« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$208 360 $30,712 $74,712

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $55,000
Down Payment $11,000$44,000
Year 1 - 1 ($208)$143$65$43,935
2 ($208)$143$65$43,871
3 ($208)$143$65$43,806
4 ($208)$142$65$43,741
5 ($208)$142$65$43,675
6 ($208)$142$66$43,610
7 ($208)$142$66$43,544
8 ($208)$142$66$43,478
9 ($208)$141$66$43,412
10 ($208)$141$66$43,345
11 ($208)$141$67$43,278
12 ($208)$141$67$43,212
Year 2 - 13 ($208)$140$67$43,145
14 ($208)$140$67$43,077
15 ($208)$140$68$43,010
16 ($208)$140$68$42,942
17 ($208)$140$68$42,874
18 ($208)$139$68$42,806
19 ($208)$139$68$42,737
20 ($208)$139$69$42,669
21 ($208)$139$69$42,600
22 ($208)$138$69$42,531
23 ($208)$138$69$42,461
24 ($208)$138$70$42,392
Year 3 - 25 ($208)$138$70$42,322
26 ($208)$138$70$42,252
27 ($208)$137$70$42,182
28 ($208)$137$70$42,111
29 ($208)$137$71$42,041
30 ($208)$137$71$41,970
31 ($208)$136$71$41,899
32 ($208)$136$71$41,827
33 ($208)$136$72$41,756
34 ($208)$136$72$41,684
35 ($208)$135$72$41,612
36 ($208)$135$72$41,540
Year 4 - 37 ($208)$135$73$41,467
38 ($208)$135$73$41,394
39 ($208)$135$73$41,321
40 ($208)$134$73$41,248
41 ($208)$134$73$41,175
42 ($208)$134$74$41,101
43 ($208)$134$74$41,027
44 ($208)$133$74$40,953
45 ($208)$133$74$40,878
46 ($208)$133$75$40,804
47 ($208)$133$75$40,729
48 ($208)$132$75$40,654
Year 5 - 49 ($208)$132$75$40,578
50 ($208)$132$76$40,502
51 ($208)$132$76$40,427
52 ($208)$131$76$40,350
53 ($208)$131$76$40,274
54 ($208)$131$77$40,197
55 ($208)$131$77$40,121
56 ($208)$130$77$40,043
57 ($208)$130$77$39,966
58 ($208)$130$78$39,888
59 ($208)$130$78$39,810
60 ($208)$129$78$39,732
Year 6 - 61 ($208)$129$78$39,654
62 ($208)$129$79$39,575
63 ($208)$129$79$39,496
64 ($208)$128$79$39,417
65 ($208)$128$79$39,338
66 ($208)$128$80$39,258
67 ($208)$128$80$39,178
68 ($208)$127$80$39,098
69 ($208)$127$80$39,017
70 ($208)$127$81$38,937
71 ($208)$127$81$38,856
72 ($208)$126$81$38,774
Year 7 - 73 ($208)$126$82$38,693
74 ($208)$126$82$38,611
75 ($208)$125$82$38,529
76 ($208)$125$82$38,447
77 ($208)$125$83$38,364
78 ($208)$125$83$38,281
79 ($208)$124$83$38,198
80 ($208)$124$83$38,115
81 ($208)$124$84$38,031
82 ($208)$124$84$37,947
83 ($208)$123$84$37,863
84 ($208)$123$84$37,779
Year 8 - 85 ($208)$123$85$37,694
86 ($208)$123$85$37,609
87 ($208)$122$85$37,523
88 ($208)$122$86$37,438
89 ($208)$122$86$37,352
90 ($208)$121$86$37,266
91 ($208)$121$86$37,179
92 ($208)$121$87$37,093
93 ($208)$121$87$37,006
94 ($208)$120$87$36,919
95 ($208)$120$88$36,831
96 ($208)$120$88$36,743
Year 9 - 97 ($208)$119$88$36,655
98 ($208)$119$88$36,567
99 ($208)$119$89$36,478
100 ($208)$119$89$36,389
101 ($208)$118$89$36,300
102 ($208)$118$90$36,210
103 ($208)$118$90$36,120
104 ($208)$117$90$36,030
105 ($208)$117$90$35,940
106 ($208)$117$91$35,849
107 ($208)$117$91$35,758
108 ($208)$116$91$35,667
Year 10 - 109 ($208)$116$92$35,575
110 ($208)$116$92$35,483
111 ($208)$115$92$35,391
112 ($208)$115$93$35,298
113 ($208)$115$93$35,206
114 ($208)$114$93$35,112
115 ($208)$114$93$35,019
116 ($208)$114$94$34,925
117 ($208)$114$94$34,831
118 ($208)$113$94$34,737
119 ($208)$113$95$34,642
