« Back to all home prices

Mortgage Payment Schedule for a $101,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($20,200) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$387 360 $58,406 $139,206

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $101,000
Down Payment $20,200$80,800
Year 1 - 1 ($387)$271$116$80,684
2 ($387)$270$116$80,568
3 ($387)$270$117$80,451
4 ($387)$270$117$80,334
5 ($387)$269$118$80,216
6 ($387)$269$118$80,098
7 ($387)$268$118$79,980
8 ($387)$268$119$79,861
9 ($387)$268$119$79,742
10 ($387)$267$120$79,622
11 ($387)$267$120$79,502
12 ($387)$266$120$79,382
Year 2 - 13 ($387)$266$121$79,261
14 ($387)$266$121$79,140
15 ($387)$265$122$79,019
16 ($387)$265$122$78,897
17 ($387)$264$122$78,774
18 ($387)$264$123$78,651
19 ($387)$263$123$78,528
20 ($387)$263$124$78,405
21 ($387)$263$124$78,281
22 ($387)$262$124$78,156
23 ($387)$262$125$78,031
24 ($387)$261$125$77,906
Year 3 - 25 ($387)$261$126$77,780
26 ($387)$261$126$77,654
27 ($387)$260$127$77,528
28 ($387)$260$127$77,401
29 ($387)$259$127$77,273
30 ($387)$259$128$77,145
31 ($387)$258$128$77,017
32 ($387)$258$129$76,889
33 ($387)$258$129$76,759
34 ($387)$257$130$76,630
35 ($387)$257$130$76,500
36 ($387)$256$130$76,369
Year 4 - 37 ($387)$256$131$76,239
38 ($387)$255$131$76,107
39 ($387)$255$132$75,976
40 ($387)$255$132$75,843
41 ($387)$254$133$75,711
42 ($387)$254$133$75,578
43 ($387)$253$133$75,444
44 ($387)$253$134$75,310
45 ($387)$252$134$75,176
46 ($387)$252$135$75,041
47 ($387)$251$135$74,906
48 ($387)$251$136$74,770
Year 5 - 49 ($387)$250$136$74,634
50 ($387)$250$137$74,497
51 ($387)$250$137$74,360
52 ($387)$249$138$74,223
53 ($387)$249$138$74,084
54 ($387)$248$139$73,946
55 ($387)$248$139$73,807
56 ($387)$247$139$73,668
57 ($387)$247$140$73,528
58 ($387)$246$140$73,387
59 ($387)$246$141$73,246
60 ($387)$245$141$73,105
Year 6 - 61 ($387)$245$142$72,963
62 ($387)$244$142$72,821
63 ($387)$244$143$72,678
64 ($387)$243$143$72,535
65 ($387)$243$144$72,391
66 ($387)$243$144$72,247
67 ($387)$242$145$72,103
68 ($387)$242$145$71,958
69 ($387)$241$146$71,812
70 ($387)$241$146$71,666
71 ($387)$240$147$71,519
72 ($387)$240$147$71,372
Year 7 - 73 ($387)$239$148$71,225
74 ($387)$239$148$71,076
75 ($387)$238$149$70,928
76 ($387)$238$149$70,779
77 ($387)$237$150$70,629
78 ($387)$237$150$70,479
79 ($387)$236$151$70,329
80 ($387)$236$151$70,177
81 ($387)$235$152$70,026
82 ($387)$235$152$69,874
83 ($387)$234$153$69,721
84 ($387)$234$153$69,568
Year 8 - 85 ($387)$233$154$69,414
86 ($387)$233$154$69,260
87 ($387)$232$155$69,106
88 ($387)$232$155$68,950
89 ($387)$231$156$68,795
90 ($387)$230$156$68,639
91 ($387)$230$157$68,482
92 ($387)$229$157$68,324
93 ($387)$229$158$68,167
94 ($387)$228$158$68,008
95 ($387)$228$159$67,850
96 ($387)$227$159$67,690
Year 9 - 97 ($387)$227$160$67,530
98 ($387)$226$160$67,370
99 ($387)$226$161$67,209
100 ($387)$225$162$67,047
101 ($387)$225$162$66,885
102 ($387)$224$163$66,723
103 ($387)$224$163$66,559
104 ($387)$223$164$66,396
105 ($387)$222$164$66,231
106 ($387)$222$165$66,067
107 ($387)$221$165$65,901
108 ($387)$221$166$65,735
Year 10 - 109 ($387)$220$166$65,569
110 ($387)$220$167$65,402
111 ($387)$219$168$65,234
112 ($387)$219$168$65,066
113 ($387)$218$169$64,897
114 ($387)$217$169$64,728
115 ($387)$217$170$64,558
