« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$421 360 $63,611 $151,611

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $110,000
Down Payment $22,000$88,000
Year 1 - 1 ($421)$295$126$87,874
2 ($421)$294$127$87,747
3 ($421)$294$127$87,620
4 ($421)$294$128$87,492
5 ($421)$293$128$87,364
6 ($421)$293$128$87,236
7 ($421)$292$129$87,107
8 ($421)$292$129$86,977
9 ($421)$291$130$86,848
10 ($421)$291$130$86,717
11 ($421)$291$131$86,587
12 ($421)$290$131$86,456
Year 2 - 13 ($421)$290$132$86,324
14 ($421)$289$132$86,192
15 ($421)$289$132$86,060
16 ($421)$288$133$85,927
17 ($421)$288$133$85,794
18 ($421)$287$134$85,660
19 ($421)$287$134$85,526
20 ($421)$287$135$85,391
21 ($421)$286$135$85,256
22 ($421)$286$136$85,121
23 ($421)$285$136$84,985
24 ($421)$285$136$84,848
Year 3 - 25 ($421)$284$137$84,711
26 ($421)$284$137$84,574
27 ($421)$283$138$84,436
28 ($421)$283$138$84,298
29 ($421)$282$139$84,159
30 ($421)$282$139$84,020
31 ($421)$281$140$83,880
32 ($421)$281$140$83,740
33 ($421)$281$141$83,599
34 ($421)$280$141$83,458
35 ($421)$280$142$83,317
36 ($421)$279$142$83,175
Year 4 - 37 ($421)$279$143$83,032
38 ($421)$278$143$82,889
39 ($421)$278$143$82,746
40 ($421)$277$144$82,602
41 ($421)$277$144$82,457
42 ($421)$276$145$82,312
43 ($421)$276$145$82,167
44 ($421)$275$146$82,021
45 ($421)$275$146$81,875
46 ($421)$274$147$81,728
47 ($421)$274$147$81,581
48 ($421)$273$148$81,433
Year 5 - 49 ($421)$273$148$81,284
50 ($421)$272$149$81,136
51 ($421)$272$149$80,986
52 ($421)$271$150$80,836
53 ($421)$271$150$80,686
54 ($421)$270$151$80,535
55 ($421)$270$151$80,384
56 ($421)$269$152$80,232
57 ($421)$269$152$80,080
58 ($421)$268$153$79,927
59 ($421)$268$153$79,773
60 ($421)$267$154$79,619
Year 6 - 61 ($421)$267$154$79,465
62 ($421)$266$155$79,310
63 ($421)$266$155$79,155
64 ($421)$265$156$78,999
65 ($421)$265$156$78,842
66 ($421)$264$157$78,685
67 ($421)$264$158$78,528
68 ($421)$263$158$78,370
69 ($421)$263$159$78,211
70 ($421)$262$159$78,052
71 ($421)$261$160$77,892
72 ($421)$261$160$77,732
Year 7 - 73 ($421)$260$161$77,571
74 ($421)$260$161$77,410
75 ($421)$259$162$77,248
76 ($421)$259$162$77,086
77 ($421)$258$163$76,923
78 ($421)$258$163$76,759
79 ($421)$257$164$76,595
80 ($421)$257$165$76,431
81 ($421)$256$165$76,266
82 ($421)$255$166$76,100
83 ($421)$255$166$75,934
84 ($421)$254$167$75,767
Year 8 - 85 ($421)$254$167$75,600
86 ($421)$253$168$75,432
87 ($421)$253$168$75,264
88 ($421)$252$169$75,095
89 ($421)$252$170$74,925
90 ($421)$251$170$74,755
91 ($421)$250$171$74,584
92 ($421)$250$171$74,413
93 ($421)$249$172$74,241
94 ($421)$249$172$74,069
95 ($421)$248$173$73,896
96 ($421)$248$174$73,722
Year 9 - 97 ($421)$247$174$73,548
98 ($421)$246$175$73,373
99 ($421)$246$175$73,198
100 ($421)$245$176$73,022
101 ($421)$245$177$72,845
102 ($421)$244$177$72,668
103 ($421)$243$178$72,490
104 ($421)$243$178$72,312
105 ($421)$242$179$72,133
106 ($421)$242$179$71,954
107 ($421)$241$180$71,774
108 ($421)$240$181$71,593
Year 10 - 109 ($421)$240$181$71,412
110 ($421)$239$182$71,230
111 ($421)$239$183$71,047
112 ($421)$238$183$70,864
113 ($421)$237$184$70,680
114 ($421)$237$184$70,496
115 ($421)$236$185$70,311
116 ($421)$236$186$70,125
117 ($421)$235$186$69,939
118 ($421)$234$187$69,752
