118k Amortization Schedule

Create an amortization schedule for a 118,000 mortgage.

$
$
%

Create an amortization schedule for a $118,000 mortgage.

Enter your home loan details and click Calculate. The payment details and amortization schedule will be shown. Click the download link to access a printable PDF amortization schedule.

How to use
Enter your loan details above to create an amortization table. It will show a breakdown of mortgage payments and loan balance over time. Click the "Download Amortization Schedule" option to see an easy to print version.
What's the monthly payment on a $118,000 mortgage?
The payment is based on the loan term, loan amount, and APR. For example, here's a few different monthly payments for a 118,000 mortgage over 30 years.
Rate Payment
118k at 2% for 30 Years 436.15
118k at 3% for 30 Years 497.49
118k at 4% for 30 Years 563.35
118k at 5% for 30 Years 633.45
118k at 6% for 30 Years 707.47
How does the loan length affect the payment on a 118k mortgage?
While the 30 year mortgage is the most common, other people opt for a 15 year mortgage or an ARM. See below to see how the payment changes for a 118k loan amount based on the APR and loan length.
Rate 30 Years 15 Years 10 Years 5 Years
118k at 2% 436.15 759.34 1,085.76 2,068.28
118k at 3% 497.49 814.89 1,139.42 2,120.31
118k at 4% 563.35 872.83 1,194.69 2,173.15
118k at 5% 633.45 933.14 1,251.57 2,226.81
118k at 6% 707.47 995.75 1,310.04 2,281.27
What is an amortization schedule?
An amortization schedule shows the breakdown of a loan over time. It shows how much of each payment is paid as interest and how much goes towards the balance.

For example, let's say that you have a 30 year loan for 118,000 with a 6% APR. The monthly payment of this loan is 707.47. This stays constant throughout the term of this fixed rate 30 year loan.

We then need to calculate the monthly rate, so 6% divided by 12 equals .5% per month in interest. Take a look at the chart below to see how the first few payments of the loan are calculated.
Starting Balance Payment Towards Interest Towards Balance Remaining Balance
118,000.00 707.47 590.00 117.47 117,882.53
117,882.53 707.47 589.41 118.06 117,764.47
117,764.47 707.47 588.82 118.65 117,645.83
117,645.83 707.47 588.23 119.24 117,526.59
117,526.59 707.47 587.63 119.84 117,406.75
This continues until the loan is paid off. For interest rates higher than 0%, more of the payment goes towards the balance every month.
Monthly Mortgage Payment Table By Rate For a $118,000 Loan for 30 Years
Rate Payment
118k at 3% for 30 Years 497.49
118k at 3.05% for 30 Years 500.68
118k at 3.1% for 30 Years 503.88
118k at 3.15% for 30 Years 507.09
118k at 3.2% for 30 Years 510.31
118k at 3.25% for 30 Years 513.54
118k at 3.3% for 30 Years 516.79
118k at 3.35% for 30 Years 520.04
118k at 3.4% for 30 Years 523.31
118k at 3.45% for 30 Years 526.58
118k at 3.5% for 30 Years 529.87
118k at 3.55% for 30 Years 533.17
118k at 3.6% for 30 Years 536.48
118k at 3.65% for 30 Years 539.80
118k at 3.7% for 30 Years 543.13
118k at 3.75% for 30 Years 546.48
118k at 3.8% for 30 Years 549.83
118k at 3.85% for 30 Years 553.19
118k at 3.9% for 30 Years 556.57
118k at 3.95% for 30 Years 559.95
118k at 4% for 30 Years 563.35
118k at 4.05% for 30 Years 566.76
118k at 4.1% for 30 Years 570.17
118k at 4.15% for 30 Years 573.60
118k at 4.2% for 30 Years 577.04
118k at 4.25% for 30 Years 580.49
118k at 4.3% for 30 Years 583.95
118k at 4.35% for 30 Years 587.42
118k at 4.4% for 30 Years 590.90
118k at 4.45% for 30 Years 594.39
118k at 4.5% for 30 Years 597.89
118k at 4.55% for 30 Years 601.40
118k at 4.6% for 30 Years 604.92
118k at 4.65% for 30 Years 608.45
118k at 4.7% for 30 Years 611.99
118k at 4.75% for 30 Years 615.54
118k at 4.8% for 30 Years 619.11
118k at 4.85% for 30 Years 622.68
118k at 4.9% for 30 Years 626.26
118k at 4.95% for 30 Years 629.85
118k at 5% for 30 Years 633.45
118k at 5.05% for 30 Years 637.06
118k at 5.1% for 30 Years 640.68
118k at 5.15% for 30 Years 644.31
118k at 5.2% for 30 Years 647.95
118k at 5.25% for 30 Years 651.60
118k at 5.3% for 30 Years 655.26
118k at 5.35% for 30 Years 658.93
118k at 5.4% for 30 Years 662.61
118k at 5.45% for 30 Years 666.29
118k at 5.5% for 30 Years 669.99
Rate Payment
118k at 5.55% for 30 Years 673.70
118k at 5.6% for 30 Years 677.41
118k at 5.65% for 30 Years 681.14
118k at 5.7% for 30 Years 684.87
118k at 5.75% for 30 Years 688.62
118k at 5.8% for 30 Years 692.37
118k at 5.85% for 30 Years 696.13
118k at 5.9% for 30 Years 699.90
118k at 5.95% for 30 Years 703.68
118k at 6% for 30 Years 707.47
118k at 6.05% for 30 Years 711.27
118k at 6.1% for 30 Years 715.07
118k at 6.15% for 30 Years 718.89
118k at 6.2% for 30 Years 722.71
118k at 6.25% for 30 Years 726.55
118k at 6.3% for 30 Years 730.39
118k at 6.35% for 30 Years 734.24
118k at 6.4% for 30 Years 738.10
118k at 6.45% for 30 Years 741.96
118k at 6.5% for 30 Years 745.84
118k at 6.55% for 30 Years 749.72
118k at 6.6% for 30 Years 753.62
118k at 6.65% for 30 Years 757.52
118k at 6.7% for 30 Years 761.43
118k at 6.75% for 30 Years 765.35
118k at 6.8% for 30 Years 769.27
118k at 6.85% for 30 Years 773.21
118k at 6.9% for 30 Years 777.15
118k at 6.95% for 30 Years 781.10
118k at 7% for 30 Years 785.06
118k at 7.05% for 30 Years 789.02
118k at 7.1% for 30 Years 793.00
118k at 7.15% for 30 Years 796.98
118k at 7.2% for 30 Years 800.97
118k at 7.25% for 30 Years 804.97
118k at 7.3% for 30 Years 808.97
118k at 7.35% for 30 Years 812.99
118k at 7.4% for 30 Years 817.01
118k at 7.45% for 30 Years 821.04
118k at 7.5% for 30 Years 825.07
118k at 7.55% for 30 Years 829.12
118k at 7.6% for 30 Years 833.17
118k at 7.65% for 30 Years 837.23
118k at 7.7% for 30 Years 841.29
118k at 7.75% for 30 Years 845.37
118k at 7.8% for 30 Years 849.45
118k at 7.85% for 30 Years 853.54
118k at 7.9% for 30 Years 857.63
118k at 7.95% for 30 Years 861.73
118k at 8% for 30 Years 865.84
Favorite Resources