« Back to all home prices

Mortgage Payment Schedule for a $121,000 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% ($24,200) 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
$457 360 $67,567 $164,367

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $121,000
Down Payment $24,200$96,800
Year 1 - 1 ($457)$315$142$96,658
2 ($457)$314$142$96,516
3 ($457)$314$143$96,373
4 ($457)$313$143$96,229
5 ($457)$313$144$96,085
6 ($457)$312$144$95,941
7 ($457)$312$145$95,796
8 ($457)$311$145$95,651
9 ($457)$311$146$95,505
10 ($457)$310$146$95,359
11 ($457)$310$147$95,213
12 ($457)$309$147$95,066
Year 2 - 13 ($457)$309$148$94,918
14 ($457)$308$148$94,770
15 ($457)$308$149$94,621
16 ($457)$308$149$94,472
17 ($457)$307$150$94,323
18 ($457)$307$150$94,173
19 ($457)$306$151$94,022
20 ($457)$306$151$93,871
21 ($457)$305$151$93,720
22 ($457)$305$152$93,568
23 ($457)$304$152$93,415
24 ($457)$304$153$93,262
Year 3 - 25 ($457)$303$153$93,109
26 ($457)$303$154$92,955
27 ($457)$302$154$92,800
28 ($457)$302$155$92,645
29 ($457)$301$155$92,490
30 ($457)$301$156$92,334
31 ($457)$300$156$92,177
32 ($457)$300$157$92,020
33 ($457)$299$158$91,863
34 ($457)$299$158$91,705
35 ($457)$298$159$91,546
36 ($457)$298$159$91,387
Year 4 - 37 ($457)$297$160$91,228
38 ($457)$296$160$91,068
39 ($457)$296$161$90,907
40 ($457)$295$161$90,746
41 ($457)$295$162$90,584
42 ($457)$294$162$90,422
43 ($457)$294$163$90,259
44 ($457)$293$163$90,096
45 ($457)$293$164$89,932
46 ($457)$292$164$89,768
47 ($457)$292$165$89,603
48 ($457)$291$165$89,438
Year 5 - 49 ($457)$291$166$89,272
50 ($457)$290$166$89,105
51 ($457)$290$167$88,938
52 ($457)$289$168$88,771
53 ($457)$289$168$88,603
54 ($457)$288$169$88,434
55 ($457)$287$169$88,265
56 ($457)$287$170$88,095
57 ($457)$286$170$87,925
58 ($457)$286$171$87,754
59 ($457)$285$171$87,583
60 ($457)$285$172$87,411
Year 6 - 61 ($457)$284$172$87,239
62 ($457)$284$173$87,065
63 ($457)$283$174$86,892
64 ($457)$282$174$86,718
65 ($457)$282$175$86,543
66 ($457)$281$175$86,368
67 ($457)$281$176$86,192
68 ($457)$280$176$86,015
69 ($457)$280$177$85,838
70 ($457)$279$178$85,661
71 ($457)$278$178$85,483
72 ($457)$278$179$85,304
Year 7 - 73 ($457)$277$179$85,124
74 ($457)$277$180$84,944
75 ($457)$276$181$84,764
76 ($457)$275$181$84,583
77 ($457)$275$182$84,401
78 ($457)$274$182$84,219
79 ($457)$274$183$84,036
80 ($457)$273$183$83,853
81 ($457)$273$184$83,669
82 ($457)$272$185$83,484
83 ($457)$271$185$83,299
84 ($457)$271$186$83,113
Year 8 - 85 ($457)$270$186$82,926
86 ($457)$270$187$82,739
87 ($457)$269$188$82,552
88 ($457)$268$188$82,363
89 ($457)$268$189$82,174
90 ($457)$267$190$81,985
91 ($457)$266$190$81,795
92 ($457)$266$191$81,604
93 ($457)$265$191$81,413
94 ($457)$265$192$81,221
95 ($457)$264$193$81,028
96 ($457)$263$193$80,835
Year 9 - 97 ($457)$263$194$80,641
98 ($457)$262$194$80,447
99 ($457)$261$195$80,251
100 ($457)$261$196$80,056
101 ($457)$260$196$79,859
102 ($457)$260$197$79,662
103 ($457)$259$198$79,465
104 ($457)$258$198$79,266
105 ($457)$258$199$79,067
106 ($457)$257$200$78,868
107 ($457)$256$200$78,667
108 ($457)$256$201$78,467
Year 10 - 109 ($457)$255$202$78,265
110 ($457)$254$202$78,063
111 ($457)$254$203$77,860
112 ($457)$253$204$77,656
113 ($457)$252$204$77,452
114 ($457)$252$205$77,247
115 ($457)$251$206$77,042
