« 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 September 21, 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$348 360 $50,860 $125,260

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 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 #: 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 #: 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 #: 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

$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

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$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 ($348)$237$110$74,290
2 ($348)$237$111$74,179
3 ($348)$237$111$74,067
4 ($348)$236$112$73,956
5 ($348)$236$112$73,844
6 ($348)$236$112$73,732
7 ($348)$235$113$73,619
8 ($348)$235$113$73,506
9 ($348)$235$113$73,393
10 ($348)$234$114$73,279
11 ($348)$234$114$73,165
12 ($348)$234$114$73,051
Year 2 - 13 ($348)$233$115$72,936
14 ($348)$233$115$72,821
15 ($348)$232$116$72,705
16 ($348)$232$116$72,589
17 ($348)$232$116$72,473
18 ($348)$231$117$72,356
19 ($348)$231$117$72,239
20 ($348)$231$117$72,122
21 ($348)$230$118$72,004
22 ($348)$230$118$71,886
23 ($348)$229$119$71,768
24 ($348)$229$119$71,649
Year 3 - 25 ($348)$229$119$71,529
26 ($348)$228$120$71,410
27 ($348)$228$120$71,290
28 ($348)$228$120$71,169
29 ($348)$227$121$71,049
30 ($348)$227$121$70,927
31 ($348)$226$122$70,806
32 ($348)$226$122$70,684
33 ($348)$226$122$70,562
34 ($348)$225$123$70,439
35 ($348)$225$123$70,316
36 ($348)$224$124$70,192
Year 4 - 37 ($348)$224$124$70,068
38 ($348)$224$124$69,944
39 ($348)$223$125$69,819
40 ($348)$223$125$69,694
41 ($348)$222$126$69,569
42 ($348)$222$126$69,443
43 ($348)$222$126$69,316
44 ($348)$221$127$69,190
45 ($348)$221$127$69,063
46 ($348)$220$128$68,935
47 ($348)$220$128$68,807
48 ($348)$220$128$68,679
Year 5 - 49 ($348)$219$129$68,550
50 ($348)$219$129$68,421
51 ($348)$218$130$68,291
52 ($348)$218$130$68,161
53 ($348)$218$130$68,031
54 ($348)$217$131$67,900
55 ($348)$217$131$67,769
56 ($348)$216$132$67,637
57 ($348)$216$132$67,505
58 ($348)$215$132$67,373
59 ($348)$215$133$67,240
60 ($348)$215$133$67,106
Year 6 - 61 ($348)$214$134$66,973
62 ($348)$214$134$66,839
63 ($348)$213$135$66,704
64 ($348)$213$135$66,569
65 ($348)$212$135$66,433
66 ($348)$212$136$66,297
67 ($348)$212$136$66,161
68 ($348)$211$137$66,024
69 ($348)$211$137$65,887
70 ($348)$210$138$65,749
71 ($348)$210$138$65,611
72 ($348)$209$139$65,473
Year 7 - 73 ($348)$209$139$65,334
74 ($348)$209$139$65,194
75 ($348)$208$140$65,055
76 ($348)$208$140$64,914
77 ($348)$207$141$64,774
78 ($348)$207$141$64,632
79 ($348)$206$142$64,491
80 ($348)$206$142$64,349
81 ($348)$205$143$64,206
82 ($348)$205$143$64,063
83 ($348)$204$143$63,919
84 ($348)$204$144$63,776
Year 8 - 85 ($348)$204$144$63,631
86 ($348)$203$145$63,486
87 ($348)$203$145$63,341
88 ($348)$202$146$63,195
89 ($348)$202$146$63,049
90 ($348)$201$147$62,902
91 ($348)$201$147$62,755
92 ($348)$200$148$62,607
93 ($348)$200$148$62,459
94 ($348)$199$149$62,311
95 ($348)$199$149$62,162
96 ($348)$198$150$62,012
Year 9 - 97 ($348)$198$150$61,862
98 ($348)$197$151$61,712
99 ($348)$197$151$61,561
100 ($348)$196$151$61,409
101 ($348)$196$152$61,257
102 ($348)$196$152$61,105
103 ($348)$195$153$60,952
104 ($348)$195$153$60,798
105 ($348)$194$154$60,644
106 ($348)$194$154$60,490
107 ($348)$193$155$60,335
108 ($348)$193$155$60,180
