« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$253 360 $37,303 $90,903

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $67,000
Down Payment $13,400$53,600
Year 1 - 1 ($253)$174$79$53,521
2 ($253)$173$79$53,442
3 ($253)$173$79$53,363
4 ($253)$173$80$53,283
5 ($253)$173$80$53,204
6 ($253)$172$80$53,124
7 ($253)$172$80$53,043
8 ($253)$172$81$52,963
9 ($253)$172$81$52,882
10 ($253)$171$81$52,801
11 ($253)$171$81$52,720
12 ($253)$171$82$52,638
Year 2 - 13 ($253)$171$82$52,556
14 ($253)$170$82$52,474
15 ($253)$170$82$52,392
16 ($253)$170$83$52,309
17 ($253)$170$83$52,226
18 ($253)$169$83$52,143
19 ($253)$169$83$52,059
20 ($253)$169$84$51,975
21 ($253)$168$84$51,891
22 ($253)$168$84$51,807
23 ($253)$168$85$51,723
24 ($253)$168$85$51,638
Year 3 - 25 ($253)$167$85$51,553
26 ($253)$167$85$51,467
27 ($253)$167$86$51,382
28 ($253)$167$86$51,296
29 ($253)$166$86$51,209
30 ($253)$166$87$51,123
31 ($253)$166$87$51,036
32 ($253)$165$87$50,949
33 ($253)$165$87$50,862
34 ($253)$165$88$50,774
35 ($253)$165$88$50,686
36 ($253)$164$88$50,598
Year 4 - 37 ($253)$164$88$50,509
38 ($253)$164$89$50,421
39 ($253)$163$89$50,332
40 ($253)$163$89$50,242
41 ($253)$163$90$50,153
42 ($253)$163$90$50,063
43 ($253)$162$90$49,973
44 ($253)$162$91$49,882
45 ($253)$162$91$49,791
46 ($253)$161$91$49,700
47 ($253)$161$91$49,609
48 ($253)$161$92$49,517
Year 5 - 49 ($253)$161$92$49,425
50 ($253)$160$92$49,333
51 ($253)$160$93$49,240
52 ($253)$160$93$49,147
53 ($253)$159$93$49,054
54 ($253)$159$93$48,961
55 ($253)$159$94$48,867
56 ($253)$158$94$48,773
57 ($253)$158$94$48,678
58 ($253)$158$95$48,584
59 ($253)$157$95$48,489
60 ($253)$157$95$48,393
Year 6 - 61 ($253)$157$96$48,298
62 ($253)$157$96$48,202
63 ($253)$156$96$48,105
64 ($253)$156$97$48,009
65 ($253)$156$97$47,912
66 ($253)$155$97$47,815
67 ($253)$155$98$47,717
68 ($253)$155$98$47,619
69 ($253)$154$98$47,521
70 ($253)$154$98$47,423
71 ($253)$154$99$47,324
72 ($253)$153$99$47,225
Year 7 - 73 ($253)$153$99$47,126
74 ($253)$153$100$47,026
75 ($253)$152$100$46,926
76 ($253)$152$100$46,825
77 ($253)$152$101$46,725
78 ($253)$151$101$46,624
79 ($253)$151$101$46,522
80 ($253)$151$102$46,421
81 ($253)$150$102$46,318
82 ($253)$150$102$46,216
83 ($253)$150$103$46,113
84 ($253)$149$103$46,010
Year 8 - 85 ($253)$149$103$45,907
86 ($253)$149$104$45,803
87 ($253)$148$104$45,699
88 ($253)$148$104$45,595
89 ($253)$148$105$45,490
90 ($253)$147$105$45,385
91 ($253)$147$105$45,280
92 ($253)$147$106$45,174
93 ($253)$146$106$45,068
94 ($253)$146$106$44,962
95 ($253)$146$107$44,855
96 ($253)$145$107$44,748
Year 9 - 97 ($253)$145$107$44,640
98 ($253)$145$108$44,533
99 ($253)$144$108$44,424
100 ($253)$144$108$44,316
101 ($253)$144$109$44,207
102 ($253)$143$109$44,098
103 ($253)$143$110$43,988
104 ($253)$143$110$43,878
105 ($253)$142$110$43,768
106 ($253)$142$111$43,657
107 ($253)$142$111$43,546
108 ($253)$141$111$43,435
Year 10 - 109 ($253)$141$112$43,323
110 ($253)$140$112$43,211
111 ($253)$140$112$43,099
112 ($253)$140$113$42,986
113 ($253)$139$113$42,873
114 ($253)$139$114$42,759
115 ($253)$139$114$42,646
116 ($253)$138$114$42,531
117 ($253)$138$115$42,417
118 ($253)$138$115$42,302
119 ($253)$137$115$42,186