116 ($387)$216$170$64,388
117 ($387)$216$171$64,217
118 ($387)$215$172$64,045
119 ($387)$215$172$63,873
120 ($387)$214$173$63,700
Year 11 - 121 ($387)$213$173$63,527
122 ($387)$213$174$63,353
123 ($387)$212$174$63,179
124 ($387)$212$175$63,004
125 ($387)$211$176$62,828
126 ($387)$210$176$62,652
127 ($387)$210$177$62,475
128 ($387)$209$177$62,298
129 ($387)$209$178$62,120
130 ($387)$208$179$61,941
131 ($387)$208$179$61,762
132 ($387)$207$180$61,582
Year 12 - 133 ($387)$206$180$61,402
134 ($387)$206$181$61,221
135 ($387)$205$182$61,039
136 ($387)$204$182$60,857
137 ($387)$204$183$60,674
138 ($387)$203$183$60,491
139 ($387)$203$184$60,307
140 ($387)$202$185$60,122
141 ($387)$201$185$59,937
142 ($387)$201$186$59,751
143 ($387)$200$187$59,564
144 ($387)$200$187$59,377
Year 13 - 145 ($387)$199$188$59,190
146 ($387)$198$188$59,001
147 ($387)$198$189$58,812
148 ($387)$197$190$58,622
149 ($387)$196$190$58,432
150 ($387)$196$191$58,241
151 ($387)$195$192$58,050
152 ($387)$194$192$57,857
153 ($387)$194$193$57,665
154 ($387)$193$194$57,471
155 ($387)$193$194$57,277
156 ($387)$192$195$57,082
Year 14 - 157 ($387)$191$195$56,887
158 ($387)$191$196$56,691
159 ($387)$190$197$56,494
160 ($387)$189$197$56,296
161 ($387)$189$198$56,098
162 ($387)$188$199$55,899
163 ($387)$187$199$55,700
164 ($387)$187$200$55,500
165 ($387)$186$201$55,299
166 ($387)$185$201$55,098
167 ($387)$185$202$54,896
168 ($387)$184$203$54,693
Year 15 - 169 ($387)$183$203$54,489
170 ($387)$183$204$54,285
171 ($387)$182$205$54,080
172 ($387)$181$206$53,875
173 ($387)$180$206$53,669
174 ($387)$180$207$53,462
175 ($387)$179$208$53,254
176 ($387)$178$208$53,046
177 ($387)$178$209$52,837
178 ($387)$177$210$52,627
179 ($387)$176$210$52,417
180 ($387)$176$211$52,206
Year 16 - 181 ($387)$175$212$51,994
182 ($387)$174$213$51,782
183 ($387)$173$213$51,568
184 ($387)$173$214$51,354
185 ($387)$172$215$51,140
186 ($387)$171$215$50,924
187 ($387)$171$216$50,708
188 ($387)$170$217$50,491
189 ($387)$169$218$50,274
190 ($387)$168$218$50,056
191 ($387)$168$219$49,837
192 ($387)$167$220$49,617
Year 17 - 193 ($387)$166$220$49,396
194 ($387)$165$221$49,175
195 ($387)$165$222$48,953
196 ($387)$164$223$48,731
197 ($387)$163$223$48,507
198 ($387)$162$224$48,283
199 ($387)$162$225$48,058
200 ($387)$161$226$47,832
201 ($387)$160$226$47,606
202 ($387)$159$227$47,379
203 ($387)$159$228$47,151
204 ($387)$158$229$46,922
Year 18 - 205 ($387)$157$229$46,693
206 ($387)$156$230$46,462
207 ($387)$156$231$46,231
208 ($387)$155$232$45,999
209 ($387)$154$233$45,767
210 ($387)$153$233$45,534
211 ($387)$153$234$45,299
212 ($387)$152$235$45,064
213 ($387)$151$236$44,829
214 ($387)$150$237$44,592
215 ($387)$149$237$44,355
216 ($387)$149$238$44,117
Year 19 - 217 ($387)$148$239$43,878
218 ($387)$147$240$43,638
219 ($387)$146$240$43,398
220 ($387)$145$241$43,156
221 ($387)$145$242$42,914
222 ($387)$144$243$42,671
223 ($387)$143$244$42,428
224 ($387)$142$245$42,183
225 ($387)$141$245$41,938
226 ($387)$140$246$41,692
227 ($387)$140$247$41,445
228 ($387)$139$248$41,197
Year 20 - 229 ($387)$138$249$40,948
230 ($387)$137$250$40,699
231 ($387)$136$250$40,448
232 ($387)$136$251$40,197
233 ($387)$135$252$39,945
234 ($387)$134$253$39,692
235 ($387)$133$254$39,438
236 ($387)$132$255$39,184
