$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

Jan, 2053

Payoff date

Amortization schedule

Year Interest Principal Balance
2023 $662.04 $365.38 $20,434.62
2024 $708.64 $412.17 $20,022.45
2025 $693.98 $426.83 $19,595.61
2026 $678.80 $442.01 $19,153.60
2027 $663.08 $457.74 $18,695.86
2028 $646.80 $474.02 $18,221.85
2029 $629.94 $490.88 $17,730.97
2030 $612.48 $508.33 $17,222.64
2031 $594.40 $526.41 $16,696.22
2032 $575.68 $545.14 $16,151.08
2033 $556.29 $564.53 $15,586.56
2034 $536.21 $584.60 $15,001.95
2035 $515.42 $605.40 $14,396.56
2036 $493.89 $626.93 $13,769.63
2037 $471.59 $649.23 $13,120.40
2038 $448.50 $672.32 $12,448.08
2039 $424.58 $696.23 $11,751.85
2040 $399.82 $720.99 $11,030.85
2041 $374.18 $746.64 $10,284.22
2042 $347.62 $773.19 $9,511.02
2043 $320.12 $800.69 $8,710.33
2044 $291.64 $829.17 $7,881.16
2045 $262.15 $858.66 $7,022.50
2046 $231.61 $889.20 $6,133.29
2047 $199.99 $920.83 $5,212.47
2048 $167.24 $953.58 $4,258.89
2049 $133.32 $987.50 $3,271.39
2050 $98.20 $1,022.62 $2,248.77
2051 $61.83 $1,058.99 $1,189.78
2052 $24.16 $1,096.65 $93.13
2053 $0.27 $93.13 $0.00
Month Interest Principal Balance
Feb, 2023 $60.67 $32.73 $20,767.27
Mar, 2023 $60.57 $32.83 $20,734.44
Apr, 2023 $60.48 $32.93 $20,701.51
May, 2023 $60.38 $33.02 $20,668.49
Jun, 2023 $60.28 $33.12 $20,635.37
Jul, 2023 $60.19 $33.21 $20,602.15
Aug, 2023 $60.09 $33.31 $20,568.84
Sep, 2023 $59.99 $33.41 $20,535.43
Oct, 2023 $59.90 $33.51 $20,501.93
Nov, 2023 $59.80 $33.60 $20,468.32
Dec, 2023 $59.70 $33.70 $20,434.62
Jan, 2024 $59.60 $33.80 $20,400.82
Feb, 2024 $59.50 $33.90 $20,366.92
Mar, 2024 $59.40 $34.00 $20,332.92
Apr, 2024 $59.30 $34.10 $20,298.83
May, 2024 $59.20 $34.20 $20,264.63
Jun, 2024 $59.11 $34.30 $20,230.34
Jul, 2024 $59.01 $34.40 $20,195.94
Aug, 2024 $58.90 $34.50 $20,161.44
Sep, 2024 $58.80 $34.60 $20,126.85
Oct, 2024 $58.70 $34.70 $20,092.15
Nov, 2024 $58.60 $34.80 $20,057.35
Dec, 2024 $58.50 $34.90 $20,022.45
Jan, 2025 $58.40 $35.00 $19,987.45
Feb, 2025 $58.30 $35.10 $19,952.34
Mar, 2025 $58.19 $35.21 $19,917.13
Apr, 2025 $58.09 $35.31 $19,881.82
May, 2025 $57.99 $35.41 $19,846.41
Jun, 2025 $57.89 $35.52 $19,810.90
Jul, 2025 $57.78 $35.62 $19,775.28
Aug, 2025 $57.68 $35.72 $19,739.55
Sep, 2025 $57.57 $35.83 $19,703.72
Oct, 2025 $57.47 $35.93 $19,667.79
