« Back to all home prices

Mortgage Payment Schedule for a $109,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($21,800) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$411 360 $60,866 $148,066

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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  $109,000
Down Payment $21,800$87,200
Year 1 - 1 ($411)$283$128$87,072
2 ($411)$283$128$86,944
3 ($411)$283$129$86,815
4 ($411)$282$129$86,686
5 ($411)$282$130$86,556
6 ($411)$281$130$86,426
7 ($411)$281$130$86,296
8 ($411)$280$131$86,165
9 ($411)$280$131$86,034
10 ($411)$280$132$85,902
11 ($411)$279$132$85,770
12 ($411)$279$133$85,638
Year 2 - 13 ($411)$278$133$85,505
14 ($411)$278$133$85,371
15 ($411)$277$134$85,237
16 ($411)$277$134$85,103
17 ($411)$277$135$84,968
18 ($411)$276$135$84,833
19 ($411)$276$136$84,698
20 ($411)$275$136$84,562
21 ($411)$275$136$84,425
22 ($411)$274$137$84,288
23 ($411)$274$137$84,151
24 ($411)$273$138$84,013
Year 3 - 25 ($411)$273$138$83,875
26 ($411)$273$139$83,736
27 ($411)$272$139$83,597
28 ($411)$272$140$83,457
29 ($411)$271$140$83,317
30 ($411)$271$141$83,177
31 ($411)$270$141$83,036
32 ($411)$270$141$82,894
33 ($411)$269$142$82,752
34 ($411)$269$142$82,610
35 ($411)$268$143$82,467
36 ($411)$268$143$82,324
Year 4 - 37 ($411)$268$144$82,180
38 ($411)$267$144$82,036
39 ($411)$267$145$81,891
40 ($411)$266$145$81,746
41 ($411)$266$146$81,601
42 ($411)$265$146$81,455
43 ($411)$265$147$81,308
44 ($411)$264$147$81,161
45 ($411)$264$148$81,013
46 ($411)$263$148$80,865
47 ($411)$263$148$80,717
48 ($411)$262$149$80,568
Year 5 - 49 ($411)$262$149$80,419
50 ($411)$261$150$80,269
51 ($411)$261$150$80,118
52 ($411)$260$151$79,967
53 ($411)$260$151$79,816
54 ($411)$259$152$79,664
55 ($411)$259$152$79,512
56 ($411)$258$153$79,359
57 ($411)$258$153$79,205
58 ($411)$257$154$79,051
59 ($411)$257$154$78,897
60 ($411)$256$155$78,742
Year 6 - 61 ($411)$256$155$78,587
62 ($411)$255$156$78,431
63 ($411)$255$156$78,274
64 ($411)$254$157$78,118
65 ($411)$254$157$77,960
66 ($411)$253$158$77,802
67 ($411)$253$158$77,644
68 ($411)$252$159$77,485
69 ($411)$252$159$77,325
70 ($411)$251$160$77,165
71 ($411)$251$161$77,005
72 ($411)$250$161$76,844
Year 7 - 73 ($411)$250$162$76,682
74 ($411)$249$162$76,520
75 ($411)$249$163$76,358
76 ($411)$248$163$76,195
77 ($411)$248$164$76,031
78 ($411)$247$164$75,867
79 ($411)$247$165$75,702
80 ($411)$246$165$75,537
81 ($411)$245$166$75,371
82 ($411)$245$166$75,205
83 ($411)$244$167$75,038
84 ($411)$244$167$74,870
Year 8 - 85 ($411)$243$168$74,702
86 ($411)$243$169$74,534
87 ($411)$242$169$74,365
88 ($411)$242$170$74,195
89 ($411)$241$170$74,025
90 ($411)$241$171$73,854
91 ($411)$240$171$73,683
92 ($411)$239$172$73,511
93 ($411)$239$172$73,339
94 ($411)$238$173$73,166
95 ($411)$238$174$72,992
96 ($411)$237$174$72,818
Year 9 - 97 ($411)$237$175$72,644
98 ($411)$236$175$72,468
99 ($411)$236$176$72,293
100 ($411)$235$176$72,116
101 ($411)$234$177$71,939
102 ($411)$234$177$71,762
103 ($411)$233$178$71,584
104 ($411)$233$179$71,405
105 ($411)$232$179$71,226
106 ($411)$231$180$71,046
107 ($411)$231$180$70,866
108 ($411)$230$181$70,685
Year 10 - 109 ($411)$230$182$70,503
110 ($411)$229$182$70,321
111 ($411)$229$183$70,138
112 ($411)$228$183$69,955
113 ($411)$227$184$69,771
