« Back to all home prices

Mortgage Payment Schedule for a $107,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($21,400) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$404 360 $59,926 $145,526

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 258821
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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 #: 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 #: 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 67717
$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 #: 7706
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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  $107,000
Down Payment $21,400$85,600
Year 1 - 1 ($404)$279$125$85,475
2 ($404)$279$126$85,349
3 ($404)$278$126$85,223
4 ($404)$278$127$85,096
5 ($404)$277$127$84,969
6 ($404)$277$127$84,842
7 ($404)$276$128$84,714
8 ($404)$276$128$84,586
9 ($404)$276$129$84,457
10 ($404)$275$129$84,328
11 ($404)$275$129$84,199
12 ($404)$274$130$84,069
Year 2 - 13 ($404)$274$130$83,939
14 ($404)$273$131$83,808
15 ($404)$273$131$83,677
16 ($404)$273$132$83,545
17 ($404)$272$132$83,413
18 ($404)$272$132$83,281
19 ($404)$271$133$83,148
20 ($404)$271$133$83,014
21 ($404)$270$134$82,881
22 ($404)$270$134$82,746
23 ($404)$270$135$82,612
24 ($404)$269$135$82,477
Year 3 - 25 ($404)$269$136$82,341
26 ($404)$268$136$82,205
27 ($404)$268$136$82,069
28 ($404)$267$137$81,932
29 ($404)$267$137$81,795
30 ($404)$267$138$81,657
31 ($404)$266$138$81,519
32 ($404)$266$139$81,380
33 ($404)$265$139$81,241
34 ($404)$265$140$81,102
35 ($404)$264$140$80,962
36 ($404)$264$140$80,821
Year 4 - 37 ($404)$263$141$80,680
38 ($404)$263$141$80,539
39 ($404)$262$142$80,397
40 ($404)$262$142$80,255
41 ($404)$261$143$80,112
42 ($404)$261$143$79,969
43 ($404)$261$144$79,825
44 ($404)$260$144$79,681
45 ($404)$260$145$79,537
46 ($404)$259$145$79,391
47 ($404)$259$146$79,246
48 ($404)$258$146$79,100
Year 5 - 49 ($404)$258$147$78,953
50 ($404)$257$147$78,806
51 ($404)$257$147$78,659
52 ($404)$256$148$78,511
53 ($404)$256$148$78,363
54 ($404)$255$149$78,214
55 ($404)$255$149$78,064
56 ($404)$254$150$77,914
57 ($404)$254$150$77,764
58 ($404)$253$151$77,613
59 ($404)$253$151$77,462
60 ($404)$252$152$77,310
Year 6 - 61 ($404)$252$152$77,158
62 ($404)$251$153$77,005
63 ($404)$251$153$76,851
64 ($404)$250$154$76,698
65 ($404)$250$154$76,543
66 ($404)$249$155$76,388
67 ($404)$249$155$76,233
68 ($404)$248$156$76,077
69 ($404)$248$156$75,921
70 ($404)$247$157$75,764
71 ($404)$247$157$75,607
72 ($404)$246$158$75,449
Year 7 - 73 ($404)$246$158$75,290
74 ($404)$245$159$75,132
75 ($404)$245$159$74,972
76 ($404)$244$160$74,812
77 ($404)$244$160$74,652
78 ($404)$243$161$74,491
79 ($404)$243$162$74,329
80 ($404)$242$162$74,167
81 ($404)$242$163$74,004
82 ($404)$241$163$73,841
83 ($404)$241$164$73,678
84 ($404)$240$164$73,514
Year 8 - 85 ($404)$240$165$73,349
86 ($404)$239$165$73,184
87 ($404)$238$166$73,018
88 ($404)$238$166$72,852
89 ($404)$237$167$72,685
90 ($404)$237$167$72,517
91 ($404)$236$168$72,349
92 ($404)$236$169$72,181
93 ($404)$235$169$72,012
94 ($404)$235$170$71,842
95 ($404)$234$170$71,672
96 ($404)$234$171$71,501
Year 9 - 97 ($404)$233$171$71,330
98 ($404)$232$172$71,158
99 ($404)$232$172$70,986
100 ($404)$231$173$70,813
101 ($404)$231$174$70,639
102 ($404)$230$174$70,465
103 ($404)$230$175$70,291
104 ($404)$229$175$70,115
105 ($404)$228$176$69,940
