$33,000 Mortgage

How much would the mortgage payment be on a $33K house?

Assuming you have a 20% down payment ($6,600), your total mortgage on a $33,000 home would be $26,400. For a 30-year fixed mortgage with a 3.5% interest rate, you would be looking at a $119 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

$26,400

Mortgage amount
Monthly mortgage payment

$119

Monthly mortgage payment
Total interest paid

$16,277

Total interest paid
Payoff date

Dec, 2052

Payoff date

Amortization schedule

Year Interest Principal Balance
2023 $915.92 $506.65 $25,893.35
2024 $897.90 $524.67 $25,368.68
2025 $879.24 $543.33 $24,825.35
2026 $859.92 $562.66 $24,262.69
2027 $839.91 $582.67 $23,680.03
2028 $819.18 $603.39 $23,076.64
2029 $797.72 $624.85 $22,451.78
2030 $775.50 $647.08 $21,804.71
2031 $752.48 $670.09 $21,134.62
2032 $728.65 $693.92 $20,440.70
2033 $703.97 $718.60 $19,722.09
2034 $678.41 $744.16 $18,977.93
2035 $651.94 $770.63 $18,207.30
2036 $624.53 $798.04 $17,409.26
2037 $596.15 $826.42 $16,582.84
2038 $566.76 $855.82 $15,727.02
2039 $536.32 $886.26 $14,840.76
2040 $504.80 $917.78 $13,922.99
2041 $472.15 $950.42 $12,972.57
2042 $438.35 $984.22 $11,988.35
2043 $403.35 $1,019.23 $10,969.12
2044 $367.09 $1,055.48 $9,913.64
2045 $329.55 $1,093.02 $8,820.62
2046 $290.68 $1,131.89 $7,688.72
2047 $250.42 $1,172.15 $6,516.57
2048 $208.73 $1,213.84 $5,302.73
2049 $165.56 $1,257.02 $4,045.71
2050 $120.85 $1,301.72 $2,743.99
2051 $74.55 $1,348.02 $1,395.97
2052 $26.61 $1,395.97 $0.00
Month Interest Principal Balance
Jan, 2023 $77.00 $41.55 $26,358.45
Feb, 2023 $76.88 $41.67 $26,316.78
Mar, 2023 $76.76 $41.79 $26,274.99
Apr, 2023 $76.64 $41.91 $26,233.08
May, 2023 $76.51 $42.03 $26,191.05
Jun, 2023 $76.39 $42.16 $26,148.89
Jul, 2023 $76.27 $42.28 $26,106.61
Aug, 2023 $76.14 $42.40 $26,064.20
Sep, 2023 $76.02 $42.53 $26,021.68
Oct, 2023 $75.90 $42.65 $25,979.03
Nov, 2023 $75.77 $42.78 $25,936.25
Dec, 2023 $75.65 $42.90 $25,893.35
Jan, 2024 $75.52 $43.03 $25,850.32
Feb, 2024 $75.40 $43.15 $25,807.17
Mar, 2024 $75.27 $43.28 $25,763.90
Apr, 2024 $75.14 $43.40 $25,720.49
May, 2024 $75.02 $43.53 $25,676.96
Jun, 2024 $74.89 $43.66 $25,633.31
Jul, 2024 $74.76 $43.78 $25,589.52
Aug, 2024 $74.64 $43.91 $25,545.61
Sep, 2024 $74.51 $44.04 $25,501.57
Oct, 2024 $74.38 $44.17 $25,457.40
Nov, 2024 $74.25 $44.30 $25,413.11
Dec, 2024 $74.12 $44.43 $25,368.68
