« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$319 360 $47,739 $114,939

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $84,000
Down Payment $16,800$67,200
Year 1 - 1 ($319)$222$98$67,102
2 ($319)$221$98$67,005
3 ($319)$221$98$66,906
4 ($319)$221$98$66,808
5 ($319)$220$99$66,709
6 ($319)$220$99$66,610
7 ($319)$220$99$66,511
8 ($319)$219$100$66,411
9 ($319)$219$100$66,311
10 ($319)$219$100$66,210
11 ($319)$218$101$66,109
12 ($319)$218$101$66,008
Year 2 - 13 ($319)$218$101$65,907
14 ($319)$217$102$65,805
15 ($319)$217$102$65,703
16 ($319)$217$102$65,601
17 ($319)$216$103$65,498
18 ($319)$216$103$65,395
19 ($319)$216$103$65,291
20 ($319)$215$104$65,187
21 ($319)$215$104$65,083
22 ($319)$215$105$64,979
23 ($319)$214$105$64,874
24 ($319)$214$105$64,769
Year 3 - 25 ($319)$214$106$64,663
26 ($319)$213$106$64,557
27 ($319)$213$106$64,451
28 ($319)$213$107$64,344
29 ($319)$212$107$64,237
30 ($319)$212$107$64,130
31 ($319)$212$108$64,023
32 ($319)$211$108$63,915
33 ($319)$211$108$63,806
34 ($319)$211$109$63,697
35 ($319)$210$109$63,588
36 ($319)$210$109$63,479
Year 4 - 37 ($319)$209$110$63,369
38 ($319)$209$110$63,259
39 ($319)$209$111$63,148
40 ($319)$208$111$63,038
41 ($319)$208$111$62,926
42 ($319)$208$112$62,815
43 ($319)$207$112$62,703
44 ($319)$207$112$62,590
45 ($319)$207$113$62,478
46 ($319)$206$113$62,365
47 ($319)$206$113$62,251
48 ($319)$205$114$62,137
Year 5 - 49 ($319)$205$114$62,023
50 ($319)$205$115$61,908
51 ($319)$204$115$61,793
52 ($319)$204$115$61,678
53 ($319)$204$116$61,562
54 ($319)$203$116$61,446
55 ($319)$203$117$61,330
56 ($319)$202$117$61,213
57 ($319)$202$117$61,096
58 ($319)$202$118$60,978
59 ($319)$201$118$60,860
60 ($319)$201$118$60,741
Year 6 - 61 ($319)$200$119$60,623
62 ($319)$200$119$60,503
63 ($319)$200$120$60,384
64 ($319)$199$120$60,264
65 ($319)$199$120$60,143
66 ($319)$198$121$60,022
67 ($319)$198$121$59,901
68 ($319)$198$122$59,780
69 ($319)$197$122$59,658
70 ($319)$197$122$59,535
71 ($319)$196$123$59,412
72 ($319)$196$123$59,289
Year 7 - 73 ($319)$196$124$59,166
74 ($319)$195$124$59,042
75 ($319)$195$124$58,917
76 ($319)$194$125$58,792
77 ($319)$194$125$58,667
78 ($319)$194$126$58,541
79 ($319)$193$126$58,415
80 ($319)$193$127$58,289
81 ($319)$192$127$58,162
82 ($319)$192$127$58,035
83 ($319)$192$128$57,907
84 ($319)$191$128$57,779
Year 8 - 85 ($319)$191$129$57,650
86 ($319)$190$129$57,521
87 ($319)$190$129$57,392
88 ($319)$189$130$57,262
89 ($319)$189$130$57,131
90 ($319)$189$131$57,001
91 ($319)$188$131$56,869
92 ($319)$188$132$56,738
93 ($319)$187$132$56,606
94 ($319)$187$132$56,473
95 ($319)$186$133$56,340
96 ($319)$186$133$56,207
Year 9 - 97 ($319)$185$134$56,073
98 ($319)$185$134$55,939
99 ($319)$185$135$55,804
100 ($319)$184$135$55,669
101 ($319)$184$136$55,534
102 ($319)$183$136$55,398
103 ($319)$183$136$55,261
104 ($319)$182$137$55,124
105 ($319)$182$137$54,987
106 ($319)$181$138$54,849
107 ($319)$181$138$54,711
108 ($319)$181$139$54,572
Year 10 - 109 ($319)$180$139$54,433
110 ($319)$180$140$54,293
111 ($319)$179$140$54,153
112 ($319)$179$141$54,013
113 ($319)$178$141$53,871
114 ($319)$178$141$53,730
115 ($319)$177$142$53,588
116 ($319)$177$142$53,446
117 ($319)$176$143$53,303
118 ($319)$176$143$53,159