114 ($411)$227$185$69,586
115 ($411)$226$185$69,401
116 ($411)$226$186$69,216
117 ($411)$225$186$69,029
118 ($411)$224$187$68,842
119 ($411)$224$188$68,655
120 ($411)$223$188$68,466
Year 11 - 121 ($411)$223$189$68,278
122 ($411)$222$189$68,088
123 ($411)$221$190$67,898
124 ($411)$221$191$67,708
125 ($411)$220$191$67,516
126 ($411)$219$192$67,325
127 ($411)$219$192$67,132
128 ($411)$218$193$66,939
129 ($411)$218$194$66,745
130 ($411)$217$194$66,551
131 ($411)$216$195$66,356
132 ($411)$216$196$66,160
Year 12 - 133 ($411)$215$196$65,964
134 ($411)$214$197$65,767
135 ($411)$214$198$65,569
136 ($411)$213$198$65,371
137 ($411)$212$199$65,172
138 ($411)$212$199$64,973
139 ($411)$211$200$64,773
140 ($411)$211$201$64,572
141 ($411)$210$201$64,371
142 ($411)$209$202$64,169
143 ($411)$209$203$63,966
144 ($411)$208$203$63,762
Year 13 - 145 ($411)$207$204$63,558
146 ($411)$207$205$63,354
147 ($411)$206$205$63,148
148 ($411)$205$206$62,942
149 ($411)$205$207$62,735
150 ($411)$204$207$62,528
151 ($411)$203$208$62,320
152 ($411)$203$209$62,111
153 ($411)$202$209$61,902
154 ($411)$201$210$61,692
155 ($411)$200$211$61,481
156 ($411)$200$211$61,269
Year 14 - 157 ($411)$199$212$61,057
158 ($411)$198$213$60,844
159 ($411)$198$214$60,631
160 ($411)$197$214$60,416
161 ($411)$196$215$60,202
162 ($411)$196$216$59,986
163 ($411)$195$216$59,770
164 ($411)$194$217$59,553
165 ($411)$194$218$59,335
166 ($411)$193$218$59,116
167 ($411)$192$219$58,897
168 ($411)$191$220$58,677
Year 15 - 169 ($411)$191$221$58,457
170 ($411)$190$221$58,235
171 ($411)$189$222$58,013
172 ($411)$189$223$57,791
173 ($411)$188$223$57,567
174 ($411)$187$224$57,343
175 ($411)$186$225$57,118
176 ($411)$186$226$56,892
177 ($411)$185$226$56,666
178 ($411)$184$227$56,439
179 ($411)$183$228$56,211
180 ($411)$183$229$55,982
Year 16 - 181 ($411)$182$229$55,753
182 ($411)$181$230$55,523
183 ($411)$180$231$55,292
184 ($411)$180$232$55,060
185 ($411)$179$232$54,828
186 ($411)$178$233$54,595
187 ($411)$177$234$54,361
188 ($411)$177$235$54,126
189 ($411)$176$235$53,891
190 ($411)$175$236$53,655
191 ($411)$174$237$53,418
192 ($411)$174$238$53,180
Year 17 - 193 ($411)$173$238$52,942
194 ($411)$172$239$52,703
195 ($411)$171$240$52,463
196 ($411)$171$241$52,222
197 ($411)$170$242$51,980
198 ($411)$169$242$51,738
199 ($411)$168$243$51,495
200 ($411)$167$244$51,251
201 ($411)$167$245$51,006
202 ($411)$166$246$50,761
203 ($411)$165$246$50,514
204 ($411)$164$247$50,267
Year 18 - 205 ($411)$163$248$50,019
206 ($411)$163$249$49,770
207 ($411)$162$250$49,521
208 ($411)$161$250$49,271
209 ($411)$160$251$49,019
210 ($411)$159$252$48,767
211 ($411)$158$253$48,515
212 ($411)$158$254$48,261
213 ($411)$157$254$48,007
214 ($411)$156$255$47,751
215 ($411)$155$256$47,495
216 ($411)$154$257$47,238
Year 19 - 217 ($411)$154$258$46,981
218 ($411)$153$259$46,722
219 ($411)$152$259$46,462
220 ($411)$151$260$46,202
221 ($411)$150$261$45,941
222 ($411)$149$262$45,679
223 ($411)$148$263$45,416
224 ($411)$148$264$45,153
225 ($411)$147$265$44,888
226 ($411)$146$265$44,623
227 ($411)$145$266$44,356
228 ($411)$144$267$44,089
Year 20 - 229 ($411)$143$268$43,821
230 ($411)$142$269$43,552
231 ($411)$142$270$43,283
232 ($411)$141$271$43,012
233 ($411)$140$272$42,740
234 ($411)$139$272$42,468
235 ($411)$138$273$42,195
236 ($411)$137$274$41,921
