Mortgage Loan of $118,000 for 20 Years at 8.90%

What's the payment on a 20 year home loan for $118k at 8.90% interest?
Loan Amount
$
Length
Interest Rate
%
check current rates
Results
Monthly payment: $1,054.10
$12,649 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 8.90 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 1,054.10 178.93 875.17 117,821.07
2 1,054.10 180.26 873.84 117,640.81
3 1,054.10 181.60 872.50 117,459.21
4 1,054.10 182.94 871.16 117,276.27
5 1,054.10 184.30 869.80 117,091.97
6 1,054.10 185.67 868.43 116,906.30
7 1,054.10 187.04 867.06 116,719.25
8 1,054.10 188.43 865.67 116,530.82
9 1,054.10 189.83 864.27 116,340.99
10 1,054.10 191.24 862.86 116,149.76
11 1,054.10 192.66 861.44 115,957.10
12 1,054.10 194.08 860.02 115,763.02
13 1,054.10 195.52 858.58 115,567.49
14 1,054.10 196.97 857.13 115,370.52
15 1,054.10 198.43 855.66 115,172.08
16 1,054.10 199.91 854.19 114,972.18
17 1,054.10 201.39 852.71 114,770.79
18 1,054.10 202.88 851.22 114,567.91
19 1,054.10 204.39 849.71 114,363.52
20 1,054.10 205.90 848.20 114,157.61
21 1,054.10 207.43 846.67 113,950.18
22 1,054.10 208.97 845.13 113,741.21
23 1,054.10 210.52 843.58 113,530.70
24 1,054.10 212.08 842.02 113,318.62
25 1,054.10 213.65 840.45 113,104.96
26 1,054.10 215.24 838.86 112,889.73
27 1,054.10 216.83 837.27 112,672.89
28 1,054.10 218.44 835.66 112,454.45
29 1,054.10 220.06 834.04 112,234.39
30 1,054.10 221.69 832.41 112,012.69
31 1,054.10 223.34 830.76 111,789.35
32 1,054.10 225.00 829.10 111,564.36
33 1,054.10 226.66 827.44 111,337.69
34 1,054.10 228.34 825.75 111,109.35
35 1,054.10 230.04 824.06 110,879.31
36 1,054.10 231.74 822.35 110,647.57
37 1,054.10 233.46 820.64 110,414.10
38 1,054.10 235.19 818.90 110,178.91
39 1,054.10 236.94 817.16 109,941.97
40 1,054.10 238.70 815.40 109,703.27
41 1,054.10 240.47 813.63 109,462.81
42 1,054.10 242.25 811.85 109,220.55
43 1,054.10 244.05 810.05 108,976.51
44 1,054.10 245.86 808.24 108,730.65
45 1,054.10 247.68 806.42 108,482.97
46 1,054.10 249.52 804.58 108,233.45
47 1,054.10 251.37 802.73 107,982.08
48 1,054.10 253.23 800.87 107,728.85
49 1,054.10 255.11 798.99 107,473.74
50 1,054.10 257.00 797.10 107,216.74
51 1,054.10 258.91 795.19 106,957.83
52 1,054.10 260.83 793.27 106,697.00
53 1,054.10 262.76 791.34 106,434.24
54 1,054.10 264.71 789.39 106,169.53
55 1,054.10 266.68 787.42 105,902.85
56 1,054.10 268.65 785.45 105,634.20
57 1,054.10 270.65 783.45 105,363.55
58 1,054.10 272.65 781.45 105,090.90
59 1,054.10 274.68 779.42 104,816.22
60 1,054.10 276.71 777.39 104,539.51
61 1,054.10 278.76 775.33 104,260.75
62 1,054.10 280.83 773.27 103,979.91
63 1,054.10 282.92 771.18 103,697.00
64 1,054.10 285.01 769.09 103,411.98
65 1,054.10 287.13 766.97 103,124.86
66 1,054.10 289.26 764.84 102,835.60
67 1,054.10 291.40 762.70 102,544.20
68 1,054.10 293.56 760.54 102,250.64
69 1,054.10 295.74 758.36 101,954.89
70 1,054.10 297.93 756.17 101,656.96
71 1,054.10 300.14 753.96 101,356.82
72 1,054.10 302.37 751.73 101,054.45
73 1,054.10 304.61 749.49 100,749.83
74 1,054.10 306.87 747.23 100,442.96
75 1,054.10 309.15 744.95 100,133.82