106 ($404)$228$176$69,763
107 ($404)$227$177$69,586
108 ($404)$227$178$69,409
Year 10 - 109 ($404)$226$178$69,231
110 ($404)$226$179$69,052
111 ($404)$225$179$68,873
112 ($404)$224$180$68,693
113 ($404)$224$180$68,513
114 ($404)$223$181$68,332
115 ($404)$223$182$68,150
116 ($404)$222$182$67,968
117 ($404)$221$183$67,785
118 ($404)$221$183$67,602
119 ($404)$220$184$67,418
120 ($404)$220$185$67,233
Year 11 - 121 ($404)$219$185$67,048
122 ($404)$218$186$66,862
123 ($404)$218$186$66,676
124 ($404)$217$187$66,489
125 ($404)$217$188$66,301
126 ($404)$216$188$66,113
127 ($404)$215$189$65,924
128 ($404)$215$189$65,735
129 ($404)$214$190$65,545
130 ($404)$214$191$65,354
131 ($404)$213$191$65,163
132 ($404)$212$192$64,971
Year 12 - 133 ($404)$212$193$64,778
134 ($404)$211$193$64,585
135 ($404)$210$194$64,391
136 ($404)$210$194$64,197
137 ($404)$209$195$64,002
138 ($404)$209$196$63,806
139 ($404)$208$196$63,610
140 ($404)$207$197$63,413
141 ($404)$207$198$63,215
142 ($404)$206$198$63,017
143 ($404)$205$199$62,818
144 ($404)$205$200$62,619
Year 13 - 145 ($404)$204$200$62,418
146 ($404)$203$201$62,217
147 ($404)$203$202$62,016
148 ($404)$202$202$61,814
149 ($404)$201$203$61,611
150 ($404)$201$203$61,407
151 ($404)$200$204$61,203
152 ($404)$199$205$60,998
153 ($404)$199$205$60,793
154 ($404)$198$206$60,587
155 ($404)$197$207$60,380
156 ($404)$197$208$60,173
Year 14 - 157 ($404)$196$208$59,964
158 ($404)$195$209$59,755
159 ($404)$195$210$59,546
160 ($404)$194$210$59,336
161 ($404)$193$211$59,125
162 ($404)$193$212$58,913
163 ($404)$192$212$58,701
164 ($404)$191$213$58,488
165 ($404)$191$214$58,274
166 ($404)$190$214$58,060
167 ($404)$189$215$57,845
168 ($404)$188$216$57,629
Year 15 - 169 ($404)$188$216$57,413
170 ($404)$187$217$57,196
171 ($404)$186$218$56,978
172 ($404)$186$219$56,759
173 ($404)$185$219$56,540
174 ($404)$184$220$56,320
175 ($404)$184$221$56,099
176 ($404)$183$221$55,878
177 ($404)$182$222$55,655
178 ($404)$181$223$55,433
179 ($404)$181$224$55,209
180 ($404)$180$224$54,985
Year 16 - 181 ($404)$179$225$54,759
182 ($404)$178$226$54,534
183 ($404)$178$227$54,307
184 ($404)$177$227$54,080
185 ($404)$176$228$53,852
186 ($404)$175$229$53,623
187 ($404)$175$230$53,393
188 ($404)$174$230$53,163
189 ($404)$173$231$52,932
190 ($404)$172$232$52,700
191 ($404)$172$233$52,468
192 ($404)$171$233$52,235
Year 17 - 193 ($404)$170$234$52,001
194 ($404)$169$235$51,766
195 ($404)$169$236$51,530
196 ($404)$168$236$51,294
197 ($404)$167$237$51,057
198 ($404)$166$238$50,819
199 ($404)$166$239$50,580
200 ($404)$165$239$50,341
201 ($404)$164$240$50,101
202 ($404)$163$241$49,860
203 ($404)$162$242$49,618
204 ($404)$162$243$49,375
Year 18 - 205 ($404)$161$243$49,132
206 ($404)$160$244$48,888
207 ($404)$159$245$48,643
208 ($404)$158$246$48,397
209 ($404)$158$247$48,151
210 ($404)$157$247$47,903
211 ($404)$156$248$47,655
212 ($404)$155$249$47,406
213 ($404)$154$250$47,156
214 ($404)$154$251$46,906
215 ($404)$153$251$46,654
216 ($404)$152$252$46,402
Year 19 - 217 ($404)$151$253$46,149
218 ($404)$150$254$45,895
219 ($404)$150$255$45,640
220 ($404)$149$256$45,385
221 ($404)$148$256$45,129
222 ($404)$147$257$44,871
223 ($404)$146$258$44,613
224 ($404)$145$259$44,354
225 ($404)$145$260$44,095
226 ($404)$144$261$43,834
227 ($404)$143$261$43,573
228 ($404)$142$262$43,311
Year 20 - 229 ($404)$141$263$43,047
230 ($404)$140$264$42,783
231 ($404)$139$265$42,519
