Mortgage Loan of $1,200 for 15 Years at 5.00%
What's the payment on a 15 year home loan for $1.2k at 5.00% interest?
Results
Monthly payment: $9.49
$114 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $1.2k 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 1,200 loan for 15 years at 5.00 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 | 9.49 | 4.49 | 5.00 | 1,195.51 |
2 | 9.49 | 4.51 | 4.98 | 1,191.00 |
3 | 9.49 | 4.53 | 4.96 | 1,186.48 |
4 | 9.49 | 4.55 | 4.94 | 1,181.93 |
5 | 9.49 | 4.56 | 4.92 | 1,177.36 |
6 | 9.49 | 4.58 | 4.91 | 1,172.78 |
7 | 9.49 | 4.60 | 4.89 | 1,168.18 |
8 | 9.49 | 4.62 | 4.87 | 1,163.56 |
9 | 9.49 | 4.64 | 4.85 | 1,158.91 |
10 | 9.49 | 4.66 | 4.83 | 1,154.25 |
11 | 9.49 | 4.68 | 4.81 | 1,149.57 |
12 | 9.49 | 4.70 | 4.79 | 1,144.87 |
13 | 9.49 | 4.72 | 4.77 | 1,140.15 |
14 | 9.49 | 4.74 | 4.75 | 1,135.42 |
15 | 9.49 | 4.76 | 4.73 | 1,130.66 |
16 | 9.49 | 4.78 | 4.71 | 1,125.88 |
17 | 9.49 | 4.80 | 4.69 | 1,121.08 |
18 | 9.49 | 4.82 | 4.67 | 1,116.26 |
19 | 9.49 | 4.84 | 4.65 | 1,111.42 |
20 | 9.49 | 4.86 | 4.63 | 1,106.56 |
21 | 9.49 | 4.88 | 4.61 | 1,101.69 |
22 | 9.49 | 4.90 | 4.59 | 1,096.79 |
23 | 9.49 | 4.92 | 4.57 | 1,091.87 |
24 | 9.49 | 4.94 | 4.55 | 1,086.93 |
25 | 9.49 | 4.96 | 4.53 | 1,081.97 |
26 | 9.49 | 4.98 | 4.51 | 1,076.99 |
27 | 9.49 | 5.00 | 4.49 | 1,071.98 |
28 | 9.49 | 5.02 | 4.47 | 1,066.96 |
29 | 9.49 | 5.04 | 4.45 | 1,061.92 |
30 | 9.49 | 5.06 | 4.42 | 1,056.85 |
31 | 9.49 | 5.09 | 4.40 | 1,051.77 |
32 | 9.49 | 5.11 | 4.38 | 1,046.66 |
33 | 9.49 | 5.13 | 4.36 | 1,041.53 |
34 | 9.49 | 5.15 | 4.34 | 1,036.38 |
35 | 9.49 | 5.17 | 4.32 | 1,031.21 |
36 | 9.49 | 5.19 | 4.30 | 1,026.02 |
37 | 9.49 | 5.21 | 4.28 | 1,020.80 |
38 | 9.49 | 5.24 | 4.25 | 1,015.57 |
39 | 9.49 | 5.26 | 4.23 | 1,010.31 |
40 | 9.49 | 5.28 | 4.21 | 1,005.03 |
41 | 9.49 | 5.30 | 4.19 | 999.73 |
42 | 9.49 | 5.32 | 4.17 | 994.40 |
43 | 9.49 | 5.35 | 4.14 | 989.06 |
44 | 9.49 | 5.37 | 4.12 | 983.69 |
45 | 9.49 | 5.39 | 4.10 | 978.30 |
46 | 9.49 | 5.41 | 4.08 | 972.88 |
47 | 9.49 | 5.44 | 4.05 | 967.45 |
48 | 9.49 | 5.46 | 4.03 | 961.99 |
49 | 9.49 | 5.48 | 4.01 | 956.51 |
50 | 9.49 | 5.50 | 3.99 | 951.00 |
51 | 9.49 | 5.53 | 3.96 | 945.48 |
52 | 9.49 | 5.55 | 3.94 | 939.93 |
53 | 9.49 | 5.57 | 3.92 | 934.35 |