Year 10 - 109 ($348)$192$156$60,024
110 ($348)$192$156$59,868
111 ($348)$191$157$59,711
112 ($348)$191$157$59,553
113 ($348)$190$158$59,396
114 ($348)$190$158$59,237
115 ($348)$189$159$59,078
116 ($348)$189$159$58,919
117 ($348)$188$160$58,759
118 ($348)$188$160$58,599
119 ($348)$187$161$58,438
120 ($348)$187$161$58,276
Year 11 - 121 ($348)$186$162$58,114
122 ($348)$185$162$57,952
123 ($348)$185$163$57,789
124 ($348)$184$164$57,625
125 ($348)$184$164$57,461
126 ($348)$183$165$57,297
127 ($348)$183$165$57,132
128 ($348)$182$166$56,966
129 ($348)$182$166$56,800
130 ($348)$181$167$56,633
131 ($348)$181$167$56,466
132 ($348)$180$168$56,298
Year 12 - 133 ($348)$180$168$56,130
134 ($348)$179$169$55,961
135 ($348)$179$169$55,792
136 ($348)$178$170$55,622
137 ($348)$178$170$55,452
138 ($348)$177$171$55,281
139 ($348)$176$172$55,109
140 ($348)$176$172$54,937
141 ($348)$175$173$54,765
142 ($348)$175$173$54,591
143 ($348)$174$174$54,418
144 ($348)$174$174$54,243
Year 13 - 145 ($348)$173$175$54,069
146 ($348)$173$175$53,893
147 ($348)$172$176$53,717
148 ($348)$171$176$53,541
149 ($348)$171$177$53,364
150 ($348)$170$178$53,186
151 ($348)$170$178$53,008
152 ($348)$169$179$52,829
153 ($348)$169$179$52,650
154 ($348)$168$180$52,470
155 ($348)$167$180$52,290
156 ($348)$167$181$52,108
Year 14 - 157 ($348)$166$182$51,927
158 ($348)$166$182$51,745
159 ($348)$165$183$51,562
160 ($348)$165$183$51,378
161 ($348)$164$184$51,194
162 ($348)$163$185$51,010
163 ($348)$163$185$50,825
164 ($348)$162$186$50,639
165 ($348)$162$186$50,453
166 ($348)$161$187$50,266
167 ($348)$160$188$50,078
168 ($348)$160$188$49,890
Year 15 - 169 ($348)$159$189$49,701
170 ($348)$159$189$49,512
171 ($348)$158$190$49,322
172 ($348)$157$191$49,132
173 ($348)$157$191$48,941
174 ($348)$156$192$48,749
175 ($348)$156$192$48,557
176 ($348)$155$193$48,364
177 ($348)$154$194$48,170
178 ($348)$154$194$47,976
179 ($348)$153$195$47,781
180 ($348)$153$195$47,585
Year 16 - 181 ($348)$152$196$47,389
182 ($348)$151$197$47,193
183 ($348)$151$197$46,995
184 ($348)$150$198$46,797
185 ($348)$149$199$46,599
186 ($348)$149$199$46,400
187 ($348)$148$200$46,200
188 ($348)$147$200$45,999
189 ($348)$147$201$45,798
190 ($348)$146$202$45,596
191 ($348)$146$202$45,394
192 ($348)$145$203$45,191
Year 17 - 193 ($348)$144$204$44,987
194 ($348)$144$204$44,783
195 ($348)$143$205$44,578
196 ($348)$142$206$44,372
197 ($348)$142$206$44,166
198 ($348)$141$207$43,959
199 ($348)$140$208$43,751
200 ($348)$140$208$43,543
201 ($348)$139$209$43,334
202 ($348)$138$210$43,124
203 ($348)$138$210$42,914
204 ($348)$137$211$42,703
Year 18 - 205 ($348)$136$212$42,491
206 ($348)$136$212$42,279
207 ($348)$135$213$42,066
208 ($348)$134$214$41,852
209 ($348)$134$214$41,638
210 ($348)$133$215$41,423
211 ($348)$132$216$41,207
212 ($348)$132$216$40,991
213 ($348)$131$217$40,774
214 ($348)$130$218$40,556
215 ($348)$129$219$40,337
216 ($348)$129$219$40,118
Year 19 - 217 ($348)$128$220$39,898
218 ($348)$127$221$39,678
219 ($348)$127$221$39,456
220 ($348)$126$222$39,234
221 ($348)$125$223$39,012
222 ($348)$125$223$38,788
223 ($348)$124$224$38,564
224 ($348)$123$225$38,339
225 ($348)$122$226$38,114
226 ($348)$122$226$37,887
227 ($348)$121$227$37,660
228 ($348)$120$228$37,433
Year 20 - 229 ($348)$119$228$37,204
230 ($348)$119$229$36,975
231 ($348)$118$230$36,745
232 ($348)$117$231$36,514
