« Back to all home prices

Mortgage Payment Schedule for a $96,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($19,200) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$384 360 $61,324 $138,124

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $96,000
Down Payment $19,200$76,800
Year 1 - 1 ($384)$280$103$76,697
2 ($384)$280$104$76,593
3 ($384)$280$104$76,489
4 ($384)$279$104$76,384
5 ($384)$279$105$76,279
6 ($384)$278$105$76,174
7 ($384)$278$106$76,069
8 ($384)$278$106$75,962
9 ($384)$277$106$75,856
10 ($384)$277$107$75,749
11 ($384)$276$107$75,642
12 ($384)$276$108$75,535
Year 2 - 13 ($384)$276$108$75,427
14 ($384)$275$108$75,318
15 ($384)$275$109$75,209
16 ($384)$275$109$75,100
17 ($384)$274$110$74,991
18 ($384)$274$110$74,881
19 ($384)$273$110$74,770
20 ($384)$273$111$74,660
21 ($384)$273$111$74,548
22 ($384)$272$112$74,437
23 ($384)$272$112$74,325
24 ($384)$271$112$74,212
Year 3 - 25 ($384)$271$113$74,100
26 ($384)$270$113$73,986
27 ($384)$270$114$73,873
28 ($384)$270$114$73,759
29 ($384)$269$114$73,644
30 ($384)$269$115$73,529
31 ($384)$268$115$73,414
32 ($384)$268$116$73,298
33 ($384)$268$116$73,182
34 ($384)$267$117$73,066
35 ($384)$267$117$72,949
36 ($384)$266$117$72,831
Year 4 - 37 ($384)$266$118$72,713
38 ($384)$265$118$72,595
39 ($384)$265$119$72,476
40 ($384)$265$119$72,357
41 ($384)$264$120$72,238
42 ($384)$264$120$72,118
43 ($384)$263$120$71,997
44 ($384)$263$121$71,876
45 ($384)$262$121$71,755
46 ($384)$262$122$71,633
47 ($384)$261$122$71,511
48 ($384)$261$123$71,388
Year 5 - 49 ($384)$261$123$71,265
50 ($384)$260$124$71,142
51 ($384)$260$124$71,018
52 ($384)$259$124$70,893
53 ($384)$259$125$70,768
54 ($384)$258$125$70,643
55 ($384)$258$126$70,517
56 ($384)$257$126$70,391
57 ($384)$257$127$70,264
58 ($384)$256$127$70,137
59 ($384)$256$128$70,009
60 ($384)$256$128$69,881
Year 6 - 61 ($384)$255$129$69,753
62 ($384)$255$129$69,623
63 ($384)$254$130$69,494
64 ($384)$254$130$69,364
65 ($384)$253$130$69,233
66 ($384)$253$131$69,102
67 ($384)$252$131$68,971
68 ($384)$252$132$68,839
69 ($384)$251$132$68,707
70 ($384)$251$133$68,574
71 ($384)$250$133$68,440
72 ($384)$250$134$68,306
Year 7 - 73 ($384)$249$134$68,172
74 ($384)$249$135$68,037
75 ($384)$248$135$67,902
76 ($384)$248$136$67,766
77 ($384)$247$136$67,630
78 ($384)$247$137$67,493
79 ($384)$246$137$67,356
80 ($384)$246$138$67,218
81 ($384)$245$138$67,079
82 ($384)$245$139$66,941
83 ($384)$244$139$66,801
84 ($384)$244$140$66,661
Year 8 - 85 ($384)$243$140$66,521
86 ($384)$243$141$66,380
87 ($384)$242$141$66,239
88 ($384)$242$142$66,097
89 ($384)$241$142$65,954
90 ($384)$241$143$65,811
91 ($384)$240$143$65,668
92 ($384)$240$144$65,524
93 ($384)$239$145$65,379
94 ($384)$239$145$65,234
95 ($384)$238$146$65,089
96 ($384)$238$146$64,943
Year 9 - 97 ($384)$237$147$64,796
98 ($384)$237$147$64,649
99 ($384)$236$148$64,501
100 ($384)$235$148$64,353
101 ($384)$235$149$64,204
102 ($384)$234$149$64,055
103 ($384)$234$150$63,905
104 ($384)$233$150$63,755
105 ($384)$233$151$63,604
106 ($384)$232$152$63,452
107 ($384)$232$152$63,300
108 ($384)$231$153$63,147
Year 10 - 109 ($384)$230$153$62,994