54 | 9.49 | 5.60 | 3.89 | 928.76 |
55 | 9.49 | 5.62 | 3.87 | 923.14 |
56 | 9.49 | 5.64 | 3.85 | 917.49 |
57 | 9.49 | 5.67 | 3.82 | 911.83 |
58 | 9.49 | 5.69 | 3.80 | 906.14 |
59 | 9.49 | 5.71 | 3.78 | 900.42 |
60 | 9.49 | 5.74 | 3.75 | 894.69 |
61 | 9.49 | 5.76 | 3.73 | 888.92 |
62 | 9.49 | 5.79 | 3.70 | 883.14 |
63 | 9.49 | 5.81 | 3.68 | 877.33 |
64 | 9.49 | 5.83 | 3.66 | 871.49 |
65 | 9.49 | 5.86 | 3.63 | 865.64 |
66 | 9.49 | 5.88 | 3.61 | 859.75 |
67 | 9.49 | 5.91 | 3.58 | 853.85 |
68 | 9.49 | 5.93 | 3.56 | 847.91 |
69 | 9.49 | 5.96 | 3.53 | 841.96 |
70 | 9.49 | 5.98 | 3.51 | 835.98 |
71 | 9.49 | 6.01 | 3.48 | 829.97 |
72 | 9.49 | 6.03 | 3.46 | 823.94 |
73 | 9.49 | 6.06 | 3.43 | 817.88 |
74 | 9.49 | 6.08 | 3.41 | 811.80 |
75 | 9.49 | 6.11 | 3.38 | 805.69 |
76 | 9.49 | 6.13 | 3.36 | 799.56 |
77 | 9.49 | 6.16 | 3.33 | 793.40 |
78 | 9.49 | 6.18 | 3.31 | 787.22 |
79 | 9.49 | 6.21 | 3.28 | 781.01 |
80 | 9.49 | 6.24 | 3.25 | 774.77 |
81 | 9.49 | 6.26 | 3.23 | 768.51 |
82 | 9.49 | 6.29 | 3.20 | 762.23 |
83 | 9.49 | 6.31 | 3.18 | 755.91 |
84 | 9.49 | 6.34 | 3.15 | 749.57 |
85 | 9.49 | 6.37 | 3.12 | 743.21 |
86 | 9.49 | 6.39 | 3.10 | 736.81 |
87 | 9.49 | 6.42 | 3.07 | 730.39 |
88 | 9.49 | 6.45 | 3.04 | 723.95 |
89 | 9.49 | 6.47 | 3.02 | 717.47 |
90 | 9.49 | 6.50 | 2.99 | 710.97 |
91 | 9.49 | 6.53 | 2.96 | 704.45 |
92 | 9.49 | 6.55 | 2.94 | 697.89 |
93 | 9.49 | 6.58 | 2.91 | 691.31 |
94 | 9.49 | 6.61 | 2.88 | 684.70 |
95 | 9.49 | 6.64 | 2.85 | 678.07 |
96 | 9.49 | 6.66 | 2.83 | 671.40 |
97 | 9.49 | 6.69 | 2.80 | 664.71 |
98 | 9.49 | 6.72 | 2.77 | 657.99 |
99 | 9.49 | 6.75 | 2.74 | 651.24 |
100 | 9.49 | 6.78 | 2.71 | 644.47 |
101 | 9.49 | 6.80 | 2.69 | 637.66 |
102 | 9.49 | 6.83 | 2.66 | 630.83 |
103 | 9.49 | 6.86 | 2.63 | 623.97 |
104 | 9.49 | 6.89 | 2.60 | 617.08 |
105 | 9.49 | 6.92 | 2.57 | 610.16 |
106 | 9.49 | 6.95 | 2.54 | 603.21 |
107 | 9.49 | 6.98 | 2.51 | 596.24 |
108 | 9.49 | 7.01 | 2.48 | 589.23 |
109 | 9.49 | 7.03 | 2.46 | 582.20 |
110 | 9.49 | 7.06 | 2.43 | 575.13 |
111 | 9.49 | 7.09 | 2.40 | 568.04 |
112 | 9.49 | 7.12 | 2.37 | 560.92 |
113 | 9.49 | 7.15 | 2.34 | 553.76 |
114 | 9.49 | 7.18 | 2.31 | 546.58 |
115 | 9.49 | 7.21 | 2.28 | 539.37 |
116 | 9.49 | 7.24 | 2.25 | 532.13 |
117 | 9.49 | 7.27 | 2.22 | 524.86 |
