« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$338 360 $50,581 $121,781

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $89,000
Down Payment $17,800$71,200
Year 1 - 1 ($338)$235$103$71,097
2 ($338)$235$104$70,993
3 ($338)$234$104$70,889
4 ($338)$234$104$70,785
5 ($338)$234$105$70,680
6 ($338)$233$105$70,575
7 ($338)$233$105$70,470
8 ($338)$233$106$70,364
9 ($338)$232$106$70,258
10 ($338)$232$106$70,151
11 ($338)$231$107$70,045
12 ($338)$231$107$69,937
Year 2 - 13 ($338)$231$107$69,830
14 ($338)$230$108$69,722
15 ($338)$230$108$69,614
16 ($338)$230$109$69,505
17 ($338)$229$109$69,396
18 ($338)$229$109$69,287
19 ($338)$229$110$69,178
20 ($338)$228$110$69,068
21 ($338)$228$110$68,957
22 ($338)$228$111$68,846
23 ($338)$227$111$68,735
24 ($338)$227$111$68,624
Year 3 - 25 ($338)$226$112$68,512
26 ($338)$226$112$68,400
27 ($338)$226$113$68,287
28 ($338)$225$113$68,174
29 ($338)$225$113$68,061
30 ($338)$225$114$67,947
31 ($338)$224$114$67,833
32 ($338)$224$114$67,719
33 ($338)$223$115$67,604
34 ($338)$223$115$67,489
35 ($338)$223$116$67,373
36 ($338)$222$116$67,257
Year 4 - 37 ($338)$222$116$67,141
38 ($338)$222$117$67,024
39 ($338)$221$117$66,907
40 ($338)$221$117$66,790
41 ($338)$220$118$66,672
42 ($338)$220$118$66,554
43 ($338)$220$119$66,435
44 ($338)$219$119$66,316
45 ($338)$219$119$66,197
46 ($338)$218$120$66,077
47 ($338)$218$120$65,956
48 ($338)$218$121$65,836
Year 5 - 49 ($338)$217$121$65,715
50 ($338)$217$121$65,593
51 ($338)$216$122$65,472
52 ($338)$216$122$65,349
53 ($338)$216$123$65,227
54 ($338)$215$123$65,104
55 ($338)$215$123$64,980
56 ($338)$214$124$64,856
57 ($338)$214$124$64,732
58 ($338)$214$125$64,607
59 ($338)$213$125$64,482
60 ($338)$213$125$64,357
Year 6 - 61 ($338)$212$126$64,231
62 ($338)$212$126$64,105
63 ($338)$212$127$63,978
64 ($338)$211$127$63,851
65 ($338)$211$128$63,723
66 ($338)$210$128$63,595
67 ($338)$210$128$63,467
68 ($338)$209$129$63,338
69 ($338)$209$129$63,209
70 ($338)$209$130$63,079
71 ($338)$208$130$62,949
72 ($338)$208$131$62,818
Year 7 - 73 ($338)$207$131$62,687
74 ($338)$207$131$62,556
75 ($338)$206$132$62,424
76 ($338)$206$132$62,292
77 ($338)$206$133$62,159
78 ($338)$205$133$62,026
79 ($338)$205$134$61,892
80 ($338)$204$134$61,758
81 ($338)$204$134$61,624
82 ($338)$203$135$61,489
83 ($338)$203$135$61,354
84 ($338)$202$136$61,218
Year 8 - 85 ($338)$202$136$61,082
86 ($338)$202$137$60,945
87 ($338)$201$137$60,808
88 ($338)$201$138$60,670
89 ($338)$200$138$60,532
90 ($338)$200$139$60,393
91 ($338)$199$139$60,254
92 ($338)$199$139$60,115
93 ($338)$198$140$59,975
94 ($338)$198$140$59,835
95 ($338)$197$141$59,694
96 ($338)$197$141$59,553
Year 9 - 97 ($338)$197$142$59,411
98 ($338)$196$142$59,269
99 ($338)$196$143$59,126
100 ($338)$195$143$58,983
101 ($338)$195$144$58,839
102 ($338)$194$144$58,695
103 ($338)$194$145$58,550
104 ($338)$193$145$58,405
105 ($338)$193$146$58,260
106 ($338)$192$146$58,114
107 ($338)$192$147$57,967
108 ($338)$191$147$57,820
Year 10 - 109 ($338)$191$147$57,673
110 ($338)$190$148$57,525
111 ($338)$190$148$57,376
112 ($338)$189$149$57,228
113 ($338)$189$149$57,078
114 ($338)$188$150$56,928
115 ($338)$188$150$56,778
116 ($338)$187$151$56,627
117 ($338)$187$151$56,475
118 ($338)$186$152$56,324
