« Back to all home prices

Mortgage Payment Schedule for a $89,000 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($17,800) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$339 360 $50,728 $121,928

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $89,000
Down Payment $17,800$71,200
Year 1 - 1 ($339)$236$103$71,097
2 ($339)$235$103$70,993
3 ($339)$235$104$70,890
4 ($339)$235$104$70,785
5 ($339)$234$105$70,681
6 ($339)$234$105$70,576
7 ($339)$233$105$70,471
8 ($339)$233$106$70,365
9 ($339)$233$106$70,259
10 ($339)$232$106$70,153
11 ($339)$232$107$70,047
12 ($339)$232$107$69,940
Year 2 - 13 ($339)$231$107$69,832
14 ($339)$231$108$69,725
15 ($339)$231$108$69,617
16 ($339)$230$108$69,508
17 ($339)$230$109$69,400
18 ($339)$230$109$69,290
19 ($339)$229$109$69,181
20 ($339)$229$110$69,071
21 ($339)$229$110$68,961
22 ($339)$228$111$68,850
23 ($339)$228$111$68,740
24 ($339)$227$111$68,628
Year 3 - 25 ($339)$227$112$68,517
26 ($339)$227$112$68,405
27 ($339)$226$112$68,292
28 ($339)$226$113$68,179
29 ($339)$226$113$68,066
30 ($339)$225$114$67,953
31 ($339)$225$114$67,839
32 ($339)$224$114$67,725
33 ($339)$224$115$67,610
34 ($339)$224$115$67,495
35 ($339)$223$115$67,380
36 ($339)$223$116$67,264
Year 4 - 37 ($339)$223$116$67,148
38 ($339)$222$117$67,031
39 ($339)$222$117$66,914
40 ($339)$221$117$66,797
41 ($339)$221$118$66,679
42 ($339)$221$118$66,561
43 ($339)$220$118$66,443
44 ($339)$220$119$66,324
45 ($339)$219$119$66,204
46 ($339)$219$120$66,085
47 ($339)$219$120$65,965
48 ($339)$218$120$65,844
Year 5 - 49 ($339)$218$121$65,723
50 ($339)$217$121$65,602
51 ($339)$217$122$65,481
52 ($339)$217$122$65,358
53 ($339)$216$122$65,236
54 ($339)$216$123$65,113
55 ($339)$215$123$64,990
56 ($339)$215$124$64,866
57 ($339)$215$124$64,742
58 ($339)$214$125$64,618
59 ($339)$214$125$64,493
60 ($339)$213$125$64,367
Year 6 - 61 ($339)$213$126$64,242
62 ($339)$213$126$64,115
63 ($339)$212$127$63,989
64 ($339)$212$127$63,862
65 ($339)$211$127$63,734
66 ($339)$211$128$63,607
67 ($339)$210$128$63,478
68 ($339)$210$129$63,350
69 ($339)$210$129$63,221
70 ($339)$209$130$63,091
71 ($339)$209$130$62,961
72 ($339)$208$130$62,831
Year 7 - 73 ($339)$208$131$62,700
74 ($339)$207$131$62,569
75 ($339)$207$132$62,437
76 ($339)$207$132$62,305
77 ($339)$206$133$62,172
78 ($339)$206$133$62,039
79 ($339)$205$133$61,906
80 ($339)$205$134$61,772
81 ($339)$204$134$61,638
82 ($339)$204$135$61,503
83 ($339)$203$135$61,368
84 ($339)$203$136$61,232
Year 8 - 85 ($339)$203$136$61,096
86 ($339)$202$137$60,959
87 ($339)$202$137$60,822
88 ($339)$201$137$60,685
89 ($339)$201$138$60,547
90 ($339)$200$138$60,408
91 ($339)$200$139$60,270
92 ($339)$199$139$60,130
93 ($339)$199$140$59,991
94 ($339)$198$140$59,850
95 ($339)$198$141$59,710
96 ($339)$198$141$59,569
Year 9 - 97 ($339)$197$142$59,427
98 ($339)$197$142$59,285
99 ($339)$196$143$59,142
100 ($339)$196$143$58,999
101 ($339)$195$144$58,856
102 ($339)$195$144$58,712
103 ($339)$194$144$58,567
104 ($339)$194$145$58,422
105 ($339)$193$145$58,277
106 ($339)$193$146$58,131
107 ($339)$192$146$57,985
108 ($339)$192$147$57,838
Year 10 - 109 ($339)$191$147$57,691
110 ($339)$191$148$57,543
111 ($339)$190$148$57,394
112 ($339)$190$149$57,246
113 ($339)$189$149$57,096
114 ($339)$189$150$56,946
