« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$207 360 $30,622 $74,622

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $55,000
Down Payment $11,000$44,000
Year 1 - 1 ($207)$143$65$43,935
2 ($207)$142$65$43,870
3 ($207)$142$65$43,805
4 ($207)$142$65$43,740
5 ($207)$142$65$43,675
6 ($207)$142$66$43,609
7 ($207)$141$66$43,543
8 ($207)$141$66$43,477
9 ($207)$141$66$43,411
10 ($207)$141$67$43,344
11 ($207)$141$67$43,277
12 ($207)$140$67$43,210
Year 2 - 13 ($207)$140$67$43,143
14 ($207)$140$67$43,076
15 ($207)$140$68$43,008
16 ($207)$139$68$42,940
17 ($207)$139$68$42,872
18 ($207)$139$68$42,804
19 ($207)$139$69$42,735
20 ($207)$139$69$42,666
21 ($207)$138$69$42,597
22 ($207)$138$69$42,528
23 ($207)$138$69$42,459
24 ($207)$138$70$42,389
Year 3 - 25 ($207)$137$70$42,319
26 ($207)$137$70$42,249
27 ($207)$137$70$42,179
28 ($207)$137$71$42,108
29 ($207)$137$71$42,038
30 ($207)$136$71$41,967
31 ($207)$136$71$41,895
32 ($207)$136$71$41,824
33 ($207)$136$72$41,752
34 ($207)$135$72$41,680
35 ($207)$135$72$41,608
36 ($207)$135$72$41,536
Year 4 - 37 ($207)$135$73$41,463
38 ($207)$134$73$41,390
39 ($207)$134$73$41,317
40 ($207)$134$73$41,244
41 ($207)$134$74$41,170
42 ($207)$133$74$41,096
43 ($207)$133$74$41,022
44 ($207)$133$74$40,948
45 ($207)$133$75$40,873
46 ($207)$132$75$40,799
47 ($207)$132$75$40,724
48 ($207)$132$75$40,648
Year 5 - 49 ($207)$132$76$40,573
50 ($207)$132$76$40,497
51 ($207)$131$76$40,421
52 ($207)$131$76$40,345
53 ($207)$131$76$40,268
54 ($207)$131$77$40,192
55 ($207)$130$77$40,115
56 ($207)$130$77$40,037
57 ($207)$130$77$39,960
58 ($207)$130$78$39,882
59 ($207)$129$78$39,804
60 ($207)$129$78$39,726
Year 6 - 61 ($207)$129$79$39,647
62 ($207)$129$79$39,569
63 ($207)$128$79$39,490
64 ($207)$128$79$39,410
65 ($207)$128$80$39,331
66 ($207)$127$80$39,251
67 ($207)$127$80$39,171
68 ($207)$127$80$39,091
69 ($207)$127$81$39,010
70 ($207)$126$81$38,929
71 ($207)$126$81$38,848
72 ($207)$126$81$38,767
Year 7 - 73 ($207)$126$82$38,685
74 ($207)$125$82$38,603
75 ($207)$125$82$38,521
76 ($207)$125$82$38,439
77 ($207)$125$83$38,356
78 ($207)$124$83$38,273
79 ($207)$124$83$38,190
80 ($207)$124$83$38,106
81 ($207)$124$84$38,023
82 ($207)$123$84$37,939
83 ($207)$123$84$37,854
84 ($207)$123$85$37,770
Year 8 - 85 ($207)$122$85$37,685
86 ($207)$122$85$37,600
87 ($207)$122$85$37,514
88 ($207)$122$86$37,429
89 ($207)$121$86$37,343
90 ($207)$121$86$37,257
91 ($207)$121$87$37,170
92 ($207)$120$87$37,083
93 ($207)$120$87$36,996
94 ($207)$120$87$36,909
95 ($207)$120$88$36,821
96 ($207)$119$88$36,733
Year 9 - 97 ($207)$119$88$36,645
98 ($207)$119$88$36,557
99 ($207)$119$89$36,468
100 ($207)$118$89$36,379
101 ($207)$118$89$36,289
102 ($207)$118$90$36,200
103 ($207)$117$90$36,110
104 ($207)$117$90$36,020
105 ($207)$117$91$35,929
106 ($207)$116$91$35,838
107 ($207)$116$91$35,747
108 ($207)$116$91$35,656
Year 10 - 109 ($207)$116$92$35,564
110 ($207)$115$92$35,472
111 ($207)$115$92$35,380
112 ($207)$115$93$35,287
113 ($207)$114$93$35,194
114 ($207)$114$93$35,101
115 ($207)$114$93$35,008
116 ($207)$113$94$34,914
117 ($207)$113$94$34,820
118 ($207)$113$94$34,725
119 ($207)$113$95$34,631
