« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$384 360 $57,568 $138,368

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $101,000
Down Payment $20,200$80,800
Year 1 - 1 ($384)$267$117$80,683
2 ($384)$267$117$80,566
3 ($384)$267$118$80,448
4 ($384)$266$118$80,330
5 ($384)$266$119$80,211
6 ($384)$265$119$80,092
7 ($384)$265$119$79,973
8 ($384)$265$120$79,853
9 ($384)$264$120$79,733
10 ($384)$264$121$79,612
11 ($384)$263$121$79,491
12 ($384)$263$121$79,370
Year 2 - 13 ($384)$263$122$79,248
14 ($384)$262$122$79,126
15 ($384)$262$123$79,003
16 ($384)$261$123$78,880
17 ($384)$261$123$78,757
18 ($384)$261$124$78,633
19 ($384)$260$124$78,509
20 ($384)$260$125$78,384
21 ($384)$259$125$78,259
22 ($384)$259$125$78,134
23 ($384)$258$126$78,008
24 ($384)$258$126$77,881
Year 3 - 25 ($384)$258$127$77,755
26 ($384)$257$127$77,628
27 ($384)$257$128$77,500
28 ($384)$256$128$77,372
29 ($384)$256$128$77,244
30 ($384)$256$129$77,115
31 ($384)$255$129$76,986
32 ($384)$255$130$76,856
33 ($384)$254$130$76,726
34 ($384)$254$131$76,595
35 ($384)$253$131$76,465
36 ($384)$253$131$76,333
Year 4 - 37 ($384)$253$132$76,201
38 ($384)$252$132$76,069
39 ($384)$252$133$75,936
40 ($384)$251$133$75,803
41 ($384)$251$134$75,670
42 ($384)$250$134$75,536
43 ($384)$250$134$75,401
44 ($384)$249$135$75,266
45 ($384)$249$135$75,131
46 ($384)$249$136$74,995
47 ($384)$248$136$74,859
48 ($384)$248$137$74,722
Year 5 - 49 ($384)$247$137$74,585
50 ($384)$247$138$74,447
51 ($384)$246$138$74,309
52 ($384)$246$139$74,171
53 ($384)$245$139$74,032
54 ($384)$245$139$73,892
55 ($384)$244$140$73,753
56 ($384)$244$140$73,612
57 ($384)$244$141$73,471
58 ($384)$243$141$73,330
59 ($384)$243$142$73,188
60 ($384)$242$142$73,046
Year 6 - 61 ($384)$242$143$72,903
62 ($384)$241$143$72,760
63 ($384)$241$144$72,617
64 ($384)$240$144$72,473
65 ($384)$240$145$72,328
66 ($384)$239$145$72,183
67 ($384)$239$146$72,037
68 ($384)$238$146$71,891
69 ($384)$238$147$71,745
70 ($384)$237$147$71,598
71 ($384)$237$147$71,450
72 ($384)$236$148$71,302
Year 7 - 73 ($384)$236$148$71,154
74 ($384)$235$149$71,005
75 ($384)$235$149$70,855
76 ($384)$234$150$70,705
77 ($384)$234$150$70,555
78 ($384)$233$151$70,404
79 ($384)$233$151$70,253
80 ($384)$232$152$70,101
81 ($384)$232$152$69,948
82 ($384)$231$153$69,795
83 ($384)$231$153$69,642
84 ($384)$230$154$69,488
Year 8 - 85 ($384)$230$154$69,333
86 ($384)$229$155$69,179
87 ($384)$229$155$69,023
88 ($384)$228$156$68,867
89 ($384)$228$157$68,710
90 ($384)$227$157$68,553
91 ($384)$227$158$68,396
92 ($384)$226$158$68,238
93 ($384)$226$159$68,079
94 ($384)$225$159$67,920
95 ($384)$225$160$67,760
96 ($384)$224$160$67,600
Year 9 - 97 ($384)$224$161$67,440
98 ($384)$223$161$67,278
99 ($384)$223$162$67,117
100 ($384)$222$162$66,954
101 ($384)$222$163$66,791
102 ($384)$221$163$66,628
103 ($384)$220$164$66,464
104 ($384)$220$164$66,300
105 ($384)$219$165$66,135
106 ($384)$219$166$65,969
107 ($384)$218$166$65,803
108 ($384)$218$167$65,636
Year 10 - 109 ($384)$217$167$65,469
110 ($384)$217$168$65,301
111 ($384)$216$168$65,133
112 ($384)$215$169$64,964
113 ($384)$215$169$64,795
114 ($384)$214$170$64,625
115 ($384)$214$171$64,454
116 ($384)$213$171$64,283
117 ($384)$213$172$64,111
118 ($384)$212$172$63,939
