Mortgage Loan of $119,000 for 15 Years at 8.75%

What's the payment on a 15 year home loan for $119k at 8.75% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,189.34

$14,272 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 8.75 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	1,189.34	321.64	867.71	118,678.36
2	1,189.34	323.98	865.36	118,354.38
3	1,189.34	326.34	863.00	118,028.04
4	1,189.34	328.72	860.62	117,699.32
5	1,189.34	331.12	858.22	117,368.20
6	1,189.34	333.53	855.81	117,034.66
7	1,189.34	335.97	853.38	116,698.70
8	1,189.34	338.42	850.93	116,360.28
9	1,189.34	340.88	848.46	116,019.40
10	1,189.34	343.37	845.97	115,676.03
11	1,189.34	345.87	843.47	115,330.16
12	1,189.34	348.39	840.95	114,981.76
13	1,189.34	350.94	838.41	114,630.83
14	1,189.34	353.49	835.85	114,277.33
15	1,189.34	356.07	833.27	113,921.26
16	1,189.34	358.67	830.68	113,562.59
17	1,189.34	361.28	828.06	113,201.31
18	1,189.34	363.92	825.43	112,837.39
19	1,189.34	366.57	822.77	112,470.82
20	1,189.34	369.24	820.10	112,101.58
21	1,189.34	371.94	817.41	111,729.64
22	1,189.34	374.65	814.70	111,354.99
23	1,189.34	377.38	811.96	110,977.61
24	1,189.34	380.13	809.21	110,597.48
25	1,189.34	382.90	806.44	110,214.57
26	1,189.34	385.70	803.65	109,828.88
27	1,189.34	388.51	800.84	109,440.37
28	1,189.34	391.34	798.00	109,049.03
29	1,189.34	394.19	795.15	108,654.83
30	1,189.34	397.07	792.27	108,257.77
31	1,189.34	399.96	789.38	107,857.80
32	1,189.34	402.88	786.46	107,454.92
33	1,189.34	405.82	783.53	107,049.10
34	1,189.34	408.78	780.57	106,640.32
35	1,189.34	411.76	777.59	106,228.57
36	1,189.34	414.76	774.58	105,813.81
37	1,189.34	417.78	771.56	105,396.02
38	1,189.34	420.83	768.51	104,975.19
39	1,189.34	423.90	765.44	104,551.29
40	1,189.34	426.99	762.35	104,124.30
41	1,189.34	430.10	759.24	103,694.19
42	1,189.34	433.24	756.10	103,260.95
43	1,189.34	436.40	752.94	102,824.55
44	1,189.34	439.58	749.76	102,384.97
45	1,189.34	442.79	746.56	101,942.19
46	1,189.34	446.02	743.33	101,496.17
47	1,189.34	449.27	740.08	101,046.90
48	1,189.34	452.54	736.80	100,594.36
49	1,189.34	455.84	733.50	100,138.52
50	1,189.34	459.17	730.18	99,679.35
51	1,189.34	462.52	726.83	99,216.83
52	1,189.34	465.89	723.46	98,750.95
53	1,189.34	469.28	720.06	98,281.66
54	1,189.34	472.71	716.64	97,808.95
55	1,189.34	476.15	713.19	97,332.80
56	1,189.34	479.63	709.72	96,853.17
57	1,189.34	483.12	706.22	96,370.05
58	1,189.34	486.65	702.70	95,883.41
59	1,189.34	490.19	699.15	95,393.21
60	1,189.34	493.77	695.58	94,899.44
61	1,189.34	497.37	691.98	94,402.08
62	1,189.34	501.00	688.35	93,901.08
63	1,189.34	504.65	684.70	93,396.43
64	1,189.34	508.33	681.02	92,888.10
65	1,189.34	512.03	677.31	92,376.07
66	1,189.34	515.77	673.58	91,860.30
67	1,189.34	519.53	669.81	91,340.77
68	1,189.34	523.32	666.03	90,817.45
69	1,189.34	527.13	662.21	90,290.32
70	1,189.34	530.98	658.37	89,759.34
71	1,189.34	534.85	654.50	89,224.49
72	1,189.34	538.75	650.60	88,685.75
73	1,189.34	542.68	646.67	88,143.07
74	1,189.34	546.63	642.71	87,596.43
75	1,189.34	550.62	638.72	87,045.81
76	1,189.34	554.63	634.71	86,491.18
77	1,189.34	558.68	630.66	85,932.50
78	1,189.34	562.75	626.59	85,369.75
79	1,189.34	566.86	622.49	84,802.89
80	1,189.34	570.99	618.35	84,231.90
81	1,189.34	575.15	614.19	83,656.75
82	1,189.34	579.35	610.00	83,077.40
83	1,189.34	583.57	605.77	82,493.83
84	1,189.34	587.83	601.52	81,906.01
85	1,189.34	592.11	597.23	81,313.89
86	1,189.34	596.43	592.91	80,717.46
87	1,189.34	600.78	588.56	80,116.68
