$29,000 Mortgage

How much would the mortgage payment be on a $29K house?

Assuming you have a 20% down payment ($5,800), your total mortgage on a $29,000 home would be $23,200. For a 30-year fixed mortgage with a 3.5% interest rate, you would be looking at a $104 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

$23,200

Mortgage amount
Monthly mortgage payment

$104

Monthly mortgage payment
Total interest paid

$14,304

Total interest paid
Payoff date

Jul, 2051

Payoff date

Amortization schedule

Year Interest Principal Balance
2021 $337.27 $183.63 $23,016.37
2022 $798.37 $451.77 $22,564.60
2023 $782.30 $467.84 $22,096.77
2024 $765.66 $484.48 $21,612.29
2025 $748.43 $501.71 $21,110.58
2026 $730.59 $519.55 $20,591.03
2027 $712.11 $538.03 $20,053.00
2028 $692.97 $557.17 $19,495.83
2029 $673.16 $576.98 $18,918.85
2030 $652.64 $597.51 $18,321.35
2031 $631.38 $618.76 $17,702.59
2032 $609.38 $640.76 $17,061.83
2033 $586.59 $663.55 $16,398.27
2034 $562.99 $687.15 $15,711.12
2035 $538.55 $711.59 $14,999.52
2036 $513.24 $736.90 $14,262.62
2037 $487.03 $763.11 $13,499.51
2038 $459.89 $790.25 $12,709.25
2039 $431.78 $818.36 $11,890.89
2040 $402.67 $847.47 $11,043.42
2041 $372.53 $877.61 $10,165.81
2042 $341.32 $908.82 $9,256.99
2043 $308.99 $941.15 $8,315.84
2044 $275.52 $974.62 $7,341.22
2045 $240.85 $1,009.29 $6,331.93
2046 $204.96 $1,045.18 $5,286.75
2047 $167.78 $1,082.36 $4,204.39
2048 $129.29 $1,120.85 $3,083.54
2049 $89.42 $1,160.72 $1,922.82
2050 $48.14 $1,202.00 $720.81
2051 $8.43 $720.81 $0.00
Month Interest Principal Balance
Aug, 2021 $67.67 $36.51 $23,163.49
Sep, 2021 $67.56 $36.62 $23,126.87
Oct, 2021 $67.45 $36.72 $23,090.15
Nov, 2021 $67.35 $36.83 $23,053.31
Dec, 2021 $67.24 $36.94 $23,016.37
Jan, 2022 $67.13 $37.05 $22,979.33
Feb, 2022 $67.02 $37.16 $22,942.17
Mar, 2022 $66.91 $37.26 $22,904.91
Apr, 2022 $66.81 $37.37 $22,867.53
May, 2022 $66.70 $37.48 $22,830.05
Jun, 2022 $66.59 $37.59 $22,792.46
Jul, 2022 $66.48 $37.70 $22,754.76
Aug, 2022 $66.37 $37.81 $22,716.95
Sep, 2022 $66.26 $37.92 $22,679.03
Oct, 2022 $66.15 $38.03 $22,641.00
Nov, 2022 $66.04 $38.14 $22,602.86
Dec, 2022 $65.93 $38.25 $22,564.60
Jan, 2023 $65.81 $38.36 $22,526.24
Feb, 2023 $65.70 $38.48 $22,487.76
Mar, 2023 $65.59 $38.59 $22,449.17
Apr, 2023 $65.48 $38.70 $22,410.47
May, 2023 $65.36 $38.81 $22,371.66
