$89,000 Mortgage

How much is a mortgage payment on a $89,000 (89K) house?

Assuming you have a 20% down payment ($17,800), your total mortgage on a $89,000 home would be $71,200. For a 30-year fixed mortgage with a 3.5% interest rate, you would be looking at a $320 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

$71,200

Mortgage amount
Monthly mortgage payment

$320

Monthly mortgage payment
Total interest paid

$43,899

Total interest paid
Payoff date

Feb, 2054

Payoff date

Amortization schedule

Year Interest Principal Balance
2024 $2,061.84 $1,135.35 $70,064.65
2025 $2,429.84 $1,406.80 $68,657.85
2026 $2,379.80 $1,456.84 $67,201.01
2027 $2,327.99 $1,508.65 $65,692.36
2028 $2,274.33 $1,562.31 $64,130.05
2029 $2,218.76 $1,617.88 $62,512.17
2030 $2,161.22 $1,675.42 $60,836.76
2031 $2,101.63 $1,735.01 $59,101.75
2032 $2,039.92 $1,796.72 $57,305.03
2033 $1,976.02 $1,860.62 $55,444.41
2034 $1,909.84 $1,926.80 $53,517.61
2035 $1,841.31 $1,995.33 $51,522.28
2036 $1,770.34 $2,066.30 $49,455.99
2037 $1,696.85 $2,139.79 $47,316.20
2038 $1,620.74 $2,215.89 $45,100.31
2039 $1,541.93 $2,294.71 $42,805.60
2040 $1,460.32 $2,376.32 $40,429.28
2041 $1,375.80 $2,460.84 $37,968.44
2042 $1,288.27 $2,548.36 $35,420.08
2043 $1,197.64 $2,639.00 $32,781.08
2044 $1,103.77 $2,732.86 $30,048.21
2045 $1,006.57 $2,830.06 $27,218.15
2046 $905.92 $2,930.72 $24,287.43
2047 $801.68 $3,034.96 $21,252.47
2048 $693.74 $3,142.90 $18,109.57
2049 $581.95 $3,254.68 $14,854.89
2050 $466.19 $3,370.44 $11,484.45
2051 $346.32 $3,490.32 $7,994.13
2052 $222.18 $3,614.46 $4,379.67
2053 $93.62 $3,743.01 $636.65
2054 $2.79 $636.65 $0.00
Month Interest Principal Balance
Mar, 2024 $207.67 $112.05 $71,087.95
Apr, 2024 $207.34 $112.38 $70,975.57
May, 2024 $207.01 $112.71 $70,862.86
Jun, 2024 $206.68 $113.04 $70,749.82
Jul, 2024 $206.35 $113.37 $70,636.46
Aug, 2024 $206.02 $113.70 $70,522.76
Sep, 2024 $205.69 $114.03 $70,408.73
Oct, 2024 $205.36 $114.36 $70,294.37
Nov, 2024 $205.03 $114.69 $70,179.68
Dec, 2024 $204.69 $115.03 $70,064.65
Jan, 2025 $204.36 $115.36 $69,949.28
Feb, 2025 $204.02 $115.70 $69,833.58
Mar, 2025 $203.68 $116.04 $69,717.54
Apr, 2025 $203.34 $116.38 $69,601.17
May, 2025 $203.00 $116.72 $69,484.45
Jun, 2025 $202.66 $117.06 $69,367.39
Jul, 2025 $202.32 $117.40 $69,249.99
Aug, 2025 $201.98 $117.74 $69,132.25
Sep, 2025 $201.64 $118.08 $69,014.17
Oct, 2025 $201.29 $118.43 $68,895.74
Nov, 2025 $200.95 $118.77 $68,776.97
Dec, 2025 $200.60 $119.12 $68,657.85
Jan, 2026 $200.25 $119.47 $68,538.38