Nov, 2025 $57.36 $36.04 $19,631.76
Dec, 2025 $57.26 $36.14 $19,595.61
Jan, 2026 $57.15 $36.25 $19,559.37
Feb, 2026 $57.05 $36.35 $19,523.01
Mar, 2026 $56.94 $36.46 $19,486.55
Apr, 2026 $56.84 $36.57 $19,449.99
May, 2026 $56.73 $36.67 $19,413.32
Jun, 2026 $56.62 $36.78 $19,376.54
Jul, 2026 $56.51 $36.89 $19,339.65
Aug, 2026 $56.41 $36.99 $19,302.66
Sep, 2026 $56.30 $37.10 $19,265.56
Oct, 2026 $56.19 $37.21 $19,228.35
Nov, 2026 $56.08 $37.32 $19,191.03
Dec, 2026 $55.97 $37.43 $19,153.60
Jan, 2027 $55.86 $37.54 $19,116.06
Feb, 2027 $55.76 $37.65 $19,078.42
Mar, 2027 $55.65 $37.76 $19,040.66
Apr, 2027 $55.54 $37.87 $19,002.79
May, 2027 $55.42 $37.98 $18,964.82
Jun, 2027 $55.31 $38.09 $18,926.73
Jul, 2027 $55.20 $38.20 $18,888.53
Aug, 2027 $55.09 $38.31 $18,850.22
Sep, 2027 $54.98 $38.42 $18,811.80
Oct, 2027 $54.87 $38.53 $18,773.27
Nov, 2027 $54.76 $38.65 $18,734.62
Dec, 2027 $54.64 $38.76 $18,695.86
Jan, 2028 $54.53 $38.87 $18,656.99
Feb, 2028 $54.42 $38.99 $18,618.01
Mar, 2028 $54.30 $39.10 $18,578.91
Apr, 2028 $54.19 $39.21 $18,539.69
May, 2028 $54.07 $39.33 $18,500.37
Jun, 2028 $53.96 $39.44 $18,460.93
Jul, 2028 $53.84 $39.56 $18,421.37
Aug, 2028 $53.73 $39.67 $18,381.70
Sep, 2028 $53.61 $39.79 $18,341.91
Oct, 2028 $53.50 $39.90 $18,302.00
Nov, 2028 $53.38 $40.02 $18,261.98
Dec, 2028 $53.26 $40.14 $18,221.85
Jan, 2029 $53.15 $40.25 $18,181.59
Feb, 2029 $53.03 $40.37 $18,141.22
Mar, 2029 $52.91 $40.49 $18,100.73
Apr, 2029 $52.79 $40.61 $18,060.12
May, 2029 $52.68 $40.73 $18,019.40
Jun, 2029 $52.56 $40.84 $17,978.55
Jul, 2029 $52.44 $40.96 $17,937.59
Aug, 2029 $52.32 $41.08 $17,896.51
Sep, 2029 $52.20 $41.20 $17,855.30
Oct, 2029 $52.08 $41.32 $17,813.98
Nov, 2029 $51.96 $41.44 $17,772.54
Dec, 2029 $51.84 $41.56 $17,730.97
Jan, 2030 $51.72 $41.69 $17,689.28
Feb, 2030 $51.59 $41.81 $17,647.48
Mar, 2030 $51.47 $41.93 $17,605.55
Apr, 2030 $51.35 $42.05 $17,563.50
May, 2030 $51.23 $42.17 $17,521.32
Jun, 2030 $51.10 $42.30 $17,479.02
Jul, 2030 $50.98 $42.42 $17,436.60
Aug, 2030 $50.86 $42.54 $17,394.06
Sep, 2030 $50.73 $42.67 $17,351.39
Oct, 2030 $50.61 $42.79 $17,308.60
Nov, 2030 $50.48 $42.92 $17,265.68
Dec, 2030 $50.36 $43.04 $17,222.64
Jan, 2031 $50.23 $43.17 $17,179.47
Feb, 2031 $50.11 $43.29 $17,136.17
Mar, 2031 $49.98 $43.42 $17,092.75
