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

Mortgage Parameters


Less than 20% ($13,400) 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
$253 360 $37,413 $91,013

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $67,000
Down Payment $13,400$53,600
Year 1 - 1 ($253)$174$79$53,521
2 ($253)$174$79$53,443
3 ($253)$174$79$53,363
4 ($253)$173$79$53,284
5 ($253)$173$80$53,204
6 ($253)$173$80$53,124
7 ($253)$173$80$53,044
8 ($253)$172$80$52,964
9 ($253)$172$81$52,883
10 ($253)$172$81$52,802
11 ($253)$172$81$52,721
12 ($253)$171$81$52,640
Year 2 - 13 ($253)$171$82$52,558
14 ($253)$171$82$52,476
15 ($253)$171$82$52,394
16 ($253)$170$83$52,311
17 ($253)$170$83$52,228
18 ($253)$170$83$52,145
19 ($253)$169$83$52,062
20 ($253)$169$84$51,978
21 ($253)$169$84$51,894
22 ($253)$169$84$51,810
23 ($253)$168$84$51,726
24 ($253)$168$85$51,641
Year 3 - 25 ($253)$168$85$51,556
26 ($253)$168$85$51,471
27 ($253)$167$86$51,385
28 ($253)$167$86$51,299
29 ($253)$167$86$51,213
30 ($253)$166$86$51,127
31 ($253)$166$87$51,040
32 ($253)$166$87$50,953
33 ($253)$166$87$50,866
34 ($253)$165$87$50,779
35 ($253)$165$88$50,691
36 ($253)$165$88$50,603
Year 4 - 37 ($253)$164$88$50,514
38 ($253)$164$89$50,426
39 ($253)$164$89$50,337
40 ($253)$164$89$50,248
41 ($253)$163$90$50,158
42 ($253)$163$90$50,068
43 ($253)$163$90$49,978
44 ($253)$162$90$49,888
45 ($253)$162$91$49,797
46 ($253)$162$91$49,706
47 ($253)$162$91$49,615
48 ($253)$161$92$49,523
Year 5 - 49 ($253)$161$92$49,432
50 ($253)$161$92$49,339
51 ($253)$160$92$49,247
52 ($253)$160$93$49,154
53 ($253)$160$93$49,061
54 ($253)$159$93$48,968
55 ($253)$159$94$48,874
56 ($253)$159$94$48,780
57 ($253)$159$94$48,686
58 ($253)$158$95$48,591
59 ($253)$158$95$48,496
60 ($253)$158$95$48,401
Year 6 - 61 ($253)$157$96$48,306
62 ($253)$157$96$48,210
63 ($253)$157$96$48,114
64 ($253)$156$96$48,017
65 ($253)$156$97$47,920
66 ($253)$156$97$47,823
67 ($253)$155$97$47,726
68 ($253)$155$98$47,628
69 ($253)$155$98$47,530
70 ($253)$154$98$47,432
71 ($253)$154$99$47,333
72 ($253)$154$99$47,234
Year 7 - 73 ($253)$154$99$47,135
74 ($253)$153$100$47,035
75 ($253)$153$100$46,935
76 ($253)$153$100$46,835
77 ($253)$152$101$46,735
78 ($253)$152$101$46,634
79 ($253)$152$101$46,532
80 ($253)$151$102$46,431
81 ($253)$151$102$46,329
82 ($253)$151$102$46,227
83 ($253)$150$103$46,124
84 ($253)$150$103$46,021
Year 8 - 85 ($253)$150$103$45,918
86 ($253)$149$104$45,814
87 ($253)$149$104$45,710
88 ($253)$149$104$45,606
89 ($253)$148$105$45,502
90 ($253)$148$105$45,397
91 ($253)$148$105$45,291
92 ($253)$147$106$45,186
93 ($253)$147$106$45,080
94 ($253)$147$106$44,973
95 ($253)$146$107$44,867
96 ($253)$146$107$44,760
Year 9 - 97 ($253)$145$107$44,652
98 ($253)$145$108$44,545
99 ($253)$145$108$44,437
100 ($253)$144$108$44,328
101 ($253)$144$109$44,220
102 ($253)$144$109$44,110
103 ($253)$143$109$44,001
104 ($253)$143$110$43,891
105 ($253)$143$110$43,781
106 ($253)$142$111$43,671
107 ($253)$142$111$43,560
108 ($253)$142$111$43,448
Year 10 - 109 ($253)$141$112$43,337
110 ($253)$141$112$43,225
111 ($253)$140$112$43,112
112 ($253)$140$113$43,000
113 ($253)$140$113$42,887
114 ($253)$139$113$42,773
115 ($253)$139$114$42,659
116 ($253)$139$114$42,545
