« Back to all home prices

Mortgage Payment Schedule for a $110,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($22,000) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$418 360 $62,333 $150,333

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 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 #: 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 #: 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 #: 258821
$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: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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
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  $110,000
Down Payment $22,000$88,000
Year 1 - 1 ($418)$290$128$87,872
2 ($418)$289$128$87,744
3 ($418)$289$129$87,615
4 ($418)$288$129$87,486
5 ($418)$288$130$87,356
6 ($418)$288$130$87,226
7 ($418)$287$130$87,096
8 ($418)$287$131$86,965
9 ($418)$286$131$86,833
10 ($418)$286$132$86,702
11 ($418)$285$132$86,569
12 ($418)$285$133$86,437
Year 2 - 13 ($418)$285$133$86,304
14 ($418)$284$134$86,170
15 ($418)$284$134$86,036
16 ($418)$283$134$85,902
17 ($418)$283$135$85,767
18 ($418)$282$135$85,632
19 ($418)$282$136$85,496
20 ($418)$281$136$85,360
21 ($418)$281$137$85,223
22 ($418)$281$137$85,086
23 ($418)$280$138$84,949
24 ($418)$280$138$84,811
Year 3 - 25 ($418)$279$138$84,672
26 ($418)$279$139$84,533
27 ($418)$278$139$84,394
28 ($418)$278$140$84,254
29 ($418)$277$140$84,114
30 ($418)$277$141$83,973
31 ($418)$276$141$83,832
32 ($418)$276$142$83,690
33 ($418)$275$142$83,548
34 ($418)$275$143$83,406
35 ($418)$275$143$83,263
36 ($418)$274$144$83,119
Year 4 - 37 ($418)$274$144$82,975
38 ($418)$273$144$82,831
39 ($418)$273$145$82,686
40 ($418)$272$145$82,540
41 ($418)$272$146$82,394
42 ($418)$271$146$82,248
43 ($418)$271$147$82,101
44 ($418)$270$147$81,954
45 ($418)$270$148$81,806
46 ($418)$269$148$81,658
47 ($418)$269$149$81,509
48 ($418)$268$149$81,360
Year 5 - 49 ($418)$268$150$81,210
50 ($418)$267$150$81,060
51 ($418)$267$151$80,909
52 ($418)$266$151$80,758
53 ($418)$266$152$80,606
54 ($418)$265$152$80,454
55 ($418)$265$153$80,301
56 ($418)$264$153$80,148
57 ($418)$264$154$79,994
58 ($418)$263$154$79,839
59 ($418)$263$155$79,685
60 ($418)$262$155$79,529
Year 6 - 61 ($418)$262$156$79,374
62 ($418)$261$156$79,217
63 ($418)$261$157$79,060
64 ($418)$260$157$78,903
65 ($418)$260$158$78,745
66 ($418)$259$158$78,587
67 ($418)$259$159$78,428
68 ($418)$258$159$78,268
69 ($418)$258$160$78,108
70 ($418)$257$160$77,948
71 ($418)$257$161$77,787
72 ($418)$256$162$77,625
Year 7 - 73 ($418)$256$162$77,463
74 ($418)$255$163$77,301
75 ($418)$254$163$77,138
76 ($418)$254$164$76,974
77 ($418)$253$164$76,810
78 ($418)$253$165$76,645
79 ($418)$252$165$76,480
80 ($418)$252$166$76,314
81 ($418)$251$166$76,147
82 ($418)$251$167$75,980
83 ($418)$250$167$75,813
84 ($418)$250$168$75,645
Year 8 - 85 ($418)$249$169$75,476
86 ($418)$248$169$75,307
87 ($418)$248$170$75,137
88 ($418)$247$170$74,967
89 ($418)$247$171$74,796
90 ($418)$246$171$74,625
91 ($418)$246$172$74,453
92 ($418)$245$173$74,281
93 ($418)$245$173$74,107
94 ($418)$244$174$73,934
95 ($418)$243$174$73,760
96 ($418)$243$175$73,585
Year 9 - 97 ($418)$242$175$73,409
98 ($418)$242$176$73,233
99 ($418)$241$177$73,057
100 ($418)$240$177$72,880
101 ($418)$240$178$72,702
102 ($418)$239$178$72,524
103 ($418)$239$179$72,345
104 ($418)$238$179$72,165
105 ($418)$238$180$71,985
