Mortgage Loan of $80,000 for 15 Years at 6.125%

What's the payment on a 15 year home loan for $80k at 6.125% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $680.50

$8,166 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 6.125 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	680.50	272.17	408.33	79,727.83
2	680.50	273.56	406.94	79,454.28
3	680.50	274.95	405.55	79,179.33
4	680.50	276.36	404.14	78,902.97
5	680.50	277.77	402.73	78,625.20
6	680.50	279.18	401.32	78,346.02
7	680.50	280.61	399.89	78,065.41
8	680.50	282.04	398.46	77,783.37
9	680.50	283.48	397.02	77,499.89
10	680.50	284.93	395.57	77,214.96
11	680.50	286.38	394.12	76,928.58
12	680.50	287.84	392.66	76,640.74
13	680.50	289.31	391.19	76,351.42
14	680.50	290.79	389.71	76,060.63
15	680.50	292.27	388.23	75,768.36
16	680.50	293.77	386.73	75,474.59
17	680.50	295.27	385.23	75,179.33
18	680.50	296.77	383.73	74,882.56
19	680.50	298.29	382.21	74,584.27
20	680.50	299.81	380.69	74,284.46
21	680.50	301.34	379.16	73,983.12
22	680.50	302.88	377.62	73,680.24
23	680.50	304.42	376.08	73,375.82
24	680.50	305.98	374.52	73,069.84
25	680.50	307.54	372.96	72,762.30
26	680.50	309.11	371.39	72,453.19
27	680.50	310.69	369.81	72,142.51
28	680.50	312.27	368.23	71,830.23
29	680.50	313.87	366.63	71,516.37
30	680.50	315.47	365.03	71,200.90
31	680.50	317.08	363.42	70,883.82
32	680.50	318.70	361.80	70,565.12
33	680.50	320.32	360.18	70,244.80
34	680.50	321.96	358.54	69,922.84
35	680.50	323.60	356.90	69,599.24
36	680.50	325.25	355.25	69,273.98
37	680.50	326.91	353.59	68,947.07
38	680.50	328.58	351.92	68,618.49
39	680.50	330.26	350.24	68,288.23
40	680.50	331.95	348.55	67,956.28
41	680.50	333.64	346.86	67,622.64
42	680.50	335.34	345.16	67,287.30
43	680.50	337.05	343.45	66,950.25
44	680.50	338.77	341.73	66,611.47
45	680.50	340.50	340.00	66,270.97
46	680.50	342.24	338.26	65,928.72
47	680.50	343.99	336.51	65,584.74
48	680.50	345.74	334.76	65,238.99
49	680.50	347.51	332.99	64,891.48
50	680.50	349.28	331.22	64,542.20
51	680.50	351.07	329.43	64,191.13
52	680.50	352.86	327.64	63,838.28
53	680.50	354.66	325.84	63,483.62
54	680.50	356.47	324.03	63,127.15
55	680.50	358.29	322.21	62,768.86
56	680.50	360.12	320.38	62,408.74
57	680.50	361.96	318.54	62,046.79
58	680.50	363.80	316.70	61,682.98
59	680.50	365.66	314.84	61,317.32
60	680.50	367.53	312.97	60,949.80
61	680.50	369.40	311.10	60,580.40
62	680.50	371.29	309.21	60,209.11
63	680.50	373.18	307.32	59,835.93
64	680.50	375.09	305.41	59,460.84
65	680.50	377.00	303.50	59,083.84
66	680.50	378.93	301.57	58,704.91
67	680.50	380.86	299.64	58,324.05
68	680.50	382.80	297.70	57,941.24
69	680.50	384.76	295.74	57,556.49
70	680.50	386.72	293.78	57,169.76
71	680.50	388.70	291.80	56,781.07
72	680.50	390.68	289.82	56,390.39
73	680.50	392.67	287.83	55,997.71
74	680.50	394.68	285.82	55,603.04
75	680.50	396.69	283.81	55,206.34
76	680.50	398.72	281.78	54,807.63
77	680.50	400.75	279.75	54,406.87
78	680.50	402.80	277.70	54,004.07
79	680.50	404.85	275.65	53,599.22
80	680.50	406.92	273.58	53,192.30
81	680.50	409.00	271.50	52,783.30
82	680.50	411.09	269.41	52,372.22
83	680.50	413.18	267.32	51,959.03
84	680.50	415.29	265.21	51,543.74
85	680.50	417.41	263.09	51,126.33
86	680.50	419.54	260.96	50,706.79
