« Back to all home prices

Mortgage Payment Schedule for a $84,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($16,800) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$322 360 $48,575 $115,775

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $84,000
Down Payment $16,800$67,200
Year 1 - 1 ($322)$225$96$67,104
2 ($322)$225$97$67,007
3 ($322)$224$97$66,910
4 ($322)$224$97$66,812
5 ($322)$224$98$66,714
6 ($322)$223$98$66,616
7 ($322)$223$98$66,518
8 ($322)$223$99$66,419
9 ($322)$223$99$66,320
10 ($322)$222$99$66,221
11 ($322)$222$100$66,121
12 ($322)$222$100$66,021
Year 2 - 13 ($322)$221$100$65,920
14 ($322)$221$101$65,819
15 ($322)$220$101$65,718
16 ($322)$220$101$65,617
17 ($322)$220$102$65,515
18 ($322)$219$102$65,413
19 ($322)$219$102$65,311
20 ($322)$219$103$65,208
21 ($322)$218$103$65,105
22 ($322)$218$103$65,001
23 ($322)$218$104$64,897
24 ($322)$217$104$64,793
Year 3 - 25 ($322)$217$105$64,689
26 ($322)$217$105$64,584
27 ($322)$216$105$64,478
28 ($322)$216$106$64,373
29 ($322)$216$106$64,267
30 ($322)$215$106$64,161
31 ($322)$215$107$64,054
32 ($322)$215$107$63,947
33 ($322)$214$107$63,840
34 ($322)$214$108$63,732
35 ($322)$214$108$63,624
36 ($322)$213$108$63,515
Year 4 - 37 ($322)$213$109$63,406
38 ($322)$212$109$63,297
39 ($322)$212$110$63,188
40 ($322)$212$110$63,078
41 ($322)$211$110$62,967
42 ($322)$211$111$62,857
43 ($322)$211$111$62,746
44 ($322)$210$111$62,634
45 ($322)$210$112$62,523
46 ($322)$209$112$62,410
47 ($322)$209$113$62,298
48 ($322)$209$113$62,185
Year 5 - 49 ($322)$208$113$62,072
50 ($322)$208$114$61,958
51 ($322)$208$114$61,844
52 ($322)$207$114$61,730
53 ($322)$207$115$61,615
54 ($322)$206$115$61,500
55 ($322)$206$116$61,384
56 ($322)$206$116$61,268
57 ($322)$205$116$61,152
58 ($322)$205$117$61,035
59 ($322)$204$117$60,918
60 ($322)$204$118$60,800
Year 6 - 61 ($322)$204$118$60,682
62 ($322)$203$118$60,564
63 ($322)$203$119$60,445
64 ($322)$202$119$60,326
65 ($322)$202$120$60,207
66 ($322)$202$120$60,087
67 ($322)$201$120$59,967
68 ($322)$201$121$59,846
69 ($322)$200$121$59,725
70 ($322)$200$122$59,603
71 ($322)$200$122$59,481
72 ($322)$199$122$59,359
Year 7 - 73 ($322)$199$123$59,236
74 ($322)$198$123$59,113
75 ($322)$198$124$58,989
76 ($322)$198$124$58,866
77 ($322)$197$124$58,741
78 ($322)$197$125$58,616
79 ($322)$196$125$58,491
80 ($322)$196$126$58,365
81 ($322)$196$126$58,239
82 ($322)$195$126$58,113
83 ($322)$195$127$57,986
84 ($322)$194$127$57,859
Year 8 - 85 ($322)$194$128$57,731
86 ($322)$193$128$57,603
87 ($322)$193$129$57,474
88 ($322)$193$129$57,345
89 ($322)$192$129$57,215
90 ($322)$192$130$57,085
91 ($322)$191$130$56,955
92 ($322)$191$131$56,824
93 ($322)$190$131$56,693
94 ($322)$190$132$56,561
95 ($322)$189$132$56,429
96 ($322)$189$133$56,297
Year 9 - 97 ($322)$189$133$56,164
98 ($322)$188$133$56,030
99 ($322)$188$134$55,896
100 ($322)$187$134$55,762
101 ($322)$187$135$55,627
102 ($322)$186$135$55,492
103 ($322)$186$136$55,356
104 ($322)$185$136$55,220
105 ($322)$185$137$55,084
106 ($322)$185$137$54,946
107 ($322)$184$138$54,809
108 ($322)$184$138$54,671
Year 10 - 109 ($322)$183$138$54,532
110 ($322)$183$139$54,394
111 ($322)$182$139$54,254
112 ($322)$182$140$54,114
113 ($322)$181$140$53,974
114 ($322)$181$141$53,833
115 ($322)$180$141$53,692
