« Back to all home prices

Mortgage Payment Schedule for a $102,000 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% ($20,400) 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
$391 360 $58,984 $140,584

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $102,000
Down Payment $20,400$81,600
Year 1 - 1 ($391)$273$117$81,483
2 ($391)$273$118$81,365
3 ($391)$273$118$81,247
4 ($391)$272$118$81,129
5 ($391)$272$119$81,010
6 ($391)$271$119$80,891
7 ($391)$271$120$80,772
8 ($391)$271$120$80,652
9 ($391)$270$120$80,531
10 ($391)$270$121$80,411
11 ($391)$269$121$80,290
12 ($391)$269$122$80,168
Year 2 - 13 ($391)$269$122$80,046
14 ($391)$268$122$79,924
15 ($391)$268$123$79,801
16 ($391)$267$123$79,678
17 ($391)$267$124$79,554
18 ($391)$267$124$79,430
19 ($391)$266$124$79,306
20 ($391)$266$125$79,181
21 ($391)$265$125$79,056
22 ($391)$265$126$78,930
23 ($391)$264$126$78,804
24 ($391)$264$127$78,677
Year 3 - 25 ($391)$264$127$78,550
26 ($391)$263$127$78,423
27 ($391)$263$128$78,295
28 ($391)$262$128$78,167
29 ($391)$262$129$78,038
30 ($391)$261$129$77,909
31 ($391)$261$130$77,780
32 ($391)$261$130$77,650
33 ($391)$260$130$77,519
34 ($391)$260$131$77,389
35 ($391)$259$131$77,257
36 ($391)$259$132$77,126
Year 4 - 37 ($391)$258$132$76,993
38 ($391)$258$133$76,861
39 ($391)$257$133$76,728
40 ($391)$257$133$76,594
41 ($391)$257$134$76,460
42 ($391)$256$134$76,326
43 ($391)$256$135$76,191
44 ($391)$255$135$76,056
45 ($391)$255$136$75,920
46 ($391)$254$136$75,784
47 ($391)$254$137$75,647
48 ($391)$253$137$75,510
Year 5 - 49 ($391)$253$138$75,373
50 ($391)$252$138$75,235
51 ($391)$252$138$75,096
52 ($391)$252$139$74,957
53 ($391)$251$139$74,818
54 ($391)$251$140$74,678
55 ($391)$250$140$74,538
56 ($391)$250$141$74,397
57 ($391)$249$141$74,256
58 ($391)$249$142$74,114
59 ($391)$248$142$73,972
60 ($391)$248$143$73,829
Year 6 - 61 ($391)$247$143$73,686
62 ($391)$247$144$73,542
63 ($391)$246$144$73,398
64 ($391)$246$145$73,253
65 ($391)$245$145$73,108
66 ($391)$245$146$72,963
67 ($391)$244$146$72,817
68 ($391)$244$147$72,670
69 ($391)$243$147$72,523
70 ($391)$243$148$72,375
71 ($391)$242$148$72,227
72 ($391)$242$149$72,079
Year 7 - 73 ($391)$241$149$71,930
74 ($391)$241$150$71,780
75 ($391)$240$150$71,630
76 ($391)$240$151$71,480
77 ($391)$239$151$71,328
78 ($391)$239$152$71,177
79 ($391)$238$152$71,025
80 ($391)$238$153$70,872
81 ($391)$237$153$70,719
82 ($391)$237$154$70,566
83 ($391)$236$154$70,411
84 ($391)$236$155$70,257
Year 8 - 85 ($391)$235$155$70,102
86 ($391)$235$156$69,946
87 ($391)$234$156$69,790
88 ($391)$234$157$69,633
89 ($391)$233$157$69,476
90 ($391)$233$158$69,318
91 ($391)$232$158$69,160
92 ($391)$232$159$69,001
93 ($391)$231$159$68,842
94 ($391)$231$160$68,682
95 ($391)$230$160$68,521
96 ($391)$230$161$68,360
Year 9 - 97 ($391)$229$162$68,199
98 ($391)$228$162$68,037
99 ($391)$228$163$67,874
100 ($391)$227$163$67,711
101 ($391)$227$164$67,547
102 ($391)$226$164$67,383
103 ($391)$226$165$67,218
104 ($391)$225$165$67,053
105 ($391)$225$166$66,887
106 ($391)$224$166$66,721
107 ($391)$224$167$66,554
108 ($391)$223$168$66,386
Year 10 - 109 ($391)$222$168$66,218
110 ($391)$222$169$66,049
111 ($391)$221$169$65,880
112 ($391)$221$170$65,710
113 ($391)$220$170$65,540
114 ($391)$220$171$65,369
115 ($391)$219$172$65,197
