$26,000 Mortgage

How much would the mortgage payment be on a $26K house?

Assuming you have a 20% down payment ($5,200), your total mortgage on a $26,000 home would be $20,800. For a 30-year fixed mortgage with a 3.5% interest rate, you would be looking at a $93 monthly payment. Please keep in mind that the exact cost and monthly payment for your mortgage will vary, depending its length and terms.

Mortgage summary

Mortgage amount

$20,800

Mortgage amount
Monthly mortgage payment

$93

Monthly mortgage payment
Total interest paid

$12,824

Total interest paid
Payoff date

Jun, 2051

Payoff date

Amortization schedule

Year Interest Principal Balance
2021 $362.56 $197.85 $20,602.15
2022 $714.60 $406.22 $20,195.94
2023 $700.15 $420.66 $19,775.28
2024 $685.19 $435.62 $19,339.65
2025 $669.70 $451.12 $18,888.53
2026 $653.65 $467.16 $18,421.37
2027 $637.04 $483.78 $17,937.59
2028 $619.83 $500.99 $17,436.60
2029 $602.01 $518.80 $16,917.80
2030 $583.56 $537.26 $16,380.54
2031 $564.45 $556.37 $15,824.18
2032 $544.66 $576.15 $15,248.02
2033 $524.17 $596.65 $14,651.38
2034 $502.95 $617.87 $14,033.51
2035 $480.97 $639.84 $13,393.67
2036 $458.22 $662.60 $12,731.07
2037 $434.65 $686.17 $12,044.90
2038 $410.24 $710.57 $11,334.33
2039 $384.97 $735.84 $10,598.49
2040 $358.80 $762.02 $9,836.47
2041 $331.70 $789.12 $9,047.36
2042 $303.63 $817.18 $8,230.17
2043 $274.57 $846.25 $7,383.92
2044 $244.47 $876.35 $6,507.58
2045 $213.30 $907.52 $5,600.06
2046 $181.02 $939.79 $4,660.27
2047 $147.60 $973.22 $3,687.05
2048 $112.98 $1,007.83 $2,679.21
2049 $77.14 $1,043.68 $1,635.53
2050 $40.02 $1,080.80 $554.73
2051 $5.68 $554.73 $0.00
Month Interest Principal Balance
Jul, 2021 $60.67 $32.73 $20,767.27
Aug, 2021 $60.57 $32.83 $20,734.44
Sep, 2021 $60.48 $32.93 $20,701.51
Oct, 2021 $60.38 $33.02 $20,668.49
Nov, 2021 $60.28 $33.12 $20,635.37
Dec, 2021 $60.19 $33.21 $20,602.15
Jan, 2022 $60.09 $33.31 $20,568.84
Feb, 2022 $59.99 $33.41 $20,535.43
Mar, 2022 $59.90 $33.51 $20,501.93
Apr, 2022 $59.80 $33.60 $20,468.32
May, 2022 $59.70 $33.70 $20,434.62
Jun, 2022 $59.60 $33.80 $20,400.82
Jul, 2022 $59.50 $33.90 $20,366.92
Aug, 2022 $59.40 $34.00 $20,332.92
Sep, 2022 $59.30 $34.10 $20,298.83
Oct, 2022 $59.20 $34.20 $20,264.63
Nov, 2022 $59.11 $34.30 $20,230.34
Dec, 2022 $59.01 $34.40 $20,195.94
Jan, 2023 $58.90 $34.50 $20,161.44
Feb, 2023 $58.80 $34.60 $20,126.85
