Mortgage Loan of $118,000 for 20 Years at 3.375%
What's the payment on a 20 year home loan for $118k at 3.375% interest?
Results
Monthly payment: $676.80
$8,122 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $118k 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 118,000 loan for 20 years at 3.375 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 | 676.80 | 344.92 | 331.88 | 117,655.08 |
2 | 676.80 | 345.89 | 330.90 | 117,309.19 |
3 | 676.80 | 346.87 | 329.93 | 116,962.32 |
4 | 676.80 | 347.84 | 328.96 | 116,614.48 |
5 | 676.80 | 348.82 | 327.98 | 116,265.66 |
6 | 676.80 | 349.80 | 327.00 | 115,915.86 |
7 | 676.80 | 350.78 | 326.01 | 115,565.08 |
8 | 676.80 | 351.77 | 325.03 | 115,213.31 |
9 | 676.80 | 352.76 | 324.04 | 114,860.55 |
10 | 676.80 | 353.75 | 323.05 | 114,506.79 |
11 | 676.80 | 354.75 | 322.05 | 114,152.05 |
12 | 676.80 | 355.74 | 321.05 | 113,796.30 |
13 | 676.80 | 356.75 | 320.05 | 113,439.56 |
14 | 676.80 | 357.75 | 319.05 | 113,081.81 |
15 | 676.80 | 358.75 | 318.04 | 112,723.05 |
16 | 676.80 | 359.76 | 317.03 | 112,363.29 |
17 | 676.80 | 360.78 | 316.02 | 112,002.51 |
18 | 676.80 | 361.79 | 315.01 | 111,640.72 |
19 | 676.80 | 362.81 | 313.99 | 111,277.92 |
20 | 676.80 | 363.83 | 312.97 | 110,914.09 |
21 | 676.80 | 364.85 | 311.95 | 110,549.24 |
22 | 676.80 | 365.88 | 310.92 | 110,183.36 |
23 | 676.80 | 366.91 | 309.89 | 109,816.45 |
24 | 676.80 | 367.94 | 308.86 | 109,448.51 |
25 | 676.80 | 368.97 | 307.82 | 109,079.54 |
26 | 676.80 | 370.01 | 306.79 | 108,709.53 |
27 | 676.80 | 371.05 | 305.75 | 108,338.48 |
28 | 676.80 | 372.10 | 304.70 | 107,966.38 |
29 | 676.80 | 373.14 | 303.66 | 107,593.24 |
30 | 676.80 | 374.19 | 302.61 | 107,219.05 |
31 | 676.80 | 375.24 | 301.55 | 106,843.80 |
32 | 676.80 | 376.30 | 300.50 | 106,467.50 |
33 | 676.80 | 377.36 | 299.44 | 106,090.15 |
34 | 676.80 | 378.42 | 298.38 | 105,711.73 |
35 | 676.80 | 379.48 | 297.31 | 105,332.25 |
36 | 676.80 | 380.55 | 296.25 | 104,951.69 |
37 | 676.80 | 381.62 | 295.18 | 104,570.07 |
38 | 676.80 | 382.69 | 294.10 | 104,187.38 |
39 | 676.80 | 383.77 | 293.03 | 103,803.61 |
40 | 676.80 | 384.85 | 291.95 | 103,418.76 |
41 | 676.80 | 385.93 | 290.87 | 103,032.83 |
42 | 676.80 | 387.02 | 289.78 | 102,645.81 |
43 | 676.80 | 388.11 | 288.69 | 102,257.70 |
44 | 676.80 | 389.20 | 287.60 | 101,868.51 |
45 | 676.80 | 390.29 | 286.51 | 101,478.21 |
46 | 676.80 | 391.39 | 285.41 | 101,086.82 |
47 | 676.80 | 392.49 | 284.31 | 100,694.33 |
48 | 676.80 | 393.59 | 283.20 | 100,300.74 |
49 | 676.80 | 394.70 | 282.10 | 99,906.04 |
50 | 676.80 | 395.81 | 280.99 | 99,510.23 |
51 | 676.80 | 396.92 | 279.87 | 99,113.30 |
52 | 676.80 | 398.04 | 278.76 | 98,715.26 |
53 | 676.80 | 399.16 | 277.64 | 98,316.10 |
54 | 676.80 | 400.28 | 276.51 | 97,915.82 |
