« Back to all home prices

Mortgage Payment Schedule for a $105,000 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% ($21,000) 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
$397 360 $58,979 $142,979

Mortgage Providers

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


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 #: 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 #: 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 #: 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 #: 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
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  $105,000
Down Payment $21,000$84,000
Year 1 - 1 ($397)$274$123$83,877
2 ($397)$274$123$83,754
3 ($397)$274$124$83,631
4 ($397)$273$124$83,507
5 ($397)$273$124$83,382
6 ($397)$272$125$83,257
7 ($397)$272$125$83,132
8 ($397)$272$126$83,007
9 ($397)$271$126$82,881
10 ($397)$271$126$82,754
11 ($397)$270$127$82,627
12 ($397)$270$127$82,500
Year 2 - 13 ($397)$270$128$82,372
14 ($397)$269$128$82,244
15 ($397)$269$128$82,116
16 ($397)$268$129$81,987
17 ($397)$268$129$81,858
18 ($397)$267$130$81,728
19 ($397)$267$130$81,598
20 ($397)$267$131$81,467
21 ($397)$266$131$81,336
22 ($397)$266$131$81,204
23 ($397)$265$132$81,073
24 ($397)$265$132$80,940
Year 3 - 25 ($397)$264$133$80,808
26 ($397)$264$133$80,674
27 ($397)$264$134$80,541
28 ($397)$263$134$80,407
29 ($397)$263$135$80,272
30 ($397)$262$135$80,137
31 ($397)$262$135$80,002
32 ($397)$261$136$79,866
33 ($397)$261$136$79,730
34 ($397)$260$137$79,593
35 ($397)$260$137$79,456
36 ($397)$260$138$79,318
Year 4 - 37 ($397)$259$138$79,180
38 ($397)$259$139$79,042
39 ($397)$258$139$78,903
40 ($397)$258$139$78,763
41 ($397)$257$140$78,623
42 ($397)$257$140$78,483
43 ($397)$256$141$78,342
44 ($397)$256$141$78,201
45 ($397)$255$142$78,059
46 ($397)$255$142$77,917
47 ($397)$255$143$77,775
48 ($397)$254$143$77,631
Year 5 - 49 ($397)$254$144$77,488
50 ($397)$253$144$77,344
51 ($397)$253$145$77,199
52 ($397)$252$145$77,054
53 ($397)$252$145$76,909
54 ($397)$251$146$76,763
55 ($397)$251$146$76,617
56 ($397)$250$147$76,470
57 ($397)$250$147$76,322
58 ($397)$249$148$76,174
59 ($397)$249$148$76,026
60 ($397)$248$149$75,877
Year 6 - 61 ($397)$248$149$75,728
62 ($397)$247$150$75,578
63 ($397)$247$150$75,428
64 ($397)$246$151$75,277
65 ($397)$246$151$75,126
66 ($397)$245$152$74,974
67 ($397)$245$152$74,822
68 ($397)$244$153$74,669
69 ($397)$244$153$74,516
70 ($397)$243$154$74,362
71 ($397)$243$154$74,208
72 ($397)$242$155$74,053
Year 7 - 73 ($397)$242$155$73,898
74 ($397)$241$156$73,742
75 ($397)$241$156$73,586
76 ($397)$240$157$73,429
77 ($397)$240$157$73,272
78 ($397)$239$158$73,114
79 ($397)$239$158$72,956
80 ($397)$238$159$72,797
81 ($397)$238$159$72,637
82 ($397)$237$160$72,478
83 ($397)$237$160$72,317
84 ($397)$236$161$72,156
Year 8 - 85 ($397)$236$161$71,995
86 ($397)$235$162$71,833
87 ($397)$235$163$71,670
88 ($397)$234$163$71,507
89 ($397)$234$164$71,344
90 ($397)$233$164$71,180
91 ($397)$233$165$71,015
92 ($397)$232$165$70,850
93 ($397)$231$166$70,684
94 ($397)$231$166$70,518
95 ($397)$230$167$70,351
96 ($397)$230$167$70,184
Year 9 - 97 ($397)$229$168$70,016
98 ($397)$229$168$69,847
99 ($397)$228$169$69,678
100 ($397)$228$170$69,509
101 ($397)$227$170$69,339
102 ($397)$227$171$69,168
103 ($397)$226$171$68,997
104 ($397)$225$172$68,825
105 ($397)$225$172$68,653
106 ($397)$224$173$68,480
