$35,000 Mortgage

How much is a mortgage payment on a $35,000 (35K) house?

Assuming you have a 20% down payment ($7,000), your total mortgage on a $35,000 home would be $28,000. For a 30-year fixed mortgage with a 3.5% interest rate, you would be looking at a $126 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

$28,000

Mortgage amount
Monthly mortgage payment

$126

Monthly mortgage payment
Total interest paid

$17,264

Total interest paid
Payoff date

Jun, 2055

Payoff date

Amortization schedule

Year Interest Principal Balance
2025 $488.06 $266.33 $27,733.67
2026 $961.96 $546.83 $27,186.84
2027 $942.51 $566.28 $26,620.56
2028 $922.37 $586.42 $26,034.15
2029 $901.51 $607.28 $25,426.87
2030 $879.92 $628.87 $24,798.00
2031 $857.55 $651.24 $24,146.75
2032 $834.39 $674.40 $23,472.35
2033 $810.40 $698.39 $22,773.96
2034 $785.56 $723.23 $22,050.73
2035 $759.84 $748.95 $21,301.78
2036 $733.20 $775.59 $20,526.19
2037 $705.61 $803.18 $19,723.01
2038 $677.05 $831.74 $18,891.27
2039 $647.46 $861.33 $18,029.94
2040 $616.83 $891.96 $17,137.98
2041 $585.11 $923.68 $16,214.29
2042 $552.25 $956.54 $15,257.76
2043 $518.23 $990.56 $14,267.20
2044 $483.00 $1,025.79 $13,241.41
2045 $446.52 $1,062.27 $12,179.13
2046 $408.73 $1,100.06 $11,079.08
2047 $369.61 $1,139.18 $9,939.90
2048 $329.09 $1,179.70 $8,760.20
2049 $287.13 $1,221.66 $7,538.54
2050 $243.68 $1,265.11 $6,273.43
2051 $198.69 $1,310.10 $4,963.33
2052 $152.09 $1,356.70 $3,606.63
2053 $103.84 $1,404.95 $2,201.68
2054 $53.87 $1,454.92 $746.75
2055 $7.64 $746.75 $0.00
Month Interest Principal Balance
Jul, 2025 $81.67 $44.07 $27,955.93
Aug, 2025 $81.54 $44.19 $27,911.74
Sep, 2025 $81.41 $44.32 $27,867.42
Oct, 2025 $81.28 $44.45 $27,822.96
Nov, 2025 $81.15 $44.58 $27,778.38
Dec, 2025 $81.02 $44.71 $27,733.67
Jan, 2026 $80.89 $44.84 $27,688.83
Feb, 2026 $80.76 $44.97 $27,643.85
Mar, 2026 $80.63 $45.10 $27,598.75
Apr, 2026 $80.50 $45.24 $27,553.51
May, 2026 $80.36 $45.37 $27,508.14
Jun, 2026 $80.23 $45.50 $27,462.64
Jul, 2026 $80.10 $45.63 $27,417.01
Aug, 2026 $79.97 $45.77 $27,371.24
Sep, 2026 $79.83 $45.90 $27,325.35
Oct, 2026 $79.70 $46.03 $27,279.31
Nov, 2026 $79.56 $46.17 $27,233.14
Dec, 2026 $79.43 $46.30 $27,186.84
Jan, 2027 $79.29 $46.44 $27,140.40
Feb, 2027 $79.16 $46.57 $27,093.83
Mar, 2027 $79.02 $46.71 $27,047.12
Apr, 2027 $78.89 $46.85 $27,000.28
May, 2027 $78.75 $46.98 $26,953.29