120 ($253)$137$116$42,071
Year 11 - 121 ($253)$136$116$41,954
122 ($253)$136$117$41,838
123 ($253)$136$117$41,721
124 ($253)$135$117$41,604
125 ($253)$135$118$41,486
126 ($253)$134$118$41,368
127 ($253)$134$118$41,250
128 ($253)$134$119$41,131
129 ($253)$133$119$41,012
130 ($253)$133$120$40,892
131 ($253)$133$120$40,772
132 ($253)$132$120$40,652
Year 12 - 133 ($253)$132$121$40,531
134 ($253)$131$121$40,410
135 ($253)$131$122$40,289
136 ($253)$131$122$40,167
137 ($253)$130$122$40,044
138 ($253)$130$123$39,922
139 ($253)$129$123$39,799
140 ($253)$129$123$39,675
141 ($253)$129$124$39,551
142 ($253)$128$124$39,427
143 ($253)$128$125$39,302
144 ($253)$127$125$39,177
Year 13 - 145 ($253)$127$126$39,052
146 ($253)$127$126$38,926
147 ($253)$126$126$38,799
148 ($253)$126$127$38,673
149 ($253)$125$127$38,545
150 ($253)$125$128$38,418
151 ($253)$125$128$38,290
152 ($253)$124$128$38,161
153 ($253)$124$129$38,033
154 ($253)$123$129$37,903
155 ($253)$123$130$37,774
156 ($253)$122$130$37,644
Year 14 - 157 ($253)$122$130$37,513
158 ($253)$122$131$37,382
159 ($253)$121$131$37,251
160 ($253)$121$132$37,119
161 ($253)$120$132$36,987
162 ($253)$120$133$36,855
163 ($253)$119$133$36,721
164 ($253)$119$133$36,588
165 ($253)$119$134$36,454
166 ($253)$118$134$36,320
167 ($253)$118$135$36,185
168 ($253)$117$135$36,050
Year 15 - 169 ($253)$117$136$35,914
170 ($253)$116$136$35,778
171 ($253)$116$137$35,642
172 ($253)$116$137$35,505
173 ($253)$115$137$35,367
174 ($253)$115$138$35,229
175 ($253)$114$138$35,091
176 ($253)$114$139$34,952
177 ($253)$113$139$34,813
178 ($253)$113$140$34,673
179 ($253)$112$140$34,533
180 ($253)$112$141$34,393
Year 16 - 181 ($253)$111$141$34,252
182 ($253)$111$141$34,110
183 ($253)$111$142$33,968
184 ($253)$110$142$33,826
185 ($253)$110$143$33,683
186 ($253)$109$143$33,540
187 ($253)$109$144$33,396
188 ($253)$108$144$33,252
189 ($253)$108$145$33,107
190 ($253)$107$145$32,962
191 ($253)$107$146$32,816
192 ($253)$106$146$32,670
Year 17 - 193 ($253)$106$147$32,523
194 ($253)$105$147$32,376
195 ($253)$105$148$32,229
196 ($253)$104$148$32,081
197 ($253)$104$149$31,932
198 ($253)$104$149$31,783
199 ($253)$103$149$31,634
200 ($253)$103$150$31,484
201 ($253)$102$150$31,333
202 ($253)$102$151$31,182
203 ($253)$101$151$31,031
204 ($253)$101$152$30,879
Year 18 - 205 ($253)$100$152$30,727
206 ($253)$100$153$30,574
207 ($253)$99$153$30,420
208 ($253)$99$154$30,266
209 ($253)$98$154$30,112
210 ($253)$98$155$29,957
211 ($253)$97$155$29,802
212 ($253)$97$156$29,646
213 ($253)$96$156$29,490
214 ($253)$96$157$29,333
215 ($253)$95$157$29,175
216 ($253)$95$158$29,017
Year 19 - 217 ($253)$94$158$28,859
218 ($253)$94$159$28,700
219 ($253)$93$159$28,540
220 ($253)$93$160$28,380
221 ($253)$92$161$28,220
222 ($253)$91$161$28,059
223 ($253)$91$162$27,897
224 ($253)$90$162$27,735
225 ($253)$90$163$27,573
226 ($253)$89$163$27,409
227 ($253)$89$164$27,246
228 ($253)$88$164$27,082
Year 20 - 229 ($253)$88$165$26,917
230 ($253)$87$165$26,752
231 ($253)$87$166$26,586
232 ($253)$86$166$26,420
233 ($253)$86$167$26,253
234 ($253)$85$167$26,085
235 ($253)$85$168$25,917
236 ($253)$84$168$25,749
237 ($253)$83$169$25,580
238 ($253)$83$170$25,410