232 ($404)$139$266$42,253
233 ($404)$138$267$41,986
234 ($404)$137$267$41,719
235 ($404)$136$268$41,451
236 ($404)$135$269$41,181
237 ($404)$134$270$40,911
238 ($404)$133$271$40,640
239 ($404)$132$272$40,369
240 ($404)$132$273$40,096
Year 21 - 241 ($404)$131$274$39,822
242 ($404)$130$274$39,548
243 ($404)$129$275$39,272
244 ($404)$128$276$38,996
245 ($404)$127$277$38,719
246 ($404)$126$278$38,441
247 ($404)$125$279$38,162
248 ($404)$124$280$37,882
249 ($404)$123$281$37,601
250 ($404)$123$282$37,319
251 ($404)$122$283$37,037
252 ($404)$121$284$36,753
Year 22 - 253 ($404)$120$284$36,469
254 ($404)$119$285$36,183
255 ($404)$118$286$35,897
256 ($404)$117$287$35,610
257 ($404)$116$288$35,322
258 ($404)$115$289$35,032
259 ($404)$114$290$34,742
260 ($404)$113$291$34,451
261 ($404)$112$292$34,159
262 ($404)$111$293$33,866
263 ($404)$110$294$33,572
264 ($404)$109$295$33,278
Year 23 - 265 ($404)$108$296$32,982
266 ($404)$107$297$32,685
267 ($404)$106$298$32,387
268 ($404)$106$299$32,089
269 ($404)$105$300$31,789
270 ($404)$104$301$31,488
271 ($404)$103$302$31,187
272 ($404)$102$303$30,884
273 ($404)$101$304$30,580
274 ($404)$100$305$30,276
275 ($404)$99$306$29,970
276 ($404)$98$307$29,664
Year 24 - 277 ($404)$97$308$29,356
278 ($404)$96$309$29,047
279 ($404)$95$310$28,738
280 ($404)$94$311$28,427
281 ($404)$93$312$28,116
282 ($404)$92$313$27,803
283 ($404)$91$314$27,489
284 ($404)$90$315$27,175
285 ($404)$89$316$26,859
286 ($404)$88$317$26,542
287 ($404)$86$318$26,225
288 ($404)$85$319$25,906
Year 25 - 289 ($404)$84$320$25,586
290 ($404)$83$321$25,265
291 ($404)$82$322$24,943
292 ($404)$81$323$24,620
293 ($404)$80$324$24,296
294 ($404)$79$325$23,971
295 ($404)$78$326$23,645
296 ($404)$77$327$23,318
297 ($404)$76$328$22,989
298 ($404)$75$329$22,660
299 ($404)$74$330$22,330
300 ($404)$73$331$21,998
Year 26 - 301 ($404)$72$333$21,666
302 ($404)$71$334$21,332
303 ($404)$70$335$20,997
304 ($404)$68$336$20,661
305 ($404)$67$337$20,325
306 ($404)$66$338$19,987
307 ($404)$65$339$19,647
308 ($404)$64$340$19,307
309 ($404)$63$341$18,966
310 ($404)$62$342$18,623
311 ($404)$61$344$18,280
312 ($404)$60$345$17,935
Year 27 - 313 ($404)$58$346$17,589
314 ($404)$57$347$17,243
315 ($404)$56$348$16,894
316 ($404)$55$349$16,545
317 ($404)$54$350$16,195
318 ($404)$53$351$15,843
319 ($404)$52$353$15,491
320 ($404)$50$354$15,137
321 ($404)$49$355$14,782
322 ($404)$48$356$14,426
323 ($404)$47$357$14,069
324 ($404)$46$358$13,710
Year 28 - 325 ($404)$45$360$13,351
326 ($404)$44$361$12,990
327 ($404)$42$362$12,628
328 ($404)$41$363$12,265
329 ($404)$40$364$11,901
330 ($404)$39$365$11,535
331 ($404)$38$367$11,169
332 ($404)$36$368$10,801
333 ($404)$35$369$10,432
334 ($404)$34$370$10,062
335 ($404)$33$371$9,690
336 ($404)$32$373$9,317
Year 29 - 337 ($404)$30$374$8,944
338 ($404)$29$375$8,569
339 ($404)$28$376$8,192
340 ($404)$27$378$7,815
341 ($404)$25$379$7,436
342 ($404)$24$380$7,056
343 ($404)$23$381$6,675
344 ($404)$22$382$6,292
345 ($404)$21$384$5,908
346 ($404)$19$385$5,523
347 ($404)$18$386$5,137
348 ($404)$17$387$4,750
Year 30 - 349 ($404)$15$389$4,361
350 ($404)$14$390$3,971
351 ($404)$13$391$3,580
352 ($404)$12$393$3,187
353 ($404)$10$394$2,793
354 ($404)$9$395$2,398
355 ($404)$8$396$2,002
356 ($404)$7$398$1,604
357 ($404)$5$399$1,205
358 ($404)$4$400$805
359 ($404)$3$402$403
360 ($404)$1$403$0
TOTALS$59,926$85,600$145,526

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.