Mar, 2023 $58.70 $34.70 $20,092.15
Apr, 2023 $58.60 $34.80 $20,057.35
May, 2023 $58.50 $34.90 $20,022.45
Jun, 2023 $58.40 $35.00 $19,987.45
Jul, 2023 $58.30 $35.10 $19,952.34
Aug, 2023 $58.19 $35.21 $19,917.13
Sep, 2023 $58.09 $35.31 $19,881.82
Oct, 2023 $57.99 $35.41 $19,846.41
Nov, 2023 $57.89 $35.52 $19,810.90
Dec, 2023 $57.78 $35.62 $19,775.28
Jan, 2024 $57.68 $35.72 $19,739.55
Feb, 2024 $57.57 $35.83 $19,703.72
Mar, 2024 $57.47 $35.93 $19,667.79
Apr, 2024 $57.36 $36.04 $19,631.76
May, 2024 $57.26 $36.14 $19,595.61
Jun, 2024 $57.15 $36.25 $19,559.37
Jul, 2024 $57.05 $36.35 $19,523.01
Aug, 2024 $56.94 $36.46 $19,486.55
Sep, 2024 $56.84 $36.57 $19,449.99
Oct, 2024 $56.73 $36.67 $19,413.32
Nov, 2024 $56.62 $36.78 $19,376.54
Dec, 2024 $56.51 $36.89 $19,339.65
Jan, 2025 $56.41 $36.99 $19,302.66
Feb, 2025 $56.30 $37.10 $19,265.56
Mar, 2025 $56.19 $37.21 $19,228.35
Apr, 2025 $56.08 $37.32 $19,191.03
May, 2025 $55.97 $37.43 $19,153.60
Jun, 2025 $55.86 $37.54 $19,116.06
Jul, 2025 $55.76 $37.65 $19,078.42
Aug, 2025 $55.65 $37.76 $19,040.66
Sep, 2025 $55.54 $37.87 $19,002.79
Oct, 2025 $55.42 $37.98 $18,964.82
Nov, 2025 $55.31 $38.09 $18,926.73
Dec, 2025 $55.20 $38.20 $18,888.53
Jan, 2026 $55.09 $38.31 $18,850.22
Feb, 2026 $54.98 $38.42 $18,811.80
Mar, 2026 $54.87 $38.53 $18,773.27
Apr, 2026 $54.76 $38.65 $18,734.62
May, 2026 $54.64 $38.76 $18,695.86
Jun, 2026 $54.53 $38.87 $18,656.99
Jul, 2026 $54.42 $38.99 $18,618.01
Aug, 2026 $54.30 $39.10 $18,578.91
Sep, 2026 $54.19 $39.21 $18,539.69
Oct, 2026 $54.07 $39.33 $18,500.37
Nov, 2026 $53.96 $39.44 $18,460.93
Dec, 2026 $53.84 $39.56 $18,421.37
Jan, 2027 $53.73 $39.67 $18,381.70
Feb, 2027 $53.61 $39.79 $18,341.91
Mar, 2027 $53.50 $39.90 $18,302.00
Apr, 2027 $53.38 $40.02 $18,261.98
May, 2027 $53.26 $40.14 $18,221.85
Jun, 2027 $53.15 $40.25 $18,181.59
Jul, 2027 $53.03 $40.37 $18,141.22
Aug, 2027 $52.91 $40.49 $18,100.73
Sep, 2027 $52.79 $40.61 $18,060.12
Oct, 2027 $52.68 $40.73 $18,019.40
Nov, 2027 $52.56 $40.84 $17,978.55
Dec, 2027 $52.44 $40.96 $17,937.59
Jan, 2028 $52.32 $41.08 $17,896.51
Feb, 2028 $52.20 $41.20 $17,855.30
Mar, 2028 $52.08 $41.32 $17,813.98
Apr, 2028 $51.96 $41.44 $17,772.54
May, 2028 $51.84 $41.56 $17,730.97
Jun, 2028 $51.72 $41.69 $17,689.28
Jul, 2028 $51.59 $41.81 $17,647.48
Aug, 2028 $51.47 $41.93 $17,605.55
Sep, 2028 $51.35 $42.05 $17,563.50
Oct, 2028 $51.23 $42.17 $17,521.32
Nov, 2028 $51.10 $42.30 $17,479.02