55 | 676.80 | 401.41 | 275.39 | 97,514.41 |
56 | 676.80 | 402.54 | 274.26 | 97,111.87 |
57 | 676.80 | 403.67 | 273.13 | 96,708.20 |
58 | 676.80 | 404.81 | 271.99 | 96,303.39 |
59 | 676.80 | 405.94 | 270.85 | 95,897.45 |
60 | 676.80 | 407.09 | 269.71 | 95,490.36 |
61 | 676.80 | 408.23 | 268.57 | 95,082.13 |
62 | 676.80 | 409.38 | 267.42 | 94,672.75 |
63 | 676.80 | 410.53 | 266.27 | 94,262.22 |
64 | 676.80 | 411.68 | 265.11 | 93,850.54 |
65 | 676.80 | 412.84 | 263.95 | 93,437.70 |
66 | 676.80 | 414.00 | 262.79 | 93,023.69 |
67 | 676.80 | 415.17 | 261.63 | 92,608.52 |
68 | 676.80 | 416.34 | 260.46 | 92,192.19 |
69 | 676.80 | 417.51 | 259.29 | 91,774.68 |
70 | 676.80 | 418.68 | 258.12 | 91,356.00 |
71 | 676.80 | 419.86 | 256.94 | 90,936.14 |
72 | 676.80 | 421.04 | 255.76 | 90,515.10 |
73 | 676.80 | 422.22 | 254.57 | 90,092.88 |
74 | 676.80 | 423.41 | 253.39 | 89,669.47 |
75 | 676.80 | 424.60 | 252.20 | 89,244.87 |
76 | 676.80 | 425.80 | 251.00 | 88,819.07 |
77 | 676.80 | 426.99 | 249.80 | 88,392.08 |
78 | 676.80 | 428.19 | 248.60 | 87,963.88 |
79 | 676.80 | 429.40 | 247.40 | 87,534.48 |
80 | 676.80 | 430.61 | 246.19 | 87,103.88 |
81 | 676.80 | 431.82 | 244.98 | 86,672.06 |
82 | 676.80 | 433.03 | 243.77 | 86,239.03 |
83 | 676.80 | 434.25 | 242.55 | 85,804.78 |
84 | 676.80 | 435.47 | 241.33 | 85,369.30 |
85 | 676.80 | 436.70 | 240.10 | 84,932.61 |
86 | 676.80 | 437.92 | 238.87 | 84,494.68 |
87 | 676.80 | 439.16 | 237.64 | 84,055.53 |
88 | 676.80 | 440.39 | 236.41 | 83,615.14 |
89 | 676.80 | 441.63 | 235.17 | 83,173.51 |
90 | 676.80 | 442.87 | 233.93 | 82,730.63 |
91 | 676.80 | 444.12 | 232.68 | 82,286.52 |
92 | 676.80 | 445.37 | 231.43 | 81,841.15 |
93 | 676.80 | 446.62 | 230.18 | 81,394.53 |
94 | 676.80 | 447.88 | 228.92 | 80,946.66 |
95 | 676.80 | 449.13 | 227.66 | 80,497.52 |
96 | 676.80 | 450.40 | 226.40 | 80,047.12 |
97 | 676.80 | 451.66 | 225.13 | 79,595.46 |
98 | 676.80 | 452.94 | 223.86 | 79,142.52 |
99 | 676.80 | 454.21 | 222.59 | 78,688.31 |
100 | 676.80 | 455.49 | 221.31 | 78,232.83 |
101 | 676.80 | 456.77 | 220.03 | 77,776.06 |
102 | 676.80 | 458.05 | 218.75 | 77,318.01 |
103 | 676.80 | 459.34 | 217.46 | 76,858.67 |
104 | 676.80 | 460.63 | 216.17 | 76,398.03 |
105 | 676.80 | 461.93 | 214.87 | 75,936.11 |
106 | 676.80 | 463.23 | 213.57 | 75,472.88 |
107 | 676.80 | 464.53 | 212.27 | 75,008.35 |
108 | 676.80 | 465.84 | 210.96 | 74,542.51 |
109 | 676.80 | 467.15 | 209.65 | 74,075.37 |
110 | 676.80 | 468.46 | 208.34 | 73,606.91 |
111 | 676.80 | 469.78 | 207.02 | 73,137.13 |
112 | 676.80 | 471.10 | 205.70 | 72,666.03 |
113 | 676.80 | 472.42 | 204.37 | 72,193.61 |
114 | 676.80 | 473.75 | 203.04 | 71,719.85 |
115 | 676.80 | 475.09 | 201.71 | 71,244.77 |
116 | 676.80 | 476.42 | 200.38 | 70,768.35 |
