« Back to all home prices

Mortgage Payment Schedule for a $66,000 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 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($13,200) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$251 360 $37,619 $90,419

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $66,000
Down Payment $13,200$52,800
Year 1 - 1 ($251)$175$76$52,724
2 ($251)$174$77$52,647
3 ($251)$174$77$52,570
4 ($251)$174$77$52,493
5 ($251)$174$78$52,415
6 ($251)$173$78$52,337
7 ($251)$173$78$52,259
8 ($251)$173$78$52,181
9 ($251)$173$79$52,102
10 ($251)$172$79$52,024
11 ($251)$172$79$51,945
12 ($251)$172$79$51,865
Year 2 - 13 ($251)$172$80$51,786
14 ($251)$171$80$51,706
15 ($251)$171$80$51,626
16 ($251)$171$80$51,545
17 ($251)$171$81$51,465
18 ($251)$170$81$51,384
19 ($251)$170$81$51,303
20 ($251)$170$81$51,221
21 ($251)$169$82$51,140
22 ($251)$169$82$51,058
23 ($251)$169$82$50,975
24 ($251)$169$83$50,893
Year 3 - 25 ($251)$168$83$50,810
26 ($251)$168$83$50,727
27 ($251)$168$83$50,644
28 ($251)$168$84$50,560
29 ($251)$167$84$50,476
30 ($251)$167$84$50,392
31 ($251)$167$84$50,308
32 ($251)$166$85$50,223
33 ($251)$166$85$50,138
34 ($251)$166$85$50,052
35 ($251)$166$86$49,967
36 ($251)$165$86$49,881
Year 4 - 37 ($251)$165$86$49,795
38 ($251)$165$86$49,708
39 ($251)$164$87$49,622
40 ($251)$164$87$49,535
41 ($251)$164$87$49,448
42 ($251)$164$88$49,360
43 ($251)$163$88$49,272
44 ($251)$163$88$49,184
45 ($251)$163$88$49,095
46 ($251)$162$89$49,007
47 ($251)$162$89$48,918
48 ($251)$162$89$48,828
Year 5 - 49 ($251)$162$90$48,739
50 ($251)$161$90$48,649
51 ($251)$161$90$48,559
52 ($251)$161$91$48,468
53 ($251)$160$91$48,377
54 ($251)$160$91$48,286
55 ($251)$160$91$48,195
56 ($251)$159$92$48,103
57 ($251)$159$92$48,011
58 ($251)$159$92$47,919
59 ($251)$159$93$47,826
60 ($251)$158$93$47,733
Year 6 - 61 ($251)$158$93$47,640
62 ($251)$158$94$47,546
63 ($251)$157$94$47,452
64 ($251)$157$94$47,358
65 ($251)$157$94$47,264
66 ($251)$156$95$47,169
67 ($251)$156$95$47,074
68 ($251)$156$95$46,978
69 ($251)$155$96$46,883
70 ($251)$155$96$46,787
71 ($251)$155$96$46,690
72 ($251)$154$97$46,594
Year 7 - 73 ($251)$154$97$46,497
74 ($251)$154$97$46,399
75 ($251)$154$98$46,302
76 ($251)$153$98$46,204
77 ($251)$153$98$46,105
78 ($251)$153$99$46,007
79 ($251)$152$99$45,908
80 ($251)$152$99$45,808
81 ($251)$152$100$45,709
82 ($251)$151$100$45,609
83 ($251)$151$100$45,509
84 ($251)$151$101$45,408
Year 8 - 85 ($251)$150$101$45,307
86 ($251)$150$101$45,206
87 ($251)$150$102$45,104
88 ($251)$149$102$45,002
89 ($251)$149$102$44,900
90 ($251)$149$103$44,797
91 ($251)$148$103$44,694
92 ($251)$148$103$44,591
93 ($251)$148$104$44,487
94 ($251)$147$104$44,383
95 ($251)$147$104$44,279
96 ($251)$146$105$44,174
Year 9 - 97 ($251)$146$105$44,069
98 ($251)$146$105$43,964
99 ($251)$145$106$43,858
100 ($251)$145$106$43,752
101 ($251)$145$106$43,646
102 ($251)$144$107$43,539
103 ($251)$144$107$43,432
104 ($251)$144$107$43,324
105 ($251)$143$108$43,217
106 ($251)$143$108$43,108
107 ($251)$143$109$43,000
108 ($251)$142$109$42,891
Year 10 - 109 ($251)$142$109$42,782
110 ($251)$142$110$42,672
111 ($251)$141$110$42,562
112 ($251)$141$110$42,452
113 ($251)$140$111$42,341
114 ($251)$140$111$42,230
