« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($13,400) 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
$255 360 $38,189 $91,789

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $67,000
Down Payment $13,400$53,600
Year 1 - 1 ($255)$177$78$53,522
2 ($255)$177$78$53,444
3 ($255)$177$78$53,366
4 ($255)$177$78$53,288
5 ($255)$176$79$53,209
6 ($255)$176$79$53,130
7 ($255)$176$79$53,051
8 ($255)$176$79$52,972
9 ($255)$175$80$52,892
10 ($255)$175$80$52,812
11 ($255)$175$80$52,732
12 ($255)$174$81$52,651
Year 2 - 13 ($255)$174$81$52,570
14 ($255)$174$81$52,489
15 ($255)$174$81$52,408
16 ($255)$173$82$52,326
17 ($255)$173$82$52,245
18 ($255)$173$82$52,162
19 ($255)$173$82$52,080
20 ($255)$172$83$51,997
21 ($255)$172$83$51,914
22 ($255)$172$83$51,831
23 ($255)$171$83$51,748
24 ($255)$171$84$51,664
Year 3 - 25 ($255)$171$84$51,580
26 ($255)$171$84$51,496
27 ($255)$170$85$51,411
28 ($255)$170$85$51,326
29 ($255)$170$85$51,241
30 ($255)$170$85$51,155
31 ($255)$169$86$51,070
32 ($255)$169$86$50,984
33 ($255)$169$86$50,897
34 ($255)$168$87$50,811
35 ($255)$168$87$50,724
36 ($255)$168$87$50,637
Year 4 - 37 ($255)$168$87$50,549
38 ($255)$167$88$50,462
39 ($255)$167$88$50,374
40 ($255)$167$88$50,285
41 ($255)$166$89$50,197
42 ($255)$166$89$50,108
43 ($255)$166$89$50,019
44 ($255)$165$89$49,929
45 ($255)$165$90$49,839
46 ($255)$165$90$49,749
47 ($255)$165$90$49,659
48 ($255)$164$91$49,568
Year 5 - 49 ($255)$164$91$49,477
50 ($255)$164$91$49,386
51 ($255)$163$92$49,294
52 ($255)$163$92$49,202
53 ($255)$163$92$49,110
54 ($255)$162$92$49,018
55 ($255)$162$93$48,925
56 ($255)$162$93$48,832
57 ($255)$162$93$48,738
58 ($255)$161$94$48,645
59 ($255)$161$94$48,551
60 ($255)$161$94$48,456
Year 6 - 61 ($255)$160$95$48,362
62 ($255)$160$95$48,267
63 ($255)$160$95$48,171
64 ($255)$159$96$48,076
65 ($255)$159$96$47,980
66 ($255)$159$96$47,884
67 ($255)$158$97$47,787
68 ($255)$158$97$47,690
69 ($255)$158$97$47,593
70 ($255)$157$98$47,496
71 ($255)$157$98$47,398
72 ($255)$157$98$47,300
Year 7 - 73 ($255)$156$98$47,201
74 ($255)$156$99$47,102
75 ($255)$156$99$47,003
76 ($255)$156$99$46,904
77 ($255)$155$100$46,804
78 ($255)$155$100$46,704
79 ($255)$155$100$46,603
80 ($255)$154$101$46,502
81 ($255)$154$101$46,401
82 ($255)$154$101$46,300
83 ($255)$153$102$46,198
84 ($255)$153$102$46,096
Year 8 - 85 ($255)$153$102$45,993
86 ($255)$152$103$45,891
87 ($255)$152$103$45,788
88 ($255)$151$103$45,684
89 ($255)$151$104$45,580
90 ($255)$151$104$45,476
91 ($255)$150$105$45,372
92 ($255)$150$105$45,267
93 ($255)$150$105$45,161
94 ($255)$149$106$45,056
95 ($255)$149$106$44,950
96 ($255)$149$106$44,844
Year 9 - 97 ($255)$148$107$44,737
98 ($255)$148$107$44,630
99 ($255)$148$107$44,523
100 ($255)$147$108$44,415
101 ($255)$147$108$44,307
102 ($255)$147$108$44,199
103 ($255)$146$109$44,090
104 ($255)$146$109$43,981
105 ($255)$146$109$43,871
106 ($255)$145$110$43,762
107 ($255)$145$110$43,651
108 ($255)$144$111$43,541
Year 10 - 109 ($255)$144$111$43,430
110 ($255)$144$111$43,319
111 ($255)$143$112$43,207
112 ($255)$143$112$43,095
113 ($255)$143$112$42,983
114 ($255)$142$113$42,870
115 ($255)$142$113$42,757
116 ($255)$141$114$42,643
117 ($255)$141$114$42,529
