« Back to all home prices

Mortgage Payment Schedule for a $112,000 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% ($22,400) 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
$419 360 $61,251 $150,851

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.626% | Rate: 3.625% | Fees: $40 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.641% | Rate: 3.625% | Fees: $495 | 45 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

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 66247 Cardinal Financial | 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 #: 258821
$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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $928 | 30 day rate lock

NMLS #: 67717
$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

$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  $112,000
Down Payment $22,400$89,600
Year 1 - 1 ($419)$286$133$89,467
2 ($419)$286$133$89,333
3 ($419)$285$134$89,200
4 ($419)$285$134$89,065
5 ($419)$284$135$88,930
6 ($419)$284$135$88,795
7 ($419)$283$136$88,660
8 ($419)$283$136$88,524
9 ($419)$283$136$88,387
10 ($419)$282$137$88,250
11 ($419)$282$137$88,113
12 ($419)$281$138$87,975
Year 2 - 13 ($419)$281$138$87,837
14 ($419)$280$139$87,698
15 ($419)$280$139$87,559
16 ($419)$279$140$87,419
17 ($419)$279$140$87,279
18 ($419)$279$140$87,139
19 ($419)$278$141$86,998
20 ($419)$278$141$86,857
21 ($419)$277$142$86,715
22 ($419)$277$142$86,573
23 ($419)$276$143$86,430
24 ($419)$276$143$86,287
Year 3 - 25 ($419)$275$144$86,143
26 ($419)$275$144$85,999
27 ($419)$274$145$85,854
28 ($419)$274$145$85,709
29 ($419)$274$145$85,564
30 ($419)$273$146$85,418
31 ($419)$273$146$85,272
32 ($419)$272$147$85,125
33 ($419)$272$147$84,977
34 ($419)$271$148$84,830
35 ($419)$271$148$84,681
36 ($419)$270$149$84,532
Year 4 - 37 ($419)$270$149$84,383
38 ($419)$269$150$84,234
39 ($419)$269$150$84,083
40 ($419)$268$151$83,933
41 ($419)$268$151$83,782
42 ($419)$267$152$83,630
43 ($419)$267$152$83,478
44 ($419)$266$153$83,325
45 ($419)$266$153$83,172
46 ($419)$265$154$83,019
47 ($419)$265$154$82,865
48 ($419)$264$155$82,710
Year 5 - 49 ($419)$264$155$82,555
50 ($419)$263$156$82,399
51 ($419)$263$156$82,243
52 ($419)$262$157$82,087
53 ($419)$262$157$81,930
54 ($419)$261$158$81,772
55 ($419)$261$158$81,614
56 ($419)$260$159$81,456
57 ($419)$260$159$81,297
58 ($419)$259$160$81,137
59 ($419)$259$160$80,977
60 ($419)$258$161$80,816
Year 6 - 61 ($419)$258$161$80,655
62 ($419)$257$162$80,494
63 ($419)$257$162$80,332
64 ($419)$256$163$80,169
65 ($419)$256$163$80,006
66 ($419)$255$164$79,842
67 ($419)$255$164$79,678
68 ($419)$254$165$79,513
69 ($419)$254$165$79,348
70 ($419)$253$166$79,182
71 ($419)$253$166$79,016
72 ($419)$252$167$78,849
Year 7 - 73 ($419)$252$167$78,682
74 ($419)$251$168$78,514
75 ($419)$251$168$78,345
76 ($419)$250$169$78,176
77 ($419)$250$170$78,007
78 ($419)$249$170$77,837
79 ($419)$248$171$77,666
80 ($419)$248$171$77,495
81 ($419)$247$172$77,323
82 ($419)$247$172$77,151
83 ($419)$246$173$76,978
84 ($419)$246$173$76,805
Year 8 - 85 ($419)$245$174$76,631
86 ($419)$245$174$76,457
87 ($419)$244$175$76,282
88 ($419)$243$176$76,106
89 ($419)$243$176$75,930
90 ($419)$242$177$75,753
91 ($419)$242$177$75,576
92 ($419)$241$178$75,398
93 ($419)$241$178$75,220
94 ($419)$240$179$75,041
95 ($419)$240$180$74,861
96 ($419)$239$180$74,681
Year 9 - 97 ($419)$238$181$74,501
98 ($419)$238$181$74,319
99 ($419)$237$182$74,137
100 ($419)$237$182$73,955