106 ($418)$237$181$71,805
107 ($418)$236$181$71,624
108 ($418)$236$182$71,442
Year 10 - 109 ($418)$235$182$71,259
110 ($418)$235$183$71,076
111 ($418)$234$184$70,893
112 ($418)$233$184$70,708
113 ($418)$233$185$70,524
114 ($418)$232$185$70,338
115 ($418)$232$186$70,152
116 ($418)$231$187$69,965
117 ($418)$230$187$69,778
118 ($418)$230$188$69,590
119 ($418)$229$189$69,402
120 ($418)$228$189$69,212
Year 11 - 121 ($418)$228$190$69,023
122 ($418)$227$190$68,832
123 ($418)$227$191$68,641
124 ($418)$226$192$68,450
125 ($418)$225$192$68,257
126 ($418)$225$193$68,064
127 ($418)$224$194$67,871
128 ($418)$223$194$67,677
129 ($418)$223$195$67,482
130 ($418)$222$195$67,286
131 ($418)$221$196$67,090
132 ($418)$221$197$66,894
Year 12 - 133 ($418)$220$197$66,696
134 ($418)$220$198$66,498
135 ($418)$219$199$66,299
136 ($418)$218$199$66,100
137 ($418)$218$200$65,900
138 ($418)$217$201$65,699
139 ($418)$216$201$65,498
140 ($418)$216$202$65,296
141 ($418)$215$203$65,093
142 ($418)$214$203$64,890
143 ($418)$214$204$64,686
144 ($418)$213$205$64,481
Year 13 - 145 ($418)$212$205$64,276
146 ($418)$212$206$64,070
147 ($418)$211$207$63,863
148 ($418)$210$207$63,656
149 ($418)$210$208$63,448
150 ($418)$209$209$63,239
151 ($418)$208$209$63,030
152 ($418)$207$210$62,820
153 ($418)$207$211$62,609
154 ($418)$206$212$62,397
155 ($418)$205$212$62,185
156 ($418)$205$213$61,972
Year 14 - 157 ($418)$204$214$61,759
158 ($418)$203$214$61,544
159 ($418)$203$215$61,329
160 ($418)$202$216$61,114
161 ($418)$201$216$60,897
162 ($418)$200$217$60,680
163 ($418)$200$218$60,462
164 ($418)$199$219$60,244
165 ($418)$198$219$60,024
166 ($418)$198$220$59,804
167 ($418)$197$221$59,584
168 ($418)$196$221$59,362
Year 15 - 169 ($418)$195$222$59,140
170 ($418)$195$223$58,917
171 ($418)$194$224$58,693
172 ($418)$193$224$58,469
173 ($418)$192$225$58,244
174 ($418)$192$226$58,018
175 ($418)$191$227$57,791
176 ($418)$190$227$57,564
177 ($418)$189$228$57,336
178 ($418)$189$229$57,107
179 ($418)$188$230$56,877
180 ($418)$187$230$56,647
Year 16 - 181 ($418)$186$231$56,416
182 ($418)$186$232$56,184
183 ($418)$185$233$55,951
184 ($418)$184$233$55,718
185 ($418)$183$234$55,484
186 ($418)$183$235$55,249
187 ($418)$182$236$55,013
188 ($418)$181$237$54,776
189 ($418)$180$237$54,539
190 ($418)$180$238$54,301
191 ($418)$179$239$54,062
192 ($418)$178$240$53,823
Year 17 - 193 ($418)$177$240$53,582
194 ($418)$176$241$53,341
195 ($418)$176$242$53,099
196 ($418)$175$243$52,856
197 ($418)$174$244$52,613
198 ($418)$173$244$52,368
199 ($418)$172$245$52,123
200 ($418)$172$246$51,877
201 ($418)$171$247$51,630
202 ($418)$170$248$51,382
203 ($418)$169$248$51,134
204 ($418)$168$249$50,885
Year 18 - 205 ($418)$167$250$50,635
206 ($418)$167$251$50,384
207 ($418)$166$252$50,132
208 ($418)$165$253$49,879
209 ($418)$164$253$49,626
210 ($418)$163$254$49,372
211 ($418)$163$255$49,117
212 ($418)$162$256$48,861
213 ($418)$161$257$48,604
214 ($418)$160$258$48,346
215 ($418)$159$258$48,088
216 ($418)$158$259$47,829
Year 19 - 217 ($418)$157$260$47,568
218 ($418)$157$261$47,307
219 ($418)$156$262$47,046
220 ($418)$155$263$46,783
221 ($418)$154$264$46,519
222 ($418)$153$264$46,255
223 ($418)$152$265$45,989
224 ($418)$151$266$45,723
225 ($418)$151$267$45,456
226 ($418)$150$268$45,188
227 ($418)$149$269$44,919
228 ($418)$148$270$44,650
Year 20 - 229 ($418)$147$271$44,379
230 ($418)$146$272$44,107
231 ($418)$145$272$43,835
232 ($418)$144$273$43,562
