Mortgage Loan of $318,000 for 15 Years at 5.50%

What's the payment on a 15 year home loan for $318k at 5.50% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,598.33

$31,180 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $318k 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 318,000 loan for 15 years at 5.50 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	2,598.33	1,140.83	1,457.50	316,859.17
2	2,598.33	1,146.05	1,452.27	315,713.12
3	2,598.33	1,151.31	1,447.02	314,561.81
4	2,598.33	1,156.58	1,441.74	313,405.23
5	2,598.33	1,161.88	1,436.44	312,243.35
6	2,598.33	1,167.21	1,431.12	311,076.13
7	2,598.33	1,172.56	1,425.77	309,903.58
8	2,598.33	1,177.93	1,420.39	308,725.64
9	2,598.33	1,183.33	1,414.99	307,542.31
10	2,598.33	1,188.76	1,409.57	306,353.55
11	2,598.33	1,194.20	1,404.12	305,159.35
12	2,598.33	1,199.68	1,398.65	303,959.67
13	2,598.33	1,205.18	1,393.15	302,754.49
14	2,598.33	1,210.70	1,387.62	301,543.79
15	2,598.33	1,216.25	1,382.08	300,327.54
16	2,598.33	1,221.82	1,376.50	299,105.72
17	2,598.33	1,227.42	1,370.90	297,878.29
18	2,598.33	1,233.05	1,365.28	296,645.24
19	2,598.33	1,238.70	1,359.62	295,406.54
20	2,598.33	1,244.38	1,353.95	294,162.16
21	2,598.33	1,250.08	1,348.24	292,912.08
22	2,598.33	1,255.81	1,342.51	291,656.27
23	2,598.33	1,261.57	1,336.76	290,394.70
24	2,598.33	1,267.35	1,330.98	289,127.35
25	2,598.33	1,273.16	1,325.17	287,854.19
26	2,598.33	1,278.99	1,319.33	286,575.20
27	2,598.33	1,284.86	1,313.47	285,290.34
28	2,598.33	1,290.74	1,307.58	283,999.60
29	2,598.33	1,296.66	1,301.66	282,702.94
30	2,598.33	1,302.60	1,295.72	281,400.34
31	2,598.33	1,308.57	1,289.75	280,091.76
32	2,598.33	1,314.57	1,283.75	278,777.19
33	2,598.33	1,320.60	1,277.73	277,456.59
34	2,598.33	1,326.65	1,271.68	276,129.94
35	2,598.33	1,332.73	1,265.60	274,797.21
36	2,598.33	1,338.84	1,259.49	273,458.38
37	2,598.33	1,344.97	1,253.35	272,113.40
38	2,598.33	1,351.14	1,247.19	270,762.26
39	2,598.33	1,357.33	1,240.99	269,404.93
40	2,598.33	1,363.55	1,234.77	268,041.38
41	2,598.33	1,369.80	1,228.52	266,671.58
42	2,598.33	1,376.08	1,222.24	265,295.50
43	2,598.33	1,382.39	1,215.94	263,913.11
44	2,598.33	1,388.72	1,209.60	262,524.38
45	2,598.33	1,395.09	1,203.24	261,129.30
46	2,598.33	1,401.48	1,196.84	259,727.81
47	2,598.33	1,407.91	1,190.42	258,319.91
48	2,598.33	1,414.36	1,183.97	256,905.55
49	2,598.33	1,420.84	1,177.48	255,484.71
50	2,598.33	1,427.35	1,170.97	254,057.35
51	2,598.33	1,433.90	1,164.43	252,623.46
52	2,598.33	1,440.47	1,157.86	251,182.99
53	2,598.33	1,447.07	1,151.26	249,735.92
54	2,598.33	1,453.70	1,144.62	248,282.22
55	2,598.33	1,460.37	1,137.96	246,821.85
56	2,598.33	1,467.06	1,131.27	245,354.79
57	2,598.33	1,473.78	1,124.54	243,881.01
58	2,598.33	1,480.54	1,117.79	242,400.47
59	2,598.33	1,487.32	1,111.00	240,913.15
60	2,598.33	1,494.14	1,104.19	239,419.01
61	2,598.33	1,500.99	1,097.34	237,918.02
62	2,598.33	1,507.87	1,090.46	236,410.15
63	2,598.33	1,514.78	1,083.55	234,895.37
64	2,598.33	1,521.72	1,076.60	233,373.65
65	2,598.33	1,528.70	1,069.63	231,844.96
66	2,598.33	1,535.70	1,062.62	230,309.25
67	2,598.33	1,542.74	1,055.58	228,766.51
68	2,598.33	1,549.81	1,048.51	227,216.70
69	2,598.33	1,556.92	1,041.41	225,659.78
70	2,598.33	1,564.05	1,034.27	224,095.73
71	2,598.33	1,571.22	1,027.11	222,524.51
72	2,598.33	1,578.42	1,019.90	220,946.09
73	2,598.33	1,585.66	1,012.67	219,360.44
74	2,598.33	1,592.92	1,005.40	217,767.51
75	2,598.33	1,600.22	998.10	216,167.29
76	2,598.33	1,607.56	990.77	214,559.73
77	2,598.33	1,614.93	983.40	212,944.80
78	2,598.33	1,622.33	976.00	211,322.47
79	2,598.33	1,629.76	968.56	209,692.71
80	2,598.33	1,637.23	961.09	208,055.48
81	2,598.33	1,644.74	953.59	206,410.74
82	2,598.33	1,652.28	946.05	204,758.46
83	2,598.33	1,659.85	938.48	203,098.61
84	2,598.33	1,667.46	930.87	201,431.16