101 ($419)$236$183$73,772
102 ($419)$235$184$73,588
103 ($419)$235$184$73,404
104 ($419)$234$185$73,220
105 ($419)$234$185$73,034
106 ($419)$233$186$72,848
107 ($419)$233$187$72,662
108 ($419)$232$187$72,475
Year 10 - 109 ($419)$231$188$72,287
110 ($419)$231$188$72,099
111 ($419)$230$189$71,910
112 ($419)$230$190$71,720
113 ($419)$229$190$71,530
114 ($419)$228$191$71,339
115 ($419)$228$191$71,148
116 ($419)$227$192$70,956
117 ($419)$226$193$70,764
118 ($419)$226$193$70,570
119 ($419)$225$194$70,377
120 ($419)$225$194$70,182
Year 11 - 121 ($419)$224$195$69,987
122 ($419)$223$196$69,791
123 ($419)$223$196$69,595
124 ($419)$222$197$69,398
125 ($419)$221$198$69,201
126 ($419)$221$198$69,003
127 ($419)$220$199$68,804
128 ($419)$220$199$68,604
129 ($419)$219$200$68,404
130 ($419)$218$201$68,204
131 ($419)$218$201$68,002
132 ($419)$217$202$67,800
Year 12 - 133 ($419)$216$203$67,598
134 ($419)$216$203$67,394
135 ($419)$215$204$67,190
136 ($419)$214$205$66,986
137 ($419)$214$205$66,781
138 ($419)$213$206$66,575
139 ($419)$212$207$66,368
140 ($419)$212$207$66,161
141 ($419)$211$208$65,953
142 ($419)$211$209$65,745
143 ($419)$210$209$65,535
144 ($419)$209$210$65,325
Year 13 - 145 ($419)$208$211$65,115
146 ($419)$208$211$64,904
147 ($419)$207$212$64,692
148 ($419)$206$213$64,479
149 ($419)$206$213$64,266
150 ($419)$205$214$64,052
151 ($419)$204$215$63,838
152 ($419)$204$215$63,622
153 ($419)$203$216$63,406
154 ($419)$202$217$63,190
155 ($419)$202$217$62,972
156 ($419)$201$218$62,754
Year 14 - 157 ($419)$200$219$62,536
158 ($419)$200$219$62,316
159 ($419)$199$220$62,096
160 ($419)$198$221$61,875
161 ($419)$197$222$61,654
162 ($419)$197$222$61,431
163 ($419)$196$223$61,208
164 ($419)$195$224$60,985
165 ($419)$195$224$60,760
166 ($419)$194$225$60,535
167 ($419)$193$226$60,309
168 ($419)$192$227$60,083
Year 15 - 169 ($419)$192$227$59,856
170 ($419)$191$228$59,628
171 ($419)$190$229$59,399
172 ($419)$190$229$59,169
173 ($419)$189$230$58,939
174 ($419)$188$231$58,708
175 ($419)$187$232$58,477
176 ($419)$187$232$58,244
177 ($419)$186$233$58,011
178 ($419)$185$234$57,777
179 ($419)$184$235$57,543
180 ($419)$184$235$57,307
Year 16 - 181 ($419)$183$236$57,071
182 ($419)$182$237$56,834
183 ($419)$181$238$56,597
184 ($419)$181$238$56,358
185 ($419)$180$239$56,119
186 ($419)$179$240$55,879
187 ($419)$178$241$55,638
188 ($419)$178$241$55,397
189 ($419)$177$242$55,155
190 ($419)$176$243$54,912
191 ($419)$175$244$54,668
192 ($419)$174$245$54,424
Year 17 - 193 ($419)$174$245$54,178
194 ($419)$173$246$53,932
195 ($419)$172$247$53,685
196 ($419)$171$248$53,437
197 ($419)$171$248$53,189
198 ($419)$170$249$52,940
199 ($419)$169$250$52,690
200 ($419)$168$251$52,439
201 ($419)$167$252$52,187
202 ($419)$167$252$51,935
203 ($419)$166$253$51,681
204 ($419)$165$254$51,427
Year 18 - 205 ($419)$164$255$51,172
206 ($419)$163$256$50,917
207 ($419)$163$257$50,660
208 ($419)$162$257$50,403
209 ($419)$161$258$50,145
210 ($419)$160$259$49,886
211 ($419)$159$260$49,626
212 ($419)$158$261$49,365
213 ($419)$158$261$49,104
214 ($419)$157$262$48,842
215 ($419)$156$263$48,578
216 ($419)$155$264$48,314
Year 19 - 217 ($419)$154$265$48,050
218 ($419)$153$266$47,784
219 ($419)$153$267$47,517
220 ($419)$152$267$47,250
221 ($419)$151$268$46,982
222 ($419)$150$269$46,713
223 ($419)$149$270$46,443
224 ($419)$148$271$46,172
225 ($419)$147$272$45,900
226 ($419)$146$273$45,628
227 ($419)$146$273$45,354
228 ($419)$145$274$45,080
Year 20 - 229 ($419)$144$275$44,805