117 ($253)$138$115$42,431
118 ($253)$138$115$42,316
119 ($253)$138$115$42,201
120 ($253)$137$116$42,085
Year 11 - 121 ($253)$137$116$41,969
122 ($253)$136$116$41,852
123 ($253)$136$117$41,736
124 ($253)$136$117$41,618
125 ($253)$135$118$41,501
126 ($253)$135$118$41,383
127 ($253)$134$118$41,265
128 ($253)$134$119$41,146
129 ($253)$134$119$41,027
130 ($253)$133$119$40,907
131 ($253)$133$120$40,788
132 ($253)$133$120$40,667
Year 12 - 133 ($253)$132$121$40,547
134 ($253)$132$121$40,426
135 ($253)$131$121$40,304
136 ($253)$131$122$40,182
137 ($253)$131$122$40,060
138 ($253)$130$123$39,938
139 ($253)$130$123$39,814
140 ($253)$129$123$39,691
141 ($253)$129$124$39,567
142 ($253)$129$124$39,443
143 ($253)$128$125$39,318
144 ($253)$128$125$39,193
Year 13 - 145 ($253)$127$125$39,068
146 ($253)$127$126$38,942
147 ($253)$127$126$38,816
148 ($253)$126$127$38,689
149 ($253)$126$127$38,562
150 ($253)$125$127$38,435
151 ($253)$125$128$38,307
152 ($253)$124$128$38,178
153 ($253)$124$129$38,050
154 ($253)$124$129$37,921
155 ($253)$123$130$37,791
156 ($253)$123$130$37,661
Year 14 - 157 ($253)$122$130$37,531
158 ($253)$122$131$37,400
159 ($253)$122$131$37,268
160 ($253)$121$132$37,137
161 ($253)$121$132$37,005
162 ($253)$120$133$36,872
163 ($253)$120$133$36,739
164 ($253)$119$133$36,606
165 ($253)$119$134$36,472
166 ($253)$119$134$36,338
167 ($253)$118$135$36,203
168 ($253)$118$135$36,068
Year 15 - 169 ($253)$117$136$35,932
170 ($253)$117$136$35,796
171 ($253)$116$136$35,660
172 ($253)$116$137$35,523
173 ($253)$115$137$35,385
174 ($253)$115$138$35,247
175 ($253)$115$138$35,109
176 ($253)$114$139$34,971
177 ($253)$114$139$34,831
178 ($253)$113$140$34,692
179 ($253)$113$140$34,552
180 ($253)$112$141$34,411
Year 16 - 181 ($253)$112$141$34,270
182 ($253)$111$141$34,129
183 ($253)$111$142$33,987
184 ($253)$110$142$33,844
185 ($253)$110$143$33,702
186 ($253)$110$143$33,558
187 ($253)$109$144$33,415
188 ($253)$109$144$33,270
189 ($253)$108$145$33,126
190 ($253)$108$145$32,981
191 ($253)$107$146$32,835
192 ($253)$107$146$32,689
Year 17 - 193 ($253)$106$147$32,542
194 ($253)$106$147$32,395
195 ($253)$105$148$32,248
196 ($253)$105$148$32,100
197 ($253)$104$148$31,951
198 ($253)$104$149$31,802
199 ($253)$103$149$31,653
200 ($253)$103$150$31,503
201 ($253)$102$150$31,352
202 ($253)$102$151$31,201
203 ($253)$101$151$31,050
204 ($253)$101$152$30,898
Year 18 - 205 ($253)$100$152$30,746
206 ($253)$100$153$30,593
207 ($253)$99$153$30,439
208 ($253)$99$154$30,286
209 ($253)$98$154$30,131
210 ($253)$98$155$29,976
211 ($253)$97$155$29,821
212 ($253)$97$156$29,665
213 ($253)$96$156$29,509
214 ($253)$96$157$29,352
215 ($253)$95$157$29,194
216 ($253)$95$158$29,036
Year 19 - 217 ($253)$94$158$28,878
218 ($253)$94$159$28,719
219 ($253)$93$159$28,559
220 ($253)$93$160$28,399
221 ($253)$92$161$28,239
222 ($253)$92$161$28,078
223 ($253)$91$162$27,916
224 ($253)$91$162$27,754
225 ($253)$90$163$27,592
226 ($253)$90$163$27,429
227 ($253)$89$164$27,265
228 ($253)$89$164$27,101
Year 20 - 229 ($253)$88$165$26,936
230 ($253)$88$165$26,771
231 ($253)$87$166$26,605
232 ($253)$86$166$26,438
233 ($253)$86$167$26,272
234 ($253)$85$167$26,104
235 ($253)$85$168$25,936
236 ($253)$84$169$25,768
237 ($253)$84$169$25,599
