« Back to all home prices

Mortgage Payment Schedule for a $95,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($19,000) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$359 360 $53,205 $129,205

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | 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

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

$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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $95,000
Down Payment $19,000$76,000
Year 1 - 1 ($359)$248$111$75,889
2 ($359)$247$112$75,777
3 ($359)$247$112$75,665
4 ($359)$247$112$75,553
5 ($359)$246$113$75,440
6 ($359)$246$113$75,327
7 ($359)$245$113$75,213
8 ($359)$245$114$75,100
9 ($359)$245$114$74,985
10 ($359)$244$115$74,871
11 ($359)$244$115$74,756
12 ($359)$244$115$74,641
Year 2 - 13 ($359)$243$116$74,525
14 ($359)$243$116$74,409
15 ($359)$242$116$74,292
16 ($359)$242$117$74,176
17 ($359)$242$117$74,058
18 ($359)$241$118$73,941
19 ($359)$241$118$73,823
20 ($359)$241$118$73,704
21 ($359)$240$119$73,586
22 ($359)$240$119$73,466
23 ($359)$239$120$73,347
24 ($359)$239$120$73,227
Year 3 - 25 ($359)$239$120$73,107
26 ($359)$238$121$72,986
27 ($359)$238$121$72,865
28 ($359)$237$121$72,743
29 ($359)$237$122$72,622
30 ($359)$237$122$72,499
31 ($359)$236$123$72,377
32 ($359)$236$123$72,254
33 ($359)$235$123$72,130
34 ($359)$235$124$72,006
35 ($359)$235$124$71,882
36 ($359)$234$125$71,757
Year 4 - 37 ($359)$234$125$71,632
38 ($359)$233$126$71,507
39 ($359)$233$126$71,381
40 ($359)$233$126$71,254
41 ($359)$232$127$71,128
42 ($359)$232$127$71,000
43 ($359)$231$128$70,873
44 ($359)$231$128$70,745
45 ($359)$231$128$70,617
46 ($359)$230$129$70,488
47 ($359)$230$129$70,359
48 ($359)$229$130$70,229
Year 5 - 49 ($359)$229$130$70,099
50 ($359)$228$130$69,968
51 ($359)$228$131$69,837
52 ($359)$228$131$69,706
53 ($359)$227$132$69,574
54 ($359)$227$132$69,442
55 ($359)$226$133$69,309
56 ($359)$226$133$69,176
57 ($359)$225$134$69,043
58 ($359)$225$134$68,909
59 ($359)$225$134$68,775
60 ($359)$224$135$68,640
Year 6 - 61 ($359)$224$135$68,504
62 ($359)$223$136$68,369
63 ($359)$223$136$68,233
64 ($359)$222$137$68,096
65 ($359)$222$137$67,959
66 ($359)$221$137$67,822
67 ($359)$221$138$67,684
68 ($359)$221$138$67,545
69 ($359)$220$139$67,406
70 ($359)$220$139$67,267
71 ($359)$219$140$67,127
72 ($359)$219$140$66,987
Year 7 - 73 ($359)$218$141$66,847
74 ($359)$218$141$66,706
75 ($359)$217$142$66,564
76 ($359)$217$142$66,422
77 ($359)$216$142$66,279
78 ($359)$216$143$66,137
79 ($359)$215$143$65,993
80 ($359)$215$144$65,849
81 ($359)$215$144$65,705
82 ($359)$214$145$65,560
83 ($359)$214$145$65,415
84 ($359)$213$146$65,269
Year 8 - 85 ($359)$213$146$65,123
86 ($359)$212$147$64,976
87 ($359)$212$147$64,829
88 ($359)$211$148$64,681
89 ($359)$211$148$64,533
90 ($359)$210$149$64,384
91 ($359)$210$149$64,235
92 ($359)$209$150$64,086
93 ($359)$209$150$63,936
94 ($359)$208$151$63,785
95 ($359)$208$151$63,634
96 ($359)$207$152$63,482
Year 9 - 97 ($359)$207$152$63,330
98 ($359)$206$153$63,178
99 ($359)$206$153$63,025
100 ($359)$205$154$62,871
101 ($359)$205$154$62,717
102 ($359)$204$155$62,563
103 ($359)$204$155$62,408
104 ($359)$203$156$62,252
105 ($359)$203$156$62,096
106 ($359)$202$157$61,939
107 ($359)$202$157$61,782
108 ($359)$201$158$61,625
Year 10 - 109 ($359)$201$158$61,467
