50k Amortization Schedule

Create an amortization schedule for a 50,000 mortgage.

$
$
%

Create an amortization schedule for a $50,000 mortgage.

Enter your home loan details and click Calculate. The payment details and amortization schedule will be shown. Click the download link to access a printable PDF amortization schedule.

How to use
Enter your loan details above to create an amortization table. It will show a breakdown of mortgage payments and loan balance over time. Click the "Download Amortization Schedule" option to see an easy to print version.
What's the monthly payment on a $50,000 mortgage?
The payment is based on the loan term, loan amount, and APR. For example, here's a few different monthly payments for a 50,000 mortgage over 30 years.
Rate Payment
50k at 2% for 30 Years 184.81
50k at 3% for 30 Years 210.80
50k at 4% for 30 Years 238.71
50k at 5% for 30 Years 268.41
50k at 6% for 30 Years 299.78
How does the loan length affect the payment on a 50k mortgage?
While the 30 year mortgage is the most common, other people opt for a 15 year mortgage or an ARM. See below to see how the payment changes for a 50k loan amount based on the APR and loan length.
Rate 30 Years 15 Years 10 Years 5 Years
50k at 2% 184.81 321.75 460.07 876.39
50k at 3% 210.80 345.29 482.80 898.43
50k at 4% 238.71 369.84 506.23 920.83
50k at 5% 268.41 395.40 530.33 943.56
50k at 6% 299.78 421.93 555.10 966.64
What is an amortization schedule?
An amortization schedule shows the breakdown of a loan over time. It shows how much of each payment is paid as interest and how much goes towards the balance.

For example, let's say that you have a 30 year loan for 50,000 with a 6% APR. The monthly payment of this loan is 299.78. This stays constant throughout the term of this fixed rate 30 year loan.

We then need to calculate the monthly rate, so 6% divided by 12 equals .5% per month in interest. Take a look at the chart below to see how the first few payments of the loan are calculated.
Starting Balance Payment Towards Interest Towards Balance Remaining Balance
50,000.00 299.78 250.00 49.78 49,950.22
49,950.22 299.78 249.75 50.02 49,900.20
49,900.20 299.78 249.50 50.27 49,849.93
49,849.93 299.78 249.25 50.53 49,799.40
49,799.40 299.78 249.00 50.78 49,748.62
This continues until the loan is paid off. For interest rates higher than 0%, more of the payment goes towards the balance every month.
Monthly Mortgage Payment Table By Rate For a $50,000 Loan for 30 Years
Rate Payment
50k at 3% for 30 Years 210.80
50k at 3.05% for 30 Years 212.15
50k at 3.1% for 30 Years 213.51
50k at 3.15% for 30 Years 214.87
50k at 3.2% for 30 Years 216.23
50k at 3.25% for 30 Years 217.60
50k at 3.3% for 30 Years 218.98
50k at 3.35% for 30 Years 220.36
50k at 3.4% for 30 Years 221.74
50k at 3.45% for 30 Years 223.13
50k at 3.5% for 30 Years 224.52
50k at 3.55% for 30 Years 225.92
50k at 3.6% for 30 Years 227.32
50k at 3.65% for 30 Years 228.73
50k at 3.7% for 30 Years 230.14
50k at 3.75% for 30 Years 231.56
50k at 3.8% for 30 Years 232.98
50k at 3.85% for 30 Years 234.40
50k at 3.9% for 30 Years 235.83
50k at 3.95% for 30 Years 237.27
50k at 4% for 30 Years 238.71
50k at 4.05% for 30 Years 240.15
50k at 4.1% for 30 Years 241.60
50k at 4.15% for 30 Years 243.05
50k at 4.2% for 30 Years 244.51
50k at 4.25% for 30 Years 245.97
50k at 4.3% for 30 Years 247.44
50k at 4.35% for 30 Years 248.91
50k at 4.4% for 30 Years 250.38
50k at 4.45% for 30 Years 251.86
50k at 4.5% for 30 Years 253.34
50k at 4.55% for 30 Years 254.83
50k at 4.6% for 30 Years 256.32
50k at 4.65% for 30 Years 257.82
50k at 4.7% for 30 Years 259.32
50k at 4.75% for 30 Years 260.82
50k at 4.8% for 30 Years 262.33
50k at 4.85% for 30 Years 263.85
50k at 4.9% for 30 Years 265.36
50k at 4.95% for 30 Years 266.88
50k at 5% for 30 Years 268.41
50k at 5.05% for 30 Years 269.94
50k at 5.1% for 30 Years 271.47
50k at 5.15% for 30 Years 273.01
50k at 5.2% for 30 Years 274.56
50k at 5.25% for 30 Years 276.10
50k at 5.3% for 30 Years 277.65
50k at 5.35% for 30 Years 279.21
50k at 5.4% for 30 Years 280.77
50k at 5.45% for 30 Years 282.33
50k at 5.5% for 30 Years 283.89
Rate Payment
50k at 5.55% for 30 Years 285.47
50k at 5.6% for 30 Years 287.04
50k at 5.65% for 30 Years 288.62
50k at 5.7% for 30 Years 290.20
50k at 5.75% for 30 Years 291.79
50k at 5.8% for 30 Years 293.38
50k at 5.85% for 30 Years 294.97
50k at 5.9% for 30 Years 296.57
50k at 5.95% for 30 Years 298.17
50k at 6% for 30 Years 299.78
50k at 6.05% for 30 Years 301.38
50k at 6.1% for 30 Years 303.00
50k at 6.15% for 30 Years 304.61
50k at 6.2% for 30 Years 306.23
50k at 6.25% for 30 Years 307.86
50k at 6.3% for 30 Years 309.49
50k at 6.35% for 30 Years 311.12
50k at 6.4% for 30 Years 312.75
50k at 6.45% for 30 Years 314.39
50k at 6.5% for 30 Years 316.03
50k at 6.55% for 30 Years 317.68
50k at 6.6% for 30 Years 319.33
50k at 6.65% for 30 Years 320.98
50k at 6.7% for 30 Years 322.64
50k at 6.75% for 30 Years 324.30
50k at 6.8% for 30 Years 325.96
50k at 6.85% for 30 Years 327.63
50k at 6.9% for 30 Years 329.30
50k at 6.95% for 30 Years 330.97
50k at 7% for 30 Years 332.65
50k at 7.05% for 30 Years 334.33
50k at 7.1% for 30 Years 336.02
50k at 7.15% for 30 Years 337.70
50k at 7.2% for 30 Years 339.39
50k at 7.25% for 30 Years 341.09
50k at 7.3% for 30 Years 342.79
50k at 7.35% for 30 Years 344.49
50k at 7.4% for 30 Years 346.19
50k at 7.45% for 30 Years 347.90
50k at 7.5% for 30 Years 349.61
50k at 7.55% for 30 Years 351.32
50k at 7.6% for 30 Years 353.04
50k at 7.65% for 30 Years 354.76
50k at 7.7% for 30 Years 356.48
50k at 7.75% for 30 Years 358.21
50k at 7.8% for 30 Years 359.94
50k at 7.85% for 30 Years 361.67
50k at 7.9% for 30 Years 363.40
50k at 7.95% for 30 Years 365.14
50k at 8% for 30 Years 366.88
Favorite Resources