« Back to all home prices

Mortgage Payment Schedule for a $63,000 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% ($12,600) 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
$238 360 $35,179 $85,579

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $63,000
Down Payment $12,600$50,400
Year 1 - 1 ($238)$164$74$50,326
2 ($238)$164$74$50,252
3 ($238)$163$74$50,178
4 ($238)$163$75$50,103
5 ($238)$163$75$50,028
6 ($238)$163$75$49,953
7 ($238)$162$75$49,877
8 ($238)$162$76$49,802
9 ($238)$162$76$49,726
10 ($238)$162$76$49,650
11 ($238)$161$76$49,574
12 ($238)$161$77$49,497
Year 2 - 13 ($238)$161$77$49,420
14 ($238)$161$77$49,343
15 ($238)$160$77$49,266
16 ($238)$160$78$49,188
17 ($238)$160$78$49,110
18 ($238)$160$78$49,032
19 ($238)$159$78$48,954
20 ($238)$159$79$48,875
21 ($238)$159$79$48,796
22 ($238)$159$79$48,717
23 ($238)$158$79$48,638
24 ($238)$158$80$48,558
Year 3 - 25 ($238)$158$80$48,478
26 ($238)$158$80$48,398
27 ($238)$157$80$48,317
28 ($238)$157$81$48,237
29 ($238)$157$81$48,156
30 ($238)$157$81$48,075
31 ($238)$156$81$47,993
32 ($238)$156$82$47,911
33 ($238)$156$82$47,829
34 ($238)$155$82$47,747
35 ($238)$155$83$47,665
36 ($238)$155$83$47,582
Year 4 - 37 ($238)$155$83$47,499
38 ($238)$154$83$47,415
39 ($238)$154$84$47,332
40 ($238)$154$84$47,248
41 ($238)$154$84$47,164
42 ($238)$153$84$47,079
43 ($238)$153$85$46,995
44 ($238)$153$85$46,910
45 ($238)$152$85$46,824
46 ($238)$152$86$46,739
47 ($238)$152$86$46,653
48 ($238)$152$86$46,567
Year 5 - 49 ($238)$151$86$46,480
50 ($238)$151$87$46,394
51 ($238)$151$87$46,307
52 ($238)$150$87$46,220
53 ($238)$150$88$46,132
54 ($238)$150$88$46,044
55 ($238)$150$88$45,956
56 ($238)$149$88$45,868
57 ($238)$149$89$45,779
58 ($238)$149$89$45,690
59 ($238)$148$89$45,601
60 ($238)$148$90$45,512
Year 6 - 61 ($238)$148$90$45,422
62 ($238)$148$90$45,332
63 ($238)$147$90$45,241
64 ($238)$147$91$45,151
65 ($238)$147$91$45,060
66 ($238)$146$91$44,968
67 ($238)$146$92$44,877
68 ($238)$146$92$44,785
69 ($238)$146$92$44,693
70 ($238)$145$92$44,600
71 ($238)$145$93$44,507
72 ($238)$145$93$44,414
Year 7 - 73 ($238)$144$93$44,321
74 ($238)$144$94$44,227
75 ($238)$144$94$44,133
76 ($238)$143$94$44,039
77 ($238)$143$95$43,944
78 ($238)$143$95$43,850
79 ($238)$143$95$43,754
80 ($238)$142$96$43,659
81 ($238)$142$96$43,563
82 ($238)$142$96$43,467
83 ($238)$141$96$43,370
84 ($238)$141$97$43,274
Year 8 - 85 ($238)$141$97$43,177
86 ($238)$140$97$43,079
87 ($238)$140$98$42,981
88 ($238)$140$98$42,883
89 ($238)$139$98$42,785
90 ($238)$139$99$42,686
91 ($238)$139$99$42,587
92 ($238)$138$99$42,488
93 ($238)$138$100$42,388
94 ($238)$138$100$42,288
95 ($238)$137$100$42,188
96 ($238)$137$101$42,088
Year 9 - 97 ($238)$137$101$41,987
98 ($238)$136$101$41,885
99 ($238)$136$102$41,784
100 ($238)$136$102$41,682
101 ($238)$135$102$41,580
102 ($238)$135$103$41,477
103 ($238)$135$103$41,374
104 ($238)$134$103$41,271
105 ($238)$134$104$41,167
106 ($238)$134$104$41,063
107 ($238)$133$104$40,959
108 ($238)$133$105$40,854
Year 10 - 109 ($238)$133$105$40,750
110 ($238)$132$105$40,644
111 ($238)$132$106$40,539
112 ($238)$132$106$40,433
113 ($238)$131$106$40,326
114 ($238)$131$107$40,220
115 ($238)$131$107$40,113
116 ($238)$130$107$40,005