110 ($384)$230$154$62,840
111 ($384)$229$154$62,686
112 ($384)$229$155$62,531
113 ($384)$228$155$62,376
114 ($384)$228$156$62,220
115 ($384)$227$157$62,063
116 ($384)$227$157$61,906
117 ($384)$226$158$61,748
118 ($384)$225$158$61,590
119 ($384)$225$159$61,431
120 ($384)$224$159$61,272
Year 11 - 121 ($384)$224$160$61,112
122 ($384)$223$161$60,951
123 ($384)$222$161$60,790
124 ($384)$222$162$60,628
125 ($384)$221$162$60,466
126 ($384)$221$163$60,303
127 ($384)$220$164$60,139
128 ($384)$220$164$59,975
129 ($384)$219$165$59,810
130 ($384)$218$165$59,645
131 ($384)$218$166$59,479
132 ($384)$217$167$59,312
Year 12 - 133 ($384)$216$167$59,145
134 ($384)$216$168$58,977
135 ($384)$215$168$58,809
136 ($384)$215$169$58,640
137 ($384)$214$170$58,470
138 ($384)$213$170$58,300
139 ($384)$213$171$58,129
140 ($384)$212$172$57,958
141 ($384)$212$172$57,785
142 ($384)$211$173$57,613
143 ($384)$210$173$57,439
144 ($384)$210$174$57,265
Year 13 - 145 ($384)$209$175$57,091
146 ($384)$208$175$56,915
147 ($384)$208$176$56,739
148 ($384)$207$177$56,563
149 ($384)$206$177$56,386
150 ($384)$206$178$56,208
151 ($384)$205$179$56,029
152 ($384)$205$179$55,850
153 ($384)$204$180$55,670
154 ($384)$203$180$55,490
155 ($384)$203$181$55,309
156 ($384)$202$182$55,127
Year 14 - 157 ($384)$201$182$54,944
158 ($384)$201$183$54,761
159 ($384)$200$184$54,577
160 ($384)$199$184$54,393
161 ($384)$199$185$54,208
162 ($384)$198$186$54,022
163 ($384)$197$186$53,835
164 ($384)$196$187$53,648
165 ($384)$196$188$53,460
166 ($384)$195$189$53,272
167 ($384)$194$189$53,083
168 ($384)$194$190$52,893
Year 15 - 169 ($384)$193$191$52,702
170 ($384)$192$191$52,511
171 ($384)$192$192$52,319
172 ($384)$191$193$52,126
173 ($384)$190$193$51,933
174 ($384)$190$194$51,738
175 ($384)$189$195$51,544
176 ($384)$188$196$51,348
177 ($384)$187$196$51,152
178 ($384)$187$197$50,955
179 ($384)$186$198$50,757
180 ($384)$185$198$50,559
Year 16 - 181 ($384)$185$199$50,360
182 ($384)$184$200$50,160
183 ($384)$183$201$49,959
184 ($384)$182$201$49,758
185 ($384)$182$202$49,556
186 ($384)$181$203$49,353
187 ($384)$180$204$49,149
188 ($384)$179$204$48,945
189 ($384)$179$205$48,740
190 ($384)$178$206$48,534
191 ($384)$177$207$48,328
192 ($384)$176$207$48,121
Year 17 - 193 ($384)$176$208$47,913
194 ($384)$175$209$47,704
195 ($384)$174$210$47,494
196 ($384)$173$210$47,284
197 ($384)$173$211$47,073
198 ($384)$172$212$46,861
199 ($384)$171$213$46,648
200 ($384)$170$213$46,435
201 ($384)$169$214$46,221
202 ($384)$169$215$46,006
203 ($384)$168$216$45,790
204 ($384)$167$217$45,573
Year 18 - 205 ($384)$166$217$45,356
206 ($384)$166$218$45,138
207 ($384)$165$219$44,919
208 ($384)$164$220$44,699
209 ($384)$163$221$44,479
210 ($384)$162$221$44,257
211 ($384)$162$222$44,035
212 ($384)$161$223$43,812
213 ($384)$160$224$43,589
214 ($384)$159$225$43,364
215 ($384)$158$225$43,139
216 ($384)$157$226$42,912
Year 19 - 217 ($384)$157$227$42,685
218 ($384)$156$228$42,457
219 ($384)$155$229$42,229
220 ($384)$154$230$41,999
221 ($384)$153$230$41,769
222 ($384)$152$231$41,538
223 ($384)$152$232$41,305
224 ($384)$151$233$41,073
225 ($384)$150$234$40,839
226 ($384)$149$235$40,604