Jan, 2025 $73.99 $44.56 $25,324.12
Feb, 2025 $73.86 $44.69 $25,279.44
Mar, 2025 $73.73 $44.82 $25,234.62
Apr, 2025 $73.60 $44.95 $25,189.68
May, 2025 $73.47 $45.08 $25,144.60
Jun, 2025 $73.34 $45.21 $25,099.39
Jul, 2025 $73.21 $45.34 $25,054.05
Aug, 2025 $73.07 $45.47 $25,008.57
Sep, 2025 $72.94 $45.61 $24,962.97
Oct, 2025 $72.81 $45.74 $24,917.23
Nov, 2025 $72.68 $45.87 $24,871.36
Dec, 2025 $72.54 $46.01 $24,825.35
Jan, 2026 $72.41 $46.14 $24,779.21
Feb, 2026 $72.27 $46.28 $24,732.93
Mar, 2026 $72.14 $46.41 $24,686.52
Apr, 2026 $72.00 $46.55 $24,639.98
May, 2026 $71.87 $46.68 $24,593.30
Jun, 2026 $71.73 $46.82 $24,546.48
Jul, 2026 $71.59 $46.95 $24,499.53
Aug, 2026 $71.46 $47.09 $24,452.44
Sep, 2026 $71.32 $47.23 $24,405.21
Oct, 2026 $71.18 $47.37 $24,357.84
Nov, 2026 $71.04 $47.50 $24,310.34
Dec, 2026 $70.91 $47.64 $24,262.69
Jan, 2027 $70.77 $47.78 $24,214.91
Feb, 2027 $70.63 $47.92 $24,166.99
Mar, 2027 $70.49 $48.06 $24,118.93
Apr, 2027 $70.35 $48.20 $24,070.73
May, 2027 $70.21 $48.34 $24,022.39
Jun, 2027 $70.07 $48.48 $23,973.91
Jul, 2027 $69.92 $48.62 $23,925.28
Aug, 2027 $69.78 $48.77 $23,876.52
Sep, 2027 $69.64 $48.91 $23,827.61
Oct, 2027 $69.50 $49.05 $23,778.56
Nov, 2027 $69.35 $49.19 $23,729.36
Dec, 2027 $69.21 $49.34 $23,680.03
Jan, 2028 $69.07 $49.48 $23,630.55
Feb, 2028 $68.92 $49.63 $23,580.92
Mar, 2028 $68.78 $49.77 $23,531.15
Apr, 2028 $68.63 $49.92 $23,481.24
May, 2028 $68.49 $50.06 $23,431.17
Jun, 2028 $68.34 $50.21 $23,380.97
Jul, 2028 $68.19 $50.35 $23,330.61
Aug, 2028 $68.05 $50.50 $23,280.11
Sep, 2028 $67.90 $50.65 $23,229.47
Oct, 2028 $67.75 $50.80 $23,178.67
Nov, 2028 $67.60 $50.94 $23,127.73
Dec, 2028 $67.46 $51.09 $23,076.64
Jan, 2029 $67.31 $51.24 $23,025.40
Feb, 2029 $67.16 $51.39 $22,974.00
Mar, 2029 $67.01 $51.54 $22,922.46
Apr, 2029 $66.86 $51.69 $22,870.77
May, 2029 $66.71 $51.84 $22,818.93
Jun, 2029 $66.56 $51.99 $22,766.94
Jul, 2029 $66.40 $52.14 $22,714.80
Aug, 2029 $66.25 $52.30 $22,662.50
Sep, 2029 $66.10 $52.45 $22,610.05
Oct, 2029 $65.95 $52.60 $22,557.45
Nov, 2029 $65.79 $52.76 $22,504.69
Dec, 2029 $65.64 $52.91 $22,451.78
Jan, 2030 $65.48 $53.06 $22,398.72
Feb, 2030 $65.33 $53.22 $22,345.50
Mar, 2030 $65.17 $53.37 $22,292.13
Apr, 2030 $65.02 $53.53 $22,238.60
May, 2030 $64.86 $53.69 $22,184.92
Jun, 2030 $64.71 $53.84 $22,131.07
Jul, 2030 $64.55 $54.00 $22,077.07
Aug, 2030 $64.39 $54.16 $22,022.92