Jun, 2027 $78.61 $47.12 $26,906.18
Jul, 2027 $78.48 $47.26 $26,858.92
Aug, 2027 $78.34 $47.39 $26,811.53
Sep, 2027 $78.20 $47.53 $26,763.99
Oct, 2027 $78.06 $47.67 $26,716.32
Nov, 2027 $77.92 $47.81 $26,668.51
Dec, 2027 $77.78 $47.95 $26,620.56
Jan, 2028 $77.64 $48.09 $26,572.47
Feb, 2028 $77.50 $48.23 $26,524.25
Mar, 2028 $77.36 $48.37 $26,475.87
Apr, 2028 $77.22 $48.51 $26,427.36
May, 2028 $77.08 $48.65 $26,378.71
Jun, 2028 $76.94 $48.79 $26,329.92
Jul, 2028 $76.80 $48.94 $26,280.98
Aug, 2028 $76.65 $49.08 $26,231.90
Sep, 2028 $76.51 $49.22 $26,182.68
Oct, 2028 $76.37 $49.37 $26,133.31
Nov, 2028 $76.22 $49.51 $26,083.80
Dec, 2028 $76.08 $49.65 $26,034.15
Jan, 2029 $75.93 $49.80 $25,984.35
Feb, 2029 $75.79 $49.94 $25,934.40
Mar, 2029 $75.64 $50.09 $25,884.31
Apr, 2029 $75.50 $50.24 $25,834.07
May, 2029 $75.35 $50.38 $25,783.69
Jun, 2029 $75.20 $50.53 $25,733.16
Jul, 2029 $75.06 $50.68 $25,682.48
Aug, 2029 $74.91 $50.83 $25,631.66
Sep, 2029 $74.76 $50.97 $25,580.68
Oct, 2029 $74.61 $51.12 $25,529.56
Nov, 2029 $74.46 $51.27 $25,478.29
Dec, 2029 $74.31 $51.42 $25,426.87
Jan, 2030 $74.16 $51.57 $25,375.30
Feb, 2030 $74.01 $51.72 $25,323.58
Mar, 2030 $73.86 $51.87 $25,271.71
Apr, 2030 $73.71 $52.02 $25,219.68
May, 2030 $73.56 $52.18 $25,167.51
Jun, 2030 $73.41 $52.33 $25,115.18
Jul, 2030 $73.25 $52.48 $25,062.70
Aug, 2030 $73.10 $52.63 $25,010.07
Sep, 2030 $72.95 $52.79 $24,957.28
Oct, 2030 $72.79 $52.94 $24,904.34
Nov, 2030 $72.64 $53.09 $24,851.25
Dec, 2030 $72.48 $53.25 $24,798.00
Jan, 2031 $72.33 $53.41 $24,744.59
Feb, 2031 $72.17 $53.56 $24,691.03
Mar, 2031 $72.02 $53.72 $24,637.31
Apr, 2031 $71.86 $53.87 $24,583.44
May, 2031 $71.70 $54.03 $24,529.41
Jun, 2031 $71.54 $54.19 $24,475.22
Jul, 2031 $71.39 $54.35 $24,420.87
Aug, 2031 $71.23 $54.50 $24,366.37
Sep, 2031 $71.07 $54.66 $24,311.70
Oct, 2031 $70.91 $54.82 $24,256.88
Nov, 2031 $70.75 $54.98 $24,201.90
Dec, 2031 $70.59 $55.14 $24,146.75
Jan, 2032 $70.43 $55.30 $24,091.45
Feb, 2032 $70.27 $55.47 $24,035.98
Mar, 2032 $70.10 $55.63 $23,980.36
Apr, 2032 $69.94 $55.79 $23,924.57
May, 2032 $69.78 $55.95 $23,868.61
Jun, 2032 $69.62 $56.12 $23,812.50
Jul, 2032 $69.45 $56.28 $23,756.22
Aug, 2032 $69.29 $56.44 $23,699.78
Sep, 2032 $69.12 $56.61 $23,643.17
Oct, 2032 $68.96 $56.77 $23,586.39
Nov, 2032 $68.79 $56.94 $23,529.46
Dec, 2032 $68.63 $57.10 $23,472.35
Jan, 2033 $68.46 $57.27 $23,415.08