Feb, 2026 $199.90 $119.82 $68,418.56
Mar, 2026 $199.55 $120.17 $68,298.40
Apr, 2026 $199.20 $120.52 $68,177.88
May, 2026 $198.85 $120.87 $68,057.01
Jun, 2026 $198.50 $121.22 $67,935.79
Jul, 2026 $198.15 $121.57 $67,814.22
Aug, 2026 $197.79 $121.93 $67,692.29
Sep, 2026 $197.44 $122.28 $67,570.01
Oct, 2026 $197.08 $122.64 $67,447.37
Nov, 2026 $196.72 $123.00 $67,324.37
Dec, 2026 $196.36 $123.36 $67,201.01
Jan, 2027 $196.00 $123.72 $67,077.29
Feb, 2027 $195.64 $124.08 $66,953.22
Mar, 2027 $195.28 $124.44 $66,828.78
Apr, 2027 $194.92 $124.80 $66,703.97
May, 2027 $194.55 $125.17 $66,578.81
Jun, 2027 $194.19 $125.53 $66,453.28
Jul, 2027 $193.82 $125.90 $66,327.38
Aug, 2027 $193.45 $126.26 $66,201.11
Sep, 2027 $193.09 $126.63 $66,074.48
Oct, 2027 $192.72 $127.00 $65,947.48
Nov, 2027 $192.35 $127.37 $65,820.10
Dec, 2027 $191.98 $127.74 $65,692.36
Jan, 2028 $191.60 $128.12 $65,564.24
Feb, 2028 $191.23 $128.49 $65,435.75
Mar, 2028 $190.85 $128.87 $65,306.89
Apr, 2028 $190.48 $129.24 $65,177.64
May, 2028 $190.10 $129.62 $65,048.03
Jun, 2028 $189.72 $130.00 $64,918.03
Jul, 2028 $189.34 $130.38 $64,787.65
Aug, 2028 $188.96 $130.76 $64,656.90
Sep, 2028 $188.58 $131.14 $64,525.76
Oct, 2028 $188.20 $131.52 $64,394.24
Nov, 2028 $187.82 $131.90 $64,262.34
Dec, 2028 $187.43 $132.29 $64,130.05
Jan, 2029 $187.05 $132.67 $63,997.38
Feb, 2029 $186.66 $133.06 $63,864.32
Mar, 2029 $186.27 $133.45 $63,730.87
Apr, 2029 $185.88 $133.84 $63,597.03
May, 2029 $185.49 $134.23 $63,462.80
Jun, 2029 $185.10 $134.62 $63,328.18
Jul, 2029 $184.71 $135.01 $63,193.17
Aug, 2029 $184.31 $135.41 $63,057.76
Sep, 2029 $183.92 $135.80 $62,921.96
Oct, 2029 $183.52 $136.20 $62,785.76
Nov, 2029 $183.13 $136.59 $62,649.17
Dec, 2029 $182.73 $136.99 $62,512.17
Jan, 2030 $182.33 $137.39 $62,374.78
Feb, 2030 $181.93 $137.79 $62,236.99
Mar, 2030 $181.52 $138.20 $62,098.79
Apr, 2030 $181.12 $138.60 $61,960.20
May, 2030 $180.72 $139.00 $61,821.19
Jun, 2030 $180.31 $139.41 $61,681.78
Jul, 2030 $179.91 $139.81 $61,541.97
Aug, 2030 $179.50 $140.22 $61,401.75
Sep, 2030 $179.09 $140.63 $61,261.12
Oct, 2030 $178.68 $141.04 $61,120.07
Nov, 2030 $178.27 $141.45 $60,978.62
Dec, 2030 $177.85 $141.87 $60,836.76
Jan, 2031 $177.44 $142.28 $60,694.48
Feb, 2031 $177.03 $142.69 $60,551.78
Mar, 2031 $176.61 $143.11 $60,408.67
Apr, 2031 $176.19 $143.53 $60,265.14
May, 2031 $175.77 $143.95 $60,121.20
Jun, 2031 $175.35 $144.37 $59,976.83
Jul, 2031 $174.93 $144.79 $59,832.04
Aug, 2031 $174.51 $145.21 $59,686.83