110 ($359)$200$159$61,308
111 ($359)$200$159$61,149
112 ($359)$199$160$60,989
113 ($359)$199$160$60,829
114 ($359)$198$161$60,668
115 ($359)$198$161$60,507
116 ($359)$197$162$60,345
117 ($359)$197$162$60,183
118 ($359)$196$163$60,020
119 ($359)$196$163$59,857
120 ($359)$195$164$59,693
Year 11 - 121 ($359)$194$164$59,529
122 ($359)$194$165$59,364
123 ($359)$193$165$59,198
124 ($359)$193$166$59,032
125 ($359)$192$167$58,866
126 ($359)$192$167$58,699
127 ($359)$191$168$58,531
128 ($359)$191$168$58,363
129 ($359)$190$169$58,194
130 ($359)$190$169$58,025
131 ($359)$189$170$57,855
132 ($359)$189$170$57,684
Year 12 - 133 ($359)$188$171$57,513
134 ($359)$187$172$57,342
135 ($359)$187$172$57,170
136 ($359)$186$173$56,997
137 ($359)$186$173$56,824
138 ($359)$185$174$56,650
139 ($359)$185$174$56,476
140 ($359)$184$175$56,301
141 ($359)$183$175$56,126
142 ($359)$183$176$55,950
143 ($359)$182$177$55,773
144 ($359)$182$177$55,596
Year 13 - 145 ($359)$181$178$55,418
146 ($359)$181$178$55,240
147 ($359)$180$179$55,061
148 ($359)$179$179$54,881
149 ($359)$179$180$54,701
150 ($359)$178$181$54,521
151 ($359)$178$181$54,339
152 ($359)$177$182$54,158
153 ($359)$176$182$53,975
154 ($359)$176$183$53,792
155 ($359)$175$184$53,608
156 ($359)$175$184$53,424
Year 14 - 157 ($359)$174$185$53,239
158 ($359)$173$185$53,054
159 ($359)$173$186$52,868
160 ($359)$172$187$52,681
161 ($359)$172$187$52,494
162 ($359)$171$188$52,306
163 ($359)$170$188$52,118
164 ($359)$170$189$51,929
165 ($359)$169$190$51,739
166 ($359)$169$190$51,549
167 ($359)$168$191$51,358
168 ($359)$167$192$51,166
Year 15 - 169 ($359)$167$192$50,974
170 ($359)$166$193$50,781
171 ($359)$165$193$50,588
172 ($359)$165$194$50,394
173 ($359)$164$195$50,199
174 ($359)$164$195$50,004
175 ($359)$163$196$49,808
176 ($359)$162$197$49,611
177 ($359)$162$197$49,414
178 ($359)$161$198$49,216
179 ($359)$160$199$49,017
180 ($359)$160$199$48,818
Year 16 - 181 ($359)$159$200$48,618
182 ($359)$158$200$48,418
183 ($359)$158$201$48,217
184 ($359)$157$202$48,015
185 ($359)$156$202$47,812
186 ($359)$156$203$47,609
187 ($359)$155$204$47,405
188 ($359)$154$204$47,201
189 ($359)$154$205$46,996
190 ($359)$153$206$46,790
191 ($359)$152$206$46,584
192 ($359)$152$207$46,377
Year 17 - 193 ($359)$151$208$46,169
194 ($359)$150$208$45,960
195 ($359)$150$209$45,751
196 ($359)$149$210$45,541
197 ($359)$148$211$45,331
198 ($359)$148$211$45,120
199 ($359)$147$212$44,908
200 ($359)$146$213$44,695
201 ($359)$146$213$44,482
202 ($359)$145$214$44,268
203 ($359)$144$215$44,053
204 ($359)$144$215$43,838
Year 18 - 205 ($359)$143$216$43,622
206 ($359)$142$217$43,405
207 ($359)$141$217$43,188
208 ($359)$141$218$42,969
209 ($359)$140$219$42,750
210 ($359)$139$220$42,531
211 ($359)$139$220$42,311
212 ($359)$138$221$42,089
213 ($359)$137$222$41,868
214 ($359)$136$222$41,645
215 ($359)$136$223$41,422
216 ($359)$135$224$41,198
Year 19 - 217 ($359)$134$225$40,973
218 ($359)$134$225$40,748
219 ($359)$133$226$40,522
220 ($359)$132$227$40,295
221 ($359)$131$228$40,067
222 ($359)$131$228$39,839
223 ($359)$130$229$39,610
224 ($359)$129$230$39,380
225 ($359)$128$231$39,150
226 ($359)$128$231$38,918
227 ($359)$127$232$38,686
228 ($359)$126$233$38,453
Year 20 - 229 ($359)$125$234$38,220
230 ($359)$125$234$37,985
231 ($359)$124$235$37,750
232 ($359)$123$236$37,514
233 ($359)$122$237$37,278
