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

Mortgage Parameters


Less than 20% ($20,400) 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
$408 360 $65,157 $146,757

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $102,000
Down Payment $20,400$81,600
Year 1 - 1 ($408)$298$110$81,490
2 ($408)$297$110$81,380
3 ($408)$297$111$81,269
4 ($408)$297$111$81,158
5 ($408)$296$111$81,047
6 ($408)$296$112$80,935
7 ($408)$295$112$80,823
8 ($408)$295$113$80,710
9 ($408)$295$113$80,597
10 ($408)$294$113$80,484
11 ($408)$294$114$80,370
12 ($408)$293$114$80,255
Year 2 - 13 ($408)$293$115$80,141
14 ($408)$293$115$80,026
15 ($408)$292$116$79,910
16 ($408)$292$116$79,794
17 ($408)$291$116$79,678
18 ($408)$291$117$79,561
19 ($408)$290$117$79,443
20 ($408)$290$118$79,326
21 ($408)$290$118$79,208
22 ($408)$289$119$79,089
23 ($408)$289$119$78,970
24 ($408)$288$119$78,851
Year 3 - 25 ($408)$288$120$78,731
26 ($408)$287$120$78,611
27 ($408)$287$121$78,490
28 ($408)$286$121$78,369
29 ($408)$286$122$78,247
30 ($408)$286$122$78,125
31 ($408)$285$123$78,003
32 ($408)$285$123$77,880
33 ($408)$284$123$77,756
34 ($408)$284$124$77,632
35 ($408)$283$124$77,508
36 ($408)$283$125$77,383
Year 4 - 37 ($408)$282$125$77,258
38 ($408)$282$126$77,132
39 ($408)$282$126$77,006
40 ($408)$281$127$76,880
41 ($408)$281$127$76,753
42 ($408)$280$128$76,625
43 ($408)$280$128$76,497
44 ($408)$279$128$76,369
45 ($408)$279$129$76,240
46 ($408)$278$129$76,110
47 ($408)$278$130$75,981
48 ($408)$277$130$75,850
Year 5 - 49 ($408)$277$131$75,719
50 ($408)$276$131$75,588
51 ($408)$276$132$75,456
52 ($408)$275$132$75,324
53 ($408)$275$133$75,191
54 ($408)$274$133$75,058
55 ($408)$274$134$74,925
56 ($408)$273$134$74,790
57 ($408)$273$135$74,656
58 ($408)$272$135$74,521
59 ($408)$272$136$74,385
60 ($408)$272$136$74,249
Year 6 - 61 ($408)$271$137$74,112
62 ($408)$271$137$73,975
63 ($408)$270$138$73,837
64 ($408)$270$138$73,699
65 ($408)$269$139$73,560
66 ($408)$268$139$73,421
67 ($408)$268$140$73,282
68 ($408)$267$140$73,141
69 ($408)$267$141$73,001
70 ($408)$266$141$72,860
71 ($408)$266$142$72,718
72 ($408)$265$142$72,576
Year 7 - 73 ($408)$265$143$72,433
74 ($408)$264$143$72,290
75 ($408)$264$144$72,146
76 ($408)$263$144$72,001
77 ($408)$263$145$71,857
78 ($408)$262$145$71,711
79 ($408)$262$146$71,565
80 ($408)$261$146$71,419
81 ($408)$261$147$71,272
82 ($408)$260$148$71,124
83 ($408)$260$148$70,976
84 ($408)$259$149$70,828
Year 8 - 85 ($408)$259$149$70,679
86 ($408)$258$150$70,529
87 ($408)$257$150$70,379
88 ($408)$257$151$70,228
89 ($408)$256$151$70,077
90 ($408)$256$152$69,925
91 ($408)$255$152$69,772
92 ($408)$255$153$69,619
93 ($408)$254$154$69,466
94 ($408)$254$154$69,312
95 ($408)$253$155$69,157
96 ($408)$252$155$69,002
Year 9 - 97 ($408)$252$156$68,846
98 ($408)$251$156$68,690
99 ($408)$251$157$68,533
100 ($408)$250$158$68,375
101 ($408)$250$158$68,217
102 ($408)$249$159$68,058
103 ($408)$248$159$67,899
104 ($408)$248$160$67,739
105 ($408)$247$160$67,579
106 ($408)$247$161$67,418
107 ($408)$246$162$67,256
108 ($408)$245$162$67,094
Year 10 - 109 ($408)$245$163$66,931
110 ($408)$244$163$66,768
111 ($408)$244$164$66,604
112 ($408)$243$165$66,439
113 ($408)$243$165$66,274
114 ($408)$242$166$66,109
115 ($408)$241$166$65,942
116 ($408)$241$167$65,775