117 ($238)$130$108$39,898
118 ($238)$130$108$39,790
119 ($238)$129$108$39,681
120 ($238)$129$109$39,572
Year 11 - 121 ($238)$129$109$39,463
122 ($238)$128$109$39,354
123 ($238)$128$110$39,244
124 ($238)$128$110$39,134
125 ($238)$127$111$39,023
126 ($238)$127$111$38,912
127 ($238)$126$111$38,801
128 ($238)$126$112$38,690
129 ($238)$126$112$38,578
130 ($238)$125$112$38,465
131 ($238)$125$113$38,352
132 ($238)$125$113$38,239
Year 12 - 133 ($238)$124$113$38,126
134 ($238)$124$114$38,012
135 ($238)$124$114$37,898
136 ($238)$123$115$37,783
137 ($238)$123$115$37,668
138 ($238)$122$115$37,553
139 ($238)$122$116$37,438
140 ($238)$122$116$37,321
141 ($238)$121$116$37,205
142 ($238)$121$117$37,088
143 ($238)$121$117$36,971
144 ($238)$120$118$36,853
Year 13 - 145 ($238)$120$118$36,736
146 ($238)$119$118$36,617
147 ($238)$119$119$36,498
148 ($238)$119$119$36,379
149 ($238)$118$119$36,260
150 ($238)$118$120$36,140
151 ($238)$117$120$36,020
152 ($238)$117$121$35,899
153 ($238)$117$121$35,778
154 ($238)$116$121$35,657
155 ($238)$116$122$35,535
156 ($238)$115$122$35,413
Year 14 - 157 ($238)$115$123$35,290
158 ($238)$115$123$35,167
159 ($238)$114$123$35,043
160 ($238)$114$124$34,920
161 ($238)$113$124$34,795
162 ($238)$113$125$34,671
163 ($238)$113$125$34,546
164 ($238)$112$125$34,420
165 ($238)$112$126$34,294
166 ($238)$111$126$34,168
167 ($238)$111$127$34,041
168 ($238)$111$127$33,914
Year 15 - 169 ($238)$110$127$33,787
170 ($238)$110$128$33,659
171 ($238)$109$128$33,531
172 ($238)$109$129$33,402
173 ($238)$109$129$33,273
174 ($238)$108$130$33,143
175 ($238)$108$130$33,013
176 ($238)$107$130$32,883
177 ($238)$107$131$32,752
178 ($238)$106$131$32,621
179 ($238)$106$132$32,489
180 ($238)$106$132$32,357
Year 16 - 181 ($238)$105$133$32,224
182 ($238)$105$133$32,091
183 ($238)$104$133$31,958
184 ($238)$104$134$31,824
185 ($238)$103$134$31,690
186 ($238)$103$135$31,555
187 ($238)$103$135$31,420
188 ($238)$102$136$31,284
189 ($238)$102$136$31,148
190 ($238)$101$136$31,012
191 ($238)$101$137$30,875
192 ($238)$100$137$30,737
Year 17 - 193 ($238)$100$138$30,599
194 ($238)$99$138$30,461
195 ($238)$99$139$30,322
196 ($238)$99$139$30,183
197 ($238)$98$140$30,044
198 ($238)$98$140$29,904
199 ($238)$97$141$29,763
200 ($238)$97$141$29,622
201 ($238)$96$141$29,481
202 ($238)$96$142$29,339
203 ($238)$95$142$29,196
204 ($238)$95$143$29,053
Year 18 - 205 ($238)$94$143$28,910
206 ($238)$94$144$28,766
207 ($238)$93$144$28,622
208 ($238)$93$145$28,478
209 ($238)$93$145$28,332
210 ($238)$92$146$28,187
211 ($238)$92$146$28,041
212 ($238)$91$147$27,894
213 ($238)$91$147$27,747
214 ($238)$90$148$27,599
215 ($238)$90$148$27,451
216 ($238)$89$149$27,303
Year 19 - 217 ($238)$89$149$27,154
218 ($238)$88$149$27,004
219 ($238)$88$150$26,854
220 ($238)$87$150$26,704
221 ($238)$87$151$26,553
222 ($238)$86$151$26,402
223 ($238)$86$152$26,250
224 ($238)$85$152$26,097
225 ($238)$85$153$25,944
226 ($238)$84$153$25,791
227 ($238)$84$154$25,637
228 ($238)$83$154$25,483
Year 20 - 229 ($238)$83$155$25,328
230 ($238)$82$155$25,172
231 ($238)$82$156$25,016
232 ($238)$81$156$24,860
233 ($238)$81$157$24,703
234 ($238)$80$157$24,546
235 ($238)$80$158$24,388
236 ($238)$79$158$24,229
237 ($238)$79$159$24,070