Sep, 2030 $64.23 $54.31 $21,968.60
Oct, 2030 $64.08 $54.47 $21,914.13
Nov, 2030 $63.92 $54.63 $21,859.50
Dec, 2030 $63.76 $54.79 $21,804.71
Jan, 2031 $63.60 $54.95 $21,749.76
Feb, 2031 $63.44 $55.11 $21,694.65
Mar, 2031 $63.28 $55.27 $21,639.38
Apr, 2031 $63.11 $55.43 $21,583.94
May, 2031 $62.95 $55.59 $21,528.35
Jun, 2031 $62.79 $55.76 $21,472.59
Jul, 2031 $62.63 $55.92 $21,416.67
Aug, 2031 $62.47 $56.08 $21,360.59
Sep, 2031 $62.30 $56.25 $21,304.34
Oct, 2031 $62.14 $56.41 $21,247.93
Nov, 2031 $61.97 $56.57 $21,191.36
Dec, 2031 $61.81 $56.74 $21,134.62
Jan, 2032 $61.64 $56.91 $21,077.71
Feb, 2032 $61.48 $57.07 $21,020.64
Mar, 2032 $61.31 $57.24 $20,963.40
Apr, 2032 $61.14 $57.40 $20,906.00
May, 2032 $60.98 $57.57 $20,848.43
Jun, 2032 $60.81 $57.74 $20,790.69
Jul, 2032 $60.64 $57.91 $20,732.78
Aug, 2032 $60.47 $58.08 $20,674.70
Sep, 2032 $60.30 $58.25 $20,616.46
Oct, 2032 $60.13 $58.42 $20,558.04
Nov, 2032 $59.96 $58.59 $20,499.45
Dec, 2032 $59.79 $58.76 $20,440.70
Jan, 2033 $59.62 $58.93 $20,381.77
Feb, 2033 $59.45 $59.10 $20,322.67
Mar, 2033 $59.27 $59.27 $20,263.39
Apr, 2033 $59.10 $59.45 $20,203.95
May, 2033 $58.93 $59.62 $20,144.33
Jun, 2033 $58.75 $59.79 $20,084.53
Jul, 2033 $58.58 $59.97 $20,024.56
Aug, 2033 $58.40 $60.14 $19,964.42
Sep, 2033 $58.23 $60.32 $19,904.10
Oct, 2033 $58.05 $60.49 $19,843.61
Nov, 2033 $57.88 $60.67 $19,782.94
Dec, 2033 $57.70 $60.85 $19,722.09
Jan, 2034 $57.52 $61.03 $19,661.07
Feb, 2034 $57.34 $61.20 $19,599.86
Mar, 2034 $57.17 $61.38 $19,538.48
Apr, 2034 $56.99 $61.56 $19,476.92
May, 2034 $56.81 $61.74 $19,415.18
Jun, 2034 $56.63 $61.92 $19,353.26
Jul, 2034 $56.45 $62.10 $19,291.16
Aug, 2034 $56.27 $62.28 $19,228.88
Sep, 2034 $56.08 $62.46 $19,166.41
Oct, 2034 $55.90 $62.65 $19,103.77
Nov, 2034 $55.72 $62.83 $19,040.94
Dec, 2034 $55.54 $63.01 $18,977.93
Jan, 2035 $55.35 $63.20 $18,914.73
Feb, 2035 $55.17 $63.38 $18,851.35
Mar, 2035 $54.98 $63.56 $18,787.79
Apr, 2035 $54.80 $63.75 $18,724.04
May, 2035 $54.61 $63.94 $18,660.10
Jun, 2035 $54.43 $64.12 $18,595.98
Jul, 2035 $54.24 $64.31 $18,531.67
Aug, 2035 $54.05 $64.50 $18,467.17
Sep, 2035 $53.86 $64.69 $18,402.49
Oct, 2035 $53.67 $64.87 $18,337.61
Nov, 2035 $53.48 $65.06 $18,272.55
Dec, 2035 $53.29 $65.25 $18,207.30
Jan, 2036 $53.10 $65.44 $18,141.85
Feb, 2036 $52.91 $65.63 $18,076.22
Mar, 2036 $52.72 $65.83 $18,010.40
Apr, 2036 $52.53 $66.02 $17,944.38
