« Back to all home prices

Mortgage Payment Schedule for a $106,000 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 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($21,200) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$406 360 $61,474 $146,274

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $106,000
Down Payment $21,200$84,800
Year 1 - 1 ($406)$285$122$84,678
2 ($406)$284$122$84,557
3 ($406)$284$122$84,434
4 ($406)$284$123$84,311
5 ($406)$283$123$84,188
6 ($406)$283$124$84,065
7 ($406)$282$124$83,941
8 ($406)$282$124$83,816
9 ($406)$281$125$83,691
10 ($406)$281$125$83,566
11 ($406)$281$126$83,441
12 ($406)$280$126$83,314
Year 2 - 13 ($406)$280$127$83,188
14 ($406)$279$127$83,061
15 ($406)$279$127$82,934
16 ($406)$279$128$82,806
17 ($406)$278$128$82,678
18 ($406)$278$129$82,549
19 ($406)$277$129$82,420
20 ($406)$277$130$82,290
21 ($406)$276$130$82,160
22 ($406)$276$130$82,030
23 ($406)$275$131$81,899
24 ($406)$275$131$81,768
Year 3 - 25 ($406)$275$132$81,636
26 ($406)$274$132$81,504
27 ($406)$274$133$81,371
28 ($406)$273$133$81,238
29 ($406)$273$133$81,105
30 ($406)$272$134$80,971
31 ($406)$272$134$80,836
32 ($406)$271$135$80,702
33 ($406)$271$135$80,566
34 ($406)$271$136$80,431
35 ($406)$270$136$80,294
36 ($406)$270$137$80,158
Year 4 - 37 ($406)$269$137$80,021
38 ($406)$269$138$79,883
39 ($406)$268$138$79,745
40 ($406)$268$139$79,606
41 ($406)$267$139$79,468
42 ($406)$267$139$79,328
43 ($406)$266$140$79,188
44 ($406)$266$140$79,048
45 ($406)$265$141$78,907
46 ($406)$265$141$78,766
47 ($406)$265$142$78,624
48 ($406)$264$142$78,482
Year 5 - 49 ($406)$264$143$78,339
50 ($406)$263$143$78,196
51 ($406)$263$144$78,052
52 ($406)$262$144$77,908
53 ($406)$262$145$77,763
54 ($406)$261$145$77,618
55 ($406)$261$146$77,472
56 ($406)$260$146$77,326
57 ($406)$260$147$77,179
58 ($406)$259$147$77,032
59 ($406)$259$148$76,885
60 ($406)$258$148$76,737
Year 6 - 61 ($406)$258$149$76,588
62 ($406)$257$149$76,439
63 ($406)$257$150$76,289
64 ($406)$256$150$76,139
65 ($406)$256$151$75,989
66 ($406)$255$151$75,837
67 ($406)$255$152$75,686
68 ($406)$254$152$75,534
69 ($406)$254$153$75,381
70 ($406)$253$153$75,228
71 ($406)$253$154$75,074
72 ($406)$252$154$74,920
Year 7 - 73 ($406)$252$155$74,765
74 ($406)$251$155$74,610
75 ($406)$251$156$74,454
76 ($406)$250$156$74,298
77 ($406)$250$157$74,141
78 ($406)$249$157$73,984
79 ($406)$248$158$73,826
80 ($406)$248$158$73,668
81 ($406)$247$159$73,509
82 ($406)$247$159$73,349
83 ($406)$246$160$73,189
84 ($406)$246$161$73,029
Year 8 - 85 ($406)$245$161$72,868
86 ($406)$245$162$72,706
87 ($406)$244$162$72,544
88 ($406)$244$163$72,381
89 ($406)$243$163$72,218
90 ($406)$243$164$72,054
91 ($406)$242$164$71,890
92 ($406)$241$165$71,725
93 ($406)$241$165$71,560
94 ($406)$240$166$71,394
95 ($406)$240$167$71,227
96 ($406)$239$167$71,060
Year 9 - 97 ($406)$239$168$70,892
98 ($406)$238$168$70,724
99 ($406)$238$169$70,555
100 ($406)$237$169$70,386
101 ($406)$236$170$70,216
102 ($406)$236$171$70,045
103 ($406)$235$171$69,874
104 ($406)$235$172$69,703
105 ($406)$234$172$69,530
106 ($406)$234$173$69,358
107 ($406)$233$173$69,184
108 ($406)$232$174$69,010
Year 10 - 109 ($406)$232$175$68,836
110 ($406)$231$175$68,661
111 ($406)$231$176$68,485
112 ($406)$230$176$68,309
113 ($406)$229$177$68,132
