« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$404 360 $64,518 $145,318

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $101,000
Down Payment $20,200$80,800
Year 1 - 1 ($404)$295$109$80,691
2 ($404)$295$109$80,582
3 ($404)$294$110$80,473
4 ($404)$294$110$80,363
5 ($404)$293$110$80,252
6 ($404)$293$111$80,142
7 ($404)$293$111$80,030
8 ($404)$292$112$79,919
9 ($404)$292$112$79,807
10 ($404)$291$112$79,695
11 ($404)$291$113$79,582
12 ($404)$290$113$79,469
Year 2 - 13 ($404)$290$114$79,355
14 ($404)$290$114$79,241
15 ($404)$289$114$79,127
16 ($404)$289$115$79,012
17 ($404)$288$115$78,896
18 ($404)$288$116$78,781
19 ($404)$288$116$78,665
20 ($404)$287$117$78,548
21 ($404)$287$117$78,431
22 ($404)$286$117$78,314
23 ($404)$286$118$78,196
24 ($404)$285$118$78,078
Year 3 - 25 ($404)$285$119$77,959
26 ($404)$285$119$77,840
27 ($404)$284$120$77,720
28 ($404)$284$120$77,600
29 ($404)$283$120$77,480
30 ($404)$283$121$77,359
31 ($404)$282$121$77,238
32 ($404)$282$122$77,116
33 ($404)$281$122$76,994
34 ($404)$281$123$76,871
35 ($404)$281$123$76,748
36 ($404)$280$124$76,625
Year 4 - 37 ($404)$280$124$76,501
38 ($404)$279$124$76,376
39 ($404)$279$125$76,251
40 ($404)$278$125$76,126
41 ($404)$278$126$76,000
42 ($404)$277$126$75,874
43 ($404)$277$127$75,747
44 ($404)$276$127$75,620
45 ($404)$276$128$75,492
46 ($404)$276$128$75,364
47 ($404)$275$129$75,236
48 ($404)$275$129$75,107
Year 5 - 49 ($404)$274$130$74,977
50 ($404)$274$130$74,847
51 ($404)$273$130$74,717
52 ($404)$273$131$74,586
53 ($404)$272$131$74,454
54 ($404)$272$132$74,322
55 ($404)$271$132$74,190
56 ($404)$271$133$74,057
57 ($404)$270$133$73,924
58 ($404)$270$134$73,790
59 ($404)$269$134$73,656
60 ($404)$269$135$73,521
Year 6 - 61 ($404)$268$135$73,385
62 ($404)$268$136$73,250
63 ($404)$267$136$73,113
64 ($404)$267$137$72,977
65 ($404)$266$137$72,839
66 ($404)$266$138$72,701
67 ($404)$265$138$72,563
68 ($404)$265$139$72,424
69 ($404)$264$139$72,285
70 ($404)$264$140$72,145
71 ($404)$263$140$72,005
72 ($404)$263$141$71,864
Year 7 - 73 ($404)$262$141$71,723
74 ($404)$262$142$71,581
75 ($404)$261$142$71,438
76 ($404)$261$143$71,296
77 ($404)$260$143$71,152
78 ($404)$260$144$71,008
79 ($404)$259$144$70,864
80 ($404)$259$145$70,719
81 ($404)$258$146$70,573
82 ($404)$258$146$70,427
83 ($404)$257$147$70,280
84 ($404)$257$147$70,133
Year 8 - 85 ($404)$256$148$69,986
86 ($404)$255$148$69,837
87 ($404)$255$149$69,689
88 ($404)$254$149$69,539
89 ($404)$254$150$69,390
90 ($404)$253$150$69,239
91 ($404)$253$151$69,088
92 ($404)$252$151$68,937
93 ($404)$252$152$68,785
94 ($404)$251$153$68,632
95 ($404)$251$153$68,479
96 ($404)$250$154$68,325
Year 9 - 97 ($404)$249$154$68,171
98 ($404)$249$155$68,016
99 ($404)$248$155$67,861
100 ($404)$248$156$67,705
101 ($404)$247$157$67,548
102 ($404)$247$157$67,391
103 ($404)$246$158$67,233
104 ($404)$245$158$67,075
105 ($404)$245$159$66,916
106 ($404)$244$159$66,757
107 ($404)$244$160$66,597
108 ($404)$243$161$66,436
Year 10 - 109 ($404)$242$161$66,275
110 ($404)$242$162$66,113
111 ($404)$241$162$65,951
112 ($404)$241$163$65,788
113 ($404)$240$164$65,625
114 ($404)$240$164$65,460
115 ($404)$239$165$65,296
116 ($404)$238$165$65,130
117 ($404)$238$166$64,964
118 ($404)$237$167$64,798
