$30,000 Mortgage

How much would the mortgage payment be on a $30K house?

Assuming you have a 20% down payment ($6,000), your total mortgage on a $30,000 home would be $24,000. For a 30-year fixed mortgage with a 3.5% interest rate, you would be looking at a $108 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

$24,000

Mortgage amount
Monthly mortgage payment

$108

Monthly mortgage payment
Total interest paid

$14,797

Total interest paid
Payoff date

Jul, 2051

Payoff date

Amortization schedule

Year Interest Principal Balance
2021 $348.90 $189.96 $23,810.04
2022 $825.90 $467.35 $23,342.69
2023 $809.28 $483.97 $22,858.73
2024 $792.07 $501.18 $22,357.54
2025 $774.24 $519.01 $21,838.54
2026 $755.78 $537.47 $21,301.07
2027 $736.67 $556.58 $20,744.48
2028 $716.87 $576.38 $20,168.10
2029 $696.37 $596.88 $19,571.23
2030 $675.14 $618.11 $18,953.12
2031 $653.16 $640.09 $18,313.02
2032 $630.39 $662.86 $17,650.16
2033 $606.81 $686.44 $16,963.73
2034 $582.40 $710.85 $16,252.88
2035 $557.12 $736.13 $15,516.75
2036 $530.93 $762.31 $14,754.43
2037 $503.82 $789.43 $13,965.01
2038 $475.74 $817.50 $13,147.50
2039 $446.67 $846.58 $12,300.92
2040 $416.56 $876.69 $11,424.23
2041 $385.38 $907.87 $10,516.36
2042 $353.09 $940.16 $9,576.19
2043 $319.65 $973.60 $8,602.59
2044 $285.02 $1,008.23 $7,594.36
2045 $249.16 $1,044.09 $6,550.27
2046 $212.02 $1,081.22 $5,469.05
2047 $173.57 $1,119.68 $4,349.37
2048 $133.74 $1,159.50 $3,189.86
2049 $92.50 $1,200.74 $1,989.12
2050 $49.80 $1,243.45 $745.67
2051 $8.72 $745.67 $0.00
Month Interest Principal Balance
Aug, 2021 $70.00 $37.77 $23,962.23
Sep, 2021 $69.89 $37.88 $23,924.35
Oct, 2021 $69.78 $37.99 $23,886.36
Nov, 2021 $69.67 $38.10 $23,848.25
Dec, 2021 $69.56 $38.21 $23,810.04
Jan, 2022 $69.45 $38.32 $23,771.72
Feb, 2022 $69.33 $38.44 $23,733.28
Mar, 2022 $69.22 $38.55 $23,694.73
Apr, 2022 $69.11 $38.66 $23,656.07
May, 2022 $69.00 $38.77 $23,617.30
Jun, 2022 $68.88 $38.89 $23,578.41
Jul, 2022 $68.77 $39.00 $23,539.41
Aug, 2022 $68.66 $39.11 $23,500.30
Sep, 2022 $68.54 $39.23 $23,461.07
Oct, 2022 $68.43 $39.34 $23,421.72
Nov, 2022 $68.31 $39.46 $23,382.27
Dec, 2022 $68.20 $39.57 $23,342.69
Jan, 2023 $68.08 $39.69 $23,303.01
Feb, 2023 $67.97 $39.80 $23,263.20
Mar, 2023 $67.85 $39.92 $23,223.28
Apr, 2023 $67.73 $40.04 $23,183.25
May, 2023 $67.62 $40.15 $23,143.09
