Loan | Mortgage | Car | Commercial | Student | Biweekly | Extra Payments | Payoff | Excel |
12 Year Loan Calculator to calculate the interest and monthly payment for a fixed interest rate 12-year loan. The 12 year mortgage calculator will calculate the total interest payment and the overall costs of the mortgage.
12 Year Mortgage Calculator |
|
Loan Amount: |
$120,000.00 |
Monthly Payment: |
$1,146.33 |
Total # Of Payments: |
144 |
Start Date: |
Oct, 2024 |
Payoff Date: |
Sep, 2036 |
Total Interest Paid: |
$45,071.72 |
Total Payment: |
$165,071.72 |
12 Year Amortization Schedule |
||||||
Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
---|---|---|---|---|---|---|
Oct, 2024 | 1 | $560.00 | $586.33 | $1,146.33 | $119,413.67 | |
Nov, 2024 | 2 | $557.26 | $589.07 | $1,146.33 | $118,824.60 | |
Dec, 2024 | 3 | $554.51 | $591.82 | $1,146.33 | $118,232.78 | |
Jan, 2025 | 4 | $551.75 | $594.58 | $1,146.33 | $117,638.21 | |
Feb, 2025 | 5 | $548.98 | $597.35 | $1,146.33 | $117,040.85 | |
Mar, 2025 | 6 | $546.19 | $600.14 | $1,146.33 | $116,440.71 | |
Apr, 2025 | 7 | $543.39 | $602.94 | $1,146.33 | $115,837.77 | |
May, 2025 | 8 | $540.58 | $605.76 | $1,146.33 | $115,232.02 | |
Jun, 2025 | 9 | $537.75 | $608.58 | $1,146.33 | $114,623.43 | |
Jul, 2025 | 10 | $534.91 | $611.42 | $1,146.33 | $114,012.01 | |
Aug, 2025 | 11 | $532.06 | $614.28 | $1,146.33 | $113,397.74 | |
Sep, 2025 | 12 | $529.19 | $617.14 | $1,146.33 | $112,780.59 | |
Oct, 2025 | 13 | $526.31 | $620.02 | $1,146.33 | $112,160.57 | |
Nov, 2025 | 14 | $523.42 | $622.92 | $1,146.33 | $111,537.66 | |
Dec, 2025 | 15 | $520.51 | $625.82 | $1,146.33 | $110,911.83 | |
Jan, 2026 | 16 | $517.59 | $628.74 | $1,146.33 | $110,283.09 | |
Feb, 2026 | 17 | $514.65 | $631.68 | $1,146.33 | $109,651.41 | |
Mar, 2026 | 18 | $511.71 | $634.62 | $1,146.33 | $109,016.79 | |
Apr, 2026 | 19 | $508.75 | $637.59 | $1,146.33 | $108,379.20 | |
May, 2026 | 20 | $505.77 | $640.56 | $1,146.33 | $107,738.64 | |
Jun, 2026 | 21 | $502.78 | $643.55 | $1,146.33 | $107,095.09 | |
Jul, 2026 | 22 | $499.78 | $646.55 | $1,146.33 | $106,448.54 | |
Aug, 2026 | 23 | $496.76 | $649.57 | $1,146.33 | $105,798.96 | |
Sep, 2026 | 24 | $493.73 | $652.60 | $1,146.33 | $105,146.36 | |
Oct, 2026 | 25 | $490.68 | $655.65 | $1,146.33 | $104,490.71 | |
Nov, 2026 | 26 | $487.62 | $658.71 | $1,146.33 | $103,832.00 | |
Dec, 2026 | 27 | $484.55 | $661.78 | $1,146.33 | $103,170.22 | |
Jan, 2027 | 28 | $481.46 | $664.87 | $1,146.33 | $102,505.35 | |
