« Back to all home prices

Mortgage Payment Schedule for a $93,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($18,600) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$357 360 $54,089 $128,489

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $93,000
Down Payment $18,600$74,400
Year 1 - 1 ($357)$250$106$74,294
2 ($357)$250$107$74,187
3 ($357)$250$107$74,080
4 ($357)$249$108$73,972
5 ($357)$249$108$73,864
6 ($357)$249$108$73,756
7 ($357)$248$109$73,647
8 ($357)$248$109$73,538
9 ($357)$248$109$73,429
10 ($357)$247$110$73,319
11 ($357)$247$110$73,209
12 ($357)$246$110$73,099
Year 2 - 13 ($357)$246$111$72,988
14 ($357)$246$111$72,877
15 ($357)$245$112$72,765
16 ($357)$245$112$72,653
17 ($357)$245$112$72,541
18 ($357)$244$113$72,428
19 ($357)$244$113$72,315
20 ($357)$243$113$72,202
21 ($357)$243$114$72,088
22 ($357)$243$114$71,974
23 ($357)$242$115$71,859
24 ($357)$242$115$71,744
Year 3 - 25 ($357)$242$115$71,629
26 ($357)$241$116$71,513
27 ($357)$241$116$71,397
28 ($357)$240$117$71,280
29 ($357)$240$117$71,163
30 ($357)$240$117$71,046
31 ($357)$239$118$70,928
32 ($357)$239$118$70,810
33 ($357)$238$119$70,692
34 ($357)$238$119$70,573
35 ($357)$238$119$70,453
36 ($357)$237$120$70,334
Year 4 - 37 ($357)$237$120$70,214
38 ($357)$236$121$70,093
39 ($357)$236$121$69,972
40 ($357)$236$121$69,851
41 ($357)$235$122$69,729
42 ($357)$235$122$69,607
43 ($357)$234$123$69,484
44 ($357)$234$123$69,361
45 ($357)$234$123$69,238
46 ($357)$233$124$69,114
47 ($357)$233$124$68,990
48 ($357)$232$125$68,865
Year 5 - 49 ($357)$232$125$68,740
50 ($357)$231$125$68,615
51 ($357)$231$126$68,489
52 ($357)$231$126$68,362
53 ($357)$230$127$68,236
54 ($357)$230$127$68,108
55 ($357)$229$128$67,981
56 ($357)$229$128$67,853
57 ($357)$228$128$67,724
58 ($357)$228$129$67,595
59 ($357)$228$129$67,466
60 ($357)$227$130$67,336
Year 6 - 61 ($357)$227$130$67,206
62 ($357)$226$131$67,075
63 ($357)$226$131$66,944
64 ($357)$225$132$66,813
65 ($357)$225$132$66,681
66 ($357)$224$132$66,548
67 ($357)$224$133$66,416
68 ($357)$224$133$66,282
69 ($357)$223$134$66,148
70 ($357)$223$134$66,014
71 ($357)$222$135$65,880
72 ($357)$222$135$65,744
Year 7 - 73 ($357)$221$136$65,609
74 ($357)$221$136$65,473
75 ($357)$220$136$65,336
76 ($357)$220$137$65,199
77 ($357)$220$137$65,062
78 ($357)$219$138$64,924
79 ($357)$219$138$64,786
80 ($357)$218$139$64,647
81 ($357)$218$139$64,508
82 ($357)$217$140$64,368
83 ($357)$217$140$64,228
84 ($357)$216$141$64,087
Year 8 - 85 ($357)$216$141$63,946
86 ($357)$215$142$63,804
87 ($357)$215$142$63,662
88 ($357)$214$143$63,520
89 ($357)$214$143$63,377
90 ($357)$213$144$63,233
91 ($357)$213$144$63,089
92 ($357)$212$145$62,944
93 ($357)$212$145$62,799
94 ($357)$211$145$62,654
95 ($357)$211$146$62,508
96 ($357)$210$146$62,362
Year 9 - 97 ($357)$210$147$62,215
98 ($357)$209$147$62,067
99 ($357)$209$148$61,919
100 ($357)$208$148$61,771
101 ($357)$208$149$61,622
102 ($357)$207$149$61,472
103 ($357)$207$150$61,322
104 ($357)$206$150$61,172
105 ($357)$206$151$61,021
106 ($357)$205$151$60,869
107 ($357)$205$152$60,717
108 ($357)$204$152$60,565
Year 10 - 109 ($357)$204$153$60,412
110 ($357)$203$154$60,258
111 ($357)$203$154$60,104
112 ($357)$202$155$59,950
113 ($357)$202$155$59,795
114 ($357)$201$156$59,639
115 ($357)$201$156$59,483
