« Back to all home prices

Mortgage Payment Schedule for a $119,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($23,800) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$449 360 $66,450 $161,650

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $119,000
Down Payment $23,800$95,200
Year 1 - 1 ($449)$309$140$95,060
2 ($449)$309$140$94,920
3 ($449)$308$141$94,780
4 ($449)$308$141$94,639
5 ($449)$308$141$94,497
6 ($449)$307$142$94,355
7 ($449)$307$142$94,213
8 ($449)$306$143$94,070
9 ($449)$306$143$93,927
10 ($449)$305$144$93,783
11 ($449)$305$144$93,639
12 ($449)$304$145$93,494
Year 2 - 13 ($449)$304$145$93,349
14 ($449)$303$146$93,203
15 ($449)$303$146$93,057
16 ($449)$302$147$92,911
17 ($449)$302$147$92,764
18 ($449)$301$148$92,616
19 ($449)$301$148$92,468
20 ($449)$301$149$92,320
21 ($449)$300$149$92,171
22 ($449)$300$149$92,021
23 ($449)$299$150$91,871
24 ($449)$299$150$91,721
Year 3 - 25 ($449)$298$151$91,570
26 ($449)$298$151$91,418
27 ($449)$297$152$91,266
28 ($449)$297$152$91,114
29 ($449)$296$153$90,961
30 ($449)$296$153$90,808
31 ($449)$295$154$90,654
32 ($449)$295$154$90,499
33 ($449)$294$155$90,344
34 ($449)$294$155$90,189
35 ($449)$293$156$90,033
36 ($449)$293$156$89,877
Year 4 - 37 ($449)$292$157$89,720
38 ($449)$292$157$89,562
39 ($449)$291$158$89,404
40 ($449)$291$158$89,246
41 ($449)$290$159$89,087
42 ($449)$290$159$88,927
43 ($449)$289$160$88,767
44 ($449)$288$161$88,607
45 ($449)$288$161$88,446
46 ($449)$287$162$88,284
47 ($449)$287$162$88,122
48 ($449)$286$163$87,960
Year 5 - 49 ($449)$286$163$87,796
50 ($449)$285$164$87,633
51 ($449)$285$164$87,468
52 ($449)$284$165$87,304
53 ($449)$284$165$87,138
54 ($449)$283$166$86,973
55 ($449)$283$166$86,806
56 ($449)$282$167$86,639
57 ($449)$282$167$86,472
58 ($449)$281$168$86,304
59 ($449)$280$169$86,135
60 ($449)$280$169$85,966
Year 6 - 61 ($449)$279$170$85,797
62 ($449)$279$170$85,626
63 ($449)$278$171$85,456
64 ($449)$278$171$85,284
65 ($449)$277$172$85,112
66 ($449)$277$172$84,940
67 ($449)$276$173$84,767
68 ($449)$275$174$84,594
69 ($449)$275$174$84,419
70 ($449)$274$175$84,245
71 ($449)$274$175$84,070
72 ($449)$273$176$83,894
Year 7 - 73 ($449)$273$176$83,717
74 ($449)$272$177$83,540
75 ($449)$272$178$83,363
76 ($449)$271$178$83,185
77 ($449)$270$179$83,006
78 ($449)$270$179$82,827
79 ($449)$269$180$82,647
80 ($449)$269$180$82,467
81 ($449)$268$181$82,286
82 ($449)$267$182$82,104
83 ($449)$267$182$81,922
84 ($449)$266$183$81,739
Year 8 - 85 ($449)$266$183$81,556
86 ($449)$265$184$81,372
87 ($449)$264$185$81,187
88 ($449)$264$185$81,002
89 ($449)$263$186$80,816
90 ($449)$263$186$80,630
91 ($449)$262$187$80,443
92 ($449)$261$188$80,255
93 ($449)$261$188$80,067
94 ($449)$260$189$79,878
95 ($449)$260$189$79,689
96 ($449)$259$190$79,499
Year 9 - 97 ($449)$258$191$79,308
98 ($449)$258$191$79,117
99 ($449)$257$192$78,925
100 ($449)$257$193$78,732
101 ($449)$256$193$78,539
102 ($449)$255$194$78,345
103 ($449)$255$194$78,151
104 ($449)$254$195$77,956
105 ($449)$253$196$77,760
106 ($449)$253$196$77,564
107 ($449)$252$197$77,367
108 ($449)$251$198$77,170
Year 10 - 109 ($449)$251$198$76,971
110 ($449)$250$199$76,772
111 ($449)$250$200$76,573
112 ($449)$249$200$76,373
113 ($449)$248$201$76,172
114 ($449)$248$201$75,970
115 ($449)$247$202$75,768
