« 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 November 16, 2017. 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$353 360 $52,700 $127,100

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 30 day rate lock

NMLS #: 113054 | State Lic #: MC-2236
$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 #: 1838 | State Lic #: MC-4344
$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 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 30 day rate lock

NMLS #: 790396
$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 #: 1071 | State Lic #: MC-1772
$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 #: 424182
$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 #: 244476 | State Lic #: MC-5877
$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 #: 258821
$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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$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
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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
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 ($353)$245$108$74,292
2 ($353)$245$109$74,183
3 ($353)$244$109$74,074
4 ($353)$244$109$73,965
5 ($353)$243$110$73,856
6 ($353)$243$110$73,746
7 ($353)$243$110$73,635
8 ($353)$242$111$73,525
9 ($353)$242$111$73,414
10 ($353)$242$111$73,302
11 ($353)$241$112$73,191
12 ($353)$241$112$73,078
Year 2 - 13 ($353)$241$113$72,966
14 ($353)$240$113$72,853
15 ($353)$240$113$72,740
16 ($353)$239$114$72,626
17 ($353)$239$114$72,512
18 ($353)$239$114$72,398
19 ($353)$238$115$72,283
20 ($353)$238$115$72,168
21 ($353)$238$116$72,052
22 ($353)$237$116$71,937
23 ($353)$237$116$71,820
24 ($353)$236$117$71,704
Year 3 - 25 ($353)$236$117$71,587
26 ($353)$236$117$71,469
27 ($353)$235$118$71,351
28 ($353)$235$118$71,233
29 ($353)$234$119$71,115
30 ($353)$234$119$70,996
31 ($353)$234$119$70,876
32 ($353)$233$120$70,756
33 ($353)$233$120$70,636
34 ($353)$233$121$70,516
35 ($353)$232$121$70,395
36 ($353)$232$121$70,274
Year 4 - 37 ($353)$231$122$70,152
38 ($353)$231$122$70,030
39 ($353)$231$123$69,907
40 ($353)$230$123$69,784
41 ($353)$230$123$69,661
42 ($353)$229$124$69,537
43 ($353)$229$124$69,413
44 ($353)$228$125$69,288
45 ($353)$228$125$69,163
46 ($353)$228$125$69,038
47 ($353)$227$126$68,912
48 ($353)$227$126$68,786
Year 5 - 49 ($353)$226$127$68,659
50 ($353)$226$127$68,532
51 ($353)$226$127$68,405
52 ($353)$225$128$68,277
53 ($353)$225$128$68,149
54 ($353)$224$129$68,020
55 ($353)$224$129$67,891
56 ($353)$223$130$67,761
57 ($353)$223$130$67,631
58 ($353)$223$130$67,501
59 ($353)$222$131$67,370
60 ($353)$222$131$67,238
Year 6 - 61 ($353)$221$132$67,107
62 ($353)$221$132$66,975
63 ($353)$220$133$66,842
64 ($353)$220$133$66,709
65 ($353)$220$133$66,575
66 ($353)$219$134$66,442
67 ($353)$219$134$66,307
68 ($353)$218$135$66,172
69 ($353)$218$135$66,037
70 ($353)$217$136$65,901
71 ($353)$217$136$65,765
72 ($353)$216$137$65,629
Year 7 - 73 ($353)$216$137$65,492
74 ($353)$216$137$65,354
75 ($353)$215$138$65,216
76 ($353)$215$138$65,078
77 ($353)$214$139$64,939
78 ($353)$214$139$64,800
79 ($353)$213$140$64,660
80 ($353)$213$140$64,520
81 ($353)$212$141$64,379
82 ($353)$212$141$64,238
83 ($353)$211$142$64,096
84 ($353)$211$142$63,954
Year 8 - 85 ($353)$211$143$63,812
86 ($353)$210$143$63,669
87 ($353)$210$143$63,525
88 ($353)$209$144$63,381
89 ($353)$209$144$63,237
90 ($353)$208$145$63,092
91 ($353)$208$145$62,947
92 ($353)$207$146$62,801
93 ($353)$207$146$62,654
94 ($353)$206$147$62,508