233 ($418)$143$274$43,288
234 ($418)$142$275$43,012
235 ($418)$142$276$42,736
236 ($418)$141$277$42,459
237 ($418)$140$278$42,182
238 ($418)$139$279$41,903
239 ($418)$138$280$41,623
240 ($418)$137$281$41,343
Year 21 - 241 ($418)$136$282$41,061
242 ($418)$135$282$40,779
243 ($418)$134$283$40,495
244 ($418)$133$284$40,211
245 ($418)$132$285$39,926
246 ($418)$131$286$39,640
247 ($418)$130$287$39,353
248 ($418)$130$288$39,065
249 ($418)$129$289$38,776
250 ($418)$128$290$38,486
251 ($418)$127$291$38,195
252 ($418)$126$292$37,903
Year 22 - 253 ($418)$125$293$37,610
254 ($418)$124$294$37,316
255 ($418)$123$295$37,021
256 ($418)$122$296$36,726
257 ($418)$121$297$36,429
258 ($418)$120$298$36,131
259 ($418)$119$299$35,833
260 ($418)$118$300$35,533
261 ($418)$117$301$35,232
262 ($418)$116$302$34,931
263 ($418)$115$303$34,628
264 ($418)$114$304$34,324
Year 23 - 265 ($418)$113$305$34,020
266 ($418)$112$306$33,714
267 ($418)$111$307$33,408
268 ($418)$110$308$33,100
269 ($418)$109$309$32,791
270 ($418)$108$310$32,482
271 ($418)$107$311$32,171
272 ($418)$106$312$31,859
273 ($418)$105$313$31,547
274 ($418)$104$314$31,233
275 ($418)$103$315$30,918
276 ($418)$102$316$30,602
Year 24 - 277 ($418)$101$317$30,285
278 ($418)$100$318$29,968
279 ($418)$99$319$29,649
280 ($418)$98$320$29,329
281 ($418)$97$321$29,008
282 ($418)$95$322$28,685
283 ($418)$94$323$28,362
284 ($418)$93$324$28,038
285 ($418)$92$325$27,713
286 ($418)$91$326$27,386
287 ($418)$90$327$27,059
288 ($418)$89$329$26,730
Year 25 - 289 ($418)$88$330$26,401
290 ($418)$87$331$26,070
291 ($418)$86$332$25,738
292 ($418)$85$333$25,405
293 ($418)$84$334$25,071
294 ($418)$83$335$24,736
295 ($418)$81$336$24,400
296 ($418)$80$337$24,063
297 ($418)$79$338$23,725
298 ($418)$78$339$23,385
299 ($418)$77$341$23,044
300 ($418)$76$342$22,703
Year 26 - 301 ($418)$75$343$22,360
302 ($418)$74$344$22,016
303 ($418)$72$345$21,671
304 ($418)$71$346$21,324
305 ($418)$70$347$20,977
306 ($418)$69$349$20,629
307 ($418)$68$350$20,279
308 ($418)$67$351$19,928
309 ($418)$66$352$19,576
310 ($418)$64$353$19,223
311 ($418)$63$354$18,869
312 ($418)$62$355$18,513
Year 27 - 313 ($418)$61$357$18,156
314 ($418)$60$358$17,799
315 ($418)$59$359$17,440
316 ($418)$57$360$17,079
317 ($418)$56$361$16,718
318 ($418)$55$363$16,355
319 ($418)$54$364$15,992
320 ($418)$53$365$15,627
321 ($418)$51$366$15,261
322 ($418)$50$367$14,893
323 ($418)$49$369$14,525
324 ($418)$48$370$14,155
Year 28 - 325 ($418)$47$371$13,784
326 ($418)$45$372$13,412
327 ($418)$44$373$13,038
328 ($418)$43$375$12,664
329 ($418)$42$376$12,288
330 ($418)$40$377$11,910
331 ($418)$39$378$11,532
332 ($418)$38$380$11,152
333 ($418)$37$381$10,772
334 ($418)$35$382$10,389
335 ($418)$34$383$10,006
336 ($418)$33$385$9,621
Year 29 - 337 ($418)$32$386$9,235
338 ($418)$30$387$8,848
339 ($418)$29$388$8,460
340 ($418)$28$390$8,070
341 ($418)$27$391$7,679
342 ($418)$25$392$7,287
343 ($418)$24$394$6,893
344 ($418)$23$395$6,498
345 ($418)$21$396$6,102
346 ($418)$20$398$5,704
347 ($418)$19$399$5,306
348 ($418)$17$400$4,906
Year 30 - 349 ($418)$16$401$4,504
350 ($418)$15$403$4,101
351 ($418)$14$404$3,697
352 ($418)$12$405$3,292
353 ($418)$11$407$2,885
354 ($418)$9$408$2,477
355 ($418)$8$409$2,068
356 ($418)$7$411$1,657
357 ($418)$5$412$1,245
358 ($418)$4$413$831
359 ($418)$3$415$416
360 ($418)$1$416$0
TOTALS$62,333$88,000$150,333

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.