119 ($404)$237$167$64,631
120 ($404)$236$168$64,463
Year 11 - 121 ($404)$235$168$64,295
122 ($404)$235$169$64,126
123 ($404)$234$170$63,956
124 ($404)$233$170$63,786
125 ($404)$233$171$63,615
126 ($404)$232$171$63,443
127 ($404)$232$172$63,271
128 ($404)$231$173$63,099
129 ($404)$230$173$62,925
130 ($404)$230$174$62,751
131 ($404)$229$175$62,577
132 ($404)$228$175$62,401
Year 12 - 133 ($404)$228$176$62,226
134 ($404)$227$177$62,049
135 ($404)$226$177$61,872
136 ($404)$226$178$61,694
137 ($404)$225$178$61,516
138 ($404)$225$179$61,336
139 ($404)$224$180$61,157
140 ($404)$223$180$60,976
141 ($404)$223$181$60,795
142 ($404)$222$182$60,613
143 ($404)$221$182$60,431
144 ($404)$221$183$60,248
Year 13 - 145 ($404)$220$184$60,064
146 ($404)$219$184$59,880
147 ($404)$219$185$59,695
148 ($404)$218$186$59,509
149 ($404)$217$186$59,322
150 ($404)$217$187$59,135
151 ($404)$216$188$58,947
152 ($404)$215$189$58,759
153 ($404)$214$189$58,570
154 ($404)$214$190$58,380
155 ($404)$213$191$58,189
156 ($404)$212$191$57,998
Year 14 - 157 ($404)$212$192$57,806
158 ($404)$211$193$57,613
159 ($404)$210$193$57,420
160 ($404)$210$194$57,226
161 ($404)$209$195$57,031
162 ($404)$208$195$56,836
163 ($404)$207$196$56,639
164 ($404)$207$197$56,442
165 ($404)$206$198$56,245
166 ($404)$205$198$56,046
167 ($404)$205$199$55,847
168 ($404)$204$200$55,648
Year 15 - 169 ($404)$203$201$55,447
170 ($404)$202$201$55,246
171 ($404)$202$202$55,044
172 ($404)$201$203$54,841
173 ($404)$200$203$54,637
174 ($404)$199$204$54,433
175 ($404)$199$205$54,228
176 ($404)$198$206$54,022
177 ($404)$197$206$53,816
178 ($404)$196$207$53,609
179 ($404)$196$208$53,401
180 ($404)$195$209$53,192
Year 16 - 181 ($404)$194$210$52,983
182 ($404)$193$210$52,772
183 ($404)$193$211$52,561
184 ($404)$192$212$52,349
185 ($404)$191$213$52,137
186 ($404)$190$213$51,923
187 ($404)$190$214$51,709
188 ($404)$189$215$51,494
189 ($404)$188$216$51,279
190 ($404)$187$216$51,062
191 ($404)$186$217$50,845
192 ($404)$186$218$50,627
Year 17 - 193 ($404)$185$219$50,408
194 ($404)$184$220$50,188
195 ($404)$183$220$49,968
196 ($404)$182$221$49,747
197 ($404)$182$222$49,524
198 ($404)$181$223$49,302
199 ($404)$180$224$49,078
200 ($404)$179$225$48,853
201 ($404)$178$225$48,628
202 ($404)$177$226$48,402
203 ($404)$177$227$48,175
204 ($404)$176$228$47,947
Year 18 - 205 ($404)$175$229$47,718
206 ($404)$174$229$47,489
207 ($404)$173$230$47,258
208 ($404)$172$231$47,027
209 ($404)$172$232$46,795
210 ($404)$171$233$46,562
211 ($404)$170$234$46,329
212 ($404)$169$235$46,094
213 ($404)$168$235$45,859
214 ($404)$167$236$45,623
215 ($404)$167$237$45,385
216 ($404)$166$238$45,147
Year 19 - 217 ($404)$165$239$44,908
218 ($404)$164$240$44,669
219 ($404)$163$241$44,428
220 ($404)$162$241$44,187
221 ($404)$161$242$43,944
222 ($404)$160$243$43,701
223 ($404)$160$244$43,457
224 ($404)$159$245$43,212
225 ($404)$158$246$42,966
226 ($404)$157$247$42,719
227 ($404)$156$248$42,471
228 ($404)$155$249$42,223
Year 20 - 229 ($404)$154$250$41,973
230 ($404)$153$250$41,723
231 ($404)$152$251$41,471
232 ($404)$151$252$41,219
233 ($404)$150$253$40,966
234 ($404)$150$254$40,712
235 ($404)$149$255$40,457
236 ($404)$148$256$40,201
237 ($404)$147$257$39,944
238 ($404)$146$258$39,686