114 ($406)$229$178$67,954
115 ($406)$228$178$67,776
116 ($406)$228$179$67,597
117 ($406)$227$179$67,418
118 ($406)$226$180$67,238
119 ($406)$226$181$67,058
120 ($406)$225$181$66,876
Year 11 - 121 ($406)$225$182$66,695
122 ($406)$224$182$66,512
123 ($406)$223$183$66,329
124 ($406)$223$184$66,146
125 ($406)$222$184$65,962
126 ($406)$222$185$65,777
127 ($406)$221$185$65,592
128 ($406)$220$186$65,405
129 ($406)$220$187$65,219
130 ($406)$219$187$65,032
131 ($406)$218$188$64,844
132 ($406)$218$189$64,655
Year 12 - 133 ($406)$217$189$64,466
134 ($406)$216$190$64,276
135 ($406)$216$190$64,086
136 ($406)$215$191$63,895
137 ($406)$215$192$63,703
138 ($406)$214$192$63,510
139 ($406)$213$193$63,317
140 ($406)$213$194$63,124
141 ($406)$212$194$62,929
142 ($406)$211$195$62,734
143 ($406)$211$196$62,539
144 ($406)$210$196$62,342
Year 13 - 145 ($406)$209$197$62,146
146 ($406)$209$198$61,948
147 ($406)$208$198$61,750
148 ($406)$207$199$61,551
149 ($406)$207$200$61,351
150 ($406)$206$200$61,151
151 ($406)$205$201$60,950
152 ($406)$205$202$60,748
153 ($406)$204$202$60,546
154 ($406)$203$203$60,343
155 ($406)$203$204$60,139
156 ($406)$202$204$59,935
Year 14 - 157 ($406)$201$205$59,730
158 ($406)$201$206$59,524
159 ($406)$200$206$59,318
160 ($406)$199$207$59,111
161 ($406)$199$208$58,903
162 ($406)$198$209$58,694
163 ($406)$197$209$58,485
164 ($406)$196$210$58,275
165 ($406)$196$211$58,065
166 ($406)$195$211$57,853
167 ($406)$194$212$57,641
168 ($406)$194$213$57,429
Year 15 - 169 ($406)$193$213$57,215
170 ($406)$192$214$57,001
171 ($406)$191$215$56,786
172 ($406)$191$216$56,570
173 ($406)$190$216$56,354
174 ($406)$189$217$56,137
175 ($406)$189$218$55,919
176 ($406)$188$219$55,701
177 ($406)$187$219$55,481
178 ($406)$186$220$55,261
179 ($406)$186$221$55,041
180 ($406)$185$221$54,819
Year 16 - 181 ($406)$184$222$54,597
182 ($406)$183$223$54,374
183 ($406)$183$224$54,150
184 ($406)$182$224$53,926
185 ($406)$181$225$53,701
186 ($406)$180$226$53,475
187 ($406)$180$227$53,248
188 ($406)$179$227$53,021
189 ($406)$178$228$52,792
190 ($406)$177$229$52,563
191 ($406)$177$230$52,333
192 ($406)$176$231$52,103
Year 17 - 193 ($406)$175$231$51,872
194 ($406)$174$232$51,639
195 ($406)$173$233$51,407
196 ($406)$173$234$51,173
197 ($406)$172$234$50,938
198 ($406)$171$235$50,703
199 ($406)$170$236$50,467
200 ($406)$169$237$50,230
201 ($406)$169$238$49,993
202 ($406)$168$238$49,754
203 ($406)$167$239$49,515
204 ($406)$166$240$49,275
Year 18 - 205 ($406)$165$241$49,034
206 ($406)$165$242$48,793
207 ($406)$164$242$48,550
208 ($406)$163$243$48,307
209 ($406)$162$244$48,063
210 ($406)$161$245$47,818
211 ($406)$161$246$47,572
212 ($406)$160$247$47,326
213 ($406)$159$247$47,078
214 ($406)$158$248$46,830
215 ($406)$157$249$46,581
216 ($406)$156$250$46,331
Year 19 - 217 ($406)$156$251$46,080
218 ($406)$155$252$45,829
219 ($406)$154$252$45,576
220 ($406)$153$253$45,323
221 ($406)$152$254$45,069
222 ($406)$151$255$44,814
223 ($406)$151$256$44,558
224 ($406)$150$257$44,301
225 ($406)$149$258$44,044
226 ($406)$148$258$43,786
227 ($406)$147$259$43,526
228 ($406)$146$260$43,266
Year 20 - 229 ($406)$145$261$43,005
230 ($406)$144$262$42,743
231 ($406)$144$263$42,480
232 ($406)$143$264$42,217
233 ($406)$142$265$41,952
234 ($406)$141$265$41,687
235 ($406)$140$266$41,421
236 ($406)$139$267$41,153