Apr, 2031 $49.85 $43.55 $17,049.20
May, 2031 $49.73 $43.67 $17,005.53
Jun, 2031 $49.60 $43.80 $16,961.73
Jul, 2031 $49.47 $43.93 $16,917.80
Aug, 2031 $49.34 $44.06 $16,873.74
Sep, 2031 $49.22 $44.19 $16,829.55
Oct, 2031 $49.09 $44.32 $16,785.24
Nov, 2031 $48.96 $44.44 $16,740.80
Dec, 2031 $48.83 $44.57 $16,696.22
Jan, 2032 $48.70 $44.70 $16,651.52
Feb, 2032 $48.57 $44.83 $16,606.68
Mar, 2032 $48.44 $44.97 $16,561.72
Apr, 2032 $48.31 $45.10 $16,516.62
May, 2032 $48.17 $45.23 $16,471.39
Jun, 2032 $48.04 $45.36 $16,426.03
Jul, 2032 $47.91 $45.49 $16,380.54
Aug, 2032 $47.78 $45.62 $16,334.92
Sep, 2032 $47.64 $45.76 $16,289.16
Oct, 2032 $47.51 $45.89 $16,243.27
Nov, 2032 $47.38 $46.03 $16,197.24
Dec, 2032 $47.24 $46.16 $16,151.08
Jan, 2033 $47.11 $46.29 $16,104.79
Feb, 2033 $46.97 $46.43 $16,058.36
Mar, 2033 $46.84 $46.56 $16,011.80
Apr, 2033 $46.70 $46.70 $15,965.10
May, 2033 $46.56 $46.84 $15,918.26
Jun, 2033 $46.43 $46.97 $15,871.29
Jul, 2033 $46.29 $47.11 $15,824.18
Aug, 2033 $46.15 $47.25 $15,776.93
Sep, 2033 $46.02 $47.39 $15,729.54
Oct, 2033 $45.88 $47.52 $15,682.02
Nov, 2033 $45.74 $47.66 $15,634.36
Dec, 2033 $45.60 $47.80 $15,586.56
Jan, 2034 $45.46 $47.94 $15,538.62
Feb, 2034 $45.32 $48.08 $15,490.54
Mar, 2034 $45.18 $48.22 $15,442.32
Apr, 2034 $45.04 $48.36 $15,393.96
May, 2034 $44.90 $48.50 $15,345.45
Jun, 2034 $44.76 $48.64 $15,296.81
Jul, 2034 $44.62 $48.79 $15,248.02
Aug, 2034 $44.47 $48.93 $15,199.10
Sep, 2034 $44.33 $49.07 $15,150.02
Oct, 2034 $44.19 $49.21 $15,100.81
Nov, 2034 $44.04 $49.36 $15,051.45
Dec, 2034 $43.90 $49.50 $15,001.95
Jan, 2035 $43.76 $49.65 $14,952.31
Feb, 2035 $43.61 $49.79 $14,902.52
Mar, 2035 $43.47 $49.94 $14,852.58
Apr, 2035 $43.32 $50.08 $14,802.50
May, 2035 $43.17 $50.23 $14,752.27
Jun, 2035 $43.03 $50.37 $14,701.90
Jul, 2035 $42.88 $50.52 $14,651.38
Aug, 2035 $42.73 $50.67 $14,600.71
Sep, 2035 $42.59 $50.82 $14,549.89
Oct, 2035 $42.44 $50.96 $14,498.93
Nov, 2035 $42.29 $51.11 $14,447.82
Dec, 2035 $42.14 $51.26 $14,396.56
Jan, 2036 $41.99 $51.41 $14,345.14
Feb, 2036 $41.84 $51.56 $14,293.58
Mar, 2036 $41.69 $51.71 $14,241.87
Apr, 2036 $41.54 $51.86 $14,190.01
May, 2036 $41.39 $52.01 $14,137.99
Jun, 2036 $41.24 $52.17 $14,085.83
Jul, 2036 $41.08 $52.32 $14,033.51
Aug, 2036 $40.93 $52.47 $13,981.04
Sep, 2036 $40.78 $52.62 $13,928.42
