$25,000 Mortgage

How much would the mortgage payment be on a $25K house?

Assuming you have a 20% down payment ($5,000), your total mortgage on a $25,000 home would be $20,000. For a 30-year fixed mortgage with a 3.5% interest rate, you would be looking at a $90 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

$20,000

Mortgage amount
Monthly mortgage payment

$90

Monthly mortgage payment
Total interest paid

$12,331

Total interest paid
Payoff date

Jun, 2051

Payoff date

Amortization schedule

Year Interest Principal Balance
2021 $348.62 $190.24 $19,809.76
2022 $687.12 $390.59 $19,419.17
2023 $673.22 $404.48 $19,014.69
2024 $658.84 $418.87 $18,595.82
2025 $643.94 $433.77 $18,162.05
2026 $628.51 $449.20 $17,712.85
2027 $612.53 $465.17 $17,247.68
2028 $595.99 $481.72 $16,765.96
2029 $578.86 $498.85 $16,267.11
2030 $561.11 $516.59 $15,750.52
2031 $542.74 $534.97 $15,215.55
2032 $523.71 $553.99 $14,661.56
2033 $504.01 $573.70 $14,087.86
2034 $483.60 $594.10 $13,493.76
2035 $462.47 $615.23 $12,878.53
2036 $440.59 $637.11 $12,241.41
2037 $417.93 $659.77 $11,581.64
2038 $394.47 $683.24 $10,898.40
2039 $370.17 $707.54 $10,190.86
2040 $345.00 $732.71 $9,458.15
2041 $318.94 $758.77 $8,699.38
2042 $291.95 $785.75 $7,913.63
2043 $264.01 $813.70 $7,099.93
2044 $235.07 $842.64 $6,257.28
2045 $205.10 $872.61 $5,384.67
2046 $174.06 $903.65 $4,481.02
2047 $141.92 $935.79 $3,545.24
2048 $108.64 $969.07 $2,576.16
2049 $74.17 $1,003.54 $1,572.63
2050 $38.48 $1,039.23 $533.40
2051 $5.46 $533.40 $0.00
Month Interest Principal Balance
Jul, 2021 $58.33 $31.48 $19,968.52
Aug, 2021 $58.24 $31.57 $19,936.96
Sep, 2021 $58.15 $31.66 $19,905.30
Oct, 2021 $58.06 $31.75 $19,873.55
Nov, 2021 $57.96 $31.84 $19,841.70
Dec, 2021 $57.87 $31.94 $19,809.76
Jan, 2022 $57.78 $32.03 $19,777.73
Feb, 2022 $57.69 $32.12 $19,745.61
Mar, 2022 $57.59 $32.22 $19,713.39
Apr, 2022 $57.50 $32.31 $19,681.08
May, 2022 $57.40 $32.41 $19,648.67
Jun, 2022 $57.31 $32.50 $19,616.17
Jul, 2022 $57.21 $32.60 $19,583.58
Aug, 2022 $57.12 $32.69 $19,550.89
Sep, 2022 $57.02 $32.79 $19,518.10
Oct, 2022 $56.93 $32.88 $19,485.22
Nov, 2022 $56.83 $32.98 $19,452.25
Dec, 2022 $56.74 $33.07 $19,419.17
Jan, 2023 $56.64 $33.17 $19,386.00
Feb, 2023 $56.54 $33.27 $19,352.74
Mar, 2023 $56.45 $33.36 $19,319.37
Apr, 2023 $56.35 $33.46 $19,285.91
May, 2023 $56.25 $33.56 $19,252.35
