Mortgage Loan of $357,000 for 15 Years at 5.80%

What's the payment on a 15 year home loan for $357k at 5.80% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,974.13

$35,690 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $357k 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 357,000 loan for 15 years at 5.80 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	2,974.13	1,248.63	1,725.50	355,751.37
2	2,974.13	1,254.67	1,719.46	354,496.70
3	2,974.13	1,260.73	1,713.40	353,235.97
4	2,974.13	1,266.82	1,707.31	351,969.15
5	2,974.13	1,272.95	1,701.18	350,696.20
6	2,974.13	1,279.10	1,695.03	349,417.10
7	2,974.13	1,285.28	1,688.85	348,131.82
8	2,974.13	1,291.49	1,682.64	346,840.33
9	2,974.13	1,297.74	1,676.39	345,542.59
10	2,974.13	1,304.01	1,670.12	344,238.58
11	2,974.13	1,310.31	1,663.82	342,928.27
12	2,974.13	1,316.64	1,657.49	341,611.63
13	2,974.13	1,323.01	1,651.12	340,288.62
14	2,974.13	1,329.40	1,644.73	338,959.22
15	2,974.13	1,335.83	1,638.30	337,623.39
16	2,974.13	1,342.28	1,631.85	336,281.11
17	2,974.13	1,348.77	1,625.36	334,932.34
18	2,974.13	1,355.29	1,618.84	333,577.04
19	2,974.13	1,361.84	1,612.29	332,215.20
20	2,974.13	1,368.42	1,605.71	330,846.78
21	2,974.13	1,375.04	1,599.09	329,471.74
22	2,974.13	1,381.68	1,592.45	328,090.06
23	2,974.13	1,388.36	1,585.77	326,701.69
24	2,974.13	1,395.07	1,579.06	325,306.62
25	2,974.13	1,401.82	1,572.32	323,904.81
26	2,974.13	1,408.59	1,565.54	322,496.22
27	2,974.13	1,415.40	1,558.73	321,080.82
28	2,974.13	1,422.24	1,551.89	319,658.58
29	2,974.13	1,429.11	1,545.02	318,229.46
30	2,974.13	1,436.02	1,538.11	316,793.44
31	2,974.13	1,442.96	1,531.17	315,350.48
32	2,974.13	1,449.94	1,524.19	313,900.54
33	2,974.13	1,456.94	1,517.19	312,443.60
34	2,974.13	1,463.99	1,510.14	310,979.61
35	2,974.13	1,471.06	1,503.07	309,508.55
36	2,974.13	1,478.17	1,495.96	308,030.37
37	2,974.13	1,485.32	1,488.81	306,545.06
38	2,974.13	1,492.50	1,481.63	305,052.56
39	2,974.13	1,499.71	1,474.42	303,552.85
40	2,974.13	1,506.96	1,467.17	302,045.89
41	2,974.13	1,514.24	1,459.89	300,531.65
42	2,974.13	1,521.56	1,452.57	299,010.09
43	2,974.13	1,528.92	1,445.22	297,481.17
44	2,974.13	1,536.31	1,437.83	295,944.87
45	2,974.13	1,543.73	1,430.40	294,401.14
46	2,974.13	1,551.19	1,422.94	292,849.95
47	2,974.13	1,558.69	1,415.44	291,291.26
48	2,974.13	1,566.22	1,407.91	289,725.03
49	2,974.13	1,573.79	1,400.34	288,151.24
50	2,974.13	1,581.40	1,392.73	286,569.84
51	2,974.13	1,589.04	1,385.09	284,980.80
52	2,974.13	1,596.72	1,377.41	283,384.07
53	2,974.13	1,604.44	1,369.69	281,779.63
54	2,974.13	1,612.20	1,361.93	280,167.44
55	2,974.13	1,619.99	1,354.14	278,547.45
56	2,974.13	1,627.82	1,346.31	276,919.63
57	2,974.13	1,635.69	1,338.44	275,283.94
58	2,974.13	1,643.59	1,330.54	273,640.35
59	2,974.13	1,651.54	1,322.60	271,988.82
60	2,974.13	1,659.52	1,314.61	270,329.30
61	2,974.13	1,667.54	1,306.59	268,661.76
62	2,974.13	1,675.60	1,298.53	266,986.16
63	2,974.13	1,683.70	1,290.43	265,302.46
64	2,974.13	1,691.84	1,282.30	263,610.63
65	2,974.13	1,700.01	1,274.12	261,910.61
66	2,974.13	1,708.23	1,265.90	260,202.38
67	2,974.13	1,716.49	1,257.64	258,485.90
68	2,974.13	1,724.78	1,249.35	256,761.12
69	2,974.13	1,733.12	1,241.01	255,028.00
70	2,974.13	1,741.50	1,232.64	253,286.50
71	2,974.13	1,749.91	1,224.22	251,536.59
72	2,974.13	1,758.37	1,215.76	249,778.22
73	2,974.13	1,766.87	1,207.26	248,011.35
74	2,974.13	1,775.41	1,198.72	246,235.94
75	2,974.13	1,783.99	1,190.14	244,451.95
76	2,974.13	1,792.61	1,181.52	242,659.34
77	2,974.13	1,801.28	1,172.85	240,858.06
78	2,974.13	1,809.98	1,164.15	239,048.08
79	2,974.13	1,818.73	1,155.40	237,229.34
80	2,974.13	1,827.52	1,146.61	235,401.82
81	2,974.13	1,836.36	1,137.78	233,565.47
82	2,974.13	1,845.23	1,128.90	231,720.24
83	2,974.13	1,854.15	1,119.98	229,866.09
84	2,974.13	1,863.11	1,111.02	228,002.97