116 ($322)$180$142$53,550
117 ($322)$179$142$53,408
118 ($322)$179$143$53,265
119 ($322)$178$143$53,122
120 ($322)$178$144$52,979
Year 11 - 121 ($322)$177$144$52,834
122 ($322)$177$145$52,690
123 ($322)$177$145$52,545
124 ($322)$176$146$52,399
125 ($322)$176$146$52,253
126 ($322)$175$147$52,107
127 ($322)$175$147$51,960
128 ($322)$174$148$51,812
129 ($322)$174$148$51,664
130 ($322)$173$149$51,515
131 ($322)$173$149$51,366
132 ($322)$172$150$51,217
Year 12 - 133 ($322)$172$150$51,067
134 ($322)$171$151$50,916
135 ($322)$171$151$50,765
136 ($322)$170$152$50,614
137 ($322)$170$152$50,462
138 ($322)$169$153$50,309
139 ($322)$169$153$50,156
140 ($322)$168$154$50,003
141 ($322)$168$154$49,848
142 ($322)$167$155$49,694
143 ($322)$166$155$49,539
144 ($322)$166$156$49,383
Year 13 - 145 ($322)$165$156$49,227
146 ($322)$165$157$49,070
147 ($322)$164$157$48,913
148 ($322)$164$158$48,755
149 ($322)$163$158$48,597
150 ($322)$163$159$48,438
151 ($322)$162$159$48,279
152 ($322)$162$160$48,119
153 ($322)$161$160$47,959
154 ($322)$161$161$47,798
155 ($322)$160$161$47,636
156 ($322)$160$162$47,474
Year 14 - 157 ($322)$159$163$47,312
158 ($322)$158$163$47,149
159 ($322)$158$164$46,985
160 ($322)$157$164$46,821
161 ($322)$157$165$46,656
162 ($322)$156$165$46,491
163 ($322)$156$166$46,325
164 ($322)$155$166$46,158
165 ($322)$155$167$45,991
166 ($322)$154$168$45,824
167 ($322)$154$168$45,656
168 ($322)$153$169$45,487
Year 15 - 169 ($322)$152$169$45,318
170 ($322)$152$170$45,148
171 ($322)$151$170$44,978
172 ($322)$151$171$44,807
173 ($322)$150$171$44,635
174 ($322)$150$172$44,463
175 ($322)$149$173$44,291
176 ($322)$148$173$44,117
177 ($322)$148$174$43,944
178 ($322)$147$174$43,769
179 ($322)$147$175$43,594
180 ($322)$146$176$43,419
Year 16 - 181 ($322)$145$176$43,243
182 ($322)$145$177$43,066
183 ($322)$144$177$42,889
184 ($322)$144$178$42,711
185 ($322)$143$179$42,532
186 ($322)$142$179$42,353
187 ($322)$142$180$42,173
188 ($322)$141$180$41,993
189 ($322)$141$181$41,812
190 ($322)$140$182$41,630
191 ($322)$139$182$41,448
192 ($322)$139$183$41,266
Year 17 - 193 ($322)$138$183$41,082
194 ($322)$138$184$40,898
195 ($322)$137$185$40,714
196 ($322)$136$185$40,528
197 ($322)$136$186$40,343
198 ($322)$135$186$40,156
199 ($322)$135$187$39,969
200 ($322)$134$188$39,781
201 ($322)$133$188$39,593
202 ($322)$133$189$39,404
203 ($322)$132$190$39,215
204 ($322)$131$190$39,024
Year 18 - 205 ($322)$131$191$38,833
206 ($322)$130$192$38,642
207 ($322)$129$192$38,450
208 ($322)$129$193$38,257
209 ($322)$128$193$38,064
210 ($322)$128$194$37,869
211 ($322)$127$195$37,675
212 ($322)$126$195$37,479
213 ($322)$126$196$37,283
214 ($322)$125$197$37,087
215 ($322)$124$197$36,889
216 ($322)$124$198$36,691
Year 19 - 217 ($322)$123$199$36,493
218 ($322)$122$199$36,293
219 ($322)$122$200$36,093
220 ($322)$121$201$35,892
221 ($322)$120$201$35,691
222 ($322)$120$202$35,489
223 ($322)$119$203$35,286
224 ($322)$118$203$35,083
225 ($322)$118$204$34,879
226 ($322)$117$205$34,674
227 ($322)$116$205$34,469
228 ($322)$115$206$34,263
Year 20 - 229 ($322)$115$207$34,056
230 ($322)$114$208$33,848
231 ($322)$113$208$33,640
232 ($322)$113$209$33,431
233 ($322)$112$210$33,222
234 ($322)$111$210$33,011
235 ($322)$111$211$32,800
236 ($322)$110$212$32,589
