« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($16,800) 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
$336 360 $53,658 $120,858

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $84,000
Down Payment $16,800$67,200
Year 1 - 1 ($336)$245$90$67,110
2 ($336)$245$91$67,019
3 ($336)$245$91$66,928
4 ($336)$244$91$66,836
5 ($336)$244$92$66,744
6 ($336)$244$92$66,652
7 ($336)$243$92$66,560
8 ($336)$243$93$66,467
9 ($336)$243$93$66,374
10 ($336)$242$93$66,281
11 ($336)$242$94$66,187
12 ($336)$242$94$66,093
Year 2 - 13 ($336)$241$94$65,998
14 ($336)$241$95$65,903
15 ($336)$241$95$65,808
16 ($336)$240$96$65,713
17 ($336)$240$96$65,617
18 ($336)$240$96$65,521
19 ($336)$239$97$65,424
20 ($336)$239$97$65,327
21 ($336)$238$97$65,230
22 ($336)$238$98$65,132
23 ($336)$238$98$65,034
24 ($336)$237$98$64,936
Year 3 - 25 ($336)$237$99$64,837
26 ($336)$237$99$64,738
27 ($336)$236$99$64,639
28 ($336)$236$100$64,539
29 ($336)$236$100$64,439
30 ($336)$235$101$64,338
31 ($336)$235$101$64,237
32 ($336)$234$101$64,136
33 ($336)$234$102$64,034
34 ($336)$234$102$63,933
35 ($336)$233$102$63,830
36 ($336)$233$103$63,727
Year 4 - 37 ($336)$233$103$63,624
38 ($336)$232$103$63,521
39 ($336)$232$104$63,417
40 ($336)$231$104$63,313
41 ($336)$231$105$63,208
42 ($336)$231$105$63,103
43 ($336)$230$105$62,998
44 ($336)$230$106$62,892
45 ($336)$230$106$62,786
46 ($336)$229$107$62,679
47 ($336)$229$107$62,572
48 ($336)$228$107$62,465
Year 5 - 49 ($336)$228$108$62,357
50 ($336)$228$108$62,249
51 ($336)$227$109$62,141
52 ($336)$227$109$62,032
53 ($336)$226$109$61,922
54 ($336)$226$110$61,813
55 ($336)$226$110$61,703
56 ($336)$225$111$61,592
57 ($336)$225$111$61,481
58 ($336)$224$111$61,370
59 ($336)$224$112$61,258
60 ($336)$224$112$61,146
Year 6 - 61 ($336)$223$113$61,033
62 ($336)$223$113$60,921
63 ($336)$222$113$60,807
64 ($336)$222$114$60,693
65 ($336)$222$114$60,579
66 ($336)$221$115$60,465
67 ($336)$221$115$60,350
68 ($336)$220$115$60,234
69 ($336)$220$116$60,118
70 ($336)$219$116$60,002
71 ($336)$219$117$59,885
72 ($336)$219$117$59,768
Year 7 - 73 ($336)$218$118$59,651
74 ($336)$218$118$59,533
75 ($336)$217$118$59,414
76 ($336)$217$119$59,295
77 ($336)$216$119$59,176
78 ($336)$216$120$59,056
79 ($336)$216$120$58,936
80 ($336)$215$121$58,816
81 ($336)$215$121$58,694
82 ($336)$214$121$58,573
83 ($336)$214$122$58,451
84 ($336)$213$122$58,329
Year 8 - 85 ($336)$213$123$58,206
86 ($336)$212$123$58,083
87 ($336)$212$124$57,959
88 ($336)$212$124$57,835
89 ($336)$211$125$57,710
90 ($336)$211$125$57,585
91 ($336)$210$126$57,459
92 ($336)$210$126$57,333
93 ($336)$209$126$57,207
94 ($336)$209$127$57,080
95 ($336)$208$127$56,953
96 ($336)$208$128$56,825
Year 9 - 97 ($336)$207$128$56,697
98 ($336)$207$129$56,568
99 ($336)$206$129$56,439
100 ($336)$206$130$56,309
101 ($336)$206$130$56,179
102 ($336)$205$131$56,048
103 ($336)$205$131$55,917
104 ($336)$204$132$55,785
105 ($336)$204$132$55,653
106 ($336)$203$133$55,521
107 ($336)$203$133$55,387
108 ($336)$202$134$55,254
Year 10 - 109 ($336)$202$134$55,120
110 ($336)$201$135$54,985
111 ($336)$201$135$54,850
112 ($336)$200$136$54,715
113 ($336)$200$136$54,579
114 ($336)$199$137$54,442
115 ($336)$199$137$54,305
116 ($336)$198$138$54,168
117 ($336)$198$138$54,030