118 | 9.49 | 7.30 | 2.19 | 517.55 |
119 | 9.49 | 7.33 | 2.16 | 510.22 |
120 | 9.49 | 7.36 | 2.13 | 502.86 |
121 | 9.49 | 7.39 | 2.10 | 495.46 |
122 | 9.49 | 7.43 | 2.06 | 488.04 |
123 | 9.49 | 7.46 | 2.03 | 480.58 |
124 | 9.49 | 7.49 | 2.00 | 473.09 |
125 | 9.49 | 7.52 | 1.97 | 465.58 |
126 | 9.49 | 7.55 | 1.94 | 458.03 |
127 | 9.49 | 7.58 | 1.91 | 450.45 |
128 | 9.49 | 7.61 | 1.88 | 442.83 |
129 | 9.49 | 7.64 | 1.85 | 435.19 |
130 | 9.49 | 7.68 | 1.81 | 427.51 |
131 | 9.49 | 7.71 | 1.78 | 419.80 |
132 | 9.49 | 7.74 | 1.75 | 412.06 |
133 | 9.49 | 7.77 | 1.72 | 404.29 |
134 | 9.49 | 7.80 | 1.68 | 396.49 |
135 | 9.49 | 7.84 | 1.65 | 388.65 |
136 | 9.49 | 7.87 | 1.62 | 380.78 |
137 | 9.49 | 7.90 | 1.59 | 372.87 |
138 | 9.49 | 7.94 | 1.55 | 364.94 |
139 | 9.49 | 7.97 | 1.52 | 356.97 |
140 | 9.49 | 8.00 | 1.49 | 348.97 |
141 | 9.49 | 8.04 | 1.45 | 340.93 |
142 | 9.49 | 8.07 | 1.42 | 332.86 |
143 | 9.49 | 8.10 | 1.39 | 324.76 |
144 | 9.49 | 8.14 | 1.35 | 316.62 |
145 | 9.49 | 8.17 | 1.32 | 308.45 |
146 | 9.49 | 8.20 | 1.29 | 300.25 |
147 | 9.49 | 8.24 | 1.25 | 292.01 |
148 | 9.49 | 8.27 | 1.22 | 283.74 |
149 | 9.49 | 8.31 | 1.18 | 275.43 |
150 | 9.49 | 8.34 | 1.15 | 267.09 |
151 | 9.49 | 8.38 | 1.11 | 258.71 |
152 | 9.49 | 8.41 | 1.08 | 250.30 |
153 | 9.49 | 8.45 | 1.04 | 241.85 |
154 | 9.49 | 8.48 | 1.01 | 233.37 |
155 | 9.49 | 8.52 | 0.97 | 224.86 |
156 | 9.49 | 8.55 | 0.94 | 216.30 |
157 | 9.49 | 8.59 | 0.90 | 207.71 |
158 | 9.49 | 8.62 | 0.87 | 199.09 |
159 | 9.49 | 8.66 | 0.83 | 190.43 |
160 | 9.49 | 8.70 | 0.79 | 181.73 |
161 | 9.49 | 8.73 | 0.76 | 173.00 |
162 | 9.49 | 8.77 | 0.72 | 164.23 |
163 | 9.49 | 8.81 | 0.68 | 155.43 |
164 | 9.49 | 8.84 | 0.65 | 146.59 |
165 | 9.49 | 8.88 | 0.61 | 137.71 |
166 | 9.49 | 8.92 | 0.57 | 128.79 |
167 | 9.49 | 8.95 | 0.54 | 119.84 |
168 | 9.49 | 8.99 | 0.50 | 110.85 |
169 | 9.49 | 9.03 | 0.46 | 101.82 |
170 | 9.49 | 9.07 | 0.42 | 92.76 |
171 | 9.49 | 9.10 | 0.39 | 83.65 |
172 | 9.49 | 9.14 | 0.35 | 74.51 |
173 | 9.49 | 9.18 | 0.31 | 65.33 |
174 | 9.49 | 9.22 | 0.27 | 56.12 |
175 | 9.49 | 9.26 | 0.23 | 46.86 |
176 | 9.49 | 9.29 | 0.20 | 37.57 |
177 | 9.49 | 9.33 | 0.16 | 28.23 |
178 | 9.49 | 9.37 | 0.12 | 18.86 |
179 | 9.49 | 9.41 | 0.08 | 9.45 |
180 | 9.49 | 9.45 | 0.04 | 0.00 |