« Back to all home prices

Mortgage Payment Schedule for a $72,000 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% ($14,400) 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
$272 360 $40,205 $97,805

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $72,000
Down Payment $14,400$57,600
Year 1 - 1 ($272)$187$84$57,516
2 ($272)$187$85$57,431
3 ($272)$187$85$57,346
4 ($272)$186$85$57,260
5 ($272)$186$86$57,175
6 ($272)$186$86$57,089
7 ($272)$186$86$57,003
8 ($272)$185$86$56,916
9 ($272)$185$87$56,830
10 ($272)$185$87$56,743
11 ($272)$184$87$56,655
12 ($272)$184$88$56,568
Year 2 - 13 ($272)$184$88$56,480
14 ($272)$184$88$56,392
15 ($272)$183$88$56,304
16 ($272)$183$89$56,215
17 ($272)$183$89$56,126
18 ($272)$182$89$56,037
19 ($272)$182$90$55,947
20 ($272)$182$90$55,857
21 ($272)$182$90$55,767
22 ($272)$181$90$55,677
23 ($272)$181$91$55,586
24 ($272)$181$91$55,495
Year 3 - 25 ($272)$180$91$55,404
26 ($272)$180$92$55,312
27 ($272)$180$92$55,220
28 ($272)$179$92$55,128
29 ($272)$179$93$55,035
30 ($272)$179$93$54,942
31 ($272)$179$93$54,849
32 ($272)$178$93$54,756
33 ($272)$178$94$54,662
34 ($272)$178$94$54,568
35 ($272)$177$94$54,474
36 ($272)$177$95$54,379
Year 4 - 37 ($272)$177$95$54,284
38 ($272)$176$95$54,189
39 ($272)$176$96$54,093
40 ($272)$176$96$53,998
41 ($272)$175$96$53,901
42 ($272)$175$97$53,805
43 ($272)$175$97$53,708
44 ($272)$175$97$53,611
45 ($272)$174$97$53,513
46 ($272)$174$98$53,416
47 ($272)$174$98$53,318
48 ($272)$173$98$53,219
Year 5 - 49 ($272)$173$99$53,120
50 ($272)$173$99$53,021
51 ($272)$172$99$52,922
52 ($272)$172$100$52,822
53 ($272)$172$100$52,722
54 ($272)$171$100$52,622
55 ($272)$171$101$52,521
56 ($272)$171$101$52,420
57 ($272)$170$101$52,319
58 ($272)$170$102$52,217
59 ($272)$170$102$52,115
60 ($272)$169$102$52,013
Year 6 - 61 ($272)$169$103$51,911
62 ($272)$169$103$51,808
63 ($272)$168$103$51,704
64 ($272)$168$104$51,601
65 ($272)$168$104$51,497
66 ($272)$167$104$51,392
67 ($272)$167$105$51,288
68 ($272)$167$105$51,183
69 ($272)$166$105$51,077
70 ($272)$166$106$50,972
71 ($272)$166$106$50,866
72 ($272)$165$106$50,759
Year 7 - 73 ($272)$165$107$50,653
74 ($272)$165$107$50,545
75 ($272)$164$107$50,438
76 ($272)$164$108$50,330
77 ($272)$164$108$50,222
78 ($272)$163$108$50,114
79 ($272)$163$109$50,005
80 ($272)$163$109$49,896
81 ($272)$162$110$49,786
82 ($272)$162$110$49,676
83 ($272)$161$110$49,566
84 ($272)$161$111$49,456
Year 8 - 85 ($272)$161$111$49,345
86 ($272)$160$111$49,233
87 ($272)$160$112$49,122
88 ($272)$160$112$49,010
89 ($272)$159$112$48,897
90 ($272)$159$113$48,784
91 ($272)$159$113$48,671
92 ($272)$158$113$48,558
93 ($272)$158$114$48,444
94 ($272)$157$114$48,330
95 ($272)$157$115$48,215
96 ($272)$157$115$48,100
Year 9 - 97 ($272)$156$115$47,985
98 ($272)$156$116$47,869
99 ($272)$156$116$47,753
100 ($272)$155$116$47,636
101 ($272)$155$117$47,520
102 ($272)$154$117$47,402
103 ($272)$154$118$47,285
104 ($272)$154$118$47,167
105 ($272)$153$118$47,048
106 ($272)$153$119$46,930
107 ($272)$153$119$46,810
108 ($272)$152$120$46,691
Year 10 - 109 ($272)$152$120$46,571
110 ($272)$151$120$46,451
111 ($272)$151$121$46,330
112 ($272)$151$121$46,209
113 ($272)$150$122$46,087
114 ($272)$150$122$45,965
115 ($272)$149$122$45,843
