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

Mortgage Parameters


Less than 20% ($16,000) 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
$304 360 $45,598 $109,598

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $80,000
Down Payment $16,000$64,000
Year 1 - 1 ($304)$212$93$63,907
2 ($304)$211$93$63,814
3 ($304)$211$93$63,721
4 ($304)$211$94$63,627
5 ($304)$211$94$63,533
6 ($304)$210$94$63,439
7 ($304)$210$95$63,345
8 ($304)$210$95$63,250
9 ($304)$209$95$63,155
10 ($304)$209$96$63,059
11 ($304)$209$96$62,963
12 ($304)$208$96$62,867
Year 2 - 13 ($304)$208$96$62,771
14 ($304)$208$97$62,674
15 ($304)$207$97$62,577
16 ($304)$207$97$62,479
17 ($304)$207$98$62,382
18 ($304)$206$98$62,284
19 ($304)$206$98$62,185
20 ($304)$206$99$62,086
21 ($304)$205$99$61,987
22 ($304)$205$99$61,888
23 ($304)$205$100$61,788
24 ($304)$204$100$61,688
Year 3 - 25 ($304)$204$100$61,588
26 ($304)$204$101$61,487
27 ($304)$203$101$61,386
28 ($304)$203$101$61,285
29 ($304)$203$102$61,183
30 ($304)$202$102$61,081
31 ($304)$202$102$60,979
32 ($304)$202$103$60,876
33 ($304)$201$103$60,773
34 ($304)$201$103$60,670
35 ($304)$201$104$60,566
36 ($304)$200$104$60,462
Year 4 - 37 ($304)$200$104$60,357
38 ($304)$200$105$60,253
39 ($304)$199$105$60,148
40 ($304)$199$105$60,042
41 ($304)$199$106$59,936
42 ($304)$198$106$59,830
43 ($304)$198$107$59,724
44 ($304)$198$107$59,617
45 ($304)$197$107$59,510
46 ($304)$197$108$59,402
47 ($304)$197$108$59,294
48 ($304)$196$108$59,186
Year 5 - 49 ($304)$196$109$59,077
50 ($304)$195$109$58,968
51 ($304)$195$109$58,859
52 ($304)$195$110$58,749
53 ($304)$194$110$58,639
54 ($304)$194$110$58,529
55 ($304)$194$111$58,418
56 ($304)$193$111$58,307
57 ($304)$193$112$58,195
58 ($304)$193$112$58,083
59 ($304)$192$112$57,971
60 ($304)$192$113$57,858
Year 6 - 61 ($304)$191$113$57,745
62 ($304)$191$113$57,632
63 ($304)$191$114$57,518
64 ($304)$190$114$57,404
65 ($304)$190$115$57,289
66 ($304)$190$115$57,175
67 ($304)$189$115$57,059
68 ($304)$189$116$56,944
69 ($304)$188$116$56,828
70 ($304)$188$116$56,711
71 ($304)$188$117$56,594
72 ($304)$187$117$56,477
Year 7 - 73 ($304)$187$118$56,359
74 ($304)$186$118$56,241
75 ($304)$186$118$56,123
76 ($304)$186$119$56,004
77 ($304)$185$119$55,885
78 ($304)$185$120$55,766
79 ($304)$184$120$55,646
80 ($304)$184$120$55,525
81 ($304)$184$121$55,405
82 ($304)$183$121$55,283
83 ($304)$183$122$55,162
84 ($304)$182$122$55,040
Year 8 - 85 ($304)$182$122$54,918
86 ($304)$182$123$54,795
87 ($304)$181$123$54,672
88 ($304)$181$124$54,548
89 ($304)$180$124$54,424
90 ($304)$180$124$54,300
91 ($304)$180$125$54,175
92 ($304)$179$125$54,050
93 ($304)$179$126$53,924
94 ($304)$178$126$53,798
95 ($304)$178$126$53,672
96 ($304)$178$127$53,545
Year 9 - 97 ($304)$177$127$53,417
98 ($304)$177$128$53,290
99 ($304)$176$128$53,162
100 ($304)$176$129$53,033
101 ($304)$175$129$52,904
102 ($304)$175$129$52,775
103 ($304)$175$130$52,645
104 ($304)$174$130$52,515
105 ($304)$174$131$52,384
106 ($304)$173$131$52,253
107 ($304)$173$132$52,121
108 ($304)$172$132$51,989
Year 10 - 109 ($304)$172$132$51,857
110 ($304)$172$133$51,724
111 ($304)$171$133$51,590
112 ($304)$171$134$51,457
113 ($304)$170$134$51,322
114 ($304)$170$135$51,188
115 ($304)$169$135$51,053
