Mortgage Loan of $80,000 for 15 Years at 5.50%

What's the payment on a 15 year home loan for $80k at 5.50% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $653.67

$7,844 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $80k 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 80,000 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	653.67	287.00	366.67	79,713.00
2	653.67	288.32	365.35	79,424.68
3	653.67	289.64	364.03	79,135.05
4	653.67	290.96	362.70	78,844.08
5	653.67	292.30	361.37	78,551.78
6	653.67	293.64	360.03	78,258.15
7	653.67	294.98	358.68	77,963.16
8	653.67	296.34	357.33	77,666.83
9	653.67	297.69	355.97	77,369.13
10	653.67	299.06	354.61	77,070.08
11	653.67	300.43	353.24	76,769.65
12	653.67	301.81	351.86	76,467.84
13	653.67	303.19	350.48	76,164.65
14	653.67	304.58	349.09	75,860.07
15	653.67	305.97	347.69	75,554.10
16	653.67	307.38	346.29	75,246.72
17	653.67	308.79	344.88	74,937.94
18	653.67	310.20	343.47	74,627.73
19	653.67	311.62	342.04	74,316.11
20	653.67	313.05	340.62	74,003.06
21	653.67	314.49	339.18	73,688.57
22	653.67	315.93	337.74	73,372.65
23	653.67	317.38	336.29	73,055.27
24	653.67	318.83	334.84	72,736.44
25	653.67	320.29	333.38	72,416.15
26	653.67	321.76	331.91	72,094.39
27	653.67	323.23	330.43	71,771.16
28	653.67	324.72	328.95	71,446.44
29	653.67	326.20	327.46	71,120.24
30	653.67	327.70	325.97	70,792.54
31	653.67	329.20	324.47	70,463.34
32	653.67	330.71	322.96	70,132.63
33	653.67	332.23	321.44	69,800.40
34	653.67	333.75	319.92	69,466.65
35	653.67	335.28	318.39	69,131.37
36	653.67	336.81	316.85	68,794.56
37	653.67	338.36	315.31	68,456.20
38	653.67	339.91	313.76	68,116.29
39	653.67	341.47	312.20	67,774.83
40	653.67	343.03	310.63	67,431.79
41	653.67	344.60	309.06	67,087.19
42	653.67	346.18	307.48	66,741.01
43	653.67	347.77	305.90	66,393.23
44	653.67	349.36	304.30	66,043.87
45	653.67	350.97	302.70	65,692.90
46	653.67	352.57	301.09	65,340.33
47	653.67	354.19	299.48	64,986.14
48	653.67	355.81	297.85	64,630.33
49	653.67	357.44	296.22	64,272.88
50	653.67	359.08	294.58	63,913.80
51	653.67	360.73	292.94	63,553.07
52	653.67	362.38	291.28	63,190.69
53	653.67	364.04	289.62	62,826.65
54	653.67	365.71	287.96	62,460.93
55	653.67	367.39	286.28	62,093.55
56	653.67	369.07	284.60	61,724.48
57	653.67	370.76	282.90	61,353.71
58	653.67	372.46	281.20	60,981.25
59	653.67	374.17	279.50	60,607.08
60	653.67	375.88	277.78	60,231.20
61	653.67	377.61	276.06	59,853.59
62	653.67	379.34	274.33	59,474.25
63	653.67	381.08	272.59	59,093.18
64	653.67	382.82	270.84	58,710.35
65	653.67	384.58	269.09	58,325.78
66	653.67	386.34	267.33	57,939.43
67	653.67	388.11	265.56	57,551.32
68	653.67	389.89	263.78	57,161.43
69	653.67	391.68	261.99	56,769.76
70	653.67	393.47	260.19	56,376.28
71	653.67	395.28	258.39	55,981.01
72	653.67	397.09	256.58	55,583.92
73	653.67	398.91	254.76	55,185.02
74	653.67	400.74	252.93	54,784.28
75	653.67	402.57	251.09	54,381.71
76	653.67	404.42	249.25	53,977.29
77	653.67	406.27	247.40	53,571.02
78	653.67	408.13	245.53	53,162.89
79	653.67	410.00	243.66	52,752.88
80	653.67	411.88	241.78	52,341.00
81	653.67	413.77	239.90	51,927.23
82	653.67	415.67	238.00	51,511.56
83	653.67	417.57	236.09	51,093.99
84	653.67	419.49	234.18	50,674.50
85	653.67	421.41	232.26	50,253.10