88	1,189.34	605.16	584.18	79,511.52
89	1,189.34	609.57	579.77	78,901.95
90	1,189.34	614.02	575.33	78,287.93
91	1,189.34	618.49	570.85	77,669.44
92	1,189.34	623.00	566.34	77,046.44
93	1,189.34	627.55	561.80	76,418.89
94	1,189.34	632.12	557.22	75,786.77
95	1,189.34	636.73	552.61	75,150.03
96	1,189.34	641.37	547.97	74,508.66
97	1,189.34	646.05	543.29	73,862.61
98	1,189.34	650.76	538.58	73,211.84
99	1,189.34	655.51	533.84	72,556.34
100	1,189.34	660.29	529.06	71,896.05
101	1,189.34	665.10	524.24	71,230.95
102	1,189.34	669.95	519.39	70,561.00
103	1,189.34	674.84	514.51	69,886.16
104	1,189.34	679.76	509.59	69,206.40
105	1,189.34	684.71	504.63	68,521.69
106	1,189.34	689.71	499.64	67,831.98
107	1,189.34	694.74	494.61	67,137.25
108	1,189.34	699.80	489.54	66,437.45
109	1,189.34	704.90	484.44	65,732.54
110	1,189.34	710.04	479.30	65,022.50
111	1,189.34	715.22	474.12	64,307.28
112	1,189.34	720.44	468.91	63,586.84
113	1,189.34	725.69	463.65	62,861.15
114	1,189.34	730.98	458.36	62,130.17
115	1,189.34	736.31	453.03	61,393.86
116	1,189.34	741.68	447.66	60,652.18
117	1,189.34	747.09	442.26	59,905.09
118	1,189.34	752.54	436.81	59,152.55
119	1,189.34	758.02	431.32	58,394.53
120	1,189.34	763.55	425.79	57,630.98
121	1,189.34	769.12	420.23	56,861.86
122	1,189.34	774.73	414.62	56,087.13
123	1,189.34	780.38	408.97	55,306.76
124	1,189.34	786.07	403.28	54,520.69
125	1,189.34	791.80	397.55	53,728.90
126	1,189.34	797.57	391.77	52,931.32
127	1,189.34	803.39	385.96	52,127.94
128	1,189.34	809.24	380.10	51,318.69
129	1,189.34	815.15	374.20	50,503.55
130	1,189.34	821.09	368.26	49,682.46
131	1,189.34	827.08	362.27	48,855.38
132	1,189.34	833.11	356.24	48,022.28
133	1,189.34	839.18	350.16	47,183.10
134	1,189.34	845.30	344.04	46,337.80
135	1,189.34	851.46	337.88	45,486.33
136	1,189.34	857.67	331.67	44,628.66
137	1,189.34	863.93	325.42	43,764.73
138	1,189.34	870.23	319.12	42,894.51
139	1,189.34	876.57	312.77	42,017.93
140	1,189.34	882.96	306.38	41,134.97
141	1,189.34	889.40	299.94	40,245.57
142	1,189.34	895.89	293.46	39,349.68
143	1,189.34	902.42	286.92	38,447.26
144	1,189.34	909.00	280.34	37,538.27
145	1,189.34	915.63	273.72	36,622.64
146	1,189.34	922.30	267.04	35,700.33
147	1,189.34	929.03	260.31	34,771.30
148	1,189.34	935.80	253.54	33,835.50
149	1,189.34	942.63	246.72	32,892.88
150	1,189.34	949.50	239.84	31,943.38
151	1,189.34	956.42	232.92	30,986.95
152	1,189.34	963.40	225.95	30,023.55
153	1,189.34	970.42	218.92	29,053.13
154	1,189.34	977.50	211.85	28,075.63
155	1,189.34	984.63	204.72	27,091.01
156	1,189.34	991.81	197.54	26,099.20
157	1,189.34	999.04	190.31	25,100.17
158	1,189.34	1,006.32	183.02	24,093.84
159	1,189.34	1,013.66	175.68	23,080.18
160	1,189.34	1,021.05	168.29	22,059.13
161	1,189.34	1,028.50	160.85	21,030.64
162	1,189.34	1,036.00	153.35	19,994.64
163	1,189.34	1,043.55	145.79	18,951.09
164	1,189.34	1,051.16	138.19	17,899.93
165	1,189.34	1,058.82	130.52	16,841.11
166	1,189.34	1,066.54	122.80	15,774.57
167	1,189.34	1,074.32	115.02	14,700.24
168	1,189.34	1,082.15	107.19	13,618.09
169	1,189.34	1,090.05	99.30	12,528.04
170	1,189.34	1,097.99	91.35	11,430.05
171	1,189.34	1,106.00	83.34	10,324.05
172	1,189.34	1,114.06	75.28	9,209.99
173	1,189.34	1,122.19	67.16	8,087.80
174	1,189.34	1,130.37	58.97	6,957.43
175	1,189.34	1,138.61	50.73	5,818.82
176	1,189.34	1,146.92	42.43	4,671.90
177	1,189.34	1,155.28	34.07	3,516.62
178	1,189.34	1,163.70	25.64	2,352.92
179	1,189.34	1,172.19	17.16	1,180.73
180	1,189.34	1,180.73	8.61	0.00