238 ($253)$83$170$25,429
239 ($253)$83$170$25,259
240 ($253)$82$171$25,088
Year 21 - 241 ($253)$82$171$24,917
242 ($253)$81$172$24,745
243 ($253)$80$172$24,573
244 ($253)$80$173$24,400
245 ($253)$79$174$24,226
246 ($253)$79$174$24,052
247 ($253)$78$175$23,877
248 ($253)$78$175$23,702
249 ($253)$77$176$23,526
250 ($253)$76$176$23,350
251 ($253)$76$177$23,173
252 ($253)$75$178$22,996
Year 22 - 253 ($253)$75$178$22,818
254 ($253)$74$179$22,639
255 ($253)$74$179$22,460
256 ($253)$73$180$22,280
257 ($253)$72$180$22,099
258 ($253)$72$181$21,918
259 ($253)$71$182$21,737
260 ($253)$71$182$21,555
261 ($253)$70$183$21,372
262 ($253)$69$183$21,189
263 ($253)$69$184$21,005
264 ($253)$68$185$20,820
Year 23 - 265 ($253)$68$185$20,635
266 ($253)$67$186$20,449
267 ($253)$66$186$20,263
268 ($253)$66$187$20,076
269 ($253)$65$188$19,888
270 ($253)$65$188$19,700
271 ($253)$64$189$19,511
272 ($253)$63$189$19,322
273 ($253)$63$190$19,132
274 ($253)$62$191$18,941
275 ($253)$62$191$18,750
276 ($253)$61$192$18,558
Year 24 - 277 ($253)$60$193$18,366
278 ($253)$60$193$18,173
279 ($253)$59$194$17,979
280 ($253)$58$194$17,784
281 ($253)$58$195$17,589
282 ($253)$57$196$17,394
283 ($253)$57$196$17,197
284 ($253)$56$197$17,000
285 ($253)$55$198$16,803
286 ($253)$55$198$16,605
287 ($253)$54$199$16,406
288 ($253)$53$199$16,206
Year 25 - 289 ($253)$53$200$16,006
290 ($253)$52$201$15,805
291 ($253)$51$201$15,604
292 ($253)$51$202$15,402
293 ($253)$50$203$15,199
294 ($253)$49$203$14,996
295 ($253)$49$204$14,792
296 ($253)$48$205$14,587
297 ($253)$47$205$14,382
298 ($253)$47$206$14,175
299 ($253)$46$207$13,969
300 ($253)$45$207$13,761
Year 26 - 301 ($253)$45$208$13,553
302 ($253)$44$209$13,344
303 ($253)$43$209$13,135
304 ($253)$43$210$12,925
305 ($253)$42$211$12,714
306 ($253)$41$211$12,503
307 ($253)$41$212$12,290
308 ($253)$40$213$12,077
309 ($253)$39$214$11,864
310 ($253)$39$214$11,650
311 ($253)$38$215$11,435
312 ($253)$37$216$11,219
Year 27 - 313 ($253)$36$216$11,003
314 ($253)$36$217$10,786
315 ($253)$35$218$10,568
316 ($253)$34$218$10,349
317 ($253)$34$219$10,130
318 ($253)$33$220$9,910
319 ($253)$32$221$9,690
320 ($253)$31$221$9,468
321 ($253)$31$222$9,246
322 ($253)$30$223$9,024
323 ($253)$29$223$8,800
324 ($253)$29$224$8,576
Year 28 - 325 ($253)$28$225$8,351
326 ($253)$27$226$8,125
327 ($253)$26$226$7,899
328 ($253)$26$227$7,672
329 ($253)$25$228$7,444
330 ($253)$24$229$7,215
331 ($253)$23$229$6,986
332 ($253)$23$230$6,756
333 ($253)$22$231$6,525
334 ($253)$21$232$6,293
335 ($253)$20$232$6,061
336 ($253)$20$233$5,828
Year 29 - 337 ($253)$19$234$5,594
338 ($253)$18$235$5,359
339 ($253)$17$235$5,124
340 ($253)$17$236$4,888
341 ($253)$16$237$4,651
342 ($253)$15$238$4,413
343 ($253)$14$238$4,175
344 ($253)$14$239$3,935
345 ($253)$13$240$3,695
346 ($253)$12$241$3,455
347 ($253)$11$242$3,213
348 ($253)$10$242$2,971
Year 30 - 349 ($253)$10$243$2,727
350 ($253)$9$244$2,484
351 ($253)$8$245$2,239
352 ($253)$7$246$1,993
353 ($253)$6$246$1,747
354 ($253)$6$247$1,500
355 ($253)$5$248$1,252
356 ($253)$4$249$1,003
357 ($253)$3$250$754
358 ($253)$2$250$503
359 ($253)$2$251$252
360 ($253)$1$252$0
TOTALS$37,413$53,600$91,013

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.