116 ($304)$169$136$50,917
117 ($304)$168$136$50,781
118 ($304)$168$136$50,645
119 ($304)$168$137$50,508
120 ($304)$167$137$50,371
Year 11 - 121 ($304)$167$138$50,233
122 ($304)$166$138$50,094
123 ($304)$166$139$49,956
124 ($304)$165$139$49,817
125 ($304)$165$140$49,677
126 ($304)$164$140$49,537
127 ($304)$164$141$49,396
128 ($304)$163$141$49,255
129 ($304)$163$141$49,114
130 ($304)$162$142$48,972
131 ($304)$162$142$48,829
132 ($304)$162$143$48,687
Year 12 - 133 ($304)$161$143$48,543
134 ($304)$161$144$48,399
135 ($304)$160$144$48,255
136 ($304)$160$145$48,110
137 ($304)$159$145$47,965
138 ($304)$159$146$47,819
139 ($304)$158$146$47,673
140 ($304)$158$147$47,526
141 ($304)$157$147$47,379
142 ($304)$157$148$47,231
143 ($304)$156$148$47,083
144 ($304)$156$149$46,934
Year 13 - 145 ($304)$155$149$46,785
146 ($304)$155$150$46,636
147 ($304)$154$150$46,486
148 ($304)$154$151$46,335
149 ($304)$153$151$46,184
150 ($304)$153$152$46,032
151 ($304)$152$152$45,880
152 ($304)$152$153$45,727
153 ($304)$151$153$45,574
154 ($304)$151$154$45,420
155 ($304)$150$154$45,266
156 ($304)$150$155$45,112
Year 14 - 157 ($304)$149$155$44,956
158 ($304)$149$156$44,801
159 ($304)$148$156$44,644
160 ($304)$148$157$44,488
161 ($304)$147$157$44,330
162 ($304)$147$158$44,173
163 ($304)$146$158$44,014
164 ($304)$146$159$43,856
165 ($304)$145$159$43,696
166 ($304)$145$160$43,536
167 ($304)$144$160$43,376
168 ($304)$144$161$43,215
Year 15 - 169 ($304)$143$161$43,053
170 ($304)$142$162$42,891
171 ($304)$142$163$42,729
172 ($304)$141$163$42,566
173 ($304)$141$164$42,402
174 ($304)$140$164$42,238
175 ($304)$140$165$42,073
176 ($304)$139$165$41,908
177 ($304)$139$166$41,742
178 ($304)$138$166$41,576
179 ($304)$138$167$41,409
180 ($304)$137$167$41,242
Year 16 - 181 ($304)$136$168$41,074
182 ($304)$136$169$40,905
183 ($304)$135$169$40,736
184 ($304)$135$170$40,566
185 ($304)$134$170$40,396
186 ($304)$134$171$40,225
187 ($304)$133$171$40,054
188 ($304)$133$172$39,882
189 ($304)$132$172$39,710
190 ($304)$131$173$39,536
191 ($304)$131$174$39,363
192 ($304)$130$174$39,189
Year 17 - 193 ($304)$130$175$39,014
194 ($304)$129$175$38,838
195 ($304)$128$176$38,662
196 ($304)$128$177$38,486
197 ($304)$127$177$38,309
198 ($304)$127$178$38,131
199 ($304)$126$178$37,953
200 ($304)$126$179$37,774
201 ($304)$125$179$37,594
202 ($304)$124$180$37,414
203 ($304)$124$181$37,234
204 ($304)$123$181$37,053
Year 18 - 205 ($304)$123$182$36,871
206 ($304)$122$182$36,688
207 ($304)$121$183$36,505
208 ($304)$121$184$36,321
209 ($304)$120$184$36,137
210 ($304)$120$185$35,952
211 ($304)$119$185$35,767
212 ($304)$118$186$35,581
213 ($304)$118$187$35,394
214 ($304)$117$187$35,207
215 ($304)$116$188$35,019
216 ($304)$116$189$34,830
Year 19 - 217 ($304)$115$189$34,641
218 ($304)$115$190$34,451
219 ($304)$114$190$34,261
220 ($304)$113$191$34,069
221 ($304)$113$192$33,878
222 ($304)$112$192$33,685
223 ($304)$111$193$33,492
224 ($304)$111$194$33,299
225 ($304)$110$194$33,104
226 ($304)$110$195$32,910
227 ($304)$109$196$32,714
228 ($304)$108$196$32,518
Year 20 - 229 ($304)$108$197$32,321
230 ($304)$107$198$32,123
231 ($304)$106$198$31,925
232 ($304)$106$199$31,726
233 ($304)$105$199$31,527
234 ($304)$104$200$31,327
235 ($304)$104$201$31,126
236 ($304)$103$201$30,925