237 ($322)$109$212$32,376
238 ($322)$108$213$32,163
239 ($322)$108$214$31,949
240 ($322)$107$215$31,735
Year 21 - 241 ($322)$106$215$31,519
242 ($322)$106$216$31,303
243 ($322)$105$217$31,086
244 ($322)$104$217$30,869
245 ($322)$103$218$30,651
246 ($322)$103$219$30,432
247 ($322)$102$220$30,212
248 ($322)$101$220$29,992
249 ($322)$100$221$29,771
250 ($322)$100$222$29,549
251 ($322)$99$223$29,326
252 ($322)$98$223$29,103
Year 22 - 253 ($322)$97$224$28,879
254 ($322)$97$225$28,654
255 ($322)$96$226$28,428
256 ($322)$95$226$28,202
257 ($322)$94$227$27,975
258 ($322)$94$228$27,747
259 ($322)$93$229$27,518
260 ($322)$92$229$27,289
261 ($322)$91$230$27,059
262 ($322)$91$231$26,828
263 ($322)$90$232$26,596
264 ($322)$89$233$26,364
Year 23 - 265 ($322)$88$233$26,130
266 ($322)$88$234$25,896
267 ($322)$87$235$25,661
268 ($322)$86$236$25,426
269 ($322)$85$236$25,189
270 ($322)$84$237$24,952
271 ($322)$84$238$24,714
272 ($322)$83$239$24,475
273 ($322)$82$240$24,236
274 ($322)$81$240$23,995
275 ($322)$80$241$23,754
276 ($322)$80$242$23,512
Year 24 - 277 ($322)$79$243$23,269
278 ($322)$78$244$23,026
279 ($322)$77$244$22,781
280 ($322)$76$245$22,536
281 ($322)$75$246$22,290
282 ($322)$75$247$22,043
283 ($322)$74$248$21,795
284 ($322)$73$249$21,546
285 ($322)$72$249$21,297
286 ($322)$71$250$21,047
287 ($322)$71$251$20,796
288 ($322)$70$252$20,544
Year 25 - 289 ($322)$69$253$20,291
290 ($322)$68$254$20,037
291 ($322)$67$254$19,783
292 ($322)$66$255$19,528
293 ($322)$65$256$19,271
294 ($322)$65$257$19,014
295 ($322)$64$258$18,756
296 ($322)$63$259$18,498
297 ($322)$62$260$18,238
298 ($322)$61$261$17,978
299 ($322)$60$261$17,716
300 ($322)$59$262$17,454
Year 26 - 301 ($322)$58$263$17,191
302 ($322)$58$264$16,927
303 ($322)$57$265$16,662
304 ($322)$56$266$16,396
305 ($322)$55$267$16,129
306 ($322)$54$268$15,862
307 ($322)$53$268$15,593
308 ($322)$52$269$15,324
309 ($322)$51$270$15,054
310 ($322)$50$271$14,783
311 ($322)$50$272$14,511
312 ($322)$49$273$14,238
Year 27 - 313 ($322)$48$274$13,964
314 ($322)$47$275$13,689
315 ($322)$46$276$13,413
316 ($322)$45$277$13,136
317 ($322)$44$278$12,859
318 ($322)$43$279$12,580
319 ($322)$42$279$12,301
320 ($322)$41$280$12,020
321 ($322)$40$281$11,739
322 ($322)$39$282$11,457
323 ($322)$38$283$11,174
324 ($322)$37$284$10,890
Year 28 - 325 ($322)$36$285$10,604
326 ($322)$36$286$10,318
327 ($322)$35$287$10,031
328 ($322)$34$288$9,743
329 ($322)$33$289$9,454
330 ($322)$32$290$9,164
331 ($322)$31$291$8,874
332 ($322)$30$292$8,582
333 ($322)$29$293$8,289
334 ($322)$28$294$7,995
335 ($322)$27$295$7,700
336 ($322)$26$296$7,404
Year 29 - 337 ($322)$25$297$7,108
338 ($322)$24$298$6,810
339 ($322)$23$299$6,511
340 ($322)$22$300$6,211
341 ($322)$21$301$5,910
342 ($322)$20$302$5,609
343 ($322)$19$303$5,306
344 ($322)$18$304$5,002
345 ($322)$17$305$4,697
346 ($322)$16$306$4,391
347 ($322)$15$307$4,084
348 ($322)$14$308$3,776
Year 30 - 349 ($322)$13$309$3,467
350 ($322)$12$310$3,158
351 ($322)$11$311$2,846
352 ($322)$10$312$2,534
353 ($322)$8$313$2,221
354 ($322)$7$314$1,907
355 ($322)$6$315$1,592
356 ($322)$5$316$1,276
357 ($322)$4$317$958
358 ($322)$3$318$640
359 ($322)$2$319$321
360 ($322)$1$321$0
TOTALS$48,575$67,200$115,775

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.