« Back to all home prices

Mortgage Payment Schedule for a $91,000 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 September 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($18,200) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$338 360 $49,020 $121,820

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 258821
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 30 day rate lock

NMLS #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 day rate lock

NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock
Important information about our rate tables
The listings that appear on this page are from companies from which this website and Bankrate may receive compensation, which may impact how, where and in what order products appear. These listings do not include all companies or all available products. Neither Bankrate nor this website endorses or recommends any companies or products.


Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $91,000
Down Payment $18,200$72,800
Year 1 - 1 ($338)$229$109$72,691
2 ($338)$229$109$72,582
3 ($338)$229$110$72,472
4 ($338)$228$110$72,362
5 ($338)$228$110$72,251
6 ($338)$228$111$72,140
7 ($338)$227$111$72,029
8 ($338)$227$111$71,918
9 ($338)$227$112$71,806
10 ($338)$226$112$71,694
11 ($338)$226$113$71,581
12 ($338)$225$113$71,468
Year 2 - 13 ($338)$225$113$71,355
14 ($338)$225$114$71,241
15 ($338)$224$114$71,127
16 ($338)$224$114$71,013
17 ($338)$224$115$70,898
18 ($338)$223$115$70,783
19 ($338)$223$115$70,668
20 ($338)$223$116$70,552
21 ($338)$222$116$70,436
22 ($338)$222$117$70,319
23 ($338)$222$117$70,203
24 ($338)$221$117$70,085
Year 3 - 25 ($338)$221$118$69,968
26 ($338)$220$118$69,850
27 ($338)$220$118$69,731
28 ($338)$220$119$69,613
29 ($338)$219$119$69,493
30 ($338)$219$119$69,374
31 ($338)$219$120$69,254
32 ($338)$218$120$69,134
33 ($338)$218$121$69,013
34 ($338)$217$121$68,892
35 ($338)$217$121$68,771
36 ($338)$217$122$68,649
Year 4 - 37 ($338)$216$122$68,527
38 ($338)$216$123$68,404
39 ($338)$215$123$68,282
40 ($338)$215$123$68,158
41 ($338)$215$124$68,035
42 ($338)$214$124$67,910
43 ($338)$214$124$67,786
44 ($338)$214$125$67,661
45 ($338)$213$125$67,536
46 ($338)$213$126$67,410
47 ($338)$212$126$67,284
48 ($338)$212$126$67,158
Year 5 - 49 ($338)$212$127$67,031
50 ($338)$211$127$66,904
51 ($338)$211$128$66,776
52 ($338)$210$128$66,648
53 ($338)$210$128$66,520
54 ($338)$210$129$66,391
55 ($338)$209$129$66,261
56 ($338)$209$130$66,132
57 ($338)$208$130$66,002
58 ($338)$208$130$65,871
59 ($338)$207$131$65,740
60 ($338)$207$131$65,609
Year 6 - 61 ($338)$207$132$65,477
62 ($338)$206$132$65,345
63 ($338)$206$133$65,213
64 ($338)$205$133$65,080
65 ($338)$205$133$64,946
66 ($338)$205$134$64,812
67 ($338)$204$134$64,678
68 ($338)$204$135$64,544
69 ($338)$203$135$64,408
70 ($338)$203$136$64,273
71 ($338)$202$136$64,137
72 ($338)$202$136$64,001
Year 7 - 73 ($338)$202$137$63,864
74 ($338)$201$137$63,727
75 ($338)$201$138$63,589
76 ($338)$200$138$63,451
77 ($338)$200$139$63,312
78 ($338)$199$139$63,173
79 ($338)$199$139$63,034
80 ($338)$199$140$62,894
81 ($338)$198$140$62,754
82 ($338)$198$141$62,613
83 ($338)$197$141$62,472
84 ($338)$197$142$62,331
Year 8 - 85 ($338)$196$142$62,188
86 ($338)$196$142$62,046
87 ($338)$195$143$61,903
88 ($338)$195$143$61,760
89 ($338)$195$144$61,616
90 ($338)$194$144$61,471
91 ($338)$194$145$61,327
92 ($338)$193$145$61,182
93 ($338)$193$146$61,036
94 ($338)$192$146$60,890
95 ($338)$192$147$60,743
96 ($338)$191$147$60,596
Year 9 - 97 ($338)$191$148$60,449