Dec, 2028 $50.98 $42.42 $17,436.60
Jan, 2029 $50.86 $42.54 $17,394.06
Feb, 2029 $50.73 $42.67 $17,351.39
Mar, 2029 $50.61 $42.79 $17,308.60
Apr, 2029 $50.48 $42.92 $17,265.68
May, 2029 $50.36 $43.04 $17,222.64
Jun, 2029 $50.23 $43.17 $17,179.47
Jul, 2029 $50.11 $43.29 $17,136.17
Aug, 2029 $49.98 $43.42 $17,092.75
Sep, 2029 $49.85 $43.55 $17,049.20
Oct, 2029 $49.73 $43.67 $17,005.53
Nov, 2029 $49.60 $43.80 $16,961.73
Dec, 2029 $49.47 $43.93 $16,917.80
Jan, 2030 $49.34 $44.06 $16,873.74
Feb, 2030 $49.22 $44.19 $16,829.55
Mar, 2030 $49.09 $44.32 $16,785.24
Apr, 2030 $48.96 $44.44 $16,740.80
May, 2030 $48.83 $44.57 $16,696.22
Jun, 2030 $48.70 $44.70 $16,651.52
Jul, 2030 $48.57 $44.83 $16,606.68
Aug, 2030 $48.44 $44.97 $16,561.72
Sep, 2030 $48.31 $45.10 $16,516.62
Oct, 2030 $48.17 $45.23 $16,471.39
Nov, 2030 $48.04 $45.36 $16,426.03
Dec, 2030 $47.91 $45.49 $16,380.54
Jan, 2031 $47.78 $45.62 $16,334.92
Feb, 2031 $47.64 $45.76 $16,289.16
Mar, 2031 $47.51 $45.89 $16,243.27
Apr, 2031 $47.38 $46.03 $16,197.24
May, 2031 $47.24 $46.16 $16,151.08
Jun, 2031 $47.11 $46.29 $16,104.79
Jul, 2031 $46.97 $46.43 $16,058.36
Aug, 2031 $46.84 $46.56 $16,011.80
Sep, 2031 $46.70 $46.70 $15,965.10
Oct, 2031 $46.56 $46.84 $15,918.26
Nov, 2031 $46.43 $46.97 $15,871.29
Dec, 2031 $46.29 $47.11 $15,824.18
Jan, 2032 $46.15 $47.25 $15,776.93
Feb, 2032 $46.02 $47.39 $15,729.54
Mar, 2032 $45.88 $47.52 $15,682.02
Apr, 2032 $45.74 $47.66 $15,634.36
May, 2032 $45.60 $47.80 $15,586.56
Jun, 2032 $45.46 $47.94 $15,538.62
Jul, 2032 $45.32 $48.08 $15,490.54
Aug, 2032 $45.18 $48.22 $15,442.32
Sep, 2032 $45.04 $48.36 $15,393.96
Oct, 2032 $44.90 $48.50 $15,345.45
Nov, 2032 $44.76 $48.64 $15,296.81
Dec, 2032 $44.62 $48.79 $15,248.02
Jan, 2033 $44.47 $48.93 $15,199.10
Feb, 2033 $44.33 $49.07 $15,150.02
Mar, 2033 $44.19 $49.21 $15,100.81
Apr, 2033 $44.04 $49.36 $15,051.45
May, 2033 $43.90 $49.50 $15,001.95
Jun, 2033 $43.76 $49.65 $14,952.31
Jul, 2033 $43.61 $49.79 $14,902.52
Aug, 2033 $43.47 $49.94 $14,852.58
Sep, 2033 $43.32 $50.08 $14,802.50
Oct, 2033 $43.17 $50.23 $14,752.27
Nov, 2033 $43.03 $50.37 $14,701.90
Dec, 2033 $42.88 $50.52 $14,651.38
Jan, 2034 $42.73 $50.67 $14,600.71
Feb, 2034 $42.59 $50.82 $14,549.89
Mar, 2034 $42.44 $50.96 $14,498.93
Apr, 2034 $42.29 $51.11 $14,447.82
May, 2034 $42.14 $51.26 $14,396.56
Jun, 2034 $41.99 $51.41 $14,345.14
Jul, 2034 $41.84 $51.56 $14,293.58