Jun, 2023 $65.25 $38.93 $22,332.73
Jul, 2023 $65.14 $39.04 $22,293.69
Aug, 2023 $65.02 $39.16 $22,254.53
Sep, 2023 $64.91 $39.27 $22,215.26
Oct, 2023 $64.79 $39.38 $22,175.88
Nov, 2023 $64.68 $39.50 $22,136.38
Dec, 2023 $64.56 $39.61 $22,096.77
Jan, 2024 $64.45 $39.73 $22,057.04
Feb, 2024 $64.33 $39.85 $22,017.19
Mar, 2024 $64.22 $39.96 $21,977.23
Apr, 2024 $64.10 $40.08 $21,937.15
May, 2024 $63.98 $40.20 $21,896.96
Jun, 2024 $63.87 $40.31 $21,856.65
Jul, 2024 $63.75 $40.43 $21,816.22
Aug, 2024 $63.63 $40.55 $21,775.67
Sep, 2024 $63.51 $40.67 $21,735.00
Oct, 2024 $63.39 $40.78 $21,694.22
Nov, 2024 $63.27 $40.90 $21,653.31
Dec, 2024 $63.16 $41.02 $21,612.29
Jan, 2025 $63.04 $41.14 $21,571.15
Feb, 2025 $62.92 $41.26 $21,529.89
Mar, 2025 $62.80 $41.38 $21,488.50
Apr, 2025 $62.67 $41.50 $21,447.00
May, 2025 $62.55 $41.62 $21,405.38
Jun, 2025 $62.43 $41.75 $21,363.63
Jul, 2025 $62.31 $41.87 $21,321.76
Aug, 2025 $62.19 $41.99 $21,279.77
Sep, 2025 $62.07 $42.11 $21,237.66
Oct, 2025 $61.94 $42.24 $21,195.42
Nov, 2025 $61.82 $42.36 $21,153.07
Dec, 2025 $61.70 $42.48 $21,110.58
Jan, 2026 $61.57 $42.61 $21,067.98
Feb, 2026 $61.45 $42.73 $21,025.25
Mar, 2026 $61.32 $42.85 $20,982.39
Apr, 2026 $61.20 $42.98 $20,939.41
May, 2026 $61.07 $43.11 $20,896.31
Jun, 2026 $60.95 $43.23 $20,853.08
Jul, 2026 $60.82 $43.36 $20,809.72
Aug, 2026 $60.70 $43.48 $20,766.24
Sep, 2026 $60.57 $43.61 $20,722.63
Oct, 2026 $60.44 $43.74 $20,678.89
Nov, 2026 $60.31 $43.86 $20,635.03
Dec, 2026 $60.19 $43.99 $20,591.03
Jan, 2027 $60.06 $44.12 $20,546.91
Feb, 2027 $59.93 $44.25 $20,502.66
Mar, 2027 $59.80 $44.38 $20,458.28
Apr, 2027 $59.67 $44.51 $20,413.77
May, 2027 $59.54 $44.64 $20,369.14
Jun, 2027 $59.41 $44.77 $20,324.37
Jul, 2027 $59.28 $44.90 $20,279.47
Aug, 2027 $59.15 $45.03 $20,234.44
Sep, 2027 $59.02 $45.16 $20,189.28
Oct, 2027 $58.89 $45.29 $20,143.98
Nov, 2027 $58.75 $45.43 $20,098.56
Dec, 2027 $58.62 $45.56 $20,053.00
Jan, 2028 $58.49 $45.69 $20,007.31
Feb, 2028 $58.35 $45.82 $19,961.49
Mar, 2028 $58.22 $45.96 $19,915.53
Apr, 2028 $58.09 $46.09 $19,869.44
May, 2028 $57.95 $46.23 $19,823.21
Jun, 2028 $57.82 $46.36 $19,776.85
Jul, 2028 $57.68 $46.50 $19,730.36
Aug, 2028 $57.55 $46.63 $19,683.72
Sep, 2028 $57.41 $46.77 $19,636.96
Oct, 2028 $57.27 $46.90 $19,590.05
Nov, 2028 $57.14 $47.04 $19,543.01
Dec, 2028 $57.00 $47.18 $19,495.83