119 ($319)$175$144$53,015
120 ($319)$175$144$52,871
Year 11 - 121 ($319)$174$145$52,726
122 ($319)$174$145$52,581
123 ($319)$174$146$52,435
124 ($319)$173$146$52,289
125 ($319)$173$147$52,142
126 ($319)$172$147$51,995
127 ($319)$172$148$51,847
128 ($319)$171$148$51,699
129 ($319)$171$149$51,551
130 ($319)$170$149$51,401
131 ($319)$170$150$51,252
132 ($319)$169$150$51,102
Year 12 - 133 ($319)$169$151$50,951
134 ($319)$168$151$50,800
135 ($319)$168$152$50,648
136 ($319)$167$152$50,496
137 ($319)$167$153$50,343
138 ($319)$166$153$50,190
139 ($319)$166$154$50,037
140 ($319)$165$154$49,883
141 ($319)$165$155$49,728
142 ($319)$164$155$49,573
143 ($319)$164$156$49,417
144 ($319)$163$156$49,261
Year 13 - 145 ($319)$163$157$49,104
146 ($319)$162$157$48,947
147 ($319)$162$158$48,789
148 ($319)$161$158$48,631
149 ($319)$160$159$48,472
150 ($319)$160$159$48,313
151 ($319)$159$160$48,153
152 ($319)$159$160$47,992
153 ($319)$158$161$47,832
154 ($319)$158$161$47,670
155 ($319)$157$162$47,508
156 ($319)$157$162$47,346
Year 14 - 157 ($319)$156$163$47,183
158 ($319)$156$164$47,019
159 ($319)$155$164$46,855
160 ($319)$155$165$46,690
161 ($319)$154$165$46,525
162 ($319)$154$166$46,359
163 ($319)$153$166$46,193
164 ($319)$152$167$46,026
165 ($319)$152$167$45,859
166 ($319)$151$168$45,691
167 ($319)$151$168$45,522
168 ($319)$150$169$45,353
Year 15 - 169 ($319)$150$170$45,184
170 ($319)$149$170$45,014
171 ($319)$149$171$44,843
172 ($319)$148$171$44,672
173 ($319)$147$172$44,500
174 ($319)$147$172$44,327
175 ($319)$146$173$44,154
176 ($319)$146$174$43,981
177 ($319)$145$174$43,807
178 ($319)$145$175$43,632
179 ($319)$144$175$43,457
180 ($319)$143$176$43,281
Year 16 - 181 ($319)$143$176$43,104
182 ($319)$142$177$42,927
183 ($319)$142$178$42,750
184 ($319)$141$178$42,571
185 ($319)$140$179$42,393
186 ($319)$140$179$42,213
187 ($319)$139$180$42,033
188 ($319)$139$181$41,853
189 ($319)$138$181$41,672
190 ($319)$138$182$41,490
191 ($319)$137$182$41,307
192 ($319)$136$183$41,124
Year 17 - 193 ($319)$136$184$40,941
194 ($319)$135$184$40,757
195 ($319)$134$185$40,572
196 ($319)$134$185$40,387
197 ($319)$133$186$40,201
198 ($319)$133$187$40,014
199 ($319)$132$187$39,827
200 ($319)$131$188$39,639
201 ($319)$131$188$39,450
202 ($319)$130$189$39,261
203 ($319)$130$190$39,072
204 ($319)$129$190$38,881
Year 18 - 205 ($319)$128$191$38,690
206 ($319)$128$192$38,499
207 ($319)$127$192$38,306
208 ($319)$126$193$38,114
209 ($319)$126$194$37,920
210 ($319)$125$194$37,726
211 ($319)$124$195$37,531
212 ($319)$124$195$37,336
213 ($319)$123$196$37,140
214 ($319)$123$197$36,943
215 ($319)$122$197$36,746
216 ($319)$121$198$36,548
Year 19 - 217 ($319)$121$199$36,349
218 ($319)$120$199$36,150
219 ($319)$119$200$35,950
220 ($319)$119$201$35,749
221 ($319)$118$201$35,548
222 ($319)$117$202$35,346
223 ($319)$117$203$35,143
224 ($319)$116$203$34,940
225 ($319)$115$204$34,736
226 ($319)$115$205$34,531
227 ($319)$114$205$34,326
228 ($319)$113$206$34,120
Year 20 - 229 ($319)$113$207$33,913
230 ($319)$112$207$33,706
231 ($319)$111$208$33,498
232 ($319)$111$209$33,289
233 ($319)$110$209$33,080
234 ($319)$109$210$32,869
235 ($319)$108$211$32,659
236 ($319)$108$212$32,447
237 ($319)$107$212$32,235
