« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% 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 $37,509 $90,309

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $66,000
Down Payment $13,200$52,800
Year 1 - 1 ($251)$174$77$52,723
2 ($251)$174$77$52,647
3 ($251)$174$77$52,569
4 ($251)$173$77$52,492
5 ($251)$173$78$52,414
6 ($251)$173$78$52,336
7 ($251)$173$78$52,258
8 ($251)$172$78$52,180
9 ($251)$172$79$52,101
10 ($251)$172$79$52,022
11 ($251)$172$79$51,943
12 ($251)$171$79$51,864
Year 2 - 13 ($251)$171$80$51,784
14 ($251)$171$80$51,704
15 ($251)$171$80$51,624
16 ($251)$170$81$51,543
17 ($251)$170$81$51,463
18 ($251)$170$81$51,381
19 ($251)$170$81$51,300
20 ($251)$169$82$51,219
21 ($251)$169$82$51,137
22 ($251)$169$82$51,055
23 ($251)$168$82$50,972
24 ($251)$168$83$50,890
Year 3 - 25 ($251)$168$83$50,807
26 ($251)$168$83$50,724
27 ($251)$167$83$50,640
28 ($251)$167$84$50,556
29 ($251)$167$84$50,472
30 ($251)$167$84$50,388
31 ($251)$166$85$50,303
32 ($251)$166$85$50,219
33 ($251)$166$85$50,133
34 ($251)$165$85$50,048
35 ($251)$165$86$49,962
36 ($251)$165$86$49,876
Year 4 - 37 ($251)$165$86$49,790
38 ($251)$164$87$49,703
39 ($251)$164$87$49,617
40 ($251)$164$87$49,530
41 ($251)$163$87$49,442
42 ($251)$163$88$49,354
43 ($251)$163$88$49,266
44 ($251)$163$88$49,178
45 ($251)$162$89$49,090
46 ($251)$162$89$49,001
47 ($251)$162$89$48,912
48 ($251)$161$89$48,822
Year 5 - 49 ($251)$161$90$48,732
50 ($251)$161$90$48,642
51 ($251)$161$90$48,552
52 ($251)$160$91$48,461
53 ($251)$160$91$48,370
54 ($251)$160$91$48,279
55 ($251)$159$92$48,188
56 ($251)$159$92$48,096
57 ($251)$159$92$48,004
58 ($251)$158$92$47,911
59 ($251)$158$93$47,818
60 ($251)$158$93$47,725
Year 6 - 61 ($251)$157$93$47,632
62 ($251)$157$94$47,538
63 ($251)$157$94$47,444
64 ($251)$157$94$47,350
65 ($251)$156$95$47,255
66 ($251)$156$95$47,161
67 ($251)$156$95$47,065
68 ($251)$155$96$46,970
69 ($251)$155$96$46,874
70 ($251)$155$96$46,778
71 ($251)$154$96$46,681
72 ($251)$154$97$46,584
Year 7 - 73 ($251)$154$97$46,487
74 ($251)$153$97$46,390
75 ($251)$153$98$46,292
76 ($251)$153$98$46,194
77 ($251)$152$98$46,096
78 ($251)$152$99$45,997
79 ($251)$152$99$45,898
80 ($251)$151$99$45,798
81 ($251)$151$100$45,699
82 ($251)$151$100$45,599
83 ($251)$150$100$45,498
84 ($251)$150$101$45,397
Year 8 - 85 ($251)$150$101$45,296
86 ($251)$149$101$45,195
87 ($251)$149$102$45,093
88 ($251)$149$102$44,991
89 ($251)$148$102$44,889
90 ($251)$148$103$44,786
91 ($251)$148$103$44,683
92 ($251)$147$103$44,580
93 ($251)$147$104$44,476
94 ($251)$147$104$44,372
95 ($251)$146$104$44,267
96 ($251)$146$105$44,163
Year 9 - 97 ($251)$146$105$44,058
98 ($251)$145$105$43,952
99 ($251)$145$106$43,846
100 ($251)$145$106$43,740
101 ($251)$144$107$43,634
102 ($251)$144$107$43,527
103 ($251)$144$107$43,419
104 ($251)$143$108$43,312
105 ($251)$143$108$43,204
106 ($251)$143$108$43,096
107 ($251)$142$109$42,987
108 ($251)$142$109$42,878
Year 10 - 109 ($251)$141$109$42,769
110 ($251)$141$110$42,659
111 ($251)$141$110$42,549
112 ($251)$140$110$42,438
113 ($251)$140$111$42,328
114 ($251)$140$111$42,216
115 ($251)$139$112$42,105
116 ($251)$139$112$41,993
117 ($251)$139$112$41,881
118 ($251)$138$113$41,768
