« 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 November 23, 2017. 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$382 360 $56,732 $137,532

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 790396
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

NMLS #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock
Important information about our rate tables
The listings that appear on this page are from companies from which this website and Bankrate may receive compensation, which may impact how, where and in what order products appear. These listings do not include all companies or all available products. Neither Bankrate nor this website endorses or recommends any companies or products.


Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $101,000
Down Payment $20,200$80,800
Year 1 - 1 ($382)$264$118$80,682
2 ($382)$264$118$80,563
3 ($382)$263$119$80,445
4 ($382)$263$119$80,325
5 ($382)$262$120$80,206
6 ($382)$262$120$80,086
7 ($382)$262$120$79,965
8 ($382)$261$121$79,844
9 ($382)$261$121$79,723
10 ($382)$260$122$79,602
11 ($382)$260$122$79,480
12 ($382)$260$122$79,357
Year 2 - 13 ($382)$259$123$79,234
14 ($382)$259$123$79,111
15 ($382)$258$124$78,988
16 ($382)$258$124$78,864
17 ($382)$258$124$78,739
18 ($382)$257$125$78,614
19 ($382)$257$125$78,489
20 ($382)$256$126$78,363
21 ($382)$256$126$78,237
22 ($382)$256$126$78,111
23 ($382)$255$127$77,984
24 ($382)$255$127$77,857
Year 3 - 25 ($382)$254$128$77,729
26 ($382)$254$128$77,601
27 ($382)$253$129$77,472
28 ($382)$253$129$77,344
29 ($382)$253$129$77,214
30 ($382)$252$130$77,084
31 ($382)$252$130$76,954
32 ($382)$251$131$76,823
33 ($382)$251$131$76,692
34 ($382)$251$132$76,561
35 ($382)$250$132$76,429
36 ($382)$250$132$76,297
Year 4 - 37 ($382)$249$133$76,164
38 ($382)$249$133$76,031
39 ($382)$248$134$75,897
40 ($382)$248$134$75,763
41 ($382)$247$135$75,628
42 ($382)$247$135$75,493
43 ($382)$247$135$75,358
44 ($382)$246$136$75,222
45 ($382)$246$136$75,086
46 ($382)$245$137$74,949
47 ($382)$245$137$74,812
48 ($382)$244$138$74,674
Year 5 - 49 ($382)$244$138$74,536
50 ($382)$243$139$74,397
51 ($382)$243$139$74,258
52 ($382)$243$139$74,119
53 ($382)$242$140$73,979
54 ($382)$242$140$73,839
55 ($382)$241$141$73,698
56 ($382)$241$141$73,557
57 ($382)$240$142$73,415
58 ($382)$240$142$73,273
59 ($382)$239$143$73,130
60 ($382)$239$143$72,987
Year 6 - 61 ($382)$238$144$72,843
62 ($382)$238$144$72,699
63 ($382)$237$145$72,555
64 ($382)$237$145$72,409
65 ($382)$237$145$72,264
66 ($382)$236$146$72,118
67 ($382)$236$146$71,972
68 ($382)$235$147$71,825
69 ($382)$235$147$71,677
70 ($382)$234$148$71,529
71 ($382)$234$148$71,381
72 ($382)$233$149$71,232
Year 7 - 73 ($382)$233$149$71,083
74 ($382)$232$150$70,933
75 ($382)$232$150$70,783
76 ($382)$231$151$70,632
77 ($382)$231$151$70,481
78 ($382)$230$152$70,329
79 ($382)$230$152$70,176
80 ($382)$229$153$70,024
81 ($382)$229$153$69,870
82 ($382)$228$154$69,717
83 ($382)$228$154$69,562
84 ($382)$227$155$69,407
Year 8 - 85 ($382)$227$155$69,252
86 ($382)$226$156$69,096
87 ($382)$226$156$68,940
88 ($382)$225$157$68,783
89 ($382)$225$157$68,626
90 ($382)$224$158$68,468
91 ($382)$224$158$68,310
92 ($382)$223$159$68,151
93 ($382)$223$159$67,991
94 ($382)$222$160$67,831
95 ($382)$222$160$67,671
96 ($382)$221$161$67,510
Year 9 - 97 ($382)$221$162$67,348
98 ($382)$220$162$67,186
99 ($382)$219$163$67,024
100 ($382)$219$163$66,861
101 ($382)$218$164$66,697
102 ($382)$218$164$66,533