Feb, 2033 $68.29 $57.44 $23,357.64
Mar, 2033 $68.13 $57.61 $23,300.03
Apr, 2033 $67.96 $57.77 $23,242.26
May, 2033 $67.79 $57.94 $23,184.32
Jun, 2033 $67.62 $58.11 $23,126.21
Jul, 2033 $67.45 $58.28 $23,067.93
Aug, 2033 $67.28 $58.45 $23,009.47
Sep, 2033 $67.11 $58.62 $22,950.85
Oct, 2033 $66.94 $58.79 $22,892.06
Nov, 2033 $66.77 $58.96 $22,833.10
Dec, 2033 $66.60 $59.14 $22,773.96
Jan, 2034 $66.42 $59.31 $22,714.65
Feb, 2034 $66.25 $59.48 $22,655.17
Mar, 2034 $66.08 $59.65 $22,595.52
Apr, 2034 $65.90 $59.83 $22,535.69
May, 2034 $65.73 $60.00 $22,475.68
Jun, 2034 $65.55 $60.18 $22,415.50
Jul, 2034 $65.38 $60.35 $22,355.15
Aug, 2034 $65.20 $60.53 $22,294.62
Sep, 2034 $65.03 $60.71 $22,233.91
Oct, 2034 $64.85 $60.88 $22,173.03
Nov, 2034 $64.67 $61.06 $22,111.97
Dec, 2034 $64.49 $61.24 $22,050.73
Jan, 2035 $64.31 $61.42 $21,989.31
Feb, 2035 $64.14 $61.60 $21,927.71
Mar, 2035 $63.96 $61.78 $21,865.94
Apr, 2035 $63.78 $61.96 $21,803.98
May, 2035 $63.59 $62.14 $21,741.84
Jun, 2035 $63.41 $62.32 $21,679.53
Jul, 2035 $63.23 $62.50 $21,617.02
Aug, 2035 $63.05 $62.68 $21,554.34
Sep, 2035 $62.87 $62.87 $21,491.48
Oct, 2035 $62.68 $63.05 $21,428.43
Nov, 2035 $62.50 $63.23 $21,365.19
Dec, 2035 $62.32 $63.42 $21,301.78
Jan, 2036 $62.13 $63.60 $21,238.17
Feb, 2036 $61.94 $63.79 $21,174.39
Mar, 2036 $61.76 $63.97 $21,110.41
Apr, 2036 $61.57 $64.16 $21,046.25
May, 2036 $61.38 $64.35 $20,981.90
Jun, 2036 $61.20 $64.54 $20,917.37
Jul, 2036 $61.01 $64.72 $20,852.65
Aug, 2036 $60.82 $64.91 $20,787.73
Sep, 2036 $60.63 $65.10 $20,722.63
Oct, 2036 $60.44 $65.29 $20,657.34
Nov, 2036 $60.25 $65.48 $20,591.86
Dec, 2036 $60.06 $65.67 $20,526.19
Jan, 2037 $59.87 $65.86 $20,460.32
Feb, 2037 $59.68 $66.06 $20,394.26
Mar, 2037 $59.48 $66.25 $20,328.02
Apr, 2037 $59.29 $66.44 $20,261.57
May, 2037 $59.10 $66.64 $20,194.94
Jun, 2037 $58.90 $66.83 $20,128.11
Jul, 2037 $58.71 $67.03 $20,061.08
Aug, 2037 $58.51 $67.22 $19,993.86
Sep, 2037 $58.32 $67.42 $19,926.44
Oct, 2037 $58.12 $67.61 $19,858.83
Nov, 2037 $57.92 $67.81 $19,791.02
Dec, 2037 $57.72 $68.01 $19,723.01
Jan, 2038 $57.53 $68.21 $19,654.80
Feb, 2038 $57.33 $68.41 $19,586.40
Mar, 2038 $57.13 $68.61 $19,517.79
Apr, 2038 $56.93 $68.81 $19,448.98
May, 2038 $56.73 $69.01 $19,379.98
Jun, 2038 $56.52 $69.21 $19,310.77
Jul, 2038 $56.32 $69.41 $19,241.36
Aug, 2038 $56.12 $69.61 $19,171.75
Sep, 2038 $55.92 $69.81 $19,101.93
Oct, 2038 $55.71 $70.02 $19,031.92