119 ($251)$138$113$41,655
120 ($251)$137$113$41,542
Year 11 - 121 ($251)$137$114$41,428
122 ($251)$137$114$41,314
123 ($251)$136$115$41,199
124 ($251)$136$115$41,084
125 ($251)$136$115$40,969
126 ($251)$135$116$40,853
127 ($251)$135$116$40,737
128 ($251)$134$116$40,621
129 ($251)$134$117$40,504
130 ($251)$134$117$40,387
131 ($251)$133$118$40,269
132 ($251)$133$118$40,151
Year 12 - 133 ($251)$132$118$40,033
134 ($251)$132$119$39,914
135 ($251)$132$119$39,795
136 ($251)$131$120$39,675
137 ($251)$131$120$39,556
138 ($251)$131$120$39,435
139 ($251)$130$121$39,315
140 ($251)$130$121$39,193
141 ($251)$129$122$39,072
142 ($251)$129$122$38,950
143 ($251)$129$122$38,828
144 ($251)$128$123$38,705
Year 13 - 145 ($251)$128$123$38,582
146 ($251)$127$124$38,458
147 ($251)$127$124$38,334
148 ($251)$127$124$38,210
149 ($251)$126$125$38,085
150 ($251)$126$125$37,960
151 ($251)$125$126$37,834
152 ($251)$125$126$37,708
153 ($251)$124$126$37,582
154 ($251)$124$127$37,455
155 ($251)$124$127$37,328
156 ($251)$123$128$37,200
Year 14 - 157 ($251)$123$128$37,072
158 ($251)$122$129$36,944
159 ($251)$122$129$36,815
160 ($251)$121$129$36,685
161 ($251)$121$130$36,555
162 ($251)$121$130$36,425
163 ($251)$120$131$36,295
164 ($251)$120$131$36,163
165 ($251)$119$132$36,032
166 ($251)$119$132$35,900
167 ($251)$118$132$35,768
168 ($251)$118$133$35,635
Year 15 - 169 ($251)$118$133$35,502
170 ($251)$117$134$35,368
171 ($251)$117$134$35,234
172 ($251)$116$135$35,099
173 ($251)$116$135$34,964
174 ($251)$115$135$34,829
175 ($251)$115$136$34,693
176 ($251)$114$136$34,556
177 ($251)$114$137$34,419
178 ($251)$114$137$34,282
179 ($251)$113$138$34,144
180 ($251)$113$138$34,006
Year 16 - 181 ($251)$112$139$33,868
182 ($251)$112$139$33,729
183 ($251)$111$140$33,589
184 ($251)$111$140$33,449
185 ($251)$110$140$33,308
186 ($251)$110$141$33,168
187 ($251)$109$141$33,026
188 ($251)$109$142$32,884
189 ($251)$109$142$32,742
190 ($251)$108$143$32,599
191 ($251)$108$143$32,456
192 ($251)$107$144$32,312
Year 17 - 193 ($251)$107$144$32,168
194 ($251)$106$145$32,023
195 ($251)$106$145$31,878
196 ($251)$105$146$31,732
197 ($251)$105$146$31,586
198 ($251)$104$147$31,440
199 ($251)$104$147$31,292
200 ($251)$103$148$31,145
201 ($251)$103$148$30,997
202 ($251)$102$149$30,848
203 ($251)$102$149$30,699
204 ($251)$101$150$30,550
Year 18 - 205 ($251)$101$150$30,400
206 ($251)$100$151$30,249
207 ($251)$100$151$30,098
208 ($251)$99$152$29,946
209 ($251)$99$152$29,794
210 ($251)$98$153$29,642
211 ($251)$98$153$29,489
212 ($251)$97$154$29,335
213 ($251)$97$154$29,181
214 ($251)$96$155$29,027
215 ($251)$96$155$28,872
216 ($251)$95$156$28,716
Year 19 - 217 ($251)$95$156$28,560
218 ($251)$94$157$28,403
219 ($251)$94$157$28,246
220 ($251)$93$158$28,088
221 ($251)$93$158$27,930
222 ($251)$92$159$27,772
223 ($251)$92$159$27,612
224 ($251)$91$160$27,453
225 ($251)$91$160$27,292
226 ($251)$90$161$27,132
227 ($251)$90$161$26,970
228 ($251)$89$162$26,808
Year 20 - 229 ($251)$88$162$26,646
230 ($251)$88$163$26,483
231 ($251)$87$163$26,320
232 ($251)$87$164$26,156
233 ($251)$86$165$25,991
234 ($251)$86$165$25,826
235 ($251)$85$166$25,660
236 ($251)$85$166$25,494
237 ($251)$84$167$25,327