120 ($208)$113$95$34,547
Year 11 - 121 ($208)$112$95$34,452
122 ($208)$112$96$34,356
123 ($208)$112$96$34,261
124 ($208)$111$96$34,164
125 ($208)$111$96$34,068
126 ($208)$111$97$33,971
127 ($208)$110$97$33,874
128 ($208)$110$97$33,777
129 ($208)$110$98$33,679
130 ($208)$109$98$33,581
131 ($208)$109$98$33,482
132 ($208)$109$99$33,384
Year 12 - 133 ($208)$108$99$33,285
134 ($208)$108$99$33,185
135 ($208)$108$100$33,086
136 ($208)$108$100$32,986
137 ($208)$107$100$32,885
138 ($208)$107$101$32,785
139 ($208)$107$101$32,684
140 ($208)$106$101$32,582
141 ($208)$106$102$32,481
142 ($208)$106$102$32,379
143 ($208)$105$102$32,276
144 ($208)$105$103$32,174
Year 13 - 145 ($208)$105$103$32,071
146 ($208)$104$103$31,967
147 ($208)$104$104$31,864
148 ($208)$104$104$31,760
149 ($208)$103$104$31,655
150 ($208)$103$105$31,551
151 ($208)$103$105$31,446
152 ($208)$102$105$31,340
153 ($208)$102$106$31,235
154 ($208)$102$106$31,129
155 ($208)$101$106$31,022
156 ($208)$101$107$30,916
Year 14 - 157 ($208)$100$107$30,809
158 ($208)$100$107$30,701
159 ($208)$100$108$30,593
160 ($208)$99$108$30,485
161 ($208)$99$108$30,377
162 ($208)$99$109$30,268
163 ($208)$98$109$30,159
164 ($208)$98$110$30,049
165 ($208)$98$110$29,940
166 ($208)$97$110$29,829
167 ($208)$97$111$29,719
168 ($208)$97$111$29,608
Year 15 - 169 ($208)$96$111$29,496
170 ($208)$96$112$29,385
171 ($208)$96$112$29,273
172 ($208)$95$112$29,160
173 ($208)$95$113$29,048
174 ($208)$94$113$28,934
175 ($208)$94$113$28,821
176 ($208)$94$114$28,707
177 ($208)$93$114$28,593
178 ($208)$93$115$28,478
179 ($208)$93$115$28,363
180 ($208)$92$115$28,248
Year 16 - 181 ($208)$92$116$28,132
182 ($208)$91$116$28,016
183 ($208)$91$116$27,900
184 ($208)$91$117$27,783
185 ($208)$90$117$27,666
186 ($208)$90$118$27,548
187 ($208)$90$118$27,430
188 ($208)$89$118$27,312
189 ($208)$89$119$27,193
190 ($208)$88$119$27,074
191 ($208)$88$120$26,954
192 ($208)$88$120$26,834
Year 17 - 193 ($208)$87$120$26,714
194 ($208)$87$121$26,593
195 ($208)$86$121$26,472
196 ($208)$86$122$26,350
197 ($208)$86$122$26,229
198 ($208)$85$122$26,106
199 ($208)$85$123$25,984
200 ($208)$84$123$25,861
201 ($208)$84$123$25,737
202 ($208)$84$124$25,613
203 ($208)$83$124$25,489
204 ($208)$83$125$25,364
Year 18 - 205 ($208)$82$125$25,239
206 ($208)$82$126$25,114
207 ($208)$82$126$24,988
208 ($208)$81$126$24,861
209 ($208)$81$127$24,735
210 ($208)$80$127$24,607
211 ($208)$80$128$24,480
212 ($208)$80$128$24,352
213 ($208)$79$128$24,224
214 ($208)$79$129$24,095
215 ($208)$78$129$23,965
216 ($208)$78$130$23,836
Year 19 - 217 ($208)$77$130$23,706
218 ($208)$77$130$23,575
219 ($208)$77$131$23,444
220 ($208)$76$131$23,313
221 ($208)$76$132$23,181
222 ($208)$75$132$23,049
223 ($208)$75$133$22,916
224 ($208)$74$133$22,783
225 ($208)$74$133$22,650
226 ($208)$74$134$22,516
227 ($208)$73$134$22,382
228 ($208)$73$135$22,247
Year 20 - 229 ($208)$72$135$22,112
230 ($208)$72$136$21,976
231 ($208)$71$136$21,840
232 ($208)$71$137$21,703
233 ($208)$71$137$21,566
234 ($208)$70$137$21,429
235 ($208)$70$138$21,291
236 ($208)$69$138$21,153
237 ($208)$69$139$21,014
238 ($208)$68$139$20,875
239 ($208)$68$140$20,735