Jun, 2023 $56.15 $33.66 $19,218.70
Jul, 2023 $56.05 $33.75 $19,184.94
Aug, 2023 $55.96 $33.85 $19,151.09
Sep, 2023 $55.86 $33.95 $19,117.14
Oct, 2023 $55.76 $34.05 $19,083.09
Nov, 2023 $55.66 $34.15 $19,048.94
Dec, 2023 $55.56 $34.25 $19,014.69
Jan, 2024 $55.46 $34.35 $18,980.34
Feb, 2024 $55.36 $34.45 $18,945.89
Mar, 2024 $55.26 $34.55 $18,911.34
Apr, 2024 $55.16 $34.65 $18,876.69
May, 2024 $55.06 $34.75 $18,841.94
Jun, 2024 $54.96 $34.85 $18,807.08
Jul, 2024 $54.85 $34.95 $18,772.13
Aug, 2024 $54.75 $35.06 $18,737.07
Sep, 2024 $54.65 $35.16 $18,701.91
Oct, 2024 $54.55 $35.26 $18,666.65
Nov, 2024 $54.44 $35.36 $18,631.29
Dec, 2024 $54.34 $35.47 $18,595.82
Jan, 2025 $54.24 $35.57 $18,560.25
Feb, 2025 $54.13 $35.67 $18,524.57
Mar, 2025 $54.03 $35.78 $18,488.79
Apr, 2025 $53.93 $35.88 $18,452.91
May, 2025 $53.82 $35.99 $18,416.92
Jun, 2025 $53.72 $36.09 $18,380.83
Jul, 2025 $53.61 $36.20 $18,344.63
Aug, 2025 $53.51 $36.30 $18,308.33
Sep, 2025 $53.40 $36.41 $18,271.92
Oct, 2025 $53.29 $36.52 $18,235.40
Nov, 2025 $53.19 $36.62 $18,198.78
Dec, 2025 $53.08 $36.73 $18,162.05
Jan, 2026 $52.97 $36.84 $18,125.21
Feb, 2026 $52.87 $36.94 $18,088.27
Mar, 2026 $52.76 $37.05 $18,051.22
Apr, 2026 $52.65 $37.16 $18,014.06
May, 2026 $52.54 $37.27 $17,976.79
Jun, 2026 $52.43 $37.38 $17,939.41
Jul, 2026 $52.32 $37.49 $17,901.93
Aug, 2026 $52.21 $37.59 $17,864.33
Sep, 2026 $52.10 $37.70 $17,826.63
Oct, 2026 $51.99 $37.81 $17,788.81
Nov, 2026 $51.88 $37.92 $17,750.89
Dec, 2026 $51.77 $38.04 $17,712.85
Jan, 2027 $51.66 $38.15 $17,674.71
Feb, 2027 $51.55 $38.26 $17,636.45
Mar, 2027 $51.44 $38.37 $17,598.08
Apr, 2027 $51.33 $38.48 $17,559.60
May, 2027 $51.22 $38.59 $17,521.01
Jun, 2027 $51.10 $38.71 $17,482.30
Jul, 2027 $50.99 $38.82 $17,443.48
Aug, 2027 $50.88 $38.93 $17,404.55
Sep, 2027 $50.76 $39.05 $17,365.50
Oct, 2027 $50.65 $39.16 $17,326.34
Nov, 2027 $50.54 $39.27 $17,287.07
Dec, 2027 $50.42 $39.39 $17,247.68
Jan, 2028 $50.31 $39.50 $17,208.18
Feb, 2028 $50.19 $39.62 $17,168.56
Mar, 2028 $50.07 $39.73 $17,128.83
Apr, 2028 $49.96 $39.85 $17,088.98
May, 2028 $49.84 $39.97 $17,049.01
Jun, 2028 $49.73 $40.08 $17,008.93
Jul, 2028 $49.61 $40.20 $16,968.73
Aug, 2028 $49.49 $40.32 $16,928.41
Sep, 2028 $49.37 $40.43 $16,887.98
Oct, 2028 $49.26 $40.55 $16,847.42
Nov, 2028 $49.14 $40.67 $16,806.75
Dec, 2028 $49.02 $40.79 $16,765.96
Jan, 2029 $48.90 $40.91 $16,725.06