76 1,054.10 311.44 742.66 99,822.38
77 1,054.10 313.75 740.35 99,508.62
78 1,054.10 316.08 738.02 99,192.55
79 1,054.10 318.42 735.68 98,874.13
80 1,054.10 320.78 733.32 98,553.34
81 1,054.10 323.16 730.94 98,230.18
82 1,054.10 325.56 728.54 97,904.62
83 1,054.10 327.97 726.13 97,576.65
84 1,054.10 330.41 723.69 97,246.24
85 1,054.10 332.86 721.24 96,913.39
86 1,054.10 335.33 718.77 96,578.06
87 1,054.10 337.81 716.29 96,240.25
88 1,054.10 340.32 713.78 95,899.93
89 1,054.10 342.84 711.26 95,557.09
90 1,054.10 345.38 708.72 95,211.70
91 1,054.10 347.95 706.15 94,863.76
92 1,054.10 350.53 703.57 94,513.23
93 1,054.10 353.13 700.97 94,160.11
94 1,054.10 355.75 698.35 93,804.36
95 1,054.10 358.38 695.72 93,445.98
96 1,054.10 361.04 693.06 93,084.93
97 1,054.10 363.72 690.38 92,721.22
98 1,054.10 366.42 687.68 92,354.80
99 1,054.10 369.13 684.96 91,985.66
100 1,054.10 371.87 682.23 91,613.79
101 1,054.10 374.63 679.47 91,239.16
102 1,054.10 377.41 676.69 90,861.75
103 1,054.10 380.21 673.89 90,481.54
104 1,054.10 383.03 671.07 90,098.51
105 1,054.10 385.87 668.23 89,712.65
106 1,054.10 388.73 665.37 89,323.92
107 1,054.10 391.61 662.49 88,932.30
108 1,054.10 394.52 659.58 88,537.78
109 1,054.10 397.44 656.66 88,140.34
110 1,054.10 400.39 653.71 87,739.95
111 1,054.10 403.36 650.74 87,336.59
112 1,054.10 406.35 647.75 86,930.23
113 1,054.10 409.37 644.73 86,520.87
114 1,054.10 412.40 641.70 86,108.46
115 1,054.10 415.46 638.64 85,693.00
116 1,054.10 418.54 635.56 85,274.46
117 1,054.10 421.65 632.45 84,852.81
118 1,054.10 424.77 629.33 84,428.04
119 1,054.10 427.92 626.17 84,000.11
120 1,054.10 431.10 623.00 83,569.01
121 1,054.10 434.30 619.80 83,134.72
122 1,054.10 437.52 616.58 82,697.20
123 1,054.10 440.76 613.34 82,256.44
124 1,054.10 444.03 610.07 81,812.41
125 1,054.10 447.32 606.78 81,365.08
126 1,054.10 450.64 603.46 80,914.44
127 1,054.10 453.98 600.12 80,460.46
128 1,054.10 457.35 596.75 80,003.11
129 1,054.10 460.74 593.36 79,542.36
130 1,054.10 464.16 589.94 79,078.20
131 1,054.10 467.60 586.50 78,610.60
132 1,054.10 471.07 583.03 78,139.53
133 1,054.10 474.56 579.53 77,664.96
134 1,054.10 478.08 576.02 77,186.88
135 1,054.10 481.63 572.47 76,705.25
136 1,054.10 485.20 568.90 76,220.05
137 1,054.10 488.80 565.30 75,731.25
138 1,054.10 492.43 561.67 75,238.82
139 1,054.10 496.08 558.02 74,742.74
140 1,054.10 499.76 554.34 74,242.98
141 1,054.10 503.46 550.64 73,739.52
142 1,054.10 507.20 546.90 73,232.32
143 1,054.10 510.96 543.14 72,721.36
144 1,054.10 514.75 539.35 72,206.61
145 1,054.10 518.57 535.53 71,688.05
146 1,054.10 522.41 531.69 71,165.63
147 1,054.10 526.29 527.81 70,639.34
148 1,054.10 530.19 523.91 70,109.15
149 1,054.10 534.12 519.98 69,575.03
150 1,054.10 538.08 516.01 69,036.95
151 1,054.10 542.08 512.02 68,494.87
152 1,054.10 546.10 508.00 67,948.77
153 1,054.10 550.15 503.95 67,398.63
154 1,054.10 554.23 499.87 66,844.40
155 1,054.10 558.34 495.76 66,286.06
156 1,054.10 562.48 491.62 65,723.59
157 1,054.10 566.65 487.45 65,156.94
158 1,054.10 570.85 483.25 64,586.09
159 1,054.10 575.09 479.01 64,011.00