116 ($391)$218$172$65,025
117 ($391)$218$173$64,853
118 ($391)$217$173$64,679
119 ($391)$217$174$64,506
120 ($391)$216$174$64,331
Year 11 - 121 ($391)$216$175$64,156
122 ($391)$215$176$63,981
123 ($391)$214$176$63,804
124 ($391)$214$177$63,628
125 ($391)$213$177$63,450
126 ($391)$213$178$63,272
127 ($391)$212$179$63,094
128 ($391)$211$179$62,915
129 ($391)$211$180$62,735
130 ($391)$210$180$62,554
131 ($391)$210$181$62,374
132 ($391)$209$182$62,192
Year 12 - 133 ($391)$208$182$62,010
134 ($391)$208$183$61,827
135 ($391)$207$183$61,644
136 ($391)$207$184$61,460
137 ($391)$206$185$61,275
138 ($391)$205$185$61,090
139 ($391)$205$186$60,904
140 ($391)$204$186$60,717
141 ($391)$203$187$60,530
142 ($391)$203$188$60,343
143 ($391)$202$188$60,154
144 ($391)$202$189$59,965
Year 13 - 145 ($391)$201$190$59,776
146 ($391)$200$190$59,585
147 ($391)$200$191$59,394
148 ($391)$199$192$59,203
149 ($391)$198$192$59,011
150 ($391)$198$193$58,818
151 ($391)$197$193$58,624
152 ($391)$196$194$58,430
153 ($391)$196$195$58,236
154 ($391)$195$195$58,040
155 ($391)$194$196$57,844
156 ($391)$194$197$57,647
Year 14 - 157 ($391)$193$197$57,450
158 ($391)$192$198$57,252
159 ($391)$192$199$57,053
160 ($391)$191$199$56,854
161 ($391)$190$200$56,654
162 ($391)$190$201$56,453
163 ($391)$189$201$56,252
164 ($391)$188$202$56,049
165 ($391)$188$203$55,847
166 ($391)$187$203$55,643
167 ($391)$186$204$55,439
168 ($391)$186$205$55,234
Year 15 - 169 ($391)$185$205$55,029
170 ($391)$184$206$54,823
171 ($391)$184$207$54,616
172 ($391)$183$208$54,408
173 ($391)$182$208$54,200
174 ($391)$182$209$53,991
175 ($391)$181$210$53,782
176 ($391)$180$210$53,571
177 ($391)$179$211$53,360
178 ($391)$179$212$53,148
179 ($391)$178$212$52,936
180 ($391)$177$213$52,723
Year 16 - 181 ($391)$177$214$52,509
182 ($391)$176$215$52,294
183 ($391)$175$215$52,079
184 ($391)$174$216$51,863
185 ($391)$174$217$51,646
186 ($391)$173$217$51,429
187 ($391)$172$218$51,210
188 ($391)$172$219$50,991
189 ($391)$171$220$50,772
190 ($391)$170$220$50,551
191 ($391)$169$221$50,330
192 ($391)$169$222$50,108
Year 17 - 193 ($391)$168$223$49,886
194 ($391)$167$223$49,662
195 ($391)$166$224$49,438
196 ($391)$166$225$49,213
197 ($391)$165$226$48,987
198 ($391)$164$226$48,761
199 ($391)$163$227$48,534
200 ($391)$163$228$48,306
201 ($391)$162$229$48,077
202 ($391)$161$229$47,848
203 ($391)$160$230$47,618
204 ($391)$160$231$47,387
Year 18 - 205 ($391)$159$232$47,155
206 ($391)$158$233$46,922
207 ($391)$157$233$46,689
208 ($391)$156$234$46,455
209 ($391)$156$235$46,220
210 ($391)$155$236$45,984
211 ($391)$154$236$45,748
212 ($391)$153$237$45,511
213 ($391)$152$238$45,273
214 ($391)$152$239$45,034
215 ($391)$151$240$44,794
216 ($391)$150$240$44,554
Year 19 - 217 ($391)$149$241$44,312
218 ($391)$148$242$44,070
219 ($391)$148$243$43,827
220 ($391)$147$244$43,584
221 ($391)$146$245$43,339
222 ($391)$145$245$43,094
223 ($391)$144$246$42,848
224 ($391)$144$247$42,601
225 ($391)$143$248$42,353
226 ($391)$142$249$42,104
227 ($391)$141$249$41,855
228 ($391)$140$250$41,605
Year 20 - 229 ($391)$139$251$41,353
230 ($391)$139$252$41,101
231 ($391)$138$253$40,849
232 ($391)$137$254$40,595
233 ($391)$136$255$40,340
234 ($391)$135$255$40,085
235 ($391)$134$256$39,829
236 ($391)$133$257$39,572
