« Back to all home prices

Mortgage Payment Schedule for a $68,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($13,600) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$272 360 $43,438 $97,838

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $68,000
Down Payment $13,600$54,400
Year 1 - 1 ($272)$199$73$54,327
2 ($272)$198$73$54,253
3 ($272)$198$74$54,180
4 ($272)$198$74$54,106
5 ($272)$197$74$54,031
6 ($272)$197$75$53,957
7 ($272)$197$75$53,882
8 ($272)$197$75$53,807
9 ($272)$196$75$53,731
10 ($272)$196$76$53,656
11 ($272)$196$76$53,580
12 ($272)$196$76$53,504
Year 2 - 13 ($272)$195$76$53,427
14 ($272)$195$77$53,350
15 ($272)$195$77$53,273
16 ($272)$194$77$53,196
17 ($272)$194$78$53,118
18 ($272)$194$78$53,040
19 ($272)$194$78$52,962
20 ($272)$193$78$52,884
21 ($272)$193$79$52,805
22 ($272)$193$79$52,726
23 ($272)$192$79$52,647
24 ($272)$192$80$52,567
Year 3 - 25 ($272)$192$80$52,487
26 ($272)$192$80$52,407
27 ($272)$191$80$52,327
28 ($272)$191$81$52,246
29 ($272)$191$81$52,165
30 ($272)$190$81$52,083
31 ($272)$190$82$52,002
32 ($272)$190$82$51,920
33 ($272)$190$82$51,837
34 ($272)$189$83$51,755
35 ($272)$189$83$51,672
36 ($272)$189$83$51,589
Year 4 - 37 ($272)$188$83$51,505
38 ($272)$188$84$51,422
39 ($272)$188$84$51,338
40 ($272)$187$84$51,253
41 ($272)$187$85$51,168
42 ($272)$187$85$51,083
43 ($272)$186$85$50,998
44 ($272)$186$86$50,912
45 ($272)$186$86$50,827
46 ($272)$186$86$50,740
47 ($272)$185$87$50,654
48 ($272)$185$87$50,567
Year 5 - 49 ($272)$185$87$50,480
50 ($272)$184$88$50,392
51 ($272)$184$88$50,304
52 ($272)$184$88$50,216
53 ($272)$183$88$50,128
54 ($272)$183$89$50,039
55 ($272)$183$89$49,950
56 ($272)$182$89$49,860
57 ($272)$182$90$49,770
58 ($272)$182$90$49,680
59 ($272)$181$90$49,590
60 ($272)$181$91$49,499
Year 6 - 61 ($272)$181$91$49,408
62 ($272)$180$91$49,317
63 ($272)$180$92$49,225
64 ($272)$180$92$49,133
65 ($272)$179$92$49,040
66 ($272)$179$93$48,948
67 ($272)$179$93$48,854
68 ($272)$178$93$48,761
69 ($272)$178$94$48,667
70 ($272)$178$94$48,573
71 ($272)$177$94$48,479
72 ($272)$177$95$48,384
Year 7 - 73 ($272)$177$95$48,289
74 ($272)$176$96$48,193
75 ($272)$176$96$48,097
76 ($272)$176$96$48,001
77 ($272)$175$97$47,904
78 ($272)$175$97$47,807
79 ($272)$174$97$47,710
80 ($272)$174$98$47,613
81 ($272)$174$98$47,515
82 ($272)$173$98$47,416
83 ($272)$173$99$47,318
84 ($272)$173$99$47,218
Year 8 - 85 ($272)$172$99$47,119
86 ($272)$172$100$47,019
87 ($272)$172$100$46,919
88 ($272)$171$101$46,819
89 ($272)$171$101$46,718
90 ($272)$171$101$46,616
91 ($272)$170$102$46,515
92 ($272)$170$102$46,413
93 ($272)$169$102$46,310
94 ($272)$169$103$46,208
95 ($272)$169$103$46,105
96 ($272)$168$103$46,001
Year 9 - 97 ($272)$168$104$45,897
98 ($272)$168$104$45,793
99 ($272)$167$105$45,688
100 ($272)$167$105$45,583
101 ($272)$166$105$45,478
102 ($272)$166$106$45,372
103 ($272)$166$106$45,266
104 ($272)$165$107$45,159
105 ($272)$165$107$45,053
106 ($272)$164$107$44,945
107 ($272)$164$108$44,837
108 ($272)$164$108$44,729
Year 10 - 109 ($272)$163$109$44,621
110 ($272)$163$109$44,512
111 ($272)$162$109$44,403
112 ($272)$162$110$44,293
113 ($272)$162$110$44,183
114 ($272)$161$111$44,072
115 ($272)$161$111$43,961
116 ($272)$160$111$43,850