95 ($353)$206$147$62,360
96 ($353)$205$148$62,213
Year 9 - 97 ($353)$205$148$62,064
98 ($353)$204$149$61,916
99 ($353)$204$149$61,766
100 ($353)$203$150$61,617
101 ($353)$203$150$61,466
102 ($353)$202$151$61,316
103 ($353)$202$151$61,164
104 ($353)$201$152$61,013
105 ($353)$201$152$60,860
106 ($353)$200$153$60,708
107 ($353)$200$153$60,554
108 ($353)$199$154$60,401
Year 10 - 109 ($353)$199$154$60,246
110 ($353)$198$155$60,092
111 ($353)$198$155$59,936
112 ($353)$197$156$59,781
113 ($353)$197$156$59,624
114 ($353)$196$157$59,468
115 ($353)$196$157$59,310
116 ($353)$195$158$59,153
117 ($353)$195$158$58,994
118 ($353)$194$159$58,835
119 ($353)$194$159$58,676
120 ($353)$193$160$58,516
Year 11 - 121 ($353)$193$160$58,356
122 ($353)$192$161$58,195
123 ($353)$192$161$58,033
124 ($353)$191$162$57,871
125 ($353)$190$163$57,709
126 ($353)$190$163$57,545
127 ($353)$189$164$57,382
128 ($353)$189$164$57,218
129 ($353)$188$165$57,053
130 ($353)$188$165$56,888
131 ($353)$187$166$56,722
132 ($353)$187$166$56,555
Year 12 - 133 ($353)$186$167$56,389
134 ($353)$186$167$56,221
135 ($353)$185$168$56,053
136 ($353)$185$169$55,885
137 ($353)$184$169$55,716
138 ($353)$183$170$55,546
139 ($353)$183$170$55,376
140 ($353)$182$171$55,205
141 ($353)$182$171$55,034
142 ($353)$181$172$54,862
143 ($353)$181$172$54,689
144 ($353)$180$173$54,516
Year 13 - 145 ($353)$179$174$54,342
146 ($353)$179$174$54,168
147 ($353)$178$175$53,994
148 ($353)$178$175$53,818
149 ($353)$177$176$53,642
150 ($353)$177$176$53,466
151 ($353)$176$177$53,289
152 ($353)$175$178$53,111
153 ($353)$175$178$52,933
154 ($353)$174$179$52,754
155 ($353)$174$179$52,575
156 ($353)$173$180$52,395
Year 14 - 157 ($353)$172$181$52,214
158 ($353)$172$181$52,033
159 ($353)$171$182$51,851
160 ($353)$171$182$51,669
161 ($353)$170$183$51,486
162 ($353)$169$184$51,302
163 ($353)$169$184$51,118
164 ($353)$168$185$50,933
165 ($353)$168$185$50,748
166 ($353)$167$186$50,562
167 ($353)$166$187$50,375
168 ($353)$166$187$50,188
Year 15 - 169 ($353)$165$188$50,000
170 ($353)$165$188$49,812
171 ($353)$164$189$49,623
172 ($353)$163$190$49,433
173 ($353)$163$190$49,242
174 ($353)$162$191$49,051
175 ($353)$161$192$48,860
176 ($353)$161$192$48,668
177 ($353)$160$193$48,475
178 ($353)$160$193$48,281
179 ($353)$159$194$48,087
180 ($353)$158$195$47,892
Year 16 - 181 ($353)$158$195$47,697
182 ($353)$157$196$47,501
183 ($353)$156$197$47,304
184 ($353)$156$197$47,107
185 ($353)$155$198$46,909
186 ($353)$154$199$46,710
187 ($353)$154$199$46,511
188 ($353)$153$200$46,311
189 ($353)$152$201$46,110
190 ($353)$152$201$45,909
191 ($353)$151$202$45,707
192 ($353)$150$203$45,505
Year 17 - 193 ($353)$150$203$45,301
194 ($353)$149$204$45,097
195 ($353)$148$205$44,893
196 ($353)$148$205$44,687
197 ($353)$147$206$44,482
198 ($353)$146$207$44,275
199 ($353)$146$207$44,068
200 ($353)$145$208$43,860
201 ($353)$144$209$43,651
202 ($353)$144$209$43,442
203 ($353)$143$210$43,231
204 ($353)$142$211$43,021
Year 18 - 205 ($353)$142$211$42,809
206 ($353)$141$212$42,597
207 ($353)$140$213$42,384
208 ($353)$140$214$42,171
209 ($353)$139$214$41,956
210 ($353)$138$215$41,742
211 ($353)$137$216$41,526
212 ($353)$137$216$41,310
213 ($353)$136$217$41,092
214 ($353)$135$218$40,875
215 ($353)$135$219$40,656
216 ($353)$134$219$40,437
Year 19 - 217 ($353)$133$220$40,217
218 ($353)$132$221$39,996
219 ($353)$132$221$39,775
220 ($353)$131$222$39,553
221 ($353)$130$223$39,330
222 ($353)$129$224$39,106
223 ($353)$129$224$38,882
224 ($353)$128$225$38,657
225 ($353)$127$226$38,431
226 ($353)$127$227$38,205
