« Back to all home prices

Mortgage Payment Schedule for a $50,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($10,000) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$200 360 $31,940 $71,940

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $50,000
Down Payment $10,000$40,000
Year 1 - 1 ($200)$146$54$39,946
2 ($200)$146$54$39,892
3 ($200)$146$54$39,838
4 ($200)$145$54$39,783
5 ($200)$145$55$39,729
6 ($200)$145$55$39,674
7 ($200)$145$55$39,619
8 ($200)$145$55$39,564
9 ($200)$144$55$39,508
10 ($200)$144$56$39,453
11 ($200)$144$56$39,397
12 ($200)$144$56$39,341
Year 2 - 13 ($200)$144$56$39,285
14 ($200)$143$56$39,228
15 ($200)$143$57$39,172
16 ($200)$143$57$39,115
17 ($200)$143$57$39,058
18 ($200)$143$57$39,000
19 ($200)$142$57$38,943
20 ($200)$142$58$38,885
21 ($200)$142$58$38,827
22 ($200)$142$58$38,769
23 ($200)$142$58$38,711
24 ($200)$141$59$38,652
Year 3 - 25 ($200)$141$59$38,594
26 ($200)$141$59$38,535
27 ($200)$141$59$38,475
28 ($200)$140$59$38,416
29 ($200)$140$60$38,356
30 ($200)$140$60$38,297
31 ($200)$140$60$38,237
32 ($200)$140$60$38,176
33 ($200)$139$60$38,116
34 ($200)$139$61$38,055
35 ($200)$139$61$37,994
36 ($200)$139$61$37,933
Year 4 - 37 ($200)$138$61$37,872
38 ($200)$138$62$37,810
39 ($200)$138$62$37,748
40 ($200)$138$62$37,686
41 ($200)$138$62$37,624
42 ($200)$137$63$37,561
43 ($200)$137$63$37,499
44 ($200)$137$63$37,436
45 ($200)$137$63$37,372
46 ($200)$136$63$37,309
47 ($200)$136$64$37,245
48 ($200)$136$64$37,181
Year 5 - 49 ($200)$136$64$37,117
50 ($200)$135$64$37,053
51 ($200)$135$65$36,988
52 ($200)$135$65$36,924
53 ($200)$135$65$36,859
54 ($200)$135$65$36,793
55 ($200)$134$66$36,728
56 ($200)$134$66$36,662
57 ($200)$134$66$36,596
58 ($200)$134$66$36,530
59 ($200)$133$66$36,463
60 ($200)$133$67$36,396
Year 6 - 61 ($200)$133$67$36,329
62 ($200)$133$67$36,262
63 ($200)$132$67$36,195
64 ($200)$132$68$36,127
65 ($200)$132$68$36,059
66 ($200)$132$68$35,991
67 ($200)$131$68$35,922
68 ($200)$131$69$35,854
69 ($200)$131$69$35,785
70 ($200)$131$69$35,715
71 ($200)$130$69$35,646
72 ($200)$130$70$35,576
Year 7 - 73 ($200)$130$70$35,506
74 ($200)$130$70$35,436
75 ($200)$129$70$35,366
76 ($200)$129$71$35,295
77 ($200)$129$71$35,224
78 ($200)$129$71$35,153
79 ($200)$128$72$35,081
80 ($200)$128$72$35,009
81 ($200)$128$72$34,937
82 ($200)$128$72$34,865
83 ($200)$127$73$34,792
84 ($200)$127$73$34,719
Year 8 - 85 ($200)$127$73$34,646
86 ($200)$126$73$34,573
87 ($200)$126$74$34,499
88 ($200)$126$74$34,425
89 ($200)$126$74$34,351
90 ($200)$125$74$34,277
91 ($200)$125$75$34,202
92 ($200)$125$75$34,127
93 ($200)$125$75$34,052
94 ($200)$124$76$33,976
95 ($200)$124$76$33,900
96 ($200)$124$76$33,824
Year 9 - 97 ($200)$123$76$33,748
98 ($200)$123$77$33,671
99 ($200)$123$77$33,594
100 ($200)$123$77$33,517
101 ($200)$122$77$33,440
102 ($200)$122$78$33,362
103 ($200)$122$78$33,284
104 ($200)$121$78$33,206
105 ($200)$121$79$33,127
106 ($200)$121$79$33,048
107 ($200)$121$79$32,969
108 ($200)$120$79$32,889
Year 10 - 109 ($200)$120$80$32,809
110 ($200)$120$80$32,729
111 ($200)$119$80$32,649
112 ($200)$119$81$32,568
113 ($200)$119$81$32,487
114 ($200)$119$81$32,406
115 ($200)$118$82$32,325