Oct, 2036 $40.62 $52.78 $13,875.64
Nov, 2036 $40.47 $52.93 $13,822.71
Dec, 2036 $40.32 $53.09 $13,769.63
Jan, 2037 $40.16 $53.24 $13,716.39
Feb, 2037 $40.01 $53.40 $13,662.99
Mar, 2037 $39.85 $53.55 $13,609.44
Apr, 2037 $39.69 $53.71 $13,555.73
May, 2037 $39.54 $53.86 $13,501.87
Jun, 2037 $39.38 $54.02 $13,447.85
Jul, 2037 $39.22 $54.18 $13,393.67
Aug, 2037 $39.06 $54.34 $13,339.33
Sep, 2037 $38.91 $54.49 $13,284.84
Oct, 2037 $38.75 $54.65 $13,230.18
Nov, 2037 $38.59 $54.81 $13,175.37
Dec, 2037 $38.43 $54.97 $13,120.40
Jan, 2038 $38.27 $55.13 $13,065.26
Feb, 2038 $38.11 $55.29 $13,009.97
Mar, 2038 $37.95 $55.46 $12,954.51
Apr, 2038 $37.78 $55.62 $12,898.90
May, 2038 $37.62 $55.78 $12,843.12
Jun, 2038 $37.46 $55.94 $12,787.18
Jul, 2038 $37.30 $56.11 $12,731.07
Aug, 2038 $37.13 $56.27 $12,674.80
Sep, 2038 $36.97 $56.43 $12,618.37
Oct, 2038 $36.80 $56.60 $12,561.77
Nov, 2038 $36.64 $56.76 $12,505.01
Dec, 2038 $36.47 $56.93 $12,448.08
Jan, 2039 $36.31 $57.09 $12,390.98
Feb, 2039 $36.14 $57.26 $12,333.72
Mar, 2039 $35.97 $57.43 $12,276.30
Apr, 2039 $35.81 $57.60 $12,218.70
May, 2039 $35.64 $57.76 $12,160.94
Jun, 2039 $35.47 $57.93 $12,103.01
Jul, 2039 $35.30 $58.10 $12,044.90
Aug, 2039 $35.13 $58.27 $11,986.63
Sep, 2039 $34.96 $58.44 $11,928.19
Oct, 2039 $34.79 $58.61 $11,869.58
Nov, 2039 $34.62 $58.78 $11,810.80
Dec, 2039 $34.45 $58.95 $11,751.85
Jan, 2040 $34.28 $59.13 $11,692.72
Feb, 2040 $34.10 $59.30 $11,633.43
Mar, 2040 $33.93 $59.47 $11,573.96
Apr, 2040 $33.76 $59.64 $11,514.31
May, 2040 $33.58 $59.82 $11,454.49
Jun, 2040 $33.41 $59.99 $11,394.50
Jul, 2040 $33.23 $60.17 $11,334.33
Aug, 2040 $33.06 $60.34 $11,273.99
Sep, 2040 $32.88 $60.52 $11,213.47
Oct, 2040 $32.71 $60.70 $11,152.78
Nov, 2040 $32.53 $60.87 $11,091.90
Dec, 2040 $32.35 $61.05 $11,030.85
Jan, 2041 $32.17 $61.23 $10,969.63
Feb, 2041 $31.99 $61.41 $10,908.22
Mar, 2041 $31.82 $61.59 $10,846.63
Apr, 2041 $31.64 $61.77 $10,784.87
May, 2041 $31.46 $61.95 $10,722.92
Jun, 2041 $31.28 $62.13 $10,660.80
Jul, 2041 $31.09 $62.31 $10,598.49
Aug, 2041 $30.91 $62.49 $10,536.00
Sep, 2041 $30.73 $62.67 $10,473.33
Oct, 2041 $30.55 $62.85 $10,410.48
Nov, 2041 $30.36 $63.04 $10,347.44
Dec, 2041 $30.18 $63.22 $10,284.22
Jan, 2042 $30.00 $63.41 $10,220.81
Feb, 2042 $29.81 $63.59 $10,157.22
