$123,000 Mortgage

How much is a mortgage payment on a $123,000 (123K) house?

Assuming you have a 20% down payment ($24,600), your total mortgage on a $123,000 home would be $98,400. For a 30-year fixed mortgage with a 3.5% interest rate, you would be looking at a $442 monthly payment. Please keep in mind that the exact cost and monthly payment for your mortgage will vary, depending its length and terms.

Mortgage summary

Mortgage amount

$98,400

Mortgage amount
Monthly mortgage payment

$442

Monthly mortgage payment
Total interest paid

$60,670

Total interest paid
Payoff date

Nov, 2054

Payoff date

Amortization schedule

Year Interest Principal Balance
2024 $287.00 $154.86 $98,245.14
2025 $3,408.39 $1,893.93 $96,351.21
2026 $3,341.03 $1,961.29 $94,389.92
2027 $3,271.27 $2,031.05 $92,358.87
2028 $3,199.03 $2,103.29 $90,255.58
2029 $3,124.23 $2,178.09 $88,077.49
2030 $3,046.76 $2,255.56 $85,821.93
2031 $2,966.53 $2,335.79 $83,486.14
2032 $2,883.46 $2,418.86 $81,067.28
2033 $2,797.43 $2,504.89 $78,562.39
2034 $2,708.33 $2,593.99 $75,968.40
2035 $2,616.07 $2,686.25 $73,282.15
2036 $2,520.53 $2,781.79 $70,500.37
2037 $2,421.59 $2,880.73 $67,619.64
2038 $2,319.13 $2,983.19 $64,636.46
2039 $2,213.03 $3,089.29 $61,547.17
2040 $2,103.15 $3,199.16 $58,348.00
2041 $1,989.37 $3,312.95 $55,035.05
2042 $1,871.54 $3,430.78 $51,604.27
2043 $1,749.52 $3,552.80 $48,051.47
2044 $1,623.15 $3,679.17 $44,372.30
2045 $1,492.30 $3,810.02 $40,562.28
2046 $1,356.79 $3,945.53 $36,616.75
2047 $1,216.46 $4,085.86 $32,530.88
2048 $1,071.13 $4,231.19 $28,299.70
2049 $920.64 $4,381.68 $23,918.02
2050 $764.80 $4,537.52 $19,380.50
2051 $603.41 $4,698.90 $14,681.60
2052 $436.29 $4,866.03 $9,815.57
2053 $263.22 $5,039.10 $4,776.47
2054 $83.99 $4,776.47 $0.00
Month Interest Principal Balance
Dec, 2024 $287.00 $154.86 $98,245.14
Jan, 2025 $286.55 $155.31 $98,089.83
Feb, 2025 $286.10 $155.76 $97,934.06
Mar, 2025 $285.64 $156.22 $97,777.84
Apr, 2025 $285.19 $156.67 $97,621.17
May, 2025 $284.73 $157.13 $97,464.04
Jun, 2025 $284.27 $157.59 $97,306.45
Jul, 2025 $283.81 $158.05 $97,148.40
Aug, 2025 $283.35 $158.51 $96,989.89
Sep, 2025 $282.89 $158.97 $96,830.92
Oct, 2025 $282.42 $159.44 $96,671.48
Nov, 2025 $281.96 $159.90 $96,511.58
Dec, 2025 $281.49 $160.37 $96,351.21
Jan, 2026 $281.02 $160.84 $96,190.37
Feb, 2026 $280.56 $161.30 $96,029.07
Mar, 2026 $280.08 $161.78 $95,867.29
Apr, 2026 $279.61 $162.25 $95,705.05
May, 2026 $279.14 $162.72 $95,542.33
Jun, 2026 $278.67 $163.19 $95,379.13
Jul, 2026 $278.19 $163.67 $95,215.46