Jun, 2023 $67.50 $40.27 $23,102.82
Jul, 2023 $67.38 $40.39 $23,062.44
Aug, 2023 $67.27 $40.51 $23,021.93
Sep, 2023 $67.15 $40.62 $22,981.31
Oct, 2023 $67.03 $40.74 $22,940.57
Nov, 2023 $66.91 $40.86 $22,899.71
Dec, 2023 $66.79 $40.98 $22,858.73
Jan, 2024 $66.67 $41.10 $22,817.63
Feb, 2024 $66.55 $41.22 $22,776.41
Mar, 2024 $66.43 $41.34 $22,735.07
Apr, 2024 $66.31 $41.46 $22,693.61
May, 2024 $66.19 $41.58 $22,652.03
Jun, 2024 $66.07 $41.70 $22,610.32
Jul, 2024 $65.95 $41.82 $22,568.50
Aug, 2024 $65.82 $41.95 $22,526.55
Sep, 2024 $65.70 $42.07 $22,484.49
Oct, 2024 $65.58 $42.19 $22,442.29
Nov, 2024 $65.46 $42.31 $22,399.98
Dec, 2024 $65.33 $42.44 $22,357.54
Jan, 2025 $65.21 $42.56 $22,314.98
Feb, 2025 $65.09 $42.69 $22,272.30
Mar, 2025 $64.96 $42.81 $22,229.49
Apr, 2025 $64.84 $42.93 $22,186.55
May, 2025 $64.71 $43.06 $22,143.49
Jun, 2025 $64.59 $43.19 $22,100.31
Jul, 2025 $64.46 $43.31 $22,056.99
Aug, 2025 $64.33 $43.44 $22,013.56
Sep, 2025 $64.21 $43.56 $21,969.99
Oct, 2025 $64.08 $43.69 $21,926.30
Nov, 2025 $63.95 $43.82 $21,882.48
Dec, 2025 $63.82 $43.95 $21,838.54
Jan, 2026 $63.70 $44.07 $21,794.46
Feb, 2026 $63.57 $44.20 $21,750.26
Mar, 2026 $63.44 $44.33 $21,705.92
Apr, 2026 $63.31 $44.46 $21,661.46
May, 2026 $63.18 $44.59 $21,616.87
Jun, 2026 $63.05 $44.72 $21,572.15
Jul, 2026 $62.92 $44.85 $21,527.30
Aug, 2026 $62.79 $44.98 $21,482.31
Sep, 2026 $62.66 $45.11 $21,437.20
Oct, 2026 $62.53 $45.25 $21,391.96
Nov, 2026 $62.39 $45.38 $21,346.58
Dec, 2026 $62.26 $45.51 $21,301.07
Jan, 2027 $62.13 $45.64 $21,255.43
Feb, 2027 $61.99 $45.78 $21,209.65
Mar, 2027 $61.86 $45.91 $21,163.74
Apr, 2027 $61.73 $46.04 $21,117.70
May, 2027 $61.59 $46.18 $21,071.52
Jun, 2027 $61.46 $46.31 $21,025.21
Jul, 2027 $61.32 $46.45 $20,978.76
Aug, 2027 $61.19 $46.58 $20,932.18
Sep, 2027 $61.05 $46.72 $20,885.46
Oct, 2027 $60.92 $46.85 $20,838.60
Nov, 2027 $60.78 $46.99 $20,791.61
Dec, 2027 $60.64 $47.13 $20,744.48
Jan, 2028 $60.50 $47.27 $20,697.22
Feb, 2028 $60.37 $47.40 $20,649.81
Mar, 2028 $60.23 $47.54 $20,602.27
Apr, 2028 $60.09 $47.68 $20,554.59
May, 2028 $59.95 $47.82 $20,506.77
Jun, 2028 $59.81 $47.96 $20,458.81
Jul, 2028 $59.67 $48.10 $20,410.71
Aug, 2028 $59.53 $48.24 $20,362.47
Sep, 2028 $59.39 $48.38 $20,314.09
Oct, 2028 $59.25 $48.52 $20,265.57
Nov, 2028 $59.11 $48.66 $20,216.91
Dec, 2028 $58.97 $48.80 $20,168.10
