« 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 January 11, 2018. 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


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$427 360 $64,209 $153,809

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | 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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,276 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.600% | Rate: 4.560% | Fees: $1,150 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.789% | Rate: 4.750% | Fees: $1,120 | 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  $112,000
Down Payment $22,400$89,600
Year 1 - 1 ($427)$298$129$89,471
2 ($427)$297$130$89,341
3 ($427)$297$130$89,211
4 ($427)$297$131$89,080
5 ($427)$296$131$88,949
6 ($427)$296$131$88,818
7 ($427)$295$132$88,686
8 ($427)$295$132$88,553
9 ($427)$294$133$88,420
10 ($427)$294$133$88,287
11 ($427)$294$134$88,154
12 ($427)$293$134$88,019
Year 2 - 13 ($427)$293$135$87,885
14 ($427)$292$135$87,750
15 ($427)$292$135$87,614
16 ($427)$291$136$87,478
17 ($427)$291$136$87,342
18 ($427)$290$137$87,205
19 ($427)$290$137$87,068
20 ($427)$290$138$86,930
21 ($427)$289$138$86,792
22 ($427)$289$139$86,653
23 ($427)$288$139$86,514
24 ($427)$288$140$86,375
Year 3 - 25 ($427)$287$140$86,234
26 ($427)$287$141$86,094
27 ($427)$286$141$85,953
28 ($427)$286$141$85,811
29 ($427)$285$142$85,670
30 ($427)$285$142$85,527
31 ($427)$284$143$85,384
32 ($427)$284$143$85,241
33 ($427)$283$144$85,097
34 ($427)$283$144$84,953
35 ($427)$282$145$84,808
36 ($427)$282$145$84,663
Year 4 - 37 ($427)$282$146$84,517
38 ($427)$281$146$84,371
39 ($427)$281$147$84,224
40 ($427)$280$147$84,077
41 ($427)$280$148$83,929
42 ($427)$279$148$83,781
43 ($427)$279$149$83,632
44 ($427)$278$149$83,483
45 ($427)$278$150$83,334
46 ($427)$277$150$83,183
47 ($427)$277$151$83,033
48 ($427)$276$151$82,882
Year 5 - 49 ($427)$276$152$82,730
50 ($427)$275$152$82,578
51 ($427)$275$153$82,425
52 ($427)$274$153$82,272
53 ($427)$274$154$82,118
54 ($427)$273$154$81,964
55 ($427)$273$155$81,809
56 ($427)$272$155$81,654
57 ($427)$271$156$81,498
58 ($427)$271$156$81,342
59 ($427)$270$157$81,185
60 ($427)$270$157$81,028
Year 6 - 61 ($427)$269$158$80,870
62 ($427)$269$158$80,712
63 ($427)$268$159$80,553
64 ($427)$268$159$80,393
65 ($427)$267$160$80,233
66 ($427)$267$160$80,073
67 ($427)$266$161$79,912
68 ($427)$266$162$79,750
69 ($427)$265$162$79,588
70 ($427)$265$163$79,426
71 ($427)$264$163$79,263
72 ($427)$264$164$79,099
Year 7 - 73 ($427)$263$164$78,935
74 ($427)$262$165$78,770
75 ($427)$262$165$78,605
76 ($427)$261$166$78,439
77 ($427)$261$166$78,272
78 ($427)$260$167$78,105
79 ($427)$260$168$77,938
80 ($427)$259$168$77,770
81 ($427)$259$169$77,601
82 ($427)$258$169$77,432
83 ($427)$257$170$77,262
84 ($427)$257$170$77,092
Year 8 - 85 ($427)$256$171$76,921
86 ($427)$256$171$76,749
87 ($427)$255$172$76,577
88 ($427)$255$173$76,404
89 ($427)$254$173$76,231
90 ($427)$253$174$76,057
91 ($427)$253$174$75,883
92 ($427)$252$175$75,708
93 ($427)$252$176$75,533
94 ($427)$251$176$75,357
95 ($427)$251$177$75,180
96 ($427)$250$177$75,003
Year 9 - 97 ($427)$249$178$74,825
98 ($427)$249$178$74,646
99 ($427)$248$179$74,467
100 ($427)$248$180$74,288
101 ($427)$247$180$74,107
102 ($427)$246$181$73,926
103 ($427)$246$181$73,745
104 ($427)$245$182$73,563
105 ($427)$245$183$73,380
106 ($427)$244$183$73,197
