« Back to all home prices

Mortgage Payment Schedule for a $67,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($13,400) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$257 360 $38,745 $92,345

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $67,000
Down Payment $13,400$53,600
Year 1 - 1 ($257)$180$77$53,523
2 ($257)$179$77$53,446
3 ($257)$179$77$53,368
4 ($257)$179$78$53,291
5 ($257)$179$78$53,213
6 ($257)$178$78$53,134
7 ($257)$178$79$53,056
8 ($257)$178$79$52,977
9 ($257)$177$79$52,898
10 ($257)$177$79$52,819
11 ($257)$177$80$52,739
12 ($257)$177$80$52,659
Year 2 - 13 ($257)$176$80$52,579
14 ($257)$176$80$52,499
15 ($257)$176$81$52,418
16 ($257)$176$81$52,337
17 ($257)$175$81$52,256
18 ($257)$175$81$52,175
19 ($257)$175$82$52,093
20 ($257)$175$82$52,011
21 ($257)$174$82$51,929
22 ($257)$174$83$51,846
23 ($257)$174$83$51,763
24 ($257)$173$83$51,680
Year 3 - 25 ($257)$173$83$51,597
26 ($257)$173$84$51,513
27 ($257)$173$84$51,429
28 ($257)$172$84$51,345
29 ($257)$172$85$51,260
30 ($257)$172$85$51,176
31 ($257)$171$85$51,091
32 ($257)$171$85$51,005
33 ($257)$171$86$50,920
34 ($257)$171$86$50,834
35 ($257)$170$86$50,747
36 ($257)$170$87$50,661
Year 4 - 37 ($257)$170$87$50,574
38 ($257)$169$87$50,487
39 ($257)$169$87$50,400
40 ($257)$169$88$50,312
41 ($257)$169$88$50,224
42 ($257)$168$88$50,136
43 ($257)$168$89$50,047
44 ($257)$168$89$49,958
45 ($257)$167$89$49,869
46 ($257)$167$89$49,780
47 ($257)$167$90$49,690
48 ($257)$166$90$49,600
Year 5 - 49 ($257)$166$90$49,510
50 ($257)$166$91$49,419
51 ($257)$166$91$49,328
52 ($257)$165$91$49,237
53 ($257)$165$92$49,145
54 ($257)$165$92$49,053
55 ($257)$164$92$48,961
56 ($257)$164$92$48,869
57 ($257)$164$93$48,776
58 ($257)$163$93$48,683
59 ($257)$163$93$48,589
60 ($257)$163$94$48,496
Year 6 - 61 ($257)$162$94$48,401
62 ($257)$162$94$48,307
63 ($257)$162$95$48,212
64 ($257)$162$95$48,117
65 ($257)$161$95$48,022
66 ($257)$161$96$47,926
67 ($257)$161$96$47,830
68 ($257)$160$96$47,734
69 ($257)$160$97$47,638
70 ($257)$160$97$47,541
71 ($257)$159$97$47,443
72 ($257)$159$98$47,346
Year 7 - 73 ($257)$159$98$47,248
74 ($257)$158$98$47,150
75 ($257)$158$99$47,051
76 ($257)$158$99$46,952
77 ($257)$157$99$46,853
78 ($257)$157$100$46,753
79 ($257)$157$100$46,654
80 ($257)$156$100$46,553
81 ($257)$156$101$46,453
82 ($257)$156$101$46,352
83 ($257)$155$101$46,251
84 ($257)$155$102$46,149
Year 8 - 85 ($257)$155$102$46,047
86 ($257)$154$102$45,945
87 ($257)$154$103$45,842
88 ($257)$154$103$45,739
89 ($257)$153$103$45,636
90 ($257)$153$104$45,532
91 ($257)$153$104$45,428
92 ($257)$152$104$45,324
93 ($257)$152$105$45,219
94 ($257)$151$105$45,114
95 ($257)$151$105$45,009
96 ($257)$151$106$44,903
Year 9 - 97 ($257)$150$106$44,797
98 ($257)$150$106$44,691
99 ($257)$150$107$44,584
100 ($257)$149$107$44,477
101 ($257)$149$108$44,369
102 ($257)$149$108$44,261
103 ($257)$148$108$44,153
104 ($257)$148$109$44,045
105 ($257)$148$109$43,936
106 ($257)$147$109$43,826
107 ($257)$147$110$43,717
108 ($257)$146$110$43,607
Year 10 - 109 ($257)$146$110$43,496
110 ($257)$146$111$43,385
111 ($257)$145$111$43,274
112 ($257)$145$112$43,163
113 ($257)$145$112$43,051
114 ($257)$144$112$42,938
115 ($257)$144$113$42,826
116 ($257)$143$113$42,713