86	653.67	423.34	230.33	49,829.76
87	653.67	425.28	228.39	49,404.48
88	653.67	427.23	226.44	48,977.25
89	653.67	429.19	224.48	48,548.06
90	653.67	431.15	222.51	48,116.90
91	653.67	433.13	220.54	47,683.77
92	653.67	435.12	218.55	47,248.66
93	653.67	437.11	216.56	46,811.55
94	653.67	439.11	214.55	46,372.43
95	653.67	441.13	212.54	45,931.31
96	653.67	443.15	210.52	45,488.16
97	653.67	445.18	208.49	45,042.98
98	653.67	447.22	206.45	44,595.76
99	653.67	449.27	204.40	44,146.49
100	653.67	451.33	202.34	43,695.16
101	653.67	453.40	200.27	43,241.76
102	653.67	455.48	198.19	42,786.29
103	653.67	457.56	196.10	42,328.72
104	653.67	459.66	194.01	41,869.06
105	653.67	461.77	191.90	41,407.30
106	653.67	463.88	189.78	40,943.41
107	653.67	466.01	187.66	40,477.40
108	653.67	468.15	185.52	40,009.26
109	653.67	470.29	183.38	39,538.97
110	653.67	472.45	181.22	39,066.52
111	653.67	474.61	179.05	38,591.91
112	653.67	476.79	176.88	38,115.12
113	653.67	478.97	174.69	37,636.15
114	653.67	481.17	172.50	37,154.98
115	653.67	483.37	170.29	36,671.61
116	653.67	485.59	168.08	36,186.02
117	653.67	487.81	165.85	35,698.21
118	653.67	490.05	163.62	35,208.16
119	653.67	492.30	161.37	34,715.86
120	653.67	494.55	159.11	34,221.31
121	653.67	496.82	156.85	33,724.49
122	653.67	499.10	154.57	33,225.39
123	653.67	501.38	152.28	32,724.01
124	653.67	503.68	149.99	32,220.33
125	653.67	505.99	147.68	31,714.34
126	653.67	508.31	145.36	31,206.03
127	653.67	510.64	143.03	30,695.39
128	653.67	512.98	140.69	30,182.41
129	653.67	515.33	138.34	29,667.08
130	653.67	517.69	135.97	29,149.39
131	653.67	520.07	133.60	28,629.32
132	653.67	522.45	131.22	28,106.87
133	653.67	524.84	128.82	27,582.03
134	653.67	527.25	126.42	27,054.78
135	653.67	529.67	124.00	26,525.11
136	653.67	532.09	121.57	25,993.02
137	653.67	534.53	119.13	25,458.49
138	653.67	536.98	116.68	24,921.51
139	653.67	539.44	114.22	24,382.06
140	653.67	541.92	111.75	23,840.15
141	653.67	544.40	109.27	23,295.75
142	653.67	546.89	106.77	22,748.85
143	653.67	549.40	104.27	22,199.45
144	653.67	551.92	101.75	21,647.53
145	653.67	554.45	99.22	21,093.08
146	653.67	556.99	96.68	20,536.09
147	653.67	559.54	94.12	19,976.55
148	653.67	562.11	91.56	19,414.44
149	653.67	564.68	88.98	18,849.76
150	653.67	567.27	86.39	18,282.49
151	653.67	569.87	83.79	17,712.61
152	653.67	572.48	81.18	17,140.13
153	653.67	575.11	78.56	16,565.02
154	653.67	577.74	75.92	15,987.28
155	653.67	580.39	73.28	15,406.89
156	653.67	583.05	70.61	14,823.84
157	653.67	585.72	67.94	14,238.11
158	653.67	588.41	65.26	13,649.70
159	653.67	591.11	62.56	13,058.60
160	653.67	593.81	59.85	12,464.78
161	653.67	596.54	57.13	11,868.25
162	653.67	599.27	54.40	11,268.98
163	653.67	602.02	51.65	10,666.96
164	653.67	604.78	48.89	10,062.18
165	653.67	607.55	46.12	9,454.63
166	653.67	610.33	43.33	8,844.30
167	653.67	613.13	40.54	8,231.17
168	653.67	615.94	37.73	7,615.23
169	653.67	618.76	34.90	6,996.47
170	653.67	621.60	32.07	6,374.87
171	653.67	624.45	29.22	5,750.42
172	653.67	627.31	26.36	5,123.11
173	653.67	630.19	23.48	4,492.92
174	653.67	633.07	20.59	3,859.85
175	653.67	635.98	17.69	3,223.87
176	653.67	638.89	14.78	2,584.98
177	653.67	641.82	11.85	1,943.16
178	653.67	644.76	8.91	1,298.40
179	653.67	647.72	5.95	650.68
180	653.67	650.68	2.98	0.00