« Back to all home prices

Mortgage Payment Schedule for a $80,000 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% ($16,000) 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
$320 360 $51,103 $115,103

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $80,000
Down Payment $16,000$64,000
Year 1 - 1 ($320)$234$86$63,914
2 ($320)$233$86$63,827
3 ($320)$233$87$63,741
4 ($320)$233$87$63,654
5 ($320)$232$87$63,566
6 ($320)$232$88$63,478
7 ($320)$232$88$63,390
8 ($320)$231$88$63,302
9 ($320)$231$89$63,213
10 ($320)$231$89$63,124
11 ($320)$230$89$63,035
12 ($320)$230$90$62,945
Year 2 - 13 ($320)$230$90$62,855
14 ($320)$229$90$62,765
15 ($320)$229$91$62,674
16 ($320)$229$91$62,584
17 ($320)$228$91$62,492
18 ($320)$228$92$62,401
19 ($320)$228$92$62,309
20 ($320)$227$92$62,216
21 ($320)$227$93$62,124
22 ($320)$227$93$62,031
23 ($320)$226$93$61,937
24 ($320)$226$94$61,844
Year 3 - 25 ($320)$226$94$61,750
26 ($320)$225$94$61,655
27 ($320)$225$95$61,561
28 ($320)$225$95$61,466
29 ($320)$224$95$61,370
30 ($320)$224$96$61,275
31 ($320)$224$96$61,178
32 ($320)$223$96$61,082
33 ($320)$223$97$60,985
34 ($320)$223$97$60,888
35 ($320)$222$97$60,791
36 ($320)$222$98$60,693
Year 4 - 37 ($320)$222$98$60,595
38 ($320)$221$99$60,496
39 ($320)$221$99$60,397
40 ($320)$220$99$60,298
41 ($320)$220$100$60,198
42 ($320)$220$100$60,098
43 ($320)$219$100$59,998
44 ($320)$219$101$59,897
45 ($320)$219$101$59,796
46 ($320)$218$101$59,694
47 ($320)$218$102$59,593
48 ($320)$218$102$59,490
Year 5 - 49 ($320)$217$103$59,388
50 ($320)$217$103$59,285
51 ($320)$216$103$59,181
52 ($320)$216$104$59,078
53 ($320)$216$104$58,974
54 ($320)$215$104$58,869
55 ($320)$215$105$58,764
56 ($320)$214$105$58,659
57 ($320)$214$106$58,553
58 ($320)$214$106$58,447
59 ($320)$213$106$58,341
60 ($320)$213$107$58,234
Year 6 - 61 ($320)$213$107$58,127
62 ($320)$212$108$58,020
63 ($320)$212$108$57,912
64 ($320)$211$108$57,803
65 ($320)$211$109$57,694
66 ($320)$211$109$57,585
67 ($320)$210$110$57,476
68 ($320)$210$110$57,366
69 ($320)$209$110$57,255
70 ($320)$209$111$57,145
71 ($320)$209$111$57,034
72 ($320)$208$112$56,922
Year 7 - 73 ($320)$208$112$56,810
74 ($320)$207$112$56,698
75 ($320)$207$113$56,585
76 ($320)$207$113$56,472
77 ($320)$206$114$56,358
78 ($320)$206$114$56,244
79 ($320)$205$114$56,130
80 ($320)$205$115$56,015
81 ($320)$204$115$55,899
82 ($320)$204$116$55,784
83 ($320)$204$116$55,668
84 ($320)$203$117$55,551
Year 8 - 85 ($320)$203$117$55,434
86 ($320)$202$117$55,317
87 ($320)$202$118$55,199
88 ($320)$201$118$55,081
89 ($320)$201$119$54,962
90 ($320)$201$119$54,843
91 ($320)$200$120$54,723
92 ($320)$200$120$54,603
93 ($320)$199$120$54,483
94 ($320)$199$121$54,362
95 ($320)$198$121$54,241
96 ($320)$198$122$54,119
Year 9 - 97 ($320)$198$122$53,997
98 ($320)$197$123$53,874
99 ($320)$197$123$53,751
100 ($320)$196$124$53,627
101 ($320)$196$124$53,504
102 ($320)$195$124$53,379
103 ($320)$195$125$53,254
104 ($320)$194$125$53,129
105 ($320)$194$126$53,003
106 ($320)$193$126$52,877
107 ($320)$193$127$52,750
108 ($320)$193$127$52,623
Year 10 - 109 ($320)$192$128$52,495
110 ($320)$192$128$52,367
111 ($320)$191$129$52,238
112 ($320)$191$129$52,109
113 ($320)$190$130$51,980
114 ($320)$190$130$51,850
115 ($320)$189$130$51,719
