Mortgage Loan of $80,000 for 15 Years at 6.65%

What's the payment on a 15 year home loan for $80k at 6.65% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $703.50

$8,442 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 6.65 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	703.50	260.17	443.33	79,739.83
2	703.50	261.61	441.89	79,478.23
3	703.50	263.06	440.44	79,215.17
4	703.50	264.52	438.98	78,950.65
5	703.50	265.98	437.52	78,684.67
6	703.50	267.46	436.04	78,417.22
7	703.50	268.94	434.56	78,148.28
8	703.50	270.43	433.07	77,877.85
9	703.50	271.93	431.57	77,605.92
10	703.50	273.43	430.07	77,332.49
11	703.50	274.95	428.55	77,057.54
12	703.50	276.47	427.03	76,781.07
13	703.50	278.00	425.50	76,503.06
14	703.50	279.55	423.95	76,223.52
15	703.50	281.09	422.41	75,942.42
16	703.50	282.65	420.85	75,659.77
17	703.50	284.22	419.28	75,375.55
18	703.50	285.79	417.71	75,089.76
19	703.50	287.38	416.12	74,802.38
20	703.50	288.97	414.53	74,513.41
21	703.50	290.57	412.93	74,222.84
22	703.50	292.18	411.32	73,930.66
23	703.50	293.80	409.70	73,636.86
24	703.50	295.43	408.07	73,341.43
25	703.50	297.07	406.43	73,044.37
26	703.50	298.71	404.79	72,745.65
27	703.50	300.37	403.13	72,445.29
28	703.50	302.03	401.47	72,143.25
29	703.50	303.71	399.79	71,839.55
30	703.50	305.39	398.11	71,534.16
31	703.50	307.08	396.42	71,227.08
32	703.50	308.78	394.72	70,918.30
33	703.50	310.49	393.01	70,607.80
34	703.50	312.21	391.28	70,295.59
35	703.50	313.94	389.55	69,981.64
36	703.50	315.68	387.81	69,665.96
37	703.50	317.43	386.07	69,348.52
38	703.50	319.19	384.31	69,029.33
39	703.50	320.96	382.54	68,708.37
40	703.50	322.74	380.76	68,385.63
41	703.50	324.53	378.97	68,061.10
42	703.50	326.33	377.17	67,734.77
43	703.50	328.14	375.36	67,406.63
44	703.50	329.95	373.55	67,076.68
45	703.50	331.78	371.72	66,744.90
46	703.50	333.62	369.88	66,411.27
47	703.50	335.47	368.03	66,075.80
48	703.50	337.33	366.17	65,738.47
49	703.50	339.20	364.30	65,399.27
50	703.50	341.08	362.42	65,058.20
51	703.50	342.97	360.53	64,715.23
52	703.50	344.87	358.63	64,370.36
53	703.50	346.78	356.72	64,023.58
54	703.50	348.70	354.80	63,674.88
55	703.50	350.63	352.86	63,324.24
56	703.50	352.58	350.92	62,971.66
57	703.50	354.53	348.97	62,617.13
58	703.50	356.50	347.00	62,260.63
59	703.50	358.47	345.03	61,902.16
60	703.50	360.46	343.04	61,541.70
61	703.50	362.46	341.04	61,179.25
62	703.50	364.46	339.03	60,814.78
63	703.50	366.48	337.02	60,448.30
64	703.50	368.52	334.98	60,079.78
65	703.50	370.56	332.94	59,709.23
66	703.50	372.61	330.89	59,336.62
67	703.50	374.68	328.82	58,961.94
68	703.50	376.75	326.75	58,585.19
69	703.50	378.84	324.66	58,206.35
70	703.50	380.94	322.56	57,825.41
71	703.50	383.05	320.45	57,442.36
72	703.50	385.17	318.33	57,057.18
73	703.50	387.31	316.19	56,669.88
74	703.50	389.45	314.05	56,280.42
75	703.50	391.61	311.89	55,888.81
76	703.50	393.78	309.72	55,495.03
77	703.50	395.96	307.53	55,099.06
78	703.50	398.16	305.34	54,700.90
79	703.50	400.37	303.13	54,300.54
80	703.50	402.58	300.92	53,897.95
81	703.50	404.82	298.68	53,493.14
82	703.50	407.06	296.44	53,086.08
83	703.50	409.31	294.19	52,676.77
84	703.50	411.58	291.92	52,265.18
85	703.50	413.86	289.64	51,851.32
86	703.50	416.16	287.34	51,435.16
