Mortgage Loan of $119,000 for 15 Years at 8.55%

What's the payment on a 15 year home loan for $119k at 8.55% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,175.33

$14,104 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 8.55 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	1,175.33	327.46	847.88	118,672.54
2	1,175.33	329.79	845.54	118,342.76
3	1,175.33	332.14	843.19	118,010.62
4	1,175.33	334.50	840.83	117,676.11
5	1,175.33	336.89	838.44	117,339.22
6	1,175.33	339.29	836.04	116,999.94
7	1,175.33	341.71	833.62	116,658.23
8	1,175.33	344.14	831.19	116,314.09
9	1,175.33	346.59	828.74	115,967.50
10	1,175.33	349.06	826.27	115,618.44
11	1,175.33	351.55	823.78	115,266.89
12	1,175.33	354.05	821.28	114,912.83
13	1,175.33	356.58	818.75	114,556.26
14	1,175.33	359.12	816.21	114,197.14
15	1,175.33	361.68	813.65	113,835.46
16	1,175.33	364.25	811.08	113,471.21
17	1,175.33	366.85	808.48	113,104.36
18	1,175.33	369.46	805.87	112,734.90
19	1,175.33	372.09	803.24	112,362.81
20	1,175.33	374.75	800.58	111,988.06
21	1,175.33	377.42	797.91	111,610.65
22	1,175.33	380.10	795.23	111,230.54
23	1,175.33	382.81	792.52	110,847.73
24	1,175.33	385.54	789.79	110,462.19
25	1,175.33	388.29	787.04	110,073.90
26	1,175.33	391.05	784.28	109,682.85
27	1,175.33	393.84	781.49	109,289.01
28	1,175.33	396.65	778.68	108,892.36
29	1,175.33	399.47	775.86	108,492.89
30	1,175.33	402.32	773.01	108,090.57
31	1,175.33	405.19	770.15	107,685.38
32	1,175.33	408.07	767.26	107,277.31
33	1,175.33	410.98	764.35	106,866.33
34	1,175.33	413.91	761.42	106,452.42
35	1,175.33	416.86	758.47	106,035.57
36	1,175.33	419.83	755.50	105,615.74
37	1,175.33	422.82	752.51	105,192.92
38	1,175.33	425.83	749.50	104,767.09
39	1,175.33	428.86	746.47	104,338.23
40	1,175.33	431.92	743.41	103,906.31
41	1,175.33	435.00	740.33	103,471.31
42	1,175.33	438.10	737.23	103,033.21
43	1,175.33	441.22	734.11	102,591.99
44	1,175.33	444.36	730.97	102,147.63
45	1,175.33	447.53	727.80	101,700.10
46	1,175.33	450.72	724.61	101,249.38
47	1,175.33	453.93	721.40	100,795.46
48	1,175.33	457.16	718.17	100,338.29
49	1,175.33	460.42	714.91	99,877.87
50	1,175.33	463.70	711.63	99,414.17
51	1,175.33	467.00	708.33	98,947.17
52	1,175.33	470.33	705.00	98,476.84
53	1,175.33	473.68	701.65	98,003.15
54	1,175.33	477.06	698.27	97,526.09
55	1,175.33	480.46	694.87	97,045.64
56	1,175.33	483.88	691.45	96,561.76
57	1,175.33	487.33	688.00	96,074.43
58	1,175.33	490.80	684.53	95,583.63
59	1,175.33	494.30	681.03	95,089.33
60	1,175.33	497.82	677.51	94,591.51
61	1,175.33	501.37	673.96	94,090.15
62	1,175.33	504.94	670.39	93,585.21
63	1,175.33	508.54	666.79	93,076.67
64	1,175.33	512.16	663.17	92,564.51
65	1,175.33	515.81	659.52	92,048.71
66	1,175.33	519.48	655.85	91,529.22
67	1,175.33	523.18	652.15	91,006.04
68	1,175.33	526.91	648.42	90,479.13
69	1,175.33	530.67	644.66	89,948.46
70	1,175.33	534.45	640.88	89,414.01
71	1,175.33	538.26	637.07	88,875.76
72	1,175.33	542.09	633.24	88,333.67
73	1,175.33	545.95	629.38	87,787.71
74	1,175.33	549.84	625.49	87,237.87
75	1,175.33	553.76	621.57	86,684.11
76	1,175.33	557.71	617.62	86,126.40
77	1,175.33	561.68	613.65	85,564.72
78	1,175.33	565.68	609.65	84,999.04
79	1,175.33	569.71	605.62	84,429.33
80	1,175.33	573.77	601.56	83,855.56
81	1,175.33	577.86	597.47	83,277.70
82	1,175.33	581.98	593.35	82,695.72
83	1,175.33	586.12	589.21	82,109.60
84	1,175.33	590.30	585.03	81,519.30
85	1,175.33	594.51	580.82	80,924.79
86	1,175.33	598.74	576.59	80,326.05
87	1,175.33	603.01	572.32	79,723.04
