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

Mortgage Parameters


Less than 20% ($16,800) 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
$320 360 $47,878 $115,078

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $84,000
Down Payment $16,800$67,200
Year 1 - 1 ($320)$222$97$67,103
2 ($320)$222$98$67,005
3 ($320)$222$98$66,907
4 ($320)$221$98$66,809
5 ($320)$221$99$66,710
6 ($320)$221$99$66,611
7 ($320)$220$99$66,512
8 ($320)$220$100$66,412
9 ($320)$220$100$66,312
10 ($320)$219$100$66,212
11 ($320)$219$101$66,111
12 ($320)$219$101$66,010
Year 2 - 13 ($320)$218$101$65,909
14 ($320)$218$102$65,808
15 ($320)$218$102$65,706
16 ($320)$217$102$65,603
17 ($320)$217$103$65,501
18 ($320)$217$103$65,398
19 ($320)$216$103$65,294
20 ($320)$216$104$65,191
21 ($320)$216$104$65,087
22 ($320)$215$104$64,982
23 ($320)$215$105$64,878
24 ($320)$215$105$64,773
Year 3 - 25 ($320)$214$105$64,667
26 ($320)$214$106$64,562
27 ($320)$214$106$64,456
28 ($320)$213$106$64,349
29 ($320)$213$107$64,242
30 ($320)$213$107$64,135
31 ($320)$212$107$64,028
32 ($320)$212$108$63,920
33 ($320)$211$108$63,812
34 ($320)$211$109$63,703
35 ($320)$211$109$63,594
36 ($320)$210$109$63,485
Year 4 - 37 ($320)$210$110$63,375
38 ($320)$210$110$63,265
39 ($320)$209$110$63,155
40 ($320)$209$111$63,044
41 ($320)$209$111$62,933
42 ($320)$208$111$62,822
43 ($320)$208$112$62,710
44 ($320)$207$112$62,598
45 ($320)$207$113$62,485
46 ($320)$207$113$62,372
47 ($320)$206$113$62,259
48 ($320)$206$114$62,145
Year 5 - 49 ($320)$206$114$62,031
50 ($320)$205$114$61,917
51 ($320)$205$115$61,802
52 ($320)$204$115$61,687
53 ($320)$204$116$61,571
54 ($320)$204$116$61,455
55 ($320)$203$116$61,339
56 ($320)$203$117$61,222
57 ($320)$203$117$61,105
58 ($320)$202$118$60,987
59 ($320)$202$118$60,870
60 ($320)$201$118$60,751
Year 6 - 61 ($320)$201$119$60,633
62 ($320)$201$119$60,513
63 ($320)$200$119$60,394
64 ($320)$200$120$60,274
65 ($320)$199$120$60,154
66 ($320)$199$121$60,033
67 ($320)$199$121$59,912
68 ($320)$198$121$59,791
69 ($320)$198$122$59,669
70 ($320)$197$122$59,547
71 ($320)$197$123$59,424
72 ($320)$197$123$59,301
Year 7 - 73 ($320)$196$123$59,177
74 ($320)$196$124$59,054
75 ($320)$195$124$58,929
76 ($320)$195$125$58,805
77 ($320)$195$125$58,679
78 ($320)$194$126$58,554
79 ($320)$194$126$58,428
80 ($320)$193$126$58,302
81 ($320)$193$127$58,175
82 ($320)$192$127$58,048
83 ($320)$192$128$57,920
84 ($320)$192$128$57,792
Year 8 - 85 ($320)$191$128$57,663
86 ($320)$191$129$57,535
87 ($320)$190$129$57,405
88 ($320)$190$130$57,276
89 ($320)$189$130$57,145
90 ($320)$189$131$57,015
91 ($320)$189$131$56,884
92 ($320)$188$131$56,752
93 ($320)$188$132$56,620
94 ($320)$187$132$56,488
95 ($320)$187$133$56,355
96 ($320)$186$133$56,222
Year 9 - 97 ($320)$186$134$56,088
98 ($320)$186$134$55,954
99 ($320)$185$135$55,820
100 ($320)$185$135$55,685
101 ($320)$184$135$55,549
102 ($320)$184$136$55,413
103 ($320)$183$136$55,277
104 ($320)$183$137$55,140
105 ($320)$182$137$55,003
106 ($320)$182$138$54,865
107 ($320)$182$138$54,727
108 ($320)$181$139$54,589
Year 10 - 109 ($320)$181$139$54,449
110 ($320)$180$140$54,310
111 ($320)$180$140$54,170
112 ($320)$179$140$54,030
113 ($320)$179$141$53,889
114 ($320)$178$141$53,747
115 ($320)$178$142$53,605
