« 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 September 21, 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$412 360 $60,157 $148,157

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $690 | 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

$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: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 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  $110,000
Down Payment $22,000$88,000
Year 1 - 1 ($412)$281$131$87,869
2 ($412)$280$131$87,738
3 ($412)$280$132$87,607
4 ($412)$280$132$87,475
5 ($412)$279$132$87,342
6 ($412)$279$133$87,210
7 ($412)$278$133$87,076
8 ($412)$278$134$86,943
9 ($412)$277$134$86,809
10 ($412)$277$134$86,674
11 ($412)$277$135$86,539
12 ($412)$276$135$86,404
Year 2 - 13 ($412)$276$136$86,268
14 ($412)$275$136$86,132
15 ($412)$275$137$85,995
16 ($412)$274$137$85,858
17 ($412)$274$138$85,721
18 ($412)$274$138$85,583
19 ($412)$273$138$85,444
20 ($412)$273$139$85,306
21 ($412)$272$139$85,166
22 ($412)$272$140$85,027
23 ($412)$271$140$84,886
24 ($412)$271$141$84,746
Year 3 - 25 ($412)$270$141$84,605
26 ($412)$270$142$84,463
27 ($412)$270$142$84,321
28 ($412)$269$142$84,179
29 ($412)$269$143$84,036
30 ($412)$268$143$83,893
31 ($412)$268$144$83,749
32 ($412)$267$144$83,605
33 ($412)$267$145$83,460
34 ($412)$266$145$83,315
35 ($412)$266$146$83,169
36 ($412)$265$146$83,023
Year 4 - 37 ($412)$265$147$82,876
38 ($412)$265$147$82,729
39 ($412)$264$148$82,582
40 ($412)$264$148$82,434
41 ($412)$263$148$82,285
42 ($412)$263$149$82,137
43 ($412)$262$149$81,987
44 ($412)$262$150$81,837
45 ($412)$261$150$81,687
46 ($412)$261$151$81,536
47 ($412)$260$151$81,385
48 ($412)$260$152$81,233
Year 5 - 49 ($412)$259$152$81,081
50 ($412)$259$153$80,928
51 ($412)$258$153$80,775
52 ($412)$258$154$80,621
53 ($412)$257$154$80,467
54 ($412)$257$155$80,312
55 ($412)$256$155$80,157
56 ($412)$256$156$80,001
57 ($412)$255$156$79,845
58 ($412)$255$157$79,688
59 ($412)$254$157$79,531
60 ($412)$254$158$79,373
Year 6 - 61 ($412)$253$158$79,215
62 ($412)$253$159$79,056
63 ($412)$252$159$78,897
64 ($412)$252$160$78,737
65 ($412)$251$160$78,577
66 ($412)$251$161$78,416
67 ($412)$250$161$78,255
68 ($412)$250$162$78,093
69 ($412)$249$162$77,931
70 ($412)$249$163$77,768
71 ($412)$248$163$77,605
72 ($412)$248$164$77,441
Year 7 - 73 ($412)$247$164$77,277
74 ($412)$247$165$77,112
75 ($412)$246$165$76,946
76 ($412)$246$166$76,780
77 ($412)$245$166$76,614
78 ($412)$245$167$76,447
79 ($412)$244$168$76,279
80 ($412)$243$168$76,111
81 ($412)$243$169$75,943
82 ($412)$242$169$75,773
83 ($412)$242$170$75,604
84 ($412)$241$170$75,433
Year 8 - 85 ($412)$241$171$75,263
86 ($412)$240$171$75,091
87 ($412)$240$172$74,919
88 ($412)$239$172$74,747
89 ($412)$239$173$74,574
90 ($412)$238$174$74,400
91 ($412)$237$174$74,226
92 ($412)$237$175$74,052
93 ($412)$236$175$73,877
94 ($412)$236$176$73,701
95 ($412)$235$176$73,524
96 ($412)$235$177$73,348
Year 9 - 97 ($412)$234$177$73,170
98 ($412)$234$178$72,992
99 ($412)$233$179$72,814
100 ($412)$232$179$72,634
101 ($412)$232$180$72,455
102 ($412)$231$180$72,274
103 ($412)$231$181$72,094
104 ($412)$230$181$71,912
105 ($412)$230$182$71,730
106 ($412)$229$183$71,547
107 ($412)$228$183$71,364
108 ($412)$228$184$71,180
Year 10 - 109 ($412)$227$184$70,996
110 ($412)$227$185$70,811