Feb, 2027 | 29 | $478.36 | $667.97 | $1,146.33 | $101,837.38 | |
Mar, 2027 | 30 | $475.24 | $671.09 | $1,146.33 | $101,166.29 | |
Apr, 2027 | 31 | $472.11 | $674.22 | $1,146.33 | $100,492.07 | |
May, 2027 | 32 | $468.96 | $677.37 | $1,146.33 | $99,814.70 | |
Jun, 2027 | 33 | $465.80 | $680.53 | $1,146.33 | $99,134.17 | |
Jul, 2027 | 34 | $462.63 | $683.71 | $1,146.33 | $98,450.46 | |
Aug, 2027 | 35 | $459.44 | $686.90 | $1,146.33 | $97,763.57 | |
Sep, 2027 | 36 | $456.23 | $690.10 | $1,146.33 | $97,073.47 | |
Oct, 2027 | 37 | $453.01 | $693.32 | $1,146.33 | $96,380.14 | |
Nov, 2027 | 38 | $449.77 | $696.56 | $1,146.33 | $95,683.59 | |
Dec, 2027 | 39 | $446.52 | $699.81 | $1,146.33 | $94,983.78 | |
Jan, 2028 | 40 | $443.26 | $703.07 | $1,146.33 | $94,280.71 | |
Feb, 2028 | 41 | $439.98 | $706.35 | $1,146.33 | $93,574.35 | |
Mar, 2028 | 42 | $436.68 | $709.65 | $1,146.33 | $92,864.70 | |
Apr, 2028 | 43 | $433.37 | $712.96 | $1,146.33 | $92,151.74 | |
May, 2028 | 44 | $430.04 | $716.29 | $1,146.33 | $91,435.45 | |
Jun, 2028 | 45 | $426.70 | $719.63 | $1,146.33 | $90,715.81 | |
Jul, 2028 | 46 | $423.34 | $722.99 | $1,146.33 | $89,992.82 | |
Aug, 2028 | 47 | $419.97 | $726.36 | $1,146.33 | $89,266.46 | |
Sep, 2028 | 48 | $416.58 | $729.75 | $1,146.33 | $88,536.70 | |
Oct, 2028 | 49 | $413.17 | $733.16 | $1,146.33 | $87,803.54 | |
Nov, 2028 | 50 | $409.75 | $736.58 | $1,146.33 | $87,066.96 | |
Dec, 2028 | 51 | $406.31 | $740.02 | $1,146.33 | $86,326.94 | |
Jan, 2029 | 52 | $402.86 | $743.47 | $1,146.33 | $85,583.47 | |
Feb, 2029 | 53 | $399.39 | $746.94 | $1,146.33 | $84,836.53 | |
Mar, 2029 | 54 | $395.90 | $750.43 | $1,146.33 | $84,086.10 | |
Apr, 2029 | 55 | $392.40 | $753.93 | $1,146.33 | $83,332.17 | |
May, 2029 | 56 | $388.88 | $757.45 | $1,146.33 | $82,574.72 | |
Jun, 2029 | 57 | $385.35 | $760.98 | $1,146.33 | $81,813.74 | |
Jul, 2029 | 58 | $381.80 | $764.53 | $1,146.33 | $81,049.21 | |
Aug, 2029 | 59 | $378.23 | $768.10 | $1,146.33 | $80,281.10 | |
Sep, 2029 | 60 | $374.65 | $771.69 | $1,146.33 | $79,509.42 | |
Oct, 2029 | 61 | $371.04 | $775.29 | $1,146.33 | $78,734.13 | |
Nov, 2029 | 62 | $367.43 | $778.91 | $1,146.33 | $77,955.23 | |
Dec, 2029 | 63 | $363.79 | $782.54 | $1,146.33 | $77,172.69 | |
Jan, 2030 | 64 | $360.14 | $786.19 | $1,146.33 | $76,386.49 | |
Feb, 2030 | 65 | $356.47 | $789.86 | $1,146.33 | $75,596.63 | |
Mar, 2030 | 66 | $352.78 | $793.55 | $1,146.33 | $74,803.08 | |
Apr, 2030 | 67 | $349.08 | $797.25 | $1,146.33 | $74,005.83 | |
May, 2030 | 68 | $345.36 | $800.97 | $1,146.33 | $73,204.86 | |