116 ($320)$177$142$53,463
117 ($320)$177$143$53,320
118 ($320)$176$143$53,177
119 ($320)$176$144$53,033
120 ($320)$175$144$52,889
Year 11 - 121 ($320)$175$145$52,744
122 ($320)$174$145$52,599
123 ($320)$174$146$52,454
124 ($320)$174$146$52,307
125 ($320)$173$147$52,161
126 ($320)$173$147$52,014
127 ($320)$172$148$51,866
128 ($320)$172$148$51,718
129 ($320)$171$149$51,570
130 ($320)$171$149$51,420
131 ($320)$170$150$51,271
132 ($320)$170$150$51,121
Year 12 - 133 ($320)$169$151$50,970
134 ($320)$169$151$50,819
135 ($320)$168$152$50,668
136 ($320)$168$152$50,516
137 ($320)$167$153$50,363
138 ($320)$167$153$50,210
139 ($320)$166$154$50,057
140 ($320)$166$154$49,903
141 ($320)$165$155$49,748
142 ($320)$165$155$49,593
143 ($320)$164$156$49,437
144 ($320)$164$156$49,281
Year 13 - 145 ($320)$163$157$49,125
146 ($320)$163$157$48,967
147 ($320)$162$158$48,810
148 ($320)$161$158$48,652
149 ($320)$161$159$48,493
150 ($320)$160$159$48,334
151 ($320)$160$160$48,174
152 ($320)$159$160$48,014
153 ($320)$159$161$47,853
154 ($320)$158$161$47,691
155 ($320)$158$162$47,530
156 ($320)$157$162$47,367
Year 14 - 157 ($320)$157$163$47,204
158 ($320)$156$163$47,041
159 ($320)$156$164$46,877
160 ($320)$155$165$46,712
161 ($320)$155$165$46,547
162 ($320)$154$166$46,381
163 ($320)$153$166$46,215
164 ($320)$153$167$46,048
165 ($320)$152$167$45,881
166 ($320)$152$168$45,713
167 ($320)$151$168$45,545
168 ($320)$151$169$45,376
Year 15 - 169 ($320)$150$170$45,206
170 ($320)$150$170$45,036
171 ($320)$149$171$44,865
172 ($320)$148$171$44,694
173 ($320)$148$172$44,522
174 ($320)$147$172$44,350
175 ($320)$147$173$44,177
176 ($320)$146$174$44,004
177 ($320)$146$174$43,829
178 ($320)$145$175$43,655
179 ($320)$144$175$43,480
180 ($320)$144$176$43,304
Year 16 - 181 ($320)$143$176$43,127
182 ($320)$143$177$42,950
183 ($320)$142$178$42,773
184 ($320)$142$178$42,595
185 ($320)$141$179$42,416
186 ($320)$140$179$42,237
187 ($320)$140$180$42,057
188 ($320)$139$181$41,876
189 ($320)$139$181$41,695
190 ($320)$138$182$41,513
191 ($320)$137$182$41,331
192 ($320)$137$183$41,148
Year 17 - 193 ($320)$136$184$40,964
194 ($320)$136$184$40,780
195 ($320)$135$185$40,596
196 ($320)$134$185$40,410
197 ($320)$134$186$40,224
198 ($320)$133$187$40,038
199 ($320)$132$187$39,850
200 ($320)$132$188$39,663
201 ($320)$131$188$39,474
202 ($320)$131$189$39,285
203 ($320)$130$190$39,095
204 ($320)$129$190$38,905
Year 18 - 205 ($320)$129$191$38,714
206 ($320)$128$192$38,523
207 ($320)$127$192$38,330
208 ($320)$127$193$38,138
209 ($320)$126$193$37,944
210 ($320)$126$194$37,750
211 ($320)$125$195$37,555
212 ($320)$124$195$37,360
213 ($320)$124$196$37,164
214 ($320)$123$197$36,967
215 ($320)$122$197$36,770
216 ($320)$122$198$36,572
Year 19 - 217 ($320)$121$199$36,373
218 ($320)$120$199$36,174
219 ($320)$120$200$35,974
220 ($320)$119$201$35,773
221 ($320)$118$201$35,572
222 ($320)$118$202$35,370
223 ($320)$117$203$35,167
224 ($320)$116$203$34,964
225 ($320)$116$204$34,760
226 ($320)$115$205$34,555
227 ($320)$114$205$34,350
228 ($320)$114$206$34,144
Year 20 - 229 ($320)$113$207$33,937
230 ($320)$112$207$33,730
231 ($320)$112$208$33,521
232 ($320)$111$209$33,313
233 ($320)$110$209$33,103
234 ($320)$110$210$32,893
235 ($320)$109$211$32,682
236 ($320)$108$212$32,471