Jan, 2029 $56.86 $47.32 $19,448.52
Feb, 2029 $56.72 $47.45 $19,401.07
Mar, 2029 $56.59 $47.59 $19,353.47
Apr, 2029 $56.45 $47.73 $19,305.74
May, 2029 $56.31 $47.87 $19,257.87
Jun, 2029 $56.17 $48.01 $19,209.86
Jul, 2029 $56.03 $48.15 $19,161.71
Aug, 2029 $55.89 $48.29 $19,113.42
Sep, 2029 $55.75 $48.43 $19,064.99
Oct, 2029 $55.61 $48.57 $19,016.42
Nov, 2029 $55.46 $48.71 $18,967.71
Dec, 2029 $55.32 $48.86 $18,918.85
Jan, 2030 $55.18 $49.00 $18,869.85
Feb, 2030 $55.04 $49.14 $18,820.71
Mar, 2030 $54.89 $49.28 $18,771.43
Apr, 2030 $54.75 $49.43 $18,722.00
May, 2030 $54.61 $49.57 $18,672.43
Jun, 2030 $54.46 $49.72 $18,622.71
Jul, 2030 $54.32 $49.86 $18,572.85
Aug, 2030 $54.17 $50.01 $18,522.84
Sep, 2030 $54.02 $50.15 $18,472.69
Oct, 2030 $53.88 $50.30 $18,422.39
Nov, 2030 $53.73 $50.45 $18,371.94
Dec, 2030 $53.58 $50.59 $18,321.35
Jan, 2031 $53.44 $50.74 $18,270.60
Feb, 2031 $53.29 $50.89 $18,219.72
Mar, 2031 $53.14 $51.04 $18,168.68
Apr, 2031 $52.99 $51.19 $18,117.49
May, 2031 $52.84 $51.34 $18,066.16
Jun, 2031 $52.69 $51.49 $18,014.67
Jul, 2031 $52.54 $51.64 $17,963.04
Aug, 2031 $52.39 $51.79 $17,911.25
Sep, 2031 $52.24 $51.94 $17,859.31
Oct, 2031 $52.09 $52.09 $17,807.22
Nov, 2031 $51.94 $52.24 $17,754.98
Dec, 2031 $51.79 $52.39 $17,702.59
Jan, 2032 $51.63 $52.55 $17,650.04
Feb, 2032 $51.48 $52.70 $17,597.34
Mar, 2032 $51.33 $52.85 $17,544.49
Apr, 2032 $51.17 $53.01 $17,491.48
May, 2032 $51.02 $53.16 $17,438.32
Jun, 2032 $50.86 $53.32 $17,385.01
Jul, 2032 $50.71 $53.47 $17,331.53
Aug, 2032 $50.55 $53.63 $17,277.91
Sep, 2032 $50.39 $53.78 $17,224.12
Oct, 2032 $50.24 $53.94 $17,170.18
Nov, 2032 $50.08 $54.10 $17,116.08
Dec, 2032 $49.92 $54.26 $17,061.83
Jan, 2033 $49.76 $54.41 $17,007.41
Feb, 2033 $49.60 $54.57 $16,952.84
Mar, 2033 $49.45 $54.73 $16,898.10
Apr, 2033 $49.29 $54.89 $16,843.21
May, 2033 $49.13 $55.05 $16,788.16
Jun, 2033 $48.97 $55.21 $16,732.95
Jul, 2033 $48.80 $55.37 $16,677.57
Aug, 2033 $48.64 $55.54 $16,622.04
Sep, 2033 $48.48 $55.70 $16,566.34
Oct, 2033 $48.32 $55.86 $16,510.48
Nov, 2033 $48.16 $56.02 $16,454.46
Dec, 2033 $47.99 $56.19 $16,398.27
Jan, 2034 $47.83 $56.35 $16,341.92
Feb, 2034 $47.66 $56.51 $16,285.41
Mar, 2034 $47.50 $56.68 $16,228.73
Apr, 2034 $47.33 $56.84 $16,171.88
May, 2034 $47.17 $57.01 $16,114.87
Jun, 2034 $47.00 $57.18 $16,057.70
Jul, 2034 $46.83 $57.34 $16,000.35