117 ($272)$160$112$43,738
118 ($272)$160$112$43,626
119 ($272)$159$113$43,514
120 ($272)$159$113$43,401
Year 11 - 121 ($272)$158$113$43,287
122 ($272)$158$114$43,174
123 ($272)$158$114$43,059
124 ($272)$157$115$42,945
125 ($272)$157$115$42,830
126 ($272)$156$115$42,714
127 ($272)$156$116$42,599
128 ($272)$155$116$42,482
129 ($272)$155$117$42,366
130 ($272)$155$117$42,248
131 ($272)$154$118$42,131
132 ($272)$154$118$42,013
Year 12 - 133 ($272)$153$118$41,894
134 ($272)$153$119$41,776
135 ($272)$152$119$41,656
136 ($272)$152$120$41,537
137 ($272)$152$120$41,416
138 ($272)$151$121$41,296
139 ($272)$151$121$41,175
140 ($272)$150$121$41,053
141 ($272)$150$122$40,931
142 ($272)$149$122$40,809
143 ($272)$149$123$40,686
144 ($272)$149$123$40,563
Year 13 - 145 ($272)$148$124$40,439
146 ($272)$148$124$40,315
147 ($272)$147$125$40,190
148 ($272)$147$125$40,065
149 ($272)$146$126$39,940
150 ($272)$146$126$39,814
151 ($272)$145$126$39,687
152 ($272)$145$127$39,560
153 ($272)$144$127$39,433
154 ($272)$144$128$39,305
155 ($272)$143$128$39,177
156 ($272)$143$129$39,048
Year 14 - 157 ($272)$143$129$38,919
158 ($272)$142$130$38,789
159 ($272)$142$130$38,659
160 ($272)$141$131$38,528
161 ($272)$141$131$38,397
162 ($272)$140$132$38,266
163 ($272)$140$132$38,133
164 ($272)$139$133$38,001
165 ($272)$139$133$37,868
166 ($272)$138$134$37,734
167 ($272)$138$134$37,600
168 ($272)$137$135$37,466
Year 15 - 169 ($272)$137$135$37,331
170 ($272)$136$136$37,195
171 ($272)$136$136$37,059
172 ($272)$135$137$36,923
173 ($272)$135$137$36,786
174 ($272)$134$138$36,648
175 ($272)$134$138$36,510
176 ($272)$133$139$36,372
177 ($272)$133$139$36,233
178 ($272)$132$140$36,093
179 ($272)$132$140$35,953
180 ($272)$131$141$35,812
Year 16 - 181 ($272)$131$141$35,671
182 ($272)$130$142$35,530
183 ($272)$130$142$35,388
184 ($272)$129$143$35,245
185 ($272)$129$143$35,102
186 ($272)$128$144$34,958
187 ($272)$128$144$34,814
188 ($272)$127$145$34,669
189 ($272)$127$145$34,524
190 ($272)$126$146$34,378
191 ($272)$125$146$34,232
192 ($272)$125$147$34,085
Year 17 - 193 ($272)$124$147$33,938
194 ($272)$124$148$33,790
195 ($272)$123$148$33,642
196 ($272)$123$149$33,493
197 ($272)$122$150$33,343
198 ($272)$122$150$33,193
199 ($272)$121$151$33,042
200 ($272)$121$151$32,891
201 ($272)$120$152$32,740
202 ($272)$119$152$32,587
203 ($272)$119$153$32,435
204 ($272)$118$153$32,281
Year 18 - 205 ($272)$118$154$32,127
206 ($272)$117$155$31,973
207 ($272)$117$155$31,818
208 ($272)$116$156$31,662
209 ($272)$116$156$31,506
210 ($272)$115$157$31,349
211 ($272)$114$157$31,192
212 ($272)$114$158$31,034
213 ($272)$113$158$30,875
214 ($272)$113$159$30,716
215 ($272)$112$160$30,556
216 ($272)$112$160$30,396
Year 19 - 217 ($272)$111$161$30,235
218 ($272)$110$161$30,074
219 ($272)$110$162$29,912
220 ($272)$109$163$29,749
221 ($272)$109$163$29,586
222 ($272)$108$164$29,422
223 ($272)$107$164$29,258
224 ($272)$107$165$29,093
225 ($272)$106$166$28,927
226 ($272)$106$166$28,761
227 ($272)$105$167$28,595
228 ($272)$104$167$28,427
Year 20 - 229 ($272)$104$168$28,259
230 ($272)$103$169$28,090
231 ($272)$103$169$27,921
232 ($272)$102$170$27,751
233 ($272)$101$170$27,581
234 ($272)$101$171$27,410
235 ($272)$100$172$27,238
236 ($272)$99$172$27,066