107 ($427)$243$184$73,013
108 ($427)$243$184$72,829
Year 10 - 109 ($427)$242$185$72,644
110 ($427)$242$186$72,458
111 ($427)$241$186$72,272
112 ($427)$240$187$72,085
113 ($427)$240$188$71,897
114 ($427)$239$188$71,709
115 ($427)$238$189$71,520
116 ($427)$238$189$71,331
117 ($427)$237$190$71,141
118 ($427)$237$191$70,950
119 ($427)$236$191$70,759
120 ($427)$235$192$70,567
Year 11 - 121 ($427)$235$193$70,374
122 ($427)$234$193$70,181
123 ($427)$233$194$69,987
124 ($427)$233$195$69,792
125 ($427)$232$195$69,597
126 ($427)$231$196$69,401
127 ($427)$231$196$69,205
128 ($427)$230$197$69,008
129 ($427)$229$198$68,810
130 ($427)$229$198$68,611
131 ($427)$228$199$68,412
132 ($427)$227$200$68,212
Year 12 - 133 ($427)$227$200$68,012
134 ($427)$226$201$67,811
135 ($427)$225$202$67,609
136 ($427)$225$202$67,407
137 ($427)$224$203$67,204
138 ($427)$223$204$67,000
139 ($427)$223$204$66,795
140 ($427)$222$205$66,590
141 ($427)$221$206$66,384
142 ($427)$221$207$66,178
143 ($427)$220$207$65,971
144 ($427)$219$208$65,763
Year 13 - 145 ($427)$219$209$65,554
146 ($427)$218$209$65,345
147 ($427)$217$210$65,135
148 ($427)$217$211$64,924
149 ($427)$216$211$64,713
150 ($427)$215$212$64,501
151 ($427)$214$213$64,288
152 ($427)$214$213$64,074
153 ($427)$213$214$63,860
154 ($427)$212$215$63,645
155 ($427)$212$216$63,430
156 ($427)$211$216$63,213
Year 14 - 157 ($427)$210$217$62,996
158 ($427)$209$218$62,778
159 ($427)$209$219$62,560
160 ($427)$208$219$62,341
161 ($427)$207$220$62,121
162 ($427)$207$221$61,900
163 ($427)$206$221$61,679
164 ($427)$205$222$61,456
165 ($427)$204$223$61,234
166 ($427)$204$224$61,010
167 ($427)$203$224$60,786
168 ($427)$202$225$60,560
Year 15 - 169 ($427)$201$226$60,335
170 ($427)$201$227$60,108
171 ($427)$200$227$59,881
172 ($427)$199$228$59,652
173 ($427)$198$229$59,423
174 ($427)$198$230$59,194
175 ($427)$197$230$58,963
176 ($427)$196$231$58,732
177 ($427)$195$232$58,500
178 ($427)$195$233$58,267
179 ($427)$194$234$58,034
180 ($427)$193$234$57,800
Year 16 - 181 ($427)$192$235$57,565
182 ($427)$191$236$57,329
183 ($427)$191$237$57,092
184 ($427)$190$237$56,855
185 ($427)$189$238$56,617
186 ($427)$188$239$56,378
187 ($427)$187$240$56,138
188 ($427)$187$241$55,897
189 ($427)$186$241$55,656
190 ($427)$185$242$55,414
191 ($427)$184$243$55,171
192 ($427)$183$244$54,927
Year 17 - 193 ($427)$183$245$54,682
194 ($427)$182$245$54,437
195 ($427)$181$246$54,190
196 ($427)$180$247$53,943
197 ($427)$179$248$53,696
198 ($427)$179$249$53,447
199 ($427)$178$250$53,197
200 ($427)$177$250$52,947
201 ($427)$176$251$52,696
202 ($427)$175$252$52,444
203 ($427)$174$253$52,191
204 ($427)$174$254$51,937
Year 18 - 205 ($427)$173$255$51,683
206 ($427)$172$255$51,427
207 ($427)$171$256$51,171
208 ($427)$170$257$50,914
209 ($427)$169$258$50,656
210 ($427)$168$259$50,397
211 ($427)$168$260$50,137
212 ($427)$167$261$49,877
213 ($427)$166$261$49,615
214 ($427)$165$262$49,353
215 ($427)$164$263$49,090
216 ($427)$163$264$48,826
Year 19 - 217 ($427)$162$265$48,561
218 ($427)$161$266$48,295
219 ($427)$161$267$48,029
220 ($427)$160$268$47,761
221 ($427)$159$268$47,493
222 ($427)$158$269$47,223
223 ($427)$157$270$46,953
224 ($427)$156$271$46,682
225 ($427)$155$272$46,410
226 ($427)$154$273$46,137
227 ($427)$153$274$45,863
228 ($427)$152$275$45,588
Year 20 - 229 ($427)$152$276$45,313
230 ($427)$151$277$45,036
231 ($427)$150$278$44,759
232 ($427)$149$278$44,480