Mar, 2042 $29.63 $63.78 $10,093.44
Apr, 2042 $29.44 $63.96 $10,029.48
May, 2042 $29.25 $64.15 $9,965.33
Jun, 2042 $29.07 $64.34 $9,901.00
Jul, 2042 $28.88 $64.52 $9,836.47
Aug, 2042 $28.69 $64.71 $9,771.76
Sep, 2042 $28.50 $64.90 $9,706.86
Oct, 2042 $28.31 $65.09 $9,641.77
Nov, 2042 $28.12 $65.28 $9,576.49
Dec, 2042 $27.93 $65.47 $9,511.02
Jan, 2043 $27.74 $65.66 $9,445.36
Feb, 2043 $27.55 $65.85 $9,379.51
Mar, 2043 $27.36 $66.04 $9,313.47
Apr, 2043 $27.16 $66.24 $9,247.23
May, 2043 $26.97 $66.43 $9,180.80
Jun, 2043 $26.78 $66.62 $9,114.18
Jul, 2043 $26.58 $66.82 $9,047.36
Aug, 2043 $26.39 $67.01 $8,980.34
Sep, 2043 $26.19 $67.21 $8,913.14
Oct, 2043 $26.00 $67.40 $8,845.73
Nov, 2043 $25.80 $67.60 $8,778.13
Dec, 2043 $25.60 $67.80 $8,710.33
Jan, 2044 $25.41 $68.00 $8,642.33
Feb, 2044 $25.21 $68.19 $8,574.14
Mar, 2044 $25.01 $68.39 $8,505.75
Apr, 2044 $24.81 $68.59 $8,437.15
May, 2044 $24.61 $68.79 $8,368.36
Jun, 2044 $24.41 $68.99 $8,299.37
Jul, 2044 $24.21 $69.19 $8,230.17
Aug, 2044 $24.00 $69.40 $8,160.78
Sep, 2044 $23.80 $69.60 $8,091.18
Oct, 2044 $23.60 $69.80 $8,021.38
Nov, 2044 $23.40 $70.01 $7,951.37
Dec, 2044 $23.19 $70.21 $7,881.16
Jan, 2045 $22.99 $70.41 $7,810.75
Feb, 2045 $22.78 $70.62 $7,740.13
Mar, 2045 $22.58 $70.83 $7,669.30
Apr, 2045 $22.37 $71.03 $7,598.27
May, 2045 $22.16 $71.24 $7,527.03
Jun, 2045 $21.95 $71.45 $7,455.58
Jul, 2045 $21.75 $71.66 $7,383.92
Aug, 2045 $21.54 $71.86 $7,312.06
Sep, 2045 $21.33 $72.07 $7,239.98
Oct, 2045 $21.12 $72.28 $7,167.70
Nov, 2045 $20.91 $72.50 $7,095.20
Dec, 2045 $20.69 $72.71 $7,022.50
Jan, 2046 $20.48 $72.92 $6,949.58
Feb, 2046 $20.27 $73.13 $6,876.45
Mar, 2046 $20.06 $73.34 $6,803.10
Apr, 2046 $19.84 $73.56 $6,729.54
May, 2046 $19.63 $73.77 $6,655.77
Jun, 2046 $19.41 $73.99 $6,581.78
Jul, 2046 $19.20 $74.20 $6,507.58
Aug, 2046 $18.98 $74.42 $6,433.16
Sep, 2046 $18.76 $74.64 $6,358.52
Oct, 2046 $18.55 $74.86 $6,283.66
Nov, 2046 $18.33 $75.07 $6,208.59
Dec, 2046 $18.11 $75.29 $6,133.29
Jan, 2047 $17.89 $75.51 $6,057.78
Feb, 2047 $17.67 $75.73 $5,982.05
Mar, 2047 $17.45 $75.95 $5,906.10
Apr, 2047 $17.23 $76.18 $5,829.92
May, 2047 $17.00 $76.40 $5,753.52
Jun, 2047 $16.78 $76.62 $5,676.90
Jul, 2047 $16.56 $76.84 $5,600.06
Aug, 2047 $16.33 $77.07 $5,522.99
Sep, 2047 $16.11 $77.29 $5,445.70
Oct, 2047 $15.88 $77.52 $5,368.18