233 ($348)$117$231$36,283
234 ($348)$116$232$36,051
235 ($348)$115$233$35,818
236 ($348)$114$234$35,584
237 ($348)$114$234$35,350
238 ($348)$113$235$35,115
239 ($348)$112$236$34,879
240 ($348)$111$237$34,642
Year 21 - 241 ($348)$111$237$34,405
242 ($348)$110$238$34,167
243 ($348)$109$239$33,928
244 ($348)$108$240$33,688
245 ($348)$108$240$33,448
246 ($348)$107$241$33,207
247 ($348)$106$242$32,965
248 ($348)$105$243$32,722
249 ($348)$104$244$32,478
250 ($348)$104$244$32,234
251 ($348)$103$245$31,989
252 ($348)$102$246$31,743
Year 22 - 253 ($348)$101$247$31,497
254 ($348)$101$247$31,249
255 ($348)$100$248$31,001
256 ($348)$99$249$30,752
257 ($348)$98$250$30,502
258 ($348)$97$251$30,252
259 ($348)$97$251$30,000
260 ($348)$96$252$29,748
261 ($348)$95$253$29,495
262 ($348)$94$254$29,241
263 ($348)$93$255$28,987
264 ($348)$93$255$28,731
Year 23 - 265 ($348)$92$256$28,475
266 ($348)$91$257$28,218
267 ($348)$90$258$27,960
268 ($348)$89$259$27,701
269 ($348)$88$260$27,442
270 ($348)$88$260$27,181
271 ($348)$87$261$26,920
272 ($348)$86$262$26,658
273 ($348)$85$263$26,395
274 ($348)$84$264$26,132
275 ($348)$83$265$25,867
276 ($348)$83$265$25,602
Year 24 - 277 ($348)$82$266$25,335
278 ($348)$81$267$25,068
279 ($348)$80$268$24,800
280 ($348)$79$269$24,532
281 ($348)$78$270$24,262
282 ($348)$77$271$23,991
283 ($348)$77$271$23,720
284 ($348)$76$272$23,448
285 ($348)$75$273$23,175
286 ($348)$74$274$22,901
287 ($348)$73$275$22,626
288 ($348)$72$276$22,350
Year 25 - 289 ($348)$71$277$22,074
290 ($348)$70$277$21,796
291 ($348)$70$278$21,518
292 ($348)$69$279$21,238
293 ($348)$68$280$20,958
294 ($348)$67$281$20,677
295 ($348)$66$282$20,395
296 ($348)$65$283$20,112
297 ($348)$64$284$19,829
298 ($348)$63$285$19,544
299 ($348)$62$286$19,258
300 ($348)$61$286$18,972
Year 26 - 301 ($348)$61$287$18,685
302 ($348)$60$288$18,396
303 ($348)$59$289$18,107
304 ($348)$58$290$17,817
305 ($348)$57$291$17,526
306 ($348)$56$292$17,234
307 ($348)$55$293$16,941
308 ($348)$54$294$16,647
309 ($348)$53$295$16,352
310 ($348)$52$296$16,056
311 ($348)$51$297$15,760
312 ($348)$50$298$15,462
Year 27 - 313 ($348)$49$299$15,163
314 ($348)$48$300$14,864
315 ($348)$47$301$14,563
316 ($348)$46$301$14,262
317 ($348)$46$302$13,960
318 ($348)$45$303$13,656
319 ($348)$44$304$13,352
320 ($348)$43$305$13,046
321 ($348)$42$306$12,740
322 ($348)$41$307$12,433
323 ($348)$40$308$12,125
324 ($348)$39$309$11,815
Year 28 - 325 ($348)$38$310$11,505
326 ($348)$37$311$11,194
327 ($348)$36$312$10,882
328 ($348)$35$313$10,568
329 ($348)$34$314$10,254
330 ($348)$33$315$9,939
331 ($348)$32$316$9,623
332 ($348)$31$317$9,306
333 ($348)$30$318$8,987
334 ($348)$29$319$8,668
335 ($348)$28$320$8,348
336 ($348)$27$321$8,027
Year 29 - 337 ($348)$26$322$7,704
338 ($348)$25$323$7,381
339 ($348)$24$324$7,056
340 ($348)$23$325$6,731
341 ($348)$21$326$6,405
342 ($348)$20$328$6,077
343 ($348)$19$329$5,749
344 ($348)$18$330$5,419
345 ($348)$17$331$5,088
346 ($348)$16$332$4,757
347 ($348)$15$333$4,424
348 ($348)$14$334$4,090
Year 30 - 349 ($348)$13$335$3,755
350 ($348)$12$336$3,419
351 ($348)$11$337$3,082
352 ($348)$10$338$2,744
353 ($348)$9$339$2,405
354 ($348)$8$340$2,065
355 ($348)$7$341$1,723
356 ($348)$5$342$1,381
357 ($348)$4$344$1,037
358 ($348)$3$345$693
359 ($348)$2$346$347
360 ($348)$1$347$0
TOTALS$50,860$74,400$125,260

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.