116 ($320)$189$131$51,588
117 ($320)$188$131$51,457
118 ($320)$188$132$51,325
119 ($320)$187$132$51,193
120 ($320)$187$133$51,060
Year 11 - 121 ($320)$186$133$50,926
122 ($320)$186$134$50,793
123 ($320)$185$134$50,658
124 ($320)$185$135$50,523
125 ($320)$184$135$50,388
126 ($320)$184$136$50,252
127 ($320)$183$136$50,116
128 ($320)$183$137$49,979
129 ($320)$182$137$49,842
130 ($320)$182$138$49,704
131 ($320)$181$138$49,566
132 ($320)$181$139$49,427
Year 12 - 133 ($320)$180$139$49,288
134 ($320)$180$140$49,148
135 ($320)$179$140$49,007
136 ($320)$179$141$48,867
137 ($320)$178$141$48,725
138 ($320)$178$142$48,583
139 ($320)$177$142$48,441
140 ($320)$177$143$48,298
141 ($320)$176$143$48,155
142 ($320)$176$144$48,011
143 ($320)$175$144$47,866
144 ($320)$175$145$47,721
Year 13 - 145 ($320)$174$146$47,575
146 ($320)$174$146$47,429
147 ($320)$173$147$47,283
148 ($320)$173$147$47,136
149 ($320)$172$148$46,988
150 ($320)$172$148$46,840
151 ($320)$171$149$46,691
152 ($320)$170$149$46,542
153 ($320)$170$150$46,392
154 ($320)$169$150$46,241
155 ($320)$169$151$46,090
156 ($320)$168$152$45,939
Year 14 - 157 ($320)$168$152$45,787
158 ($320)$167$153$45,634
159 ($320)$167$153$45,481
160 ($320)$166$154$45,327
161 ($320)$165$154$45,173
162 ($320)$165$155$45,018
163 ($320)$164$155$44,863
164 ($320)$164$156$44,707
165 ($320)$163$157$44,550
166 ($320)$163$157$44,393
167 ($320)$162$158$44,235
168 ($320)$161$158$44,077
Year 15 - 169 ($320)$161$159$43,918
170 ($320)$160$159$43,759
171 ($320)$160$160$43,599
172 ($320)$159$161$43,438
173 ($320)$159$161$43,277
174 ($320)$158$162$43,115
175 ($320)$157$162$42,953
176 ($320)$157$163$42,790
177 ($320)$156$164$42,627
178 ($320)$156$164$42,462
179 ($320)$155$165$42,298
180 ($320)$154$165$42,132
Year 16 - 181 ($320)$154$166$41,966
182 ($320)$153$167$41,800
183 ($320)$153$167$41,633
184 ($320)$152$168$41,465
185 ($320)$151$168$41,296
186 ($320)$151$169$41,127
187 ($320)$150$170$40,958
188 ($320)$149$170$40,788
189 ($320)$149$171$40,617
190 ($320)$148$171$40,445
191 ($320)$148$172$40,273
192 ($320)$147$173$40,100
Year 17 - 193 ($320)$146$173$39,927
194 ($320)$146$174$39,753
195 ($320)$145$175$39,578
196 ($320)$144$175$39,403
197 ($320)$144$176$39,227
198 ($320)$143$177$39,051
199 ($320)$143$177$38,874
200 ($320)$142$178$38,696
201 ($320)$141$178$38,517
202 ($320)$141$179$38,338
203 ($320)$140$180$38,158
204 ($320)$139$180$37,978
Year 18 - 205 ($320)$139$181$37,797
206 ($320)$138$182$37,615
207 ($320)$137$182$37,432
208 ($320)$137$183$37,249
209 ($320)$136$184$37,066
210 ($320)$135$184$36,881
211 ($320)$135$185$36,696
212 ($320)$134$186$36,510
213 ($320)$133$186$36,324
214 ($320)$133$187$36,137
215 ($320)$132$188$35,949
216 ($320)$131$189$35,760
Year 19 - 217 ($320)$131$189$35,571
218 ($320)$130$190$35,381
219 ($320)$129$191$35,191
220 ($320)$128$191$34,999
221 ($320)$128$192$34,807
222 ($320)$127$193$34,615
223 ($320)$126$193$34,421
224 ($320)$126$194$34,227
225 ($320)$125$195$34,032
226 ($320)$124$196$33,837
227 ($320)$124$196$33,641
228 ($320)$123$197$33,444
Year 20 - 229 ($320)$122$198$33,246
230 ($320)$121$198$33,048
231 ($320)$121$199$32,849
232 ($320)$120$200$32,649
233 ($320)$119$201$32,448
234 ($320)$118$201$32,247
235 ($320)$118$202$32,045
236 ($320)$117$203$31,842