Aug, 2034 $41.69 $51.71 $14,241.87
Sep, 2034 $41.54 $51.86 $14,190.01
Oct, 2034 $41.39 $52.01 $14,137.99
Nov, 2034 $41.24 $52.17 $14,085.83
Dec, 2034 $41.08 $52.32 $14,033.51
Jan, 2035 $40.93 $52.47 $13,981.04
Feb, 2035 $40.78 $52.62 $13,928.42
Mar, 2035 $40.62 $52.78 $13,875.64
Apr, 2035 $40.47 $52.93 $13,822.71
May, 2035 $40.32 $53.09 $13,769.63
Jun, 2035 $40.16 $53.24 $13,716.39
Jul, 2035 $40.01 $53.40 $13,662.99
Aug, 2035 $39.85 $53.55 $13,609.44
Sep, 2035 $39.69 $53.71 $13,555.73
Oct, 2035 $39.54 $53.86 $13,501.87
Nov, 2035 $39.38 $54.02 $13,447.85
Dec, 2035 $39.22 $54.18 $13,393.67
Jan, 2036 $39.06 $54.34 $13,339.33
Feb, 2036 $38.91 $54.49 $13,284.84
Mar, 2036 $38.75 $54.65 $13,230.18
Apr, 2036 $38.59 $54.81 $13,175.37
May, 2036 $38.43 $54.97 $13,120.40
Jun, 2036 $38.27 $55.13 $13,065.26
Jul, 2036 $38.11 $55.29 $13,009.97
Aug, 2036 $37.95 $55.46 $12,954.51
Sep, 2036 $37.78 $55.62 $12,898.90
Oct, 2036 $37.62 $55.78 $12,843.12
Nov, 2036 $37.46 $55.94 $12,787.18
Dec, 2036 $37.30 $56.11 $12,731.07
Jan, 2037 $37.13 $56.27 $12,674.80
Feb, 2037 $36.97 $56.43 $12,618.37
Mar, 2037 $36.80 $56.60 $12,561.77
Apr, 2037 $36.64 $56.76 $12,505.01
May, 2037 $36.47 $56.93 $12,448.08
Jun, 2037 $36.31 $57.09 $12,390.98
Jul, 2037 $36.14 $57.26 $12,333.72
Aug, 2037 $35.97 $57.43 $12,276.30
Sep, 2037 $35.81 $57.60 $12,218.70
Oct, 2037 $35.64 $57.76 $12,160.94
Nov, 2037 $35.47 $57.93 $12,103.01
Dec, 2037 $35.30 $58.10 $12,044.90
Jan, 2038 $35.13 $58.27 $11,986.63
Feb, 2038 $34.96 $58.44 $11,928.19
Mar, 2038 $34.79 $58.61 $11,869.58
Apr, 2038 $34.62 $58.78 $11,810.80
May, 2038 $34.45 $58.95 $11,751.85
Jun, 2038 $34.28 $59.13 $11,692.72
Jul, 2038 $34.10 $59.30 $11,633.43
Aug, 2038 $33.93 $59.47 $11,573.96
Sep, 2038 $33.76 $59.64 $11,514.31
Oct, 2038 $33.58 $59.82 $11,454.49
Nov, 2038 $33.41 $59.99 $11,394.50
Dec, 2038 $33.23 $60.17 $11,334.33
Jan, 2039 $33.06 $60.34 $11,273.99
Feb, 2039 $32.88 $60.52 $11,213.47
Mar, 2039 $32.71 $60.70 $11,152.78
Apr, 2039 $32.53 $60.87 $11,091.90
May, 2039 $32.35 $61.05 $11,030.85
Jun, 2039 $32.17 $61.23 $10,969.63
Jul, 2039 $31.99 $61.41 $10,908.22
Aug, 2039 $31.82 $61.59 $10,846.63
Sep, 2039 $31.64 $61.77 $10,784.87
Oct, 2039 $31.46 $61.95 $10,722.92
Nov, 2039 $31.28 $62.13 $10,660.80
Dec, 2039 $31.09 $62.31 $10,598.49
Jan, 2040 $30.91 $62.49 $10,536.00
Feb, 2040 $30.73 $62.67 $10,473.33
Mar, 2040 $30.55 $62.85 $10,410.48