238 ($251)$84$167$25,160
239 ($251)$83$168$24,992
240 ($251)$82$168$24,824
Year 21 - 241 ($251)$82$169$24,655
242 ($251)$81$169$24,486
243 ($251)$81$170$24,315
244 ($251)$80$171$24,145
245 ($251)$80$171$23,974
246 ($251)$79$172$23,802
247 ($251)$79$172$23,630
248 ($251)$78$173$23,457
249 ($251)$77$173$23,283
250 ($251)$77$174$23,109
251 ($251)$76$175$22,935
252 ($251)$76$175$22,760
Year 22 - 253 ($251)$75$176$22,584
254 ($251)$75$176$22,407
255 ($251)$74$177$22,231
256 ($251)$73$177$22,053
257 ($251)$73$178$21,875
258 ($251)$72$179$21,696
259 ($251)$72$179$21,517
260 ($251)$71$180$21,337
261 ($251)$70$180$21,157
262 ($251)$70$181$20,976
263 ($251)$69$182$20,794
264 ($251)$69$182$20,612
Year 23 - 265 ($251)$68$183$20,429
266 ($251)$67$183$20,245
267 ($251)$67$184$20,061
268 ($251)$66$185$19,877
269 ($251)$66$185$19,692
270 ($251)$65$186$19,506
271 ($251)$64$186$19,319
272 ($251)$64$187$19,132
273 ($251)$63$188$18,944
274 ($251)$63$188$18,756
275 ($251)$62$189$18,567
276 ($251)$61$190$18,377
Year 24 - 277 ($251)$61$190$18,187
278 ($251)$60$191$17,996
279 ($251)$59$191$17,805
280 ($251)$59$192$17,613
281 ($251)$58$193$17,420
282 ($251)$57$193$17,227
283 ($251)$57$194$17,033
284 ($251)$56$195$16,838
285 ($251)$56$195$16,643
286 ($251)$55$196$16,447
287 ($251)$54$197$16,250
288 ($251)$54$197$16,053
Year 25 - 289 ($251)$53$198$15,855
290 ($251)$52$199$15,657
291 ($251)$52$199$15,457
292 ($251)$51$200$15,258
293 ($251)$50$201$15,057
294 ($251)$50$201$14,856
295 ($251)$49$202$14,654
296 ($251)$48$203$14,451
297 ($251)$48$203$14,248
298 ($251)$47$204$14,044
299 ($251)$46$205$13,840
300 ($251)$46$205$13,635
Year 26 - 301 ($251)$45$206$13,429
302 ($251)$44$207$13,222
303 ($251)$44$207$13,015
304 ($251)$43$208$12,807
305 ($251)$42$209$12,599
306 ($251)$42$209$12,389
307 ($251)$41$210$12,179
308 ($251)$40$211$11,969
309 ($251)$39$211$11,757
310 ($251)$39$212$11,545
311 ($251)$38$213$11,333
312 ($251)$37$213$11,119
Year 27 - 313 ($251)$37$214$10,905
314 ($251)$36$215$10,690
315 ($251)$35$216$10,474
316 ($251)$35$216$10,258
317 ($251)$34$217$10,041
318 ($251)$33$218$9,823
319 ($251)$32$218$9,605
320 ($251)$32$219$9,386
321 ($251)$31$220$9,166
322 ($251)$30$221$8,945
323 ($251)$30$221$8,724
324 ($251)$29$222$8,502
Year 28 - 325 ($251)$28$223$8,279
326 ($251)$27$224$8,056
327 ($251)$27$224$7,831
328 ($251)$26$225$7,606
329 ($251)$25$226$7,381
330 ($251)$24$227$7,154
331 ($251)$24$227$6,927
332 ($251)$23$228$6,699
333 ($251)$22$229$6,470
334 ($251)$21$230$6,241
335 ($251)$21$230$6,010
336 ($251)$20$231$5,779
Year 29 - 337 ($251)$19$232$5,547
338 ($251)$18$233$5,315
339 ($251)$18$233$5,082
340 ($251)$17$234$4,847
341 ($251)$16$235$4,613
342 ($251)$15$236$4,377
343 ($251)$14$236$4,141
344 ($251)$14$237$3,903
345 ($251)$13$238$3,665
346 ($251)$12$239$3,427
347 ($251)$11$240$3,187
348 ($251)$11$240$2,947
Year 30 - 349 ($251)$10$241$2,706
350 ($251)$9$242$2,464
351 ($251)$8$243$2,221
352 ($251)$7$244$1,977
353 ($251)$7$244$1,733
354 ($251)$6$245$1,488
355 ($251)$5$246$1,242
356 ($251)$4$247$995
357 ($251)$3$248$748
358 ($251)$2$248$499
359 ($251)$2$249$250
360 ($251)$1$250$0
TOTALS$37,509$52,800$90,309

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.