Jan, 2029 $58.82 $48.95 $20,119.16
Feb, 2029 $58.68 $49.09 $20,070.07
Mar, 2029 $58.54 $49.23 $20,020.83
Apr, 2029 $58.39 $49.38 $19,971.46
May, 2029 $58.25 $49.52 $19,921.94
Jun, 2029 $58.11 $49.67 $19,872.27
Jul, 2029 $57.96 $49.81 $19,822.46
Aug, 2029 $57.82 $49.96 $19,772.51
Sep, 2029 $57.67 $50.10 $19,722.41
Oct, 2029 $57.52 $50.25 $19,672.16
Nov, 2029 $57.38 $50.39 $19,621.77
Dec, 2029 $57.23 $50.54 $19,571.23
Jan, 2030 $57.08 $50.69 $19,520.54
Feb, 2030 $56.93 $50.84 $19,469.70
Mar, 2030 $56.79 $50.98 $19,418.72
Apr, 2030 $56.64 $51.13 $19,367.58
May, 2030 $56.49 $51.28 $19,316.30
Jun, 2030 $56.34 $51.43 $19,264.87
Jul, 2030 $56.19 $51.58 $19,213.29
Aug, 2030 $56.04 $51.73 $19,161.56
Sep, 2030 $55.89 $51.88 $19,109.67
Oct, 2030 $55.74 $52.03 $19,057.64
Nov, 2030 $55.58 $52.19 $19,005.45
Dec, 2030 $55.43 $52.34 $18,953.12
Jan, 2031 $55.28 $52.49 $18,900.63
Feb, 2031 $55.13 $52.64 $18,847.98
Mar, 2031 $54.97 $52.80 $18,795.18
Apr, 2031 $54.82 $52.95 $18,742.23
May, 2031 $54.66 $53.11 $18,689.13
Jun, 2031 $54.51 $53.26 $18,635.87
Jul, 2031 $54.35 $53.42 $18,582.45
Aug, 2031 $54.20 $53.57 $18,528.88
Sep, 2031 $54.04 $53.73 $18,475.15
Oct, 2031 $53.89 $53.88 $18,421.27
Nov, 2031 $53.73 $54.04 $18,367.22
Dec, 2031 $53.57 $54.20 $18,313.02
Jan, 2032 $53.41 $54.36 $18,258.67
Feb, 2032 $53.25 $54.52 $18,204.15
Mar, 2032 $53.10 $54.68 $18,149.47
Apr, 2032 $52.94 $54.83 $18,094.64
May, 2032 $52.78 $54.99 $18,039.64
Jun, 2032 $52.62 $55.16 $17,984.49
Jul, 2032 $52.45 $55.32 $17,929.17
Aug, 2032 $52.29 $55.48 $17,873.70
Sep, 2032 $52.13 $55.64 $17,818.06
Oct, 2032 $51.97 $55.80 $17,762.26
Nov, 2032 $51.81 $55.96 $17,706.29
Dec, 2032 $51.64 $56.13 $17,650.16
Jan, 2033 $51.48 $56.29 $17,593.87
Feb, 2033 $51.32 $56.46 $17,537.42
Mar, 2033 $51.15 $56.62 $17,480.80
Apr, 2033 $50.99 $56.79 $17,424.01
May, 2033 $50.82 $56.95 $17,367.06
Jun, 2033 $50.65 $57.12 $17,309.95
Jul, 2033 $50.49 $57.28 $17,252.66
Aug, 2033 $50.32 $57.45 $17,195.21
Sep, 2033 $50.15 $57.62 $17,137.59
Oct, 2033 $49.98 $57.79 $17,079.81
Nov, 2033 $49.82 $57.95 $17,021.85
Dec, 2033 $49.65 $58.12 $16,963.73
Jan, 2034 $49.48 $58.29 $16,905.44
Feb, 2034 $49.31 $58.46 $16,846.97
Mar, 2034 $49.14 $58.63 $16,788.34
Apr, 2034 $48.97 $58.80 $16,729.53
May, 2034 $48.79 $58.98 $16,670.56
Jun, 2034 $48.62 $59.15 $16,611.41
Jul, 2034 $48.45 $59.32 $16,552.09