237 ($320)$107$212$32,259
238 ($320)$107$213$32,046
239 ($320)$106$214$31,832
240 ($320)$105$214$31,618
Year 21 - 241 ($320)$105$215$31,403
242 ($320)$104$216$31,187
243 ($320)$103$216$30,970
244 ($320)$102$217$30,753
245 ($320)$102$218$30,535
246 ($320)$101$219$30,316
247 ($320)$100$219$30,097
248 ($320)$100$220$29,877
249 ($320)$99$221$29,656
250 ($320)$98$222$29,435
251 ($320)$97$222$29,212
252 ($320)$97$223$28,989
Year 22 - 253 ($320)$96$224$28,766
254 ($320)$95$224$28,541
255 ($320)$94$225$28,316
256 ($320)$94$226$28,090
257 ($320)$93$227$27,863
258 ($320)$92$227$27,636
259 ($320)$91$228$27,407
260 ($320)$91$229$27,178
261 ($320)$90$230$26,949
262 ($320)$89$231$26,718
263 ($320)$88$231$26,487
264 ($320)$88$232$26,255
Year 23 - 265 ($320)$87$233$26,022
266 ($320)$86$234$25,789
267 ($320)$85$234$25,554
268 ($320)$85$235$25,319
269 ($320)$84$236$25,083
270 ($320)$83$237$24,846
271 ($320)$82$237$24,609
272 ($320)$81$238$24,371
273 ($320)$81$239$24,132
274 ($320)$80$240$23,892
275 ($320)$79$241$23,651
276 ($320)$78$241$23,410
Year 24 - 277 ($320)$77$242$23,168
278 ($320)$77$243$22,925
279 ($320)$76$244$22,681
280 ($320)$75$245$22,436
281 ($320)$74$245$22,191
282 ($320)$73$246$21,945
283 ($320)$73$247$21,697
284 ($320)$72$248$21,450
285 ($320)$71$249$21,201
286 ($320)$70$250$20,951
287 ($320)$69$250$20,701
288 ($320)$68$251$20,450
Year 25 - 289 ($320)$68$252$20,198
290 ($320)$67$253$19,945
291 ($320)$66$254$19,691
292 ($320)$65$255$19,437
293 ($320)$64$255$19,181
294 ($320)$63$256$18,925
295 ($320)$63$257$18,668
296 ($320)$62$258$18,410
297 ($320)$61$259$18,152
298 ($320)$60$260$17,892
299 ($320)$59$260$17,631
300 ($320)$58$261$17,370
Year 26 - 301 ($320)$57$262$17,108
302 ($320)$57$263$16,845
303 ($320)$56$264$16,581
304 ($320)$55$265$16,316
305 ($320)$54$266$16,050
306 ($320)$53$267$15,784
307 ($320)$52$267$15,516
308 ($320)$51$268$15,248
309 ($320)$50$269$14,979
310 ($320)$50$270$14,709
311 ($320)$49$271$14,438
312 ($320)$48$272$14,166
Year 27 - 313 ($320)$47$273$13,893
314 ($320)$46$274$13,619
315 ($320)$45$275$13,345
316 ($320)$44$276$13,069
317 ($320)$43$276$12,793
318 ($320)$42$277$12,515
319 ($320)$41$278$12,237
320 ($320)$40$279$11,958
321 ($320)$40$280$11,678
322 ($320)$39$281$11,397
323 ($320)$38$282$11,115
324 ($320)$37$283$10,832
Year 28 - 325 ($320)$36$284$10,548
326 ($320)$35$285$10,263
327 ($320)$34$286$9,978
328 ($320)$33$287$9,691
329 ($320)$32$288$9,404
330 ($320)$31$289$9,115
331 ($320)$30$290$8,825
332 ($320)$29$290$8,535
333 ($320)$28$291$8,244
334 ($320)$27$292$7,951
335 ($320)$26$293$7,658
336 ($320)$25$294$7,364
Year 29 - 337 ($320)$24$295$7,068
338 ($320)$23$296$6,772
339 ($320)$22$297$6,475
340 ($320)$21$298$6,176
341 ($320)$20$299$5,877
342 ($320)$19$300$5,577
343 ($320)$18$301$5,276
344 ($320)$17$302$4,974
345 ($320)$16$303$4,670
346 ($320)$15$304$4,366
347 ($320)$14$305$4,061
348 ($320)$13$306$3,755
Year 30 - 349 ($320)$12$307$3,447
350 ($320)$11$308$3,139
351 ($320)$10$309$2,830
352 ($320)$9$310$2,520
353 ($320)$8$311$2,208
354 ($320)$7$312$1,896
355 ($320)$6$313$1,583
356 ($320)$5$314$1,268
357 ($320)$4$315$953
358 ($320)$3$317$636
359 ($320)$2$318$319
360 ($320)$1$319$0
TOTALS$47,878$67,200$115,078

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.