« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($20,400) may require pre-mortgage insurance


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$388 360 $57,969 $139,569

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $102,000
Down Payment $20,400$81,600
Year 1 - 1 ($388)$269$118$81,482
2 ($388)$269$119$81,363
3 ($388)$268$119$81,244
4 ($388)$268$120$81,124
5 ($388)$268$120$81,004
6 ($388)$267$120$80,884
7 ($388)$267$121$80,763
8 ($388)$267$121$80,642
9 ($388)$266$122$80,520
10 ($388)$266$122$80,398
11 ($388)$265$122$80,276
12 ($388)$265$123$80,153
Year 2 - 13 ($388)$265$123$80,030
14 ($388)$264$124$79,906
15 ($388)$264$124$79,782
16 ($388)$263$124$79,658
17 ($388)$263$125$79,533
18 ($388)$262$125$79,408
19 ($388)$262$126$79,282
20 ($388)$262$126$79,156
21 ($388)$261$126$79,030
22 ($388)$261$127$78,903
23 ($388)$260$127$78,775
24 ($388)$260$128$78,648
Year 3 - 25 ($388)$260$128$78,519
26 ($388)$259$129$78,391
27 ($388)$259$129$78,262
28 ($388)$258$129$78,132
29 ($388)$258$130$78,003
30 ($388)$257$130$77,872
31 ($388)$257$131$77,742
32 ($388)$257$131$77,610
33 ($388)$256$132$77,479
34 ($388)$256$132$77,347
35 ($388)$255$132$77,214
36 ($388)$255$133$77,082
Year 4 - 37 ($388)$254$133$76,948
38 ($388)$254$134$76,814
39 ($388)$253$134$76,680
40 ($388)$253$135$76,546
41 ($388)$253$135$76,411
42 ($388)$252$136$76,275
43 ($388)$252$136$76,139
44 ($388)$251$136$76,003
45 ($388)$251$137$75,866
46 ($388)$250$137$75,728
47 ($388)$250$138$75,591
48 ($388)$249$138$75,452
Year 5 - 49 ($388)$249$139$75,314
50 ($388)$249$139$75,174
51 ($388)$248$140$75,035
52 ($388)$248$140$74,895
53 ($388)$247$141$74,754
54 ($388)$247$141$74,613
55 ($388)$246$141$74,472
56 ($388)$246$142$74,330
57 ($388)$245$142$74,187
58 ($388)$245$143$74,045
59 ($388)$244$143$73,901
60 ($388)$244$144$73,757
Year 6 - 61 ($388)$243$144$73,613
62 ($388)$243$145$73,468
63 ($388)$242$145$73,323
64 ($388)$242$146$73,177
65 ($388)$241$146$73,031
66 ($388)$241$147$72,884
67 ($388)$241$147$72,737
68 ($388)$240$148$72,590
69 ($388)$240$148$72,441
70 ($388)$239$149$72,293
71 ($388)$239$149$72,144
72 ($388)$238$150$71,994
Year 7 - 73 ($388)$238$150$71,844
74 ($388)$237$151$71,693
75 ($388)$237$151$71,542
76 ($388)$236$152$71,391
77 ($388)$236$152$71,239
78 ($388)$235$153$71,086
79 ($388)$235$153$70,933
80 ($388)$234$154$70,779
81 ($388)$234$154$70,625
82 ($388)$233$155$70,471
83 ($388)$233$155$70,315
84 ($388)$232$156$70,160
Year 8 - 85 ($388)$232$156$70,004
86 ($388)$231$157$69,847
87 ($388)$230$157$69,690
88 ($388)$230$158$69,532
89 ($388)$229$158$69,374
90 ($388)$229$159$69,215
91 ($388)$228$159$69,056
92 ($388)$228$160$68,896
93 ($388)$227$160$68,736
94 ($388)$227$161$68,575
95 ($388)$226$161$68,413
96 ($388)$226$162$68,251
Year 9 - 97 ($388)$225$162$68,089
98 ($388)$225$163$67,926
99 ($388)$224$164$67,762
100 ($388)$224$164$67,598
101 ($388)$223$165$67,434
102 ($388)$223$165$67,269
103 ($388)$222$166$67,103
104 ($388)$221$166$66,937
105 ($388)$221$167$66,770
106 ($388)$220$167$66,602
107 ($388)$220$168$66,434
108 ($388)$219$168$66,266
Year 10 - 109 ($388)$219$169$66,097
110 ($388)$218$170$65,927
111 ($388)$218$170$65,757
112 ($388)$217$171$65,587
113 ($388)$216$171$65,415
114 ($388)$216$172$65,244
115 ($388)$215$172$65,071