103 ($382)$217$165$66,368
104 ($382)$217$165$66,203
105 ($382)$216$166$66,037
106 ($382)$216$166$65,871
107 ($382)$215$167$65,704
108 ($382)$215$167$65,537
Year 10 - 109 ($382)$214$168$65,369
110 ($382)$214$168$65,200
111 ($382)$213$169$65,031
112 ($382)$212$170$64,862
113 ($382)$212$170$64,692
114 ($382)$211$171$64,521
115 ($382)$211$171$64,350
116 ($382)$210$172$64,178
117 ($382)$210$172$64,005
118 ($382)$209$173$63,832
119 ($382)$209$174$63,659
120 ($382)$208$174$63,485
Year 11 - 121 ($382)$207$175$63,310
122 ($382)$207$175$63,135
123 ($382)$206$176$62,959
124 ($382)$206$176$62,783
125 ($382)$205$177$62,606
126 ($382)$205$178$62,428
127 ($382)$204$178$62,250
128 ($382)$203$179$62,071
129 ($382)$203$179$61,892
130 ($382)$202$180$61,712
131 ($382)$202$180$61,532
132 ($382)$201$181$61,351
Year 12 - 133 ($382)$200$182$61,169
134 ($382)$200$182$60,987
135 ($382)$199$183$60,804
136 ($382)$199$183$60,621
137 ($382)$198$184$60,437
138 ($382)$197$185$60,252
139 ($382)$197$185$60,067
140 ($382)$196$186$59,881
141 ($382)$196$186$59,695
142 ($382)$195$187$59,508
143 ($382)$194$188$59,320
144 ($382)$194$188$59,132
Year 13 - 145 ($382)$193$189$58,943
146 ($382)$193$189$58,753
147 ($382)$192$190$58,563
148 ($382)$191$191$58,373
149 ($382)$191$191$58,181
150 ($382)$190$192$57,989
151 ($382)$189$193$57,797
152 ($382)$189$193$57,603
153 ($382)$188$194$57,410
154 ($382)$188$194$57,215
155 ($382)$187$195$57,020
156 ($382)$186$196$56,824
Year 14 - 157 ($382)$186$196$56,628
158 ($382)$185$197$56,431
159 ($382)$184$198$56,233
160 ($382)$184$198$56,035
161 ($382)$183$199$55,836
162 ($382)$182$200$55,636
163 ($382)$182$200$55,436
164 ($382)$181$201$55,235
165 ($382)$180$202$55,033
166 ($382)$180$202$54,831
167 ($382)$179$203$54,628
168 ($382)$178$204$54,425
Year 15 - 169 ($382)$178$204$54,220
170 ($382)$177$205$54,015
171 ($382)$176$206$53,810
172 ($382)$176$206$53,604
173 ($382)$175$207$53,397
174 ($382)$174$208$53,189
175 ($382)$174$208$52,981
176 ($382)$173$209$52,772
177 ($382)$172$210$52,562
178 ($382)$172$210$52,352
179 ($382)$171$211$52,141
180 ($382)$170$212$51,929
Year 16 - 181 ($382)$170$212$51,717
182 ($382)$169$213$51,504
183 ($382)$168$214$51,290
184 ($382)$168$214$51,075
185 ($382)$167$215$50,860
186 ($382)$166$216$50,644
187 ($382)$165$217$50,428
188 ($382)$165$217$50,210
189 ($382)$164$218$49,992
190 ($382)$163$219$49,774
191 ($382)$163$219$49,554
192 ($382)$162$220$49,334
Year 17 - 193 ($382)$161$221$49,113
194 ($382)$160$222$48,891
195 ($382)$160$222$48,669
196 ($382)$159$223$48,446
197 ($382)$158$224$48,222
198 ($382)$158$225$47,998
199 ($382)$157$225$47,773
200 ($382)$156$226$47,547
201 ($382)$155$227$47,320
202 ($382)$155$227$47,092
203 ($382)$154$228$46,864
204 ($382)$153$229$46,635
Year 18 - 205 ($382)$152$230$46,406
206 ($382)$152$230$46,175
207 ($382)$151$231$45,944
208 ($382)$150$232$45,712
209 ($382)$149$233$45,479
210 ($382)$149$233$45,246
211 ($382)$148$234$45,012
212 ($382)$147$235$44,777
213 ($382)$146$236$44,541
214 ($382)$146$237$44,304
215 ($382)$145$237$44,067
216 ($382)$144$238$43,829
Year 19 - 217 ($382)$143$239$43,590
218 ($382)$142$240$43,350
219 ($382)$142$240$43,110
220 ($382)$141$241$42,869
221 ($382)$140$242$42,627
222 ($382)$139$243$42,384
223 ($382)$138$244$42,140
224 ($382)$138$244$41,896
225 ($382)$137$245$41,651
226 ($382)$136$246$41,405
227 ($382)$135$247$41,158
228 ($382)$134$248$40,911
Year 20 - 229 ($382)$134$248$40,662
230 ($382)$133$249$40,413