116 ($357)$200$157$59,326
117 ($357)$200$157$59,169
118 ($357)$199$158$59,011
119 ($357)$199$158$58,853
120 ($357)$198$159$58,694
Year 11 - 121 ($357)$198$159$58,535
122 ($357)$197$160$58,375
123 ($357)$197$160$58,215
124 ($357)$196$161$58,054
125 ($357)$195$161$57,892
126 ($357)$195$162$57,730
127 ($357)$194$163$57,568
128 ($357)$194$163$57,405
129 ($357)$193$164$57,241
130 ($357)$193$164$57,077
131 ($357)$192$165$56,912
132 ($357)$192$165$56,747
Year 12 - 133 ($357)$191$166$56,581
134 ($357)$190$166$56,415
135 ($357)$190$167$56,248
136 ($357)$189$168$56,080
137 ($357)$189$168$55,912
138 ($357)$188$169$55,743
139 ($357)$188$169$55,574
140 ($357)$187$170$55,404
141 ($357)$187$170$55,234
142 ($357)$186$171$55,063
143 ($357)$185$172$54,891
144 ($357)$185$172$54,719
Year 13 - 145 ($357)$184$173$54,547
146 ($357)$184$173$54,373
147 ($357)$183$174$54,199
148 ($357)$182$174$54,025
149 ($357)$182$175$53,850
150 ($357)$181$176$53,674
151 ($357)$181$176$53,498
152 ($357)$180$177$53,321
153 ($357)$180$177$53,144
154 ($357)$179$178$52,966
155 ($357)$178$179$52,787
156 ($357)$178$179$52,608
Year 14 - 157 ($357)$177$180$52,428
158 ($357)$177$180$52,248
159 ($357)$176$181$52,067
160 ($357)$175$182$51,885
161 ($357)$175$182$51,703
162 ($357)$174$183$51,520
163 ($357)$173$183$51,337
164 ($357)$173$184$51,153
165 ($357)$172$185$50,968
166 ($357)$172$185$50,783
167 ($357)$171$186$50,597
168 ($357)$170$187$50,410
Year 15 - 169 ($357)$170$187$50,223
170 ($357)$169$188$50,035
171 ($357)$168$188$49,847
172 ($357)$168$189$49,657
173 ($357)$167$190$49,468
174 ($357)$167$190$49,277
175 ($357)$166$191$49,086
176 ($357)$165$192$48,895
177 ($357)$165$192$48,702
178 ($357)$164$193$48,509
179 ($357)$163$194$48,316
180 ($357)$163$194$48,122
Year 16 - 181 ($357)$162$195$47,927
182 ($357)$161$196$47,731
183 ($357)$161$196$47,535
184 ($357)$160$197$47,338
185 ($357)$159$198$47,140
186 ($357)$159$198$46,942
187 ($357)$158$199$46,743
188 ($357)$157$200$46,544
189 ($357)$157$200$46,344
190 ($357)$156$201$46,143
191 ($357)$155$202$45,941
192 ($357)$155$202$45,739
Year 17 - 193 ($357)$154$203$45,536
194 ($357)$153$204$45,332
195 ($357)$153$204$45,128
196 ($357)$152$205$44,923
197 ($357)$151$206$44,717
198 ($357)$151$206$44,511
199 ($357)$150$207$44,304
200 ($357)$149$208$44,096
201 ($357)$148$208$43,888
202 ($357)$148$209$43,679
203 ($357)$147$210$43,469
204 ($357)$146$211$43,258
Year 18 - 205 ($357)$146$211$43,047
206 ($357)$145$212$42,835
207 ($357)$144$213$42,622
208 ($357)$143$213$42,409
209 ($357)$143$214$42,195
210 ($357)$142$215$41,980
211 ($357)$141$216$41,764
212 ($357)$141$216$41,548
213 ($357)$140$217$41,331
214 ($357)$139$218$41,113
215 ($357)$138$219$40,895
216 ($357)$138$219$40,675
Year 19 - 217 ($357)$137$220$40,455
218 ($357)$136$221$40,235
219 ($357)$135$221$40,013
220 ($357)$135$222$39,791
221 ($357)$134$223$39,568
222 ($357)$133$224$39,344
223 ($357)$132$224$39,120
224 ($357)$132$225$38,895
225 ($357)$131$226$38,669
226 ($357)$130$227$38,442
227 ($357)$129$227$38,214
228 ($357)$129$228$37,986
Year 20 - 229 ($357)$128$229$37,757
230 ($357)$127$230$37,527
231 ($357)$126$231$37,297
232 ($357)$126$231$37,065
233 ($357)$125$232$36,833
234 ($357)$124$233$36,600
235 ($357)$123$234$36,367
236 ($357)$122$234$36,132