237 ($320)$116$204$31,639
238 ($320)$115$204$31,434
239 ($320)$115$205$31,229
240 ($320)$114$206$31,024
Year 21 - 241 ($320)$113$206$30,817
242 ($320)$112$207$30,610
243 ($320)$112$208$30,402
244 ($320)$111$209$30,193
245 ($320)$110$210$29,983
246 ($320)$109$210$29,773
247 ($320)$109$211$29,562
248 ($320)$108$212$29,350
249 ($320)$107$213$29,138
250 ($320)$106$213$28,924
251 ($320)$106$214$28,710
252 ($320)$105$215$28,495
Year 22 - 253 ($320)$104$216$28,280
254 ($320)$103$217$28,063
255 ($320)$102$217$27,846
256 ($320)$102$218$27,628
257 ($320)$101$219$27,409
258 ($320)$100$220$27,189
259 ($320)$99$220$26,969
260 ($320)$98$221$26,747
261 ($320)$98$222$26,525
262 ($320)$97$223$26,302
263 ($320)$96$224$26,078
264 ($320)$95$225$25,854
Year 23 - 265 ($320)$94$225$25,629
266 ($320)$94$226$25,402
267 ($320)$93$227$25,175
268 ($320)$92$228$24,948
269 ($320)$91$229$24,719
270 ($320)$90$230$24,489
271 ($320)$89$230$24,259
272 ($320)$89$231$24,028
273 ($320)$88$232$23,796
274 ($320)$87$233$23,563
275 ($320)$86$234$23,329
276 ($320)$85$235$23,095
Year 24 - 277 ($320)$84$235$22,859
278 ($320)$83$236$22,623
279 ($320)$83$237$22,386
280 ($320)$82$238$22,148
281 ($320)$81$239$21,909
282 ($320)$80$240$21,669
283 ($320)$79$241$21,428
284 ($320)$78$242$21,187
285 ($320)$77$242$20,944
286 ($320)$76$243$20,701
287 ($320)$76$244$20,457
288 ($320)$75$245$20,212
Year 25 - 289 ($320)$74$246$19,966
290 ($320)$73$247$19,719
291 ($320)$72$248$19,471
292 ($320)$71$249$19,223
293 ($320)$70$250$18,973
294 ($320)$69$250$18,723
295 ($320)$68$251$18,471
296 ($320)$67$252$18,219
297 ($320)$66$253$17,966
298 ($320)$66$254$17,712
299 ($320)$65$255$17,457
300 ($320)$64$256$17,200
Year 26 - 301 ($320)$63$257$16,944
302 ($320)$62$258$16,686
303 ($320)$61$259$16,427
304 ($320)$60$260$16,167
305 ($320)$59$261$15,906
306 ($320)$58$262$15,645
307 ($320)$57$263$15,382
308 ($320)$56$264$15,118
309 ($320)$55$265$14,854
310 ($320)$54$266$14,588
311 ($320)$53$266$14,322
312 ($320)$52$267$14,054
Year 27 - 313 ($320)$51$268$13,786
314 ($320)$50$269$13,517
315 ($320)$49$270$13,246
316 ($320)$48$271$12,975
317 ($320)$47$272$12,702
318 ($320)$46$273$12,429
319 ($320)$45$274$12,155
320 ($320)$44$275$11,879
321 ($320)$43$276$11,603
322 ($320)$42$277$11,326
323 ($320)$41$278$11,047
324 ($320)$40$279$10,768
Year 28 - 325 ($320)$39$280$10,487
326 ($320)$38$281$10,206
327 ($320)$37$282$9,923
328 ($320)$36$284$9,640
329 ($320)$35$285$9,355
330 ($320)$34$286$9,070
331 ($320)$33$287$8,783
332 ($320)$32$288$8,495
333 ($320)$31$289$8,207
334 ($320)$30$290$7,917
335 ($320)$29$291$7,626
336 ($320)$28$292$7,334
Year 29 - 337 ($320)$27$293$7,041
338 ($320)$26$294$6,747
339 ($320)$25$295$6,452
340 ($320)$24$296$6,156
341 ($320)$22$297$5,859
342 ($320)$21$298$5,560
343 ($320)$20$299$5,261
344 ($320)$19$301$4,960
345 ($320)$18$302$4,659
346 ($320)$17$303$4,356
347 ($320)$16$304$4,052
348 ($320)$15$305$3,747
Year 30 - 349 ($320)$14$306$3,441
350 ($320)$13$307$3,134
351 ($320)$11$308$2,826
352 ($320)$10$309$2,516
353 ($320)$9$311$2,206
354 ($320)$8$312$1,894
355 ($320)$7$313$1,581
356 ($320)$6$314$1,267
357 ($320)$5$315$952
358 ($320)$3$316$636
359 ($320)$2$317$319
360 ($320)$1$319$0
TOTALS$51,103$64,000$115,103

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.