Apr, 2040 $30.36 $63.04 $10,347.44
May, 2040 $30.18 $63.22 $10,284.22
Jun, 2040 $30.00 $63.41 $10,220.81
Jul, 2040 $29.81 $63.59 $10,157.22
Aug, 2040 $29.63 $63.78 $10,093.44
Sep, 2040 $29.44 $63.96 $10,029.48
Oct, 2040 $29.25 $64.15 $9,965.33
Nov, 2040 $29.07 $64.34 $9,901.00
Dec, 2040 $28.88 $64.52 $9,836.47
Jan, 2041 $28.69 $64.71 $9,771.76
Feb, 2041 $28.50 $64.90 $9,706.86
Mar, 2041 $28.31 $65.09 $9,641.77
Apr, 2041 $28.12 $65.28 $9,576.49
May, 2041 $27.93 $65.47 $9,511.02
Jun, 2041 $27.74 $65.66 $9,445.36
Jul, 2041 $27.55 $65.85 $9,379.51
Aug, 2041 $27.36 $66.04 $9,313.47
Sep, 2041 $27.16 $66.24 $9,247.23
Oct, 2041 $26.97 $66.43 $9,180.80
Nov, 2041 $26.78 $66.62 $9,114.18
Dec, 2041 $26.58 $66.82 $9,047.36
Jan, 2042 $26.39 $67.01 $8,980.34
Feb, 2042 $26.19 $67.21 $8,913.14
Mar, 2042 $26.00 $67.40 $8,845.73
Apr, 2042 $25.80 $67.60 $8,778.13
May, 2042 $25.60 $67.80 $8,710.33
Jun, 2042 $25.41 $68.00 $8,642.33
Jul, 2042 $25.21 $68.19 $8,574.14
Aug, 2042 $25.01 $68.39 $8,505.75
Sep, 2042 $24.81 $68.59 $8,437.15
Oct, 2042 $24.61 $68.79 $8,368.36
Nov, 2042 $24.41 $68.99 $8,299.37
Dec, 2042 $24.21 $69.19 $8,230.17
Jan, 2043 $24.00 $69.40 $8,160.78
Feb, 2043 $23.80 $69.60 $8,091.18
Mar, 2043 $23.60 $69.80 $8,021.38
Apr, 2043 $23.40 $70.01 $7,951.37
May, 2043 $23.19 $70.21 $7,881.16
Jun, 2043 $22.99 $70.41 $7,810.75
Jul, 2043 $22.78 $70.62 $7,740.13
Aug, 2043 $22.58 $70.83 $7,669.30
Sep, 2043 $22.37 $71.03 $7,598.27
Oct, 2043 $22.16 $71.24 $7,527.03
Nov, 2043 $21.95 $71.45 $7,455.58
Dec, 2043 $21.75 $71.66 $7,383.92
Jan, 2044 $21.54 $71.86 $7,312.06
Feb, 2044 $21.33 $72.07 $7,239.98
Mar, 2044 $21.12 $72.28 $7,167.70
Apr, 2044 $20.91 $72.50 $7,095.20
May, 2044 $20.69 $72.71 $7,022.50
Jun, 2044 $20.48 $72.92 $6,949.58
Jul, 2044 $20.27 $73.13 $6,876.45
Aug, 2044 $20.06 $73.34 $6,803.10
Sep, 2044 $19.84 $73.56 $6,729.54
Oct, 2044 $19.63 $73.77 $6,655.77
Nov, 2044 $19.41 $73.99 $6,581.78
Dec, 2044 $19.20 $74.20 $6,507.58
Jan, 2045 $18.98 $74.42 $6,433.16
Feb, 2045 $18.76 $74.64 $6,358.52
Mar, 2045 $18.55 $74.86 $6,283.66
Apr, 2045 $18.33 $75.07 $6,208.59
May, 2045 $18.11 $75.29 $6,133.29
Jun, 2045 $17.89 $75.51 $6,057.78
Jul, 2045 $17.67 $75.73 $5,982.05
Aug, 2045 $17.45 $75.95 $5,906.10
Sep, 2045 $17.23 $76.18 $5,829.92
Oct, 2045 $17.00 $76.40 $5,753.52
Nov, 2045 $16.78 $76.62 $5,676.90
Dec, 2045 $16.56 $76.84 $5,600.06
Jan, 2046 $16.33 $77.07 $5,522.99