107 ($397)$224$173$68,306
108 ($397)$223$174$68,132
Year 10 - 109 ($397)$223$175$67,958
110 ($397)$222$175$67,782
111 ($397)$221$176$67,607
112 ($397)$221$176$67,430
113 ($397)$220$177$67,254
114 ($397)$220$177$67,076
115 ($397)$219$178$66,898
116 ($397)$219$179$66,719
117 ($397)$218$179$66,540
118 ($397)$217$180$66,360
119 ($397)$217$180$66,180
120 ($397)$216$181$65,999
Year 11 - 121 ($397)$216$182$65,817
122 ($397)$215$182$65,635
123 ($397)$214$183$65,453
124 ($397)$214$183$65,269
125 ($397)$213$184$65,085
126 ($397)$213$185$64,901
127 ($397)$212$185$64,716
128 ($397)$211$186$64,530
129 ($397)$211$186$64,343
130 ($397)$210$187$64,156
131 ($397)$210$188$63,969
132 ($397)$209$188$63,781
Year 12 - 133 ($397)$208$189$63,592
134 ($397)$208$189$63,402
135 ($397)$207$190$63,212
136 ($397)$206$191$63,022
137 ($397)$206$191$62,830
138 ($397)$205$192$62,638
139 ($397)$205$193$62,446
140 ($397)$204$193$62,253
141 ($397)$203$194$62,059
142 ($397)$203$194$61,864
143 ($397)$202$195$61,669
144 ($397)$201$196$61,474
Year 13 - 145 ($397)$201$196$61,277
146 ($397)$200$197$61,080
147 ($397)$200$198$60,883
148 ($397)$199$198$60,684
149 ($397)$198$199$60,486
150 ($397)$198$200$60,286
151 ($397)$197$200$60,086
152 ($397)$196$201$59,885
153 ($397)$196$202$59,683
154 ($397)$195$202$59,481
155 ($397)$194$203$59,278
156 ($397)$194$204$59,075
Year 14 - 157 ($397)$193$204$58,871
158 ($397)$192$205$58,666
159 ($397)$192$206$58,460
160 ($397)$191$206$58,254
161 ($397)$190$207$58,047
162 ($397)$190$208$57,840
163 ($397)$189$208$57,631
164 ($397)$188$209$57,422
165 ($397)$188$210$57,213
166 ($397)$187$210$57,003
167 ($397)$186$211$56,792
168 ($397)$186$212$56,580
Year 15 - 169 ($397)$185$212$56,368
170 ($397)$184$213$56,155
171 ($397)$183$214$55,941
172 ($397)$183$214$55,726
173 ($397)$182$215$55,511
174 ($397)$181$216$55,295
175 ($397)$181$217$55,079
176 ($397)$180$217$54,862
177 ($397)$179$218$54,644
178 ($397)$179$219$54,425
179 ($397)$178$219$54,206
180 ($397)$177$220$53,986
Year 16 - 181 ($397)$176$221$53,765
182 ($397)$176$222$53,543
183 ($397)$175$222$53,321
184 ($397)$174$223$53,098
185 ($397)$173$224$52,874
186 ($397)$173$224$52,650
187 ($397)$172$225$52,425
188 ($397)$171$226$52,199
189 ($397)$171$227$51,972
190 ($397)$170$227$51,745
191 ($397)$169$228$51,517
192 ($397)$168$229$51,288
Year 17 - 193 ($397)$168$230$51,058
194 ($397)$167$230$50,828
195 ($397)$166$231$50,597
196 ($397)$165$232$50,365
197 ($397)$165$233$50,132
198 ($397)$164$233$49,899
199 ($397)$163$234$49,665
200 ($397)$162$235$49,430
201 ($397)$161$236$49,194
202 ($397)$161$236$48,957
203 ($397)$160$237$48,720
204 ($397)$159$238$48,482
Year 18 - 205 ($397)$158$239$48,243
206 ($397)$158$240$48,004
207 ($397)$157$240$47,764
208 ($397)$156$241$47,522
209 ($397)$155$242$47,280
210 ($397)$154$243$47,038
211 ($397)$154$244$46,794
212 ($397)$153$244$46,550
213 ($397)$152$245$46,305
214 ($397)$151$246$46,059
215 ($397)$150$247$45,812
216 ($397)$150$248$45,565
Year 19 - 217 ($397)$149$248$45,316
218 ($397)$148$249$45,067
219 ($397)$147$250$44,817
220 ($397)$146$251$44,567
221 ($397)$146$252$44,315
222 ($397)$145$252$44,063
223 ($397)$144$253$43,809
224 ($397)$143$254$43,555
225 ($397)$142$255$43,300
226 ($397)$141$256$43,045
227 ($397)$141$257$42,788
228 ($397)$140$257$42,531
Year 20 - 229 ($397)$139$258$42,273
230 ($397)$138$259$42,013
231 ($397)$137$260$41,754
232 ($397)$136$261$41,493