88	1,175.33	607.30	568.03	79,115.74
89	1,175.33	611.63	563.70	78,504.11
90	1,175.33	615.99	559.34	77,888.12
91	1,175.33	620.38	554.95	77,267.74
92	1,175.33	624.80	550.53	76,642.95
93	1,175.33	629.25	546.08	76,013.70
94	1,175.33	633.73	541.60	75,379.96
95	1,175.33	638.25	537.08	74,741.72
96	1,175.33	642.80	532.53	74,098.92
97	1,175.33	647.38	527.95	73,451.54
98	1,175.33	651.99	523.34	72,799.56
99	1,175.33	656.63	518.70	72,142.92
100	1,175.33	661.31	514.02	71,481.61
101	1,175.33	666.02	509.31	70,815.59
102	1,175.33	670.77	504.56	70,144.82
103	1,175.33	675.55	499.78	69,469.27
104	1,175.33	680.36	494.97	68,788.91
105	1,175.33	685.21	490.12	68,103.70
106	1,175.33	690.09	485.24	67,413.61
107	1,175.33	695.01	480.32	66,718.60
108	1,175.33	699.96	475.37	66,018.64
109	1,175.33	704.95	470.38	65,313.69
110	1,175.33	709.97	465.36	64,603.72
111	1,175.33	715.03	460.30	63,888.69
112	1,175.33	720.12	455.21	63,168.57
113	1,175.33	725.25	450.08	62,443.31
114	1,175.33	730.42	444.91	61,712.89
115	1,175.33	735.63	439.70	60,977.26
116	1,175.33	740.87	434.46	60,236.40
117	1,175.33	746.15	429.18	59,490.25
118	1,175.33	751.46	423.87	58,738.79
119	1,175.33	756.82	418.51	57,981.97
120	1,175.33	762.21	413.12	57,219.76
121	1,175.33	767.64	407.69	56,452.12
122	1,175.33	773.11	402.22	55,679.01
123	1,175.33	778.62	396.71	54,900.40
124	1,175.33	784.17	391.17	54,116.23
125	1,175.33	789.75	385.58	53,326.48
126	1,175.33	795.38	379.95	52,531.10
127	1,175.33	801.05	374.28	51,730.05
128	1,175.33	806.75	368.58	50,923.30
129	1,175.33	812.50	362.83	50,110.80
130	1,175.33	818.29	357.04	49,292.51
131	1,175.33	824.12	351.21	48,468.39
132	1,175.33	829.99	345.34	47,638.39
133	1,175.33	835.91	339.42	46,802.49
134	1,175.33	841.86	333.47	45,960.62
135	1,175.33	847.86	327.47	45,112.76
136	1,175.33	853.90	321.43	44,258.86
137	1,175.33	859.99	315.34	43,398.87
138	1,175.33	866.11	309.22	42,532.76
139	1,175.33	872.28	303.05	41,660.48
140	1,175.33	878.50	296.83	40,781.98
141	1,175.33	884.76	290.57	39,897.22
142	1,175.33	891.06	284.27	39,006.15
143	1,175.33	897.41	277.92	38,108.74
144	1,175.33	903.81	271.52	37,204.94
145	1,175.33	910.25	265.09	36,294.69
146	1,175.33	916.73	258.60	35,377.96
147	1,175.33	923.26	252.07	34,454.70
148	1,175.33	929.84	245.49	33,524.86
149	1,175.33	936.47	238.86	32,588.39
150	1,175.33	943.14	232.19	31,645.25
151	1,175.33	949.86	225.47	30,695.40
152	1,175.33	956.63	218.70	29,738.77
153	1,175.33	963.44	211.89	28,775.33
154	1,175.33	970.31	205.02	27,805.02
155	1,175.33	977.22	198.11	26,827.80
156	1,175.33	984.18	191.15	25,843.62
157	1,175.33	991.19	184.14	24,852.43
158	1,175.33	998.26	177.07	23,854.17
159	1,175.33	1,005.37	169.96	22,848.80
160	1,175.33	1,012.53	162.80	21,836.27
161	1,175.33	1,019.75	155.58	20,816.52
162	1,175.33	1,027.01	148.32	19,789.51
163	1,175.33	1,034.33	141.00	18,755.18
164	1,175.33	1,041.70	133.63	17,713.48
165	1,175.33	1,049.12	126.21	16,664.36
166	1,175.33	1,056.60	118.73	15,607.76
167	1,175.33	1,064.13	111.21	14,543.63
168	1,175.33	1,071.71	103.62	13,471.93
169	1,175.33	1,079.34	95.99	12,392.58
170	1,175.33	1,087.03	88.30	11,305.55
171	1,175.33	1,094.78	80.55	10,210.77
172	1,175.33	1,102.58	72.75	9,108.19
173	1,175.33	1,110.43	64.90	7,997.76
174	1,175.33	1,118.35	56.98	6,879.41
175	1,175.33	1,126.31	49.02	5,753.10
176	1,175.33	1,134.34	40.99	4,618.76
177	1,175.33	1,142.42	32.91	3,476.34
178	1,175.33	1,150.56	24.77	2,325.77
179	1,175.33	1,158.76	16.57	1,167.02
180	1,175.33	1,167.02	8.31	0.00