115 ($339)$188$150$56,796
116 ($339)$188$151$56,645
117 ($339)$187$151$56,494
118 ($339)$187$152$56,342
119 ($339)$186$152$56,190
120 ($339)$186$153$56,037
Year 11 - 121 ($339)$185$153$55,884
122 ($339)$185$154$55,730
123 ($339)$184$154$55,576
124 ($339)$184$155$55,421
125 ($339)$183$155$55,266
126 ($339)$183$156$55,110
127 ($339)$182$156$54,953
128 ($339)$182$157$54,797
129 ($339)$181$157$54,639
130 ($339)$181$158$54,481
131 ($339)$180$158$54,323
132 ($339)$180$159$54,164
Year 12 - 133 ($339)$179$159$54,004
134 ($339)$179$160$53,844
135 ($339)$178$161$53,684
136 ($339)$178$161$53,523
137 ($339)$177$162$53,361
138 ($339)$177$162$53,199
139 ($339)$176$163$53,036
140 ($339)$175$163$52,873
141 ($339)$175$164$52,709
142 ($339)$174$164$52,545
143 ($339)$174$165$52,380
144 ($339)$173$165$52,215
Year 13 - 145 ($339)$173$166$52,049
146 ($339)$172$166$51,882
147 ($339)$172$167$51,715
148 ($339)$171$168$51,548
149 ($339)$171$168$51,379
150 ($339)$170$169$51,211
151 ($339)$169$169$51,041
152 ($339)$169$170$50,872
153 ($339)$168$170$50,701
154 ($339)$168$171$50,530
155 ($339)$167$172$50,359
156 ($339)$167$172$50,187
Year 14 - 157 ($339)$166$173$50,014
158 ($339)$165$173$49,841
159 ($339)$165$174$49,667
160 ($339)$164$174$49,493
161 ($339)$164$175$49,318
162 ($339)$163$176$49,142
163 ($339)$163$176$48,966
164 ($339)$162$177$48,789
165 ($339)$161$177$48,612
166 ($339)$161$178$48,434
167 ($339)$160$178$48,256
168 ($339)$160$179$48,077
Year 15 - 169 ($339)$159$180$47,897
170 ($339)$158$180$47,717
171 ($339)$158$181$47,536
172 ($339)$157$181$47,355
173 ($339)$157$182$47,172
174 ($339)$156$183$46,990
175 ($339)$155$183$46,807
176 ($339)$155$184$46,623
177 ($339)$154$184$46,438
178 ($339)$154$185$46,253
179 ($339)$153$186$46,068
180 ($339)$152$186$45,881
Year 16 - 181 ($339)$152$187$45,694
182 ($339)$151$188$45,507
183 ($339)$151$188$45,319
184 ($339)$150$189$45,130
185 ($339)$149$189$44,941
186 ($339)$149$190$44,751
187 ($339)$148$191$44,560
188 ($339)$147$191$44,369
189 ($339)$147$192$44,177
190 ($339)$146$193$43,984
191 ($339)$146$193$43,791
192 ($339)$145$194$43,597
Year 17 - 193 ($339)$144$194$43,403
194 ($339)$144$195$43,208
195 ($339)$143$196$43,012
196 ($339)$142$196$42,816
197 ($339)$142$197$42,619
198 ($339)$141$198$42,421
199 ($339)$140$198$42,223
200 ($339)$140$199$42,024
201 ($339)$139$200$41,824
202 ($339)$138$200$41,624
203 ($339)$138$201$41,423
204 ($339)$137$202$41,221
Year 18 - 205 ($339)$136$202$41,019
206 ($339)$136$203$40,816
207 ($339)$135$204$40,612
208 ($339)$134$204$40,408
209 ($339)$134$205$40,203
210 ($339)$133$206$39,997
211 ($339)$132$206$39,791
212 ($339)$132$207$39,584
213 ($339)$131$208$39,376
214 ($339)$130$208$39,167
215 ($339)$130$209$38,958
216 ($339)$129$210$38,748
Year 19 - 217 ($339)$128$210$38,538
218 ($339)$127$211$38,327
219 ($339)$127$212$38,115
220 ($339)$126$213$37,902
221 ($339)$125$213$37,689
222 ($339)$125$214$37,475
223 ($339)$124$215$37,260
224 ($339)$123$215$37,045
225 ($339)$123$216$36,829
226 ($339)$122$217$36,612
227 ($339)$121$218$36,394
228 ($339)$120$218$36,176
Year 20 - 229 ($339)$120$219$35,957
230 ($339)$119$220$35,737
231 ($339)$118$220$35,517
232 ($339)$118$221$35,296
233 ($339)$117$222$35,074
234 ($339)$116$223$34,851
235 ($339)$115$223$34,628
236 ($339)$115$224$34,404