Aug, 2034 $48.28 $59.49 $16,492.60
Sep, 2034 $48.10 $59.67 $16,432.93
Oct, 2034 $47.93 $59.84 $16,373.09
Nov, 2034 $47.75 $60.02 $16,313.07
Dec, 2034 $47.58 $60.19 $16,252.88
Jan, 2035 $47.40 $60.37 $16,192.51
Feb, 2035 $47.23 $60.54 $16,131.97
Mar, 2035 $47.05 $60.72 $16,071.25
Apr, 2035 $46.87 $60.90 $16,010.36
May, 2035 $46.70 $61.07 $15,949.28
Jun, 2035 $46.52 $61.25 $15,888.03
Jul, 2035 $46.34 $61.43 $15,826.60
Aug, 2035 $46.16 $61.61 $15,764.99
Sep, 2035 $45.98 $61.79 $15,703.20
Oct, 2035 $45.80 $61.97 $15,641.23
Nov, 2035 $45.62 $62.15 $15,579.08
Dec, 2035 $45.44 $62.33 $15,516.75
Jan, 2036 $45.26 $62.51 $15,454.23
Feb, 2036 $45.07 $62.70 $15,391.54
Mar, 2036 $44.89 $62.88 $15,328.66
Apr, 2036 $44.71 $63.06 $15,265.60
May, 2036 $44.52 $63.25 $15,202.35
Jun, 2036 $44.34 $63.43 $15,138.92
Jul, 2036 $44.16 $63.62 $15,075.31
Aug, 2036 $43.97 $63.80 $15,011.50
Sep, 2036 $43.78 $63.99 $14,947.52
Oct, 2036 $43.60 $64.17 $14,883.34
Nov, 2036 $43.41 $64.36 $14,818.98
Dec, 2036 $43.22 $64.55 $14,754.43
Jan, 2037 $43.03 $64.74 $14,689.70
Feb, 2037 $42.84 $64.93 $14,624.77
Mar, 2037 $42.66 $65.12 $14,559.66
Apr, 2037 $42.47 $65.31 $14,494.35
May, 2037 $42.28 $65.50 $14,428.86
Jun, 2037 $42.08 $65.69 $14,363.17
Jul, 2037 $41.89 $65.88 $14,297.29
Aug, 2037 $41.70 $66.07 $14,231.22
Sep, 2037 $41.51 $66.26 $14,164.96
Oct, 2037 $41.31 $66.46 $14,098.50
Nov, 2037 $41.12 $66.65 $14,031.85
Dec, 2037 $40.93 $66.84 $13,965.01
Jan, 2038 $40.73 $67.04 $13,897.97
Feb, 2038 $40.54 $67.23 $13,830.73
Mar, 2038 $40.34 $67.43 $13,763.30
Apr, 2038 $40.14 $67.63 $13,695.67
May, 2038 $39.95 $67.83 $13,627.85
Jun, 2038 $39.75 $68.02 $13,559.82
Jul, 2038 $39.55 $68.22 $13,491.60
Aug, 2038 $39.35 $68.42 $13,423.18
Sep, 2038 $39.15 $68.62 $13,354.56
Oct, 2038 $38.95 $68.82 $13,285.74
Nov, 2038 $38.75 $69.02 $13,216.72
Dec, 2038 $38.55 $69.22 $13,147.50
Jan, 2039 $38.35 $69.42 $13,078.08
Feb, 2039 $38.14 $69.63 $13,008.45
Mar, 2039 $37.94 $69.83 $12,938.62
Apr, 2039 $37.74 $70.03 $12,868.59
May, 2039 $37.53 $70.24 $12,798.35
Jun, 2039 $37.33 $70.44 $12,727.91
Jul, 2039 $37.12 $70.65 $12,657.26
Aug, 2039 $36.92 $70.85 $12,586.41
Sep, 2039 $36.71 $71.06 $12,515.35
Oct, 2039 $36.50 $71.27 $12,444.08
Nov, 2039 $36.30 $71.48 $12,372.60
Dec, 2039 $36.09 $71.68 $12,300.92
Jan, 2040 $35.88 $71.89 $12,229.03
Feb, 2040 $35.67 $72.10 $12,156.92