116 ($449)$246$203$75,566
117 ($449)$246$203$75,362
118 ($449)$245$204$75,158
119 ($449)$244$205$74,953
120 ($449)$244$205$74,748
Year 11 - 121 ($449)$243$206$74,542
122 ($449)$242$207$74,335
123 ($449)$242$207$74,128
124 ($449)$241$208$73,919
125 ($449)$240$209$73,711
126 ($449)$240$209$73,501
127 ($449)$239$210$73,291
128 ($449)$238$211$73,080
129 ($449)$238$212$72,869
130 ($449)$237$212$72,656
131 ($449)$236$213$72,444
132 ($449)$235$214$72,230
Year 12 - 133 ($449)$235$214$72,016
134 ($449)$234$215$71,801
135 ($449)$233$216$71,585
136 ($449)$233$216$71,369
137 ($449)$232$217$71,152
138 ($449)$231$218$70,934
139 ($449)$231$218$70,715
140 ($449)$230$219$70,496
141 ($449)$229$220$70,276
142 ($449)$228$221$70,056
143 ($449)$228$221$69,834
144 ($449)$227$222$69,612
Year 13 - 145 ($449)$226$223$69,389
146 ($449)$226$224$69,166
147 ($449)$225$224$68,942
148 ($449)$224$225$68,717
149 ($449)$223$226$68,491
150 ($449)$223$226$68,264
151 ($449)$222$227$68,037
152 ($449)$221$228$67,809
153 ($449)$220$229$67,581
154 ($449)$220$229$67,351
155 ($449)$219$230$67,121
156 ($449)$218$231$66,890
Year 14 - 157 ($449)$217$232$66,659
158 ($449)$217$232$66,426
159 ($449)$216$233$66,193
160 ($449)$215$234$65,959
161 ($449)$214$235$65,725
162 ($449)$214$235$65,489
163 ($449)$213$236$65,253
164 ($449)$212$237$65,016
165 ($449)$211$238$64,778
166 ($449)$211$238$64,540
167 ($449)$210$239$64,301
168 ($449)$209$240$64,061
Year 15 - 169 ($449)$208$241$63,820
170 ($449)$207$242$63,578
171 ($449)$207$242$63,336
172 ($449)$206$243$63,092
173 ($449)$205$244$62,849
174 ($449)$204$245$62,604
175 ($449)$203$246$62,358
176 ($449)$203$246$62,112
177 ($449)$202$247$61,865
178 ($449)$201$248$61,617
179 ($449)$200$249$61,368
180 ($449)$199$250$61,118
Year 16 - 181 ($449)$199$250$60,868
182 ($449)$198$251$60,617
183 ($449)$197$252$60,365
184 ($449)$196$253$60,112
185 ($449)$195$254$59,858
186 ($449)$195$254$59,604
187 ($449)$194$255$59,348
188 ($449)$193$256$59,092
189 ($449)$192$257$58,835
190 ($449)$191$258$58,577
191 ($449)$190$259$58,319
192 ($449)$190$259$58,059
Year 17 - 193 ($449)$189$260$57,799
194 ($449)$188$261$57,538
195 ($449)$187$262$57,276
196 ($449)$186$263$57,013
197 ($449)$185$264$56,749
198 ($449)$184$265$56,485
199 ($449)$184$265$56,219
200 ($449)$183$266$55,953
201 ($449)$182$267$55,686
202 ($449)$181$268$55,418
203 ($449)$180$269$55,149
204 ($449)$179$270$54,879
Year 18 - 205 ($449)$178$271$54,608
206 ($449)$177$272$54,337
207 ($449)$177$272$54,064
208 ($449)$176$273$53,791
209 ($449)$175$274$53,517
210 ($449)$174$275$53,242
211 ($449)$173$276$52,966
212 ($449)$172$277$52,689
213 ($449)$171$278$52,411
214 ($449)$170$279$52,132
215 ($449)$169$280$51,853
216 ($449)$169$281$51,572
Year 19 - 217 ($449)$168$281$51,291
218 ($449)$167$282$51,008
219 ($449)$166$283$50,725
220 ($449)$165$284$50,441
221 ($449)$164$285$50,156
222 ($449)$163$286$49,870
223 ($449)$162$287$49,583
224 ($449)$161$288$49,295
225 ($449)$160$289$49,006
226 ($449)$159$290$48,716
227 ($449)$158$291$48,426
228 ($449)$157$292$48,134
Year 20 - 229 ($449)$156$293$47,841
230 ($449)$155$294$47,548
231 ($449)$155$294$47,253
232 ($449)$154$295$46,958
233 ($449)$153$296$46,662
234 ($449)$152$297$46,364
235 ($449)$151$298$46,066
236 ($449)$150$299$45,766
237 ($449)$149$300$45,466