237 ($339)$114$225$34,179
238 ($339)$113$226$33,953
239 ($339)$112$226$33,727
240 ($339)$112$227$33,500
Year 21 - 241 ($339)$111$228$33,272
242 ($339)$110$229$33,043
243 ($339)$109$229$32,814
244 ($339)$109$230$32,584
245 ($339)$108$231$32,353
246 ($339)$107$232$32,121
247 ($339)$106$232$31,889
248 ($339)$105$233$31,655
249 ($339)$105$234$31,421
250 ($339)$104$235$31,187
251 ($339)$103$236$30,951
252 ($339)$102$236$30,715
Year 22 - 253 ($339)$102$237$30,478
254 ($339)$101$238$30,240
255 ($339)$100$239$30,001
256 ($339)$99$239$29,762
257 ($339)$98$240$29,522
258 ($339)$98$241$29,281
259 ($339)$97$242$29,039
260 ($339)$96$243$28,796
261 ($339)$95$243$28,553
262 ($339)$94$244$28,309
263 ($339)$94$245$28,064
264 ($339)$93$246$27,818
Year 23 - 265 ($339)$92$247$27,571
266 ($339)$91$247$27,324
267 ($339)$90$248$27,075
268 ($339)$90$249$26,826
269 ($339)$89$250$26,576
270 ($339)$88$251$26,325
271 ($339)$87$252$26,074
272 ($339)$86$252$25,821
273 ($339)$85$253$25,568
274 ($339)$85$254$25,314
275 ($339)$84$255$25,059
276 ($339)$83$256$24,803
Year 24 - 277 ($339)$82$257$24,547
278 ($339)$81$257$24,289
279 ($339)$80$258$24,031
280 ($339)$80$259$23,772
281 ($339)$79$260$23,512
282 ($339)$78$261$23,251
283 ($339)$77$262$22,989
284 ($339)$76$263$22,726
285 ($339)$75$264$22,463
286 ($339)$74$264$22,198
287 ($339)$73$265$21,933
288 ($339)$73$266$21,667
Year 25 - 289 ($339)$72$267$21,400
290 ($339)$71$268$21,132
291 ($339)$70$269$20,863
292 ($339)$69$270$20,594
293 ($339)$68$271$20,323
294 ($339)$67$271$20,052
295 ($339)$66$272$19,779
296 ($339)$65$273$19,506
297 ($339)$65$274$19,232
298 ($339)$64$275$18,957
299 ($339)$63$276$18,681
300 ($339)$62$277$18,404
Year 26 - 301 ($339)$61$278$18,126
302 ($339)$60$279$17,848
303 ($339)$59$280$17,568
304 ($339)$58$281$17,287
305 ($339)$57$281$17,006
306 ($339)$56$282$16,723
307 ($339)$55$283$16,440
308 ($339)$54$284$16,156
309 ($339)$53$285$15,870
310 ($339)$53$286$15,584
311 ($339)$52$287$15,297
312 ($339)$51$288$15,009
Year 27 - 313 ($339)$50$289$14,720
314 ($339)$49$290$14,430
315 ($339)$48$291$14,139
316 ($339)$47$292$13,847
317 ($339)$46$293$13,554
318 ($339)$45$294$13,260
319 ($339)$44$295$12,966
320 ($339)$43$296$12,670
321 ($339)$42$297$12,373
322 ($339)$41$298$12,075
323 ($339)$40$299$11,777
324 ($339)$39$300$11,477
Year 28 - 325 ($339)$38$301$11,176
326 ($339)$37$302$10,874
327 ($339)$36$303$10,572
328 ($339)$35$304$10,268
329 ($339)$34$305$9,963
330 ($339)$33$306$9,658
331 ($339)$32$307$9,351
332 ($339)$31$308$9,043
333 ($339)$30$309$8,734
334 ($339)$29$310$8,424
335 ($339)$28$311$8,114
336 ($339)$27$312$7,802
Year 29 - 337 ($339)$26$313$7,489
338 ($339)$25$314$7,175
339 ($339)$24$315$6,860
340 ($339)$23$316$6,544
341 ($339)$22$317$6,227
342 ($339)$21$318$5,909
343 ($339)$20$319$5,590
344 ($339)$18$320$5,270
345 ($339)$17$321$4,948
346 ($339)$16$322$4,626
347 ($339)$15$323$4,303
348 ($339)$14$324$3,978
Year 30 - 349 ($339)$13$326$3,653
350 ($339)$12$327$3,326
351 ($339)$11$328$2,998
352 ($339)$10$329$2,670
353 ($339)$9$330$2,340
354 ($339)$8$331$2,009
355 ($339)$7$332$1,677
356 ($339)$6$333$1,344
357 ($339)$4$334$1,009
358 ($339)$3$335$674
359 ($339)$2$336$338
360 ($339)$1$338$0
TOTALS$50,728$71,200$121,928

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.