Feb, 2029 $48.78 $41.03 $16,684.03
Mar, 2029 $48.66 $41.15 $16,642.88
Apr, 2029 $48.54 $41.27 $16,601.61
May, 2029 $48.42 $41.39 $16,560.23
Jun, 2029 $48.30 $41.51 $16,518.72
Jul, 2029 $48.18 $41.63 $16,477.09
Aug, 2029 $48.06 $41.75 $16,435.34
Sep, 2029 $47.94 $41.87 $16,393.47
Oct, 2029 $47.81 $41.99 $16,351.47
Nov, 2029 $47.69 $42.12 $16,309.35
Dec, 2029 $47.57 $42.24 $16,267.11
Jan, 2030 $47.45 $42.36 $16,224.75
Feb, 2030 $47.32 $42.49 $16,182.26
Mar, 2030 $47.20 $42.61 $16,139.65
Apr, 2030 $47.07 $42.73 $16,096.92
May, 2030 $46.95 $42.86 $16,054.06
Jun, 2030 $46.82 $42.98 $16,011.07
Jul, 2030 $46.70 $43.11 $15,967.96
Aug, 2030 $46.57 $43.24 $15,924.73
Sep, 2030 $46.45 $43.36 $15,881.37
Oct, 2030 $46.32 $43.49 $15,837.88
Nov, 2030 $46.19 $43.62 $15,794.26
Dec, 2030 $46.07 $43.74 $15,750.52
Jan, 2031 $45.94 $43.87 $15,706.65
Feb, 2031 $45.81 $44.00 $15,662.65
Mar, 2031 $45.68 $44.13 $15,618.53
Apr, 2031 $45.55 $44.25 $15,574.27
May, 2031 $45.42 $44.38 $15,529.89
Jun, 2031 $45.30 $44.51 $15,485.38
Jul, 2031 $45.17 $44.64 $15,440.73
Aug, 2031 $45.04 $44.77 $15,395.96
Sep, 2031 $44.90 $44.90 $15,351.05
Oct, 2031 $44.77 $45.04 $15,306.02
Nov, 2031 $44.64 $45.17 $15,260.85
Dec, 2031 $44.51 $45.30 $15,215.55
Jan, 2032 $44.38 $45.43 $15,170.12
Feb, 2032 $44.25 $45.56 $15,124.56
Mar, 2032 $44.11 $45.70 $15,078.87
Apr, 2032 $43.98 $45.83 $15,033.04
May, 2032 $43.85 $45.96 $14,987.07
Jun, 2032 $43.71 $46.10 $14,940.98
Jul, 2032 $43.58 $46.23 $14,894.75
Aug, 2032 $43.44 $46.37 $14,848.38
Sep, 2032 $43.31 $46.50 $14,801.88
Oct, 2032 $43.17 $46.64 $14,755.24
Nov, 2032 $43.04 $46.77 $14,708.47
Dec, 2032 $42.90 $46.91 $14,661.56
Jan, 2033 $42.76 $47.05 $14,614.51
Feb, 2033 $42.63 $47.18 $14,567.33
Mar, 2033 $42.49 $47.32 $14,520.01
Apr, 2033 $42.35 $47.46 $14,472.55
May, 2033 $42.21 $47.60 $14,424.95
Jun, 2033 $42.07 $47.74 $14,377.22
Jul, 2033 $41.93 $47.88 $14,329.34
Aug, 2033 $41.79 $48.02 $14,281.33
Sep, 2033 $41.65 $48.16 $14,233.17
Oct, 2033 $41.51 $48.30 $14,184.88
Nov, 2033 $41.37 $48.44 $14,136.44
Dec, 2033 $41.23 $48.58 $14,087.86
Jan, 2034 $41.09 $48.72 $14,039.14
Feb, 2034 $40.95 $48.86 $13,990.28
Mar, 2034 $40.80 $49.00 $13,941.28
Apr, 2034 $40.66 $49.15 $13,892.13
May, 2034 $40.52 $49.29 $13,842.84
Jun, 2034 $40.37 $49.43 $13,793.41
Jul, 2034 $40.23 $49.58 $13,743.83
Aug, 2034 $40.09 $49.72 $13,694.11