Sep, 2031 $174.09 $145.63 $59,541.20
Oct, 2031 $173.66 $146.06 $59,395.14
Nov, 2031 $173.24 $146.48 $59,248.66
Dec, 2031 $172.81 $146.91 $59,101.75
Jan, 2032 $172.38 $147.34 $58,954.41
Feb, 2032 $171.95 $147.77 $58,806.64
Mar, 2032 $171.52 $148.20 $58,658.44
Apr, 2032 $171.09 $148.63 $58,509.81
May, 2032 $170.65 $149.07 $58,360.74
Jun, 2032 $170.22 $149.50 $58,211.24
Jul, 2032 $169.78 $149.94 $58,061.30
Aug, 2032 $169.35 $150.37 $57,910.93
Sep, 2032 $168.91 $150.81 $57,760.11
Oct, 2032 $168.47 $151.25 $57,608.86
Nov, 2032 $168.03 $151.69 $57,457.17
Dec, 2032 $167.58 $152.14 $57,305.03
Jan, 2033 $167.14 $152.58 $57,152.45
Feb, 2033 $166.69 $153.03 $56,999.43
Mar, 2033 $166.25 $153.47 $56,845.95
Apr, 2033 $165.80 $153.92 $56,692.03
May, 2033 $165.35 $154.37 $56,537.67
Jun, 2033 $164.90 $154.82 $56,382.85
Jul, 2033 $164.45 $155.27 $56,227.58
Aug, 2033 $164.00 $155.72 $56,071.86
Sep, 2033 $163.54 $156.18 $55,915.68
Oct, 2033 $163.09 $156.63 $55,759.05
Nov, 2033 $162.63 $157.09 $55,601.96
Dec, 2033 $162.17 $157.55 $55,444.41
Jan, 2034 $161.71 $158.01 $55,286.40
Feb, 2034 $161.25 $158.47 $55,127.94
Mar, 2034 $160.79 $158.93 $54,969.01
Apr, 2034 $160.33 $159.39 $54,809.61
May, 2034 $159.86 $159.86 $54,649.75
Jun, 2034 $159.40 $160.32 $54,489.43
Jul, 2034 $158.93 $160.79 $54,328.64
Aug, 2034 $158.46 $161.26 $54,167.37
Sep, 2034 $157.99 $161.73 $54,005.64
Oct, 2034 $157.52 $162.20 $53,843.44
Nov, 2034 $157.04 $162.68 $53,680.76
Dec, 2034 $156.57 $163.15 $53,517.61
Jan, 2035 $156.09 $163.63 $53,353.99
Feb, 2035 $155.62 $164.10 $53,189.88
Mar, 2035 $155.14 $164.58 $53,025.30
Apr, 2035 $154.66 $165.06 $52,860.24
May, 2035 $154.18 $165.54 $52,694.69
Jun, 2035 $153.69 $166.03 $52,528.67
Jul, 2035 $153.21 $166.51 $52,362.15
Aug, 2035 $152.72 $167.00 $52,195.16
Sep, 2035 $152.24 $167.48 $52,027.67
Oct, 2035 $151.75 $167.97 $51,859.70
Nov, 2035 $151.26 $168.46 $51,691.24
Dec, 2035 $150.77 $168.95 $51,522.28
Jan, 2036 $150.27 $169.45 $51,352.84
Feb, 2036 $149.78 $169.94 $51,182.90
Mar, 2036 $149.28 $170.44 $51,012.46
Apr, 2036 $148.79 $170.93 $50,841.53
May, 2036 $148.29 $171.43 $50,670.10
Jun, 2036 $147.79 $171.93 $50,498.16
Jul, 2036 $147.29 $172.43 $50,325.73
Aug, 2036 $146.78 $172.94 $50,152.79
Sep, 2036 $146.28 $173.44 $49,979.35
Oct, 2036 $145.77 $173.95 $49,805.41
Nov, 2036 $145.27 $174.45 $49,630.95
Dec, 2036 $144.76 $174.96 $49,455.99
Jan, 2037 $144.25 $175.47 $49,280.52
Feb, 2037 $143.73 $175.98 $49,104.53
Mar, 2037 $143.22 $176.50 $48,928.03
Apr, 2037 $142.71 $177.01 $48,751.02