116 ($457)$250$206$76,836
117 ($457)$250$207$76,629
118 ($457)$249$208$76,421
119 ($457)$248$208$76,213
120 ($457)$248$209$76,004
Year 11 - 121 ($457)$247$210$75,795
122 ($457)$246$210$75,584
123 ($457)$246$211$75,373
124 ($457)$245$212$75,162
125 ($457)$244$212$74,949
126 ($457)$244$213$74,736
127 ($457)$243$214$74,523
128 ($457)$242$214$74,308
129 ($457)$242$215$74,093
130 ($457)$241$216$73,878
131 ($457)$240$216$73,661
132 ($457)$239$217$73,444
Year 12 - 133 ($457)$239$218$73,226
134 ($457)$238$219$73,007
135 ($457)$237$219$72,788
136 ($457)$237$220$72,568
137 ($457)$236$221$72,347
138 ($457)$235$221$72,126
139 ($457)$234$222$71,904
140 ($457)$234$223$71,681
141 ($457)$233$224$71,457
142 ($457)$232$224$71,233
143 ($457)$232$225$71,008
144 ($457)$231$226$70,782
Year 13 - 145 ($457)$230$227$70,556
146 ($457)$229$227$70,328
147 ($457)$229$228$70,100
148 ($457)$228$229$69,872
149 ($457)$227$229$69,642
150 ($457)$226$230$69,412
151 ($457)$226$231$69,181
152 ($457)$225$232$68,949
153 ($457)$224$232$68,717
154 ($457)$223$233$68,483
155 ($457)$223$234$68,249
156 ($457)$222$235$68,015
Year 14 - 157 ($457)$221$236$67,779
158 ($457)$220$236$67,543
159 ($457)$220$237$67,306
160 ($457)$219$238$67,068
161 ($457)$218$239$66,829
162 ($457)$217$239$66,590
163 ($457)$216$240$66,350
164 ($457)$216$241$66,109
165 ($457)$215$242$65,867
166 ($457)$214$243$65,625
167 ($457)$213$243$65,381
168 ($457)$212$244$65,137
Year 15 - 169 ($457)$212$245$64,892
170 ($457)$211$246$64,647
171 ($457)$210$246$64,400
172 ($457)$209$247$64,153
173 ($457)$208$248$63,905
174 ($457)$208$249$63,656
175 ($457)$207$250$63,406
176 ($457)$206$251$63,156
177 ($457)$205$251$62,904
178 ($457)$204$252$62,652
179 ($457)$204$253$62,399
180 ($457)$203$254$62,146
Year 16 - 181 ($457)$202$255$61,891
182 ($457)$201$255$61,635
183 ($457)$200$256$61,379
184 ($457)$199$257$61,122
185 ($457)$199$258$60,864
186 ($457)$198$259$60,605
187 ($457)$197$260$60,346
188 ($457)$196$260$60,085
189 ($457)$195$261$59,824
190 ($457)$194$262$59,562
191 ($457)$194$263$59,299
192 ($457)$193$264$59,035
Year 17 - 193 ($457)$192$265$58,770
194 ($457)$191$266$58,505
195 ($457)$190$266$58,238
196 ($457)$189$267$57,971
197 ($457)$188$268$57,703
198 ($457)$188$269$57,434
199 ($457)$187$270$57,164
200 ($457)$186$271$56,893
201 ($457)$185$272$56,621
202 ($457)$184$273$56,349
203 ($457)$183$273$56,075
204 ($457)$182$274$55,801
Year 18 - 205 ($457)$181$275$55,526
206 ($457)$180$276$55,250
207 ($457)$180$277$54,973
208 ($457)$179$278$54,695
209 ($457)$178$279$54,416
210 ($457)$177$280$54,136
211 ($457)$176$281$53,856
212 ($457)$175$282$53,574
213 ($457)$174$282$53,292
214 ($457)$173$283$53,008
215 ($457)$172$284$52,724
216 ($457)$171$285$52,439
Year 19 - 217 ($457)$170$286$52,153
218 ($457)$169$287$51,866
219 ($457)$169$288$51,578
220 ($457)$168$289$51,289
221 ($457)$167$290$50,999
222 ($457)$166$291$50,708
223 ($457)$165$292$50,416
224 ($457)$164$293$50,123
225 ($457)$163$294$49,830
226 ($457)$162$295$49,535
227 ($457)$161$296$49,240
228 ($457)$160$297$48,943
Year 20 - 229 ($457)$159$298$48,645
230 ($457)$158$298$48,347
231 ($457)$157$299$48,048
232 ($457)$156$300$47,747
233 ($457)$155$301$47,446
234 ($457)$154$302$47,143
235 ($457)$153$303$46,840
236 ($457)$152$304$46,536
237 ($457)$151$305$46,230
