Mortgage Loan of $354,000 for 15 Years at 5.50%

What's the payment on a 15 year home loan for $354k at 5.50% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,892.48

$34,710 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $354k 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 354,000 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	2,892.48	1,269.98	1,622.50	352,730.02
2	2,892.48	1,275.80	1,616.68	351,454.23
3	2,892.48	1,281.64	1,610.83	350,172.58
4	2,892.48	1,287.52	1,604.96	348,885.07
5	2,892.48	1,293.42	1,599.06	347,591.65
6	2,892.48	1,299.35	1,593.13	346,292.30
7	2,892.48	1,305.30	1,587.17	344,987.00
8	2,892.48	1,311.29	1,581.19	343,675.71
9	2,892.48	1,317.30	1,575.18	342,358.42
10	2,892.48	1,323.33	1,569.14	341,035.09
11	2,892.48	1,329.40	1,563.08	339,705.69
12	2,892.48	1,335.49	1,556.98	338,370.20
13	2,892.48	1,341.61	1,550.86	337,028.59
14	2,892.48	1,347.76	1,544.71	335,680.82
15	2,892.48	1,353.94	1,538.54	334,326.89
16	2,892.48	1,360.14	1,532.33	332,966.74
17	2,892.48	1,366.38	1,526.10	331,600.36
18	2,892.48	1,372.64	1,519.84	330,227.72
19	2,892.48	1,378.93	1,513.54	328,848.79
20	2,892.48	1,385.25	1,507.22	327,463.54
21	2,892.48	1,391.60	1,500.87	326,071.94
22	2,892.48	1,397.98	1,494.50	324,673.96
23	2,892.48	1,404.39	1,488.09	323,269.57
24	2,892.48	1,410.82	1,481.65	321,858.75
25	2,892.48	1,417.29	1,475.19	320,441.46
26	2,892.48	1,423.79	1,468.69	319,017.68
27	2,892.48	1,430.31	1,462.16	317,587.36
28	2,892.48	1,436.87	1,455.61	316,150.50
29	2,892.48	1,443.45	1,449.02	314,707.05
30	2,892.48	1,450.07	1,442.41	313,256.98
31	2,892.48	1,456.71	1,435.76	311,800.26
32	2,892.48	1,463.39	1,429.08	310,336.87
33	2,892.48	1,470.10	1,422.38	308,866.77
34	2,892.48	1,476.84	1,415.64	307,389.94
35	2,892.48	1,483.60	1,408.87	305,906.33
36	2,892.48	1,490.40	1,402.07	304,415.93
37	2,892.48	1,497.24	1,395.24	302,918.69
38	2,892.48	1,504.10	1,388.38	301,414.59
39	2,892.48	1,510.99	1,381.48	299,903.60
40	2,892.48	1,517.92	1,374.56	298,385.69
41	2,892.48	1,524.87	1,367.60	296,860.81
42	2,892.48	1,531.86	1,360.61	295,328.95
43	2,892.48	1,538.88	1,353.59	293,790.06
44	2,892.48	1,545.94	1,346.54	292,244.13
45	2,892.48	1,553.02	1,339.45	290,691.10
46	2,892.48	1,560.14	1,332.33	289,130.96
47	2,892.48	1,567.29	1,325.18	287,563.67
48	2,892.48	1,574.48	1,318.00	285,989.19
49	2,892.48	1,581.69	1,310.78	284,407.50
50	2,892.48	1,588.94	1,303.53	282,818.56
51	2,892.48	1,596.22	1,296.25	281,222.34
52	2,892.48	1,603.54	1,288.94	279,618.80
53	2,892.48	1,610.89	1,281.59	278,007.91
54	2,892.48	1,618.27	1,274.20	276,389.64
55	2,892.48	1,625.69	1,266.79	274,763.95
56	2,892.48	1,633.14	1,259.33	273,130.81
57	2,892.48	1,640.63	1,251.85	271,490.18
58	2,892.48	1,648.15	1,244.33	269,842.03
59	2,892.48	1,655.70	1,236.78	268,186.34
60	2,892.48	1,663.29	1,229.19	266,523.05
61	2,892.48	1,670.91	1,221.56	264,852.14
62	2,892.48	1,678.57	1,213.91	263,173.57
63	2,892.48	1,686.26	1,206.21	261,487.30
64	2,892.48	1,693.99	1,198.48	259,793.31
65	2,892.48	1,701.76	1,190.72	258,091.55
66	2,892.48	1,709.56	1,182.92	256,382.00
67	2,892.48	1,717.39	1,175.08	254,664.61
68	2,892.48	1,725.26	1,167.21	252,939.34
69	2,892.48	1,733.17	1,159.31	251,206.17
70	2,892.48	1,741.11	1,151.36	249,465.06
71	2,892.48	1,749.09	1,143.38	247,715.97
72	2,892.48	1,757.11	1,135.36	245,958.86
73	2,892.48	1,765.16	1,127.31	244,193.69
74	2,892.48	1,773.25	1,119.22	242,420.44
75	2,892.48	1,781.38	1,111.09	240,639.06
76	2,892.48	1,789.55	1,102.93	238,849.51
77	2,892.48	1,797.75	1,094.73	237,051.76
78	2,892.48	1,805.99	1,086.49	235,245.77
79	2,892.48	1,814.27	1,078.21	233,431.51
80	2,892.48	1,822.58	1,069.89	231,608.93
81	2,892.48	1,830.93	1,061.54	229,777.99
82	2,892.48	1,839.33	1,053.15	227,938.67
83	2,892.48	1,847.76	1,044.72	226,090.91
84	2,892.48	1,856.23	1,036.25	224,234.68