117 | 676.80 | 477.76 | 199.04 | 70,290.58 |
118 | 676.80 | 479.11 | 197.69 | 69,811.48 |
119 | 676.80 | 480.45 | 196.34 | 69,331.03 |
120 | 676.80 | 481.80 | 194.99 | 68,849.22 |
121 | 676.80 | 483.16 | 193.64 | 68,366.06 |
122 | 676.80 | 484.52 | 192.28 | 67,881.55 |
123 | 676.80 | 485.88 | 190.92 | 67,395.67 |
124 | 676.80 | 487.25 | 189.55 | 66,908.42 |
125 | 676.80 | 488.62 | 188.18 | 66,419.80 |
126 | 676.80 | 489.99 | 186.81 | 65,929.81 |
127 | 676.80 | 491.37 | 185.43 | 65,438.44 |
128 | 676.80 | 492.75 | 184.05 | 64,945.69 |
129 | 676.80 | 494.14 | 182.66 | 64,451.55 |
130 | 676.80 | 495.53 | 181.27 | 63,956.02 |
131 | 676.80 | 496.92 | 179.88 | 63,459.10 |
132 | 676.80 | 498.32 | 178.48 | 62,960.78 |
133 | 676.80 | 499.72 | 177.08 | 62,461.06 |
134 | 676.80 | 501.13 | 175.67 | 61,959.94 |
135 | 676.80 | 502.54 | 174.26 | 61,457.40 |
136 | 676.80 | 503.95 | 172.85 | 60,953.45 |
137 | 676.80 | 505.37 | 171.43 | 60,448.09 |
138 | 676.80 | 506.79 | 170.01 | 59,941.30 |
139 | 676.80 | 508.21 | 168.58 | 59,433.09 |
140 | 676.80 | 509.64 | 167.16 | 58,923.45 |
141 | 676.80 | 511.08 | 165.72 | 58,412.37 |
142 | 676.80 | 512.51 | 164.28 | 57,899.86 |
143 | 676.80 | 513.95 | 162.84 | 57,385.91 |
144 | 676.80 | 515.40 | 161.40 | 56,870.51 |
145 | 676.80 | 516.85 | 159.95 | 56,353.66 |
146 | 676.80 | 518.30 | 158.49 | 55,835.35 |
147 | 676.80 | 519.76 | 157.04 | 55,315.59 |
148 | 676.80 | 521.22 | 155.58 | 54,794.37 |
149 | 676.80 | 522.69 | 154.11 | 54,271.68 |
150 | 676.80 | 524.16 | 152.64 | 53,747.52 |
151 | 676.80 | 525.63 | 151.16 | 53,221.89 |
152 | 676.80 | 527.11 | 149.69 | 52,694.78 |
153 | 676.80 | 528.59 | 148.20 | 52,166.19 |
154 | 676.80 | 530.08 | 146.72 | 51,636.11 |
155 | 676.80 | 531.57 | 145.23 | 51,104.54 |
156 | 676.80 | 533.07 | 143.73 | 50,571.47 |
157 | 676.80 | 534.57 | 142.23 | 50,036.91 |
158 | 676.80 | 536.07 | 140.73 | 49,500.84 |
159 | 676.80 | 537.58 | 139.22 | 48,963.26 |
160 | 676.80 | 539.09 | 137.71 | 48,424.17 |
161 | 676.80 | 540.60 | 136.19 | 47,883.57 |
162 | 676.80 | 542.12 | 134.67 | 47,341.44 |
163 | 676.80 | 543.65 | 133.15 | 46,797.79 |
164 | 676.80 | 545.18 | 131.62 | 46,252.62 |
165 | 676.80 | 546.71 | 130.09 | 45,705.90 |
166 | 676.80 | 548.25 | 128.55 | 45,157.65 |
167 | 676.80 | 549.79 | 127.01 | 44,607.86 |
168 | 676.80 | 551.34 | 125.46 | 44,056.53 |
169 | 676.80 | 552.89 | 123.91 | 43,503.64 |
170 | 676.80 | 554.44 | 122.35 | 42,949.19 |
171 | 676.80 | 556.00 | 120.79 | 42,393.19 |
172 | 676.80 | 557.57 | 119.23 | 41,835.62 |
173 | 676.80 | 559.13 | 117.66 | 41,276.49 |
174 | 676.80 | 560.71 | 116.09 | 40,715.78 |
175 | 676.80 | 562.28 | 114.51 | 40,153.50 |
176 | 676.80 | 563.87 | 112.93 | 39,589.63 |
177 | 676.80 | 565.45 | 111.35 | 39,024.18 |