118 ($255)$141$114$42,415
119 ($255)$140$115$42,300
120 ($255)$140$115$42,185
Year 11 - 121 ($255)$140$115$42,070
122 ($255)$139$116$41,954
123 ($255)$139$116$41,838
124 ($255)$138$117$41,721
125 ($255)$138$117$41,604
126 ($255)$138$117$41,487
127 ($255)$137$118$41,369
128 ($255)$137$118$41,251
129 ($255)$136$118$41,133
130 ($255)$136$119$41,014
131 ($255)$136$119$40,895
132 ($255)$135$120$40,775
Year 12 - 133 ($255)$135$120$40,655
134 ($255)$135$120$40,534
135 ($255)$134$121$40,414
136 ($255)$134$121$40,292
137 ($255)$133$122$40,171
138 ($255)$133$122$40,049
139 ($255)$132$122$39,926
140 ($255)$132$123$39,803
141 ($255)$132$123$39,680
142 ($255)$131$124$39,556
143 ($255)$131$124$39,432
144 ($255)$130$125$39,308
Year 13 - 145 ($255)$130$125$39,183
146 ($255)$130$125$39,057
147 ($255)$129$126$38,932
148 ($255)$129$126$38,805
149 ($255)$128$127$38,679
150 ($255)$128$127$38,552
151 ($255)$128$127$38,424
152 ($255)$127$128$38,297
153 ($255)$127$128$38,168
154 ($255)$126$129$38,040
155 ($255)$126$129$37,910
156 ($255)$125$130$37,781
Year 14 - 157 ($255)$125$130$37,651
158 ($255)$125$130$37,521
159 ($255)$124$131$37,390
160 ($255)$124$131$37,258
161 ($255)$123$132$37,127
162 ($255)$123$132$36,995
163 ($255)$122$133$36,862
164 ($255)$122$133$36,729
165 ($255)$122$133$36,596
166 ($255)$121$134$36,462
167 ($255)$121$134$36,327
168 ($255)$120$135$36,193
Year 15 - 169 ($255)$120$135$36,057
170 ($255)$119$136$35,922
171 ($255)$119$136$35,785
172 ($255)$118$137$35,649
173 ($255)$118$137$35,512
174 ($255)$117$137$35,374
175 ($255)$117$138$35,236
176 ($255)$117$138$35,098
177 ($255)$116$139$34,959
178 ($255)$116$139$34,820
179 ($255)$115$140$34,680
180 ($255)$115$140$34,540
Year 16 - 181 ($255)$114$141$34,399
182 ($255)$114$141$34,258
183 ($255)$113$142$34,116
184 ($255)$113$142$33,974
185 ($255)$112$143$33,832
186 ($255)$112$143$33,689
187 ($255)$111$144$33,545
188 ($255)$111$144$33,401
189 ($255)$111$144$33,257
190 ($255)$110$145$33,112
191 ($255)$110$145$32,966
192 ($255)$109$146$32,820
Year 17 - 193 ($255)$109$146$32,674
194 ($255)$108$147$32,527
195 ($255)$108$147$32,380
196 ($255)$107$148$32,232
197 ($255)$107$148$32,084
198 ($255)$106$149$31,935
199 ($255)$106$149$31,785
200 ($255)$105$150$31,636
201 ($255)$105$150$31,485
202 ($255)$104$151$31,335
203 ($255)$104$151$31,183
204 ($255)$103$152$31,031
Year 18 - 205 ($255)$103$152$30,879
206 ($255)$102$153$30,726
207 ($255)$102$153$30,573
208 ($255)$101$154$30,419
209 ($255)$101$154$30,265
210 ($255)$100$155$30,110
211 ($255)$100$155$29,955
212 ($255)$99$156$29,799
213 ($255)$99$156$29,642
214 ($255)$98$157$29,486
215 ($255)$98$157$29,328
216 ($255)$97$158$29,170
Year 19 - 217 ($255)$97$158$29,012
218 ($255)$96$159$28,853
219 ($255)$95$160$28,693
220 ($255)$95$160$28,533
221 ($255)$94$161$28,373
222 ($255)$94$161$28,211
223 ($255)$93$162$28,050
224 ($255)$93$162$27,888
225 ($255)$92$163$27,725
226 ($255)$92$163$27,562
227 ($255)$91$164$27,398
228 ($255)$91$164$27,234
Year 20 - 229 ($255)$90$165$27,069
230 ($255)$90$165$26,903
231 ($255)$89$166$26,737
232 ($255)$88$167$26,571
233 ($255)$88$167$26,404
234 ($255)$87$168$26,236
235 ($255)$87$168$26,068
236 ($255)$86$169$25,899
237 ($255)$86$169$25,730