98 ($338)$190$148$60,301
99 ($338)$190$148$60,152
100 ($338)$189$149$60,003
101 ($338)$189$149$59,854
102 ($338)$189$150$59,704
103 ($338)$188$150$59,554
104 ($338)$188$151$59,403
105 ($338)$187$151$59,252
106 ($338)$187$152$59,100
107 ($338)$186$152$58,948
108 ($338)$186$153$58,795
Year 10 - 109 ($338)$185$153$58,642
110 ($338)$185$154$58,488
111 ($338)$184$154$58,334
112 ($338)$184$155$58,179
113 ($338)$183$155$58,024
114 ($338)$183$156$57,869
115 ($338)$182$156$57,713
116 ($338)$182$157$57,556
117 ($338)$181$157$57,399
118 ($338)$181$158$57,241
119 ($338)$180$158$57,083
120 ($338)$180$159$56,925
Year 11 - 121 ($338)$179$159$56,766
122 ($338)$179$160$56,606
123 ($338)$178$160$56,446
124 ($338)$178$161$56,285
125 ($338)$177$161$56,124
126 ($338)$177$162$55,963
127 ($338)$176$162$55,800
128 ($338)$176$163$55,638
129 ($338)$175$163$55,475
130 ($338)$175$164$55,311
131 ($338)$174$164$55,147
132 ($338)$174$165$54,982
Year 12 - 133 ($338)$173$165$54,817
134 ($338)$173$166$54,651
135 ($338)$172$166$54,485
136 ($338)$172$167$54,318
137 ($338)$171$167$54,151
138 ($338)$171$168$53,983
139 ($338)$170$168$53,815
140 ($338)$170$169$53,646
141 ($338)$169$169$53,477
142 ($338)$168$170$53,307
143 ($338)$168$170$53,136
144 ($338)$167$171$52,965
Year 13 - 145 ($338)$167$172$52,794
146 ($338)$166$172$52,622
147 ($338)$166$173$52,449
148 ($338)$165$173$52,276
149 ($338)$165$174$52,102
150 ($338)$164$174$51,928
151 ($338)$164$175$51,753
152 ($338)$163$175$51,578
153 ($338)$162$176$51,402
154 ($338)$162$176$51,225
155 ($338)$161$177$51,048
156 ($338)$161$178$50,871
Year 14 - 157 ($338)$160$178$50,692
158 ($338)$160$179$50,514
159 ($338)$159$179$50,334
160 ($338)$159$180$50,155
161 ($338)$158$180$49,974
162 ($338)$157$181$49,793
163 ($338)$157$182$49,612
164 ($338)$156$182$49,430
165 ($338)$156$183$49,247
166 ($338)$155$183$49,064
167 ($338)$155$184$48,880
168 ($338)$154$184$48,695
Year 15 - 169 ($338)$153$185$48,510
170 ($338)$153$186$48,325
171 ($338)$152$186$48,139
172 ($338)$152$187$47,952
173 ($338)$151$187$47,765
174 ($338)$150$188$47,577
175 ($338)$150$189$47,388
176 ($338)$149$189$47,199
177 ($338)$149$190$47,009
178 ($338)$148$190$46,819
179 ($338)$147$191$46,628
180 ($338)$147$192$46,437
Year 16 - 181 ($338)$146$192$46,244
182 ($338)$146$193$46,052
183 ($338)$145$193$45,858
184 ($338)$144$194$45,664
185 ($338)$144$195$45,470
186 ($338)$143$195$45,275
187 ($338)$143$196$45,079
188 ($338)$142$196$44,883
189 ($338)$141$197$44,686
190 ($338)$141$198$44,488
191 ($338)$140$198$44,290
192 ($338)$140$199$44,091
Year 17 - 193 ($338)$139$200$43,891
194 ($338)$138$200$43,691
195 ($338)$138$201$43,490
196 ($338)$137$201$43,289
197 ($338)$136$202$43,087
198 ($338)$136$203$42,884
199 ($338)$135$203$42,681
200 ($338)$134$204$42,477
201 ($338)$134$205$42,273
202 ($338)$133$205$42,067
203 ($338)$133$206$41,861
204 ($338)$132$207$41,655
Year 18 - 205 ($338)$131$207$41,448
206 ($338)$131$208$41,240
207 ($338)$130$208$41,031
208 ($338)$129$209$40,822
209 ($338)$129$210$40,612
210 ($338)$128$210$40,402
211 ($338)$127$211$40,191
212 ($338)$127$212$39,979
213 ($338)$126$212$39,767
214 ($338)$125$213$39,554
215 ($338)$125$214$39,340
216 ($338)$124$214$39,125
Year 19 - 217 ($338)$123$215$38,910
218 ($338)$123$216$38,694
219 ($338)$122$217$38,478
220 ($338)$121$217$38,261
221 ($338)$121$218$38,043
222 ($338)$120$219$37,824
223 ($338)$119$219$37,605
224 ($338)$118$220$37,385
225 ($338)$118$221$37,164
226 ($338)$117$221$36,943
227 ($338)$116$222$36,721