115 ($251)$140$111$42,119
116 ($251)$139$112$42,007
117 ($251)$139$112$41,895
118 ($251)$139$113$41,782
119 ($251)$138$113$41,669
120 ($251)$138$113$41,556
Year 11 - 121 ($251)$137$114$41,442
122 ($251)$137$114$41,328
123 ($251)$137$114$41,214
124 ($251)$136$115$41,099
125 ($251)$136$115$40,984
126 ($251)$136$116$40,868
127 ($251)$135$116$40,752
128 ($251)$135$116$40,636
129 ($251)$134$117$40,519
130 ($251)$134$117$40,402
131 ($251)$134$118$40,284
132 ($251)$133$118$40,166
Year 12 - 133 ($251)$133$118$40,048
134 ($251)$132$119$39,929
135 ($251)$132$119$39,810
136 ($251)$132$119$39,691
137 ($251)$131$120$39,571
138 ($251)$131$120$39,451
139 ($251)$131$121$39,330
140 ($251)$130$121$39,209
141 ($251)$130$121$39,088
142 ($251)$129$122$38,966
143 ($251)$129$122$38,844
144 ($251)$129$123$38,721
Year 13 - 145 ($251)$128$123$38,598
146 ($251)$128$123$38,474
147 ($251)$127$124$38,351
148 ($251)$127$124$38,226
149 ($251)$126$125$38,102
150 ($251)$126$125$37,976
151 ($251)$126$126$37,851
152 ($251)$125$126$37,725
153 ($251)$125$126$37,599
154 ($251)$124$127$37,472
155 ($251)$124$127$37,345
156 ($251)$124$128$37,217
Year 14 - 157 ($251)$123$128$37,089
158 ($251)$123$128$36,961
159 ($251)$122$129$36,832
160 ($251)$122$129$36,702
161 ($251)$121$130$36,573
162 ($251)$121$130$36,442
163 ($251)$121$131$36,312
164 ($251)$120$131$36,181
165 ($251)$120$131$36,049
166 ($251)$119$132$35,917
167 ($251)$119$132$35,785
168 ($251)$118$133$35,652
Year 15 - 169 ($251)$118$133$35,519
170 ($251)$118$134$35,385
171 ($251)$117$134$35,251
172 ($251)$117$135$35,117
173 ($251)$116$135$34,982
174 ($251)$116$135$34,846
175 ($251)$115$136$34,711
176 ($251)$115$136$34,574
177 ($251)$114$137$34,437
178 ($251)$114$137$34,300
179 ($251)$113$138$34,163
180 ($251)$113$138$34,024
Year 16 - 181 ($251)$113$139$33,886
182 ($251)$112$139$33,747
183 ($251)$112$140$33,607
184 ($251)$111$140$33,467
185 ($251)$111$140$33,327
186 ($251)$110$141$33,186
187 ($251)$110$141$33,044
188 ($251)$109$142$32,903
189 ($251)$109$142$32,760
190 ($251)$108$143$32,618
191 ($251)$108$143$32,474
192 ($251)$107$144$32,331
Year 17 - 193 ($251)$107$144$32,186
194 ($251)$106$145$32,042
195 ($251)$106$145$31,897
196 ($251)$106$146$31,751
197 ($251)$105$146$31,605
198 ($251)$105$147$31,458
199 ($251)$104$147$31,311
200 ($251)$104$148$31,164
201 ($251)$103$148$31,015
202 ($251)$103$149$30,867
203 ($251)$102$149$30,718
204 ($251)$102$150$30,568
Year 18 - 205 ($251)$101$150$30,418
206 ($251)$101$151$30,268
207 ($251)$100$151$30,117
208 ($251)$100$152$29,965
209 ($251)$99$152$29,813
210 ($251)$99$153$29,661
211 ($251)$98$153$29,508
212 ($251)$98$154$29,354
213 ($251)$97$154$29,200
214 ($251)$97$155$29,045
215 ($251)$96$155$28,890
216 ($251)$96$156$28,735
Year 19 - 217 ($251)$95$156$28,579
218 ($251)$95$157$28,422
219 ($251)$94$157$28,265
220 ($251)$94$158$28,107
221 ($251)$93$158$27,949
222 ($251)$92$159$27,790
223 ($251)$92$159$27,631
224 ($251)$91$160$27,471
225 ($251)$91$160$27,311
226 ($251)$90$161$27,150
227 ($251)$90$161$26,989
228 ($251)$89$162$26,827
Year 20 - 229 ($251)$89$162$26,665
230 ($251)$88$163$26,502
231 ($251)$88$163$26,338
232 ($251)$87$164$26,174
233 ($251)$87$165$26,010
234 ($251)$86$165$25,845
235 ($251)$86$166$25,679
236 ($251)$85$166$25,513