237 ($406)$138$268$40,885
238 ($406)$137$269$40,616
239 ($406)$136$270$40,346
240 ($406)$135$271$40,075
Year 21 - 241 ($406)$135$272$39,804
242 ($406)$134$273$39,531
243 ($406)$133$274$39,258
244 ($406)$132$274$38,983
245 ($406)$131$275$38,708
246 ($406)$130$276$38,431
247 ($406)$129$277$38,154
248 ($406)$128$278$37,876
249 ($406)$127$279$37,597
250 ($406)$126$280$37,317
251 ($406)$125$281$37,036
252 ($406)$124$282$36,754
Year 22 - 253 ($406)$123$283$36,471
254 ($406)$122$284$36,187
255 ($406)$122$285$35,902
256 ($406)$121$286$35,617
257 ($406)$120$287$35,330
258 ($406)$119$288$35,042
259 ($406)$118$289$34,754
260 ($406)$117$290$34,464
261 ($406)$116$291$34,173
262 ($406)$115$292$33,882
263 ($406)$114$293$33,589
264 ($406)$113$294$33,296
Year 23 - 265 ($406)$112$294$33,001
266 ($406)$111$295$32,706
267 ($406)$110$296$32,409
268 ($406)$109$297$32,112
269 ($406)$108$298$31,813
270 ($406)$107$299$31,514
271 ($406)$106$300$31,213
272 ($406)$105$301$30,912
273 ($406)$104$303$30,609
274 ($406)$103$304$30,306
275 ($406)$102$305$30,001
276 ($406)$101$306$29,696
Year 24 - 277 ($406)$100$307$29,389
278 ($406)$99$308$29,082
279 ($406)$98$309$28,773
280 ($406)$97$310$28,463
281 ($406)$96$311$28,153
282 ($406)$95$312$27,841
283 ($406)$93$313$27,528
284 ($406)$92$314$27,214
285 ($406)$91$315$26,899
286 ($406)$90$316$26,583
287 ($406)$89$317$26,266
288 ($406)$88$318$25,948
Year 25 - 289 ($406)$87$319$25,629
290 ($406)$86$320$25,309
291 ($406)$85$321$24,987
292 ($406)$84$322$24,665
293 ($406)$83$323$24,341
294 ($406)$82$325$24,017
295 ($406)$81$326$23,691
296 ($406)$80$327$23,364
297 ($406)$78$328$23,037
298 ($406)$77$329$22,708
299 ($406)$76$330$22,378
300 ($406)$75$331$22,046
Year 26 - 301 ($406)$74$332$21,714
302 ($406)$73$333$21,381
303 ($406)$72$335$21,046
304 ($406)$71$336$20,711
305 ($406)$70$337$20,374
306 ($406)$68$338$20,036
307 ($406)$67$339$19,697
308 ($406)$66$340$19,357
309 ($406)$65$341$19,015
310 ($406)$64$342$18,673
311 ($406)$63$344$18,329
312 ($406)$62$345$17,985
Year 27 - 313 ($406)$60$346$17,639
314 ($406)$59$347$17,292
315 ($406)$58$348$16,943
316 ($406)$57$349$16,594
317 ($406)$56$351$16,243
318 ($406)$55$352$15,892
319 ($406)$53$353$15,539
320 ($406)$52$354$15,184
321 ($406)$51$355$14,829
322 ($406)$50$357$14,473
323 ($406)$49$358$14,115
324 ($406)$47$359$13,756
Year 28 - 325 ($406)$46$360$13,396
326 ($406)$45$361$13,035
327 ($406)$44$363$12,672
328 ($406)$43$364$12,308
329 ($406)$41$365$11,943
330 ($406)$40$366$11,577
331 ($406)$39$367$11,210
332 ($406)$38$369$10,841
333 ($406)$36$370$10,471
334 ($406)$35$371$10,100
335 ($406)$34$372$9,728
336 ($406)$33$374$9,354
Year 29 - 337 ($406)$31$375$8,979
338 ($406)$30$376$8,603
339 ($406)$29$377$8,225
340 ($406)$28$379$7,847
341 ($406)$26$380$7,467
342 ($406)$25$381$7,085
343 ($406)$24$383$6,703
344 ($406)$23$384$6,319
345 ($406)$21$385$5,934
346 ($406)$20$386$5,548
347 ($406)$19$388$5,160
348 ($406)$17$389$4,771
Year 30 - 349 ($406)$16$390$4,381
350 ($406)$15$392$3,989
351 ($406)$13$393$3,596
352 ($406)$12$394$3,202
353 ($406)$11$396$2,806
354 ($406)$9$397$2,409
355 ($406)$8$398$2,011
356 ($406)$7$400$1,612
357 ($406)$5$401$1,211
358 ($406)$4$402$809
359 ($406)$3$404$405
360 ($406)$1$405$0
TOTALS$61,474$84,800$146,274

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.