Aug, 2034 $46.67 $57.51 $15,942.84
Sep, 2034 $46.50 $57.68 $15,885.16
Oct, 2034 $46.33 $57.85 $15,827.32
Nov, 2034 $46.16 $58.02 $15,769.30
Dec, 2034 $45.99 $58.18 $15,711.12
Jan, 2035 $45.82 $58.35 $15,652.76
Feb, 2035 $45.65 $58.52 $15,594.24
Mar, 2035 $45.48 $58.70 $15,535.54
Apr, 2035 $45.31 $58.87 $15,476.68
May, 2035 $45.14 $59.04 $15,417.64
Jun, 2035 $44.97 $59.21 $15,358.43
Jul, 2035 $44.80 $59.38 $15,299.05
Aug, 2035 $44.62 $59.56 $15,239.49
Sep, 2035 $44.45 $59.73 $15,179.76
Oct, 2035 $44.27 $59.90 $15,119.86
Nov, 2035 $44.10 $60.08 $15,059.78
Dec, 2035 $43.92 $60.25 $14,999.52
Jan, 2036 $43.75 $60.43 $14,939.09
Feb, 2036 $43.57 $60.61 $14,878.49
Mar, 2036 $43.40 $60.78 $14,817.70
Apr, 2036 $43.22 $60.96 $14,756.74
May, 2036 $43.04 $61.14 $14,695.61
Jun, 2036 $42.86 $61.32 $14,634.29
Jul, 2036 $42.68 $61.50 $14,572.80
Aug, 2036 $42.50 $61.67 $14,511.12
Sep, 2036 $42.32 $61.85 $14,449.27
Oct, 2036 $42.14 $62.03 $14,387.23
Nov, 2036 $41.96 $62.22 $14,325.02
Dec, 2036 $41.78 $62.40 $14,262.62
Jan, 2037 $41.60 $62.58 $14,200.04
Feb, 2037 $41.42 $62.76 $14,137.28
Mar, 2037 $41.23 $62.94 $14,074.33
Apr, 2037 $41.05 $63.13 $14,011.21
May, 2037 $40.87 $63.31 $13,947.89
Jun, 2037 $40.68 $63.50 $13,884.40
Jul, 2037 $40.50 $63.68 $13,820.71
Aug, 2037 $40.31 $63.87 $13,756.85
Sep, 2037 $40.12 $64.05 $13,692.79
Oct, 2037 $39.94 $64.24 $13,628.55
Nov, 2037 $39.75 $64.43 $13,564.12
Dec, 2037 $39.56 $64.62 $13,499.51
Jan, 2038 $39.37 $64.80 $13,434.70
Feb, 2038 $39.18 $64.99 $13,369.71
Mar, 2038 $38.99 $65.18 $13,304.52
Apr, 2038 $38.80 $65.37 $13,239.15
May, 2038 $38.61 $65.56 $13,173.59
Jun, 2038 $38.42 $65.76 $13,107.83
Jul, 2038 $38.23 $65.95 $13,041.88
Aug, 2038 $38.04 $66.14 $12,975.74
Sep, 2038 $37.85 $66.33 $12,909.41
Oct, 2038 $37.65 $66.53 $12,842.89
Nov, 2038 $37.46 $66.72 $12,776.17
Dec, 2038 $37.26 $66.91 $12,709.25
Jan, 2039 $37.07 $67.11 $12,642.14
Feb, 2039 $36.87 $67.31 $12,574.84
Mar, 2039 $36.68 $67.50 $12,507.33
Apr, 2039 $36.48 $67.70 $12,439.64
May, 2039 $36.28 $67.90 $12,371.74
Jun, 2039 $36.08 $68.09 $12,303.65
Jul, 2039 $35.89 $68.29 $12,235.35
Aug, 2039 $35.69 $68.49 $12,166.86
Sep, 2039 $35.49 $68.69 $12,098.17
Oct, 2039 $35.29 $68.89 $12,029.28
Nov, 2039 $35.09 $69.09 $11,960.18
Dec, 2039 $34.88 $69.29 $11,890.89
Jan, 2040 $34.68 $69.50 $11,821.39
Feb, 2040 $34.48 $69.70 $11,751.69