239 ($253)$82$170$25,240
240 ($253)$82$171$25,069
Year 21 - 241 ($253)$81$171$24,898
242 ($253)$81$172$24,726
243 ($253)$80$172$24,554
244 ($253)$80$173$24,381
245 ($253)$79$173$24,208
246 ($253)$78$174$24,034
247 ($253)$78$175$23,859
248 ($253)$77$175$23,684
249 ($253)$77$176$23,508
250 ($253)$76$176$23,332
251 ($253)$76$177$23,155
252 ($253)$75$177$22,978
Year 22 - 253 ($253)$74$178$22,799
254 ($253)$74$179$22,621
255 ($253)$73$179$22,442
256 ($253)$73$180$22,262
257 ($253)$72$180$22,082
258 ($253)$72$181$21,901
259 ($253)$71$182$21,719
260 ($253)$70$182$21,537
261 ($253)$70$183$21,354
262 ($253)$69$183$21,171
263 ($253)$69$184$20,987
264 ($253)$68$184$20,803
Year 23 - 265 ($253)$67$185$20,618
266 ($253)$67$186$20,432
267 ($253)$66$186$20,246
268 ($253)$66$187$20,059
269 ($253)$65$187$19,871
270 ($253)$64$188$19,683
271 ($253)$64$189$19,495
272 ($253)$63$189$19,305
273 ($253)$63$190$19,115
274 ($253)$62$191$18,925
275 ($253)$61$191$18,734
276 ($253)$61$192$18,542
Year 24 - 277 ($253)$60$192$18,349
278 ($253)$59$193$18,156
279 ($253)$59$194$17,963
280 ($253)$58$194$17,768
281 ($253)$58$195$17,574
282 ($253)$57$196$17,378
283 ($253)$56$196$17,182
284 ($253)$56$197$16,985
285 ($253)$55$197$16,788
286 ($253)$54$198$16,590
287 ($253)$54$199$16,391
288 ($253)$53$199$16,191
Year 25 - 289 ($253)$52$200$15,991
290 ($253)$52$201$15,791
291 ($253)$51$201$15,589
292 ($253)$51$202$15,387
293 ($253)$50$203$15,185
294 ($253)$49$203$14,982
295 ($253)$49$204$14,778
296 ($253)$48$205$14,573
297 ($253)$47$205$14,368
298 ($253)$47$206$14,162
299 ($253)$46$207$13,955
300 ($253)$45$207$13,748
Year 26 - 301 ($253)$45$208$13,540
302 ($253)$44$209$13,331
303 ($253)$43$209$13,122
304 ($253)$43$210$12,912
305 ($253)$42$211$12,701
306 ($253)$41$211$12,490
307 ($253)$40$212$12,278
308 ($253)$40$213$12,065
309 ($253)$39$213$11,852
310 ($253)$38$214$11,638
311 ($253)$38$215$11,423
312 ($253)$37$215$11,208
Year 27 - 313 ($253)$36$216$10,991
314 ($253)$36$217$10,775
315 ($253)$35$218$10,557
316 ($253)$34$218$10,339
317 ($253)$34$219$10,120
318 ($253)$33$220$9,900
319 ($253)$32$220$9,680
320 ($253)$31$221$9,459
321 ($253)$31$222$9,237
322 ($253)$30$223$9,014
323 ($253)$29$223$8,791
324 ($253)$28$224$8,567
Year 28 - 325 ($253)$28$225$8,342
326 ($253)$27$225$8,117
327 ($253)$26$226$7,890
328 ($253)$26$227$7,663
329 ($253)$25$228$7,436
330 ($253)$24$228$7,207
331 ($253)$23$229$6,978
332 ($253)$23$230$6,748
333 ($253)$22$231$6,518
334 ($253)$21$231$6,286
335 ($253)$20$232$6,054
336 ($253)$20$233$5,821
Year 29 - 337 ($253)$19$234$5,588
338 ($253)$18$234$5,353
339 ($253)$17$235$5,118
340 ($253)$17$236$4,882
341 ($253)$16$237$4,646
342 ($253)$15$237$4,408
343 ($253)$14$238$4,170
344 ($253)$14$239$3,931
345 ($253)$13$240$3,691
346 ($253)$12$241$3,451
347 ($253)$11$241$3,209
348 ($253)$10$242$2,967
Year 30 - 349 ($253)$10$243$2,724
350 ($253)$9$244$2,481
351 ($253)$8$244$2,236
352 ($253)$7$245$1,991
353 ($253)$6$246$1,745
354 ($253)$6$247$1,498
355 ($253)$5$248$1,250
356 ($253)$4$248$1,002
357 ($253)$3$249$753
358 ($253)$2$250$503
359 ($253)$2$251$252
360 ($253)$1$252$0
TOTALS$37,303$53,600$90,903

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.