117 ($257)$143$113$42,599
118 ($257)$143$114$42,485
119 ($257)$142$114$42,371
120 ($257)$142$115$42,257
Year 11 - 121 ($257)$142$115$42,142
122 ($257)$141$115$42,026
123 ($257)$141$116$41,911
124 ($257)$140$116$41,795
125 ($257)$140$117$41,678
126 ($257)$140$117$41,561
127 ($257)$139$117$41,444
128 ($257)$139$118$41,326
129 ($257)$138$118$41,208
130 ($257)$138$118$41,090
131 ($257)$138$119$40,971
132 ($257)$137$119$40,852
Year 12 - 133 ($257)$137$120$40,732
134 ($257)$136$120$40,612
135 ($257)$136$120$40,491
136 ($257)$136$121$40,371
137 ($257)$135$121$40,249
138 ($257)$135$122$40,128
139 ($257)$134$122$40,006
140 ($257)$134$122$39,883
141 ($257)$134$123$39,760
142 ($257)$133$123$39,637
143 ($257)$133$124$39,513
144 ($257)$132$124$39,389
Year 13 - 145 ($257)$132$125$39,264
146 ($257)$132$125$39,139
147 ($257)$131$125$39,014
148 ($257)$131$126$38,888
149 ($257)$130$126$38,762
150 ($257)$130$127$38,635
151 ($257)$129$127$38,508
152 ($257)$129$128$38,381
153 ($257)$129$128$38,253
154 ($257)$128$128$38,124
155 ($257)$128$129$37,996
156 ($257)$127$129$37,866
Year 14 - 157 ($257)$127$130$37,737
158 ($257)$126$130$37,607
159 ($257)$126$131$37,476
160 ($257)$126$131$37,345
161 ($257)$125$131$37,214
162 ($257)$125$132$37,082
163 ($257)$124$132$36,950
164 ($257)$124$133$36,817
165 ($257)$123$133$36,684
166 ($257)$123$134$36,550
167 ($257)$122$134$36,416
168 ($257)$122$135$36,281
Year 15 - 169 ($257)$122$135$36,146
170 ($257)$121$135$36,011
171 ($257)$121$136$35,875
172 ($257)$120$136$35,739
173 ($257)$120$137$35,602
174 ($257)$119$137$35,465
175 ($257)$119$138$35,327
176 ($257)$118$138$35,189
177 ($257)$118$139$35,050
178 ($257)$117$139$34,911
179 ($257)$117$140$34,772
180 ($257)$116$140$34,632
Year 16 - 181 ($257)$116$140$34,491
182 ($257)$116$141$34,350
183 ($257)$115$141$34,209
184 ($257)$115$142$34,067
185 ($257)$114$142$33,924
186 ($257)$114$143$33,782
187 ($257)$113$143$33,638
188 ($257)$113$144$33,494
189 ($257)$112$144$33,350
190 ($257)$112$145$33,205
191 ($257)$111$145$33,060
192 ($257)$111$146$32,914
Year 17 - 193 ($257)$110$146$32,768
194 ($257)$110$147$32,621
195 ($257)$109$147$32,474
196 ($257)$109$148$32,326
197 ($257)$108$148$32,178
198 ($257)$108$149$32,029
199 ($257)$107$149$31,880
200 ($257)$107$150$31,730
201 ($257)$106$150$31,580
202 ($257)$106$151$31,429
203 ($257)$105$151$31,278
204 ($257)$105$152$31,127
Year 18 - 205 ($257)$104$152$30,974
206 ($257)$104$153$30,822
207 ($257)$103$153$30,668
208 ($257)$103$154$30,514
209 ($257)$102$154$30,360
210 ($257)$102$155$30,205
211 ($257)$101$155$30,050
212 ($257)$101$156$29,894
213 ($257)$100$156$29,738
214 ($257)$100$157$29,581
215 ($257)$99$157$29,424
216 ($257)$99$158$29,266
Year 19 - 217 ($257)$98$158$29,107
218 ($257)$98$159$28,948
219 ($257)$97$160$28,789
220 ($257)$96$160$28,629
221 ($257)$96$161$28,468
222 ($257)$95$161$28,307
223 ($257)$95$162$28,145
224 ($257)$94$162$27,983
225 ($257)$94$163$27,820
226 ($257)$93$163$27,657
227 ($257)$93$164$27,493
228 ($257)$92$164$27,328
Year 20 - 229 ($257)$92$165$27,164
230 ($257)$91$166$26,998
231 ($257)$90$166$26,832
232 ($257)$90$167$26,665
233 ($257)$89$167$26,498
234 ($257)$89$168$26,330
235 ($257)$88$168$26,162
236 ($257)$88$169$25,993