234 ($359)$121$237$37,040
235 ($359)$121$238$36,802
236 ($359)$120$239$36,563
237 ($359)$119$240$36,323
238 ($359)$118$241$36,083
239 ($359)$118$241$35,841
240 ($359)$117$242$35,599
Year 21 - 241 ($359)$116$243$35,356
242 ($359)$115$244$35,113
243 ($359)$114$244$34,868
244 ($359)$114$245$34,623
245 ($359)$113$246$34,377
246 ($359)$112$247$34,130
247 ($359)$111$248$33,882
248 ($359)$110$249$33,634
249 ($359)$110$249$33,384
250 ($359)$109$250$33,134
251 ($359)$108$251$32,883
252 ($359)$107$252$32,631
Year 22 - 253 ($359)$106$253$32,379
254 ($359)$106$253$32,125
255 ($359)$105$254$31,871
256 ($359)$104$255$31,616
257 ($359)$103$256$31,360
258 ($359)$102$257$31,104
259 ($359)$101$258$30,846
260 ($359)$101$258$30,588
261 ($359)$100$259$30,328
262 ($359)$99$260$30,068
263 ($359)$98$261$29,807
264 ($359)$97$262$29,546
Year 23 - 265 ($359)$96$263$29,283
266 ($359)$95$263$29,019
267 ($359)$95$264$28,755
268 ($359)$94$265$28,490
269 ($359)$93$266$28,224
270 ($359)$92$267$27,957
271 ($359)$91$268$27,689
272 ($359)$90$269$27,420
273 ($359)$89$270$27,151
274 ($359)$88$270$26,880
275 ($359)$88$271$26,609
276 ($359)$87$272$26,337
Year 24 - 277 ($359)$86$273$26,064
278 ($359)$85$274$25,790
279 ($359)$84$275$25,515
280 ($359)$83$276$25,239
281 ($359)$82$277$24,962
282 ($359)$81$278$24,685
283 ($359)$80$278$24,406
284 ($359)$80$279$24,127
285 ($359)$79$280$23,847
286 ($359)$78$281$23,566
287 ($359)$77$282$23,283
288 ($359)$76$283$23,000
Year 25 - 289 ($359)$75$284$22,716
290 ($359)$74$285$22,432
291 ($359)$73$286$22,146
292 ($359)$72$287$21,859
293 ($359)$71$288$21,571
294 ($359)$70$289$21,283
295 ($359)$69$290$20,993
296 ($359)$68$291$20,703
297 ($359)$67$291$20,411
298 ($359)$67$292$20,119
299 ($359)$66$293$19,825
300 ($359)$65$294$19,531
Year 26 - 301 ($359)$64$295$19,236
302 ($359)$63$296$18,940
303 ($359)$62$297$18,642
304 ($359)$61$298$18,344
305 ($359)$60$299$18,045
306 ($359)$59$300$17,745
307 ($359)$58$301$17,444
308 ($359)$57$302$17,142
309 ($359)$56$303$16,839
310 ($359)$55$304$16,535
311 ($359)$54$305$16,230
312 ($359)$53$306$15,924
Year 27 - 313 ($359)$52$307$15,617
314 ($359)$51$308$15,309
315 ($359)$50$309$15,000
316 ($359)$49$310$14,690
317 ($359)$48$311$14,379
318 ($359)$47$312$14,067
319 ($359)$46$313$13,754
320 ($359)$45$314$13,439
321 ($359)$44$315$13,124
322 ($359)$43$316$12,808
323 ($359)$42$317$12,491
324 ($359)$41$318$12,173
Year 28 - 325 ($359)$40$319$11,854
326 ($359)$39$320$11,533
327 ($359)$38$321$11,212
328 ($359)$37$322$10,890
329 ($359)$35$323$10,566
330 ($359)$34$324$10,242
331 ($359)$33$326$9,916
332 ($359)$32$327$9,590
333 ($359)$31$328$9,262
334 ($359)$30$329$8,933
335 ($359)$29$330$8,603
336 ($359)$28$331$8,273
Year 29 - 337 ($359)$27$332$7,941
338 ($359)$26$333$7,608
339 ($359)$25$334$7,273
340 ($359)$24$335$6,938
341 ($359)$23$336$6,602
342 ($359)$22$337$6,265
343 ($359)$20$338$5,926
344 ($359)$19$340$5,586
345 ($359)$18$341$5,246
346 ($359)$17$342$4,904
347 ($359)$16$343$4,561
348 ($359)$15$344$4,217
Year 30 - 349 ($359)$14$345$3,872
350 ($359)$13$346$3,526
351 ($359)$11$347$3,178
352 ($359)$10$349$2,830
353 ($359)$9$350$2,480
354 ($359)$8$351$2,129
355 ($359)$7$352$1,777
356 ($359)$6$353$1,424
357 ($359)$5$354$1,070
358 ($359)$3$355$714
359 ($359)$2$357$358
360 ($359)$1$358$0
TOTALS$53,205$76,000$129,205

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.