118 ($336)$197$139$53,891
119 ($336)$197$139$53,752
120 ($336)$196$140$53,613
Year 11 - 121 ($336)$196$140$53,473
122 ($336)$195$141$53,332
123 ($336)$195$141$53,191
124 ($336)$194$142$53,050
125 ($336)$194$142$52,907
126 ($336)$193$143$52,765
127 ($336)$193$143$52,622
128 ($336)$192$144$52,478
129 ($336)$192$144$52,334
130 ($336)$191$145$52,189
131 ($336)$190$145$52,044
132 ($336)$190$146$51,898
Year 12 - 133 ($336)$189$146$51,752
134 ($336)$189$147$51,605
135 ($336)$188$147$51,458
136 ($336)$188$148$51,310
137 ($336)$187$148$51,161
138 ($336)$187$149$51,012
139 ($336)$186$150$50,863
140 ($336)$186$150$50,713
141 ($336)$185$151$50,562
142 ($336)$185$151$50,411
143 ($336)$184$152$50,259
144 ($336)$183$152$50,107
Year 13 - 145 ($336)$183$153$49,954
146 ($336)$182$153$49,801
147 ($336)$182$154$49,647
148 ($336)$181$155$49,492
149 ($336)$181$155$49,337
150 ($336)$180$156$49,182
151 ($336)$180$156$49,026
152 ($336)$179$157$48,869
153 ($336)$178$157$48,711
154 ($336)$178$158$48,553
155 ($336)$177$158$48,395
156 ($336)$177$159$48,236
Year 14 - 157 ($336)$176$160$48,076
158 ($336)$175$160$47,916
159 ($336)$175$161$47,755
160 ($336)$174$161$47,594
161 ($336)$174$162$47,432
162 ($336)$173$163$47,269
163 ($336)$173$163$47,106
164 ($336)$172$164$46,942
165 ($336)$171$164$46,778
166 ($336)$171$165$46,613
167 ($336)$170$166$46,447
168 ($336)$170$166$46,281
Year 15 - 169 ($336)$169$167$46,114
170 ($336)$168$167$45,947
171 ($336)$168$168$45,779
172 ($336)$167$169$45,610
173 ($336)$166$169$45,441
174 ($336)$166$170$45,271
175 ($336)$165$170$45,101
176 ($336)$165$171$44,930
177 ($336)$164$172$44,758
178 ($336)$163$172$44,586
179 ($336)$163$173$44,413
180 ($336)$162$174$44,239
Year 16 - 181 ($336)$161$174$44,065
182 ($336)$161$175$43,890
183 ($336)$160$176$43,714
184 ($336)$160$176$43,538
185 ($336)$159$177$43,361
186 ($336)$158$177$43,184
187 ($336)$158$178$43,006
188 ($336)$157$179$42,827
189 ($336)$156$179$42,648
190 ($336)$156$180$42,468
191 ($336)$155$181$42,287
192 ($336)$154$181$42,105
Year 17 - 193 ($336)$154$182$41,923
194 ($336)$153$183$41,741
195 ($336)$152$183$41,557
196 ($336)$152$184$41,373
197 ($336)$151$185$41,189
198 ($336)$150$185$41,003
199 ($336)$150$186$40,817
200 ($336)$149$187$40,630
201 ($336)$148$187$40,443
202 ($336)$148$188$40,255
203 ($336)$147$189$40,066
204 ($336)$146$189$39,877
Year 18 - 205 ($336)$146$190$39,687
206 ($336)$145$191$39,496
207 ($336)$144$192$39,304
208 ($336)$143$192$39,112
209 ($336)$143$193$38,919
210 ($336)$142$194$38,725
211 ($336)$141$194$38,531
212 ($336)$141$195$38,336
213 ($336)$140$196$38,140
214 ($336)$139$197$37,943
215 ($336)$138$197$37,746
216 ($336)$138$198$37,548
Year 19 - 217 ($336)$137$199$37,350
218 ($336)$136$199$37,150
219 ($336)$136$200$36,950
220 ($336)$135$201$36,749
221 ($336)$134$202$36,548
222 ($336)$133$202$36,345
223 ($336)$133$203$36,142
224 ($336)$132$204$35,939
225 ($336)$131$205$35,734
226 ($336)$130$205$35,529
227 ($336)$130$206$35,323
228 ($336)$129$207$35,116
Year 20 - 229 ($336)$128$208$34,908
230 ($336)$127$208$34,700
231 ($336)$127$209$34,491
232 ($336)$126$210$34,281
233 ($336)$125$211$34,071
234 ($336)$124$211$33,859
235 ($336)$124$212$33,647
236 ($336)$123$213$33,434
237 ($336)$122$214$33,220