237 ($272)$99$173$26,893
238 ($272)$98$174$26,719
239 ($272)$98$174$26,545
240 ($272)$97$175$26,370
Year 21 - 241 ($272)$96$176$26,194
242 ($272)$96$176$26,018
243 ($272)$95$177$25,842
244 ($272)$94$177$25,664
245 ($272)$94$178$25,486
246 ($272)$93$179$25,307
247 ($272)$92$179$25,128
248 ($272)$92$180$24,948
249 ($272)$91$181$24,767
250 ($272)$90$181$24,586
251 ($272)$90$182$24,404
252 ($272)$89$183$24,221
Year 22 - 253 ($272)$88$183$24,038
254 ($272)$88$184$23,854
255 ($272)$87$185$23,669
256 ($272)$86$185$23,483
257 ($272)$86$186$23,297
258 ($272)$85$187$23,111
259 ($272)$84$187$22,923
260 ($272)$84$188$22,735
261 ($272)$83$189$22,546
262 ($272)$82$189$22,357
263 ($272)$82$190$22,167
264 ($272)$81$191$21,976
Year 23 - 265 ($272)$80$192$21,784
266 ($272)$80$192$21,592
267 ($272)$79$193$21,399
268 ($272)$78$194$21,205
269 ($272)$77$194$21,011
270 ($272)$77$195$20,816
271 ($272)$76$196$20,620
272 ($272)$75$197$20,424
273 ($272)$75$197$20,226
274 ($272)$74$198$20,028
275 ($272)$73$199$19,830
276 ($272)$72$199$19,630
Year 24 - 277 ($272)$72$200$19,430
278 ($272)$71$201$19,229
279 ($272)$70$202$19,028
280 ($272)$69$202$18,826
281 ($272)$69$203$18,622
282 ($272)$68$204$18,419
283 ($272)$67$205$18,214
284 ($272)$66$205$18,009
285 ($272)$66$206$17,803
286 ($272)$65$207$17,596
287 ($272)$64$208$17,388
288 ($272)$63$208$17,180
Year 25 - 289 ($272)$63$209$16,971
290 ($272)$62$210$16,761
291 ($272)$61$211$16,551
292 ($272)$60$211$16,339
293 ($272)$60$212$16,127
294 ($272)$59$213$15,914
295 ($272)$58$214$15,701
296 ($272)$57$214$15,486
297 ($272)$57$215$15,271
298 ($272)$56$216$15,055
299 ($272)$55$217$14,838
300 ($272)$54$218$14,620
Year 26 - 301 ($272)$53$218$14,402
302 ($272)$53$219$14,183
303 ($272)$52$220$13,963
304 ($272)$51$221$13,742
305 ($272)$50$222$13,520
306 ($272)$49$222$13,298
307 ($272)$49$223$13,075
308 ($272)$48$224$12,851
309 ($272)$47$225$12,626
310 ($272)$46$226$12,400
311 ($272)$45$227$12,174
312 ($272)$44$227$11,946
Year 27 - 313 ($272)$44$228$11,718
314 ($272)$43$229$11,489
315 ($272)$42$230$11,259
316 ($272)$41$231$11,029
317 ($272)$40$232$10,797
318 ($272)$39$232$10,565
319 ($272)$39$233$10,332
320 ($272)$38$234$10,097
321 ($272)$37$235$9,863
322 ($272)$36$236$9,627
323 ($272)$35$237$9,390
324 ($272)$34$237$9,153
Year 28 - 325 ($272)$33$238$8,914
326 ($272)$33$239$8,675
327 ($272)$32$240$8,435
328 ($272)$31$241$8,194
329 ($272)$30$242$7,952
330 ($272)$29$243$7,709
331 ($272)$28$244$7,466
332 ($272)$27$245$7,221
333 ($272)$26$245$6,976
334 ($272)$25$246$6,729
335 ($272)$25$247$6,482
336 ($272)$24$248$6,234
Year 29 - 337 ($272)$23$249$5,985
338 ($272)$22$250$5,735
339 ($272)$21$251$5,484
340 ($272)$20$252$5,233
341 ($272)$19$253$4,980
342 ($272)$18$254$4,726
343 ($272)$17$255$4,472
344 ($272)$16$255$4,216
345 ($272)$15$256$3,960
346 ($272)$14$257$3,703
347 ($272)$14$258$3,444
348 ($272)$13$259$3,185
Year 30 - 349 ($272)$12$260$2,925
350 ($272)$11$261$2,664
351 ($272)$10$262$2,402
352 ($272)$9$263$2,139
353 ($272)$8$264$1,875
354 ($272)$7$265$1,610
355 ($272)$6$266$1,344
356 ($272)$5$267$1,077
357 ($272)$4$268$809
358 ($272)$3$269$541
359 ($272)$2$270$271
360 ($272)$1$271$0
TOTALS$43,438$54,400$97,838

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.