Jun, 2030 | 69 | $341.62 | $804.71 | $1,146.33 | $72,400.16 | |
Jul, 2030 | 70 | $337.87 | $808.46 | $1,146.33 | $71,591.69 | |
Aug, 2030 | 71 | $334.09 | $812.24 | $1,146.33 | $70,779.45 | |
Sep, 2030 | 72 | $330.30 | $816.03 | $1,146.33 | $69,963.43 | |
Oct, 2030 | 73 | $326.50 | $819.84 | $1,146.33 | $69,143.59 | |
Nov, 2030 | 74 | $322.67 | $823.66 | $1,146.33 | $68,319.93 | |
Dec, 2030 | 75 | $318.83 | $827.51 | $1,146.33 | $67,492.43 | |
Jan, 2031 | 76 | $314.96 | $831.37 | $1,146.33 | $66,661.06 | |
Feb, 2031 | 77 | $311.08 | $835.25 | $1,146.33 | $65,825.81 | |
Mar, 2031 | 78 | $307.19 | $839.14 | $1,146.33 | $64,986.67 | |
Apr, 2031 | 79 | $303.27 | $843.06 | $1,146.33 | $64,143.61 | |
May, 2031 | 80 | $299.34 | $846.99 | $1,146.33 | $63,296.61 | |
Jun, 2031 | 81 | $295.38 | $850.95 | $1,146.33 | $62,445.67 | |
Jul, 2031 | 82 | $291.41 | $854.92 | $1,146.33 | $61,590.75 | |
Aug, 2031 | 83 | $287.42 | $858.91 | $1,146.33 | $60,731.84 | |
Sep, 2031 | 84 | $283.42 | $862.92 | $1,146.33 | $59,868.92 | |
Oct, 2031 | 85 | $279.39 | $866.94 | $1,146.33 | $59,001.98 | |
Nov, 2031 | 86 | $275.34 | $870.99 | $1,146.33 | $58,130.99 | |
Dec, 2031 | 87 | $271.28 | $875.05 | $1,146.33 | $57,255.94 | |
Jan, 2032 | 88 | $267.19 | $879.14 | $1,146.33 | $56,376.80 | |
Feb, 2032 | 89 | $263.09 | $883.24 | $1,146.33 | $55,493.56 | |
Mar, 2032 | 90 | $258.97 | $887.36 | $1,146.33 | $54,606.20 | |
Apr, 2032 | 91 | $254.83 | $891.50 | $1,146.33 | $53,714.70 | |
May, 2032 | 92 | $250.67 | $895.66 | $1,146.33 | $52,819.03 | |
Jun, 2032 | 93 | $246.49 | $899.84 | $1,146.33 | $51,919.19 | |
Jul, 2032 | 94 | $242.29 | $904.04 | $1,146.33 | $51,015.15 | |
Aug, 2032 | 95 | $238.07 | $908.26 | $1,146.33 | $50,106.89 | |
Sep, 2032 | 96 | $233.83 | $912.50 | $1,146.33 | $49,194.39 | |
Oct, 2032 | 97 | $229.57 | $916.76 | $1,146.33 | $48,277.63 | |
Nov, 2032 | 98 | $225.30 | $921.04 | $1,146.33 | $47,356.60 | |
Dec, 2032 | 99 | $221.00 | $925.33 | $1,146.33 | $46,431.26 | |
Jan, 2033 | 100 | $216.68 | $929.65 | $1,146.33 | $45,501.61 | |
Feb, 2033 | 101 | $212.34 | $933.99 | $1,146.33 | $44,567.62 | |
Mar, 2033 | 102 | $207.98 | $938.35 | $1,146.33 | $43,629.27 | |
Apr, 2033 | 103 | $203.60 | $942.73 | $1,146.33 | $42,686.54 | |
May, 2033 | 104 | $199.20 | $947.13 | $1,146.33 | $41,739.41 | |
Jun, 2033 | 105 | $194.78 | $951.55 | $1,146.33 | $40,787.87 | |
Jul, 2033 | 106 | $190.34 | $955.99 | $1,146.33 | $39,831.88 | |
Aug, 2033 | 107 | $185.88 | $960.45 | $1,146.33 | $38,871.43 | |