240 ($208)$67$140$20,595
Year 21 - 241 ($208)$67$141$20,454
242 ($208)$66$141$20,313
243 ($208)$66$142$20,172
244 ($208)$66$142$20,030
245 ($208)$65$142$19,887
246 ($208)$65$143$19,744
247 ($208)$64$143$19,601
248 ($208)$64$144$19,457
249 ($208)$63$144$19,313
250 ($208)$63$145$19,168
251 ($208)$62$145$19,023
252 ($208)$62$146$18,877
Year 22 - 253 ($208)$61$146$18,731
254 ($208)$61$147$18,584
255 ($208)$60$147$18,437
256 ($208)$60$148$18,289
257 ($208)$59$148$18,141
258 ($208)$59$149$17,993
259 ($208)$58$149$17,844
260 ($208)$58$150$17,694
261 ($208)$58$150$17,544
262 ($208)$57$151$17,394
263 ($208)$57$151$17,243
264 ($208)$56$151$17,091
Year 23 - 265 ($208)$56$152$16,939
266 ($208)$55$152$16,787
267 ($208)$55$153$16,634
268 ($208)$54$153$16,480
269 ($208)$54$154$16,326
270 ($208)$53$154$16,172
271 ($208)$53$155$16,017
272 ($208)$52$155$15,861
273 ($208)$52$156$15,705
274 ($208)$51$156$15,549
275 ($208)$51$157$15,392
276 ($208)$50$158$15,234
Year 24 - 277 ($208)$50$158$15,076
278 ($208)$49$159$14,918
279 ($208)$48$159$14,759
280 ($208)$48$160$14,599
281 ($208)$47$160$14,439
282 ($208)$47$161$14,278
283 ($208)$46$161$14,117
284 ($208)$46$162$13,956
285 ($208)$45$162$13,793
286 ($208)$45$163$13,631
287 ($208)$44$163$13,468
288 ($208)$44$164$13,304
Year 25 - 289 ($208)$43$164$13,139
290 ($208)$43$165$12,975
291 ($208)$42$165$12,809
292 ($208)$42$166$12,643
293 ($208)$41$166$12,477
294 ($208)$41$167$12,310
295 ($208)$40$168$12,142
296 ($208)$39$168$11,974
297 ($208)$39$169$11,806
298 ($208)$38$169$11,637
299 ($208)$38$170$11,467
300 ($208)$37$170$11,297
Year 26 - 301 ($208)$37$171$11,126
302 ($208)$36$171$10,954
303 ($208)$36$172$10,782
304 ($208)$35$172$10,610
305 ($208)$34$173$10,437
306 ($208)$34$174$10,263
307 ($208)$33$174$10,089
308 ($208)$33$175$9,914
309 ($208)$32$175$9,739
310 ($208)$32$176$9,563
311 ($208)$31$176$9,387
312 ($208)$31$177$9,210
Year 27 - 313 ($208)$30$178$9,032
314 ($208)$29$178$8,854
315 ($208)$29$179$8,675
316 ($208)$28$179$8,496
317 ($208)$28$180$8,316
318 ($208)$27$181$8,135
319 ($208)$26$181$7,954
320 ($208)$26$182$7,773
321 ($208)$25$182$7,590
322 ($208)$25$183$7,407
323 ($208)$24$183$7,224
324 ($208)$23$184$7,040
Year 28 - 325 ($208)$23$185$6,855
326 ($208)$22$185$6,670
327 ($208)$22$186$6,484
328 ($208)$21$186$6,298
329 ($208)$20$187$6,111
330 ($208)$20$188$5,923
331 ($208)$19$188$5,735
332 ($208)$19$189$5,546
333 ($208)$18$190$5,356
334 ($208)$17$190$5,166
335 ($208)$17$191$4,975
336 ($208)$16$191$4,784
Year 29 - 337 ($208)$16$192$4,592
338 ($208)$15$193$4,399
339 ($208)$14$193$4,206
340 ($208)$14$194$4,012
341 ($208)$13$194$3,818
342 ($208)$12$195$3,623
343 ($208)$12$196$3,427
344 ($208)$11$196$3,231
345 ($208)$10$197$3,034
346 ($208)$10$198$2,836
347 ($208)$9$198$2,638
348 ($208)$9$199$2,439
Year 30 - 349 ($208)$8$200$2,239
350 ($208)$7$200$2,039
351 ($208)$7$201$1,838
352 ($208)$6$202$1,636
353 ($208)$5$202$1,434
354 ($208)$5$203$1,231
355 ($208)$4$204$1,028
356 ($208)$3$204$823
357 ($208)$3$205$619
358 ($208)$2$206$413
359 ($208)$1$206$207
360 ($208)$1$207$0
TOTALS$30,712$44,000$74,712

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.