239 ($404)$145$259$39,427
240 ($404)$144$260$39,167
Year 21 - 241 ($404)$143$261$38,906
242 ($404)$142$262$38,645
243 ($404)$141$263$38,382
244 ($404)$140$264$38,119
245 ($404)$139$265$37,854
246 ($404)$138$265$37,589
247 ($404)$137$266$37,322
248 ($404)$136$267$37,055
249 ($404)$135$268$36,786
250 ($404)$134$269$36,517
251 ($404)$133$270$36,247
252 ($404)$132$271$35,975
Year 22 - 253 ($404)$131$272$35,703
254 ($404)$130$273$35,430
255 ($404)$129$274$35,155
256 ($404)$128$275$34,880
257 ($404)$127$276$34,603
258 ($404)$126$277$34,326
259 ($404)$125$278$34,048
260 ($404)$124$279$33,768
261 ($404)$123$280$33,488
262 ($404)$122$281$33,207
263 ($404)$121$282$32,924
264 ($404)$120$283$32,641
Year 23 - 265 ($404)$119$285$32,356
266 ($404)$118$286$32,071
267 ($404)$117$287$31,784
268 ($404)$116$288$31,496
269 ($404)$115$289$31,208
270 ($404)$114$290$30,918
271 ($404)$113$291$30,627
272 ($404)$112$292$30,335
273 ($404)$111$293$30,042
274 ($404)$110$294$29,748
275 ($404)$109$295$29,453
276 ($404)$108$296$29,157
Year 24 - 277 ($404)$106$297$28,860
278 ($404)$105$298$28,561
279 ($404)$104$299$28,262
280 ($404)$103$301$27,961
281 ($404)$102$302$27,660
282 ($404)$101$303$27,357
283 ($404)$100$304$27,053
284 ($404)$99$305$26,748
285 ($404)$98$306$26,442
286 ($404)$97$307$26,135
287 ($404)$95$308$25,827
288 ($404)$94$309$25,518
Year 25 - 289 ($404)$93$311$25,207
290 ($404)$92$312$24,895
291 ($404)$91$313$24,583
292 ($404)$90$314$24,269
293 ($404)$89$315$23,954
294 ($404)$87$316$23,637
295 ($404)$86$317$23,320
296 ($404)$85$319$23,001
297 ($404)$84$320$22,682
298 ($404)$83$321$22,361
299 ($404)$82$322$22,039
300 ($404)$80$323$21,716
Year 26 - 301 ($404)$79$324$21,391
302 ($404)$78$326$21,066
303 ($404)$77$327$20,739
304 ($404)$76$328$20,411
305 ($404)$74$329$20,082
306 ($404)$73$330$19,751
307 ($404)$72$332$19,420
308 ($404)$71$333$19,087
309 ($404)$70$334$18,753
310 ($404)$68$335$18,418
311 ($404)$67$336$18,081
312 ($404)$66$338$17,744
Year 27 - 313 ($404)$65$339$17,405
314 ($404)$64$340$17,065
315 ($404)$62$341$16,723
316 ($404)$61$343$16,381
317 ($404)$60$344$16,037
318 ($404)$59$345$15,692
319 ($404)$57$346$15,345
320 ($404)$56$348$14,998
321 ($404)$55$349$14,649
322 ($404)$53$350$14,299
323 ($404)$52$351$13,947
324 ($404)$51$353$13,594
Year 28 - 325 ($404)$50$354$13,240
326 ($404)$48$355$12,885
327 ($404)$47$357$12,528
328 ($404)$46$358$12,170
329 ($404)$44$359$11,811
330 ($404)$43$361$11,451
331 ($404)$42$362$11,089
332 ($404)$40$363$10,726
333 ($404)$39$365$10,361
334 ($404)$38$366$9,995
335 ($404)$36$367$9,628
336 ($404)$35$369$9,259
Year 29 - 337 ($404)$34$370$8,890
338 ($404)$32$371$8,518
339 ($404)$31$373$8,146
340 ($404)$30$374$7,772
341 ($404)$28$375$7,397
342 ($404)$27$377$7,020
343 ($404)$26$378$6,642
344 ($404)$24$379$6,263
345 ($404)$23$381$5,882
346 ($404)$21$382$5,500
347 ($404)$20$384$5,116
348 ($404)$19$385$4,731
Year 30 - 349 ($404)$17$386$4,345
350 ($404)$16$388$3,957
351 ($404)$14$389$3,568
352 ($404)$13$391$3,177
353 ($404)$12$392$2,785
354 ($404)$10$393$2,391
355 ($404)$9$395$1,996
356 ($404)$7$396$1,600
357 ($404)$6$398$1,202
358 ($404)$4$399$803
359 ($404)$3$401$402
360 ($404)$1$402$0
TOTALS$64,518$80,800$145,318

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.