116 ($200)$118$82$32,243
117 ($200)$118$82$32,161
118 ($200)$117$82$32,078
119 ($200)$117$83$31,995
120 ($200)$117$83$31,912
Year 11 - 121 ($200)$116$83$31,829
122 ($200)$116$84$31,745
123 ($200)$116$84$31,661
124 ($200)$116$84$31,577
125 ($200)$115$85$31,493
126 ($200)$115$85$31,408
127 ($200)$115$85$31,322
128 ($200)$114$86$31,237
129 ($200)$114$86$31,151
130 ($200)$114$86$31,065
131 ($200)$113$86$30,979
132 ($200)$113$87$30,892
Year 12 - 133 ($200)$113$87$30,805
134 ($200)$112$87$30,717
135 ($200)$112$88$30,630
136 ($200)$112$88$30,542
137 ($200)$111$88$30,453
138 ($200)$111$89$30,365
139 ($200)$111$89$30,276
140 ($200)$111$89$30,186
141 ($200)$110$90$30,097
142 ($200)$110$90$30,007
143 ($200)$110$90$29,916
144 ($200)$109$91$29,826
Year 13 - 145 ($200)$109$91$29,735
146 ($200)$109$91$29,643
147 ($200)$108$92$29,552
148 ($200)$108$92$29,460
149 ($200)$108$92$29,367
150 ($200)$107$93$29,275
151 ($200)$107$93$29,182
152 ($200)$107$93$29,089
153 ($200)$106$94$28,995
154 ($200)$106$94$28,901
155 ($200)$105$94$28,807
156 ($200)$105$95$28,712
Year 14 - 157 ($200)$105$95$28,617
158 ($200)$104$95$28,521
159 ($200)$104$96$28,426
160 ($200)$104$96$28,330
161 ($200)$103$96$28,233
162 ($200)$103$97$28,136
163 ($200)$103$97$28,039
164 ($200)$102$97$27,942
165 ($200)$102$98$27,844
166 ($200)$102$98$27,746
167 ($200)$101$99$27,647
168 ($200)$101$99$27,548
Year 15 - 169 ($200)$101$99$27,449
170 ($200)$100$100$27,349
171 ($200)$100$100$27,249
172 ($200)$99$100$27,149
173 ($200)$99$101$27,048
174 ($200)$99$101$26,947
175 ($200)$98$101$26,846
176 ($200)$98$102$26,744
177 ($200)$98$102$26,642
178 ($200)$97$103$26,539
179 ($200)$97$103$26,436
180 ($200)$96$103$26,333
Year 16 - 181 ($200)$96$104$26,229
182 ($200)$96$104$26,125
183 ($200)$95$104$26,020
184 ($200)$95$105$25,916
185 ($200)$95$105$25,810
186 ($200)$94$106$25,705
187 ($200)$94$106$25,599
188 ($200)$93$106$25,492
189 ($200)$93$107$25,385
190 ($200)$93$107$25,278
191 ($200)$92$108$25,171
192 ($200)$92$108$25,063
Year 17 - 193 ($200)$91$108$24,954
194 ($200)$91$109$24,846
195 ($200)$91$109$24,737
196 ($200)$90$110$24,627
197 ($200)$90$110$24,517
198 ($200)$89$110$24,407
199 ($200)$89$111$24,296
200 ($200)$89$111$24,185
201 ($200)$88$112$24,073
202 ($200)$88$112$23,961
203 ($200)$87$112$23,849
204 ($200)$87$113$23,736
Year 18 - 205 ($200)$87$113$23,623
206 ($200)$86$114$23,509
207 ($200)$86$114$23,395
208 ($200)$85$114$23,281
209 ($200)$85$115$23,166
210 ($200)$85$115$23,051
211 ($200)$84$116$22,935
212 ($200)$84$116$22,819
213 ($200)$83$117$22,702
214 ($200)$83$117$22,585
215 ($200)$82$117$22,468
216 ($200)$82$118$22,350
Year 19 - 217 ($200)$82$118$22,232
218 ($200)$81$119$22,113
219 ($200)$81$119$21,994
220 ($200)$80$120$21,875
221 ($200)$80$120$21,755
222 ($200)$79$120$21,634
223 ($200)$79$121$21,513
224 ($200)$79$121$21,392
225 ($200)$78$122$21,270
226 ($200)$78$122$21,148
227 ($200)$77$123$21,025
228 ($200)$77$123$20,902
Year 20 - 229 ($200)$76$124$20,779
230 ($200)$76$124$20,655
231 ($200)$75$124$20,530
232 ($200)$75$125$20,405
233 ($200)$74$125$20,280
234 ($200)$74$126$20,154
235 ($200)$74$126$20,028
236 ($200)$73$127$19,901
237 ($200)$73$127$19,774
238 ($200)$72$128$19,646