116 ($272)$149$123$45,720
117 ($272)$149$123$45,597
118 ($272)$148$123$45,474
119 ($272)$148$124$45,350
120 ($272)$147$124$45,226
Year 11 - 121 ($272)$147$125$45,101
122 ($272)$147$125$44,976
123 ($272)$146$126$44,850
124 ($272)$146$126$44,724
125 ($272)$145$126$44,598
126 ($272)$145$127$44,471
127 ($272)$145$127$44,344
128 ($272)$144$128$44,217
129 ($272)$144$128$44,089
130 ($272)$143$128$43,960
131 ($272)$143$129$43,831
132 ($272)$142$129$43,702
Year 12 - 133 ($272)$142$130$43,573
134 ($272)$142$130$43,442
135 ($272)$141$130$43,312
136 ($272)$141$131$43,181
137 ($272)$140$131$43,050
138 ($272)$140$132$42,918
139 ($272)$139$132$42,786
140 ($272)$139$133$42,653
141 ($272)$139$133$42,520
142 ($272)$138$133$42,387
143 ($272)$138$134$42,253
144 ($272)$137$134$42,118
Year 13 - 145 ($272)$137$135$41,983
146 ($272)$136$135$41,848
147 ($272)$136$136$41,713
148 ($272)$136$136$41,576
149 ($272)$135$137$41,440
150 ($272)$135$137$41,303
151 ($272)$134$137$41,165
152 ($272)$134$138$41,028
153 ($272)$133$138$40,889
154 ($272)$133$139$40,750
155 ($272)$132$139$40,611
156 ($272)$132$140$40,471
Year 14 - 157 ($272)$132$140$40,331
158 ($272)$131$141$40,191
159 ($272)$131$141$40,050
160 ($272)$130$142$39,908
161 ($272)$130$142$39,766
162 ($272)$129$142$39,624
163 ($272)$129$143$39,481
164 ($272)$128$143$39,337
165 ($272)$128$144$39,194
166 ($272)$127$144$39,049
167 ($272)$127$145$38,905
168 ($272)$126$145$38,759
Year 15 - 169 ($272)$126$146$38,614
170 ($272)$125$146$38,467
171 ($272)$125$147$38,321
172 ($272)$125$147$38,174
173 ($272)$124$148$38,026
174 ($272)$124$148$37,878
175 ($272)$123$149$37,729
176 ($272)$123$149$37,580
177 ($272)$122$150$37,431
178 ($272)$122$150$37,281
179 ($272)$121$151$37,130
180 ($272)$121$151$36,979
Year 16 - 181 ($272)$120$151$36,828
182 ($272)$120$152$36,676
183 ($272)$119$152$36,523
184 ($272)$119$153$36,370
185 ($272)$118$153$36,217
186 ($272)$118$154$36,063
187 ($272)$117$154$35,908
188 ($272)$117$155$35,753
189 ($272)$116$155$35,598
190 ($272)$116$156$35,442
191 ($272)$115$156$35,285
192 ($272)$115$157$35,128
Year 17 - 193 ($272)$114$158$34,971
194 ($272)$114$158$34,813
195 ($272)$113$159$34,654
196 ($272)$113$159$34,495
197 ($272)$112$160$34,336
198 ($272)$112$160$34,176
199 ($272)$111$161$34,015
200 ($272)$111$161$33,854
201 ($272)$110$162$33,692
202 ($272)$109$162$33,530
203 ($272)$109$163$33,367
204 ($272)$108$163$33,204
Year 18 - 205 ($272)$108$164$33,040
206 ($272)$107$164$32,876
207 ($272)$107$165$32,711
208 ($272)$106$165$32,546
209 ($272)$106$166$32,380
210 ($272)$105$166$32,213
211 ($272)$105$167$32,046
212 ($272)$104$168$31,879
213 ($272)$104$168$31,711
214 ($272)$103$169$31,542
215 ($272)$103$169$31,373
216 ($272)$102$170$31,203
Year 19 - 217 ($272)$101$170$31,033
218 ($272)$101$171$30,862
219 ($272)$100$171$30,691
220 ($272)$100$172$30,519
221 ($272)$99$172$30,346
222 ($272)$99$173$30,173
223 ($272)$98$174$30,000
224 ($272)$97$174$29,826
225 ($272)$97$175$29,651
226 ($272)$96$175$29,475
227 ($272)$96$176$29,300
228 ($272)$95$176$29,123
Year 20 - 229 ($272)$95$177$28,946
230 ($272)$94$178$28,768
231 ($272)$93$178$28,590
232 ($272)$93$179$28,412
233 ($272)$92$179$28,232
234 ($272)$92$180$28,052
235 ($272)$91$181$27,872
236 ($272)$91$181$27,691