238 ($255)$85$170$25,560
239 ($255)$85$170$25,390
240 ($255)$84$171$25,219
Year 21 - 241 ($255)$83$172$25,047
242 ($255)$83$172$24,875
243 ($255)$82$173$24,702
244 ($255)$82$173$24,529
245 ($255)$81$174$24,355
246 ($255)$81$174$24,181
247 ($255)$80$175$24,006
248 ($255)$79$176$23,830
249 ($255)$79$176$23,654
250 ($255)$78$177$23,478
251 ($255)$78$177$23,300
252 ($255)$77$178$23,122
Year 22 - 253 ($255)$76$178$22,944
254 ($255)$76$179$22,765
255 ($255)$75$180$22,585
256 ($255)$75$180$22,405
257 ($255)$74$181$22,224
258 ($255)$74$181$22,043
259 ($255)$73$182$21,861
260 ($255)$72$183$21,678
261 ($255)$72$183$21,495
262 ($255)$71$184$21,311
263 ($255)$71$184$21,126
264 ($255)$70$185$20,941
Year 23 - 265 ($255)$69$186$20,756
266 ($255)$69$186$20,569
267 ($255)$68$187$20,383
268 ($255)$67$188$20,195
269 ($255)$67$188$20,007
270 ($255)$66$189$19,818
271 ($255)$66$189$19,629
272 ($255)$65$190$19,439
273 ($255)$64$191$19,248
274 ($255)$64$191$19,057
275 ($255)$63$192$18,865
276 ($255)$62$193$18,672
Year 24 - 277 ($255)$62$193$18,479
278 ($255)$61$194$18,285
279 ($255)$60$194$18,091
280 ($255)$60$195$17,896
281 ($255)$59$196$17,700
282 ($255)$59$196$17,503
283 ($255)$58$197$17,306
284 ($255)$57$198$17,109
285 ($255)$57$198$16,910
286 ($255)$56$199$16,711
287 ($255)$55$200$16,512
288 ($255)$55$200$16,311
Year 25 - 289 ($255)$54$201$16,110
290 ($255)$53$202$15,908
291 ($255)$53$202$15,706
292 ($255)$52$203$15,503
293 ($255)$51$204$15,299
294 ($255)$51$204$15,095
295 ($255)$50$205$14,890
296 ($255)$49$206$14,684
297 ($255)$49$206$14,478
298 ($255)$48$207$14,271
299 ($255)$47$208$14,063
300 ($255)$47$208$13,855
Year 26 - 301 ($255)$46$209$13,646
302 ($255)$45$210$13,436
303 ($255)$44$211$13,225
304 ($255)$44$211$13,014
305 ($255)$43$212$12,802
306 ($255)$42$213$12,590
307 ($255)$42$213$12,376
308 ($255)$41$214$12,162
309 ($255)$40$215$11,947
310 ($255)$40$215$11,732
311 ($255)$39$216$11,516
312 ($255)$38$217$11,299
Year 27 - 313 ($255)$37$218$11,081
314 ($255)$37$218$10,863
315 ($255)$36$219$10,644
316 ($255)$35$220$10,424
317 ($255)$34$220$10,204
318 ($255)$34$221$9,983
319 ($255)$33$222$9,761
320 ($255)$32$223$9,538
321 ($255)$32$223$9,315
322 ($255)$31$224$9,090
323 ($255)$30$225$8,866
324 ($255)$29$226$8,640
Year 28 - 325 ($255)$29$226$8,413
326 ($255)$28$227$8,186
327 ($255)$27$228$7,958
328 ($255)$26$229$7,730
329 ($255)$26$229$7,500
330 ($255)$25$230$7,270
331 ($255)$24$231$7,039
332 ($255)$23$232$6,808
333 ($255)$23$232$6,575
334 ($255)$22$233$6,342
335 ($255)$21$234$6,108
336 ($255)$20$235$5,873
Year 29 - 337 ($255)$19$236$5,638
338 ($255)$19$236$5,401
339 ($255)$18$237$5,164
340 ($255)$17$238$4,926
341 ($255)$16$239$4,688
342 ($255)$16$239$4,448
343 ($255)$15$240$4,208
344 ($255)$14$241$3,967
345 ($255)$13$242$3,725
346 ($255)$12$243$3,483
347 ($255)$12$243$3,239
348 ($255)$11$244$2,995
Year 30 - 349 ($255)$10$245$2,750
350 ($255)$9$246$2,504
351 ($255)$8$247$2,257
352 ($255)$7$248$2,010
353 ($255)$7$248$1,761
354 ($255)$6$249$1,512
355 ($255)$5$250$1,262
356 ($255)$4$251$1,011
357 ($255)$3$252$760
358 ($255)$3$252$507
359 ($255)$2$253$254
360 ($255)$1$254$0
TOTALS$38,189$53,600$91,789

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.