« 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 February 15, 2018. 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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$440 360 $70,267 $158,267

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $110,000
Down Payment $22,000$88,000
Year 1 - 1 ($440)$321$118$87,882
2 ($440)$321$119$87,763
3 ($440)$320$119$87,643
4 ($440)$320$120$87,524
5 ($440)$319$120$87,404
6 ($440)$319$121$87,283
7 ($440)$319$121$87,162
8 ($440)$318$121$87,040
9 ($440)$318$122$86,918
10 ($440)$317$122$86,796
11 ($440)$317$123$86,673
12 ($440)$316$123$86,550
Year 2 - 13 ($440)$316$124$86,426
14 ($440)$315$124$86,302
15 ($440)$315$125$86,177
16 ($440)$315$125$86,052
17 ($440)$314$126$85,927
18 ($440)$314$126$85,801
19 ($440)$313$126$85,674
20 ($440)$313$127$85,547
21 ($440)$312$127$85,420
22 ($440)$312$128$85,292
23 ($440)$311$128$85,164
24 ($440)$311$129$85,035
Year 3 - 25 ($440)$310$129$84,906
26 ($440)$310$130$84,776
27 ($440)$309$130$84,646
28 ($440)$309$131$84,515
29 ($440)$308$131$84,384
30 ($440)$308$132$84,252
31 ($440)$308$132$84,120
32 ($440)$307$133$83,988
33 ($440)$307$133$83,855
34 ($440)$306$134$83,721
35 ($440)$306$134$83,587
36 ($440)$305$135$83,453
Year 4 - 37 ($440)$305$135$83,318
38 ($440)$304$136$83,182
39 ($440)$304$136$83,046
40 ($440)$303$137$82,909
41 ($440)$303$137$82,772
42 ($440)$302$138$82,635
43 ($440)$302$138$82,497
44 ($440)$301$139$82,358
45 ($440)$301$139$82,219
46 ($440)$300$140$82,080
47 ($440)$300$140$81,940
48 ($440)$299$141$81,799
Year 5 - 49 ($440)$299$141$81,658
50 ($440)$298$142$81,517
51 ($440)$298$142$81,375
52 ($440)$297$143$81,232
53 ($440)$296$143$81,089
54 ($440)$296$144$80,945
55 ($440)$295$144$80,801
56 ($440)$295$145$80,656
57 ($440)$294$145$80,511
58 ($440)$294$146$80,365
59 ($440)$293$146$80,219
60 ($440)$293$147$80,072
Year 6 - 61 ($440)$292$147$79,925
62 ($440)$292$148$79,777
63 ($440)$291$148$79,628
64 ($440)$291$149$79,479
65 ($440)$290$150$79,330
66 ($440)$290$150$79,180
67 ($440)$289$151$79,029
68 ($440)$288$151$78,878
69 ($440)$288$152$78,726
70 ($440)$287$152$78,574
71 ($440)$287$153$78,421
72 ($440)$286$153$78,268
Year 7 - 73 ($440)$286$154$78,114
74 ($440)$285$155$77,959
75 ($440)$285$155$77,804
76 ($440)$284$156$77,649
77 ($440)$283$156$77,492
78 ($440)$283$157$77,336
79 ($440)$282$157$77,178
80 ($440)$282$158$77,020
81 ($440)$281$159$76,862
82 ($440)$281$159$76,703
83 ($440)$280$160$76,543
84 ($440)$279$160$76,383
Year 8 - 85 ($440)$279$161$76,222
86 ($440)$278$161$76,061
87 ($440)$278$162$75,899
88 ($440)$277$163$75,736
89 ($440)$276$163$75,573
90 ($440)$276$164$75,409
91 ($440)$275$164$75,245
92 ($440)$275$165$75,080
93 ($440)$274$166$74,914
94 ($440)$273$166$74,748
95 ($440)$273$167$74,581
96 ($440)$272$167$74,414
Year 9 - 97 ($440)$272$168$74,246
98 ($440)$271$169$74,077
99 ($440)$270$169$73,908
100 ($440)$270$170$73,738
101 ($440)$269$170$73,567
102 ($440)$269$171$73,396
103 ($440)$268$172$73,224
104 ($440)$267$172$73,052
105 ($440)$267$173$72,879
106 ($440)$266$174$72,706
107 ($440)$265$174$72,531
108 ($440)$265$175$72,356
Year 10 - 109 ($440)$264$176$72,181
110 ($440)$263$176$72,005
111 ($440)$263$177$71,828
112 ($440)$262$177$71,650
113 ($440)$262$178$71,472
114 ($440)$261$179$71,294
115 ($440)$260$179$71,114