May, 2036 $52.34 $66.21 $17,878.17
Jun, 2036 $52.14 $66.40 $17,811.76
Jul, 2036 $51.95 $66.60 $17,745.17
Aug, 2036 $51.76 $66.79 $17,678.38
Sep, 2036 $51.56 $66.99 $17,611.39
Oct, 2036 $51.37 $67.18 $17,544.21
Nov, 2036 $51.17 $67.38 $17,476.83
Dec, 2036 $50.97 $67.57 $17,409.26
Jan, 2037 $50.78 $67.77 $17,341.49
Feb, 2037 $50.58 $67.97 $17,273.52
Mar, 2037 $50.38 $68.17 $17,205.35
Apr, 2037 $50.18 $68.37 $17,136.99
May, 2037 $49.98 $68.56 $17,068.42
Jun, 2037 $49.78 $68.76 $16,999.66
Jul, 2037 $49.58 $68.97 $16,930.69
Aug, 2037 $49.38 $69.17 $16,861.53
Sep, 2037 $49.18 $69.37 $16,792.16
Oct, 2037 $48.98 $69.57 $16,722.59
Nov, 2037 $48.77 $69.77 $16,652.81
Dec, 2037 $48.57 $69.98 $16,582.84
Jan, 2038 $48.37 $70.18 $16,512.65
Feb, 2038 $48.16 $70.39 $16,442.27
Mar, 2038 $47.96 $70.59 $16,371.68
Apr, 2038 $47.75 $70.80 $16,300.88
May, 2038 $47.54 $71.00 $16,229.88
Jun, 2038 $47.34 $71.21 $16,158.67
Jul, 2038 $47.13 $71.42 $16,087.25
Aug, 2038 $46.92 $71.63 $16,015.62
Sep, 2038 $46.71 $71.84 $15,943.79
Oct, 2038 $46.50 $72.05 $15,871.74
Nov, 2038 $46.29 $72.26 $15,799.49
Dec, 2038 $46.08 $72.47 $15,727.02
Jan, 2039 $45.87 $72.68 $15,654.34
Feb, 2039 $45.66 $72.89 $15,581.45
Mar, 2039 $45.45 $73.10 $15,508.35
Apr, 2039 $45.23 $73.32 $15,435.04
May, 2039 $45.02 $73.53 $15,361.51
Jun, 2039 $44.80 $73.74 $15,287.76
Jul, 2039 $44.59 $73.96 $15,213.80
Aug, 2039 $44.37 $74.17 $15,139.63
Sep, 2039 $44.16 $74.39 $15,065.24
Oct, 2039 $43.94 $74.61 $14,990.63
Nov, 2039 $43.72 $74.83 $14,915.81
Dec, 2039 $43.50 $75.04 $14,840.76
Jan, 2040 $43.29 $75.26 $14,765.50
Feb, 2040 $43.07 $75.48 $14,690.02
Mar, 2040 $42.85 $75.70 $14,614.32
Apr, 2040 $42.63 $75.92 $14,538.40
May, 2040 $42.40 $76.14 $14,462.25
Jun, 2040 $42.18 $76.37 $14,385.89
Jul, 2040 $41.96 $76.59 $14,309.30
Aug, 2040 $41.74 $76.81 $14,232.48
Sep, 2040 $41.51 $77.04 $14,155.45
Oct, 2040 $41.29 $77.26 $14,078.19
Nov, 2040 $41.06 $77.49 $14,000.70
Dec, 2040 $40.84 $77.71 $13,922.99
Jan, 2041 $40.61 $77.94 $13,845.05
Feb, 2041 $40.38 $78.17 $13,766.88
Mar, 2041 $40.15 $78.39 $13,688.49
Apr, 2041 $39.92 $78.62 $13,609.86
May, 2041 $39.70 $78.85 $13,531.01
Jun, 2041 $39.47 $79.08 $13,451.93
Jul, 2041 $39.23 $79.31 $13,372.62
Aug, 2041 $39.00 $79.54 $13,293.07
Sep, 2041 $38.77 $79.78 $13,213.30
Oct, 2041 $38.54 $80.01 $13,133.29
Nov, 2041 $38.31 $80.24 $13,053.04