111 ($412)$226$186$70,626
112 ($412)$225$186$70,439
113 ($412)$225$187$70,253
114 ($412)$224$187$70,065
115 ($412)$224$188$69,878
116 ($412)$223$189$69,689
117 ($412)$222$189$69,500
118 ($412)$222$190$69,310
119 ($412)$221$190$69,120
120 ($412)$221$191$68,929
Year 11 - 121 ($412)$220$192$68,737
122 ($412)$219$192$68,545
123 ($412)$219$193$68,352
124 ($412)$218$193$68,159
125 ($412)$218$194$67,965
126 ($412)$217$195$67,770
127 ($412)$216$195$67,575
128 ($412)$216$196$67,379
129 ($412)$215$196$67,183
130 ($412)$214$197$66,986
131 ($412)$214$198$66,788
132 ($412)$213$198$66,590
Year 12 - 133 ($412)$213$199$66,390
134 ($412)$212$200$66,191
135 ($412)$211$200$65,991
136 ($412)$211$201$65,790
137 ($412)$210$202$65,588
138 ($412)$209$202$65,386
139 ($412)$209$203$65,183
140 ($412)$208$204$64,979
141 ($412)$207$204$64,775
142 ($412)$207$205$64,571
143 ($412)$206$205$64,365
144 ($412)$205$206$64,159
Year 13 - 145 ($412)$205$207$63,952
146 ($412)$204$207$63,745
147 ($412)$203$208$63,537
148 ($412)$203$209$63,328
149 ($412)$202$209$63,118
150 ($412)$201$210$62,908
151 ($412)$201$211$62,698
152 ($412)$200$211$62,486
153 ($412)$199$212$62,274
154 ($412)$199$213$62,061
155 ($412)$198$213$61,848
156 ($412)$197$214$61,634
Year 14 - 157 ($412)$197$215$61,419
158 ($412)$196$216$61,203
159 ($412)$195$216$60,987
160 ($412)$195$217$60,770
161 ($412)$194$218$60,553
162 ($412)$193$218$60,334
163 ($412)$193$219$60,115
164 ($412)$192$220$59,896
165 ($412)$191$220$59,675
166 ($412)$190$221$59,454
167 ($412)$190$222$59,232
168 ($412)$189$222$59,010
Year 15 - 169 ($412)$188$223$58,787
170 ($412)$188$224$58,563
171 ($412)$187$225$58,338
172 ($412)$186$225$58,113
173 ($412)$185$226$57,887
174 ($412)$185$227$57,660
175 ($412)$184$228$57,432
176 ($412)$183$228$57,204
177 ($412)$183$229$56,975
178 ($412)$182$230$56,746
179 ($412)$181$230$56,515
180 ($412)$180$231$56,284
Year 16 - 181 ($412)$180$232$56,052
182 ($412)$179$233$55,819
183 ($412)$178$233$55,586
184 ($412)$177$234$55,352
185 ($412)$177$235$55,117
186 ($412)$176$236$54,881
187 ($412)$175$236$54,645
188 ($412)$174$237$54,408
189 ($412)$174$238$54,170
190 ($412)$173$239$53,931
191 ($412)$172$239$53,692
192 ($412)$171$240$53,452
Year 17 - 193 ($412)$171$241$53,211
194 ($412)$170$242$52,969
195 ($412)$169$242$52,727
196 ($412)$168$243$52,483
197 ($412)$168$244$52,239
198 ($412)$167$245$51,994
199 ($412)$166$246$51,749
200 ($412)$165$246$51,502
201 ($412)$164$247$51,255
202 ($412)$164$248$51,007
203 ($412)$163$249$50,759
204 ($412)$162$250$50,509
Year 18 - 205 ($412)$161$250$50,259
206 ($412)$160$251$50,008
207 ($412)$160$252$49,756
208 ($412)$159$253$49,503
209 ($412)$158$254$49,249
210 ($412)$157$254$48,995
211 ($412)$156$255$48,740
212 ($412)$156$256$48,484
213 ($412)$155$257$48,227
214 ($412)$154$258$47,969
215 ($412)$153$258$47,711
216 ($412)$152$259$47,452
Year 19 - 217 ($412)$151$260$47,192
218 ($412)$151$261$46,931
219 ($412)$150$262$46,669
220 ($412)$149$263$46,406
221 ($412)$148$263$46,143
222 ($412)$147$264$45,879
223 ($412)$146$265$45,613
224 ($412)$146$266$45,347
225 ($412)$145$267$45,081
226 ($412)$144$268$44,813
227 ($412)$143$269$44,544
228 ($412)$142$269$44,275
Year 20 - 229 ($412)$141$270$44,005
230 ($412)$140$271$43,734
231 ($412)$140$272$43,462
232 ($412)$139$273$43,189
233 ($412)$138$274$42,915
234 ($412)$137$275$42,641