119 ($338)$186$152$56,171
120 ($338)$185$153$56,018
Year 11 - 121 ($338)$185$153$55,865
122 ($338)$184$154$55,711
123 ($338)$184$154$55,556
124 ($338)$183$155$55,401
125 ($338)$183$155$55,246
126 ($338)$182$156$55,090
127 ($338)$182$156$54,934
128 ($338)$181$157$54,777
129 ($338)$181$158$54,619
130 ($338)$180$158$54,461
131 ($338)$180$159$54,302
132 ($338)$179$159$54,143
Year 12 - 133 ($338)$179$160$53,984
134 ($338)$178$160$53,824
135 ($338)$178$161$53,663
136 ($338)$177$161$53,502
137 ($338)$177$162$53,340
138 ($338)$176$162$53,178
139 ($338)$175$163$53,015
140 ($338)$175$163$52,852
141 ($338)$174$164$52,688
142 ($338)$174$164$52,523
143 ($338)$173$165$52,358
144 ($338)$173$165$52,193
Year 13 - 145 ($338)$172$166$52,027
146 ($338)$172$167$51,860
147 ($338)$171$167$51,693
148 ($338)$171$168$51,526
149 ($338)$170$168$51,357
150 ($338)$169$169$51,188
151 ($338)$169$169$51,019
152 ($338)$168$170$50,849
153 ($338)$168$170$50,679
154 ($338)$167$171$50,508
155 ($338)$167$172$50,336
156 ($338)$166$172$50,164
Year 14 - 157 ($338)$166$173$49,991
158 ($338)$165$173$49,818
159 ($338)$164$174$49,644
160 ($338)$164$174$49,470
161 ($338)$163$175$49,294
162 ($338)$163$176$49,119
163 ($338)$162$176$48,943
164 ($338)$162$177$48,766
165 ($338)$161$177$48,589
166 ($338)$160$178$48,411
167 ($338)$160$179$48,232
168 ($338)$159$179$48,053
Year 15 - 169 ($338)$159$180$47,873
170 ($338)$158$180$47,693
171 ($338)$157$181$47,512
172 ($338)$157$181$47,331
173 ($338)$156$182$47,149
174 ($338)$156$183$46,966
175 ($338)$155$183$46,783
176 ($338)$154$184$46,599
177 ($338)$154$185$46,414
178 ($338)$153$185$46,229
179 ($338)$153$186$46,043
180 ($338)$152$186$45,857
Year 16 - 181 ($338)$151$187$45,670
182 ($338)$151$188$45,482
183 ($338)$150$188$45,294
184 ($338)$149$189$45,105
185 ($338)$149$189$44,916
186 ($338)$148$190$44,726
187 ($338)$148$191$44,535
188 ($338)$147$191$44,344
189 ($338)$146$192$44,152
190 ($338)$146$193$43,959
191 ($338)$145$193$43,766
192 ($338)$144$194$43,572
Year 17 - 193 ($338)$144$194$43,378
194 ($338)$143$195$43,183
195 ($338)$143$196$42,987
196 ($338)$142$196$42,791
197 ($338)$141$197$42,593
198 ($338)$141$198$42,396
199 ($338)$140$198$42,197
200 ($338)$139$199$41,998
201 ($338)$139$200$41,799
202 ($338)$138$200$41,598
203 ($338)$137$201$41,397
204 ($338)$137$202$41,196
Year 18 - 205 ($338)$136$202$40,993
206 ($338)$135$203$40,790
207 ($338)$135$204$40,587
208 ($338)$134$204$40,382
209 ($338)$133$205$40,177
210 ($338)$133$206$39,972
211 ($338)$132$206$39,765
212 ($338)$131$207$39,558
213 ($338)$131$208$39,350
214 ($338)$130$208$39,142
215 ($338)$129$209$38,933
216 ($338)$128$210$38,723
Year 19 - 217 ($338)$128$210$38,513
218 ($338)$127$211$38,301
219 ($338)$126$212$38,089
220 ($338)$126$213$37,877
221 ($338)$125$213$37,664
222 ($338)$124$214$37,450
223 ($338)$124$215$37,235
224 ($338)$123$215$37,020
225 ($338)$122$216$36,803
226 ($338)$121$217$36,587
227 ($338)$121$218$36,369
228 ($338)$120$218$36,151
Year 20 - 229 ($338)$119$219$35,932
230 ($338)$119$220$35,712
231 ($338)$118$220$35,492
232 ($338)$117$221$35,271
233 ($338)$116$222$35,049
234 ($338)$116$223$34,826
235 ($338)$115$223$34,603
236 ($338)$114$224$34,379
237 ($338)$113$225$34,154
238 ($338)$113$226$33,928