233 ($397)$136$262$41,231
234 ($397)$135$262$40,969
235 ($397)$134$263$40,705
236 ($397)$133$264$40,441
237 ($397)$132$265$40,176
238 ($397)$131$266$39,910
239 ($397)$130$267$39,643
240 ($397)$130$268$39,376
Year 21 - 241 ($397)$129$269$39,107
242 ($397)$128$269$38,838
243 ($397)$127$270$38,567
244 ($397)$126$271$38,296
245 ($397)$125$272$38,024
246 ($397)$124$273$37,751
247 ($397)$123$274$37,477
248 ($397)$122$275$37,203
249 ($397)$122$276$36,927
250 ($397)$121$277$36,651
251 ($397)$120$277$36,373
252 ($397)$119$278$36,095
Year 22 - 253 ($397)$118$279$35,815
254 ($397)$117$280$35,535
255 ($397)$116$281$35,254
256 ($397)$115$282$34,972
257 ($397)$114$283$34,689
258 ($397)$113$284$34,405
259 ($397)$112$285$34,121
260 ($397)$111$286$33,835
261 ($397)$111$287$33,548
262 ($397)$110$288$33,261
263 ($397)$109$289$32,972
264 ($397)$108$289$32,683
Year 23 - 265 ($397)$107$290$32,392
266 ($397)$106$291$32,101
267 ($397)$105$292$31,809
268 ($397)$104$293$31,515
269 ($397)$103$294$31,221
270 ($397)$102$295$30,926
271 ($397)$101$296$30,630
272 ($397)$100$297$30,333
273 ($397)$99$298$30,035
274 ($397)$98$299$29,736
275 ($397)$97$300$29,436
276 ($397)$96$301$29,135
Year 24 - 277 ($397)$95$302$28,833
278 ($397)$94$303$28,530
279 ($397)$93$304$28,226
280 ($397)$92$305$27,921
281 ($397)$91$306$27,615
282 ($397)$90$307$27,308
283 ($397)$89$308$27,000
284 ($397)$88$309$26,691
285 ($397)$87$310$26,381
286 ($397)$86$311$26,070
287 ($397)$85$312$25,758
288 ($397)$84$313$25,445
Year 25 - 289 ($397)$83$314$25,131
290 ($397)$82$315$24,816
291 ($397)$81$316$24,500
292 ($397)$80$317$24,183
293 ($397)$79$318$23,864
294 ($397)$78$319$23,545
295 ($397)$77$320$23,225
296 ($397)$76$321$22,904
297 ($397)$75$322$22,581
298 ($397)$74$323$22,258
299 ($397)$73$324$21,934
300 ($397)$72$326$21,608
Year 26 - 301 ($397)$71$327$21,281
302 ($397)$70$328$20,954
303 ($397)$68$329$20,625
304 ($397)$67$330$20,295
305 ($397)$66$331$19,964
306 ($397)$65$332$19,632
307 ($397)$64$333$19,299
308 ($397)$63$334$18,965
309 ($397)$62$335$18,630
310 ($397)$61$336$18,294
311 ($397)$60$337$17,956
312 ($397)$59$339$17,618
Year 27 - 313 ($397)$58$340$17,278
314 ($397)$56$341$16,938
315 ($397)$55$342$16,596
316 ($397)$54$343$16,253
317 ($397)$53$344$15,909
318 ($397)$52$345$15,563
319 ($397)$51$346$15,217
320 ($397)$50$347$14,870
321 ($397)$49$349$14,521
322 ($397)$47$350$14,171
323 ($397)$46$351$13,821
324 ($397)$45$352$13,468
Year 28 - 325 ($397)$44$353$13,115
326 ($397)$43$354$12,761
327 ($397)$42$355$12,406
328 ($397)$41$357$12,049
329 ($397)$39$358$11,691
330 ($397)$38$359$11,332
331 ($397)$37$360$10,972
332 ($397)$36$361$10,611
333 ($397)$35$363$10,248
334 ($397)$33$364$9,884
335 ($397)$32$365$9,520
336 ($397)$31$366$9,154
Year 29 - 337 ($397)$30$367$8,786
338 ($397)$29$368$8,418
339 ($397)$27$370$8,048
340 ($397)$26$371$7,677
341 ($397)$25$372$7,305
342 ($397)$24$373$6,932
343 ($397)$23$375$6,557
344 ($397)$21$376$6,182
345 ($397)$20$377$5,805
346 ($397)$19$378$5,426
347 ($397)$18$379$5,047
348 ($397)$16$381$4,666
Year 30 - 349 ($397)$15$382$4,284
350 ($397)$14$383$3,901
351 ($397)$13$384$3,517
352 ($397)$11$386$3,131
353 ($397)$10$387$2,744
354 ($397)$9$388$2,356
355 ($397)$8$389$1,967
356 ($397)$6$391$1,576
357 ($397)$5$392$1,184
358 ($397)$4$393$790
359 ($397)$3$395$396
360 ($397)$1$396$0
TOTALS$58,979$84,000$142,979

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.