Sep, 2034 $39.94 $49.87 $13,644.24
Oct, 2034 $39.80 $50.01 $13,594.23
Nov, 2034 $39.65 $50.16 $13,544.07
Dec, 2034 $39.50 $50.31 $13,493.76
Jan, 2035 $39.36 $50.45 $13,443.31
Feb, 2035 $39.21 $50.60 $13,392.71
Mar, 2035 $39.06 $50.75 $13,341.96
Apr, 2035 $38.91 $50.89 $13,291.07
May, 2035 $38.77 $51.04 $13,240.02
Jun, 2035 $38.62 $51.19 $13,188.83
Jul, 2035 $38.47 $51.34 $13,137.49
Aug, 2035 $38.32 $51.49 $13,086.00
Sep, 2035 $38.17 $51.64 $13,034.36
Oct, 2035 $38.02 $51.79 $12,982.57
Nov, 2035 $37.87 $51.94 $12,930.62
Dec, 2035 $37.71 $52.09 $12,878.53
Jan, 2036 $37.56 $52.25 $12,826.28
Feb, 2036 $37.41 $52.40 $12,773.88
Mar, 2036 $37.26 $52.55 $12,721.33
Apr, 2036 $37.10 $52.71 $12,668.63
May, 2036 $36.95 $52.86 $12,615.77
Jun, 2036 $36.80 $53.01 $12,562.75
Jul, 2036 $36.64 $53.17 $12,509.59
Aug, 2036 $36.49 $53.32 $12,456.26
Sep, 2036 $36.33 $53.48 $12,402.79
Oct, 2036 $36.17 $53.63 $12,349.15
Nov, 2036 $36.02 $53.79 $12,295.36
Dec, 2036 $35.86 $53.95 $12,241.41
Jan, 2037 $35.70 $54.10 $12,187.31
Feb, 2037 $35.55 $54.26 $12,133.05
Mar, 2037 $35.39 $54.42 $12,078.63
Apr, 2037 $35.23 $54.58 $12,024.05
May, 2037 $35.07 $54.74 $11,969.31
Jun, 2037 $34.91 $54.90 $11,914.41
Jul, 2037 $34.75 $55.06 $11,859.35
Aug, 2037 $34.59 $55.22 $11,804.13
Sep, 2037 $34.43 $55.38 $11,748.75
Oct, 2037 $34.27 $55.54 $11,693.21
Nov, 2037 $34.11 $55.70 $11,637.51
Dec, 2037 $33.94 $55.87 $11,581.64
Jan, 2038 $33.78 $56.03 $11,525.61
Feb, 2038 $33.62 $56.19 $11,469.42
Mar, 2038 $33.45 $56.36 $11,413.06
Apr, 2038 $33.29 $56.52 $11,356.54
May, 2038 $33.12 $56.69 $11,299.85
Jun, 2038 $32.96 $56.85 $11,243.00
Jul, 2038 $32.79 $57.02 $11,185.99
Aug, 2038 $32.63 $57.18 $11,128.80
Sep, 2038 $32.46 $57.35 $11,071.45
Oct, 2038 $32.29 $57.52 $11,013.94
Nov, 2038 $32.12 $57.68 $10,956.25
Dec, 2038 $31.96 $57.85 $10,898.40
Jan, 2039 $31.79 $58.02 $10,840.38
Feb, 2039 $31.62 $58.19 $10,782.18
Mar, 2039 $31.45 $58.36 $10,723.82
Apr, 2039 $31.28 $58.53 $10,665.29
May, 2039 $31.11 $58.70 $10,606.59
Jun, 2039 $30.94 $58.87 $10,547.72
Jul, 2039 $30.76 $59.04 $10,488.67
Aug, 2039 $30.59 $59.22 $10,429.46
Sep, 2039 $30.42 $59.39 $10,370.07
Oct, 2039 $30.25 $59.56 $10,310.50
Nov, 2039 $30.07 $59.74 $10,250.77
Dec, 2039 $29.90 $59.91 $10,190.86
Jan, 2040 $29.72 $60.09 $10,130.77
Feb, 2040 $29.55 $60.26 $10,070.51
Mar, 2040 $29.37 $60.44 $10,010.07