227 ($353)$126$227$37,977
228 ($353)$125$228$37,749
Year 20 - 229 ($353)$124$229$37,520
230 ($353)$124$230$37,291
231 ($353)$123$230$37,061
232 ($353)$122$231$36,829
233 ($353)$121$232$36,598
234 ($353)$120$233$36,365
235 ($353)$120$233$36,132
236 ($353)$119$234$35,898
237 ($353)$118$235$35,663
238 ($353)$117$236$35,427
239 ($353)$117$236$35,191
240 ($353)$116$237$34,953
Year 21 - 241 ($353)$115$238$34,715
242 ($353)$114$239$34,477
243 ($353)$113$240$34,237
244 ($353)$113$240$33,997
245 ($353)$112$241$33,755
246 ($353)$111$242$33,514
247 ($353)$110$243$33,271
248 ($353)$110$244$33,027
249 ($353)$109$244$32,783
250 ($353)$108$245$32,538
251 ($353)$107$246$32,292
252 ($353)$106$247$32,045
Year 22 - 253 ($353)$105$248$31,797
254 ($353)$105$248$31,549
255 ($353)$104$249$31,300
256 ($353)$103$250$31,050
257 ($353)$102$251$30,799
258 ($353)$101$252$30,547
259 ($353)$101$253$30,295
260 ($353)$100$253$30,042
261 ($353)$99$254$29,787
262 ($353)$98$255$29,532
263 ($353)$97$256$29,276
264 ($353)$96$257$29,020
Year 23 - 265 ($353)$96$258$28,762
266 ($353)$95$258$28,504
267 ($353)$94$259$28,245
268 ($353)$93$260$27,985
269 ($353)$92$261$27,724
270 ($353)$91$262$27,462
271 ($353)$90$263$27,199
272 ($353)$90$264$26,936
273 ($353)$89$264$26,671
274 ($353)$88$265$26,406
275 ($353)$87$266$26,140
276 ($353)$86$267$25,873
Year 24 - 277 ($353)$85$268$25,605
278 ($353)$84$269$25,336
279 ($353)$83$270$25,067
280 ($353)$83$271$24,796
281 ($353)$82$271$24,525
282 ($353)$81$272$24,252
283 ($353)$80$273$23,979
284 ($353)$79$274$23,705
285 ($353)$78$275$23,430
286 ($353)$77$276$23,154
287 ($353)$76$277$22,877
288 ($353)$75$278$22,599
Year 25 - 289 ($353)$74$279$22,321
290 ($353)$73$280$22,041
291 ($353)$73$281$21,761
292 ($353)$72$281$21,479
293 ($353)$71$282$21,197
294 ($353)$70$283$20,913
295 ($353)$69$284$20,629
296 ($353)$68$285$20,344
297 ($353)$67$286$20,058
298 ($353)$66$287$19,771
299 ($353)$65$288$19,483
300 ($353)$64$289$19,194
Year 26 - 301 ($353)$63$290$18,904
302 ($353)$62$291$18,613
303 ($353)$61$292$18,322
304 ($353)$60$293$18,029
305 ($353)$59$294$17,735
306 ($353)$58$295$17,440
307 ($353)$57$296$17,145
308 ($353)$56$297$16,848
309 ($353)$55$298$16,551
310 ($353)$54$299$16,252
311 ($353)$53$300$15,952
312 ($353)$53$301$15,652
Year 27 - 313 ($353)$52$302$15,350
314 ($353)$51$303$15,048
315 ($353)$50$304$14,744
316 ($353)$49$305$14,440
317 ($353)$48$306$14,134
318 ($353)$47$307$13,828
319 ($353)$46$308$13,520
320 ($353)$45$309$13,212
321 ($353)$43$310$12,902
322 ($353)$42$311$12,592
323 ($353)$41$312$12,280
324 ($353)$40$313$11,967
Year 28 - 325 ($353)$39$314$11,654
326 ($353)$38$315$11,339
327 ($353)$37$316$11,023
328 ($353)$36$317$10,706
329 ($353)$35$318$10,389
330 ($353)$34$319$10,070
331 ($353)$33$320$9,750
332 ($353)$32$321$9,429
333 ($353)$31$322$9,107
334 ($353)$30$323$8,784
335 ($353)$29$324$8,460
336 ($353)$28$325$8,134
Year 29 - 337 ($353)$27$326$7,808
338 ($353)$26$327$7,481
339 ($353)$25$328$7,152
340 ($353)$24$330$6,823
341 ($353)$22$331$6,492
342 ($353)$21$332$6,161
343 ($353)$20$333$5,828
344 ($353)$19$334$5,494
345 ($353)$18$335$5,159
346 ($353)$17$336$4,823
347 ($353)$16$337$4,486
348 ($353)$15$338$4,147
Year 30 - 349 ($353)$14$339$3,808
350 ($353)$13$341$3,467
351 ($353)$11$342$3,126
352 ($353)$10$343$2,783
353 ($353)$9$344$2,439
354 ($353)$8$345$2,094
355 ($353)$7$346$1,748
356 ($353)$6$347$1,401
357 ($353)$5$348$1,052
358 ($353)$3$350$703
359 ($353)$2$351$352
360 ($353)$1$352$0
TOTALS$52,700$74,400$127,100

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.