117 ($408)$240$168$65,608
118 ($408)$239$168$65,439
119 ($408)$239$169$65,271
120 ($408)$238$169$65,101
Year 11 - 121 ($408)$238$170$64,931
122 ($408)$237$171$64,761
123 ($408)$236$171$64,589
124 ($408)$236$172$64,417
125 ($408)$235$173$64,245
126 ($408)$234$173$64,072
127 ($408)$234$174$63,898
128 ($408)$233$174$63,723
129 ($408)$233$175$63,548
130 ($408)$232$176$63,373
131 ($408)$231$176$63,196
132 ($408)$231$177$63,019
Year 12 - 133 ($408)$230$178$62,842
134 ($408)$229$178$62,663
135 ($408)$229$179$62,484
136 ($408)$228$180$62,305
137 ($408)$227$180$62,125
138 ($408)$227$181$61,944
139 ($408)$226$182$61,762
140 ($408)$225$182$61,580
141 ($408)$225$183$61,397
142 ($408)$224$184$61,213
143 ($408)$223$184$61,029
144 ($408)$223$185$60,844
Year 13 - 145 ($408)$222$186$60,659
146 ($408)$221$186$60,473
147 ($408)$221$187$60,286
148 ($408)$220$188$60,098
149 ($408)$219$188$59,910
150 ($408)$219$189$59,721
151 ($408)$218$190$59,531
152 ($408)$217$190$59,341
153 ($408)$217$191$59,150
154 ($408)$216$192$58,958
155 ($408)$215$192$58,765
156 ($408)$214$193$58,572
Year 14 - 157 ($408)$214$194$58,378
158 ($408)$213$195$58,184
159 ($408)$212$195$57,988
160 ($408)$212$196$57,792
161 ($408)$211$197$57,596
162 ($408)$210$197$57,398
163 ($408)$210$198$57,200
164 ($408)$209$199$57,001
165 ($408)$208$200$56,802
166 ($408)$207$200$56,601
167 ($408)$207$201$56,400
168 ($408)$206$202$56,198
Year 15 - 169 ($408)$205$203$55,996
170 ($408)$204$203$55,793
171 ($408)$204$204$55,589
172 ($408)$203$205$55,384
173 ($408)$202$206$55,178
174 ($408)$201$206$54,972
175 ($408)$201$207$54,765
176 ($408)$200$208$54,557
177 ($408)$199$209$54,349
178 ($408)$198$209$54,140
179 ($408)$198$210$53,929
180 ($408)$197$211$53,719
Year 16 - 181 ($408)$196$212$53,507
182 ($408)$195$212$53,295
183 ($408)$195$213$53,082
184 ($408)$194$214$52,868
185 ($408)$193$215$52,653
186 ($408)$192$215$52,438
187 ($408)$191$216$52,221
188 ($408)$191$217$52,004
189 ($408)$190$218$51,786
190 ($408)$189$219$51,568
191 ($408)$188$219$51,348
192 ($408)$187$220$51,128
Year 17 - 193 ($408)$187$221$50,907
194 ($408)$186$222$50,685
195 ($408)$185$223$50,463
196 ($408)$184$223$50,239
197 ($408)$183$224$50,015
198 ($408)$183$225$49,790
199 ($408)$182$226$49,564
200 ($408)$181$227$49,337
201 ($408)$180$228$49,109
202 ($408)$179$228$48,881
203 ($408)$178$229$48,652
204 ($408)$178$230$48,422
Year 18 - 205 ($408)$177$231$48,191
206 ($408)$176$232$47,959
207 ($408)$175$233$47,726
208 ($408)$174$233$47,493
209 ($408)$173$234$47,259
210 ($408)$172$235$47,023
211 ($408)$172$236$46,787
212 ($408)$171$237$46,551
213 ($408)$170$238$46,313
214 ($408)$169$239$46,074
215 ($408)$168$239$45,835
216 ($408)$167$240$45,594
Year 19 - 217 ($408)$166$241$45,353
218 ($408)$166$242$45,111
219 ($408)$165$243$44,868
220 ($408)$164$244$44,624
221 ($408)$163$245$44,379
222 ($408)$162$246$44,134
223 ($408)$161$247$43,887
224 ($408)$160$247$43,640
225 ($408)$159$248$43,391
226 ($408)$158$249$43,142
227 ($408)$157$250$42,892
228 ($408)$157$251$42,641
Year 20 - 229 ($408)$156$252$42,389
230 ($408)$155$253$42,136
231 ($408)$154$254$41,882
232 ($408)$153$255$41,627
233 ($408)$152$256$41,371
234 ($408)$151$257$41,115
235 ($408)$150$258$40,857
236 ($408)$149$259$40,599
237 ($408)$148$259$40,339