Aug, 2026 $277.71 $164.15 $95,051.31
Sep, 2026 $277.23 $164.63 $94,886.69
Oct, 2026 $276.75 $165.11 $94,721.58
Nov, 2026 $276.27 $165.59 $94,555.99
Dec, 2026 $275.79 $166.07 $94,389.92
Jan, 2027 $275.30 $166.56 $94,223.36
Feb, 2027 $274.82 $167.04 $94,056.32
Mar, 2027 $274.33 $167.53 $93,888.79
Apr, 2027 $273.84 $168.02 $93,720.77
May, 2027 $273.35 $168.51 $93,552.27
Jun, 2027 $272.86 $169.00 $93,383.27
Jul, 2027 $272.37 $169.49 $93,213.78
Aug, 2027 $271.87 $169.99 $93,043.79
Sep, 2027 $271.38 $170.48 $92,873.31
Oct, 2027 $270.88 $170.98 $92,702.33
Nov, 2027 $270.38 $171.48 $92,530.85
Dec, 2027 $269.88 $171.98 $92,358.87
Jan, 2028 $269.38 $172.48 $92,186.39
Feb, 2028 $268.88 $172.98 $92,013.41
Mar, 2028 $268.37 $173.49 $91,839.92
Apr, 2028 $267.87 $173.99 $91,665.93
May, 2028 $267.36 $174.50 $91,491.43
Jun, 2028 $266.85 $175.01 $91,316.42
Jul, 2028 $266.34 $175.52 $91,140.90
Aug, 2028 $265.83 $176.03 $90,964.86
Sep, 2028 $265.31 $176.55 $90,788.32
Oct, 2028 $264.80 $177.06 $90,611.26
Nov, 2028 $264.28 $177.58 $90,433.68
Dec, 2028 $263.76 $178.10 $90,255.58
Jan, 2029 $263.25 $178.61 $90,076.97
Feb, 2029 $262.72 $179.14 $89,897.83
Mar, 2029 $262.20 $179.66 $89,718.18
Apr, 2029 $261.68 $180.18 $89,537.99
May, 2029 $261.15 $180.71 $89,357.29
Jun, 2029 $260.63 $181.23 $89,176.05
Jul, 2029 $260.10 $181.76 $88,994.29
Aug, 2029 $259.57 $182.29 $88,812.00
Sep, 2029 $259.03 $182.82 $88,629.17
Oct, 2029 $258.50 $183.36 $88,445.81
Nov, 2029 $257.97 $183.89 $88,261.92
Dec, 2029 $257.43 $184.43 $88,077.49
Jan, 2030 $256.89 $184.97 $87,892.52
Feb, 2030 $256.35 $185.51 $87,707.02
Mar, 2030 $255.81 $186.05 $87,520.97
Apr, 2030 $255.27 $186.59 $87,334.38
May, 2030 $254.73 $187.13 $87,147.24
Jun, 2030 $254.18 $187.68 $86,959.56
Jul, 2030 $253.63 $188.23 $86,771.33
Aug, 2030 $253.08 $188.78 $86,582.56
Sep, 2030 $252.53 $189.33 $86,393.23
Oct, 2030 $251.98 $189.88 $86,203.35
Nov, 2030 $251.43 $190.43 $86,012.92
Dec, 2030 $250.87 $190.99 $85,821.93
Jan, 2031 $250.31 $191.55 $85,630.38
Feb, 2031 $249.76 $192.10 $85,438.28
Mar, 2031 $249.19 $192.66 $85,245.61
Apr, 2031 $248.63 $193.23 $85,052.39
May, 2031 $248.07 $193.79 $84,858.59
Jun, 2031 $247.50 $194.36 $84,664.24
Jul, 2031 $246.94 $194.92 $84,469.32
Aug, 2031 $246.37 $195.49 $84,273.83
Sep, 2031 $245.80 $196.06 $84,077.76
Oct, 2031 $245.23 $196.63 $83,881.13
Nov, 2031 $244.65 $197.21 $83,683.92
Dec, 2031 $244.08 $197.78 $83,486.14
Jan, 2032 $243.50 $198.36 $83,287.78
Feb, 2032 $242.92 $198.94 $83,088.85
Mar, 2032 $242.34 $199.52 $82,889.33
Apr, 2032 $241.76 $200.10 $82,689.23