237 ($357)$122$235$35,897
238 ($357)$121$236$35,661
239 ($357)$120$237$35,424
240 ($357)$119$238$35,186
Year 21 - 241 ($357)$118$238$34,948
242 ($357)$118$239$34,709
243 ($357)$117$240$34,469
244 ($357)$116$241$34,228
245 ($357)$115$242$33,986
246 ($357)$114$242$33,744
247 ($357)$114$243$33,500
248 ($357)$113$244$33,256
249 ($357)$112$245$33,011
250 ($357)$111$246$32,765
251 ($357)$110$247$32,519
252 ($357)$109$247$32,271
Year 22 - 253 ($357)$109$248$32,023
254 ($357)$108$249$31,774
255 ($357)$107$250$31,524
256 ($357)$106$251$31,273
257 ($357)$105$252$31,022
258 ($357)$104$252$30,769
259 ($357)$104$253$30,516
260 ($357)$103$254$30,262
261 ($357)$102$255$30,007
262 ($357)$101$256$29,751
263 ($357)$100$257$29,494
264 ($357)$99$258$29,236
Year 23 - 265 ($357)$98$258$28,978
266 ($357)$98$259$28,719
267 ($357)$97$260$28,458
268 ($357)$96$261$28,197
269 ($357)$95$262$27,935
270 ($357)$94$263$27,672
271 ($357)$93$264$27,409
272 ($357)$92$265$27,144
273 ($357)$91$266$26,878
274 ($357)$90$266$26,612
275 ($357)$90$267$26,345
276 ($357)$89$268$26,076
Year 24 - 277 ($357)$88$269$25,807
278 ($357)$87$270$25,537
279 ($357)$86$271$25,266
280 ($357)$85$272$24,995
281 ($357)$84$273$24,722
282 ($357)$83$274$24,448
283 ($357)$82$275$24,173
284 ($357)$81$276$23,898
285 ($357)$80$276$23,621
286 ($357)$80$277$23,344
287 ($357)$79$278$23,066
288 ($357)$78$279$22,787
Year 25 - 289 ($357)$77$280$22,506
290 ($357)$76$281$22,225
291 ($357)$75$282$21,943
292 ($357)$74$283$21,660
293 ($357)$73$284$21,376
294 ($357)$72$285$21,091
295 ($357)$71$286$20,805
296 ($357)$70$287$20,518
297 ($357)$69$288$20,230
298 ($357)$68$289$19,942
299 ($357)$67$290$19,652
300 ($357)$66$291$19,361
Year 26 - 301 ($357)$65$292$19,069
302 ($357)$64$293$18,777
303 ($357)$63$294$18,483
304 ($357)$62$295$18,188
305 ($357)$61$296$17,893
306 ($357)$60$297$17,596
307 ($357)$59$298$17,298
308 ($357)$58$299$17,000
309 ($357)$57$300$16,700
310 ($357)$56$301$16,399
311 ($357)$55$302$16,098
312 ($357)$54$303$15,795
Year 27 - 313 ($357)$53$304$15,491
314 ($357)$52$305$15,186
315 ($357)$51$306$14,881
316 ($357)$50$307$14,574
317 ($357)$49$308$14,266
318 ($357)$48$309$13,957
319 ($357)$47$310$13,647
320 ($357)$46$311$13,336
321 ($357)$45$312$13,024
322 ($357)$44$313$12,711
323 ($357)$43$314$12,397
324 ($357)$42$315$12,082
Year 28 - 325 ($357)$41$316$11,765
326 ($357)$40$317$11,448
327 ($357)$39$318$11,130
328 ($357)$37$319$10,810
329 ($357)$36$321$10,490
330 ($357)$35$322$10,168
331 ($357)$34$323$9,846
332 ($357)$33$324$9,522
333 ($357)$32$325$9,197
334 ($357)$31$326$8,871
335 ($357)$30$327$8,544
336 ($357)$29$328$8,216
Year 29 - 337 ($357)$28$329$7,887
338 ($357)$27$330$7,556
339 ($357)$25$331$7,225
340 ($357)$24$333$6,892
341 ($357)$23$334$6,558
342 ($357)$22$335$6,224
343 ($357)$21$336$5,888
344 ($357)$20$337$5,550
345 ($357)$19$338$5,212
346 ($357)$18$339$4,873
347 ($357)$16$341$4,532
348 ($357)$15$342$4,191
Year 30 - 349 ($357)$14$343$3,848
350 ($357)$13$344$3,504
351 ($357)$12$345$3,159
352 ($357)$11$346$2,813
353 ($357)$9$347$2,465
354 ($357)$8$349$2,116
355 ($357)$7$350$1,767
356 ($357)$6$351$1,416
357 ($357)$5$352$1,064
358 ($357)$4$353$710
359 ($357)$2$355$356
360 ($357)$1$356$0
TOTALS$54,089$74,400$128,489

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.