119 ($421)$234$187$69,565
120 ($421)$233$188$69,377
Year 11 - 121 ($421)$232$189$69,188
122 ($421)$232$189$68,999
123 ($421)$231$190$68,809
124 ($421)$231$191$68,618
125 ($421)$230$191$68,427
126 ($421)$229$192$68,235
127 ($421)$229$193$68,042
128 ($421)$228$193$67,849
129 ($421)$227$194$67,655
130 ($421)$227$194$67,461
131 ($421)$226$195$67,266
132 ($421)$225$196$67,070
Year 12 - 133 ($421)$225$196$66,873
134 ($421)$224$197$66,676
135 ($421)$223$198$66,478
136 ($421)$223$198$66,280
137 ($421)$222$199$66,081
138 ($421)$221$200$65,881
139 ($421)$221$200$65,681
140 ($421)$220$201$65,480
141 ($421)$219$202$65,278
142 ($421)$219$202$65,075
143 ($421)$218$203$64,872
144 ($421)$217$204$64,668
Year 13 - 145 ($421)$217$205$64,464
146 ($421)$216$205$64,259
147 ($421)$215$206$64,053
148 ($421)$215$207$63,846
149 ($421)$214$207$63,639
150 ($421)$213$208$63,431
151 ($421)$212$209$63,222
152 ($421)$212$209$63,013
153 ($421)$211$210$62,803
154 ($421)$210$211$62,592
155 ($421)$210$211$62,381
156 ($421)$209$212$62,169
Year 14 - 157 ($421)$208$213$61,956
158 ($421)$208$214$61,742
159 ($421)$207$214$61,528
160 ($421)$206$215$61,313
161 ($421)$205$216$61,097
162 ($421)$205$216$60,881
163 ($421)$204$217$60,663
164 ($421)$203$218$60,446
165 ($421)$202$219$60,227
166 ($421)$202$219$60,007
167 ($421)$201$220$59,787
168 ($421)$200$221$59,567
Year 15 - 169 ($421)$200$222$59,345
170 ($421)$199$222$59,123
171 ($421)$198$223$58,900
172 ($421)$197$224$58,676
173 ($421)$197$225$58,451
174 ($421)$196$225$58,226
175 ($421)$195$226$58,000
176 ($421)$194$227$57,773
177 ($421)$194$228$57,545
178 ($421)$193$228$57,317
179 ($421)$192$229$57,088
180 ($421)$191$230$56,858
Year 16 - 181 ($421)$190$231$56,627
182 ($421)$190$231$56,396
183 ($421)$189$232$56,164
184 ($421)$188$233$55,931
185 ($421)$187$234$55,697
186 ($421)$187$235$55,462
187 ($421)$186$235$55,227
188 ($421)$185$236$54,991
189 ($421)$184$237$54,754
190 ($421)$183$238$54,516
191 ($421)$183$239$54,278
192 ($421)$182$239$54,038
Year 17 - 193 ($421)$181$240$53,798
194 ($421)$180$241$53,557
195 ($421)$179$242$53,316
196 ($421)$179$243$53,073
197 ($421)$178$243$52,830
198 ($421)$177$244$52,585
199 ($421)$176$245$52,341
200 ($421)$175$246$52,095
201 ($421)$175$247$51,848
202 ($421)$174$247$51,601
203 ($421)$173$248$51,352
204 ($421)$172$249$51,103
Year 18 - 205 ($421)$171$250$50,853
206 ($421)$170$251$50,603
207 ($421)$170$252$50,351
208 ($421)$169$252$50,098
209 ($421)$168$253$49,845
210 ($421)$167$254$49,591
211 ($421)$166$255$49,336
212 ($421)$165$256$49,080
213 ($421)$164$257$48,823
214 ($421)$164$258$48,566
215 ($421)$163$258$48,307
216 ($421)$162$259$48,048
Year 19 - 217 ($421)$161$260$47,788
218 ($421)$160$261$47,527
219 ($421)$159$262$47,265
220 ($421)$158$263$47,002
221 ($421)$157$264$46,738
222 ($421)$157$265$46,474
223 ($421)$156$265$46,208
224 ($421)$155$266$45,942
225 ($421)$154$267$45,675
226 ($421)$153$268$45,407
227 ($421)$152$269$45,138
228 ($421)$151$270$44,868
Year 20 - 229 ($421)$150$271$44,597
230 ($421)$149$272$44,325
231 ($421)$148$273$44,052
232 ($421)$148$274$43,779
233 ($421)$147$274$43,504
234 ($421)$146$275$43,229
235 ($421)$145$276$42,953
236 ($421)$144$277$42,675
237 ($421)$143$278$42,397
238 ($421)$142$279$42,118