Mar, 2040 $35.46 $72.31 $12,084.61
Apr, 2040 $35.25 $72.52 $12,012.09
May, 2040 $35.04 $72.74 $11,939.35
Jun, 2040 $34.82 $72.95 $11,866.40
Jul, 2040 $34.61 $73.16 $11,793.24
Aug, 2040 $34.40 $73.37 $11,719.87
Sep, 2040 $34.18 $73.59 $11,646.28
Oct, 2040 $33.97 $73.80 $11,572.48
Nov, 2040 $33.75 $74.02 $11,498.46
Dec, 2040 $33.54 $74.23 $11,424.23
Jan, 2041 $33.32 $74.45 $11,349.78
Feb, 2041 $33.10 $74.67 $11,275.11
Mar, 2041 $32.89 $74.88 $11,200.23
Apr, 2041 $32.67 $75.10 $11,125.12
May, 2041 $32.45 $75.32 $11,049.80
Jun, 2041 $32.23 $75.54 $10,974.26
Jul, 2041 $32.01 $75.76 $10,898.50
Aug, 2041 $31.79 $75.98 $10,822.51
Sep, 2041 $31.57 $76.21 $10,746.31
Oct, 2041 $31.34 $76.43 $10,669.88
Nov, 2041 $31.12 $76.65 $10,593.23
Dec, 2041 $30.90 $76.87 $10,516.36
Jan, 2042 $30.67 $77.10 $10,439.26
Feb, 2042 $30.45 $77.32 $10,361.94
Mar, 2042 $30.22 $77.55 $10,284.39
Apr, 2042 $30.00 $77.77 $10,206.61
May, 2042 $29.77 $78.00 $10,128.61
Jun, 2042 $29.54 $78.23 $10,050.38
Jul, 2042 $29.31 $78.46 $9,971.92
Aug, 2042 $29.08 $78.69 $9,893.24
Sep, 2042 $28.86 $78.92 $9,814.32
Oct, 2042 $28.63 $79.15 $9,735.18
Nov, 2042 $28.39 $79.38 $9,655.80
Dec, 2042 $28.16 $79.61 $9,576.19
Jan, 2043 $27.93 $79.84 $9,496.35
Feb, 2043 $27.70 $80.07 $9,416.28
Mar, 2043 $27.46 $80.31 $9,335.97
Apr, 2043 $27.23 $80.54 $9,255.43
May, 2043 $27.00 $80.78 $9,174.66
Jun, 2043 $26.76 $81.01 $9,093.65
Jul, 2043 $26.52 $81.25 $9,012.40
Aug, 2043 $26.29 $81.48 $8,930.91
Sep, 2043 $26.05 $81.72 $8,849.19
Oct, 2043 $25.81 $81.96 $8,767.23
Nov, 2043 $25.57 $82.20 $8,685.03
Dec, 2043 $25.33 $82.44 $8,602.59
Jan, 2044 $25.09 $82.68 $8,519.91
Feb, 2044 $24.85 $82.92 $8,436.99
Mar, 2044 $24.61 $83.16 $8,353.83
Apr, 2044 $24.37 $83.41 $8,270.42
May, 2044 $24.12 $83.65 $8,186.77
Jun, 2044 $23.88 $83.89 $8,102.88
Jul, 2044 $23.63 $84.14 $8,018.74
Aug, 2044 $23.39 $84.38 $7,934.36
Sep, 2044 $23.14 $84.63 $7,849.73
Oct, 2044 $22.90 $84.88 $7,764.86
Nov, 2044 $22.65 $85.12 $7,679.73
Dec, 2044 $22.40 $85.37 $7,594.36
Jan, 2045 $22.15 $85.62 $7,508.74
Feb, 2045 $21.90 $85.87 $7,422.87
Mar, 2045 $21.65 $86.12 $7,336.75
Apr, 2045 $21.40 $86.37 $7,250.38
May, 2045 $21.15 $86.62 $7,163.76
Jun, 2045 $20.89 $86.88 $7,076.88
Jul, 2045 $20.64 $87.13 $6,989.75
Aug, 2045 $20.39 $87.38 $6,902.37
Sep, 2045 $20.13 $87.64 $6,814.73
Oct, 2045 $19.88 $87.89 $6,726.83
Nov, 2045 $19.62 $88.15 $6,638.68
