« Back to all home prices

Mortgage Payment Schedule for a $55,000 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($11,000) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$211 360 $31,897 $75,897

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $55,000
Down Payment $11,000$44,000
Year 1 - 1 ($211)$148$63$43,937
2 ($211)$148$63$43,874
3 ($211)$147$63$43,810
4 ($211)$147$64$43,746
5 ($211)$147$64$43,683
6 ($211)$147$64$43,618
7 ($211)$146$64$43,554
8 ($211)$146$65$43,490
9 ($211)$146$65$43,425
10 ($211)$146$65$43,360
11 ($211)$146$65$43,295
12 ($211)$145$65$43,229
Year 2 - 13 ($211)$145$66$43,164
14 ($211)$145$66$43,098
15 ($211)$145$66$43,032
16 ($211)$145$66$42,965
17 ($211)$144$67$42,899
18 ($211)$144$67$42,832
19 ($211)$144$67$42,765
20 ($211)$144$67$42,698
21 ($211)$143$67$42,630
22 ($211)$143$68$42,563
23 ($211)$143$68$42,495
24 ($211)$143$68$42,427
Year 3 - 25 ($211)$142$68$42,358
26 ($211)$142$69$42,290
27 ($211)$142$69$42,221
28 ($211)$142$69$42,152
29 ($211)$142$69$42,083
30 ($211)$141$69$42,013
31 ($211)$141$70$41,943
32 ($211)$141$70$41,873
33 ($211)$141$70$41,803
34 ($211)$140$70$41,733
35 ($211)$140$71$41,662
36 ($211)$140$71$41,591
Year 4 - 37 ($211)$140$71$41,520
38 ($211)$139$71$41,449
39 ($211)$139$72$41,377
40 ($211)$139$72$41,305
41 ($211)$139$72$41,233
42 ($211)$138$72$41,161
43 ($211)$138$73$41,088
44 ($211)$138$73$41,015
45 ($211)$138$73$40,942
46 ($211)$137$73$40,869
47 ($211)$137$74$40,795
48 ($211)$137$74$40,722
Year 5 - 49 ($211)$137$74$40,648
50 ($211)$137$74$40,573
51 ($211)$136$75$40,499
52 ($211)$136$75$40,424
53 ($211)$136$75$40,349
54 ($211)$136$75$40,273
55 ($211)$135$76$40,198
56 ($211)$135$76$40,122
57 ($211)$135$76$40,046
58 ($211)$134$76$39,970
59 ($211)$134$77$39,893
60 ($211)$134$77$39,816
Year 6 - 61 ($211)$134$77$39,739
62 ($211)$133$77$39,662
63 ($211)$133$78$39,584
64 ($211)$133$78$39,506
65 ($211)$133$78$39,428
66 ($211)$132$78$39,350
67 ($211)$132$79$39,271
68 ($211)$132$79$39,192
69 ($211)$132$79$39,113
70 ($211)$131$79$39,033
71 ($211)$131$80$38,954
72 ($211)$131$80$38,874
Year 7 - 73 ($211)$131$80$38,793
74 ($211)$130$81$38,713
75 ($211)$130$81$38,632
76 ($211)$130$81$38,551
77 ($211)$129$81$38,469
78 ($211)$129$82$38,388
79 ($211)$129$82$38,306
80 ($211)$129$82$38,224
81 ($211)$128$82$38,141
82 ($211)$128$83$38,059
83 ($211)$128$83$37,976
84 ($211)$128$83$37,892
Year 8 - 85 ($211)$127$84$37,809
86 ($211)$127$84$37,725
87 ($211)$127$84$37,641
88 ($211)$126$84$37,556
89 ($211)$126$85$37,472
90 ($211)$126$85$37,387
91 ($211)$126$85$37,301
92 ($211)$125$86$37,216
93 ($211)$125$86$37,130
94 ($211)$125$86$37,044
95 ($211)$124$86$36,957
96 ($211)$124$87$36,871
Year 9 - 97 ($211)$124$87$36,784
98 ($211)$124$87$36,696
99 ($211)$123$88$36,609
100 ($211)$123$88$36,521
101 ($211)$123$88$36,433
102 ($211)$122$88$36,344
103 ($211)$122$89$36,256
104 ($211)$122$89$36,166
105 ($211)$121$89$36,077
106 ($211)$121$90$35,987
107 ($211)$121$90$35,897
108 ($211)$121$90$35,807
Year 10 - 109 ($211)$120$91$35,717
110 ($211)$120$91$35,626
111 ($211)$120$91$35,535
112 ($211)$119$91$35,443
113 ($211)$119$92$35,351
114 ($211)$119$92$35,259
115 ($211)$118$92$35,167
116 ($211)$118$93$35,074