238 ($408)$147$260$40,079
239 ($408)$146$261$39,817
240 ($408)$145$262$39,555
Year 21 - 241 ($408)$144$263$39,292
242 ($408)$143$264$39,027
243 ($408)$142$265$38,762
244 ($408)$141$266$38,496
245 ($408)$141$267$38,229
246 ($408)$140$268$37,961
247 ($408)$139$269$37,692
248 ($408)$138$270$37,422
249 ($408)$137$271$37,151
250 ($408)$136$272$36,879
251 ($408)$135$273$36,605
252 ($408)$134$274$36,331
Year 22 - 253 ($408)$133$275$36,056
254 ($408)$132$276$35,780
255 ($408)$131$277$35,503
256 ($408)$130$278$35,225
257 ($408)$129$279$34,946
258 ($408)$128$280$34,666
259 ($408)$127$281$34,385
260 ($408)$126$282$34,103
261 ($408)$124$283$33,820
262 ($408)$123$284$33,535
263 ($408)$122$285$33,250
264 ($408)$121$286$32,964
Year 23 - 265 ($408)$120$287$32,676
266 ($408)$119$288$32,388
267 ($408)$118$289$32,099
268 ($408)$117$290$31,808
269 ($408)$116$292$31,517
270 ($408)$115$293$31,224
271 ($408)$114$294$30,930
272 ($408)$113$295$30,635
273 ($408)$112$296$30,340
274 ($408)$111$297$30,043
275 ($408)$110$298$29,745
276 ($408)$109$299$29,446
Year 24 - 277 ($408)$107$300$29,145
278 ($408)$106$301$28,844
279 ($408)$105$302$28,542
280 ($408)$104$303$28,238
281 ($408)$103$305$27,934
282 ($408)$102$306$27,628
283 ($408)$101$307$27,321
284 ($408)$100$308$27,013
285 ($408)$99$309$26,704
286 ($408)$97$310$26,394
287 ($408)$96$311$26,083
288 ($408)$95$312$25,770
Year 25 - 289 ($408)$94$314$25,457
290 ($408)$93$315$25,142
291 ($408)$92$316$24,826
292 ($408)$91$317$24,509
293 ($408)$89$318$24,191
294 ($408)$88$319$23,871
295 ($408)$87$321$23,551
296 ($408)$86$322$23,229
297 ($408)$85$323$22,906
298 ($408)$84$324$22,582
299 ($408)$82$325$22,257
300 ($408)$81$326$21,931
Year 26 - 301 ($408)$80$328$21,603
302 ($408)$79$329$21,274
303 ($408)$78$330$20,944
304 ($408)$76$331$20,613
305 ($408)$75$332$20,281
306 ($408)$74$334$19,947
307 ($408)$73$335$19,612
308 ($408)$72$336$19,276
309 ($408)$70$337$18,939
310 ($408)$69$339$18,600
311 ($408)$68$340$18,260
312 ($408)$67$341$17,919
Year 27 - 313 ($408)$65$342$17,577
314 ($408)$64$344$17,234
315 ($408)$63$345$16,889
316 ($408)$62$346$16,543
317 ($408)$60$347$16,196
318 ($408)$59$349$15,847
319 ($408)$58$350$15,497
320 ($408)$57$351$15,146
321 ($408)$55$352$14,794
322 ($408)$54$354$14,440
323 ($408)$53$355$14,085
324 ($408)$51$356$13,729
Year 28 - 325 ($408)$50$358$13,371
326 ($408)$49$359$13,013
327 ($408)$47$360$12,652
328 ($408)$46$361$12,291
329 ($408)$45$363$11,928
330 ($408)$44$364$11,564
331 ($408)$42$365$11,199
332 ($408)$41$367$10,832
333 ($408)$40$368$10,464
334 ($408)$38$369$10,094
335 ($408)$37$371$9,723
336 ($408)$35$372$9,351
Year 29 - 337 ($408)$34$374$8,978
338 ($408)$33$375$8,603
339 ($408)$31$376$8,227
340 ($408)$30$378$7,849
341 ($408)$29$379$7,470
342 ($408)$27$380$7,089
343 ($408)$26$382$6,708
344 ($408)$24$383$6,325
345 ($408)$23$385$5,940
346 ($408)$22$386$5,554
347 ($408)$20$387$5,167
348 ($408)$19$389$4,778
Year 30 - 349 ($408)$17$390$4,388
350 ($408)$16$392$3,996
351 ($408)$15$393$3,603
352 ($408)$13$395$3,208
353 ($408)$12$396$2,812
354 ($408)$10$397$2,415
355 ($408)$9$399$2,016
356 ($408)$7$400$1,616
357 ($408)$6$402$1,214
358 ($408)$4$403$811
359 ($408)$3$405$406
360 ($408)$1$406$0
TOTALS$65,157$81,600$146,757

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.