119 ($384)$212$173$63,766
120 ($384)$211$173$63,593
Year 11 - 121 ($384)$210$174$63,419
122 ($384)$210$175$63,244
123 ($384)$209$175$63,069
124 ($384)$209$176$62,893
125 ($384)$208$176$62,717
126 ($384)$207$177$62,540
127 ($384)$207$177$62,363
128 ($384)$206$178$62,185
129 ($384)$206$179$62,006
130 ($384)$205$179$61,827
131 ($384)$205$180$61,647
132 ($384)$204$180$61,467
Year 12 - 133 ($384)$203$181$61,286
134 ($384)$203$182$61,104
135 ($384)$202$182$60,922
136 ($384)$202$183$60,739
137 ($384)$201$183$60,556
138 ($384)$200$184$60,372
139 ($384)$200$185$60,187
140 ($384)$199$185$60,002
141 ($384)$199$186$59,816
142 ($384)$198$186$59,630
143 ($384)$197$187$59,442
144 ($384)$197$188$59,255
Year 13 - 145 ($384)$196$188$59,066
146 ($384)$195$189$58,878
147 ($384)$195$190$58,688
148 ($384)$194$190$58,498
149 ($384)$194$191$58,307
150 ($384)$193$191$58,115
151 ($384)$192$192$57,923
152 ($384)$192$193$57,731
153 ($384)$191$193$57,537
154 ($384)$190$194$57,343
155 ($384)$190$195$57,149
156 ($384)$189$195$56,953
Year 14 - 157 ($384)$188$196$56,757
158 ($384)$188$197$56,561
159 ($384)$187$197$56,364
160 ($384)$186$198$56,166
161 ($384)$186$199$55,967
162 ($384)$185$199$55,768
163 ($384)$184$200$55,568
164 ($384)$184$201$55,368
165 ($384)$183$201$55,166
166 ($384)$183$202$54,965
167 ($384)$182$203$54,762
168 ($384)$181$203$54,559
Year 15 - 169 ($384)$180$204$54,355
170 ($384)$180$205$54,150
171 ($384)$179$205$53,945
172 ($384)$178$206$53,739
173 ($384)$178$207$53,533
174 ($384)$177$207$53,326
175 ($384)$176$208$53,118
176 ($384)$176$209$52,909
177 ($384)$175$209$52,700
178 ($384)$174$210$52,490
179 ($384)$174$211$52,279
180 ($384)$173$211$52,068
Year 16 - 181 ($384)$172$212$51,855
182 ($384)$172$213$51,643
183 ($384)$171$214$51,429
184 ($384)$170$214$51,215
185 ($384)$169$215$51,000
186 ($384)$169$216$50,784
187 ($384)$168$216$50,568
188 ($384)$167$217$50,351
189 ($384)$167$218$50,133
190 ($384)$166$218$49,915
191 ($384)$165$219$49,696
192 ($384)$164$220$49,476
Year 17 - 193 ($384)$164$221$49,255
194 ($384)$163$221$49,034
195 ($384)$162$222$48,811
196 ($384)$161$223$48,589
197 ($384)$161$224$48,365
198 ($384)$160$224$48,141
199 ($384)$159$225$47,915
200 ($384)$159$226$47,690
201 ($384)$158$227$47,463
202 ($384)$157$227$47,236
203 ($384)$156$228$47,008
204 ($384)$156$229$46,779
Year 18 - 205 ($384)$155$230$46,549
206 ($384)$154$230$46,319
207 ($384)$153$231$46,088
208 ($384)$152$232$45,856
209 ($384)$152$233$45,623
210 ($384)$151$233$45,390
211 ($384)$150$234$45,156
212 ($384)$149$235$44,921
213 ($384)$149$236$44,685
214 ($384)$148$237$44,448
215 ($384)$147$237$44,211
216 ($384)$146$238$43,973
Year 19 - 217 ($384)$145$239$43,734
218 ($384)$145$240$43,494
219 ($384)$144$240$43,254
220 ($384)$143$241$43,013
221 ($384)$142$242$42,771
222 ($384)$141$243$42,528
223 ($384)$141$244$42,284
224 ($384)$140$244$42,040
225 ($384)$139$245$41,794
226 ($384)$138$246$41,548
227 ($384)$137$247$41,301
228 ($384)$137$248$41,054
Year 20 - 229 ($384)$136$249$40,805
230 ($384)$135$249$40,556
231 ($384)$134$250$40,306
232 ($384)$133$251$40,055
233 ($384)$133$252$39,803
234 ($384)$132$253$39,550
235 ($384)$131$254$39,297
236 ($384)$130$254$39,042
237 ($384)$129$255$38,787
238 ($384)$128$256$38,531