May, 2037 $142.19 $177.53 $48,573.49
Jun, 2037 $141.67 $178.05 $48,395.44
Jul, 2037 $141.15 $178.57 $48,216.88
Aug, 2037 $140.63 $179.09 $48,037.79
Sep, 2037 $140.11 $179.61 $47,858.18
Oct, 2037 $139.59 $180.13 $47,678.05
Nov, 2037 $139.06 $180.66 $47,497.39
Dec, 2037 $138.53 $181.19 $47,316.20
Jan, 2038 $138.01 $181.71 $47,134.49
Feb, 2038 $137.48 $182.24 $46,952.24
Mar, 2038 $136.94 $182.78 $46,769.47
Apr, 2038 $136.41 $183.31 $46,586.16
May, 2038 $135.88 $183.84 $46,402.32
Jun, 2038 $135.34 $184.38 $46,217.94
Jul, 2038 $134.80 $184.92 $46,033.02
Aug, 2038 $134.26 $185.46 $45,847.56
Sep, 2038 $133.72 $186.00 $45,661.56
Oct, 2038 $133.18 $186.54 $45,475.02
Nov, 2038 $132.64 $187.08 $45,287.94
Dec, 2038 $132.09 $187.63 $45,100.31
Jan, 2039 $131.54 $188.18 $44,912.13
Feb, 2039 $130.99 $188.73 $44,723.41
Mar, 2039 $130.44 $189.28 $44,534.13
Apr, 2039 $129.89 $189.83 $44,344.30
May, 2039 $129.34 $190.38 $44,153.92
Jun, 2039 $128.78 $190.94 $43,962.98
Jul, 2039 $128.23 $191.49 $43,771.49
Aug, 2039 $127.67 $192.05 $43,579.43
Sep, 2039 $127.11 $192.61 $43,386.82
Oct, 2039 $126.54 $193.17 $43,193.64
Nov, 2039 $125.98 $193.74 $42,999.91
Dec, 2039 $125.42 $194.30 $42,805.60
Jan, 2040 $124.85 $194.87 $42,610.73
Feb, 2040 $124.28 $195.44 $42,415.29
Mar, 2040 $123.71 $196.01 $42,219.29
Apr, 2040 $123.14 $196.58 $42,022.71
May, 2040 $122.57 $197.15 $41,825.55
Jun, 2040 $121.99 $197.73 $41,627.82
Jul, 2040 $121.41 $198.31 $41,429.52
Aug, 2040 $120.84 $198.88 $41,230.63
Sep, 2040 $120.26 $199.46 $41,031.17
Oct, 2040 $119.67 $200.05 $40,831.13
Nov, 2040 $119.09 $200.63 $40,630.50
Dec, 2040 $118.51 $201.21 $40,429.28
Jan, 2041 $117.92 $201.80 $40,227.48
Feb, 2041 $117.33 $202.39 $40,025.09
Mar, 2041 $116.74 $202.98 $39,822.11
Apr, 2041 $116.15 $203.57 $39,618.54
May, 2041 $115.55 $204.17 $39,414.37
Jun, 2041 $114.96 $204.76 $39,209.61
Jul, 2041 $114.36 $205.36 $39,004.25
Aug, 2041 $113.76 $205.96 $38,798.30
Sep, 2041 $113.16 $206.56 $38,591.74
Oct, 2041 $112.56 $207.16 $38,384.58
Nov, 2041 $111.96 $207.76 $38,176.81
Dec, 2041 $111.35 $208.37 $37,968.44
Jan, 2042 $110.74 $208.98 $37,759.46
Feb, 2042 $110.13 $209.59 $37,549.88
Mar, 2042 $109.52 $210.20 $37,339.68
Apr, 2042 $108.91 $210.81 $37,128.86
May, 2042 $108.29 $211.43 $36,917.44
Jun, 2042 $107.68 $212.04 $36,705.39
Jul, 2042 $107.06 $212.66 $36,492.73
Aug, 2042 $106.44 $213.28 $36,279.45
Sep, 2042 $105.82 $213.90 $36,065.54
Oct, 2042 $105.19 $214.53 $35,851.01
Nov, 2042 $104.57 $215.15 $35,635.86