237 ($304)$102$202$30,722
238 ($304)$102$203$30,520
239 ($304)$101$203$30,316
240 ($304)$100$204$30,112
Year 21 - 241 ($304)$100$205$29,907
242 ($304)$99$205$29,702
243 ($304)$98$206$29,495
244 ($304)$98$207$29,289
245 ($304)$97$208$29,081
246 ($304)$96$208$28,873
247 ($304)$96$209$28,664
248 ($304)$95$210$28,454
249 ($304)$94$210$28,244
250 ($304)$93$211$28,033
251 ($304)$93$212$27,821
252 ($304)$92$212$27,609
Year 22 - 253 ($304)$91$213$27,396
254 ($304)$91$214$27,182
255 ($304)$90$215$26,967
256 ($304)$89$215$26,752
257 ($304)$89$216$26,536
258 ($304)$88$217$26,320
259 ($304)$87$217$26,102
260 ($304)$86$218$25,884
261 ($304)$86$219$25,665
262 ($304)$85$220$25,446
263 ($304)$84$220$25,226
264 ($304)$83$221$25,005
Year 23 - 265 ($304)$83$222$24,783
266 ($304)$82$222$24,560
267 ($304)$81$223$24,337
268 ($304)$81$224$24,113
269 ($304)$80$225$23,889
270 ($304)$79$225$23,663
271 ($304)$78$226$23,437
272 ($304)$78$227$23,210
273 ($304)$77$228$22,983
274 ($304)$76$228$22,754
275 ($304)$75$229$22,525
276 ($304)$75$230$22,295
Year 24 - 277 ($304)$74$231$22,064
278 ($304)$73$231$21,833
279 ($304)$72$232$21,601
280 ($304)$71$233$21,368
281 ($304)$71$234$21,134
282 ($304)$70$235$20,900
283 ($304)$69$235$20,664
284 ($304)$68$236$20,428
285 ($304)$68$237$20,191
286 ($304)$67$238$19,954
287 ($304)$66$238$19,715
288 ($304)$65$239$19,476
Year 25 - 289 ($304)$64$240$19,236
290 ($304)$64$241$18,995
291 ($304)$63$242$18,754
292 ($304)$62$242$18,511
293 ($304)$61$243$18,268
294 ($304)$60$244$18,024
295 ($304)$60$245$17,779
296 ($304)$59$246$17,534
297 ($304)$58$246$17,287
298 ($304)$57$247$17,040
299 ($304)$56$248$16,792
300 ($304)$56$249$16,543
Year 26 - 301 ($304)$55$250$16,293
302 ($304)$54$251$16,043
303 ($304)$53$251$15,791
304 ($304)$52$252$15,539
305 ($304)$51$253$15,286
306 ($304)$51$254$15,032
307 ($304)$50$255$14,778
308 ($304)$49$256$14,522
309 ($304)$48$256$14,266
310 ($304)$47$257$14,008
311 ($304)$46$258$13,750
312 ($304)$45$259$13,491
Year 27 - 313 ($304)$45$260$13,232
314 ($304)$44$261$12,971
315 ($304)$43$262$12,709
316 ($304)$42$262$12,447
317 ($304)$41$263$12,184
318 ($304)$40$264$11,920
319 ($304)$39$265$11,655
320 ($304)$39$266$11,389
321 ($304)$38$267$11,122
322 ($304)$37$268$10,854
323 ($304)$36$269$10,586
324 ($304)$35$269$10,316
Year 28 - 325 ($304)$34$270$10,046
326 ($304)$33$271$9,775
327 ($304)$32$272$9,503
328 ($304)$31$273$9,230
329 ($304)$31$274$8,956
330 ($304)$30$275$8,681
331 ($304)$29$276$8,405
332 ($304)$28$277$8,129
333 ($304)$27$278$7,851
334 ($304)$26$278$7,573
335 ($304)$25$279$7,293
336 ($304)$24$280$7,013
Year 29 - 337 ($304)$23$281$6,732
338 ($304)$22$282$6,449
339 ($304)$21$283$6,166
340 ($304)$20$284$5,882
341 ($304)$19$285$5,597
342 ($304)$19$286$5,311
343 ($304)$18$287$5,025
344 ($304)$17$288$4,737
345 ($304)$16$289$4,448
346 ($304)$15$290$4,158
347 ($304)$14$291$3,868
348 ($304)$13$292$3,576
Year 30 - 349 ($304)$12$293$3,283
350 ($304)$11$294$2,990
351 ($304)$10$295$2,695
352 ($304)$9$296$2,400
353 ($304)$8$297$2,103
354 ($304)$7$297$1,806
355 ($304)$6$298$1,507
356 ($304)$5$299$1,208
357 ($304)$4$300$907
358 ($304)$3$301$606
359 ($304)$2$302$303
360 ($304)$1$303$0
TOTALS$45,598$64,000$109,598

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.