239 ($200)$72$128$19,518
240 ($200)$71$129$19,390
Year 21 - 241 ($200)$71$129$19,261
242 ($200)$70$130$19,131
243 ($200)$70$130$19,001
244 ($200)$69$130$18,871
245 ($200)$69$131$18,740
246 ($200)$68$131$18,608
247 ($200)$68$132$18,476
248 ($200)$67$132$18,344
249 ($200)$67$133$18,211
250 ($200)$66$133$18,078
251 ($200)$66$134$17,944
252 ($200)$65$134$17,810
Year 22 - 253 ($200)$65$135$17,675
254 ($200)$65$135$17,539
255 ($200)$64$136$17,404
256 ($200)$64$136$17,267
257 ($200)$63$137$17,130
258 ($200)$63$137$16,993
259 ($200)$62$138$16,855
260 ($200)$62$138$16,717
261 ($200)$61$139$16,578
262 ($200)$61$139$16,439
263 ($200)$60$140$16,299
264 ($200)$59$140$16,159
Year 23 - 265 ($200)$59$141$16,018
266 ($200)$58$141$15,876
267 ($200)$58$142$15,735
268 ($200)$57$142$15,592
269 ($200)$57$143$15,449
270 ($200)$56$143$15,306
271 ($200)$56$144$15,162
272 ($200)$55$144$15,017
273 ($200)$55$145$14,872
274 ($200)$54$146$14,727
275 ($200)$54$146$14,581
276 ($200)$53$147$14,434
Year 24 - 277 ($200)$53$147$14,287
278 ($200)$52$148$14,139
279 ($200)$52$148$13,991
280 ($200)$51$149$13,842
281 ($200)$51$149$13,693
282 ($200)$50$150$13,543
283 ($200)$49$150$13,393
284 ($200)$49$151$13,242
285 ($200)$48$151$13,090
286 ($200)$48$152$12,938
287 ($200)$47$153$12,786
288 ($200)$47$153$12,632
Year 25 - 289 ($200)$46$154$12,479
290 ($200)$46$154$12,324
291 ($200)$45$155$12,170
292 ($200)$44$155$12,014
293 ($200)$44$156$11,858
294 ($200)$43$157$11,702
295 ($200)$43$157$11,545
296 ($200)$42$158$11,387
297 ($200)$42$158$11,229
298 ($200)$41$159$11,070
299 ($200)$40$159$10,910
300 ($200)$40$160$10,750
Year 26 - 301 ($200)$39$161$10,590
302 ($200)$39$161$10,429
303 ($200)$38$162$10,267
304 ($200)$37$162$10,104
305 ($200)$37$163$9,941
306 ($200)$36$164$9,778
307 ($200)$36$164$9,614
308 ($200)$35$165$9,449
309 ($200)$34$165$9,284
310 ($200)$34$166$9,118
311 ($200)$33$167$8,951
312 ($200)$33$167$8,784
Year 27 - 313 ($200)$32$168$8,616
314 ($200)$31$168$8,448
315 ($200)$31$169$8,279
316 ($200)$30$170$8,109
317 ($200)$30$170$7,939
318 ($200)$29$171$7,768
319 ($200)$28$171$7,597
320 ($200)$28$172$7,425
321 ($200)$27$173$7,252
322 ($200)$26$173$7,078
323 ($200)$26$174$6,904
324 ($200)$25$175$6,730
Year 28 - 325 ($200)$25$175$6,555
326 ($200)$24$176$6,379
327 ($200)$23$177$6,202
328 ($200)$23$177$6,025
329 ($200)$22$178$5,847
330 ($200)$21$178$5,669
331 ($200)$21$179$5,489
332 ($200)$20$180$5,310
333 ($200)$19$180$5,129
334 ($200)$19$181$4,948
335 ($200)$18$182$4,766
336 ($200)$17$182$4,584
Year 29 - 337 ($200)$17$183$4,401
338 ($200)$16$184$4,217
339 ($200)$15$184$4,033
340 ($200)$15$185$3,847
341 ($200)$14$186$3,662
342 ($200)$13$186$3,475
343 ($200)$13$187$3,288
344 ($200)$12$188$3,100
345 ($200)$11$189$2,912
346 ($200)$11$189$2,723
347 ($200)$10$190$2,533
348 ($200)$9$191$2,342
Year 30 - 349 ($200)$9$191$2,151
350 ($200)$8$192$1,959
351 ($200)$7$193$1,766
352 ($200)$6$193$1,573
353 ($200)$6$194$1,379
354 ($200)$5$195$1,184
355 ($200)$4$196$988
356 ($200)$4$196$792
357 ($200)$3$197$595
358 ($200)$2$198$397
359 ($200)$1$198$199
360 ($200)$1$199$0
TOTALS$31,940$40,000$71,940

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.