116 ($388)$215$173$64,898
117 ($388)$214$174$64,725
118 ($388)$214$174$64,551
119 ($388)$213$175$64,376
120 ($388)$212$175$64,201
Year 11 - 121 ($388)$212$176$64,025
122 ($388)$211$176$63,848
123 ($388)$211$177$63,671
124 ($388)$210$178$63,494
125 ($388)$210$178$63,316
126 ($388)$209$179$63,137
127 ($388)$208$179$62,958
128 ($388)$208$180$62,778
129 ($388)$207$181$62,597
130 ($388)$207$181$62,416
131 ($388)$206$182$62,234
132 ($388)$205$182$62,052
Year 12 - 133 ($388)$205$183$61,869
134 ($388)$204$184$61,686
135 ($388)$204$184$61,501
136 ($388)$203$185$61,317
137 ($388)$202$185$61,131
138 ($388)$202$186$60,945
139 ($388)$201$187$60,759
140 ($388)$201$187$60,572
141 ($388)$200$188$60,384
142 ($388)$199$188$60,195
143 ($388)$199$189$60,006
144 ($388)$198$190$59,817
Year 13 - 145 ($388)$197$190$59,626
146 ($388)$197$191$59,435
147 ($388)$196$192$59,244
148 ($388)$196$192$59,052
149 ($388)$195$193$58,859
150 ($388)$194$193$58,665
151 ($388)$194$194$58,471
152 ($388)$193$195$58,277
153 ($388)$192$195$58,081
154 ($388)$192$196$57,885
155 ($388)$191$197$57,689
156 ($388)$190$197$57,491
Year 14 - 157 ($388)$190$198$57,293
158 ($388)$189$199$57,095
159 ($388)$188$199$56,895
160 ($388)$188$200$56,695
161 ($388)$187$201$56,495
162 ($388)$186$201$56,294
163 ($388)$186$202$56,092
164 ($388)$185$203$55,889
165 ($388)$184$203$55,686
166 ($388)$184$204$55,482
167 ($388)$183$205$55,277
168 ($388)$182$205$55,072
Year 15 - 169 ($388)$182$206$54,866
170 ($388)$181$207$54,659
171 ($388)$180$207$54,452
172 ($388)$180$208$54,244
173 ($388)$179$209$54,035
174 ($388)$178$209$53,826
175 ($388)$178$210$53,616
176 ($388)$177$211$53,405
177 ($388)$176$211$53,194
178 ($388)$176$212$52,982
179 ($388)$175$213$52,769
180 ($388)$174$214$52,555
Year 16 - 181 ($388)$173$214$52,341
182 ($388)$173$215$52,126
183 ($388)$172$216$51,910
184 ($388)$171$216$51,694
185 ($388)$171$217$51,477
186 ($388)$170$218$51,259
187 ($388)$169$219$51,040
188 ($388)$168$219$50,821
189 ($388)$168$220$50,601
190 ($388)$167$221$50,380
191 ($388)$166$221$50,159
192 ($388)$166$222$49,937
Year 17 - 193 ($388)$165$223$49,714
194 ($388)$164$224$49,490
195 ($388)$163$224$49,266
196 ($388)$163$225$49,041
197 ($388)$162$226$48,815
198 ($388)$161$227$48,588
199 ($388)$160$227$48,361
200 ($388)$160$228$48,133
201 ($388)$159$229$47,904
202 ($388)$158$230$47,674
203 ($388)$157$230$47,444
204 ($388)$157$231$47,213
Year 18 - 205 ($388)$156$232$46,981
206 ($388)$155$233$46,748
207 ($388)$154$233$46,515
208 ($388)$153$234$46,281
209 ($388)$153$235$46,046
210 ($388)$152$236$45,810
211 ($388)$151$237$45,574
212 ($388)$150$237$45,336
213 ($388)$150$238$45,098
214 ($388)$149$239$44,859
215 ($388)$148$240$44,620
216 ($388)$147$240$44,379
Year 19 - 217 ($388)$146$241$44,138
218 ($388)$146$242$43,896
219 ($388)$145$243$43,653
220 ($388)$144$244$43,409
221 ($388)$143$244$43,165
222 ($388)$142$245$42,920
223 ($388)$142$246$42,674
224 ($388)$141$247$42,427
225 ($388)$140$248$42,179
226 ($388)$139$249$41,931
227 ($388)$138$249$41,681
228 ($388)$138$250$41,431
Year 20 - 229 ($388)$137$251$41,180
230 ($388)$136$252$40,928
231 ($388)$135$253$40,676
232 ($388)$134$253$40,422
233 ($388)$133$254$40,168
234 ($388)$133$255$39,913
235 ($388)$132$256$39,657
236 ($388)$131$257$39,400
237 ($388)$130$258$39,142