Nov, 2038 $55.51 $70.22 $18,961.69
Dec, 2038 $55.30 $70.43 $18,891.27
Jan, 2039 $55.10 $70.63 $18,820.63
Feb, 2039 $54.89 $70.84 $18,749.79
Mar, 2039 $54.69 $71.05 $18,678.75
Apr, 2039 $54.48 $71.25 $18,607.50
May, 2039 $54.27 $71.46 $18,536.03
Jun, 2039 $54.06 $71.67 $18,464.37
Jul, 2039 $53.85 $71.88 $18,392.49
Aug, 2039 $53.64 $72.09 $18,320.40
Sep, 2039 $53.43 $72.30 $18,248.10
Oct, 2039 $53.22 $72.51 $18,175.59
Nov, 2039 $53.01 $72.72 $18,102.87
Dec, 2039 $52.80 $72.93 $18,029.94
Jan, 2040 $52.59 $73.15 $17,956.79
Feb, 2040 $52.37 $73.36 $17,883.44
Mar, 2040 $52.16 $73.57 $17,809.86
Apr, 2040 $51.95 $73.79 $17,736.08
May, 2040 $51.73 $74.00 $17,662.07
Jun, 2040 $51.51 $74.22 $17,587.86
Jul, 2040 $51.30 $74.43 $17,513.42
Aug, 2040 $51.08 $74.65 $17,438.77
Sep, 2040 $50.86 $74.87 $17,363.90
Oct, 2040 $50.64 $75.09 $17,288.81
Nov, 2040 $50.43 $75.31 $17,213.51
Dec, 2040 $50.21 $75.53 $17,137.98
Jan, 2041 $49.99 $75.75 $17,062.23
Feb, 2041 $49.76 $75.97 $16,986.26
Mar, 2041 $49.54 $76.19 $16,910.08
Apr, 2041 $49.32 $76.41 $16,833.66
May, 2041 $49.10 $76.63 $16,757.03
Jun, 2041 $48.87 $76.86 $16,680.17
Jul, 2041 $48.65 $77.08 $16,603.09
Aug, 2041 $48.43 $77.31 $16,525.78
Sep, 2041 $48.20 $77.53 $16,448.25
Oct, 2041 $47.97 $77.76 $16,370.49
Nov, 2041 $47.75 $77.99 $16,292.51
Dec, 2041 $47.52 $78.21 $16,214.29
Jan, 2042 $47.29 $78.44 $16,135.85
Feb, 2042 $47.06 $78.67 $16,057.18
Mar, 2042 $46.83 $78.90 $15,978.28
Apr, 2042 $46.60 $79.13 $15,899.16
May, 2042 $46.37 $79.36 $15,819.80
Jun, 2042 $46.14 $79.59 $15,740.20
Jul, 2042 $45.91 $79.82 $15,660.38
Aug, 2042 $45.68 $80.06 $15,580.32
Sep, 2042 $45.44 $80.29 $15,500.03
Oct, 2042 $45.21 $80.52 $15,419.51
Nov, 2042 $44.97 $80.76 $15,338.75
Dec, 2042 $44.74 $80.99 $15,257.76
Jan, 2043 $44.50 $81.23 $15,176.53
Feb, 2043 $44.26 $81.47 $15,095.06
Mar, 2043 $44.03 $81.71 $15,013.35
Apr, 2043 $43.79 $81.94 $14,931.41
May, 2043 $43.55 $82.18 $14,849.23
Jun, 2043 $43.31 $82.42 $14,766.80
Jul, 2043 $43.07 $82.66 $14,684.14
Aug, 2043 $42.83 $82.90 $14,601.24
Sep, 2043 $42.59 $83.15 $14,518.09
Oct, 2043 $42.34 $83.39 $14,434.70
Nov, 2043 $42.10 $83.63 $14,351.07
Dec, 2043 $41.86 $83.88 $14,267.20
Jan, 2044 $41.61 $84.12 $14,183.08
Feb, 2044 $41.37 $84.37 $14,098.71
Mar, 2044 $41.12 $84.61 $14,014.10
Apr, 2044 $40.87 $84.86 $13,929.24
May, 2044 $40.63 $85.11 $13,844.14
Jun, 2044 $40.38 $85.35 $13,758.78