Dec, 2045 $19.36 $88.41 $6,550.27
Jan, 2046 $19.10 $88.67 $6,461.61
Feb, 2046 $18.85 $88.92 $6,372.68
Mar, 2046 $18.59 $89.18 $6,283.50
Apr, 2046 $18.33 $89.44 $6,194.06
May, 2046 $18.07 $89.70 $6,104.35
Jun, 2046 $17.80 $89.97 $6,014.38
Jul, 2046 $17.54 $90.23 $5,924.16
Aug, 2046 $17.28 $90.49 $5,833.66
Sep, 2046 $17.01 $90.76 $5,742.91
Oct, 2046 $16.75 $91.02 $5,651.89
Nov, 2046 $16.48 $91.29 $5,560.60
Dec, 2046 $16.22 $91.55 $5,469.05
Jan, 2047 $15.95 $91.82 $5,377.23
Feb, 2047 $15.68 $92.09 $5,285.14
Mar, 2047 $15.41 $92.36 $5,192.79
Apr, 2047 $15.15 $92.63 $5,100.16
May, 2047 $14.88 $92.90 $5,007.27
Jun, 2047 $14.60 $93.17 $4,914.10
Jul, 2047 $14.33 $93.44 $4,820.66
Aug, 2047 $14.06 $93.71 $4,726.95
Sep, 2047 $13.79 $93.98 $4,632.97
Oct, 2047 $13.51 $94.26 $4,538.71
Nov, 2047 $13.24 $94.53 $4,444.18
Dec, 2047 $12.96 $94.81 $4,349.37
Jan, 2048 $12.69 $95.09 $4,254.28
Feb, 2048 $12.41 $95.36 $4,158.92
Mar, 2048 $12.13 $95.64 $4,063.28
Apr, 2048 $11.85 $95.92 $3,967.36
May, 2048 $11.57 $96.20 $3,871.16
Jun, 2048 $11.29 $96.48 $3,774.68
Jul, 2048 $11.01 $96.76 $3,677.92
Aug, 2048 $10.73 $97.04 $3,580.88
Sep, 2048 $10.44 $97.33 $3,483.55
Oct, 2048 $10.16 $97.61 $3,385.94
Nov, 2048 $9.88 $97.90 $3,288.05
Dec, 2048 $9.59 $98.18 $3,189.86
Jan, 2049 $9.30 $98.47 $3,091.40
Feb, 2049 $9.02 $98.75 $2,992.64
Mar, 2049 $8.73 $99.04 $2,893.60
Apr, 2049 $8.44 $99.33 $2,794.27
May, 2049 $8.15 $99.62 $2,694.65
Jun, 2049 $7.86 $99.91 $2,594.74
Jul, 2049 $7.57 $100.20 $2,494.54
Aug, 2049 $7.28 $100.49 $2,394.04
Sep, 2049 $6.98 $100.79 $2,293.25
Oct, 2049 $6.69 $101.08 $2,192.17
Nov, 2049 $6.39 $101.38 $2,090.79
Dec, 2049 $6.10 $101.67 $1,989.12
Jan, 2050 $5.80 $101.97 $1,887.15
Feb, 2050 $5.50 $102.27 $1,784.89
Mar, 2050 $5.21 $102.56 $1,682.32
Apr, 2050 $4.91 $102.86 $1,579.46
May, 2050 $4.61 $103.16 $1,476.29
Jun, 2050 $4.31 $103.46 $1,372.83
Jul, 2050 $4.00 $103.77 $1,269.06
Aug, 2050 $3.70 $104.07 $1,164.99
Sep, 2050 $3.40 $104.37 $1,060.62
Oct, 2050 $3.09 $104.68 $955.94
Nov, 2050 $2.79 $104.98 $850.96
Dec, 2050 $2.48 $105.29 $745.67
Jan, 2051 $2.17 $105.60 $640.07
Feb, 2051 $1.87 $105.90 $534.17
Mar, 2051 $1.56 $106.21 $427.96
Apr, 2051 $1.25 $106.52 $321.44
May, 2051 $0.94 $106.83 $214.60
Jun, 2051 $0.63 $107.14 $107.46
Jul, 2051 $0.31 $107.46 $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