Dec, 2042 $103.94 $215.78 $35,420.08
Jan, 2043 $103.31 $216.41 $35,203.67
Feb, 2043 $102.68 $217.04 $34,986.62
Mar, 2043 $102.04 $217.68 $34,768.95
Apr, 2043 $101.41 $218.31 $34,550.64
May, 2043 $100.77 $218.95 $34,331.69
Jun, 2043 $100.13 $219.59 $34,112.11
Jul, 2043 $99.49 $220.23 $33,891.88
Aug, 2043 $98.85 $220.87 $33,671.01
Sep, 2043 $98.21 $221.51 $33,449.50
Oct, 2043 $97.56 $222.16 $33,227.34
Nov, 2043 $96.91 $222.81 $33,004.53
Dec, 2043 $96.26 $223.46 $32,781.08
Jan, 2044 $95.61 $224.11 $32,556.97
Feb, 2044 $94.96 $224.76 $32,332.21
Mar, 2044 $94.30 $225.42 $32,106.79
Apr, 2044 $93.64 $226.08 $31,880.71
May, 2044 $92.99 $226.73 $31,653.98
Jun, 2044 $92.32 $227.40 $31,426.58
Jul, 2044 $91.66 $228.06 $31,198.52
Aug, 2044 $91.00 $228.72 $30,969.80
Sep, 2044 $90.33 $229.39 $30,740.41
Oct, 2044 $89.66 $230.06 $30,510.35
Nov, 2044 $88.99 $230.73 $30,279.62
Dec, 2044 $88.32 $231.40 $30,048.21
Jan, 2045 $87.64 $232.08 $29,816.13
Feb, 2045 $86.96 $232.76 $29,583.38
Mar, 2045 $86.28 $233.43 $29,349.94
Apr, 2045 $85.60 $234.12 $29,115.83
May, 2045 $84.92 $234.80 $28,881.03
Jun, 2045 $84.24 $235.48 $28,645.54
Jul, 2045 $83.55 $236.17 $28,409.37
Aug, 2045 $82.86 $236.86 $28,172.51
Sep, 2045 $82.17 $237.55 $27,934.96
Oct, 2045 $81.48 $238.24 $27,696.72
Nov, 2045 $80.78 $238.94 $27,457.78
Dec, 2045 $80.09 $239.63 $27,218.15
Jan, 2046 $79.39 $240.33 $26,977.82
Feb, 2046 $78.69 $241.03 $26,736.78
Mar, 2046 $77.98 $241.74 $26,495.04
Apr, 2046 $77.28 $242.44 $26,252.60
May, 2046 $76.57 $243.15 $26,009.45
Jun, 2046 $75.86 $243.86 $25,765.59
Jul, 2046 $75.15 $244.57 $25,521.02
Aug, 2046 $74.44 $245.28 $25,275.74
Sep, 2046 $73.72 $246.00 $25,029.74
Oct, 2046 $73.00 $246.72 $24,783.02
Nov, 2046 $72.28 $247.44 $24,535.59
Dec, 2046 $71.56 $248.16 $24,287.43
Jan, 2047 $70.84 $248.88 $24,038.55
Feb, 2047 $70.11 $249.61 $23,788.94
Mar, 2047 $69.38 $250.34 $23,538.61
Apr, 2047 $68.65 $251.07 $23,287.54
May, 2047 $67.92 $251.80 $23,035.74
Jun, 2047 $67.19 $252.53 $22,783.21
Jul, 2047 $66.45 $253.27 $22,529.94
Aug, 2047 $65.71 $254.01 $22,275.93
Sep, 2047 $64.97 $254.75 $22,021.19
Oct, 2047 $64.23 $255.49 $21,765.69
Nov, 2047 $63.48 $256.24 $21,509.46
Dec, 2047 $62.74 $256.98 $21,252.47
Jan, 2048 $61.99 $257.73 $20,994.74
Feb, 2048 $61.23 $258.49 $20,736.26
Mar, 2048 $60.48 $259.24 $20,477.02
Apr, 2048 $59.72 $260.00 $20,217.02
May, 2048 $58.97 $260.75 $19,956.27
Jun, 2048 $58.21 $261.51 $19,694.75
Jul, 2048 $57.44 $262.28 $19,432.48
Aug, 2048 $56.68 $263.04 $19,169.43
Sep, 2048 $55.91 $263.81 $18,905.63