239 ($421)$141$280$41,838
240 ($421)$140$281$41,557
Year 21 - 241 ($421)$139$282$41,275
242 ($421)$138$283$40,992
243 ($421)$137$284$40,709
244 ($421)$136$285$40,424
245 ($421)$135$286$40,138
246 ($421)$134$287$39,851
247 ($421)$134$288$39,564
248 ($421)$133$289$39,275
249 ($421)$132$290$38,986
250 ($421)$131$291$38,695
251 ($421)$130$292$38,403
252 ($421)$129$292$38,111
Year 22 - 253 ($421)$128$293$37,818
254 ($421)$127$294$37,523
255 ($421)$126$295$37,228
256 ($421)$125$296$36,931
257 ($421)$124$297$36,634
258 ($421)$123$298$36,335
259 ($421)$122$299$36,036
260 ($421)$121$300$35,736
261 ($421)$120$301$35,434
262 ($421)$119$302$35,132
263 ($421)$118$303$34,828
264 ($421)$117$304$34,524
Year 23 - 265 ($421)$116$305$34,218
266 ($421)$115$307$33,912
267 ($421)$114$308$33,604
268 ($421)$113$309$33,296
269 ($421)$112$310$32,986
270 ($421)$111$311$32,675
271 ($421)$109$312$32,364
272 ($421)$108$313$32,051
273 ($421)$107$314$31,737
274 ($421)$106$315$31,422
275 ($421)$105$316$31,107
276 ($421)$104$317$30,790
Year 24 - 277 ($421)$103$318$30,472
278 ($421)$102$319$30,153
279 ($421)$101$320$29,832
280 ($421)$100$321$29,511
281 ($421)$99$322$29,189
282 ($421)$98$323$28,866
283 ($421)$97$324$28,541
284 ($421)$96$326$28,216
285 ($421)$95$327$27,889
286 ($421)$93$328$27,561
287 ($421)$92$329$27,232
288 ($421)$91$330$26,903
Year 25 - 289 ($421)$90$331$26,572
290 ($421)$89$332$26,239
291 ($421)$88$333$25,906
292 ($421)$87$334$25,572
293 ($421)$86$335$25,236
294 ($421)$85$337$24,900
295 ($421)$83$338$24,562
296 ($421)$82$339$24,223
297 ($421)$81$340$23,883
298 ($421)$80$341$23,542
299 ($421)$79$342$23,200
300 ($421)$78$343$22,856
Year 26 - 301 ($421)$77$345$22,512
302 ($421)$75$346$22,166
303 ($421)$74$347$21,819
304 ($421)$73$348$21,471
305 ($421)$72$349$21,122
306 ($421)$71$350$20,772
307 ($421)$70$352$20,420
308 ($421)$68$353$20,067
309 ($421)$67$354$19,713
310 ($421)$66$355$19,358
311 ($421)$65$356$19,002
312 ($421)$64$357$18,644
Year 27 - 313 ($421)$62$359$18,286
314 ($421)$61$360$17,926
315 ($421)$60$361$17,565
316 ($421)$59$362$17,202
317 ($421)$58$364$16,839
318 ($421)$56$365$16,474
319 ($421)$55$366$16,108
320 ($421)$54$367$15,741
321 ($421)$53$368$15,373
322 ($421)$51$370$15,003
323 ($421)$50$371$14,632
324 ($421)$49$372$14,260
Year 28 - 325 ($421)$48$373$13,887
326 ($421)$47$375$13,512
327 ($421)$45$376$13,136
328 ($421)$44$377$12,759
329 ($421)$43$378$12,381
330 ($421)$41$380$12,001
331 ($421)$40$381$11,620
332 ($421)$39$382$11,238
333 ($421)$38$383$10,854
334 ($421)$36$385$10,470
335 ($421)$35$386$10,084
336 ($421)$34$387$9,696
Year 29 - 337 ($421)$32$389$9,307
338 ($421)$31$390$8,918
339 ($421)$30$391$8,526
340 ($421)$29$393$8,134
341 ($421)$27$394$7,740
342 ($421)$26$395$7,345
343 ($421)$25$397$6,948
344 ($421)$23$398$6,550
345 ($421)$22$399$6,151
346 ($421)$21$401$5,750
347 ($421)$19$402$5,349
348 ($421)$18$403$4,945
Year 30 - 349 ($421)$17$405$4,541
350 ($421)$15$406$4,135
351 ($421)$14$407$3,728
352 ($421)$12$409$3,319
353 ($421)$11$410$2,909
354 ($421)$10$411$2,497
355 ($421)$8$413$2,085
356 ($421)$7$414$1,671
357 ($421)$6$416$1,255
358 ($421)$4$417$838
359 ($421)$3$418$420
360 ($421)$1$420$0
TOTALS$63,611$88,000$151,611

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.