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

Mortgage Parameters


Less than 20% ($24,200) 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
$463 360 $69,972 $166,772

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $121,000
Down Payment $24,200$96,800
Year 1 - 1 ($463)$324$139$96,661
2 ($463)$324$139$96,522
3 ($463)$323$140$96,382
4 ($463)$323$140$96,241
5 ($463)$322$141$96,100
6 ($463)$322$141$95,959
7 ($463)$321$142$95,817
8 ($463)$321$142$95,675
9 ($463)$321$143$95,532
10 ($463)$320$143$95,389
11 ($463)$320$144$95,245
12 ($463)$319$144$95,101
Year 2 - 13 ($463)$319$145$94,957
14 ($463)$318$145$94,811
15 ($463)$318$146$94,666
16 ($463)$317$146$94,520
17 ($463)$317$147$94,373
18 ($463)$316$147$94,226
19 ($463)$316$148$94,078
20 ($463)$315$148$93,930
21 ($463)$315$149$93,782
22 ($463)$314$149$93,633
23 ($463)$314$150$93,483
24 ($463)$313$150$93,333
Year 3 - 25 ($463)$313$151$93,182
26 ($463)$312$151$93,031
27 ($463)$312$152$92,880
28 ($463)$311$152$92,728
29 ($463)$311$153$92,575
30 ($463)$310$153$92,422
31 ($463)$310$154$92,268
32 ($463)$309$154$92,114
33 ($463)$309$155$91,959
34 ($463)$308$155$91,804
35 ($463)$308$156$91,648
36 ($463)$307$156$91,492
Year 4 - 37 ($463)$306$157$91,335
38 ($463)$306$157$91,178
39 ($463)$305$158$91,020
40 ($463)$305$158$90,862
41 ($463)$304$159$90,703
42 ($463)$304$159$90,544
43 ($463)$303$160$90,384
44 ($463)$303$160$90,223
45 ($463)$302$161$90,062
46 ($463)$302$162$89,901
47 ($463)$301$162$89,739
48 ($463)$301$163$89,576
Year 5 - 49 ($463)$300$163$89,413
50 ($463)$300$164$89,249
51 ($463)$299$164$89,085
52 ($463)$298$165$88,920
53 ($463)$298$165$88,755
54 ($463)$297$166$88,589
55 ($463)$297$166$88,422
56 ($463)$296$167$88,255
57 ($463)$296$168$88,088
58 ($463)$295$168$87,919
59 ($463)$295$169$87,751
60 ($463)$294$169$87,581
Year 6 - 61 ($463)$293$170$87,412
62 ($463)$293$170$87,241
63 ($463)$292$171$87,070
64 ($463)$292$172$86,899
65 ($463)$291$172$86,726
66 ($463)$291$173$86,554
67 ($463)$290$173$86,380
68 ($463)$289$174$86,207
69 ($463)$289$174$86,032
70 ($463)$288$175$85,857
71 ($463)$288$176$85,681
72 ($463)$287$176$85,505
Year 7 - 73 ($463)$286$177$85,328
74 ($463)$286$177$85,151
75 ($463)$285$178$84,973
76 ($463)$285$179$84,794
77 ($463)$284$179$84,615
78 ($463)$283$180$84,435
79 ($463)$283$180$84,255
80 ($463)$282$181$84,074
81 ($463)$282$182$83,892
82 ($463)$281$182$83,710
83 ($463)$280$183$83,527
84 ($463)$280$183$83,344
Year 8 - 85 ($463)$279$184$83,160
86 ($463)$279$185$82,975
87 ($463)$278$185$82,790
88 ($463)$277$186$82,604
89 ($463)$277$187$82,417
90 ($463)$276$187$82,230
91 ($463)$275$188$82,043
92 ($463)$275$188$81,854
93 ($463)$274$189$81,665
94 ($463)$274$190$81,475
95 ($463)$273$190$81,285
96 ($463)$272$191$81,094
Year 9 - 97 ($463)$272$192$80,903
98 ($463)$271$192$80,710
99 ($463)$270$193$80,517
100 ($463)$270$194$80,324
101 ($463)$269$194$80,130
102 ($463)$268$195$79,935
103 ($463)$268$195$79,739
104 ($463)$267$196$79,543
105 ($463)$266$197$79,347
106 ($463)$266$197$79,149
107 ($463)$265$198$78,951
108 ($463)$264$199$78,752
Year 10 - 109 ($463)$264$199$78,553
110 ($463)$263$200$78,353
111 ($463)$262$201$78,152
112 ($463)$262$201$77,950
113 ($463)$261$202$77,748
114 ($463)$260$203$77,546
115 ($463)$260$203$77,342
116 ($463)$259$204$77,138