May, 2032 $241.18 $200.68 $82,488.55
Jun, 2032 $240.59 $201.27 $82,287.28
Jul, 2032 $240.00 $201.86 $82,085.42
Aug, 2032 $239.42 $202.44 $81,882.98
Sep, 2032 $238.83 $203.03 $81,679.94
Oct, 2032 $238.23 $203.63 $81,476.32
Nov, 2032 $237.64 $204.22 $81,272.10
Dec, 2032 $237.04 $204.82 $81,067.28
Jan, 2033 $236.45 $205.41 $80,861.87
Feb, 2033 $235.85 $206.01 $80,655.85
Mar, 2033 $235.25 $206.61 $80,449.24
Apr, 2033 $234.64 $207.22 $80,242.02
May, 2033 $234.04 $207.82 $80,034.20
Jun, 2033 $233.43 $208.43 $79,825.78
Jul, 2033 $232.83 $209.03 $79,616.74
Aug, 2033 $232.22 $209.64 $79,407.10
Sep, 2033 $231.60 $210.26 $79,196.84
Oct, 2033 $230.99 $210.87 $78,985.97
Nov, 2033 $230.38 $211.48 $78,774.49
Dec, 2033 $229.76 $212.10 $78,562.39
Jan, 2034 $229.14 $212.72 $78,349.67
Feb, 2034 $228.52 $213.34 $78,136.33
Mar, 2034 $227.90 $213.96 $77,922.36
Apr, 2034 $227.27 $214.59 $77,707.78
May, 2034 $226.65 $215.21 $77,492.57
Jun, 2034 $226.02 $215.84 $77,276.73
Jul, 2034 $225.39 $216.47 $77,060.26
Aug, 2034 $224.76 $217.10 $76,843.15
Sep, 2034 $224.13 $217.73 $76,625.42
Oct, 2034 $223.49 $218.37 $76,407.05
Nov, 2034 $222.85 $219.01 $76,188.05
Dec, 2034 $222.22 $219.64 $75,968.40
Jan, 2035 $221.57 $220.29 $75,748.12
Feb, 2035 $220.93 $220.93 $75,527.19
Mar, 2035 $220.29 $221.57 $75,305.61
Apr, 2035 $219.64 $222.22 $75,083.40
May, 2035 $218.99 $222.87 $74,860.53
Jun, 2035 $218.34 $223.52 $74,637.01
Jul, 2035 $217.69 $224.17 $74,412.84
Aug, 2035 $217.04 $224.82 $74,188.02
Sep, 2035 $216.38 $225.48 $73,962.54
Oct, 2035 $215.72 $226.14 $73,736.41
Nov, 2035 $215.06 $226.80 $73,509.61
Dec, 2035 $214.40 $227.46 $73,282.15
Jan, 2036 $213.74 $228.12 $73,054.03
Feb, 2036 $213.07 $228.79 $72,825.25
Mar, 2036 $212.41 $229.45 $72,595.80
Apr, 2036 $211.74 $230.12 $72,365.67
May, 2036 $211.07 $230.79 $72,134.88
Jun, 2036 $210.39 $231.47 $71,903.41
Jul, 2036 $209.72 $232.14 $71,671.27
Aug, 2036 $209.04 $232.82 $71,438.45
Sep, 2036 $208.36 $233.50 $71,204.96
Oct, 2036 $207.68 $234.18 $70,970.78
Nov, 2036 $207.00 $234.86 $70,735.91
Dec, 2036 $206.31 $235.55 $70,500.37
Jan, 2037 $205.63 $236.23 $70,264.13
Feb, 2037 $204.94 $236.92 $70,027.21
Mar, 2037 $204.25 $237.61 $69,789.60
Apr, 2037 $203.55 $238.31 $69,551.29
May, 2037 $202.86 $239.00 $69,312.29
Jun, 2037 $202.16 $239.70 $69,072.59
Jul, 2037 $201.46 $240.40 $68,832.19
Aug, 2037 $200.76 $241.10 $68,591.09
Sep, 2037 $200.06 $241.80 $68,349.29
Oct, 2037 $199.35 $242.51 $68,106.78
Nov, 2037 $198.64 $243.22 $67,863.57
Dec, 2037 $197.94 $243.92 $67,619.64