85	2,598.33	1,675.10	923.23	199,756.06
86	2,598.33	1,682.78	915.55	198,073.28
87	2,598.33	1,690.49	907.84	196,382.79
88	2,598.33	1,698.24	900.09	194,684.55
89	2,598.33	1,706.02	892.30	192,978.53
90	2,598.33	1,713.84	884.48	191,264.69
91	2,598.33	1,721.70	876.63	189,543.00
92	2,598.33	1,729.59	868.74	187,813.41
93	2,598.33	1,737.51	860.81	186,075.90
94	2,598.33	1,745.48	852.85	184,330.42
95	2,598.33	1,753.48	844.85	182,576.94
96	2,598.33	1,761.51	836.81	180,815.43
97	2,598.33	1,769.59	828.74	179,045.84
98	2,598.33	1,777.70	820.63	177,268.14
99	2,598.33	1,785.85	812.48	175,482.29
100	2,598.33	1,794.03	804.29	173,688.26
101	2,598.33	1,802.25	796.07	171,886.01
102	2,598.33	1,810.51	787.81	170,075.49
103	2,598.33	1,818.81	779.51	168,256.68
104	2,598.33	1,827.15	771.18	166,429.53
105	2,598.33	1,835.52	762.80	164,594.01
106	2,598.33	1,843.94	754.39	162,750.07
107	2,598.33	1,852.39	745.94	160,897.68
108	2,598.33	1,860.88	737.45	159,036.81
109	2,598.33	1,869.41	728.92	157,167.40
110	2,598.33	1,877.97	720.35	155,289.42
111	2,598.33	1,886.58	711.74	153,402.84
112	2,598.33	1,895.23	703.10	151,507.61
113	2,598.33	1,903.92	694.41	149,603.70
114	2,598.33	1,912.64	685.68	147,691.06
115	2,598.33	1,921.41	676.92	145,769.65
116	2,598.33	1,930.21	668.11	143,839.43
117	2,598.33	1,939.06	659.26	141,900.37
118	2,598.33	1,947.95	650.38	139,952.42
119	2,598.33	1,956.88	641.45	137,995.55
120	2,598.33	1,965.85	632.48	136,029.70
121	2,598.33	1,974.86	623.47	134,054.85
122	2,598.33	1,983.91	614.42	132,070.94
123	2,598.33	1,993.00	605.33	130,077.94
124	2,598.33	2,002.13	596.19	128,075.80
125	2,598.33	2,011.31	587.01	126,064.49
126	2,598.33	2,020.53	577.80	124,043.96
127	2,598.33	2,029.79	568.53	122,014.17
128	2,598.33	2,039.09	559.23	119,975.08
129	2,598.33	2,048.44	549.89	117,926.64
130	2,598.33	2,057.83	540.50	115,868.81
131	2,598.33	2,067.26	531.07	113,801.55
132	2,598.33	2,076.73	521.59	111,724.81
133	2,598.33	2,086.25	512.07	109,638.56
134	2,598.33	2,095.82	502.51	107,542.75
135	2,598.33	2,105.42	492.90	105,437.32
136	2,598.33	2,115.07	483.25	103,322.25
137	2,598.33	2,124.77	473.56	101,197.49
138	2,598.33	2,134.50	463.82	99,062.99
139	2,598.33	2,144.29	454.04	96,918.70
140	2,598.33	2,154.11	444.21	94,764.58
141	2,598.33	2,163.99	434.34	92,600.60
142	2,598.33	2,173.91	424.42	90,426.69
143	2,598.33	2,183.87	414.46	88,242.82
144	2,598.33	2,193.88	404.45	86,048.94
145	2,598.33	2,203.93	394.39	83,845.01
146	2,598.33	2,214.04	384.29	81,630.97
147	2,598.33	2,224.18	374.14	79,406.79
148	2,598.33	2,234.38	363.95	77,172.41
149	2,598.33	2,244.62	353.71	74,927.79
150	2,598.33	2,254.91	343.42	72,672.89
151	2,598.33	2,265.24	333.08	70,407.64
152	2,598.33	2,275.62	322.70	68,132.02
153	2,598.33	2,286.05	312.27	65,845.97
154	2,598.33	2,296.53	301.79	63,549.44
155	2,598.33	2,307.06	291.27	61,242.38
156	2,598.33	2,317.63	280.69	58,924.75
157	2,598.33	2,328.25	270.07	56,596.49
158	2,598.33	2,338.92	259.40	54,257.57
159	2,598.33	2,349.64	248.68	51,907.92
160	2,598.33	2,360.41	237.91	49,547.51
161	2,598.33	2,371.23	227.09	47,176.28
162	2,598.33	2,382.10	216.22	44,794.18
163	2,598.33	2,393.02	205.31	42,401.16
164	2,598.33	2,403.99	194.34	39,997.17
165	2,598.33	2,415.01	183.32	37,582.17
166	2,598.33	2,426.07	172.25	35,156.09
167	2,598.33	2,437.19	161.13	32,718.90
168	2,598.33	2,448.36	149.96	30,270.53
169	2,598.33	2,459.59	138.74	27,810.95
170	2,598.33	2,470.86	127.47	25,340.09
171	2,598.33	2,482.18	116.14	22,857.91
172	2,598.33	2,493.56	104.77	20,364.35
173	2,598.33	2,504.99	93.34	17,859.36
174	2,598.33	2,516.47	81.86	15,342.89
175	2,598.33	2,528.00	70.32	12,814.89
176	2,598.33	2,539.59	58.73	10,275.29
177	2,598.33	2,551.23	47.10	7,724.06
178	2,598.33	2,562.92	35.40	5,161.14
179	2,598.33	2,574.67	23.66	2,586.47
180	2,598.33	2,586.47	11.85	0.00