Feb, 2046 $16.11 $77.29 $5,445.70
Mar, 2046 $15.88 $77.52 $5,368.18
Apr, 2046 $15.66 $77.74 $5,290.44
May, 2046 $15.43 $77.97 $5,212.47
Jun, 2046 $15.20 $78.20 $5,134.27
Jul, 2046 $14.97 $78.43 $5,055.84
Aug, 2046 $14.75 $78.66 $4,977.19
Sep, 2046 $14.52 $78.88 $4,898.30
Oct, 2046 $14.29 $79.11 $4,819.19
Nov, 2046 $14.06 $79.35 $4,739.84
Dec, 2046 $13.82 $79.58 $4,660.27
Jan, 2047 $13.59 $79.81 $4,580.46
Feb, 2047 $13.36 $80.04 $4,500.41
Mar, 2047 $13.13 $80.28 $4,420.14
Apr, 2047 $12.89 $80.51 $4,339.63
May, 2047 $12.66 $80.74 $4,258.89
Jun, 2047 $12.42 $80.98 $4,177.91
Jul, 2047 $12.19 $81.22 $4,096.69
Aug, 2047 $11.95 $81.45 $4,015.24
Sep, 2047 $11.71 $81.69 $3,933.55
Oct, 2047 $11.47 $81.93 $3,851.62
Nov, 2047 $11.23 $82.17 $3,769.45
Dec, 2047 $10.99 $82.41 $3,687.05
Jan, 2048 $10.75 $82.65 $3,604.40
Feb, 2048 $10.51 $82.89 $3,521.51
Mar, 2048 $10.27 $83.13 $3,438.38
Apr, 2048 $10.03 $83.37 $3,355.01
May, 2048 $9.79 $83.62 $3,271.39
Jun, 2048 $9.54 $83.86 $3,187.53
Jul, 2048 $9.30 $84.10 $3,103.43
Aug, 2048 $9.05 $84.35 $3,019.08
Sep, 2048 $8.81 $84.60 $2,934.48
Oct, 2048 $8.56 $84.84 $2,849.64
Nov, 2048 $8.31 $85.09 $2,764.55
Dec, 2048 $8.06 $85.34 $2,679.21
Jan, 2049 $7.81 $85.59 $2,593.62
Feb, 2049 $7.56 $85.84 $2,507.79
Mar, 2049 $7.31 $86.09 $2,421.70
Apr, 2049 $7.06 $86.34 $2,335.36
May, 2049 $6.81 $86.59 $2,248.77
Jun, 2049 $6.56 $86.84 $2,161.93
Jul, 2049 $6.31 $87.10 $2,074.84
Aug, 2049 $6.05 $87.35 $1,987.49
Sep, 2049 $5.80 $87.60 $1,899.88
Oct, 2049 $5.54 $87.86 $1,812.02
Nov, 2049 $5.29 $88.12 $1,723.90
Dec, 2049 $5.03 $88.37 $1,635.53
Jan, 2050 $4.77 $88.63 $1,546.90
Feb, 2050 $4.51 $88.89 $1,458.01
Mar, 2050 $4.25 $89.15 $1,368.86
Apr, 2050 $3.99 $89.41 $1,279.45
May, 2050 $3.73 $89.67 $1,189.78
Jun, 2050 $3.47 $89.93 $1,099.85
Jul, 2050 $3.21 $90.19 $1,009.66
Aug, 2050 $2.94 $90.46 $919.20
Sep, 2050 $2.68 $90.72 $828.48
Oct, 2050 $2.42 $90.98 $737.50
Nov, 2050 $2.15 $91.25 $646.25
Dec, 2050 $1.88 $91.52 $554.73
Jan, 2051 $1.62 $91.78 $462.95
Feb, 2051 $1.35 $92.05 $370.90
Mar, 2051 $1.08 $92.32 $278.58
Apr, 2051 $0.81 $92.59 $185.99
May, 2051 $0.54 $92.86 $93.13
Jun, 2051 $0.27 $93.13 $0.00

Your mortgage payment information

... ...
  • Interest
  • Principal
  • ...Balance
2021
2026
2031
2036
2041
2046
2051

Mortgage Payment Calculator

Select
$
$
$
$
$
%
Extra Payment, Loan Types and Points
$
Select
Select
Select
Select