Jan, 2038 $197.22 $244.64 $67,375.00
Feb, 2038 $196.51 $245.35 $67,129.66
Mar, 2038 $195.79 $246.07 $66,883.59
Apr, 2038 $195.08 $246.78 $66,636.81
May, 2038 $194.36 $247.50 $66,389.30
Jun, 2038 $193.64 $248.22 $66,141.08
Jul, 2038 $192.91 $248.95 $65,892.13
Aug, 2038 $192.19 $249.67 $65,642.46
Sep, 2038 $191.46 $250.40 $65,392.05
Oct, 2038 $190.73 $251.13 $65,140.92
Nov, 2038 $189.99 $251.87 $64,889.06
Dec, 2038 $189.26 $252.60 $64,636.46
Jan, 2039 $188.52 $253.34 $64,383.12
Feb, 2039 $187.78 $254.08 $64,129.04
Mar, 2039 $187.04 $254.82 $63,874.23
Apr, 2039 $186.30 $255.56 $63,618.67
May, 2039 $185.55 $256.31 $63,362.36
Jun, 2039 $184.81 $257.05 $63,105.31
Jul, 2039 $184.06 $257.80 $62,847.50
Aug, 2039 $183.31 $258.55 $62,588.95
Sep, 2039 $182.55 $259.31 $62,329.64
Oct, 2039 $181.79 $260.07 $62,069.58
Nov, 2039 $181.04 $260.82 $61,808.75
Dec, 2039 $180.28 $261.58 $61,547.17
Jan, 2040 $179.51 $262.35 $61,284.82
Feb, 2040 $178.75 $263.11 $61,021.71
Mar, 2040 $177.98 $263.88 $60,757.83
Apr, 2040 $177.21 $264.65 $60,493.18
May, 2040 $176.44 $265.42 $60,227.76
Jun, 2040 $175.66 $266.20 $59,961.56
Jul, 2040 $174.89 $266.97 $59,694.59
Aug, 2040 $174.11 $267.75 $59,426.84
Sep, 2040 $173.33 $268.53 $59,158.31
Oct, 2040 $172.55 $269.31 $58,888.99
Nov, 2040 $171.76 $270.10 $58,618.89
Dec, 2040 $170.97 $270.89 $58,348.00
Jan, 2041 $170.18 $271.68 $58,076.32
Feb, 2041 $169.39 $272.47 $57,803.85
Mar, 2041 $168.59 $273.27 $57,530.59
Apr, 2041 $167.80 $274.06 $57,256.53
May, 2041 $167.00 $274.86 $56,981.66
Jun, 2041 $166.20 $275.66 $56,706.00
Jul, 2041 $165.39 $276.47 $56,429.53
Aug, 2041 $164.59 $277.27 $56,152.26
Sep, 2041 $163.78 $278.08 $55,874.18
Oct, 2041 $162.97 $278.89 $55,595.28
Nov, 2041 $162.15 $279.71 $55,315.58
Dec, 2041 $161.34 $280.52 $55,035.05
Jan, 2042 $160.52 $281.34 $54,753.71
Feb, 2042 $159.70 $282.16 $54,471.55
Mar, 2042 $158.88 $282.98 $54,188.57
Apr, 2042 $158.05 $283.81 $53,904.76
May, 2042 $157.22 $284.64 $53,620.12
Jun, 2042 $156.39 $285.47 $53,334.65
Jul, 2042 $155.56 $286.30 $53,048.35
Aug, 2042 $154.72 $287.14 $52,761.21
Sep, 2042 $153.89 $287.97 $52,473.24
Oct, 2042 $153.05 $288.81 $52,184.43
Nov, 2042 $152.20 $289.66 $51,894.77
Dec, 2042 $151.36 $290.50 $51,604.27
Jan, 2043 $150.51 $291.35 $51,312.92
Feb, 2043 $149.66 $292.20 $51,020.73
Mar, 2043 $148.81 $293.05 $50,727.68
Apr, 2043 $147.96 $293.90 $50,433.77
May, 2043 $147.10 $294.76 $50,139.01
Jun, 2043 $146.24 $295.62 $49,843.39
Jul, 2043 $145.38 $296.48 $49,546.91
Aug, 2043 $144.51 $297.35 $49,249.56
Sep, 2043 $143.64 $298.22 $48,951.34