Mar, 2040 $34.28 $69.90 $11,681.79
Apr, 2040 $34.07 $70.11 $11,611.68
May, 2040 $33.87 $70.31 $11,541.37
Jun, 2040 $33.66 $70.52 $11,470.86
Jul, 2040 $33.46 $70.72 $11,400.14
Aug, 2040 $33.25 $70.93 $11,329.21
Sep, 2040 $33.04 $71.13 $11,258.07
Oct, 2040 $32.84 $71.34 $11,186.73
Nov, 2040 $32.63 $71.55 $11,115.18
Dec, 2040 $32.42 $71.76 $11,043.42
Jan, 2041 $32.21 $71.97 $10,971.45
Feb, 2041 $32.00 $72.18 $10,899.27
Mar, 2041 $31.79 $72.39 $10,826.89
Apr, 2041 $31.58 $72.60 $10,754.29
May, 2041 $31.37 $72.81 $10,681.47
Jun, 2041 $31.15 $73.02 $10,608.45
Jul, 2041 $30.94 $73.24 $10,535.21
Aug, 2041 $30.73 $73.45 $10,461.76
Sep, 2041 $30.51 $73.66 $10,388.10
Oct, 2041 $30.30 $73.88 $10,314.22
Nov, 2041 $30.08 $74.10 $10,240.12
Dec, 2041 $29.87 $74.31 $10,165.81
Jan, 2042 $29.65 $74.53 $10,091.28
Feb, 2042 $29.43 $74.75 $10,016.54
Mar, 2042 $29.21 $74.96 $9,941.57
Apr, 2042 $29.00 $75.18 $9,866.39
May, 2042 $28.78 $75.40 $9,790.99
Jun, 2042 $28.56 $75.62 $9,715.37
Jul, 2042 $28.34 $75.84 $9,639.53
Aug, 2042 $28.12 $76.06 $9,563.46
Sep, 2042 $27.89 $76.28 $9,487.18
Oct, 2042 $27.67 $76.51 $9,410.67
Nov, 2042 $27.45 $76.73 $9,333.94
Dec, 2042 $27.22 $76.95 $9,256.99
Jan, 2043 $27.00 $77.18 $9,179.81
Feb, 2043 $26.77 $77.40 $9,102.40
Mar, 2043 $26.55 $77.63 $9,024.77
Apr, 2043 $26.32 $77.86 $8,946.92
May, 2043 $26.10 $78.08 $8,868.84
Jun, 2043 $25.87 $78.31 $8,790.52
Jul, 2043 $25.64 $78.54 $8,711.99
Aug, 2043 $25.41 $78.77 $8,633.22
Sep, 2043 $25.18 $79.00 $8,554.22
Oct, 2043 $24.95 $79.23 $8,474.99
Nov, 2043 $24.72 $79.46 $8,395.53
Dec, 2043 $24.49 $79.69 $8,315.84
Jan, 2044 $24.25 $79.92 $8,235.92
Feb, 2044 $24.02 $80.16 $8,155.76
Mar, 2044 $23.79 $80.39 $8,075.37
Apr, 2044 $23.55 $80.63 $7,994.74
May, 2044 $23.32 $80.86 $7,913.88
Jun, 2044 $23.08 $81.10 $7,832.79
Jul, 2044 $22.85 $81.33 $7,751.45
Aug, 2044 $22.61 $81.57 $7,669.88
Sep, 2044 $22.37 $81.81 $7,588.07
Oct, 2044 $22.13 $82.05 $7,506.03
Nov, 2044 $21.89 $82.29 $7,423.74
Dec, 2044 $21.65 $82.53 $7,341.22
Jan, 2045 $21.41 $82.77 $7,258.45
Feb, 2045 $21.17 $83.01 $7,175.44
Mar, 2045 $20.93 $83.25 $7,092.19
Apr, 2045 $20.69 $83.49 $7,008.70
May, 2045 $20.44 $83.74 $6,924.96
Jun, 2045 $20.20 $83.98 $6,840.98
Jul, 2045 $19.95 $84.23 $6,756.76
Aug, 2045 $19.71 $84.47 $6,672.29
Sep, 2045 $19.46 $84.72 $6,587.57
Oct, 2045 $19.21 $84.96 $6,502.60