87	703.50	418.46	285.04	51,016.70
88	703.50	420.78	282.72	50,595.92
89	703.50	423.11	280.39	50,172.80
90	703.50	425.46	278.04	49,747.34
91	703.50	427.82	275.68	49,319.53
92	703.50	430.19	273.31	48,889.34
93	703.50	432.57	270.93	48,456.77
94	703.50	434.97	268.53	48,021.80
95	703.50	437.38	266.12	47,584.42
96	703.50	439.80	263.70	47,144.62
97	703.50	442.24	261.26	46,702.38
98	703.50	444.69	258.81	46,257.69
99	703.50	447.15	256.34	45,810.53
100	703.50	449.63	253.87	45,360.90
101	703.50	452.12	251.37	44,908.78
102	703.50	454.63	248.87	44,454.15
103	703.50	457.15	246.35	43,997.00
104	703.50	459.68	243.82	43,537.31
105	703.50	462.23	241.27	43,075.08
106	703.50	464.79	238.71	42,610.29
107	703.50	467.37	236.13	42,142.92
108	703.50	469.96	233.54	41,672.97
109	703.50	472.56	230.94	41,200.40
110	703.50	475.18	228.32	40,725.22
111	703.50	477.81	225.69	40,247.41
112	703.50	480.46	223.04	39,766.95
113	703.50	483.12	220.38	39,283.82
114	703.50	485.80	217.70	38,798.02
115	703.50	488.49	215.01	38,309.53
116	703.50	491.20	212.30	37,818.33
117	703.50	493.92	209.58	37,324.40
118	703.50	496.66	206.84	36,827.74
119	703.50	499.41	204.09	36,328.33
120	703.50	502.18	201.32	35,826.15
121	703.50	504.96	198.54	35,321.19
122	703.50	507.76	195.74	34,813.43
123	703.50	510.58	192.92	34,302.85
124	703.50	513.40	190.09	33,789.45
125	703.50	516.25	187.25	33,273.20
126	703.50	519.11	184.39	32,754.09
127	703.50	521.99	181.51	32,232.10
128	703.50	524.88	178.62	31,707.22
129	703.50	527.79	175.71	31,179.43
130	703.50	530.71	172.79	30,648.72
131	703.50	533.65	169.84	30,115.06
132	703.50	536.61	166.89	29,578.45
133	703.50	539.59	163.91	29,038.86
134	703.50	542.58	160.92	28,496.29
135	703.50	545.58	157.92	27,950.70
136	703.50	548.61	154.89	27,402.10
137	703.50	551.65	151.85	26,850.45
138	703.50	554.70	148.80	26,295.75
139	703.50	557.78	145.72	25,737.97
140	703.50	560.87	142.63	25,177.10
141	703.50	563.98	139.52	24,613.13
142	703.50	567.10	136.40	24,046.02
143	703.50	570.24	133.26	23,475.78
144	703.50	573.40	130.09	22,902.38
145	703.50	576.58	126.92	22,325.79
146	703.50	579.78	123.72	21,746.02
147	703.50	582.99	120.51	21,163.02
148	703.50	586.22	117.28	20,576.80
149	703.50	589.47	114.03	19,987.33
150	703.50	592.74	110.76	19,394.60
151	703.50	596.02	107.48	18,798.58
152	703.50	599.32	104.18	18,199.25
153	703.50	602.65	100.85	17,596.61
154	703.50	605.99	97.51	16,990.62
155	703.50	609.34	94.16	16,381.28
156	703.50	612.72	90.78	15,768.56
157	703.50	616.12	87.38	15,152.44
158	703.50	619.53	83.97	14,532.91
159	703.50	622.96	80.54	13,909.95
160	703.50	626.42	77.08	13,283.53
161	703.50	629.89	73.61	12,653.65
162	703.50	633.38	70.12	12,020.27
163	703.50	636.89	66.61	11,383.38
164	703.50	640.42	63.08	10,742.97
165	703.50	643.97	59.53	10,099.00
166	703.50	647.53	55.97	9,451.47
167	703.50	651.12	52.38	8,800.34
168	703.50	654.73	48.77	8,145.61
169	703.50	658.36	45.14	7,487.25
170	703.50	662.01	41.49	6,825.24
171	703.50	665.68	37.82	6,159.57
172	703.50	669.37	34.13	5,490.20
173	703.50	673.07	30.42	4,817.13
174	703.50	676.80	26.69	4,140.32
175	703.50	680.56	22.94	3,459.77
176	703.50	684.33	19.17	2,775.44
177	703.50	688.12	15.38	2,087.32
178	703.50	691.93	11.57	1,395.39
179	703.50	695.77	7.73	699.62
180	703.50	699.62	3.88	0.00