238 ($388)$129$259$38,884
239 ($388)$128$259$38,625
240 ($388)$127$260$38,364
Year 21 - 241 ($388)$127$261$38,103
242 ($388)$126$262$37,841
243 ($388)$125$263$37,578
244 ($388)$124$264$37,315
245 ($388)$123$265$37,050
246 ($388)$122$265$36,785
247 ($388)$121$266$36,519
248 ($388)$121$267$36,251
249 ($388)$120$268$35,983
250 ($388)$119$269$35,714
251 ($388)$118$270$35,445
252 ($388)$117$271$35,174
Year 22 - 253 ($388)$116$272$34,902
254 ($388)$115$273$34,630
255 ($388)$114$273$34,356
256 ($388)$113$274$34,082
257 ($388)$112$275$33,807
258 ($388)$112$276$33,531
259 ($388)$111$277$33,254
260 ($388)$110$278$32,976
261 ($388)$109$279$32,697
262 ($388)$108$280$32,417
263 ($388)$107$281$32,136
264 ($388)$106$282$31,855
Year 23 - 265 ($388)$105$283$31,572
266 ($388)$104$284$31,288
267 ($388)$103$284$31,004
268 ($388)$102$285$30,719
269 ($388)$101$286$30,432
270 ($388)$100$287$30,145
271 ($388)$99$288$29,857
272 ($388)$99$289$29,568
273 ($388)$98$290$29,278
274 ($388)$97$291$28,987
275 ($388)$96$292$28,694
276 ($388)$95$293$28,401
Year 24 - 277 ($388)$94$294$28,108
278 ($388)$93$295$27,813
279 ($388)$92$296$27,517
280 ($388)$91$297$27,220
281 ($388)$90$298$26,922
282 ($388)$89$299$26,623
283 ($388)$88$300$26,323
284 ($388)$87$301$26,022
285 ($388)$86$302$25,721
286 ($388)$85$303$25,418
287 ($388)$84$304$25,114
288 ($388)$83$305$24,809
Year 25 - 289 ($388)$82$306$24,503
290 ($388)$81$307$24,196
291 ($388)$80$308$23,889
292 ($388)$79$309$23,580
293 ($388)$78$310$23,270
294 ($388)$77$311$22,959
295 ($388)$76$312$22,647
296 ($388)$75$313$22,334
297 ($388)$74$314$22,020
298 ($388)$73$315$21,705
299 ($388)$72$316$21,389
300 ($388)$71$317$21,072
Year 26 - 301 ($388)$70$318$20,754
302 ($388)$68$319$20,435
303 ($388)$67$320$20,114
304 ($388)$66$321$19,793
305 ($388)$65$322$19,471
306 ($388)$64$323$19,147
307 ($388)$63$325$18,823
308 ($388)$62$326$18,497
309 ($388)$61$327$18,170
310 ($388)$60$328$17,843
311 ($388)$59$329$17,514
312 ($388)$58$330$17,184
Year 27 - 313 ($388)$57$331$16,853
314 ($388)$56$332$16,521
315 ($388)$55$333$16,188
316 ($388)$53$334$15,854
317 ($388)$52$335$15,518
318 ($388)$51$336$15,182
319 ($388)$50$338$14,844
320 ($388)$49$339$14,505
321 ($388)$48$340$14,166
322 ($388)$47$341$13,825
323 ($388)$46$342$13,483
324 ($388)$44$343$13,139
Year 28 - 325 ($388)$43$344$12,795
326 ($388)$42$345$12,450
327 ($388)$41$347$12,103
328 ($388)$40$348$11,755
329 ($388)$39$349$11,406
330 ($388)$38$350$11,056
331 ($388)$36$351$10,705
332 ($388)$35$352$10,353
333 ($388)$34$354$9,999
334 ($388)$33$355$9,644
335 ($388)$32$356$9,289
336 ($388)$31$357$8,932
Year 29 - 337 ($388)$29$358$8,573
338 ($388)$28$359$8,214
339 ($388)$27$361$7,853
340 ($388)$26$362$7,492
341 ($388)$25$363$7,129
342 ($388)$24$364$6,764
343 ($388)$22$365$6,399
344 ($388)$21$367$6,032
345 ($388)$20$368$5,665
346 ($388)$19$369$5,296
347 ($388)$17$370$4,925
348 ($388)$16$371$4,554
Year 30 - 349 ($388)$15$373$4,181
350 ($388)$14$374$3,807
351 ($388)$13$375$3,432
352 ($388)$11$376$3,056
353 ($388)$10$378$2,678
354 ($388)$9$379$2,300
355 ($388)$8$380$1,919
356 ($388)$6$381$1,538
357 ($388)$5$383$1,155
358 ($388)$4$384$772
359 ($388)$3$385$386
360 ($388)$1$386$0
TOTALS$57,969$81,600$139,569

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.