Apr, 2040 $29.20 $60.61 $9,949.46
May, 2040 $29.02 $60.79 $9,888.67
Jun, 2040 $28.84 $60.97 $9,827.70
Jul, 2040 $28.66 $61.14 $9,766.56
Aug, 2040 $28.49 $61.32 $9,705.24
Sep, 2040 $28.31 $61.50 $9,643.73
Oct, 2040 $28.13 $61.68 $9,582.05
Nov, 2040 $27.95 $61.86 $9,520.19
Dec, 2040 $27.77 $62.04 $9,458.15
Jan, 2041 $27.59 $62.22 $9,395.93
Feb, 2041 $27.40 $62.40 $9,333.52
Mar, 2041 $27.22 $62.59 $9,270.94
Apr, 2041 $27.04 $62.77 $9,208.17
May, 2041 $26.86 $62.95 $9,145.22
Jun, 2041 $26.67 $63.14 $9,082.08
Jul, 2041 $26.49 $63.32 $9,018.76
Aug, 2041 $26.30 $63.50 $8,955.26
Sep, 2041 $26.12 $63.69 $8,891.57
Oct, 2041 $25.93 $63.88 $8,827.69
Nov, 2041 $25.75 $64.06 $8,763.63
Dec, 2041 $25.56 $64.25 $8,699.38
Jan, 2042 $25.37 $64.44 $8,634.95
Feb, 2042 $25.19 $64.62 $8,570.32
Mar, 2042 $25.00 $64.81 $8,505.51
Apr, 2042 $24.81 $65.00 $8,440.51
May, 2042 $24.62 $65.19 $8,375.32
Jun, 2042 $24.43 $65.38 $8,309.94
Jul, 2042 $24.24 $65.57 $8,244.37
Aug, 2042 $24.05 $65.76 $8,178.60
Sep, 2042 $23.85 $65.95 $8,112.65
Oct, 2042 $23.66 $66.15 $8,046.50
Nov, 2042 $23.47 $66.34 $7,980.16
Dec, 2042 $23.28 $66.53 $7,913.63
Jan, 2043 $23.08 $66.73 $7,846.90
Feb, 2043 $22.89 $66.92 $7,779.98
Mar, 2043 $22.69 $67.12 $7,712.86
Apr, 2043 $22.50 $67.31 $7,645.55
May, 2043 $22.30 $67.51 $7,578.04
Jun, 2043 $22.10 $67.71 $7,510.33
Jul, 2043 $21.91 $67.90 $7,442.43
Aug, 2043 $21.71 $68.10 $7,374.33
Sep, 2043 $21.51 $68.30 $7,306.03
Oct, 2043 $21.31 $68.50 $7,237.53
Nov, 2043 $21.11 $68.70 $7,168.83
Dec, 2043 $20.91 $68.90 $7,099.93
Jan, 2044 $20.71 $69.10 $7,030.83
Feb, 2044 $20.51 $69.30 $6,961.52
Mar, 2044 $20.30 $69.50 $6,892.02
Apr, 2044 $20.10 $69.71 $6,822.31
May, 2044 $19.90 $69.91 $6,752.40
Jun, 2044 $19.69 $70.11 $6,682.29
Jul, 2044 $19.49 $70.32 $6,611.97
Aug, 2044 $19.28 $70.52 $6,541.44
Sep, 2044 $19.08 $70.73 $6,470.71
Oct, 2044 $18.87 $70.94 $6,399.78
Nov, 2044 $18.67 $71.14 $6,328.64
Dec, 2044 $18.46 $71.35 $6,257.28
Jan, 2045 $18.25 $71.56 $6,185.73
Feb, 2045 $18.04 $71.77 $6,113.96
Mar, 2045 $17.83 $71.98 $6,041.98
Apr, 2045 $17.62 $72.19 $5,969.80
May, 2045 $17.41 $72.40 $5,897.40
Jun, 2045 $17.20 $72.61 $5,824.79
Jul, 2045 $16.99 $72.82 $5,751.97
Aug, 2045 $16.78 $73.03 $5,678.94
Sep, 2045 $16.56 $73.25 $5,605.69
Oct, 2045 $16.35 $73.46 $5,532.23
Nov, 2045 $16.14 $73.67 $5,458.56
Dec, 2045 $15.92 $73.89 $5,384.67
Jan, 2046 $15.71 $74.10 $5,310.57