237 ($411)$136$275$41,645
238 ($411)$135$276$41,370
239 ($411)$134$277$41,093
240 ($411)$134$278$40,815
Year 21 - 241 ($411)$133$279$40,536
242 ($411)$132$280$40,257
243 ($411)$131$280$39,976
244 ($411)$130$281$39,695
245 ($411)$129$282$39,413
246 ($411)$128$283$39,129
247 ($411)$127$284$38,845
248 ($411)$126$285$38,560
249 ($411)$125$286$38,274
250 ($411)$124$287$37,987
251 ($411)$123$288$37,700
252 ($411)$123$289$37,411
Year 22 - 253 ($411)$122$290$37,121
254 ($411)$121$291$36,830
255 ($411)$120$292$36,539
256 ($411)$119$293$36,246
257 ($411)$118$293$35,953
258 ($411)$117$294$35,658
259 ($411)$116$295$35,363
260 ($411)$115$296$35,067
261 ($411)$114$297$34,769
262 ($411)$113$298$34,471
263 ($411)$112$299$34,172
264 ($411)$111$300$33,871
Year 23 - 265 ($411)$110$301$33,570
266 ($411)$109$302$33,268
267 ($411)$108$303$32,965
268 ($411)$107$304$32,661
269 ($411)$106$305$32,356
270 ($411)$105$306$32,049
271 ($411)$104$307$31,742
272 ($411)$103$308$31,434
273 ($411)$102$309$31,125
274 ($411)$101$310$30,815
275 ($411)$100$311$30,504
276 ($411)$99$312$30,192
Year 24 - 277 ($411)$98$313$29,878
278 ($411)$97$314$29,564
279 ($411)$96$315$29,249
280 ($411)$95$316$28,933
281 ($411)$94$317$28,616
282 ($411)$93$318$28,297
283 ($411)$92$319$27,978
284 ($411)$91$320$27,658
285 ($411)$90$321$27,336
286 ($411)$89$322$27,014
287 ($411)$88$324$26,690
288 ($411)$87$325$26,366
Year 25 - 289 ($411)$86$326$26,040
290 ($411)$85$327$25,713
291 ($411)$84$328$25,386
292 ($411)$83$329$25,057
293 ($411)$81$330$24,727
294 ($411)$80$331$24,396
295 ($411)$79$332$24,064
296 ($411)$78$333$23,731
297 ($411)$77$334$23,397
298 ($411)$76$335$23,062
299 ($411)$75$336$22,725
300 ($411)$74$337$22,388
Year 26 - 301 ($411)$73$339$22,049
302 ($411)$72$340$21,710
303 ($411)$71$341$21,369
304 ($411)$69$342$21,027
305 ($411)$68$343$20,684
306 ($411)$67$344$20,340
307 ($411)$66$345$19,995
308 ($411)$65$346$19,648
309 ($411)$64$347$19,301
310 ($411)$63$349$18,952
311 ($411)$62$350$18,603
312 ($411)$60$351$18,252
Year 27 - 313 ($411)$59$352$17,900
314 ($411)$58$353$17,547
315 ($411)$57$354$17,193
316 ($411)$56$355$16,837
317 ($411)$55$357$16,481
318 ($411)$54$358$16,123
319 ($411)$52$359$15,764
320 ($411)$51$360$15,404
321 ($411)$50$361$15,043
322 ($411)$49$362$14,680
323 ($411)$48$364$14,317
324 ($411)$47$365$13,952
Year 28 - 325 ($411)$45$366$13,586
326 ($411)$44$367$13,219
327 ($411)$43$368$12,850
328 ($411)$42$370$12,481
329 ($411)$41$371$12,110
330 ($411)$39$372$11,738
331 ($411)$38$373$11,365
332 ($411)$37$374$10,991
333 ($411)$36$376$10,615
334 ($411)$34$377$10,238
335 ($411)$33$378$9,860
336 ($411)$32$379$9,481
Year 29 - 337 ($411)$31$380$9,101
338 ($411)$30$382$8,719
339 ($411)$28$383$8,336
340 ($411)$27$384$7,952
341 ($411)$26$385$7,566
342 ($411)$25$387$7,180
343 ($411)$23$388$6,792
344 ($411)$22$389$6,402
345 ($411)$21$390$6,012
346 ($411)$20$392$5,620
347 ($411)$18$393$5,227
348 ($411)$17$394$4,833
Year 30 - 349 ($411)$16$396$4,437
350 ($411)$14$397$4,040
351 ($411)$13$398$3,642
352 ($411)$12$399$3,243
353 ($411)$11$401$2,842
354 ($411)$9$402$2,440
355 ($411)$8$403$2,037
356 ($411)$7$405$1,632
357 ($411)$5$406$1,226
358 ($411)$4$407$819
359 ($411)$3$409$410
360 ($411)$1$410$0
TOTALS$60,866$87,200$148,066

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.