85	2,892.48	1,864.73	1,027.74	222,369.95
86	2,892.48	1,873.28	1,019.20	220,496.67
87	2,892.48	1,881.87	1,010.61	218,614.81
88	2,892.48	1,890.49	1,001.98	216,724.31
89	2,892.48	1,899.16	993.32	214,825.16
90	2,892.48	1,907.86	984.62	212,917.30
91	2,892.48	1,916.60	975.87	211,000.69
92	2,892.48	1,925.39	967.09	209,075.31
93	2,892.48	1,934.21	958.26	207,141.09
94	2,892.48	1,943.08	949.40	205,198.01
95	2,892.48	1,951.98	940.49	203,246.03
96	2,892.48	1,960.93	931.54	201,285.10
97	2,892.48	1,969.92	922.56	199,315.18
98	2,892.48	1,978.95	913.53	197,336.23
99	2,892.48	1,988.02	904.46	195,348.21
100	2,892.48	1,997.13	895.35	193,351.08
101	2,892.48	2,006.28	886.19	191,344.80
102	2,892.48	2,015.48	877.00	189,329.32
103	2,892.48	2,024.72	867.76	187,304.61
104	2,892.48	2,034.00	858.48	185,270.61
105	2,892.48	2,043.32	849.16	183,227.29
106	2,892.48	2,052.68	839.79	181,174.61
107	2,892.48	2,062.09	830.38	179,112.52
108	2,892.48	2,071.54	820.93	177,040.97
109	2,892.48	2,081.04	811.44	174,959.94
110	2,892.48	2,090.58	801.90	172,869.36
111	2,892.48	2,100.16	792.32	170,769.20
112	2,892.48	2,109.78	782.69	168,659.42
113	2,892.48	2,119.45	773.02	166,539.97
114	2,892.48	2,129.17	763.31	164,410.80
115	2,892.48	2,138.93	753.55	162,271.87
116	2,892.48	2,148.73	743.75	160,123.14
117	2,892.48	2,158.58	733.90	157,964.57
118	2,892.48	2,168.47	724.00	155,796.09
119	2,892.48	2,178.41	714.07	153,617.68
120	2,892.48	2,188.39	704.08	151,429.29
121	2,892.48	2,198.42	694.05	149,230.87
122	2,892.48	2,208.50	683.97	147,022.37
123	2,892.48	2,218.62	673.85	144,803.74
124	2,892.48	2,228.79	663.68	142,574.95
125	2,892.48	2,239.01	653.47	140,335.94
126	2,892.48	2,249.27	643.21	138,086.67
127	2,892.48	2,259.58	632.90	135,827.10
128	2,892.48	2,269.93	622.54	133,557.16
129	2,892.48	2,280.34	612.14	131,276.82
130	2,892.48	2,290.79	601.69	128,986.03
131	2,892.48	2,301.29	591.19	126,684.74
132	2,892.48	2,311.84	580.64	124,372.91
133	2,892.48	2,322.43	570.04	122,050.47
134	2,892.48	2,333.08	559.40	119,717.40
135	2,892.48	2,343.77	548.70	117,373.63
136	2,892.48	2,354.51	537.96	115,019.11
137	2,892.48	2,365.30	527.17	112,653.81
138	2,892.48	2,376.15	516.33	110,277.66
139	2,892.48	2,387.04	505.44	107,890.63
140	2,892.48	2,397.98	494.50	105,492.65
141	2,892.48	2,408.97	483.51	103,083.68
142	2,892.48	2,420.01	472.47	100,663.67
143	2,892.48	2,431.10	461.38	98,232.57
144	2,892.48	2,442.24	450.23	95,790.33
145	2,892.48	2,453.44	439.04	93,336.89
146	2,892.48	2,464.68	427.79	90,872.21
147	2,892.48	2,475.98	416.50	88,396.24
148	2,892.48	2,487.33	405.15	85,908.91
149	2,892.48	2,498.73	393.75	83,410.18
150	2,892.48	2,510.18	382.30	80,900.00
151	2,892.48	2,521.68	370.79	78,378.32
152	2,892.48	2,533.24	359.23	75,845.08
153	2,892.48	2,544.85	347.62	73,300.23
154	2,892.48	2,556.52	335.96	70,743.71
155	2,892.48	2,568.23	324.24	68,175.48
156	2,892.48	2,580.00	312.47	65,595.47
157	2,892.48	2,591.83	300.65	63,003.64
158	2,892.48	2,603.71	288.77	60,399.93
159	2,892.48	2,615.64	276.83	57,784.29
160	2,892.48	2,627.63	264.84	55,156.66
161	2,892.48	2,639.67	252.80	52,516.99
162	2,892.48	2,651.77	240.70	49,865.22
163	2,892.48	2,663.93	228.55	47,201.29
164	2,892.48	2,676.14	216.34	44,525.15
165	2,892.48	2,688.40	204.07	41,836.75
166	2,892.48	2,700.72	191.75	39,136.03
167	2,892.48	2,713.10	179.37	36,422.92
168	2,892.48	2,725.54	166.94	33,697.39
169	2,892.48	2,738.03	154.45	30,959.36
170	2,892.48	2,750.58	141.90	28,208.78
171	2,892.48	2,763.19	129.29	25,445.60
172	2,892.48	2,775.85	116.63	22,669.75
173	2,892.48	2,788.57	103.90	19,881.17
174	2,892.48	2,801.35	91.12	17,079.82
175	2,892.48	2,814.19	78.28	14,265.63
176	2,892.48	2,827.09	65.38	11,438.54
177	2,892.48	2,840.05	52.43	8,598.49
178	2,892.48	2,853.07	39.41	5,745.42
179	2,892.48	2,866.14	26.33	2,879.28
180	2,892.48	2,879.28	13.20	0.00