228 ($338)$116$223$36,498
Year 20 - 229 ($338)$115$223$36,275
230 ($338)$114$224$36,051
231 ($338)$114$225$35,826
232 ($338)$113$226$35,600
233 ($338)$112$226$35,374
234 ($338)$111$227$35,147
235 ($338)$111$228$34,920
236 ($338)$110$228$34,691
237 ($338)$109$229$34,462
238 ($338)$109$230$34,232
239 ($338)$108$231$34,002
240 ($338)$107$231$33,770
Year 21 - 241 ($338)$106$232$33,538
242 ($338)$106$233$33,306
243 ($338)$105$233$33,072
244 ($338)$104$234$32,838
245 ($338)$103$235$32,603
246 ($338)$103$236$32,367
247 ($338)$102$236$32,131
248 ($338)$101$237$31,894
249 ($338)$100$238$31,656
250 ($338)$100$239$31,417
251 ($338)$99$239$31,178
252 ($338)$98$240$30,937
Year 22 - 253 ($338)$97$241$30,697
254 ($338)$97$242$30,455
255 ($338)$96$242$30,212
256 ($338)$95$243$29,969
257 ($338)$94$244$29,725
258 ($338)$94$245$29,480
259 ($338)$93$246$29,235
260 ($338)$92$246$28,989
261 ($338)$91$247$28,742
262 ($338)$91$248$28,494
263 ($338)$90$249$28,245
264 ($338)$89$249$27,996
Year 23 - 265 ($338)$88$250$27,745
266 ($338)$87$251$27,494
267 ($338)$87$252$27,243
268 ($338)$86$253$26,990
269 ($338)$85$253$26,737
270 ($338)$84$254$26,483
271 ($338)$83$255$26,228
272 ($338)$83$256$25,972
273 ($338)$82$257$25,715
274 ($338)$81$257$25,458
275 ($338)$80$258$25,200
276 ($338)$79$259$24,941
Year 24 - 277 ($338)$79$260$24,681
278 ($338)$78$261$24,420
279 ($338)$77$261$24,159
280 ($338)$76$262$23,896
281 ($338)$75$263$23,633
282 ($338)$74$264$23,369
283 ($338)$74$265$23,105
284 ($338)$73$266$22,839
285 ($338)$72$266$22,573
286 ($338)$71$267$22,305
287 ($338)$70$268$22,037
288 ($338)$69$269$21,768
Year 25 - 289 ($338)$69$270$21,498
290 ($338)$68$271$21,228
291 ($338)$67$272$20,956
292 ($338)$66$272$20,684
293 ($338)$65$273$20,411
294 ($338)$64$274$20,136
295 ($338)$63$275$19,861
296 ($338)$63$276$19,586
297 ($338)$62$277$19,309
298 ($338)$61$278$19,031
299 ($338)$60$278$18,753
300 ($338)$59$279$18,474
Year 26 - 301 ($338)$58$280$18,193
302 ($338)$57$281$17,912
303 ($338)$56$282$17,630
304 ($338)$56$283$17,348
305 ($338)$55$284$17,064
306 ($338)$54$285$16,779
307 ($338)$53$286$16,494
308 ($338)$52$286$16,207
309 ($338)$51$287$15,920
310 ($338)$50$288$15,632
311 ($338)$49$289$15,342
312 ($338)$48$290$15,052
Year 27 - 313 ($338)$47$291$14,761
314 ($338)$46$292$14,470
315 ($338)$46$293$14,177
316 ($338)$45$294$13,883
317 ($338)$44$295$13,588
318 ($338)$43$296$13,293
319 ($338)$42$297$12,996
320 ($338)$41$297$12,699
321 ($338)$40$298$12,400
322 ($338)$39$299$12,101
323 ($338)$38$300$11,801
324 ($338)$37$301$11,500
Year 28 - 325 ($338)$36$302$11,197
326 ($338)$35$303$10,894
327 ($338)$34$304$10,590
328 ($338)$33$305$10,285
329 ($338)$32$306$9,979
330 ($338)$31$307$9,672
331 ($338)$30$308$9,364
332 ($338)$29$309$9,055
333 ($338)$29$310$8,746
334 ($338)$28$311$8,435
335 ($338)$27$312$8,123
336 ($338)$26$313$7,810
Year 29 - 337 ($338)$25$314$7,496
338 ($338)$24$315$7,182
339 ($338)$23$316$6,866
340 ($338)$22$317$6,549
341 ($338)$21$318$6,231
342 ($338)$20$319$5,912
343 ($338)$19$320$5,593
344 ($338)$18$321$5,272
345 ($338)$17$322$4,950
346 ($338)$16$323$4,627
347 ($338)$15$324$4,304
348 ($338)$14$325$3,979
Year 30 - 349 ($338)$13$326$3,653
350 ($338)$12$327$3,326
351 ($338)$10$328$2,998
352 ($338)$9$329$2,669
353 ($338)$8$330$2,339
354 ($338)$7$331$2,008
355 ($338)$6$332$1,676
356 ($338)$5$333$1,343
357 ($338)$4$334$1,009
358 ($338)$3$335$674
359 ($338)$2$336$337
360 ($338)$1$337$0
TOTALS$49,020$72,800$121,820

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.