120 ($207)$112$95$34,536
Year 11 - 121 ($207)$112$95$34,440
122 ($207)$112$96$34,345
123 ($207)$111$96$34,249
124 ($207)$111$96$34,152
125 ($207)$111$97$34,056
126 ($207)$110$97$33,959
127 ($207)$110$97$33,862
128 ($207)$110$98$33,764
129 ($207)$109$98$33,666
130 ($207)$109$98$33,568
131 ($207)$109$98$33,470
132 ($207)$108$99$33,371
Year 12 - 133 ($207)$108$99$33,272
134 ($207)$108$99$33,172
135 ($207)$108$100$33,073
136 ($207)$107$100$32,973
137 ($207)$107$100$32,872
138 ($207)$107$101$32,771
139 ($207)$106$101$32,670
140 ($207)$106$101$32,569
141 ($207)$106$102$32,467
142 ($207)$105$102$32,365
143 ($207)$105$102$32,263
144 ($207)$105$103$32,160
Year 13 - 145 ($207)$104$103$32,057
146 ($207)$104$103$31,954
147 ($207)$104$104$31,850
148 ($207)$103$104$31,746
149 ($207)$103$104$31,642
150 ($207)$103$105$31,537
151 ($207)$102$105$31,432
152 ($207)$102$105$31,327
153 ($207)$102$106$31,221
154 ($207)$101$106$31,115
155 ($207)$101$106$31,008
156 ($207)$101$107$30,902
Year 14 - 157 ($207)$100$107$30,794
158 ($207)$100$107$30,687
159 ($207)$99$108$30,579
160 ($207)$99$108$30,471
161 ($207)$99$109$30,363
162 ($207)$98$109$30,254
163 ($207)$98$109$30,145
164 ($207)$98$110$30,035
165 ($207)$97$110$29,925
166 ($207)$97$110$29,815
167 ($207)$97$111$29,704
168 ($207)$96$111$29,593
Year 15 - 169 ($207)$96$111$29,482
170 ($207)$96$112$29,370
171 ($207)$95$112$29,258
172 ($207)$95$112$29,146
173 ($207)$94$113$29,033
174 ($207)$94$113$28,920
175 ($207)$94$114$28,806
176 ($207)$93$114$28,692
177 ($207)$93$114$28,578
178 ($207)$93$115$28,463
179 ($207)$92$115$28,348
180 ($207)$92$115$28,233
Year 16 - 181 ($207)$92$116$28,117
182 ($207)$91$116$28,001
183 ($207)$91$117$27,884
184 ($207)$90$117$27,768
185 ($207)$90$117$27,650
186 ($207)$90$118$27,533
187 ($207)$89$118$27,415
188 ($207)$89$118$27,296
189 ($207)$88$119$27,177
190 ($207)$88$119$27,058
191 ($207)$88$120$26,939
192 ($207)$87$120$26,819
Year 17 - 193 ($207)$87$120$26,698
194 ($207)$87$121$26,578
195 ($207)$86$121$26,456
196 ($207)$86$122$26,335
197 ($207)$85$122$26,213
198 ($207)$85$122$26,091
199 ($207)$85$123$25,968
200 ($207)$84$123$25,845
201 ($207)$84$124$25,721
202 ($207)$83$124$25,598
203 ($207)$83$124$25,473
204 ($207)$83$125$25,349
Year 18 - 205 ($207)$82$125$25,223
206 ($207)$82$126$25,098
207 ($207)$81$126$24,972
208 ($207)$81$126$24,846
209 ($207)$81$127$24,719
210 ($207)$80$127$24,592
211 ($207)$80$128$24,464
212 ($207)$79$128$24,336
213 ($207)$79$128$24,208
214 ($207)$78$129$24,079
215 ($207)$78$129$23,950
216 ($207)$78$130$23,820
Year 19 - 217 ($207)$77$130$23,690
218 ($207)$77$130$23,560
219 ($207)$76$131$23,429
220 ($207)$76$131$23,297
221 ($207)$76$132$23,166
222 ($207)$75$132$23,033
223 ($207)$75$133$22,901
224 ($207)$74$133$22,768
225 ($207)$74$133$22,634
226 ($207)$73$134$22,500
227 ($207)$73$134$22,366
228 ($207)$73$135$22,231
Year 20 - 229 ($207)$72$135$22,096
230 ($207)$72$136$21,960
231 ($207)$71$136$21,824
232 ($207)$71$137$21,688
233 ($207)$70$137$21,551
234 ($207)$70$137$21,413
235 ($207)$69$138$21,275
236 ($207)$69$138$21,137
237 ($207)$69$139$20,998
238 ($207)$68$139$20,859
239 ($207)$68$140$20,719