239 ($384)$127$257$38,274
240 ($384)$127$258$38,016
Year 21 - 241 ($384)$126$259$37,758
242 ($384)$125$259$37,498
243 ($384)$124$260$37,238
244 ($384)$123$261$36,977
245 ($384)$122$262$36,715
246 ($384)$121$263$36,452
247 ($384)$121$264$36,188
248 ($384)$120$265$35,924
249 ($384)$119$266$35,658
250 ($384)$118$266$35,392
251 ($384)$117$267$35,124
252 ($384)$116$268$34,856
Year 22 - 253 ($384)$115$269$34,587
254 ($384)$114$270$34,317
255 ($384)$114$271$34,046
256 ($384)$113$272$33,775
257 ($384)$112$273$33,502
258 ($384)$111$274$33,229
259 ($384)$110$274$32,954
260 ($384)$109$275$32,679
261 ($384)$108$276$32,403
262 ($384)$107$277$32,125
263 ($384)$106$278$31,847
264 ($384)$105$279$31,568
Year 23 - 265 ($384)$104$280$31,288
266 ($384)$104$281$31,008
267 ($384)$103$282$30,726
268 ($384)$102$283$30,443
269 ($384)$101$284$30,160
270 ($384)$100$285$29,875
271 ($384)$99$286$29,589
272 ($384)$98$286$29,303
273 ($384)$97$287$29,016
274 ($384)$96$288$28,727
275 ($384)$95$289$28,438
276 ($384)$94$290$28,148
Year 24 - 277 ($384)$93$291$27,856
278 ($384)$92$292$27,564
279 ($384)$91$293$27,271
280 ($384)$90$294$26,977
281 ($384)$89$295$26,682
282 ($384)$88$296$26,386
283 ($384)$87$297$26,089
284 ($384)$86$298$25,791
285 ($384)$85$299$25,492
286 ($384)$84$300$25,192
287 ($384)$83$301$24,890
288 ($384)$82$302$24,588
Year 25 - 289 ($384)$81$303$24,285
290 ($384)$80$304$23,981
291 ($384)$79$305$23,676
292 ($384)$78$306$23,370
293 ($384)$77$307$23,063
294 ($384)$76$308$22,755
295 ($384)$75$309$22,446
296 ($384)$74$310$22,136
297 ($384)$73$311$21,825
298 ($384)$72$312$21,513
299 ($384)$71$313$21,200
300 ($384)$70$314$20,885
Year 26 - 301 ($384)$69$315$20,570
302 ($384)$68$316$20,254
303 ($384)$67$317$19,937
304 ($384)$66$318$19,618
305 ($384)$65$319$19,299
306 ($384)$64$321$18,978
307 ($384)$63$322$18,657
308 ($384)$62$323$18,334
309 ($384)$61$324$18,010
310 ($384)$60$325$17,686
311 ($384)$59$326$17,360
312 ($384)$57$327$17,033
Year 27 - 313 ($384)$56$328$16,705
314 ($384)$55$329$16,376
315 ($384)$54$330$16,046
316 ($384)$53$331$15,714
317 ($384)$52$332$15,382
318 ($384)$51$333$15,048
319 ($384)$50$335$14,714
320 ($384)$49$336$14,378
321 ($384)$48$337$14,041
322 ($384)$46$338$13,703
323 ($384)$45$339$13,364
324 ($384)$44$340$13,024
Year 28 - 325 ($384)$43$341$12,683
326 ($384)$42$342$12,341
327 ($384)$41$344$11,997
328 ($384)$40$345$11,652
329 ($384)$39$346$11,307
330 ($384)$37$347$10,960
331 ($384)$36$348$10,612
332 ($384)$35$349$10,262
333 ($384)$34$350$9,912
334 ($384)$33$352$9,560
335 ($384)$32$353$9,208
336 ($384)$30$354$8,854
Year 29 - 337 ($384)$29$355$8,499
338 ($384)$28$356$8,142
339 ($384)$27$357$7,785
340 ($384)$26$359$7,426
341 ($384)$25$360$7,067
342 ($384)$23$361$6,706
343 ($384)$22$362$6,344
344 ($384)$21$363$5,980
345 ($384)$20$365$5,616
346 ($384)$19$366$5,250
347 ($384)$17$367$4,883
348 ($384)$16$368$4,515
Year 30 - 349 ($384)$15$369$4,145
350 ($384)$14$371$3,775
351 ($384)$12$372$3,403
352 ($384)$11$373$3,030
353 ($384)$10$374$2,655
354 ($384)$9$376$2,280
355 ($384)$8$377$1,903
356 ($384)$6$378$1,525
357 ($384)$5$379$1,145
358 ($384)$4$381$765
359 ($384)$3$382$383
360 ($384)$1$383$0
TOTALS$57,568$80,800$138,368

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.