87	680.50	421.68	258.82	50,285.10
88	680.50	423.84	256.66	49,861.27
89	680.50	426.00	254.50	49,435.27
90	680.50	428.17	252.33	49,007.09
91	680.50	430.36	250.14	48,576.73
92	680.50	432.56	247.94	48,144.18
93	680.50	434.76	245.74	47,709.41
94	680.50	436.98	243.52	47,272.43
95	680.50	439.21	241.29	46,833.22
96	680.50	441.46	239.04	46,391.76
97	680.50	443.71	236.79	45,948.05
98	680.50	445.97	234.53	45,502.08
99	680.50	448.25	232.25	45,053.83
100	680.50	450.54	229.96	44,603.29
101	680.50	452.84	227.66	44,150.45
102	680.50	455.15	225.35	43,695.30
103	680.50	457.47	223.03	43,237.83
104	680.50	459.81	220.69	42,778.03
105	680.50	462.15	218.35	42,315.87
106	680.50	464.51	215.99	41,851.36
107	680.50	466.88	213.62	41,384.47
108	680.50	469.27	211.23	40,915.21
109	680.50	471.66	208.84	40,443.55
110	680.50	474.07	206.43	39,969.48
111	680.50	476.49	204.01	39,492.99
112	680.50	478.92	201.58	39,014.07
113	680.50	481.37	199.13	38,532.70
114	680.50	483.82	196.68	38,048.88
115	680.50	486.29	194.21	37,562.59
116	680.50	488.77	191.73	37,073.81
117	680.50	491.27	189.23	36,582.54
118	680.50	493.78	186.72	36,088.77
119	680.50	496.30	184.20	35,592.47
120	680.50	498.83	181.67	35,093.64
121	680.50	501.38	179.12	34,592.26
122	680.50	503.94	176.56	34,088.33
123	680.50	506.51	173.99	33,581.82
124	680.50	509.09	171.41	33,072.73
125	680.50	511.69	168.81	32,561.04
126	680.50	514.30	166.20	32,046.73
127	680.50	516.93	163.57	31,529.80
128	680.50	519.57	160.93	31,010.24
129	680.50	522.22	158.28	30,488.02
130	680.50	524.88	155.62	29,963.14
131	680.50	527.56	152.94	29,435.57
132	680.50	530.26	150.24	28,905.32
133	680.50	532.96	147.54	28,372.35
134	680.50	535.68	144.82	27,836.67
135	680.50	538.42	142.08	27,298.25
136	680.50	541.17	139.33	26,757.09
137	680.50	543.93	136.57	26,213.16
138	680.50	546.70	133.80	25,666.46
139	680.50	549.49	131.01	25,116.96
140	680.50	552.30	128.20	24,564.67
141	680.50	555.12	125.38	24,009.55
142	680.50	557.95	122.55	23,451.60
143	680.50	560.80	119.70	22,890.80
144	680.50	563.66	116.84	22,327.14
145	680.50	566.54	113.96	21,760.60
146	680.50	569.43	111.07	21,191.17
147	680.50	572.34	108.16	20,618.83
148	680.50	575.26	105.24	20,043.57
149	680.50	578.19	102.31	19,465.38
150	680.50	581.15	99.35	18,884.23
151	680.50	584.11	96.39	18,300.12
152	680.50	587.09	93.41	17,713.03
153	680.50	590.09	90.41	17,122.94
154	680.50	593.10	87.40	16,529.84
155	680.50	596.13	84.37	15,933.71
156	680.50	599.17	81.33	15,334.54
157	680.50	602.23	78.27	14,732.31
158	680.50	605.30	75.20	14,127.00
159	680.50	608.39	72.11	13,518.61
160	680.50	611.50	69.00	12,907.11
161	680.50	614.62	65.88	12,292.49
162	680.50	617.76	62.74	11,674.73
163	680.50	620.91	59.59	11,053.82
164	680.50	624.08	56.42	10,429.74
165	680.50	627.26	53.24	9,802.48
166	680.50	630.47	50.03	9,172.01
167	680.50	633.68	46.82	8,538.33
168	680.50	636.92	43.58	7,901.41
169	680.50	640.17	40.33	7,261.24
170	680.50	643.44	37.06	6,617.80
171	680.50	646.72	33.78	5,971.08
172	680.50	650.02	30.48	5,321.06
173	680.50	653.34	27.16	4,667.72
174	680.50	656.68	23.82	4,011.04
175	680.50	660.03	20.47	3,351.01
176	680.50	663.40	17.10	2,687.62
177	680.50	666.78	13.72	2,020.84
178	680.50	670.19	10.31	1,350.65
179	680.50	673.61	6.89	677.04
180	680.50	677.04	3.46	0.00