117 ($463)$258$205$76,933
118 ($463)$258$206$76,728
119 ($463)$257$206$76,521
120 ($463)$256$207$76,314
Year 11 - 121 ($463)$256$208$76,107
122 ($463)$255$208$75,898
123 ($463)$254$209$75,689
124 ($463)$254$210$75,480
125 ($463)$253$210$75,269
126 ($463)$252$211$75,058
127 ($463)$251$212$74,846
128 ($463)$251$213$74,634
129 ($463)$250$213$74,421
130 ($463)$249$214$74,207
131 ($463)$249$215$73,992
132 ($463)$248$215$73,777
Year 12 - 133 ($463)$247$216$73,561
134 ($463)$246$217$73,344
135 ($463)$246$218$73,126
136 ($463)$245$218$72,908
137 ($463)$244$219$72,689
138 ($463)$244$220$72,469
139 ($463)$243$220$72,249
140 ($463)$242$221$72,028
141 ($463)$241$222$71,806
142 ($463)$241$223$71,583
143 ($463)$240$223$71,359
144 ($463)$239$224$71,135
Year 13 - 145 ($463)$238$225$70,910
146 ($463)$238$226$70,685
147 ($463)$237$226$70,458
148 ($463)$236$227$70,231
149 ($463)$235$228$70,003
150 ($463)$235$229$69,774
151 ($463)$234$230$69,545
152 ($463)$233$230$69,314
153 ($463)$232$231$69,083
154 ($463)$231$232$68,851
155 ($463)$231$233$68,619
156 ($463)$230$233$68,385
Year 14 - 157 ($463)$229$234$68,151
158 ($463)$228$235$67,916
159 ($463)$228$236$67,681
160 ($463)$227$237$67,444
161 ($463)$226$237$67,207
162 ($463)$225$238$66,969
163 ($463)$224$239$66,730
164 ($463)$224$240$66,490
165 ($463)$223$241$66,250
166 ($463)$222$241$66,008
167 ($463)$221$242$65,766
168 ($463)$220$243$65,523
Year 15 - 169 ($463)$220$244$65,279
170 ($463)$219$245$65,035
171 ($463)$218$245$64,789
172 ($463)$217$246$64,543
173 ($463)$216$247$64,296
174 ($463)$215$248$64,048
175 ($463)$215$249$63,800
176 ($463)$214$250$63,550
177 ($463)$213$250$63,300
178 ($463)$212$251$63,049
179 ($463)$211$252$62,797
180 ($463)$210$253$62,544
Year 16 - 181 ($463)$210$254$62,290
182 ($463)$209$255$62,035
183 ($463)$208$255$61,780
184 ($463)$207$256$61,524
185 ($463)$206$257$61,266
186 ($463)$205$258$61,008
187 ($463)$204$259$60,750
188 ($463)$204$260$60,490
189 ($463)$203$261$60,229
190 ($463)$202$261$59,968
191 ($463)$201$262$59,705
192 ($463)$200$263$59,442
Year 17 - 193 ($463)$199$264$59,178
194 ($463)$198$265$58,913
195 ($463)$197$266$58,647
196 ($463)$196$267$58,380
197 ($463)$196$268$58,113
198 ($463)$195$269$57,844
199 ($463)$194$269$57,575
200 ($463)$193$270$57,304
201 ($463)$192$271$57,033
202 ($463)$191$272$56,761
203 ($463)$190$273$56,488
204 ($463)$189$274$56,214
Year 18 - 205 ($463)$188$275$55,939
206 ($463)$187$276$55,663
207 ($463)$186$277$55,386
208 ($463)$186$278$55,108
209 ($463)$185$279$54,830
210 ($463)$184$280$54,550
211 ($463)$183$281$54,270
212 ($463)$182$281$53,988
213 ($463)$181$282$53,706
214 ($463)$180$283$53,422
215 ($463)$179$284$53,138
216 ($463)$178$285$52,853
Year 19 - 217 ($463)$177$286$52,567
218 ($463)$176$287$52,279
219 ($463)$175$288$51,991
220 ($463)$174$289$51,702
221 ($463)$173$290$51,412
222 ($463)$172$291$51,121
223 ($463)$171$292$50,829
224 ($463)$170$293$50,536
225 ($463)$169$294$50,242
226 ($463)$168$295$49,947
227 ($463)$167$296$49,651
228 ($463)$166$297$49,354
Year 20 - 229 ($463)$165$298$49,057
230 ($463)$164$299$48,758
231 ($463)$163$300$48,458
232 ($463)$162$301$48,157
233 ($463)$161$302$47,855
234 ($463)$160$303$47,552
235 ($463)$159$304$47,248
236 ($463)$158$305$46,943
237 ($463)$157$306$46,637