Jul, 2044 $40.13 $85.60 $13,673.18
Aug, 2044 $39.88 $85.85 $13,587.33
Sep, 2044 $39.63 $86.10 $13,501.23
Oct, 2044 $39.38 $86.35 $13,414.87
Nov, 2044 $39.13 $86.61 $13,328.27
Dec, 2044 $38.87 $86.86 $13,241.41
Jan, 2045 $38.62 $87.11 $13,154.30
Feb, 2045 $38.37 $87.37 $13,066.93
Mar, 2045 $38.11 $87.62 $12,979.31
Apr, 2045 $37.86 $87.88 $12,891.43
May, 2045 $37.60 $88.13 $12,803.30
Jun, 2045 $37.34 $88.39 $12,714.91
Jul, 2045 $37.09 $88.65 $12,626.26
Aug, 2045 $36.83 $88.91 $12,537.36
Sep, 2045 $36.57 $89.17 $12,448.19
Oct, 2045 $36.31 $89.43 $12,358.77
Nov, 2045 $36.05 $89.69 $12,269.08
Dec, 2045 $35.78 $89.95 $12,179.13
Jan, 2046 $35.52 $90.21 $12,088.92
Feb, 2046 $35.26 $90.47 $11,998.45
Mar, 2046 $35.00 $90.74 $11,907.71
Apr, 2046 $34.73 $91.00 $11,816.71
May, 2046 $34.47 $91.27 $11,725.45
Jun, 2046 $34.20 $91.53 $11,633.91
Jul, 2046 $33.93 $91.80 $11,542.11
Aug, 2046 $33.66 $92.07 $11,450.04
Sep, 2046 $33.40 $92.34 $11,357.71
Oct, 2046 $33.13 $92.61 $11,265.10
Nov, 2046 $32.86 $92.88 $11,172.23
Dec, 2046 $32.59 $93.15 $11,079.08
Jan, 2047 $32.31 $93.42 $10,985.66
Feb, 2047 $32.04 $93.69 $10,891.97
Mar, 2047 $31.77 $93.96 $10,798.01
Apr, 2047 $31.49 $94.24 $10,703.77
May, 2047 $31.22 $94.51 $10,609.25
Jun, 2047 $30.94 $94.79 $10,514.46
Jul, 2047 $30.67 $95.07 $10,419.40
Aug, 2047 $30.39 $95.34 $10,324.06
Sep, 2047 $30.11 $95.62 $10,228.44
Oct, 2047 $29.83 $95.90 $10,132.54
Nov, 2047 $29.55 $96.18 $10,036.36
Dec, 2047 $29.27 $96.46 $9,939.90
Jan, 2048 $28.99 $96.74 $9,843.16
Feb, 2048 $28.71 $97.02 $9,746.13
Mar, 2048 $28.43 $97.31 $9,648.83
Apr, 2048 $28.14 $97.59 $9,551.24
May, 2048 $27.86 $97.87 $9,453.36
Jun, 2048 $27.57 $98.16 $9,355.20
Jul, 2048 $27.29 $98.45 $9,256.76
Aug, 2048 $27.00 $98.73 $9,158.02
Sep, 2048 $26.71 $99.02 $9,059.00
Oct, 2048 $26.42 $99.31 $8,959.69
Nov, 2048 $26.13 $99.60 $8,860.09
Dec, 2048 $25.84 $99.89 $8,760.20
Jan, 2049 $25.55 $100.18 $8,660.02
Feb, 2049 $25.26 $100.47 $8,559.54
Mar, 2049 $24.97 $100.77 $8,458.78
Apr, 2049 $24.67 $101.06 $8,357.71
May, 2049 $24.38 $101.36 $8,256.36
Jun, 2049 $24.08 $101.65 $8,154.71
Jul, 2049 $23.78 $101.95 $8,052.76
Aug, 2049 $23.49 $102.25 $7,950.51
Sep, 2049 $23.19 $102.54 $7,847.97
Oct, 2049 $22.89 $102.84 $7,745.13
Nov, 2049 $22.59 $103.14 $7,641.99
Dec, 2049 $22.29 $103.44 $7,538.54
Jan, 2050 $21.99 $103.75 $7,434.80
Feb, 2050 $21.68 $104.05 $7,330.75