238 ($449)$148$301$45,165
239 ($449)$147$302$44,863
240 ($449)$146$303$44,559
Year 21 - 241 ($449)$145$304$44,255
242 ($449)$144$305$43,950
243 ($449)$143$306$43,644
244 ($449)$142$307$43,337
245 ($449)$141$308$43,028
246 ($449)$140$309$42,719
247 ($449)$139$310$42,409
248 ($449)$138$311$42,098
249 ($449)$137$312$41,786
250 ($449)$136$313$41,472
251 ($449)$135$314$41,158
252 ($449)$134$315$40,843
Year 22 - 253 ($449)$133$316$40,527
254 ($449)$132$317$40,209
255 ($449)$131$318$39,891
256 ($449)$130$319$39,572
257 ($449)$129$320$39,251
258 ($449)$128$321$38,930
259 ($449)$127$323$38,607
260 ($449)$125$324$38,284
261 ($449)$124$325$37,959
262 ($449)$123$326$37,633
263 ($449)$122$327$37,307
264 ($449)$121$328$36,979
Year 23 - 265 ($449)$120$329$36,650
266 ($449)$119$330$36,320
267 ($449)$118$331$35,989
268 ($449)$117$332$35,657
269 ($449)$116$333$35,324
270 ($449)$115$334$34,990
271 ($449)$114$335$34,654
272 ($449)$113$336$34,318
273 ($449)$112$337$33,981
274 ($449)$110$339$33,642
275 ($449)$109$340$33,302
276 ($449)$108$341$32,961
Year 24 - 277 ($449)$107$342$32,620
278 ($449)$106$343$32,277
279 ($449)$105$344$31,932
280 ($449)$104$345$31,587
281 ($449)$103$346$31,241
282 ($449)$102$347$30,893
283 ($449)$100$349$30,545
284 ($449)$99$350$30,195
285 ($449)$98$351$29,844
286 ($449)$97$352$29,492
287 ($449)$96$353$29,139
288 ($449)$95$354$28,784
Year 25 - 289 ($449)$94$355$28,429
290 ($449)$92$357$28,072
291 ($449)$91$358$27,715
292 ($449)$90$359$27,356
293 ($449)$89$360$26,995
294 ($449)$88$361$26,634
295 ($449)$87$362$26,272
296 ($449)$85$364$25,908
297 ($449)$84$365$25,543
298 ($449)$83$366$25,177
299 ($449)$82$367$24,810
300 ($449)$81$368$24,442
Year 26 - 301 ($449)$79$370$24,072
302 ($449)$78$371$23,701
303 ($449)$77$372$23,329
304 ($449)$76$373$22,956
305 ($449)$75$374$22,582
306 ($449)$73$376$22,206
307 ($449)$72$377$21,829
308 ($449)$71$378$21,451
309 ($449)$70$379$21,072
310 ($449)$68$381$20,691
311 ($449)$67$382$20,309
312 ($449)$66$383$19,926
Year 27 - 313 ($449)$65$384$19,542
314 ($449)$64$386$19,157
315 ($449)$62$387$18,770
316 ($449)$61$388$18,382
317 ($449)$60$389$17,993
318 ($449)$58$391$17,602
319 ($449)$57$392$17,210
320 ($449)$56$393$16,817
321 ($449)$55$394$16,423
322 ($449)$53$396$16,027
323 ($449)$52$397$15,630
324 ($449)$51$398$15,232
Year 28 - 325 ($449)$50$400$14,832
326 ($449)$48$401$14,432
327 ($449)$47$402$14,029
328 ($449)$46$403$13,626
329 ($449)$44$405$13,221
330 ($449)$43$406$12,815
331 ($449)$42$407$12,408
332 ($449)$40$409$11,999
333 ($449)$39$410$11,589
334 ($449)$38$411$11,178
335 ($449)$36$413$10,765
336 ($449)$35$414$10,351
Year 29 - 337 ($449)$34$415$9,936
338 ($449)$32$417$9,519
339 ($449)$31$418$9,101
340 ($449)$30$419$8,681
341 ($449)$28$421$8,260
342 ($449)$27$422$7,838
343 ($449)$25$424$7,415
344 ($449)$24$425$6,990
345 ($449)$23$426$6,563
346 ($449)$21$428$6,136
347 ($449)$20$429$5,707
348 ($449)$19$430$5,276
Year 30 - 349 ($449)$17$432$4,844
350 ($449)$16$433$4,411
351 ($449)$14$435$3,976
352 ($449)$13$436$3,540
353 ($449)$12$438$3,103
354 ($449)$10$439$2,664
355 ($449)$9$440$2,223
356 ($449)$7$442$1,782
357 ($449)$6$443$1,338
358 ($449)$4$445$894
359 ($449)$3$446$448
360 ($449)$1$448$0
TOTALS$66,450$95,200$161,650

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.