116 ($440)$260$180$70,934
117 ($440)$259$181$70,753
118 ($440)$258$181$70,572
119 ($440)$258$182$70,390
120 ($440)$257$183$70,207
Year 11 - 121 ($440)$256$183$70,024
122 ($440)$256$184$69,840
123 ($440)$255$185$69,655
124 ($440)$254$185$69,470
125 ($440)$254$186$69,284
126 ($440)$253$187$69,097
127 ($440)$252$187$68,909
128 ($440)$252$188$68,721
129 ($440)$251$189$68,533
130 ($440)$250$189$68,343
131 ($440)$249$190$68,153
132 ($440)$249$191$67,962
Year 12 - 133 ($440)$248$192$67,770
134 ($440)$247$192$67,578
135 ($440)$247$193$67,385
136 ($440)$246$194$67,192
137 ($440)$245$194$66,997
138 ($440)$245$195$66,802
139 ($440)$244$196$66,606
140 ($440)$243$197$66,410
141 ($440)$242$197$66,212
142 ($440)$242$198$66,015
143 ($440)$241$199$65,816
144 ($440)$240$199$65,616
Year 13 - 145 ($440)$239$200$65,416
146 ($440)$239$201$65,215
147 ($440)$238$202$65,014
148 ($440)$237$202$64,812
149 ($440)$237$203$64,608
150 ($440)$236$204$64,405
151 ($440)$235$205$64,200
152 ($440)$234$205$63,995
153 ($440)$234$206$63,789
154 ($440)$233$207$63,582
155 ($440)$232$208$63,374
156 ($440)$231$208$63,166
Year 14 - 157 ($440)$231$209$62,957
158 ($440)$230$210$62,747
159 ($440)$229$211$62,537
160 ($440)$228$211$62,325
161 ($440)$227$212$62,113
162 ($440)$227$213$61,900
163 ($440)$226$214$61,686
164 ($440)$225$214$61,472
165 ($440)$224$215$61,257
166 ($440)$224$216$61,041
167 ($440)$223$217$60,824
168 ($440)$222$218$60,606
Year 15 - 169 ($440)$221$218$60,388
170 ($440)$220$219$60,169
171 ($440)$220$220$59,949
172 ($440)$219$221$59,728
173 ($440)$218$222$59,506
174 ($440)$217$222$59,284
175 ($440)$216$223$59,060
176 ($440)$216$224$58,836
177 ($440)$215$225$58,611
178 ($440)$214$226$58,386
179 ($440)$213$227$58,159
180 ($440)$212$227$57,932
Year 16 - 181 ($440)$211$228$57,704
182 ($440)$211$229$57,475
183 ($440)$210$230$57,245
184 ($440)$209$231$57,014
185 ($440)$208$232$56,783
186 ($440)$207$232$56,550
187 ($440)$206$233$56,317
188 ($440)$206$234$56,083
189 ($440)$205$235$55,848
190 ($440)$204$236$55,612
191 ($440)$203$237$55,376
192 ($440)$202$238$55,138
Year 17 - 193 ($440)$201$238$54,900
194 ($440)$200$239$54,660
195 ($440)$200$240$54,420
196 ($440)$199$241$54,179
197 ($440)$198$242$53,938
198 ($440)$197$243$53,695
199 ($440)$196$244$53,451
200 ($440)$195$245$53,207
201 ($440)$194$245$52,961
202 ($440)$193$246$52,715
203 ($440)$192$247$52,468
204 ($440)$192$248$52,219
Year 18 - 205 ($440)$191$249$51,970
206 ($440)$190$250$51,721
207 ($440)$189$251$51,470
208 ($440)$188$252$51,218
209 ($440)$187$253$50,965
210 ($440)$186$254$50,712
211 ($440)$185$255$50,457
212 ($440)$184$255$50,202
213 ($440)$183$256$49,945
214 ($440)$182$257$49,688
215 ($440)$181$258$49,430
216 ($440)$180$259$49,170
Year 19 - 217 ($440)$179$260$48,910
218 ($440)$179$261$48,649
219 ($440)$178$262$48,387
220 ($440)$177$263$48,124
221 ($440)$176$264$47,860
222 ($440)$175$265$47,595
223 ($440)$174$266$47,329
224 ($440)$173$267$47,062
225 ($440)$172$268$46,794
226 ($440)$171$269$46,526
227 ($440)$170$270$46,256
228 ($440)$169$271$45,985
Year 20 - 229 ($440)$168$272$45,713
230 ($440)$167$273$45,440
231 ($440)$166$274$45,167
232 ($440)$165$275$44,892
233 ($440)$164$276$44,616
234 ($440)$163$277$44,339
235 ($440)$162$278$44,062
236 ($440)$161$279$43,783
237 ($440)$160$280$43,503