Oct, 2043 $142.77 $299.09 $48,652.26
Nov, 2043 $141.90 $299.96 $48,352.30
Dec, 2043 $141.03 $300.83 $48,051.47
Jan, 2044 $140.15 $301.71 $47,749.76
Feb, 2044 $139.27 $302.59 $47,447.17
Mar, 2044 $138.39 $303.47 $47,143.70
Apr, 2044 $137.50 $304.36 $46,839.34
May, 2044 $136.61 $305.25 $46,534.09
Jun, 2044 $135.72 $306.14 $46,227.96
Jul, 2044 $134.83 $307.03 $45,920.93
Aug, 2044 $133.94 $307.92 $45,613.01
Sep, 2044 $133.04 $308.82 $45,304.18
Oct, 2044 $132.14 $309.72 $44,994.46
Nov, 2044 $131.23 $310.63 $44,683.83
Dec, 2044 $130.33 $311.53 $44,372.30
Jan, 2045 $129.42 $312.44 $44,059.86
Feb, 2045 $128.51 $313.35 $43,746.51
Mar, 2045 $127.59 $314.27 $43,432.24
Apr, 2045 $126.68 $315.18 $43,117.06
May, 2045 $125.76 $316.10 $42,800.96
Jun, 2045 $124.84 $317.02 $42,483.94
Jul, 2045 $123.91 $317.95 $42,165.99
Aug, 2045 $122.98 $318.88 $41,847.11
Sep, 2045 $122.05 $319.81 $41,527.30
Oct, 2045 $121.12 $320.74 $41,206.57
Nov, 2045 $120.19 $321.67 $40,884.89
Dec, 2045 $119.25 $322.61 $40,562.28
Jan, 2046 $118.31 $323.55 $40,238.73
Feb, 2046 $117.36 $324.50 $39,914.23
Mar, 2046 $116.42 $325.44 $39,588.79
Apr, 2046 $115.47 $326.39 $39,262.39
May, 2046 $114.52 $327.34 $38,935.05
Jun, 2046 $113.56 $328.30 $38,606.75
Jul, 2046 $112.60 $329.26 $38,277.49
Aug, 2046 $111.64 $330.22 $37,947.27
Sep, 2046 $110.68 $331.18 $37,616.09
Oct, 2046 $109.71 $332.15 $37,283.95
Nov, 2046 $108.74 $333.12 $36,950.83
Dec, 2046 $107.77 $334.09 $36,616.75
Jan, 2047 $106.80 $335.06 $36,281.69
Feb, 2047 $105.82 $336.04 $35,945.65
Mar, 2047 $104.84 $337.02 $35,608.63
Apr, 2047 $103.86 $338.00 $35,270.63
May, 2047 $102.87 $338.99 $34,931.64
Jun, 2047 $101.88 $339.98 $34,591.66
Jul, 2047 $100.89 $340.97 $34,250.70
Aug, 2047 $99.90 $341.96 $33,908.73
Sep, 2047 $98.90 $342.96 $33,565.77
Oct, 2047 $97.90 $343.96 $33,221.81
Nov, 2047 $96.90 $344.96 $32,876.85
Dec, 2047 $95.89 $345.97 $32,530.88
Jan, 2048 $94.88 $346.98 $32,183.90
Feb, 2048 $93.87 $347.99 $31,835.91
Mar, 2048 $92.85 $349.01 $31,486.91
Apr, 2048 $91.84 $350.02 $31,136.89
May, 2048 $90.82 $351.04 $30,785.84
Jun, 2048 $89.79 $352.07 $30,433.77
Jul, 2048 $88.77 $353.09 $30,080.68
Aug, 2048 $87.74 $354.12 $29,726.55
Sep, 2048 $86.70 $355.16 $29,371.40
Oct, 2048 $85.67 $356.19 $29,015.20
Nov, 2048 $84.63 $357.23 $28,657.97
Dec, 2048 $83.59 $358.27 $28,299.70
Jan, 2049 $82.54 $359.32 $27,940.38
Feb, 2049 $81.49 $360.37 $27,580.01
Mar, 2049 $80.44 $361.42 $27,218.59
Apr, 2049 $79.39 $362.47 $26,856.12
May, 2049 $78.33 $363.53 $26,492.59
Jun, 2049 $77.27 $364.59 $26,128.00