233 ($427)$148$279$44,201
234 ($427)$147$280$43,921
235 ($427)$146$281$43,639
236 ($427)$145$282$43,357
237 ($427)$144$283$43,074
238 ($427)$143$284$42,790
239 ($427)$142$285$42,505
240 ($427)$141$286$42,219
Year 21 - 241 ($427)$140$287$41,932
242 ($427)$139$288$41,644
243 ($427)$138$289$41,356
244 ($427)$138$290$41,066
245 ($427)$137$291$40,775
246 ($427)$136$292$40,484
247 ($427)$135$293$40,191
248 ($427)$134$294$39,897
249 ($427)$133$295$39,603
250 ($427)$132$296$39,307
251 ($427)$131$297$39,011
252 ($427)$130$298$38,713
Year 22 - 253 ($427)$129$299$38,415
254 ($427)$128$300$38,115
255 ($427)$127$301$37,815
256 ($427)$126$302$37,513
257 ($427)$125$303$37,210
258 ($427)$124$304$36,907
259 ($427)$123$305$36,602
260 ($427)$122$306$36,297
261 ($427)$121$307$35,990
262 ($427)$120$308$35,683
263 ($427)$119$309$35,374
264 ($427)$118$310$35,064
Year 23 - 265 ($427)$117$311$34,754
266 ($427)$116$312$34,442
267 ($427)$115$313$34,129
268 ($427)$113$314$33,816
269 ($427)$112$315$33,501
270 ($427)$111$316$33,185
271 ($427)$110$317$32,868
272 ($427)$109$318$32,550
273 ($427)$108$319$32,231
274 ($427)$107$320$31,911
275 ($427)$106$321$31,590
276 ($427)$105$322$31,268
Year 24 - 277 ($427)$104$323$30,944
278 ($427)$103$324$30,620
279 ($427)$102$325$30,295
280 ($427)$101$327$29,968
281 ($427)$100$328$29,640
282 ($427)$99$329$29,312
283 ($427)$97$330$28,982
284 ($427)$96$331$28,651
285 ($427)$95$332$28,319
286 ($427)$94$333$27,986
287 ($427)$93$334$27,652
288 ($427)$92$335$27,317
Year 25 - 289 ($427)$91$336$26,980
290 ($427)$90$338$26,643
291 ($427)$89$339$26,304
292 ($427)$87$340$25,964
293 ($427)$86$341$25,623
294 ($427)$85$342$25,281
295 ($427)$84$343$24,938
296 ($427)$83$344$24,594
297 ($427)$82$345$24,248
298 ($427)$81$347$23,902
299 ($427)$79$348$23,554
300 ($427)$78$349$23,205
Year 26 - 301 ($427)$77$350$22,855
302 ($427)$76$351$22,503
303 ($427)$75$352$22,151
304 ($427)$74$354$21,797
305 ($427)$72$355$21,443
306 ($427)$71$356$21,087
307 ($427)$70$357$20,730
308 ($427)$69$358$20,371
309 ($427)$68$360$20,012
310 ($427)$67$361$19,651
311 ($427)$65$362$19,289
312 ($427)$64$363$18,926
Year 27 - 313 ($427)$63$364$18,562
314 ($427)$62$366$18,196
315 ($427)$61$367$17,829
316 ($427)$59$368$17,461
317 ($427)$58$369$17,092
318 ($427)$57$370$16,722
319 ($427)$56$372$16,350
320 ($427)$54$373$15,977
321 ($427)$53$374$15,603
322 ($427)$52$375$15,228
323 ($427)$51$377$14,851
324 ($427)$49$378$14,473
Year 28 - 325 ($427)$48$379$14,094
326 ($427)$47$380$13,714
327 ($427)$46$382$13,332
328 ($427)$44$383$12,949
329 ($427)$43$384$12,565
330 ($427)$42$385$12,180
331 ($427)$40$387$11,793
332 ($427)$39$388$11,405
333 ($427)$38$389$11,016
334 ($427)$37$391$10,625
335 ($427)$35$392$10,233
336 ($427)$34$393$9,840
Year 29 - 337 ($427)$33$395$9,445
338 ($427)$31$396$9,049
339 ($427)$30$397$8,652
340 ($427)$29$398$8,254
341 ($427)$27$400$7,854
342 ($427)$26$401$7,453
343 ($427)$25$402$7,050
344 ($427)$23$404$6,647
345 ($427)$22$405$6,241
346 ($427)$21$406$5,835
347 ($427)$19$408$5,427
348 ($427)$18$409$5,018
Year 30 - 349 ($427)$17$411$4,607
350 ($427)$15$412$4,195
351 ($427)$14$413$3,782
352 ($427)$13$415$3,367
353 ($427)$11$416$2,951
354 ($427)$10$417$2,534
355 ($427)$8$419$2,115
356 ($427)$7$420$1,695
357 ($427)$6$422$1,273
358 ($427)$4$423$850
359 ($427)$3$424$426
360 ($427)$1$426$0
TOTALS$64,209$89,600$153,809

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.