237 ($391)$133$258$39,314
238 ($391)$132$259$39,055
239 ($391)$131$260$38,795
240 ($391)$130$261$38,535
Year 21 - 241 ($391)$129$261$38,273
242 ($391)$128$262$38,011
243 ($391)$127$263$37,748
244 ($391)$126$264$37,484
245 ($391)$126$265$37,219
246 ($391)$125$266$36,953
247 ($391)$124$267$36,686
248 ($391)$123$268$36,419
249 ($391)$122$269$36,150
250 ($391)$121$269$35,881
251 ($391)$120$270$35,611
252 ($391)$119$271$35,339
Year 22 - 253 ($391)$118$272$35,067
254 ($391)$117$273$34,794
255 ($391)$117$274$34,520
256 ($391)$116$275$34,245
257 ($391)$115$276$33,970
258 ($391)$114$277$33,693
259 ($391)$113$278$33,415
260 ($391)$112$279$33,137
261 ($391)$111$280$32,857
262 ($391)$110$280$32,577
263 ($391)$109$281$32,295
264 ($391)$108$282$32,013
Year 23 - 265 ($391)$107$283$31,730
266 ($391)$106$284$31,445
267 ($391)$105$285$31,160
268 ($391)$104$286$30,874
269 ($391)$103$287$30,587
270 ($391)$102$288$30,299
271 ($391)$102$289$30,010
272 ($391)$101$290$29,720
273 ($391)$100$291$29,429
274 ($391)$99$292$29,137
275 ($391)$98$293$28,844
276 ($391)$97$294$28,550
Year 24 - 277 ($391)$96$295$28,255
278 ($391)$95$296$27,960
279 ($391)$94$297$27,663
280 ($391)$93$298$27,365
281 ($391)$92$299$27,066
282 ($391)$91$300$26,766
283 ($391)$90$301$26,465
284 ($391)$89$302$26,164
285 ($391)$88$303$25,861
286 ($391)$87$304$25,557
287 ($391)$86$305$25,252
288 ($391)$85$306$24,946
Year 25 - 289 ($391)$84$307$24,639
290 ($391)$83$308$24,331
291 ($391)$82$309$24,022
292 ($391)$80$310$23,712
293 ($391)$79$311$23,401
294 ($391)$78$312$23,089
295 ($391)$77$313$22,776
296 ($391)$76$314$22,461
297 ($391)$75$315$22,146
298 ($391)$74$316$21,830
299 ($391)$73$317$21,513
300 ($391)$72$318$21,194
Year 26 - 301 ($391)$71$320$20,875
302 ($391)$70$321$20,554
303 ($391)$69$322$20,232
304 ($391)$68$323$19,910
305 ($391)$67$324$19,586
306 ($391)$66$325$19,261
307 ($391)$65$326$18,935
308 ($391)$63$327$18,608
309 ($391)$62$328$18,280
310 ($391)$61$329$17,950
311 ($391)$60$330$17,620
312 ($391)$59$331$17,288
Year 27 - 313 ($391)$58$333$16,956
314 ($391)$57$334$16,622
315 ($391)$56$335$16,287
316 ($391)$55$336$15,951
317 ($391)$53$337$15,614
318 ($391)$52$338$15,276
319 ($391)$51$339$14,937
320 ($391)$50$340$14,596
321 ($391)$49$342$14,255
322 ($391)$48$343$13,912
323 ($391)$47$344$13,568
324 ($391)$45$345$13,223
Year 28 - 325 ($391)$44$346$12,877
326 ($391)$43$347$12,529
327 ($391)$42$349$12,181
328 ($391)$41$350$11,831
329 ($391)$40$351$11,480
330 ($391)$38$352$11,128
331 ($391)$37$353$10,775
332 ($391)$36$354$10,421
333 ($391)$35$356$10,065
334 ($391)$34$357$9,708
335 ($391)$33$358$9,350
336 ($391)$31$359$8,991
Year 29 - 337 ($391)$30$360$8,631
338 ($391)$29$362$8,269
339 ($391)$28$363$7,906
340 ($391)$26$364$7,542
341 ($391)$25$365$7,177
342 ($391)$24$366$6,810
343 ($391)$23$368$6,443
344 ($391)$22$369$6,074
345 ($391)$20$370$5,704
346 ($391)$19$371$5,332
347 ($391)$18$373$4,960
348 ($391)$17$374$4,586
Year 30 - 349 ($391)$15$375$4,211
350 ($391)$14$376$3,834
351 ($391)$13$378$3,456
352 ($391)$12$379$3,078
353 ($391)$10$380$2,697
354 ($391)$9$381$2,316
355 ($391)$8$383$1,933
356 ($391)$6$384$1,549
357 ($391)$5$385$1,164
358 ($391)$4$387$777
359 ($391)$3$388$389
360 ($391)$1$389$0
TOTALS$58,984$81,600$140,584

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.