231 ($382)$132$250$40,163
232 ($382)$131$251$39,912
233 ($382)$130$252$39,660
234 ($382)$130$252$39,408
235 ($382)$129$253$39,155
236 ($382)$128$254$38,901
237 ($382)$127$255$38,646
238 ($382)$126$256$38,390
239 ($382)$125$257$38,133
240 ($382)$125$257$37,876
Year 21 - 241 ($382)$124$258$37,617
242 ($382)$123$259$37,358
243 ($382)$122$260$37,098
244 ($382)$121$261$36,837
245 ($382)$120$262$36,576
246 ($382)$119$263$36,313
247 ($382)$119$263$36,050
248 ($382)$118$264$35,785
249 ($382)$117$265$35,520
250 ($382)$116$266$35,254
251 ($382)$115$267$34,987
252 ($382)$114$268$34,720
Year 22 - 253 ($382)$113$269$34,451
254 ($382)$113$269$34,182
255 ($382)$112$270$33,911
256 ($382)$111$271$33,640
257 ($382)$110$272$33,368
258 ($382)$109$273$33,095
259 ($382)$108$274$32,821
260 ($382)$107$275$32,546
261 ($382)$106$276$32,270
262 ($382)$105$277$31,994
263 ($382)$105$278$31,716
264 ($382)$104$278$31,438
Year 23 - 265 ($382)$103$279$31,158
266 ($382)$102$280$30,878
267 ($382)$101$281$30,597
268 ($382)$100$282$30,315
269 ($382)$99$283$30,032
270 ($382)$98$284$29,748
271 ($382)$97$285$29,463
272 ($382)$96$286$29,177
273 ($382)$95$287$28,891
274 ($382)$94$288$28,603
275 ($382)$93$289$28,314
276 ($382)$92$290$28,025
Year 24 - 277 ($382)$92$290$27,734
278 ($382)$91$291$27,443
279 ($382)$90$292$27,150
280 ($382)$89$293$26,857
281 ($382)$88$294$26,563
282 ($382)$87$295$26,268
283 ($382)$86$296$25,971
284 ($382)$85$297$25,674
285 ($382)$84$298$25,376
286 ($382)$83$299$25,077
287 ($382)$82$300$24,777
288 ($382)$81$301$24,476
Year 25 - 289 ($382)$80$302$24,174
290 ($382)$79$303$23,870
291 ($382)$78$304$23,566
292 ($382)$77$305$23,261
293 ($382)$76$306$22,955
294 ($382)$75$307$22,648
295 ($382)$74$308$22,340
296 ($382)$73$309$22,031
297 ($382)$72$310$21,721
298 ($382)$71$311$21,410
299 ($382)$70$312$21,098
300 ($382)$69$313$20,785
Year 26 - 301 ($382)$68$314$20,471
302 ($382)$67$315$20,156
303 ($382)$66$316$19,839
304 ($382)$65$317$19,522
305 ($382)$64$318$19,204
306 ($382)$63$319$18,885
307 ($382)$62$320$18,564
308 ($382)$61$321$18,243
309 ($382)$60$322$17,920
310 ($382)$59$323$17,597
311 ($382)$57$325$17,272
312 ($382)$56$326$16,947
Year 27 - 313 ($382)$55$327$16,620
314 ($382)$54$328$16,292
315 ($382)$53$329$15,963
316 ($382)$52$330$15,634
317 ($382)$51$331$15,303
318 ($382)$50$332$14,971
319 ($382)$49$333$14,637
320 ($382)$48$334$14,303
321 ($382)$47$335$13,968
322 ($382)$46$336$13,632
323 ($382)$45$338$13,294
324 ($382)$43$339$12,955
Year 28 - 325 ($382)$42$340$12,616
326 ($382)$41$341$12,275
327 ($382)$40$342$11,933
328 ($382)$39$343$11,590
329 ($382)$38$344$11,246
330 ($382)$37$345$10,900
331 ($382)$36$346$10,554
332 ($382)$34$348$10,206
333 ($382)$33$349$9,858
334 ($382)$32$350$9,508
335 ($382)$31$351$9,157
336 ($382)$30$352$8,805
Year 29 - 337 ($382)$29$353$8,452
338 ($382)$28$354$8,097
339 ($382)$26$356$7,742
340 ($382)$25$357$7,385
341 ($382)$24$358$7,027
342 ($382)$23$359$6,668
343 ($382)$22$360$6,308
344 ($382)$21$361$5,946
345 ($382)$19$363$5,583
346 ($382)$18$364$5,220
347 ($382)$17$365$4,855
348 ($382)$16$366$4,489
Year 30 - 349 ($382)$15$367$4,121
350 ($382)$13$369$3,753
351 ($382)$12$370$3,383
352 ($382)$11$371$3,012
353 ($382)$10$372$2,640
354 ($382)$9$373$2,266
355 ($382)$7$375$1,892
356 ($382)$6$376$1,516
357 ($382)$5$377$1,139
358 ($382)$4$378$760
359 ($382)$2$380$381
360 ($382)$1$381$0
TOTALS$56,732$80,800$137,532

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.