Mar, 2050 $21.38 $104.35 $7,226.40
Apr, 2050 $21.08 $104.66 $7,121.74
May, 2050 $20.77 $104.96 $7,016.78
Jun, 2050 $20.47 $105.27 $6,911.51
Jul, 2050 $20.16 $105.57 $6,805.94
Aug, 2050 $19.85 $105.88 $6,700.06
Sep, 2050 $19.54 $106.19 $6,593.87
Oct, 2050 $19.23 $106.50 $6,487.37
Nov, 2050 $18.92 $106.81 $6,380.56
Dec, 2050 $18.61 $107.12 $6,273.43
Jan, 2051 $18.30 $107.43 $6,166.00
Feb, 2051 $17.98 $107.75 $6,058.25
Mar, 2051 $17.67 $108.06 $5,950.19
Apr, 2051 $17.35 $108.38 $5,841.81
May, 2051 $17.04 $108.69 $5,733.12
Jun, 2051 $16.72 $109.01 $5,624.11
Jul, 2051 $16.40 $109.33 $5,514.78
Aug, 2051 $16.08 $109.65 $5,405.13
Sep, 2051 $15.76 $109.97 $5,295.16
Oct, 2051 $15.44 $110.29 $5,184.87
Nov, 2051 $15.12 $110.61 $5,074.26
Dec, 2051 $14.80 $110.93 $4,963.33
Jan, 2052 $14.48 $111.26 $4,852.07
Feb, 2052 $14.15 $111.58 $4,740.49
Mar, 2052 $13.83 $111.91 $4,628.59
Apr, 2052 $13.50 $112.23 $4,516.36
May, 2052 $13.17 $112.56 $4,403.80
Jun, 2052 $12.84 $112.89 $4,290.91
Jul, 2052 $12.52 $113.22 $4,177.69
Aug, 2052 $12.18 $113.55 $4,064.14
Sep, 2052 $11.85 $113.88 $3,950.26
Oct, 2052 $11.52 $114.21 $3,836.05
Nov, 2052 $11.19 $114.54 $3,721.51
Dec, 2052 $10.85 $114.88 $3,606.63
Jan, 2053 $10.52 $115.21 $3,491.42
Feb, 2053 $10.18 $115.55 $3,375.87
Mar, 2053 $9.85 $115.89 $3,259.98
Apr, 2053 $9.51 $116.22 $3,143.76
May, 2053 $9.17 $116.56 $3,027.19
Jun, 2053 $8.83 $116.90 $2,910.29
Jul, 2053 $8.49 $117.24 $2,793.05
Aug, 2053 $8.15 $117.59 $2,675.46
Sep, 2053 $7.80 $117.93 $2,557.53
Oct, 2053 $7.46 $118.27 $2,439.26
Nov, 2053 $7.11 $118.62 $2,320.64
Dec, 2053 $6.77 $118.96 $2,201.68
Jan, 2054 $6.42 $119.31 $2,082.37
Feb, 2054 $6.07 $119.66 $1,962.71
Mar, 2054 $5.72 $120.01 $1,842.70
Apr, 2054 $5.37 $120.36 $1,722.34
May, 2054 $5.02 $120.71 $1,601.63
Jun, 2054 $4.67 $121.06 $1,480.57
Jul, 2054 $4.32 $121.41 $1,359.16
Aug, 2054 $3.96 $121.77 $1,237.39
Sep, 2054 $3.61 $122.12 $1,115.27
Oct, 2054 $3.25 $122.48 $992.79
Nov, 2054 $2.90 $122.84 $869.95
Dec, 2054 $2.54 $123.20 $746.75
Jan, 2055 $2.18 $123.55 $623.20
Feb, 2055 $1.82 $123.91 $499.28
Mar, 2055 $1.46 $124.28 $375.01
Apr, 2055 $1.09 $124.64 $250.37
May, 2055 $0.73 $125.00 $125.37
Jun, 2055 $0.37 $125.37 $0.00

Your mortgage payment information

... ...
  • Interest
  • Principal
  • ...Balance
2025
2030
2035
2040
2045
2050
2055

Mortgage Payment Calculator

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