Dec, 2041 $38.07 $80.48 $12,972.57
Jan, 2042 $37.84 $80.71 $12,891.86
Feb, 2042 $37.60 $80.95 $12,810.91
Mar, 2042 $37.37 $81.18 $12,729.73
Apr, 2042 $37.13 $81.42 $12,648.31
May, 2042 $36.89 $81.66 $12,566.65
Jun, 2042 $36.65 $81.90 $12,484.76
Jul, 2042 $36.41 $82.13 $12,402.62
Aug, 2042 $36.17 $82.37 $12,320.25
Sep, 2042 $35.93 $82.61 $12,237.64
Oct, 2042 $35.69 $82.85 $12,154.78
Nov, 2042 $35.45 $83.10 $12,071.68
Dec, 2042 $35.21 $83.34 $11,988.35
Jan, 2043 $34.97 $83.58 $11,904.76
Feb, 2043 $34.72 $83.83 $11,820.94
Mar, 2043 $34.48 $84.07 $11,736.87
Apr, 2043 $34.23 $84.32 $11,652.55
May, 2043 $33.99 $84.56 $11,567.99
Jun, 2043 $33.74 $84.81 $11,483.18
Jul, 2043 $33.49 $85.06 $11,398.13
Aug, 2043 $33.24 $85.30 $11,312.83
Sep, 2043 $33.00 $85.55 $11,227.27
Oct, 2043 $32.75 $85.80 $11,141.47
Nov, 2043 $32.50 $86.05 $11,055.42
Dec, 2043 $32.24 $86.30 $10,969.12
Jan, 2044 $31.99 $86.55 $10,882.56
Feb, 2044 $31.74 $86.81 $10,795.76
Mar, 2044 $31.49 $87.06 $10,708.70
Apr, 2044 $31.23 $87.31 $10,621.38
May, 2044 $30.98 $87.57 $10,533.81
Jun, 2044 $30.72 $87.82 $10,445.99
Jul, 2044 $30.47 $88.08 $10,357.91
Aug, 2044 $30.21 $88.34 $10,269.57
Sep, 2044 $29.95 $88.59 $10,180.98
Oct, 2044 $29.69 $88.85 $10,092.12
Nov, 2044 $29.44 $89.11 $10,003.01
Dec, 2044 $29.18 $89.37 $9,913.64
Jan, 2045 $28.91 $89.63 $9,824.01
Feb, 2045 $28.65 $89.89 $9,734.11
Mar, 2045 $28.39 $90.16 $9,643.95
Apr, 2045 $28.13 $90.42 $9,553.53
May, 2045 $27.86 $90.68 $9,462.85
Jun, 2045 $27.60 $90.95 $9,371.90
Jul, 2045 $27.33 $91.21 $9,280.69
Aug, 2045 $27.07 $91.48 $9,189.21
Sep, 2045 $26.80 $91.75 $9,097.47
Oct, 2045 $26.53 $92.01 $9,005.45
Nov, 2045 $26.27 $92.28 $8,913.17
Dec, 2045 $26.00 $92.55 $8,820.62
Jan, 2046 $25.73 $92.82 $8,727.80
Feb, 2046 $25.46 $93.09 $8,634.71
Mar, 2046 $25.18 $93.36 $8,541.34
Apr, 2046 $24.91 $93.64 $8,447.71
May, 2046 $24.64 $93.91 $8,353.80
Jun, 2046 $24.37 $94.18 $8,259.62
Jul, 2046 $24.09 $94.46 $8,165.16
Aug, 2046 $23.82 $94.73 $8,070.43
Sep, 2046 $23.54 $95.01 $7,975.42
Oct, 2046 $23.26 $95.29 $7,880.13
Nov, 2046 $22.98 $95.56 $7,784.57
Dec, 2046 $22.70 $95.84 $7,688.72
Jan, 2047 $22.43 $96.12 $7,592.60
Feb, 2047 $22.15 $96.40 $7,496.20
Mar, 2047 $21.86 $96.68 $7,399.51
Apr, 2047 $21.58 $96.97 $7,302.55
May, 2047 $21.30 $97.25 $7,205.30
Jun, 2047 $21.02 $97.53 $7,107.77
Jul, 2047 $20.73 $97.82 $7,009.95
Aug, 2047 $20.45 $98.10 $6,911.85
