	31,325.35
148	1,039.89	868.91	170.98	30,456.44
149	1,039.89	873.65	166.24	29,582.79
150	1,039.89	878.42	161.47	28,704.37
151	1,039.89	883.21	156.68	27,821.16
152	1,039.89	888.03	151.86	26,933.12
153	1,039.89	892.88	147.01	26,040.24
154	1,039.89	897.76	142.14	25,142.49
155	1,039.89	902.66	137.24	24,239.83
156	1,039.89	907.58	132.31	23,332.25
157	1,039.89	912.54	127.36	22,419.71
158	1,039.89	917.52	122.37	21,502.19
159	1,039.89	922.53	117.37	20,579.67
160	1,039.89	927.56	112.33	19,652.11
161	1,039.89	932.62	107.27	18,719.48
162	1,039.89	937.71	102.18	17,781.77
163	1,039.89	942.83	97.06	16,838.94
164	1,039.89	947.98	91.91	15,890.96
165	1,039.89	953.15	86.74	14,937.80
166	1,039.89	958.36	81.54	13,979.45
167	1,039.89	963.59	76.30	13,015.86
168	1,039.89	968.85	71.04	12,047.01
169	1,039.89	974.13	65.76	11,072.88
170	1,039.89	979.45	60.44	10,093.43
171	1,039.89	984.80	55.09	9,108.63
172	1,039.89	990.17	49.72	8,118.46
173	1,039.89	995.58	44.31	7,122.88
174	1,039.89	1,001.01	38.88	6,121.87
175	1,039.89	1,006.48	33.42	5,115.39
176	1,039.89	1,011.97	27.92	4,103.42
177	1,039.89	1,017.49	22.40	3,085.93
178	1,039.89	1,023.05	16.84	2,062.88
179	1,039.89	1,028.63	11.26	1,034.25
180	1,039.89	1,034.25	5.65	0.00