238 ($319)$106$213$32,022
239 ($319)$106$214$31,808
240 ($319)$105$214$31,594
Year 21 - 241 ($319)$104$215$31,379
242 ($319)$104$216$31,163
243 ($319)$103$216$30,947
244 ($319)$102$217$30,730
245 ($319)$101$218$30,512
246 ($319)$101$219$30,293
247 ($319)$100$219$30,074
248 ($319)$99$220$29,854
249 ($319)$99$221$29,633
250 ($319)$98$221$29,412
251 ($319)$97$222$29,190
252 ($319)$96$223$28,967
Year 22 - 253 ($319)$96$224$28,743
254 ($319)$95$224$28,519
255 ($319)$94$225$28,293
256 ($319)$93$226$28,067
257 ($319)$93$227$27,841
258 ($319)$92$227$27,613
259 ($319)$91$228$27,385
260 ($319)$90$229$27,156
261 ($319)$90$230$26,927
262 ($319)$89$230$26,696
263 ($319)$88$231$26,465
264 ($319)$87$232$26,233
Year 23 - 265 ($319)$87$233$26,000
266 ($319)$86$233$25,767
267 ($319)$85$234$25,533
268 ($319)$84$235$25,298
269 ($319)$83$236$25,062
270 ($319)$83$237$24,825
271 ($319)$82$237$24,588
272 ($319)$81$238$24,350
273 ($319)$80$239$24,111
274 ($319)$80$240$23,871
275 ($319)$79$241$23,631
276 ($319)$78$241$23,389
Year 24 - 277 ($319)$77$242$23,147
278 ($319)$76$243$22,904
279 ($319)$76$244$22,661
280 ($319)$75$244$22,416
281 ($319)$74$245$22,171
282 ($319)$73$246$21,925
283 ($319)$72$247$21,678
284 ($319)$72$248$21,430
285 ($319)$71$249$21,182
286 ($319)$70$249$20,932
287 ($319)$69$250$20,682
288 ($319)$68$251$20,431
Year 25 - 289 ($319)$67$252$20,179
290 ($319)$67$253$19,927
291 ($319)$66$254$19,673
292 ($319)$65$254$19,419
293 ($319)$64$255$19,163
294 ($319)$63$256$18,907
295 ($319)$62$257$18,651
296 ($319)$62$258$18,393
297 ($319)$61$259$18,134
298 ($319)$60$259$17,875
299 ($319)$59$260$17,615
300 ($319)$58$261$17,353
Year 26 - 301 ($319)$57$262$17,091
302 ($319)$56$263$16,828
303 ($319)$56$264$16,565
304 ($319)$55$265$16,300
305 ($319)$54$265$16,035
306 ($319)$53$266$15,768
307 ($319)$52$267$15,501
308 ($319)$51$268$15,233
309 ($319)$50$269$14,964
310 ($319)$49$270$14,694
311 ($319)$48$271$14,423
312 ($319)$48$272$14,152
Year 27 - 313 ($319)$47$273$13,879
314 ($319)$46$273$13,605
315 ($319)$45$274$13,331
316 ($319)$44$275$13,056
317 ($319)$43$276$12,780
318 ($319)$42$277$12,503
319 ($319)$41$278$12,225
320 ($319)$40$279$11,946
321 ($319)$39$280$11,666
322 ($319)$38$281$11,385
323 ($319)$38$282$11,103
324 ($319)$37$283$10,821
Year 28 - 325 ($319)$36$284$10,537
326 ($319)$35$285$10,253
327 ($319)$34$285$9,967
328 ($319)$33$286$9,681
329 ($319)$32$287$9,393
330 ($319)$31$288$9,105
331 ($319)$30$289$8,816
332 ($319)$29$290$8,526
333 ($319)$28$291$8,235
334 ($319)$27$292$7,942
335 ($319)$26$293$7,649
336 ($319)$25$294$7,355
Year 29 - 337 ($319)$24$295$7,060
338 ($319)$23$296$6,764
339 ($319)$22$297$6,467
340 ($319)$21$298$6,170
341 ($319)$20$299$5,871
342 ($319)$19$300$5,571
343 ($319)$18$301$5,270
344 ($319)$17$302$4,968
345 ($319)$16$303$4,665
346 ($319)$15$304$4,361
347 ($319)$14$305$4,056
348 ($319)$13$306$3,750
Year 30 - 349 ($319)$12$307$3,443
350 ($319)$11$308$3,136
351 ($319)$10$309$2,827
352 ($319)$9$310$2,517
353 ($319)$8$311$2,206
354 ($319)$7$312$1,894
355 ($319)$6$313$1,581
356 ($319)$5$314$1,267
357 ($319)$4$315$952
358 ($319)$3$316$635
359 ($319)$2$317$318
360 ($319)$1$318$0
TOTALS$47,739$67,200$114,939

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.