235 ($412)$136$275$42,365
236 ($412)$135$276$42,089
237 ($412)$134$277$41,812
238 ($412)$133$278$41,534
239 ($412)$133$279$41,255
240 ($412)$132$280$40,975
Year 21 - 241 ($412)$131$281$40,694
242 ($412)$130$282$40,412
243 ($412)$129$283$40,130
244 ($412)$128$283$39,846
245 ($412)$127$284$39,562
246 ($412)$126$285$39,277
247 ($412)$125$286$38,990
248 ($412)$124$287$38,703
249 ($412)$124$288$38,415
250 ($412)$123$289$38,126
251 ($412)$122$290$37,837
252 ($412)$121$291$37,546
Year 22 - 253 ($412)$120$292$37,254
254 ($412)$119$293$36,961
255 ($412)$118$294$36,668
256 ($412)$117$295$36,373
257 ($412)$116$295$36,078
258 ($412)$115$296$35,781
259 ($412)$114$297$35,484
260 ($412)$113$298$35,186
261 ($412)$112$299$34,887
262 ($412)$111$300$34,586
263 ($412)$110$301$34,285
264 ($412)$109$302$33,983
Year 23 - 265 ($412)$108$303$33,680
266 ($412)$107$304$33,376
267 ($412)$107$305$33,071
268 ($412)$106$306$32,765
269 ($412)$105$307$32,458
270 ($412)$104$308$32,150
271 ($412)$103$309$31,841
272 ($412)$102$310$31,531
273 ($412)$101$311$31,220
274 ($412)$100$312$30,908
275 ($412)$99$313$30,595
276 ($412)$98$314$30,282
Year 24 - 277 ($412)$97$315$29,967
278 ($412)$96$316$29,651
279 ($412)$95$317$29,334
280 ($412)$94$318$29,016
281 ($412)$93$319$28,697
282 ($412)$92$320$28,377
283 ($412)$91$321$28,056
284 ($412)$90$322$27,734
285 ($412)$89$323$27,411
286 ($412)$87$324$27,087
287 ($412)$86$325$26,762
288 ($412)$85$326$26,436
Year 25 - 289 ($412)$84$327$26,109
290 ($412)$83$328$25,780
291 ($412)$82$329$25,451
292 ($412)$81$330$25,121
293 ($412)$80$331$24,789
294 ($412)$79$332$24,457
295 ($412)$78$333$24,123
296 ($412)$77$335$23,789
297 ($412)$76$336$23,453
298 ($412)$75$337$23,117
299 ($412)$74$338$22,779
300 ($412)$73$339$22,440
Year 26 - 301 ($412)$72$340$22,100
302 ($412)$71$341$21,759
303 ($412)$69$342$21,417
304 ($412)$68$343$21,074
305 ($412)$67$344$20,729
306 ($412)$66$345$20,384
307 ($412)$65$346$20,038
308 ($412)$64$348$19,690
309 ($412)$63$349$19,341
310 ($412)$62$350$18,991
311 ($412)$61$351$18,641
312 ($412)$59$352$18,288
Year 27 - 313 ($412)$58$353$17,935
314 ($412)$57$354$17,581
315 ($412)$56$355$17,226
316 ($412)$55$357$16,869
317 ($412)$54$358$16,511
318 ($412)$53$359$16,152
319 ($412)$52$360$15,792
320 ($412)$50$361$15,431
321 ($412)$49$362$15,069
322 ($412)$48$363$14,706
323 ($412)$47$365$14,341
324 ($412)$46$366$13,975
Year 28 - 325 ($412)$45$367$13,608
326 ($412)$43$368$13,240
327 ($412)$42$369$12,871
328 ($412)$41$370$12,500
329 ($412)$40$372$12,129
330 ($412)$39$373$11,756
331 ($412)$38$374$11,382
332 ($412)$36$375$11,007
333 ($412)$35$376$10,630
334 ($412)$34$378$10,253
335 ($412)$33$379$9,874
336 ($412)$32$380$9,494
Year 29 - 337 ($412)$30$381$9,112
338 ($412)$29$382$8,730
339 ($412)$28$384$8,346
340 ($412)$27$385$7,961
341 ($412)$25$386$7,575
342 ($412)$24$387$7,188
343 ($412)$23$389$6,799
344 ($412)$22$390$6,409
345 ($412)$20$391$6,018
346 ($412)$19$392$5,626
347 ($412)$18$394$5,232
348 ($412)$17$395$4,838
Year 30 - 349 ($412)$15$396$4,442
350 ($412)$14$397$4,044
351 ($412)$13$399$3,645
352 ($412)$12$400$3,246
353 ($412)$10$401$2,844
354 ($412)$9$402$2,442
355 ($412)$8$404$2,038
356 ($412)$7$405$1,633
357 ($412)$5$406$1,227
358 ($412)$4$408$819
359 ($412)$3$409$410
360 ($412)$1$410$0
TOTALS$60,157$88,000$148,157

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.