240 ($207)$67$140$20,579
Year 21 - 241 ($207)$67$141$20,439
242 ($207)$66$141$20,298
243 ($207)$66$141$20,156
244 ($207)$65$142$20,014
245 ($207)$65$142$19,872
246 ($207)$64$143$19,729
247 ($207)$64$143$19,586
248 ($207)$63$144$19,442
249 ($207)$63$144$19,298
250 ($207)$63$145$19,153
251 ($207)$62$145$19,008
252 ($207)$62$146$18,862
Year 22 - 253 ($207)$61$146$18,716
254 ($207)$61$147$18,569
255 ($207)$60$147$18,422
256 ($207)$60$148$18,275
257 ($207)$59$148$18,127
258 ($207)$59$149$17,978
259 ($207)$58$149$17,829
260 ($207)$58$149$17,680
261 ($207)$57$150$17,530
262 ($207)$57$150$17,379
263 ($207)$56$151$17,228
264 ($207)$56$151$17,077
Year 23 - 265 ($207)$55$152$16,925
266 ($207)$55$152$16,773
267 ($207)$54$153$16,620
268 ($207)$54$153$16,466
269 ($207)$53$154$16,312
270 ($207)$53$154$16,158
271 ($207)$52$155$16,003
272 ($207)$52$155$15,848
273 ($207)$51$156$15,692
274 ($207)$51$156$15,535
275 ($207)$50$157$15,378
276 ($207)$50$157$15,221
Year 24 - 277 ($207)$49$158$15,063
278 ($207)$49$158$14,905
279 ($207)$48$159$14,746
280 ($207)$48$159$14,586
281 ($207)$47$160$14,426
282 ($207)$47$161$14,266
283 ($207)$46$161$14,105
284 ($207)$46$162$13,943
285 ($207)$45$162$13,781
286 ($207)$45$163$13,618
287 ($207)$44$163$13,455
288 ($207)$44$164$13,291
Year 25 - 289 ($207)$43$164$13,127
290 ($207)$43$165$12,963
291 ($207)$42$165$12,797
292 ($207)$41$166$12,631
293 ($207)$41$166$12,465
294 ($207)$40$167$12,298
295 ($207)$40$167$12,131
296 ($207)$39$168$11,963
297 ($207)$39$169$11,794
298 ($207)$38$169$11,625
299 ($207)$38$170$11,456
300 ($207)$37$170$11,286
Year 26 - 301 ($207)$37$171$11,115
302 ($207)$36$171$10,944
303 ($207)$35$172$10,772
304 ($207)$35$172$10,599
305 ($207)$34$173$10,427
306 ($207)$34$173$10,253
307 ($207)$33$174$10,079
308 ($207)$33$175$9,904
309 ($207)$32$175$9,729
310 ($207)$32$176$9,554
311 ($207)$31$176$9,377
312 ($207)$30$177$9,200
Year 27 - 313 ($207)$30$177$9,023
314 ($207)$29$178$8,845
315 ($207)$29$179$8,666
316 ($207)$28$179$8,487
317 ($207)$28$180$8,307
318 ($207)$27$180$8,127
319 ($207)$26$181$7,946
320 ($207)$26$182$7,764
321 ($207)$25$182$7,582
322 ($207)$25$183$7,400
323 ($207)$24$183$7,216
324 ($207)$23$184$7,032
Year 28 - 325 ($207)$23$184$6,848
326 ($207)$22$185$6,663
327 ($207)$22$186$6,477
328 ($207)$21$186$6,291
329 ($207)$20$187$6,104
330 ($207)$20$187$5,917
331 ($207)$19$188$5,728
332 ($207)$19$189$5,540
333 ($207)$18$189$5,350
334 ($207)$17$190$5,160
335 ($207)$17$191$4,970
336 ($207)$16$191$4,779
Year 29 - 337 ($207)$15$192$4,587
338 ($207)$15$192$4,395
339 ($207)$14$193$4,201
340 ($207)$14$194$4,008
341 ($207)$13$194$3,814
342 ($207)$12$195$3,619
343 ($207)$12$196$3,423
344 ($207)$11$196$3,227
345 ($207)$10$197$3,030
346 ($207)$10$197$2,833
347 ($207)$9$198$2,634
348 ($207)$9$199$2,436
Year 30 - 349 ($207)$8$199$2,236
350 ($207)$7$200$2,036
351 ($207)$7$201$1,836
352 ($207)$6$201$1,634
353 ($207)$5$202$1,432
354 ($207)$5$203$1,230
355 ($207)$4$203$1,026
356 ($207)$3$204$822
357 ($207)$3$205$618
358 ($207)$2$205$413
359 ($207)$1$206$207
360 ($207)$1$207$0
TOTALS$30,622$44,000$74,622

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.