238 ($463)$156$307$46,330
239 ($463)$155$308$46,022
240 ($463)$154$309$45,713
Year 21 - 241 ($463)$153$310$45,403
242 ($463)$152$311$45,092
243 ($463)$151$312$44,779
244 ($463)$150$313$44,466
245 ($463)$149$314$44,152
246 ($463)$148$315$43,836
247 ($463)$147$316$43,520
248 ($463)$146$317$43,203
249 ($463)$145$319$42,884
250 ($463)$144$320$42,564
251 ($463)$143$321$42,244
252 ($463)$142$322$41,922
Year 22 - 253 ($463)$140$323$41,599
254 ($463)$139$324$41,275
255 ($463)$138$325$40,950
256 ($463)$137$326$40,624
257 ($463)$136$327$40,297
258 ($463)$135$328$39,969
259 ($463)$134$329$39,640
260 ($463)$133$330$39,309
261 ($463)$132$332$38,978
262 ($463)$131$333$38,645
263 ($463)$129$334$38,311
264 ($463)$128$335$37,976
Year 23 - 265 ($463)$127$336$37,640
266 ($463)$126$337$37,303
267 ($463)$125$338$36,965
268 ($463)$124$339$36,625
269 ($463)$123$341$36,285
270 ($463)$122$342$35,943
271 ($463)$120$343$35,600
272 ($463)$119$344$35,256
273 ($463)$118$345$34,911
274 ($463)$117$346$34,565
275 ($463)$116$347$34,217
276 ($463)$115$349$33,869
Year 24 - 277 ($463)$113$350$33,519
278 ($463)$112$351$33,168
279 ($463)$111$352$32,816
280 ($463)$110$353$32,462
281 ($463)$109$355$32,108
282 ($463)$108$356$31,752
283 ($463)$106$357$31,395
284 ($463)$105$358$31,037
285 ($463)$104$359$30,678
286 ($463)$103$360$30,317
287 ($463)$102$362$29,956
288 ($463)$100$363$29,593
Year 25 - 289 ($463)$99$364$29,229
290 ($463)$98$365$28,863
291 ($463)$97$367$28,497
292 ($463)$95$368$28,129
293 ($463)$94$369$27,760
294 ($463)$93$370$27,390
295 ($463)$92$371$27,018
296 ($463)$91$373$26,645
297 ($463)$89$374$26,271
298 ($463)$88$375$25,896
299 ($463)$87$377$25,520
300 ($463)$85$378$25,142
Year 26 - 301 ($463)$84$379$24,763
302 ($463)$83$380$24,383
303 ($463)$82$382$24,001
304 ($463)$80$383$23,618
305 ($463)$79$384$23,234
306 ($463)$78$385$22,849
307 ($463)$77$387$22,462
308 ($463)$75$388$22,074
309 ($463)$74$389$21,685
310 ($463)$73$391$21,294
311 ($463)$71$392$20,902
312 ($463)$70$393$20,509
Year 27 - 313 ($463)$69$395$20,114
314 ($463)$67$396$19,718
315 ($463)$66$397$19,321
316 ($463)$65$399$18,923
317 ($463)$63$400$18,523
318 ($463)$62$401$18,122
319 ($463)$61$403$17,719
320 ($463)$59$404$17,315
321 ($463)$58$405$16,910
322 ($463)$57$407$16,503
323 ($463)$55$408$16,095
324 ($463)$54$409$15,686
Year 28 - 325 ($463)$53$411$15,275
326 ($463)$51$412$14,863
327 ($463)$50$413$14,450
328 ($463)$48$415$14,035
329 ($463)$47$416$13,619
330 ($463)$46$418$13,201
331 ($463)$44$419$12,782
332 ($463)$43$420$12,362
333 ($463)$41$422$11,940
334 ($463)$40$423$11,517
335 ($463)$39$425$11,092
336 ($463)$37$426$10,666
Year 29 - 337 ($463)$36$428$10,238
338 ($463)$34$429$9,809
339 ($463)$33$430$9,379
340 ($463)$31$432$8,947
341 ($463)$30$433$8,514
342 ($463)$29$435$8,079
343 ($463)$27$436$7,643
344 ($463)$26$438$7,205
345 ($463)$24$439$6,766
346 ($463)$23$441$6,325
347 ($463)$21$442$5,883
348 ($463)$20$444$5,440
Year 30 - 349 ($463)$18$445$4,995
350 ($463)$17$447$4,548
351 ($463)$15$448$4,100
352 ($463)$14$450$3,651
353 ($463)$12$451$3,200
354 ($463)$11$453$2,747
355 ($463)$9$454$2,293
356 ($463)$8$456$1,838
357 ($463)$6$457$1,381
358 ($463)$5$459$922
359 ($463)$3$460$462
360 ($463)$2$462$0
TOTALS$69,972$96,800$166,772

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.