237 ($272)$90$182$27,509
238 ($272)$89$182$27,327
239 ($272)$89$183$27,144
240 ($272)$88$183$26,960
Year 21 - 241 ($272)$88$184$26,776
242 ($272)$87$185$26,592
243 ($272)$86$185$26,406
244 ($272)$86$186$26,221
245 ($272)$85$186$26,034
246 ($272)$85$187$25,847
247 ($272)$84$188$25,659
248 ($272)$83$188$25,471
249 ($272)$83$189$25,282
250 ($272)$82$190$25,093
251 ($272)$82$190$24,902
252 ($272)$81$191$24,712
Year 22 - 253 ($272)$80$191$24,520
254 ($272)$80$192$24,328
255 ($272)$79$193$24,136
256 ($272)$78$193$23,943
257 ($272)$78$194$23,749
258 ($272)$77$194$23,554
259 ($272)$77$195$23,359
260 ($272)$76$196$23,163
261 ($272)$75$196$22,967
262 ($272)$75$197$22,770
263 ($272)$74$198$22,572
264 ($272)$73$198$22,374
Year 23 - 265 ($272)$73$199$22,175
266 ($272)$72$200$21,975
267 ($272)$71$200$21,775
268 ($272)$71$201$21,574
269 ($272)$70$202$21,372
270 ($272)$69$202$21,170
271 ($272)$69$203$20,967
272 ($272)$68$204$20,764
273 ($272)$67$204$20,560
274 ($272)$67$205$20,355
275 ($272)$66$206$20,149
276 ($272)$65$206$19,943
Year 24 - 277 ($272)$65$207$19,736
278 ($272)$64$208$19,529
279 ($272)$63$208$19,320
280 ($272)$63$209$19,112
281 ($272)$62$210$18,902
282 ($272)$61$210$18,692
283 ($272)$61$211$18,481
284 ($272)$60$212$18,269
285 ($272)$59$212$18,057
286 ($272)$59$213$17,844
287 ($272)$58$214$17,630
288 ($272)$57$214$17,416
Year 25 - 289 ($272)$57$215$17,201
290 ($272)$56$216$16,985
291 ($272)$55$216$16,768
292 ($272)$54$217$16,551
293 ($272)$54$218$16,333
294 ($272)$53$219$16,115
295 ($272)$52$219$15,896
296 ($272)$52$220$15,675
297 ($272)$51$221$15,455
298 ($272)$50$221$15,233
299 ($272)$50$222$15,011
300 ($272)$49$223$14,788
Year 26 - 301 ($272)$48$224$14,565
302 ($272)$47$224$14,340
303 ($272)$47$225$14,115
304 ($272)$46$226$13,889
305 ($272)$45$227$13,663
306 ($272)$44$227$13,436
307 ($272)$44$228$13,208
308 ($272)$43$229$12,979
309 ($272)$42$229$12,749
310 ($272)$41$230$12,519
311 ($272)$41$231$12,288
312 ($272)$40$232$12,056
Year 27 - 313 ($272)$39$232$11,824
314 ($272)$38$233$11,591
315 ($272)$38$234$11,357
316 ($272)$37$235$11,122
317 ($272)$36$236$10,886
318 ($272)$35$236$10,650
319 ($272)$35$237$10,413
320 ($272)$34$238$10,175
321 ($272)$33$239$9,936
322 ($272)$32$239$9,697
323 ($272)$32$240$9,457
324 ($272)$31$241$9,216
Year 28 - 325 ($272)$30$242$8,974
326 ($272)$29$243$8,732
327 ($272)$28$243$8,488
328 ($272)$28$244$8,244
329 ($272)$27$245$7,999
330 ($272)$26$246$7,754
331 ($272)$25$246$7,507
332 ($272)$24$247$7,260
333 ($272)$24$248$7,012
334 ($272)$23$249$6,763
335 ($272)$22$250$6,513
336 ($272)$21$251$6,263
Year 29 - 337 ($272)$20$251$6,011
338 ($272)$20$252$5,759
339 ($272)$19$253$5,506
340 ($272)$18$254$5,253
341 ($272)$17$255$4,998
342 ($272)$16$255$4,742
343 ($272)$15$256$4,486
344 ($272)$15$257$4,229
345 ($272)$14$258$3,971
346 ($272)$13$259$3,712
347 ($272)$12$260$3,453
348 ($272)$11$260$3,192
Year 30 - 349 ($272)$10$261$2,931
350 ($272)$10$262$2,669
351 ($272)$9$263$2,406
352 ($272)$8$264$2,142
353 ($272)$7$265$1,877
354 ($272)$6$266$1,612
355 ($272)$5$266$1,345
356 ($272)$4$267$1,078
357 ($272)$4$268$810
358 ($272)$3$269$541
359 ($272)$2$270$271
360 ($272)$1$271$0
TOTALS$40,205$57,600$97,805

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.