117 ($211)$118$93$34,981
118 ($211)$117$93$34,888
119 ($211)$117$94$34,794
120 ($211)$117$94$34,700
Year 11 - 121 ($211)$117$94$34,606
122 ($211)$116$95$34,511
123 ($211)$116$95$34,416
124 ($211)$116$95$34,321
125 ($211)$115$96$34,225
126 ($211)$115$96$34,130
127 ($211)$115$96$34,033
128 ($211)$114$97$33,937
129 ($211)$114$97$33,840
130 ($211)$114$97$33,743
131 ($211)$113$98$33,645
132 ($211)$113$98$33,547
Year 12 - 133 ($211)$113$98$33,449
134 ($211)$112$98$33,351
135 ($211)$112$99$33,252
136 ($211)$112$99$33,153
137 ($211)$111$99$33,053
138 ($211)$111$100$32,954
139 ($211)$111$100$32,853
140 ($211)$110$100$32,753
141 ($211)$110$101$32,652
142 ($211)$110$101$32,551
143 ($211)$109$102$32,449
144 ($211)$109$102$32,348
Year 13 - 145 ($211)$109$102$32,245
146 ($211)$108$103$32,143
147 ($211)$108$103$32,040
148 ($211)$108$103$31,937
149 ($211)$107$104$31,833
150 ($211)$107$104$31,729
151 ($211)$107$104$31,625
152 ($211)$106$105$31,520
153 ($211)$106$105$31,415
154 ($211)$106$105$31,310
155 ($211)$105$106$31,204
156 ($211)$105$106$31,098
Year 14 - 157 ($211)$104$106$30,992
158 ($211)$104$107$30,885
159 ($211)$104$107$30,778
160 ($211)$103$107$30,671
161 ($211)$103$108$30,563
162 ($211)$103$108$30,455
163 ($211)$102$109$30,346
164 ($211)$102$109$30,237
165 ($211)$102$109$30,128
166 ($211)$101$110$30,018
167 ($211)$101$110$29,908
168 ($211)$100$110$29,798
Year 15 - 169 ($211)$100$111$29,687
170 ($211)$100$111$29,576
171 ($211)$99$111$29,464
172 ($211)$99$112$29,353
173 ($211)$99$112$29,240
174 ($211)$98$113$29,128
175 ($211)$98$113$29,015
176 ($211)$97$113$28,901
177 ($211)$97$114$28,788
178 ($211)$97$114$28,673
179 ($211)$96$115$28,559
180 ($211)$96$115$28,444
Year 16 - 181 ($211)$96$115$28,329
182 ($211)$95$116$28,213
183 ($211)$95$116$28,097
184 ($211)$94$116$27,980
185 ($211)$94$117$27,864
186 ($211)$94$117$27,746
187 ($211)$93$118$27,629
188 ($211)$93$118$27,511
189 ($211)$92$118$27,392
190 ($211)$92$119$27,273
191 ($211)$92$119$27,154
192 ($211)$91$120$27,035
Year 17 - 193 ($211)$91$120$26,914
194 ($211)$90$120$26,794
195 ($211)$90$121$26,673
196 ($211)$90$121$26,552
197 ($211)$89$122$26,430
198 ($211)$89$122$26,308
199 ($211)$88$122$26,186
200 ($211)$88$123$26,063
201 ($211)$88$123$25,940
202 ($211)$87$124$25,816
203 ($211)$87$124$25,692
204 ($211)$86$125$25,567
Year 18 - 205 ($211)$86$125$25,442
206 ($211)$85$125$25,317
207 ($211)$85$126$25,191
208 ($211)$85$126$25,065
209 ($211)$84$127$24,938
210 ($211)$84$127$24,811
211 ($211)$83$128$24,684
212 ($211)$83$128$24,556
213 ($211)$82$128$24,427
214 ($211)$82$129$24,299
215 ($211)$82$129$24,169
216 ($211)$81$130$24,040
Year 19 - 217 ($211)$81$130$23,910
218 ($211)$80$131$23,779
219 ($211)$80$131$23,648
220 ($211)$79$131$23,517
221 ($211)$79$132$23,385
222 ($211)$79$132$23,253
223 ($211)$78$133$23,120
224 ($211)$78$133$22,987
225 ($211)$77$134$22,853
226 ($211)$77$134$22,719
227 ($211)$76$135$22,584
228 ($211)$76$135$22,449
Year 20 - 229 ($211)$75$135$22,314
230 ($211)$75$136$22,178
231 ($211)$74$136$22,042
232 ($211)$74$137$21,905
233 ($211)$74$137$21,768
234 ($211)$73$138$21,630
235 ($211)$73$138$21,492
236 ($211)$72$139$21,353
237 ($211)$72$139$21,214