Jul, 2049 $76.21 $365.65 $25,762.35
Aug, 2049 $75.14 $366.72 $25,395.63
Sep, 2049 $74.07 $367.79 $25,027.84
Oct, 2049 $73.00 $368.86 $24,658.98
Nov, 2049 $71.92 $369.94 $24,289.04
Dec, 2049 $70.84 $371.02 $23,918.02
Jan, 2050 $69.76 $372.10 $23,545.92
Feb, 2050 $68.68 $373.18 $23,172.74
Mar, 2050 $67.59 $374.27 $22,798.46
Apr, 2050 $66.50 $375.36 $22,423.10
May, 2050 $65.40 $376.46 $22,046.64
Jun, 2050 $64.30 $377.56 $21,669.08
Jul, 2050 $63.20 $378.66 $21,290.42
Aug, 2050 $62.10 $379.76 $20,910.66
Sep, 2050 $60.99 $380.87 $20,529.79
Oct, 2050 $59.88 $381.98 $20,147.81
Nov, 2050 $58.76 $383.10 $19,764.71
Dec, 2050 $57.65 $384.21 $19,380.50
Jan, 2051 $56.53 $385.33 $18,995.17
Feb, 2051 $55.40 $386.46 $18,608.71
Mar, 2051 $54.28 $387.58 $18,221.13
Apr, 2051 $53.14 $388.72 $17,832.41
May, 2051 $52.01 $389.85 $17,442.56
Jun, 2051 $50.87 $390.99 $17,051.58
Jul, 2051 $49.73 $392.13 $16,659.45
Aug, 2051 $48.59 $393.27 $16,266.18
Sep, 2051 $47.44 $394.42 $15,871.76
Oct, 2051 $46.29 $395.57 $15,476.20
Nov, 2051 $45.14 $396.72 $15,079.47
Dec, 2051 $43.98 $397.88 $14,681.60
Jan, 2052 $42.82 $399.04 $14,282.56
Feb, 2052 $41.66 $400.20 $13,882.36
Mar, 2052 $40.49 $401.37 $13,480.99
Apr, 2052 $39.32 $402.54 $13,078.45
May, 2052 $38.15 $403.71 $12,674.73
Jun, 2052 $36.97 $404.89 $12,269.84
Jul, 2052 $35.79 $406.07 $11,863.77
Aug, 2052 $34.60 $407.26 $11,456.51
Sep, 2052 $33.41 $408.45 $11,048.06
Oct, 2052 $32.22 $409.64 $10,638.43
Nov, 2052 $31.03 $410.83 $10,227.60
Dec, 2052 $29.83 $412.03 $9,815.57
Jan, 2053 $28.63 $413.23 $9,402.33
Feb, 2053 $27.42 $414.44 $8,987.90
Mar, 2053 $26.21 $415.65 $8,572.25
Apr, 2053 $25.00 $416.86 $8,155.40
May, 2053 $23.79 $418.07 $7,737.32
Jun, 2053 $22.57 $419.29 $7,318.03
Jul, 2053 $21.34 $420.52 $6,897.51
Aug, 2053 $20.12 $421.74 $6,475.77
Sep, 2053 $18.89 $422.97 $6,052.80
Oct, 2053 $17.65 $424.21 $5,628.59
Nov, 2053 $16.42 $425.44 $5,203.15
Dec, 2053 $15.18 $426.68 $4,776.47
Jan, 2054 $13.93 $427.93 $4,348.54
Feb, 2054 $12.68 $429.18 $3,919.36
Mar, 2054 $11.43 $430.43 $3,488.93
Apr, 2054 $10.18 $431.68 $3,057.25
May, 2054 $8.92 $432.94 $2,624.31
Jun, 2054 $7.65 $434.21 $2,190.10
Jul, 2054 $6.39 $435.47 $1,754.63
Aug, 2054 $5.12 $436.74 $1,317.88
Sep, 2054 $3.84 $438.02 $879.87
Oct, 2054 $2.57 $439.29 $440.57
Nov, 2054 $1.29 $440.57 $0.00

Your mortgage payment information

... ...
  • Interest
  • Principal
  • ...Balance
2024
2029
2034
2039
2044
2049
2054

Mortgage Payment Calculator

Select
$
$
$
$
$
%
Extra Payment, Loan Types and Points
$
Select
Select
Select
Select