Nov, 2047 $15.66 $77.74 $5,290.44
Dec, 2047 $15.43 $77.97 $5,212.47
Jan, 2048 $15.20 $78.20 $5,134.27
Feb, 2048 $14.97 $78.43 $5,055.84
Mar, 2048 $14.75 $78.66 $4,977.19
Apr, 2048 $14.52 $78.88 $4,898.30
May, 2048 $14.29 $79.11 $4,819.19
Jun, 2048 $14.06 $79.35 $4,739.84
Jul, 2048 $13.82 $79.58 $4,660.27
Aug, 2048 $13.59 $79.81 $4,580.46
Sep, 2048 $13.36 $80.04 $4,500.41
Oct, 2048 $13.13 $80.28 $4,420.14
Nov, 2048 $12.89 $80.51 $4,339.63
Dec, 2048 $12.66 $80.74 $4,258.89
Jan, 2049 $12.42 $80.98 $4,177.91
Feb, 2049 $12.19 $81.22 $4,096.69
Mar, 2049 $11.95 $81.45 $4,015.24
Apr, 2049 $11.71 $81.69 $3,933.55
May, 2049 $11.47 $81.93 $3,851.62
Jun, 2049 $11.23 $82.17 $3,769.45
Jul, 2049 $10.99 $82.41 $3,687.05
Aug, 2049 $10.75 $82.65 $3,604.40
Sep, 2049 $10.51 $82.89 $3,521.51
Oct, 2049 $10.27 $83.13 $3,438.38
Nov, 2049 $10.03 $83.37 $3,355.01
Dec, 2049 $9.79 $83.62 $3,271.39
Jan, 2050 $9.54 $83.86 $3,187.53
Feb, 2050 $9.30 $84.10 $3,103.43
Mar, 2050 $9.05 $84.35 $3,019.08
Apr, 2050 $8.81 $84.60 $2,934.48
May, 2050 $8.56 $84.84 $2,849.64
Jun, 2050 $8.31 $85.09 $2,764.55
Jul, 2050 $8.06 $85.34 $2,679.21
Aug, 2050 $7.81 $85.59 $2,593.62
Sep, 2050 $7.56 $85.84 $2,507.79
Oct, 2050 $7.31 $86.09 $2,421.70
Nov, 2050 $7.06 $86.34 $2,335.36
Dec, 2050 $6.81 $86.59 $2,248.77
Jan, 2051 $6.56 $86.84 $2,161.93
Feb, 2051 $6.31 $87.10 $2,074.84
Mar, 2051 $6.05 $87.35 $1,987.49
Apr, 2051 $5.80 $87.60 $1,899.88
May, 2051 $5.54 $87.86 $1,812.02
Jun, 2051 $5.29 $88.12 $1,723.90
Jul, 2051 $5.03 $88.37 $1,635.53
Aug, 2051 $4.77 $88.63 $1,546.90
Sep, 2051 $4.51 $88.89 $1,458.01
Oct, 2051 $4.25 $89.15 $1,368.86
Nov, 2051 $3.99 $89.41 $1,279.45
Dec, 2051 $3.73 $89.67 $1,189.78
Jan, 2052 $3.47 $89.93 $1,099.85
Feb, 2052 $3.21 $90.19 $1,009.66
Mar, 2052 $2.94 $90.46 $919.20
Apr, 2052 $2.68 $90.72 $828.48
May, 2052 $2.42 $90.98 $737.50
Jun, 2052 $2.15 $91.25 $646.25
Jul, 2052 $1.88 $91.52 $554.73
Aug, 2052 $1.62 $91.78 $462.95
Sep, 2052 $1.35 $92.05 $370.90
Oct, 2052 $1.08 $92.32 $278.58
Nov, 2052 $0.81 $92.59 $185.99
Dec, 2052 $0.54 $92.86 $93.13
Jan, 2053 $0.27 $93.13 $0.00

Your mortgage payment information

... ...
  • Interest
  • Principal
  • ...Balance
2023
2028
2033
2038
2043
2048
2053

Mortgage Payment Calculator

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