238 ($440)$159$281$43,222
239 ($440)$158$282$42,940
240 ($440)$157$283$42,657
Year 21 - 241 ($440)$156$284$42,373
242 ($440)$155$285$42,088
243 ($440)$154$286$41,802
244 ($440)$153$287$41,515
245 ($440)$152$288$41,227
246 ($440)$150$289$40,938
247 ($440)$149$290$40,648
248 ($440)$148$291$40,357
249 ($440)$147$292$40,064
250 ($440)$146$293$39,771
251 ($440)$145$294$39,476
252 ($440)$144$296$39,181
Year 22 - 253 ($440)$143$297$38,884
254 ($440)$142$298$38,587
255 ($440)$141$299$38,288
256 ($440)$140$300$37,988
257 ($440)$139$301$37,687
258 ($440)$138$302$37,385
259 ($440)$136$303$37,082
260 ($440)$135$304$36,777
261 ($440)$134$305$36,472
262 ($440)$133$307$36,166
263 ($440)$132$308$35,858
264 ($440)$131$309$35,549
Year 23 - 265 ($440)$130$310$35,239
266 ($440)$129$311$34,928
267 ($440)$127$312$34,616
268 ($440)$126$313$34,303
269 ($440)$125$314$33,988
270 ($440)$124$316$33,673
271 ($440)$123$317$33,356
272 ($440)$122$318$33,038
273 ($440)$121$319$32,719
274 ($440)$119$320$32,399
275 ($440)$118$321$32,078
276 ($440)$117$323$31,755
Year 24 - 277 ($440)$116$324$31,431
278 ($440)$115$325$31,106
279 ($440)$114$326$30,780
280 ($440)$112$327$30,453
281 ($440)$111$328$30,125
282 ($440)$110$330$29,795
283 ($440)$109$331$29,464
284 ($440)$108$332$29,132
285 ($440)$106$333$28,799
286 ($440)$105$335$28,464
287 ($440)$104$336$28,128
288 ($440)$103$337$27,791
Year 25 - 289 ($440)$101$338$27,453
290 ($440)$100$339$27,114
291 ($440)$99$341$26,773
292 ($440)$98$342$26,431
293 ($440)$96$343$26,088
294 ($440)$95$344$25,744
295 ($440)$94$346$25,398
296 ($440)$93$347$25,051
297 ($440)$91$348$24,703
298 ($440)$90$349$24,353
299 ($440)$89$351$24,003
300 ($440)$88$352$23,651
Year 26 - 301 ($440)$86$353$23,297
302 ($440)$85$355$22,943
303 ($440)$84$356$22,587
304 ($440)$82$357$22,230
305 ($440)$81$358$21,871
306 ($440)$80$360$21,511
307 ($440)$79$361$21,150
308 ($440)$77$362$20,788
309 ($440)$76$364$20,424
310 ($440)$75$365$20,059
311 ($440)$73$366$19,693
312 ($440)$72$368$19,325
Year 27 - 313 ($440)$71$369$18,956
314 ($440)$69$370$18,585
315 ($440)$68$372$18,214
316 ($440)$66$373$17,840
317 ($440)$65$375$17,466
318 ($440)$64$376$17,090
319 ($440)$62$377$16,713
320 ($440)$61$379$16,334
321 ($440)$60$380$15,954
322 ($440)$58$381$15,573
323 ($440)$57$383$15,190
324 ($440)$55$384$14,806
Year 28 - 325 ($440)$54$386$14,420
326 ($440)$53$387$14,033
327 ($440)$51$388$13,645
328 ($440)$50$390$13,255
329 ($440)$48$391$12,864
330 ($440)$47$393$12,471
331 ($440)$46$394$12,077
332 ($440)$44$396$11,681
333 ($440)$43$397$11,284
334 ($440)$41$398$10,886
335 ($440)$40$400$10,486
336 ($440)$38$401$10,085
Year 29 - 337 ($440)$37$403$9,682
338 ($440)$35$404$9,277
339 ($440)$34$406$8,872
340 ($440)$32$407$8,464
341 ($440)$31$409$8,056
342 ($440)$29$410$7,646
343 ($440)$28$412$7,234
344 ($440)$26$413$6,821
345 ($440)$25$415$6,406
346 ($440)$23$416$5,990
347 ($440)$22$418$5,572
348 ($440)$20$419$5,153
Year 30 - 349 ($440)$19$421$4,732
350 ($440)$17$422$4,309
351 ($440)$16$424$3,885
352 ($440)$14$425$3,460
353 ($440)$13$427$3,033
354 ($440)$11$429$2,604
355 ($440)$10$430$2,174
356 ($440)$8$432$1,743
357 ($440)$6$433$1,309
358 ($440)$5$435$874
359 ($440)$3$436$438
360 ($440)$2$438$0
TOTALS$70,267$88,000$158,267

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.