Feb, 2046 $15.49 $74.32 $5,236.25
Mar, 2046 $15.27 $74.54 $5,161.71
Apr, 2046 $15.05 $74.75 $5,086.96
May, 2046 $14.84 $74.97 $5,011.99
Jun, 2046 $14.62 $75.19 $4,936.80
Jul, 2046 $14.40 $75.41 $4,861.39
Aug, 2046 $14.18 $75.63 $4,785.76
Sep, 2046 $13.96 $75.85 $4,709.91
Oct, 2046 $13.74 $76.07 $4,633.83
Nov, 2046 $13.52 $76.29 $4,557.54
Dec, 2046 $13.29 $76.52 $4,481.02
Jan, 2047 $13.07 $76.74 $4,404.29
Feb, 2047 $12.85 $76.96 $4,327.32
Mar, 2047 $12.62 $77.19 $4,250.13
Apr, 2047 $12.40 $77.41 $4,172.72
May, 2047 $12.17 $77.64 $4,095.08
Jun, 2047 $11.94 $77.86 $4,017.22
Jul, 2047 $11.72 $78.09 $3,939.13
Aug, 2047 $11.49 $78.32 $3,860.81
Sep, 2047 $11.26 $78.55 $3,782.26
Oct, 2047 $11.03 $78.78 $3,703.48
Nov, 2047 $10.80 $79.01 $3,624.47
Dec, 2047 $10.57 $79.24 $3,545.24
Jan, 2048 $10.34 $79.47 $3,465.77
Feb, 2048 $10.11 $79.70 $3,386.07
Mar, 2048 $9.88 $79.93 $3,306.13
Apr, 2048 $9.64 $80.17 $3,225.97
May, 2048 $9.41 $80.40 $3,145.57
Jun, 2048 $9.17 $80.63 $3,064.93
Jul, 2048 $8.94 $80.87 $2,984.06
Aug, 2048 $8.70 $81.11 $2,902.96
Sep, 2048 $8.47 $81.34 $2,821.62
Oct, 2048 $8.23 $81.58 $2,740.04
Nov, 2048 $7.99 $81.82 $2,658.22
Dec, 2048 $7.75 $82.06 $2,576.16
Jan, 2049 $7.51 $82.30 $2,493.87
Feb, 2049 $7.27 $82.54 $2,411.33
Mar, 2049 $7.03 $82.78 $2,328.56
Apr, 2049 $6.79 $83.02 $2,245.54
May, 2049 $6.55 $83.26 $2,162.28
Jun, 2049 $6.31 $83.50 $2,078.78
Jul, 2049 $6.06 $83.75 $1,995.03
Aug, 2049 $5.82 $83.99 $1,911.04
Sep, 2049 $5.57 $84.24 $1,826.81
Oct, 2049 $5.33 $84.48 $1,742.33
Nov, 2049 $5.08 $84.73 $1,657.60
Dec, 2049 $4.83 $84.97 $1,572.63
Jan, 2050 $4.59 $85.22 $1,487.40
Feb, 2050 $4.34 $85.47 $1,401.93
Mar, 2050 $4.09 $85.72 $1,316.21
Apr, 2050 $3.84 $85.97 $1,230.24
May, 2050 $3.59 $86.22 $1,144.02
Jun, 2050 $3.34 $86.47 $1,057.55
Jul, 2050 $3.08 $86.72 $970.83
Aug, 2050 $2.83 $86.98 $883.85
Sep, 2050 $2.58 $87.23 $796.62
Oct, 2050 $2.32 $87.49 $709.13
Nov, 2050 $2.07 $87.74 $621.39
Dec, 2050 $1.81 $88.00 $533.40
Jan, 2051 $1.56 $88.25 $445.14
Feb, 2051 $1.30 $88.51 $356.63
Mar, 2051 $1.04 $88.77 $267.86
Apr, 2051 $0.78 $89.03 $178.84
May, 2051 $0.52 $89.29 $89.55
Jun, 2051 $0.26 $89.55 $0.00

Your mortgage payment information

... ...
  • Interest
  • Principal
  • ...Balance
2021
2026
2031
2036
2041
2046
2051

Mortgage Payment Calculator

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