237 ($387)$131$255$38,928
238 ($387)$130$256$38,672
239 ($387)$130$257$38,415
240 ($387)$129$258$38,157
Year 21 - 241 ($387)$128$259$37,898
242 ($387)$127$260$37,638
243 ($387)$126$261$37,378
244 ($387)$125$261$37,116
245 ($387)$124$262$36,854
246 ($387)$123$263$36,591
247 ($387)$123$264$36,327
248 ($387)$122$265$36,062
249 ($387)$121$266$35,796
250 ($387)$120$267$35,529
251 ($387)$119$268$35,261
252 ($387)$118$269$34,993
Year 22 - 253 ($387)$117$269$34,723
254 ($387)$116$270$34,453
255 ($387)$115$271$34,182
256 ($387)$115$272$33,910
257 ($387)$114$273$33,636
258 ($387)$113$274$33,362
259 ($387)$112$275$33,088
260 ($387)$111$276$32,812
261 ($387)$110$277$32,535
262 ($387)$109$278$32,257
263 ($387)$108$279$31,979
264 ($387)$107$280$31,699
Year 23 - 265 ($387)$106$280$31,419
266 ($387)$105$281$31,137
267 ($387)$104$282$30,855
268 ($387)$103$283$30,571
269 ($387)$102$284$30,287
270 ($387)$101$285$30,002
271 ($387)$101$286$29,716
272 ($387)$100$287$29,429
273 ($387)$99$288$29,141
274 ($387)$98$289$28,851
275 ($387)$97$290$28,561
276 ($387)$96$291$28,270
Year 24 - 277 ($387)$95$292$27,978
278 ($387)$94$293$27,686
279 ($387)$93$294$27,392
280 ($387)$92$295$27,097
281 ($387)$91$296$26,801
282 ($387)$90$297$26,504
283 ($387)$89$298$26,206
284 ($387)$88$299$25,907
285 ($387)$87$300$25,607
286 ($387)$86$301$25,306
287 ($387)$85$302$25,004
288 ($387)$84$303$24,701
Year 25 - 289 ($387)$83$304$24,398
290 ($387)$82$305$24,093
291 ($387)$81$306$23,787
292 ($387)$80$307$23,480
293 ($387)$79$308$23,172
294 ($387)$78$309$22,863
295 ($387)$77$310$22,552
296 ($387)$76$311$22,241
297 ($387)$75$312$21,929
298 ($387)$73$313$21,616
299 ($387)$72$314$21,302
300 ($387)$71$315$20,986
Year 26 - 301 ($387)$70$316$20,670
302 ($387)$69$317$20,352
303 ($387)$68$319$20,034
304 ($387)$67$320$19,714
305 ($387)$66$321$19,394
306 ($387)$65$322$19,072
307 ($387)$64$323$18,749
308 ($387)$63$324$18,425
309 ($387)$62$325$18,100
310 ($387)$61$326$17,774
311 ($387)$60$327$17,447
312 ($387)$58$328$17,119
Year 27 - 313 ($387)$57$329$16,790
314 ($387)$56$330$16,459
315 ($387)$55$332$16,128
316 ($387)$54$333$15,795
317 ($387)$53$334$15,461
318 ($387)$52$335$15,126
319 ($387)$51$336$14,790
320 ($387)$50$337$14,453
321 ($387)$48$338$14,115
322 ($387)$47$339$13,776
323 ($387)$46$341$13,435
324 ($387)$45$342$13,093
Year 28 - 325 ($387)$44$343$12,751
326 ($387)$43$344$12,407
327 ($387)$42$345$12,061
328 ($387)$40$346$11,715
329 ($387)$39$347$11,368
330 ($387)$38$349$11,019
331 ($387)$37$350$10,669
332 ($387)$36$351$10,318
333 ($387)$35$352$9,966
334 ($387)$33$353$9,613
335 ($387)$32$354$9,258
336 ($387)$31$356$8,903
Year 29 - 337 ($387)$30$357$8,546
338 ($387)$29$358$8,188
339 ($387)$27$359$7,829
340 ($387)$26$360$7,468
341 ($387)$25$362$7,107
342 ($387)$24$363$6,744
343 ($387)$23$364$6,380
344 ($387)$21$365$6,014
345 ($387)$20$367$5,648
346 ($387)$19$368$5,280
347 ($387)$18$369$4,911
348 ($387)$16$370$4,541
Year 30 - 349 ($387)$15$371$4,169
350 ($387)$14$373$3,797
351 ($387)$13$374$3,423
352 ($387)$11$375$3,047
353 ($387)$10$376$2,671
354 ($387)$9$378$2,293
355 ($387)$8$379$1,914
356 ($387)$6$380$1,534
357 ($387)$5$382$1,152
358 ($387)$4$383$769
359 ($387)$3$384$385
360 ($387)$1$385$0
TOTALS$58,406$80,800$139,206

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.