Sep, 2033 | 108 | $181.40 | $964.93 | $1,146.33 | $37,906.50 | |
Oct, 2033 | 109 | $176.90 | $969.43 | $1,146.33 | $36,937.06 | |
Nov, 2033 | 110 | $172.37 | $973.96 | $1,146.33 | $35,963.11 | |
Dec, 2033 | 111 | $167.83 | $978.50 | $1,146.33 | $34,984.60 | |
Jan, 2034 | 112 | $163.26 | $983.07 | $1,146.33 | $34,001.53 | |
Feb, 2034 | 113 | $158.67 | $987.66 | $1,146.33 | $33,013.87 | |
Mar, 2034 | 114 | $154.06 | $992.27 | $1,146.33 | $32,021.61 | |
Apr, 2034 | 115 | $149.43 | $996.90 | $1,146.33 | $31,024.71 | |
May, 2034 | 116 | $144.78 | $1,001.55 | $1,146.33 | $30,023.16 | |
Jun, 2034 | 117 | $140.11 | $1,006.22 | $1,146.33 | $29,016.94 | |
Jul, 2034 | 118 | $135.41 | $1,010.92 | $1,146.33 | $28,006.02 | |
Aug, 2034 | 119 | $130.69 | $1,015.64 | $1,146.33 | $26,990.38 | |
Sep, 2034 | 120 | $125.96 | $1,020.38 | $1,146.33 | $25,970.01 | |
Oct, 2034 | 121 | $121.19 | $1,025.14 | $1,146.33 | $24,944.87 | |
Nov, 2034 | 122 | $116.41 | $1,029.92 | $1,146.33 | $23,914.95 | |
Dec, 2034 | 123 | $111.60 | $1,034.73 | $1,146.33 | $22,880.22 | |
Jan, 2035 | 124 | $106.77 | $1,039.56 | $1,146.33 | $21,840.66 | |
Feb, 2035 | 125 | $101.92 | $1,044.41 | $1,146.33 | $20,796.25 | |
Mar, 2035 | 126 | $97.05 | $1,049.28 | $1,146.33 | $19,746.97 | |
Apr, 2035 | 127 | $92.15 | $1,054.18 | $1,146.33 | $18,692.79 | |
May, 2035 | 128 | $87.23 | $1,059.10 | $1,146.33 | $17,633.69 | |
Jun, 2035 | 129 | $82.29 | $1,064.04 | $1,146.33 | $16,569.65 | |
Jul, 2035 | 130 | $77.33 | $1,069.01 | $1,146.33 | $15,500.64 | |
Aug, 2035 | 131 | $72.34 | $1,074.00 | $1,146.33 | $14,426.65 | |
Sep, 2035 | 132 | $67.32 | $1,079.01 | $1,146.33 | $13,347.64 | |
Oct, 2035 | 133 | $62.29 | $1,084.04 | $1,146.33 | $12,263.60 | |
Nov, 2035 | 134 | $57.23 | $1,089.10 | $1,146.33 | $11,174.50 | |
Dec, 2035 | 135 | $52.15 | $1,094.18 | $1,146.33 | $10,080.32 | |
Jan, 2036 | 136 | $47.04 | $1,099.29 | $1,146.33 | $8,981.03 | |
Feb, 2036 | 137 | $41.91 | $1,104.42 | $1,146.33 | $7,876.61 | |
Mar, 2036 | 138 | $36.76 | $1,109.57 | $1,146.33 | $6,767.03 | |
Apr, 2036 | 139 | $31.58 | $1,114.75 | $1,146.33 | $5,652.28 | |
May, 2036 | 140 | $26.38 | $1,119.95 | $1,146.33 | $4,532.33 | |
Jun, 2036 | 141 | $21.15 | $1,125.18 | $1,146.33 | $3,407.14 | |
Jul, 2036 | 142 | $15.90 | $1,130.43 | $1,146.33 | $2,276.71 | |
Aug, 2036 | 143 | $10.62 | $1,135.71 | $1,146.33 | $1,141.01 | |
Sep, 2036 | 144 | $5.32 | $1,141.01 | $1,146.33 | $0.00 |
Loan Calculator | Terms | Privacy | Disclaimer | Contact
©2024 Loan Calculator