237 ($251)$84$167$25,346
238 ($251)$84$167$25,179
239 ($251)$83$168$25,011
240 ($251)$83$168$24,842
Year 21 - 241 ($251)$82$169$24,673
242 ($251)$82$170$24,504
243 ($251)$81$170$24,334
244 ($251)$81$171$24,163
245 ($251)$80$171$23,992
246 ($251)$79$172$23,820
247 ($251)$79$172$23,648
248 ($251)$78$173$23,475
249 ($251)$78$174$23,301
250 ($251)$77$174$23,127
251 ($251)$77$175$22,953
252 ($251)$76$175$22,777
Year 22 - 253 ($251)$75$176$22,602
254 ($251)$75$176$22,425
255 ($251)$74$177$22,248
256 ($251)$74$178$22,071
257 ($251)$73$178$21,892
258 ($251)$72$179$21,714
259 ($251)$72$179$21,534
260 ($251)$71$180$21,355
261 ($251)$71$181$21,174
262 ($251)$70$181$20,993
263 ($251)$69$182$20,811
264 ($251)$69$182$20,629
Year 23 - 265 ($251)$68$183$20,446
266 ($251)$68$184$20,262
267 ($251)$67$184$20,078
268 ($251)$66$185$19,894
269 ($251)$66$185$19,708
270 ($251)$65$186$19,522
271 ($251)$65$187$19,336
272 ($251)$64$187$19,148
273 ($251)$63$188$18,961
274 ($251)$63$188$18,772
275 ($251)$62$189$18,583
276 ($251)$61$190$18,393
Year 24 - 277 ($251)$61$190$18,203
278 ($251)$60$191$18,012
279 ($251)$60$192$17,821
280 ($251)$59$192$17,628
281 ($251)$58$193$17,436
282 ($251)$58$193$17,242
283 ($251)$57$194$17,048
284 ($251)$56$195$16,853
285 ($251)$56$195$16,658
286 ($251)$55$196$16,462
287 ($251)$54$197$16,265
288 ($251)$54$197$16,068
Year 25 - 289 ($251)$53$198$15,870
290 ($251)$53$199$15,671
291 ($251)$52$199$15,472
292 ($251)$51$200$15,272
293 ($251)$51$201$15,071
294 ($251)$50$201$14,870
295 ($251)$49$202$14,668
296 ($251)$49$203$14,465
297 ($251)$48$203$14,262
298 ($251)$47$204$14,058
299 ($251)$47$205$13,853
300 ($251)$46$205$13,648
Year 26 - 301 ($251)$45$206$13,442
302 ($251)$44$207$13,235
303 ($251)$44$207$13,028
304 ($251)$43$208$12,820
305 ($251)$42$209$12,611
306 ($251)$42$209$12,402
307 ($251)$41$210$12,191
308 ($251)$40$211$11,981
309 ($251)$40$212$11,769
310 ($251)$39$212$11,557
311 ($251)$38$213$11,344
312 ($251)$38$214$11,130
Year 27 - 313 ($251)$37$214$10,916
314 ($251)$36$215$10,701
315 ($251)$35$216$10,485
316 ($251)$35$216$10,269
317 ($251)$34$217$10,052
318 ($251)$33$218$9,834
319 ($251)$33$219$9,615
320 ($251)$32$219$9,396
321 ($251)$31$220$9,176
322 ($251)$30$221$8,955
323 ($251)$30$222$8,733
324 ($251)$29$222$8,511
Year 28 - 325 ($251)$28$223$8,288
326 ($251)$27$224$8,064
327 ($251)$27$224$7,840
328 ($251)$26$225$7,614
329 ($251)$25$226$7,388
330 ($251)$24$227$7,162
331 ($251)$24$227$6,934
332 ($251)$23$228$6,706
333 ($251)$22$229$6,477
334 ($251)$21$230$6,247
335 ($251)$21$230$6,017
336 ($251)$20$231$5,786
Year 29 - 337 ($251)$19$232$5,554
338 ($251)$18$233$5,321
339 ($251)$18$234$5,087
340 ($251)$17$234$4,853
341 ($251)$16$235$4,618
342 ($251)$15$236$4,382
343 ($251)$14$237$4,145
344 ($251)$14$237$3,908
345 ($251)$13$238$3,670
346 ($251)$12$239$3,431
347 ($251)$11$240$3,191
348 ($251)$11$241$2,950
Year 30 - 349 ($251)$10$241$2,709
350 ($251)$9$242$2,467
351 ($251)$8$243$2,224
352 ($251)$7$244$1,980
353 ($251)$7$245$1,735
354 ($251)$6$245$1,490
355 ($251)$5$246$1,243
356 ($251)$4$247$996
357 ($251)$3$248$749
358 ($251)$2$249$500
359 ($251)$2$250$250
360 ($251)$1$250$0
TOTALS$37,619$52,800$90,419

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.