237 ($257)$87$169$25,824
238 ($257)$87$170$25,654
239 ($257)$86$171$25,483
240 ($257)$85$171$25,312
Year 21 - 241 ($257)$85$172$25,140
242 ($257)$84$172$24,968
243 ($257)$84$173$24,795
244 ($257)$83$173$24,622
245 ($257)$82$174$24,448
246 ($257)$82$175$24,273
247 ($257)$81$175$24,098
248 ($257)$81$176$23,922
249 ($257)$80$176$23,746
250 ($257)$80$177$23,569
251 ($257)$79$178$23,391
252 ($257)$78$178$23,213
Year 22 - 253 ($257)$78$179$23,034
254 ($257)$77$179$22,855
255 ($257)$77$180$22,675
256 ($257)$76$181$22,494
257 ($257)$75$181$22,313
258 ($257)$75$182$22,132
259 ($257)$74$182$21,949
260 ($257)$74$183$21,766
261 ($257)$73$184$21,583
262 ($257)$72$184$21,398
263 ($257)$72$185$21,214
264 ($257)$71$185$21,028
Year 23 - 265 ($257)$70$186$20,842
266 ($257)$70$187$20,655
267 ($257)$69$187$20,468
268 ($257)$69$188$20,280
269 ($257)$68$189$20,092
270 ($257)$67$189$19,902
271 ($257)$67$190$19,712
272 ($257)$66$190$19,522
273 ($257)$65$191$19,331
274 ($257)$65$192$19,139
275 ($257)$64$192$18,947
276 ($257)$63$193$18,754
Year 24 - 277 ($257)$63$194$18,560
278 ($257)$62$194$18,366
279 ($257)$62$195$18,171
280 ($257)$61$196$17,975
281 ($257)$60$196$17,779
282 ($257)$60$197$17,582
283 ($257)$59$198$17,384
284 ($257)$58$198$17,186
285 ($257)$58$199$16,987
286 ($257)$57$200$16,787
287 ($257)$56$200$16,587
288 ($257)$56$201$16,386
Year 25 - 289 ($257)$55$202$16,184
290 ($257)$54$202$15,982
291 ($257)$54$203$15,779
292 ($257)$53$204$15,576
293 ($257)$52$204$15,371
294 ($257)$51$205$15,166
295 ($257)$51$206$14,961
296 ($257)$50$206$14,754
297 ($257)$49$207$14,547
298 ($257)$49$208$14,339
299 ($257)$48$208$14,131
300 ($257)$47$209$13,922
Year 26 - 301 ($257)$47$210$13,712
302 ($257)$46$211$13,501
303 ($257)$45$211$13,290
304 ($257)$45$212$13,078
305 ($257)$44$213$12,865
306 ($257)$43$213$12,652
307 ($257)$42$214$12,438
308 ($257)$42$215$12,223
309 ($257)$41$216$12,007
310 ($257)$40$216$11,791
311 ($257)$39$217$11,574
312 ($257)$39$218$11,356
Year 27 - 313 ($257)$38$218$11,138
314 ($257)$37$219$10,918
315 ($257)$37$220$10,699
316 ($257)$36$221$10,478
317 ($257)$35$221$10,256
318 ($257)$34$222$10,034
319 ($257)$34$223$9,811
320 ($257)$33$224$9,588
321 ($257)$32$224$9,363
322 ($257)$31$225$9,138
323 ($257)$31$226$8,912
324 ($257)$30$227$8,686
Year 28 - 325 ($257)$29$227$8,458
326 ($257)$28$228$8,230
327 ($257)$28$229$8,001
328 ($257)$27$230$7,771
329 ($257)$26$230$7,541
330 ($257)$25$231$7,310
331 ($257)$24$232$7,078
332 ($257)$24$233$6,845
333 ($257)$23$234$6,611
334 ($257)$22$234$6,377
335 ($257)$21$235$6,142
336 ($257)$21$236$5,906
Year 29 - 337 ($257)$20$237$5,669
338 ($257)$19$238$5,432
339 ($257)$18$238$5,193
340 ($257)$17$239$4,954
341 ($257)$17$240$4,714
342 ($257)$16$241$4,474
343 ($257)$15$242$4,232
344 ($257)$14$242$3,990
345 ($257)$13$243$3,747
346 ($257)$13$244$3,503
347 ($257)$12$245$3,258
348 ($257)$11$246$3,012
Year 30 - 349 ($257)$10$246$2,766
350 ($257)$9$247$2,518
351 ($257)$8$248$2,270
352 ($257)$8$249$2,022
353 ($257)$7$250$1,772
354 ($257)$6$251$1,521
355 ($257)$5$251$1,270
356 ($257)$4$252$1,018
357 ($257)$3$253$764
358 ($257)$3$254$510
359 ($257)$2$255$256
360 ($257)$1$256$0
TOTALS$38,745$53,600$92,345

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.