239 ($338)$112$226$33,702
240 ($338)$111$227$33,475
Year 21 - 241 ($338)$110$228$33,247
242 ($338)$110$229$33,018
243 ($338)$109$229$32,789
244 ($338)$108$230$32,559
245 ($338)$107$231$32,328
246 ($338)$107$232$32,097
247 ($338)$106$232$31,864
248 ($338)$105$233$31,631
249 ($338)$104$234$31,397
250 ($338)$104$235$31,163
251 ($338)$103$235$30,927
252 ($338)$102$236$30,691
Year 22 - 253 ($338)$101$237$30,454
254 ($338)$100$238$30,216
255 ($338)$100$239$29,978
256 ($338)$99$239$29,738
257 ($338)$98$240$29,498
258 ($338)$97$241$29,257
259 ($338)$97$242$29,015
260 ($338)$96$243$28,773
261 ($338)$95$243$28,529
262 ($338)$94$244$28,285
263 ($338)$93$245$28,040
264 ($338)$93$246$27,795
Year 23 - 265 ($338)$92$247$27,548
266 ($338)$91$247$27,301
267 ($338)$90$248$27,053
268 ($338)$89$249$26,804
269 ($338)$88$250$26,554
270 ($338)$88$251$26,303
271 ($338)$87$251$26,052
272 ($338)$86$252$25,799
273 ($338)$85$253$25,546
274 ($338)$84$254$25,292
275 ($338)$83$255$25,037
276 ($338)$83$256$24,782
Year 24 - 277 ($338)$82$257$24,525
278 ($338)$81$257$24,268
279 ($338)$80$258$24,010
280 ($338)$79$259$23,751
281 ($338)$78$260$23,491
282 ($338)$78$261$23,230
283 ($338)$77$262$22,968
284 ($338)$76$262$22,706
285 ($338)$75$263$22,442
286 ($338)$74$264$22,178
287 ($338)$73$265$21,913
288 ($338)$72$266$21,647
Year 25 - 289 ($338)$71$267$21,380
290 ($338)$71$268$21,113
291 ($338)$70$269$20,844
292 ($338)$69$269$20,575
293 ($338)$68$270$20,304
294 ($338)$67$271$20,033
295 ($338)$66$272$19,761
296 ($338)$65$273$19,488
297 ($338)$64$274$19,214
298 ($338)$63$275$18,939
299 ($338)$62$276$18,663
300 ($338)$62$277$18,386
Year 26 - 301 ($338)$61$278$18,109
302 ($338)$60$279$17,830
303 ($338)$59$279$17,551
304 ($338)$58$280$17,270
305 ($338)$57$281$16,989
306 ($338)$56$282$16,707
307 ($338)$55$283$16,424
308 ($338)$54$284$16,140
309 ($338)$53$285$15,855
310 ($338)$52$286$15,569
311 ($338)$51$287$15,282
312 ($338)$50$288$14,994
Year 27 - 313 ($338)$49$289$14,705
314 ($338)$49$290$14,415
315 ($338)$48$291$14,125
316 ($338)$47$292$13,833
317 ($338)$46$293$13,540
318 ($338)$45$294$13,247
319 ($338)$44$295$12,952
320 ($338)$43$296$12,657
321 ($338)$42$297$12,360
322 ($338)$41$297$12,063
323 ($338)$40$298$11,764
324 ($338)$39$299$11,465
Year 28 - 325 ($338)$38$300$11,164
326 ($338)$37$301$10,863
327 ($338)$36$302$10,560
328 ($338)$35$303$10,257
329 ($338)$34$304$9,953
330 ($338)$33$305$9,647
331 ($338)$32$306$9,341
332 ($338)$31$307$9,033
333 ($338)$30$308$8,725
334 ($338)$29$309$8,415
335 ($338)$28$311$8,105
336 ($338)$27$312$7,793
Year 29 - 337 ($338)$26$313$7,481
338 ($338)$25$314$7,167
339 ($338)$24$315$6,852
340 ($338)$23$316$6,537
341 ($338)$22$317$6,220
342 ($338)$21$318$5,902
343 ($338)$19$319$5,583
344 ($338)$18$320$5,264
345 ($338)$17$321$4,943
346 ($338)$16$322$4,621
347 ($338)$15$323$4,298
348 ($338)$14$324$3,974
Year 30 - 349 ($338)$13$325$3,648
350 ($338)$12$326$3,322
351 ($338)$11$327$2,995
352 ($338)$10$328$2,666
353 ($338)$9$329$2,337
354 ($338)$8$331$2,006
355 ($338)$7$332$1,675
356 ($338)$6$333$1,342
357 ($338)$4$334$1,008
358 ($338)$3$335$673
359 ($338)$2$336$337
360 ($338)$1$337$0
TOTALS$50,581$71,200$121,781

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.