Sep, 2047 $20.16 $98.39 $6,813.46
Oct, 2047 $19.87 $98.68 $6,714.79
Nov, 2047 $19.58 $98.96 $6,615.82
Dec, 2047 $19.30 $99.25 $6,516.57
Jan, 2048 $19.01 $99.54 $6,417.03
Feb, 2048 $18.72 $99.83 $6,317.20
Mar, 2048 $18.43 $100.12 $6,217.08
Apr, 2048 $18.13 $100.41 $6,116.66
May, 2048 $17.84 $100.71 $6,015.95
Jun, 2048 $17.55 $101.00 $5,914.95
Jul, 2048 $17.25 $101.30 $5,813.66
Aug, 2048 $16.96 $101.59 $5,712.07
Sep, 2048 $16.66 $101.89 $5,610.18
Oct, 2048 $16.36 $102.18 $5,507.99
Nov, 2048 $16.06 $102.48 $5,405.51
Dec, 2048 $15.77 $102.78 $5,302.73
Jan, 2049 $15.47 $103.08 $5,199.65
Feb, 2049 $15.17 $103.38 $5,096.26
Mar, 2049 $14.86 $103.68 $4,992.58
Apr, 2049 $14.56 $103.99 $4,888.59
May, 2049 $14.26 $104.29 $4,784.31
Jun, 2049 $13.95 $104.59 $4,679.71
Jul, 2049 $13.65 $104.90 $4,574.81
Aug, 2049 $13.34 $105.20 $4,469.61
Sep, 2049 $13.04 $105.51 $4,364.10
Oct, 2049 $12.73 $105.82 $4,258.28
Nov, 2049 $12.42 $106.13 $4,152.15
Dec, 2049 $12.11 $106.44 $4,045.71
Jan, 2050 $11.80 $106.75 $3,938.96
Feb, 2050 $11.49 $107.06 $3,831.91
Mar, 2050 $11.18 $107.37 $3,724.53
Apr, 2050 $10.86 $107.68 $3,616.85
May, 2050 $10.55 $108.00 $3,508.85
Jun, 2050 $10.23 $108.31 $3,400.54
Jul, 2050 $9.92 $108.63 $3,291.91
Aug, 2050 $9.60 $108.95 $3,182.96
Sep, 2050 $9.28 $109.26 $3,073.70
Oct, 2050 $8.96 $109.58 $2,964.11
Nov, 2050 $8.65 $109.90 $2,854.21
Dec, 2050 $8.32 $110.22 $2,743.99
Jan, 2051 $8.00 $110.54 $2,633.44
Feb, 2051 $7.68 $110.87 $2,522.58
Mar, 2051 $7.36 $111.19 $2,411.39
Apr, 2051 $7.03 $111.51 $2,299.87
May, 2051 $6.71 $111.84 $2,188.03
Jun, 2051 $6.38 $112.17 $2,075.87
Jul, 2051 $6.05 $112.49 $1,963.37
Aug, 2051 $5.73 $112.82 $1,850.55
Sep, 2051 $5.40 $113.15 $1,737.40
Oct, 2051 $5.07 $113.48 $1,623.92
Nov, 2051 $4.74 $113.81 $1,510.11
Dec, 2051 $4.40 $114.14 $1,395.97
Jan, 2052 $4.07 $114.48 $1,281.49
Feb, 2052 $3.74 $114.81 $1,166.68
Mar, 2052 $3.40 $115.14 $1,051.54
Apr, 2052 $3.07 $115.48 $936.05
May, 2052 $2.73 $115.82 $820.24
Jun, 2052 $2.39 $116.16 $704.08
Jul, 2052 $2.05 $116.49 $587.59
Aug, 2052 $1.71 $116.83 $470.75
Sep, 2052 $1.37 $117.17 $353.58
Oct, 2052 $1.03 $117.52 $236.06
Nov, 2052 $0.69 $117.86 $118.20
Dec, 2052 $0.34 $118.20 $0.00

Your mortgage payment information

... ...
  • Interest
  • Principal
  • ...Balance
2023
2028
2033
2038
2043
2048

Mortgage Payment Calculator

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