85	2,974.13	1,872.12	1,102.01	226,130.86
86	2,974.13	1,881.16	1,092.97	224,249.69
87	2,974.13	1,890.26	1,083.87	222,359.44
88	2,974.13	1,899.39	1,074.74	220,460.04
89	2,974.13	1,908.57	1,065.56	218,551.47
90	2,974.13	1,917.80	1,056.33	216,633.67
91	2,974.13	1,927.07	1,047.06	214,706.60
92	2,974.13	1,936.38	1,037.75	212,770.22
93	2,974.13	1,945.74	1,028.39	210,824.48
94	2,974.13	1,955.15	1,018.98	208,869.33
95	2,974.13	1,964.60	1,009.54	206,904.74
96	2,974.13	1,974.09	1,000.04	204,930.65
97	2,974.13	1,983.63	990.50	202,947.01
98	2,974.13	1,993.22	980.91	200,953.79
99	2,974.13	2,002.85	971.28	198,950.94
100	2,974.13	2,012.53	961.60	196,938.40
101	2,974.13	2,022.26	951.87	194,916.14
102	2,974.13	2,032.04	942.09	192,884.11
103	2,974.13	2,041.86	932.27	190,842.25
104	2,974.13	2,051.73	922.40	188,790.52
105	2,974.13	2,061.64	912.49	186,728.88
106	2,974.13	2,071.61	902.52	184,657.27
107	2,974.13	2,081.62	892.51	182,575.65
108	2,974.13	2,091.68	882.45	180,483.97
109	2,974.13	2,101.79	872.34	178,382.18
110	2,974.13	2,111.95	862.18	176,270.23
111	2,974.13	2,122.16	851.97	174,148.07
112	2,974.13	2,132.42	841.72	172,015.65
113	2,974.13	2,142.72	831.41	169,872.93
114	2,974.13	2,153.08	821.05	167,719.85
115	2,974.13	2,163.48	810.65	165,556.37
116	2,974.13	2,173.94	800.19	163,382.43
117	2,974.13	2,184.45	789.68	161,197.98
118	2,974.13	2,195.01	779.12	159,002.97
119	2,974.13	2,205.62	768.51	156,797.35
120	2,974.13	2,216.28	757.85	154,581.08
121	2,974.13	2,226.99	747.14	152,354.09
122	2,974.13	2,237.75	736.38	150,116.34
123	2,974.13	2,248.57	725.56	147,867.77
124	2,974.13	2,259.44	714.69	145,608.33
125	2,974.13	2,270.36	703.77	143,337.97
126	2,974.13	2,281.33	692.80	141,056.64
127	2,974.13	2,292.36	681.77	138,764.29
128	2,974.13	2,303.44	670.69	136,460.85
129	2,974.13	2,314.57	659.56	134,146.28
130	2,974.13	2,325.76	648.37	131,820.52
131	2,974.13	2,337.00	637.13	129,483.52
132	2,974.13	2,348.29	625.84	127,135.23
133	2,974.13	2,359.64	614.49	124,775.59
134	2,974.13	2,371.05	603.08	122,404.54
135	2,974.13	2,382.51	591.62	120,022.03
136	2,974.13	2,394.02	580.11	117,628.00
137	2,974.13	2,405.60	568.54	115,222.41
138	2,974.13	2,417.22	556.91	112,805.19
139	2,974.13	2,428.91	545.23	110,376.28
140	2,974.13	2,440.65	533.49	107,935.64
141	2,974.13	2,452.44	521.69	105,483.19
142	2,974.13	2,464.30	509.84	103,018.90
143	2,974.13	2,476.21	497.92	100,542.69
144	2,974.13	2,488.17	485.96	98,054.52
145	2,974.13	2,500.20	473.93	95,554.32
146	2,974.13	2,512.28	461.85	93,042.03
147	2,974.13	2,524.43	449.70	90,517.61
148	2,974.13	2,536.63	437.50	87,980.98
149	2,974.13	2,548.89	425.24	85,432.09
150	2,974.13	2,561.21	412.92	82,870.88
151	2,974.13	2,573.59	400.54	80,297.29
152	2,974.13	2,586.03	388.10	77,711.26
153	2,974.13	2,598.53	375.60	75,112.74
154	2,974.13	2,611.09	363.04	72,501.65
155	2,974.13	2,623.71	350.42	69,877.94
156	2,974.13	2,636.39	337.74	67,241.56
157	2,974.13	2,649.13	325.00	64,592.43
158	2,974.13	2,661.93	312.20	61,930.49
159	2,974.13	2,674.80	299.33	59,255.69
160	2,974.13	2,687.73	286.40	56,567.96
161	2,974.13	2,700.72	273.41	53,867.25
162	2,974.13	2,713.77	260.36	51,153.47
163	2,974.13	2,726.89	247.24	48,426.58
164	2,974.13	2,740.07	234.06	45,686.52
165	2,974.13	2,753.31	220.82	42,933.20
166	2,974.13	2,766.62	207.51	40,166.58
167	2,974.13	2,779.99	194.14	37,386.59
168	2,974.13	2,793.43	180.70	34,593.16
169	2,974.13	2,806.93	167.20	31,786.23
170	2,974.13	2,820.50	153.63	28,965.73
171	2,974.13	2,834.13	140.00	26,131.60
172	2,974.13	2,847.83	126.30	23,283.78
173	2,974.13	2,861.59	112.54	20,422.18
174	2,974.13	2,875.42	98.71	17,546.76
175	2,974.13	2,889.32	84.81	14,657.44
176	2,974.13	2,903.29	70.84	11,754.15
177	2,974.13	2,917.32	56.81	8,836.83
178	2,974.13	2,931.42	42.71	5,905.41
179	2,974.13	2,945.59	28.54	2,959.82
180	2,974.13	2,959.82	14.31	0.00