238 ($457)$150$306$45,924
239 ($457)$149$307$45,617
240 ($457)$148$308$45,308
Year 21 - 241 ($457)$147$309$44,999
242 ($457)$146$310$44,689
243 ($457)$145$311$44,377
244 ($457)$144$312$44,065
245 ($457)$143$313$43,752
246 ($457)$142$314$43,437
247 ($457)$141$315$43,122
248 ($457)$140$316$42,805
249 ($457)$139$317$42,488
250 ($457)$138$318$42,169
251 ($457)$137$320$41,850
252 ($457)$136$321$41,529
Year 22 - 253 ($457)$135$322$41,208
254 ($457)$134$323$40,885
255 ($457)$133$324$40,561
256 ($457)$132$325$40,237
257 ($457)$131$326$39,911
258 ($457)$130$327$39,584
259 ($457)$129$328$39,256
260 ($457)$128$329$38,927
261 ($457)$127$330$38,597
262 ($457)$125$331$38,266
263 ($457)$124$332$37,934
264 ($457)$123$333$37,600
Year 23 - 265 ($457)$122$334$37,266
266 ($457)$121$335$36,931
267 ($457)$120$337$36,594
268 ($457)$119$338$36,256
269 ($457)$118$339$35,918
270 ($457)$117$340$35,578
271 ($457)$116$341$35,237
272 ($457)$115$342$34,895
273 ($457)$113$343$34,552
274 ($457)$112$344$34,207
275 ($457)$111$345$33,862
276 ($457)$110$347$33,515
Year 24 - 277 ($457)$109$348$33,168
278 ($457)$108$349$32,819
279 ($457)$107$350$32,469
280 ($457)$106$351$32,118
281 ($457)$104$352$31,766
282 ($457)$103$353$31,413
283 ($457)$102$354$31,058
284 ($457)$101$356$30,702
285 ($457)$100$357$30,346
286 ($457)$99$358$29,988
287 ($457)$97$359$29,629
288 ($457)$96$360$29,268
Year 25 - 289 ($457)$95$361$28,907
290 ($457)$94$363$28,544
291 ($457)$93$364$28,180
292 ($457)$92$365$27,815
293 ($457)$90$366$27,449
294 ($457)$89$367$27,082
295 ($457)$88$369$26,713
296 ($457)$87$370$26,344
297 ($457)$86$371$25,973
298 ($457)$84$372$25,600
299 ($457)$83$373$25,227
300 ($457)$82$375$24,852
Year 26 - 301 ($457)$81$376$24,477
302 ($457)$80$377$24,100
303 ($457)$78$378$23,721
304 ($457)$77$379$23,342
305 ($457)$76$381$22,961
306 ($457)$75$382$22,579
307 ($457)$73$383$22,196
308 ($457)$72$384$21,812
309 ($457)$71$386$21,426
310 ($457)$70$387$21,039
311 ($457)$68$388$20,651
312 ($457)$67$389$20,261
Year 27 - 313 ($457)$66$391$19,871
314 ($457)$65$392$19,479
315 ($457)$63$393$19,085
316 ($457)$62$395$18,691
317 ($457)$61$396$18,295
318 ($457)$59$397$17,898
319 ($457)$58$398$17,499
320 ($457)$57$400$17,100
321 ($457)$56$401$16,699
322 ($457)$54$402$16,296
323 ($457)$53$404$15,893
324 ($457)$52$405$15,488
Year 28 - 325 ($457)$50$406$15,082
326 ($457)$49$408$14,674
327 ($457)$48$409$14,265
328 ($457)$46$410$13,855
329 ($457)$45$412$13,443
330 ($457)$44$413$13,031
331 ($457)$42$414$12,616
332 ($457)$41$416$12,201
333 ($457)$40$417$11,784
334 ($457)$38$418$11,366
335 ($457)$37$420$10,946
336 ($457)$36$421$10,525
Year 29 - 337 ($457)$34$422$10,103
338 ($457)$33$424$9,679
339 ($457)$31$425$9,254
340 ($457)$30$427$8,827
341 ($457)$29$428$8,399
342 ($457)$27$429$7,970
343 ($457)$26$431$7,539
344 ($457)$25$432$7,107
345 ($457)$23$433$6,674
346 ($457)$22$435$6,239
347 ($457)$20$436$5,803
348 ($457)$19$438$5,365
Year 30 - 349 ($457)$17$439$4,926
350 ($457)$16$441$4,485
351 ($457)$15$442$4,043
352 ($457)$13$443$3,600
353 ($457)$12$445$3,155
354 ($457)$10$446$2,709
355 ($457)$9$448$2,261
356 ($457)$7$449$1,812
357 ($457)$6$451$1,361
358 ($457)$4$452$909
359 ($457)$3$454$455
360 ($457)$1$455$0
TOTALS$67,567$96,800$164,367

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.