238 ($238)$78$159$23,911
239 ($238)$78$160$23,751
240 ($238)$77$161$23,590
Year 21 - 241 ($238)$77$161$23,429
242 ($238)$76$162$23,268
243 ($238)$76$162$23,106
244 ($238)$75$163$22,943
245 ($238)$75$163$22,780
246 ($238)$74$164$22,616
247 ($238)$74$164$22,452
248 ($238)$73$165$22,287
249 ($238)$72$165$22,122
250 ($238)$72$166$21,956
251 ($238)$71$166$21,790
252 ($238)$71$167$21,623
Year 22 - 253 ($238)$70$167$21,455
254 ($238)$70$168$21,287
255 ($238)$69$169$21,119
256 ($238)$69$169$20,950
257 ($238)$68$170$20,780
258 ($238)$68$170$20,610
259 ($238)$67$171$20,439
260 ($238)$66$171$20,268
261 ($238)$66$172$20,096
262 ($238)$65$172$19,924
263 ($238)$65$173$19,751
264 ($238)$64$174$19,577
Year 23 - 265 ($238)$64$174$19,403
266 ($238)$63$175$19,228
267 ($238)$62$175$19,053
268 ($238)$62$176$18,877
269 ($238)$61$176$18,701
270 ($238)$61$177$18,524
271 ($238)$60$178$18,346
272 ($238)$60$178$18,168
273 ($238)$59$179$17,990
274 ($238)$58$179$17,810
275 ($238)$58$180$17,631
276 ($238)$57$180$17,450
Year 24 - 277 ($238)$57$181$17,269
278 ($238)$56$182$17,088
279 ($238)$56$182$16,905
280 ($238)$55$183$16,723
281 ($238)$54$183$16,539
282 ($238)$54$184$16,355
283 ($238)$53$185$16,171
284 ($238)$53$185$15,986
285 ($238)$52$186$15,800
286 ($238)$51$186$15,613
287 ($238)$51$187$15,426
288 ($238)$50$188$15,239
Year 25 - 289 ($238)$50$188$15,051
290 ($238)$49$189$14,862
291 ($238)$48$189$14,672
292 ($238)$48$190$14,482
293 ($238)$47$191$14,292
294 ($238)$46$191$14,100
295 ($238)$46$192$13,909
296 ($238)$45$193$13,716
297 ($238)$45$193$13,523
298 ($238)$44$194$13,329
299 ($238)$43$194$13,135
300 ($238)$43$195$12,940
Year 26 - 301 ($238)$42$196$12,744
302 ($238)$41$196$12,548
303 ($238)$41$197$12,351
304 ($238)$40$198$12,153
305 ($238)$39$198$11,955
306 ($238)$39$199$11,756
307 ($238)$38$200$11,557
308 ($238)$38$200$11,356
309 ($238)$37$201$11,156
310 ($238)$36$201$10,954
311 ($238)$36$202$10,752
312 ($238)$35$203$10,549
Year 27 - 313 ($238)$34$203$10,346
314 ($238)$34$204$10,142
315 ($238)$33$205$9,937
316 ($238)$32$205$9,732
317 ($238)$32$206$9,525
318 ($238)$31$207$9,319
319 ($238)$30$207$9,111
320 ($238)$30$208$8,903
321 ($238)$29$209$8,694
322 ($238)$28$209$8,485
323 ($238)$28$210$8,275
324 ($238)$27$211$8,064
Year 28 - 325 ($238)$26$212$7,852
326 ($238)$26$212$7,640
327 ($238)$25$213$7,427
328 ($238)$24$214$7,214
329 ($238)$23$214$6,999
330 ($238)$23$215$6,784
331 ($238)$22$216$6,569
332 ($238)$21$216$6,352
333 ($238)$21$217$6,135
334 ($238)$20$218$5,918
335 ($238)$19$218$5,699
336 ($238)$19$219$5,480
Year 29 - 337 ($238)$18$220$5,260
338 ($238)$17$221$5,039
339 ($238)$16$221$4,818
340 ($238)$16$222$4,596
341 ($238)$15$223$4,373
342 ($238)$14$224$4,150
343 ($238)$13$224$3,925
344 ($238)$13$225$3,700
345 ($238)$12$226$3,475
346 ($238)$11$226$3,248
347 ($238)$11$227$3,021
348 ($238)$10$228$2,793
Year 30 - 349 ($238)$9$229$2,565
350 ($238)$8$229$2,335
351 ($238)$8$230$2,105
352 ($238)$7$231$1,874
353 ($238)$6$232$1,643
354 ($238)$5$232$1,410
355 ($238)$5$233$1,177
356 ($238)$4$234$943
357 ($238)$3$235$709
358 ($238)$2$235$473
359 ($238)$2$236$237
360 ($238)$1$237$0
TOTALS$35,179$50,400$85,579

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.