230 ($419)$143$276$44,529
231 ($419)$142$277$44,252
232 ($419)$141$278$43,974
233 ($419)$140$279$43,696
234 ($419)$139$280$43,416
235 ($419)$139$280$43,136
236 ($419)$138$281$42,854
237 ($419)$137$282$42,572
238 ($419)$136$283$42,289
239 ($419)$135$284$42,005
240 ($419)$134$285$41,720
Year 21 - 241 ($419)$133$286$41,434
242 ($419)$132$287$41,147
243 ($419)$131$288$40,859
244 ($419)$130$289$40,571
245 ($419)$129$290$40,281
246 ($419)$129$290$39,991
247 ($419)$128$291$39,699
248 ($419)$127$292$39,407
249 ($419)$126$293$39,114
250 ($419)$125$294$38,820
251 ($419)$124$295$38,524
252 ($419)$123$296$38,228
Year 22 - 253 ($419)$122$297$37,931
254 ($419)$121$298$37,633
255 ($419)$120$299$37,334
256 ($419)$119$300$37,035
257 ($419)$118$301$36,734
258 ($419)$117$302$36,432
259 ($419)$116$303$36,129
260 ($419)$115$304$35,826
261 ($419)$114$305$35,521
262 ($419)$113$306$35,215
263 ($419)$112$307$34,909
264 ($419)$111$308$34,601
Year 23 - 265 ($419)$110$309$34,292
266 ($419)$109$310$33,983
267 ($419)$108$311$33,672
268 ($419)$107$312$33,361
269 ($419)$106$313$33,048
270 ($419)$105$314$32,735
271 ($419)$104$315$32,420
272 ($419)$103$316$32,104
273 ($419)$102$317$31,788
274 ($419)$101$318$31,470
275 ($419)$100$319$31,152
276 ($419)$99$320$30,832
Year 24 - 277 ($419)$98$321$30,511
278 ($419)$97$322$30,190
279 ($419)$96$323$29,867
280 ($419)$95$324$29,543
281 ($419)$94$325$29,219
282 ($419)$93$326$28,893
283 ($419)$92$327$28,566
284 ($419)$91$328$28,238
285 ($419)$90$329$27,909
286 ($419)$89$330$27,579
287 ($419)$88$331$27,248
288 ($419)$87$332$26,916
Year 25 - 289 ($419)$86$333$26,583
290 ($419)$85$334$26,249
291 ($419)$84$335$25,914
292 ($419)$83$336$25,577
293 ($419)$82$337$25,240
294 ($419)$81$338$24,902
295 ($419)$79$340$24,562
296 ($419)$78$341$24,221
297 ($419)$77$342$23,880
298 ($419)$76$343$23,537
299 ($419)$75$344$23,193
300 ($419)$74$345$22,848
Year 26 - 301 ($419)$73$346$22,502
302 ($419)$72$347$22,155
303 ($419)$71$348$21,806
304 ($419)$70$349$21,457
305 ($419)$68$351$21,106
306 ($419)$67$352$20,755
307 ($419)$66$353$20,402
308 ($419)$65$354$20,048
309 ($419)$64$355$19,693
310 ($419)$63$356$19,337
311 ($419)$62$357$18,979
312 ($419)$61$358$18,621
Year 27 - 313 ($419)$59$360$18,261
314 ($419)$58$361$17,901
315 ($419)$57$362$17,539
316 ($419)$56$363$17,176
317 ($419)$55$364$16,811
318 ($419)$54$365$16,446
319 ($419)$52$367$16,080
320 ($419)$51$368$15,712
321 ($419)$50$369$15,343
322 ($419)$49$370$14,973
323 ($419)$48$371$14,602
324 ($419)$47$372$14,229
Year 28 - 325 ($419)$45$374$13,856
326 ($419)$44$375$13,481
327 ($419)$43$376$13,105
328 ($419)$42$377$12,728
329 ($419)$41$378$12,349
330 ($419)$39$380$11,970
331 ($419)$38$381$11,589
332 ($419)$37$382$11,207
333 ($419)$36$383$10,823
334 ($419)$35$384$10,439
335 ($419)$33$386$10,053
336 ($419)$32$387$9,666
Year 29 - 337 ($419)$31$388$9,278
338 ($419)$30$389$8,889
339 ($419)$28$391$8,498
340 ($419)$27$392$8,106
341 ($419)$26$393$7,713
342 ($419)$25$394$7,319
343 ($419)$23$396$6,923
344 ($419)$22$397$6,526
345 ($419)$21$398$6,128
346 ($419)$20$399$5,728
347 ($419)$18$401$5,328
348 ($419)$17$402$4,926
Year 30 - 349 ($419)$16$403$4,522
350 ($419)$14$405$4,118
351 ($419)$13$406$3,712
352 ($419)$12$407$3,305
353 ($419)$11$408$2,896
354 ($419)$9$410$2,486
355 ($419)$8$411$2,075
356 ($419)$7$412$1,663
357 ($419)$5$414$1,249
358 ($419)$4$415$834
359 ($419)$3$416$418
360 ($419)$1$418$0
TOTALS$61,251$89,600$150,851

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.