238 ($211)$71$140$21,074
239 ($211)$71$140$20,934
240 ($211)$70$141$20,794
Year 21 - 241 ($211)$70$141$20,653
242 ($211)$69$141$20,511
243 ($211)$69$142$20,369
244 ($211)$68$142$20,227
245 ($211)$68$143$20,084
246 ($211)$67$143$19,941
247 ($211)$67$144$19,797
248 ($211)$66$144$19,653
249 ($211)$66$145$19,508
250 ($211)$66$145$19,362
251 ($211)$65$146$19,217
252 ($211)$65$146$19,070
Year 22 - 253 ($211)$64$147$18,924
254 ($211)$64$147$18,776
255 ($211)$63$148$18,629
256 ($211)$63$148$18,480
257 ($211)$62$149$18,332
258 ($211)$62$149$18,182
259 ($211)$61$150$18,032
260 ($211)$61$150$17,882
261 ($211)$60$151$17,731
262 ($211)$60$151$17,580
263 ($211)$59$152$17,428
264 ($211)$59$152$17,276
Year 23 - 265 ($211)$58$153$17,123
266 ($211)$58$153$16,970
267 ($211)$57$154$16,816
268 ($211)$56$154$16,662
269 ($211)$56$155$16,507
270 ($211)$55$155$16,352
271 ($211)$55$156$16,196
272 ($211)$54$156$16,039
273 ($211)$54$157$15,882
274 ($211)$53$157$15,725
275 ($211)$53$158$15,567
276 ($211)$52$159$15,408
Year 24 - 277 ($211)$52$159$15,249
278 ($211)$51$160$15,090
279 ($211)$51$160$14,929
280 ($211)$50$161$14,769
281 ($211)$50$161$14,607
282 ($211)$49$162$14,446
283 ($211)$49$162$14,283
284 ($211)$48$163$14,121
285 ($211)$47$163$13,957
286 ($211)$47$164$13,793
287 ($211)$46$165$13,629
288 ($211)$46$165$13,464
Year 25 - 289 ($211)$45$166$13,298
290 ($211)$45$166$13,132
291 ($211)$44$167$12,965
292 ($211)$44$167$12,798
293 ($211)$43$168$12,630
294 ($211)$42$168$12,462
295 ($211)$42$169$12,293
296 ($211)$41$170$12,123
297 ($211)$41$170$11,953
298 ($211)$40$171$11,782
299 ($211)$40$171$11,611
300 ($211)$39$172$11,439
Year 26 - 301 ($211)$38$172$11,267
302 ($211)$38$173$11,094
303 ($211)$37$174$10,920
304 ($211)$37$174$10,746
305 ($211)$36$175$10,571
306 ($211)$36$175$10,396
307 ($211)$35$176$10,220
308 ($211)$34$177$10,044
309 ($211)$34$177$9,866
310 ($211)$33$178$9,689
311 ($211)$33$178$9,511
312 ($211)$32$179$9,332
Year 27 - 313 ($211)$31$179$9,152
314 ($211)$31$180$8,972
315 ($211)$30$181$8,791
316 ($211)$30$181$8,610
317 ($211)$29$182$8,428
318 ($211)$28$183$8,246
319 ($211)$28$183$8,062
320 ($211)$27$184$7,879
321 ($211)$26$184$7,694
322 ($211)$26$185$7,509
323 ($211)$25$186$7,324
324 ($211)$25$186$7,138
Year 28 - 325 ($211)$24$187$6,951
326 ($211)$23$187$6,763
327 ($211)$23$188$6,575
328 ($211)$22$189$6,386
329 ($211)$21$189$6,197
330 ($211)$21$190$6,007
331 ($211)$20$191$5,816
332 ($211)$20$191$5,625
333 ($211)$19$192$5,433
334 ($211)$18$193$5,241
335 ($211)$18$193$5,047
336 ($211)$17$194$4,853
Year 29 - 337 ($211)$16$195$4,659
338 ($211)$16$195$4,464
339 ($211)$15$196$4,268
340 ($211)$14$196$4,071
341 ($211)$14$197$3,874
342 ($211)$13$198$3,676
343 ($211)$12$198$3,478
344 ($211)$12$199$3,279
345 ($211)$11$200$3,079
346 ($211)$10$200$2,879
347 ($211)$10$201$2,677
348 ($211)$9$202$2,476
Year 30 - 349 ($211)$8$203$2,273
350 ($211)$8$203$2,070
351 ($211)$7$204$1,866
352 ($211)$6$205$1,661
353 ($211)$6$205$1,456
354 ($211)$5$206$1,250
355 ($211)$4$207$1,044
356 ($211)$4$207$836
357 ($211)$3$208$628
358 ($211)$2$209$420
359 ($211)$1$209$210
360 ($211)$1$210$0
TOTALS$31,897$44,000$75,897

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.