178 | 676.80 | 567.04 | 109.76 | 38,457.14 |
179 | 676.80 | 568.64 | 108.16 | 37,888.50 |
180 | 676.80 | 570.24 | 106.56 | 37,318.27 |
181 | 676.80 | 571.84 | 104.96 | 36,746.43 |
182 | 676.80 | 573.45 | 103.35 | 36,172.98 |
183 | 676.80 | 575.06 | 101.74 | 35,597.92 |
184 | 676.80 | 576.68 | 100.12 | 35,021.24 |
185 | 676.80 | 578.30 | 98.50 | 34,442.94 |
186 | 676.80 | 579.93 | 96.87 | 33,863.01 |
187 | 676.80 | 581.56 | 95.24 | 33,281.46 |
188 | 676.80 | 583.19 | 93.60 | 32,698.26 |
189 | 676.80 | 584.83 | 91.96 | 32,113.43 |
190 | 676.80 | 586.48 | 90.32 | 31,526.95 |
191 | 676.80 | 588.13 | 88.67 | 30,938.82 |
192 | 676.80 | 589.78 | 87.02 | 30,349.04 |
193 | 676.80 | 591.44 | 85.36 | 29,757.60 |
194 | 676.80 | 593.10 | 83.69 | 29,164.50 |
195 | 676.80 | 594.77 | 82.03 | 28,569.72 |
196 | 676.80 | 596.45 | 80.35 | 27,973.28 |
197 | 676.80 | 598.12 | 78.67 | 27,375.16 |
198 | 676.80 | 599.80 | 76.99 | 26,775.35 |
199 | 676.80 | 601.49 | 75.31 | 26,173.86 |
200 | 676.80 | 603.18 | 73.61 | 25,570.68 |
201 | 676.80 | 604.88 | 71.92 | 24,965.80 |
202 | 676.80 | 606.58 | 70.22 | 24,359.22 |
203 | 676.80 | 608.29 | 68.51 | 23,750.93 |
204 | 676.80 | 610.00 | 66.80 | 23,140.93 |
205 | 676.80 | 611.71 | 65.08 | 22,529.22 |
206 | 676.80 | 613.43 | 63.36 | 21,915.78 |
207 | 676.80 | 615.16 | 61.64 | 21,300.62 |
208 | 676.80 | 616.89 | 59.91 | 20,683.73 |
209 | 676.80 | 618.62 | 58.17 | 20,065.11 |
210 | 676.80 | 620.36 | 56.43 | 19,444.75 |
211 | 676.80 | 622.11 | 54.69 | 18,822.64 |
212 | 676.80 | 623.86 | 52.94 | 18,198.78 |
213 | 676.80 | 625.61 | 51.18 | 17,573.16 |
214 | 676.80 | 627.37 | 49.42 | 16,945.79 |
215 | 676.80 | 629.14 | 47.66 | 16,316.65 |
216 | 676.80 | 630.91 | 45.89 | 15,685.75 |
217 | 676.80 | 632.68 | 44.12 | 15,053.07 |
218 | 676.80 | 634.46 | 42.34 | 14,418.61 |
219 | 676.80 | 636.25 | 40.55 | 13,782.36 |
220 | 676.80 | 638.03 | 38.76 | 13,144.33 |
221 | 676.80 | 639.83 | 36.97 | 12,504.50 |
222 | 676.80 | 641.63 | 35.17 | 11,862.87 |
223 | 676.80 | 643.43 | 33.36 | 11,219.44 |
224 | 676.80 | 645.24 | 31.55 | 10,574.19 |
225 | 676.80 | 647.06 | 29.74 | 9,927.14 |
226 | 676.80 | 648.88 | 27.92 | 9,278.26 |
227 | 676.80 | 650.70 | 26.10 | 8,627.56 |
228 | 676.80 | 652.53 | 24.27 | 7,975.02 |
229 | 676.80 | 654.37 | 22.43 | 7,320.66 |
230 | 676.80 | 656.21 | 20.59 | 6,664.45 |
231 | 676.80 | 658.05 | 18.74 | 6,006.40 |
232 | 676.80 | 659.90 | 16.89 | 5,346.49 |
233 | 676.80 | 661.76 | 15.04 | 4,684.73 |
234 | 676.80 | 663.62 | 13.18 | 4,021.11 |
235 | 676.80 | 665.49 | 11.31 | 3,355.62 |
236 | 676.80 | 667.36 | 9.44 | 2,688.26 |
237 | 676.80 | 669.24 | 7.56 | 2,019.02 |
238 | 676.80 | 671.12 | 5.68 | 1,347.91 |
239 | 676.80 | 673.01 | 3.79 | 674.90 |
240 | 676.80 | 674.90 | 1.90 | 0.00 |