238 ($336)$121$214$33,006
239 ($336)$120$215$32,791
240 ($336)$120$216$32,575
Year 21 - 241 ($336)$119$217$32,358
242 ($336)$118$218$32,140
243 ($336)$117$218$31,922
244 ($336)$117$219$31,703
245 ($336)$116$220$31,483
246 ($336)$115$221$31,262
247 ($336)$114$222$31,040
248 ($336)$113$222$30,818
249 ($336)$112$223$30,595
250 ($336)$112$224$30,371
251 ($336)$111$225$30,146
252 ($336)$110$226$29,920
Year 22 - 253 ($336)$109$227$29,693
254 ($336)$108$227$29,466
255 ($336)$108$228$29,238
256 ($336)$107$229$29,009
257 ($336)$106$230$28,779
258 ($336)$105$231$28,548
259 ($336)$104$232$28,317
260 ($336)$103$232$28,085
261 ($336)$103$233$27,851
262 ($336)$102$234$27,617
263 ($336)$101$235$27,382
264 ($336)$100$236$27,147
Year 23 - 265 ($336)$99$237$26,910
266 ($336)$98$237$26,673
267 ($336)$97$238$26,434
268 ($336)$96$239$26,195
269 ($336)$96$240$25,955
270 ($336)$95$241$25,714
271 ($336)$94$242$25,472
272 ($336)$93$243$25,229
273 ($336)$92$244$24,986
274 ($336)$91$245$24,741
275 ($336)$90$245$24,496
276 ($336)$89$246$24,249
Year 24 - 277 ($336)$89$247$24,002
278 ($336)$88$248$23,754
279 ($336)$87$249$23,505
280 ($336)$86$250$23,255
281 ($336)$85$251$23,004
282 ($336)$84$252$22,752
283 ($336)$83$253$22,500
284 ($336)$82$254$22,246
285 ($336)$81$255$21,992
286 ($336)$80$255$21,736
287 ($336)$79$256$21,480
288 ($336)$78$257$21,223
Year 25 - 289 ($336)$77$258$20,964
290 ($336)$77$259$20,705
291 ($336)$76$260$20,445
292 ($336)$75$261$20,184
293 ($336)$74$262$19,922
294 ($336)$73$263$19,659
295 ($336)$72$264$19,395
296 ($336)$71$265$19,130
297 ($336)$70$266$18,864
298 ($336)$69$267$18,597
299 ($336)$68$268$18,329
300 ($336)$67$269$18,061
Year 26 - 301 ($336)$66$270$17,791
302 ($336)$65$271$17,520
303 ($336)$64$272$17,248
304 ($336)$63$273$16,975
305 ($336)$62$274$16,702
306 ($336)$61$275$16,427
307 ($336)$60$276$16,151
308 ($336)$59$277$15,874
309 ($336)$58$278$15,597
310 ($336)$57$279$15,318
311 ($336)$56$280$15,038
312 ($336)$55$281$14,757
Year 27 - 313 ($336)$54$282$14,475
314 ($336)$53$283$14,192
315 ($336)$52$284$13,909
316 ($336)$51$285$13,624
317 ($336)$50$286$13,338
318 ($336)$49$287$13,051
319 ($336)$48$288$12,762
320 ($336)$47$289$12,473
321 ($336)$46$290$12,183
322 ($336)$44$291$11,892
323 ($336)$43$292$11,600
324 ($336)$42$293$11,306
Year 28 - 325 ($336)$41$294$11,012
326 ($336)$40$296$10,716
327 ($336)$39$297$10,420
328 ($336)$38$298$10,122
329 ($336)$37$299$9,823
330 ($336)$36$300$9,523
331 ($336)$35$301$9,222
332 ($336)$34$302$8,920
333 ($336)$33$303$8,617
334 ($336)$31$304$8,313
335 ($336)$30$305$8,007
336 ($336)$29$306$7,701
Year 29 - 337 ($336)$28$308$7,393
338 ($336)$27$309$7,085
339 ($336)$26$310$6,775
340 ($336)$25$311$6,464
341 ($336)$24$312$6,152
342 ($336)$22$313$5,838
343 ($336)$21$314$5,524
344 ($336)$20$316$5,208
345 ($336)$19$317$4,892
346 ($336)$18$318$4,574
347 ($336)$17$319$4,255
348 ($336)$16$320$3,935
Year 30 - 349 ($336)$14$321$3,613
350 ($336)$13$323$3,291
351 ($336)$12$324$2,967
352 ($336)$11$325$2,642
353 ($336)$10$326$2,316
354 ($336)$8$327$1,989
355 ($336)$7$328$1,660
356 ($336)$6$330$1,331
357 ($336)$5$331$1,000
358 ($336)$4$332$668
359 ($336)$2$333$334
360 ($336)$1$334$0
TOTALS$53,658$67,200$120,858

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.