Oct, 2048 $55.14 $264.58 $18,641.05
Nov, 2048 $54.37 $265.35 $18,375.70
Dec, 2048 $53.60 $266.12 $18,109.57
Jan, 2049 $52.82 $266.90 $17,842.67
Feb, 2049 $52.04 $267.68 $17,574.99
Mar, 2049 $51.26 $268.46 $17,306.54
Apr, 2049 $50.48 $269.24 $17,037.29
May, 2049 $49.69 $270.03 $16,767.26
Jun, 2049 $48.90 $270.82 $16,496.45
Jul, 2049 $48.11 $271.61 $16,224.84
Aug, 2049 $47.32 $272.40 $15,952.45
Sep, 2049 $46.53 $273.19 $15,679.26
Oct, 2049 $45.73 $273.99 $15,405.27
Nov, 2049 $44.93 $274.79 $15,130.48
Dec, 2049 $44.13 $275.59 $14,854.89
Jan, 2050 $43.33 $276.39 $14,578.50
Feb, 2050 $42.52 $277.20 $14,301.30
Mar, 2050 $41.71 $278.01 $14,023.29
Apr, 2050 $40.90 $278.82 $13,744.47
May, 2050 $40.09 $279.63 $13,464.84
Jun, 2050 $39.27 $280.45 $13,184.39
Jul, 2050 $38.45 $281.27 $12,903.13
Aug, 2050 $37.63 $282.09 $12,621.04
Sep, 2050 $36.81 $282.91 $12,338.13
Oct, 2050 $35.99 $283.73 $12,054.40
Nov, 2050 $35.16 $284.56 $11,769.84
Dec, 2050 $34.33 $285.39 $11,484.45
Jan, 2051 $33.50 $286.22 $11,198.22
Feb, 2051 $32.66 $287.06 $10,911.16
Mar, 2051 $31.82 $287.90 $10,623.27
Apr, 2051 $30.98 $288.74 $10,334.53
May, 2051 $30.14 $289.58 $10,044.96
Jun, 2051 $29.30 $290.42 $9,754.53
Jul, 2051 $28.45 $291.27 $9,463.27
Aug, 2051 $27.60 $292.12 $9,171.15
Sep, 2051 $26.75 $292.97 $8,878.18
Oct, 2051 $25.89 $293.83 $8,584.35
Nov, 2051 $25.04 $294.68 $8,289.67
Dec, 2051 $24.18 $295.54 $7,994.13
Jan, 2052 $23.32 $296.40 $7,697.72
Feb, 2052 $22.45 $297.27 $7,400.46
Mar, 2052 $21.58 $298.14 $7,102.32
Apr, 2052 $20.72 $299.00 $6,803.32
May, 2052 $19.84 $299.88 $6,503.44
Jun, 2052 $18.97 $300.75 $6,202.69
Jul, 2052 $18.09 $301.63 $5,901.06
Aug, 2052 $17.21 $302.51 $5,598.55
Sep, 2052 $16.33 $303.39 $5,295.16
Oct, 2052 $15.44 $304.28 $4,990.88
Nov, 2052 $14.56 $305.16 $4,685.72
Dec, 2052 $13.67 $306.05 $4,379.67
Jan, 2053 $12.77 $306.95 $4,072.72
Feb, 2053 $11.88 $307.84 $3,764.88
Mar, 2053 $10.98 $308.74 $3,456.14
Apr, 2053 $10.08 $309.64 $3,146.50
May, 2053 $9.18 $310.54 $2,835.96
Jun, 2053 $8.27 $311.45 $2,524.51
Jul, 2053 $7.36 $312.36 $2,212.16
Aug, 2053 $6.45 $313.27 $1,898.89
Sep, 2053 $5.54 $314.18 $1,584.71
Oct, 2053 $4.62 $315.10 $1,269.61
Nov, 2053 $3.70 $316.02 $953.59
Dec, 2053 $2.78 $316.94 $636.65
Jan, 2054 $1.86 $317.86 $318.79
Feb, 2054 $0.93 $318.79 $0.00

Your mortgage payment information

... ...
  • Interest
  • Principal
  • ...Balance
2024
2029
2034
2039
2044
2049
2054

Mortgage Payment Calculator

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