160 1,054.10 579.35 474.75 63,431.65
161 1,054.10 583.65 470.45 62,848.00
162 1,054.10 587.98 466.12 62,260.02
163 1,054.10 592.34 461.76 61,667.69
164 1,054.10 596.73 457.37 61,070.95
165 1,054.10 601.16 452.94 60,469.80
166 1,054.10 605.62 448.48 59,864.18
167 1,054.10 610.11 443.99 59,254.08
168 1,054.10 614.63 439.47 58,639.44
169 1,054.10 619.19 434.91 58,020.25
170 1,054.10 623.78 430.32 57,396.47
171 1,054.10 628.41 425.69 56,768.06
172 1,054.10 633.07 421.03 56,134.99
173 1,054.10 637.76 416.33 55,497.23
174 1,054.10 642.50 411.60 54,854.73
175 1,054.10 647.26 406.84 54,207.47
176 1,054.10 652.06 402.04 53,555.41
177 1,054.10 656.90 397.20 52,898.51
178 1,054.10 661.77 392.33 52,236.75
179 1,054.10 666.68 387.42 51,570.07
180 1,054.10 671.62 382.48 50,898.45
181 1,054.10 676.60 377.50 50,221.84
182 1,054.10 681.62 372.48 49,540.22
183 1,054.10 686.68 367.42 48,853.55
184 1,054.10 691.77 362.33 48,161.78
185 1,054.10 696.90 357.20 47,464.88
186 1,054.10 702.07 352.03 46,762.81
187 1,054.10 707.28 346.82 46,055.54
188 1,054.10 712.52 341.58 45,343.01
189 1,054.10 717.81 336.29 44,625.21
190 1,054.10 723.13 330.97 43,902.08
191 1,054.10 728.49 325.61 43,173.59
192 1,054.10 733.90 320.20 42,439.69
193 1,054.10 739.34 314.76 41,700.35
194 1,054.10 744.82 309.28 40,955.53
195 1,054.10 750.35 303.75 40,205.19
196 1,054.10 755.91 298.19 39,449.27
197 1,054.10 761.52 292.58 38,687.76
198 1,054.10 767.17 286.93 37,920.59
199 1,054.10 772.86 281.24 37,147.74
200 1,054.10 778.59 275.51 36,369.15
201 1,054.10 784.36 269.74 35,584.79
202 1,054.10 790.18 263.92 34,794.61
203 1,054.10 796.04 258.06 33,998.57
204 1,054.10 801.94 252.16 33,196.63
205 1,054.10 807.89 246.21 32,388.73
206 1,054.10 813.88 240.22 31,574.85
207 1,054.10 819.92 234.18 30,754.93
208 1,054.10 826.00 228.10 29,928.93
209 1,054.10 832.13 221.97 29,096.81
210 1,054.10 838.30 215.80 28,258.51
211 1,054.10 844.52 209.58 27,413.99
212 1,054.10 850.78 203.32 26,563.21
213 1,054.10 857.09 197.01 25,706.12
214 1,054.10 863.45 190.65 24,842.68
215 1,054.10 869.85 184.25 23,972.83
216 1,054.10 876.30 177.80 23,096.53
217 1,054.10 882.80 171.30 22,213.73
218 1,054.10 889.35 164.75 21,324.38
219 1,054.10 895.94 158.16 20,428.44
220 1,054.10 902.59 151.51 19,525.85
221 1,054.10 909.28 144.82 18,616.56
222 1,054.10 916.03 138.07 17,700.54
223 1,054.10 922.82 131.28 16,777.72
224 1,054.10 929.66 124.43 15,848.05
225 1,054.10 936.56 117.54 14,911.49
226 1,054.10 943.51 110.59 13,967.99
227 1,054.10 950.50 103.60 13,017.48
228 1,054.10 957.55 96.55 12,059.93
229 1,054.10 964.66 89.44 11,095.27
230 1,054.10 971.81 82.29 10,123.47
231 1,054.10 979.02 75.08 9,144.45
232 1,054.10 986.28 67.82 8,158.17
233 1,054.10 993.59 60.51 7,164.58
234 1,054.10 1,000.96 53.14 6,163.61
235 1,054.10 1,008.39 45.71 5,155.23
236 1,054.10 1,015.86 38.23 4,139.36
237 1,054.10 1,023.40 30.70 3,115.96
238 1,054.10 1,030.99 23.11 2,084.98
239 1,054.10 1,038.64 15.46 1,046.34
240 1,054.10 1,046.34 7.76 0.00
© H Brothers Inc, 2007–2024
Contact Us • About Us • Loans • 30 Year Mortgage • Inflation