Nov, 2045 $18.97 $85.21 $6,417.39
Dec, 2045 $18.72 $85.46 $6,331.93
Jan, 2046 $18.47 $85.71 $6,246.22
Feb, 2046 $18.22 $85.96 $6,160.26
Mar, 2046 $17.97 $86.21 $6,074.05
Apr, 2046 $17.72 $86.46 $5,987.59
May, 2046 $17.46 $86.71 $5,900.87
Jun, 2046 $17.21 $86.97 $5,813.90
Jul, 2046 $16.96 $87.22 $5,726.68
Aug, 2046 $16.70 $87.48 $5,639.21
Sep, 2046 $16.45 $87.73 $5,551.48
Oct, 2046 $16.19 $87.99 $5,463.49
Nov, 2046 $15.94 $88.24 $5,375.25
Dec, 2046 $15.68 $88.50 $5,286.75
Jan, 2047 $15.42 $88.76 $5,197.99
Feb, 2047 $15.16 $89.02 $5,108.97
Mar, 2047 $14.90 $89.28 $5,019.69
Apr, 2047 $14.64 $89.54 $4,930.16
May, 2047 $14.38 $89.80 $4,840.36
Jun, 2047 $14.12 $90.06 $4,750.30
Jul, 2047 $13.86 $90.32 $4,659.97
Aug, 2047 $13.59 $90.59 $4,569.39
Sep, 2047 $13.33 $90.85 $4,478.54
Oct, 2047 $13.06 $91.12 $4,387.42
Nov, 2047 $12.80 $91.38 $4,296.04
Dec, 2047 $12.53 $91.65 $4,204.39
Jan, 2048 $12.26 $91.92 $4,112.47
Feb, 2048 $11.99 $92.18 $4,020.29
Mar, 2048 $11.73 $92.45 $3,927.84
Apr, 2048 $11.46 $92.72 $3,835.12
May, 2048 $11.19 $92.99 $3,742.12
Jun, 2048 $10.91 $93.26 $3,648.86
Jul, 2048 $10.64 $93.54 $3,555.32
Aug, 2048 $10.37 $93.81 $3,461.51
Sep, 2048 $10.10 $94.08 $3,367.43
Oct, 2048 $9.82 $94.36 $3,273.08
Nov, 2048 $9.55 $94.63 $3,178.44
Dec, 2048 $9.27 $94.91 $3,083.54
Jan, 2049 $8.99 $95.18 $2,988.35
Feb, 2049 $8.72 $95.46 $2,892.89
Mar, 2049 $8.44 $95.74 $2,797.15
Apr, 2049 $8.16 $96.02 $2,701.13
May, 2049 $7.88 $96.30 $2,604.83
Jun, 2049 $7.60 $96.58 $2,508.25
Jul, 2049 $7.32 $96.86 $2,411.38
Aug, 2049 $7.03 $97.15 $2,314.24
Sep, 2049 $6.75 $97.43 $2,216.81
Oct, 2049 $6.47 $97.71 $2,119.10
Nov, 2049 $6.18 $98.00 $2,021.10
Dec, 2049 $5.89 $98.28 $1,922.82
Jan, 2050 $5.61 $98.57 $1,824.25
Feb, 2050 $5.32 $98.86 $1,725.39
Mar, 2050 $5.03 $99.15 $1,626.24
Apr, 2050 $4.74 $99.44 $1,526.81
May, 2050 $4.45 $99.73 $1,427.08
Jun, 2050 $4.16 $100.02 $1,327.07
Jul, 2050 $3.87 $100.31 $1,226.76
Aug, 2050 $3.58 $100.60 $1,126.16
Sep, 2050 $3.28 $100.89 $1,025.26
Oct, 2050 $2.99 $101.19 $924.08
Nov, 2050 $2.70 $101.48 $822.59
Dec, 2050 $2.40 $101.78 $720.81
Jan, 2051 $2.10 $102.08 $618.74
Feb, 2051 $1.80 $102.37 $516.36
Mar, 2051 $1.51 $102.67 $413.69
Apr, 2051 $1.21 $102.97 $310.72
May, 2051 $0.91 $103.27 $207.45
Jun, 2051 $0.61 $103.57 $103.88
Jul, 2051 $0.30 $103.88 $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