227 ($384)$148$235$40,369
228 ($384)$147$236$40,132
Year 20 - 229 ($384)$146$237$39,895
230 ($384)$146$238$39,657
231 ($384)$145$239$39,418
232 ($384)$144$240$39,178
233 ($384)$143$241$38,938
234 ($384)$142$242$38,696
235 ($384)$141$242$38,454
236 ($384)$140$243$38,210
237 ($384)$139$244$37,966
238 ($384)$139$245$37,721
239 ($384)$138$246$37,475
240 ($384)$137$247$37,228
Year 21 - 241 ($384)$136$248$36,980
242 ($384)$135$249$36,732
243 ($384)$134$250$36,482
244 ($384)$133$251$36,232
245 ($384)$132$251$35,980
246 ($384)$131$252$35,728
247 ($384)$130$253$35,475
248 ($384)$129$254$35,220
249 ($384)$129$255$34,965
250 ($384)$128$256$34,709
251 ($384)$127$257$34,452
252 ($384)$126$258$34,194
Year 22 - 253 ($384)$125$259$33,935
254 ($384)$124$260$33,676
255 ($384)$123$261$33,415
256 ($384)$122$262$33,153
257 ($384)$121$263$32,890
258 ($384)$120$264$32,627
259 ($384)$119$265$32,362
260 ($384)$118$266$32,097
261 ($384)$117$267$31,830
262 ($384)$116$267$31,563
263 ($384)$115$268$31,294
264 ($384)$114$269$31,025
Year 23 - 265 ($384)$113$270$30,754
266 ($384)$112$271$30,483
267 ($384)$111$272$30,210
268 ($384)$110$273$29,937
269 ($384)$109$274$29,663
270 ($384)$108$275$29,387
271 ($384)$107$276$29,111
272 ($384)$106$277$28,833
273 ($384)$105$278$28,555
274 ($384)$104$279$28,275
275 ($384)$103$280$27,995
276 ($384)$102$281$27,714
Year 24 - 277 ($384)$101$283$27,431
278 ($384)$100$284$27,147
279 ($384)$99$285$26,863
280 ($384)$98$286$26,577
281 ($384)$97$287$26,291
282 ($384)$96$288$26,003
283 ($384)$95$289$25,714
284 ($384)$94$290$25,424
285 ($384)$93$291$25,133
286 ($384)$92$292$24,841
287 ($384)$91$293$24,548
288 ($384)$90$294$24,254
Year 25 - 289 ($384)$89$295$23,959
290 ($384)$87$296$23,663
291 ($384)$86$297$23,366
292 ($384)$85$298$23,067
293 ($384)$84$299$22,768
294 ($384)$83$301$22,467
295 ($384)$82$302$22,166
296 ($384)$81$303$21,863
297 ($384)$80$304$21,559
298 ($384)$79$305$21,254
299 ($384)$78$306$20,948
300 ($384)$76$307$20,641
Year 26 - 301 ($384)$75$308$20,332
302 ($384)$74$309$20,023
303 ($384)$73$311$19,712
304 ($384)$72$312$19,400
305 ($384)$71$313$19,088
306 ($384)$70$314$18,774
307 ($384)$69$315$18,458
308 ($384)$67$316$18,142
309 ($384)$66$317$17,825
310 ($384)$65$319$17,506
311 ($384)$64$320$17,186
312 ($384)$63$321$16,865
Year 27 - 313 ($384)$62$322$16,543
314 ($384)$60$323$16,220
315 ($384)$59$324$15,895
316 ($384)$58$326$15,570
317 ($384)$57$327$15,243
318 ($384)$56$328$14,915
319 ($384)$54$329$14,586
320 ($384)$53$330$14,255
321 ($384)$52$332$13,924
322 ($384)$51$333$13,591
323 ($384)$50$334$13,257
324 ($384)$48$335$12,921
Year 28 - 325 ($384)$47$337$12,585
326 ($384)$46$338$12,247
327 ($384)$45$339$11,908
328 ($384)$43$340$11,568
329 ($384)$42$341$11,226
330 ($384)$41$343$10,884
331 ($384)$40$344$10,540
332 ($384)$38$345$10,195
333 ($384)$37$346$9,848
334 ($384)$36$348$9,500
335 ($384)$35$349$9,151
336 ($384)$33$350$8,801
Year 29 - 337 ($384)$32$352$8,450
338 ($384)$31$353$8,097
339 ($384)$30$354$7,743
340 ($384)$28$355$7,387
341 ($384)$27$357$7,030
342 ($384)$26$358$6,672
343 ($384)$24$359$6,313
344 ($384)$23$361$5,952
345 ($384)$22$362$5,591
346 ($384)$20$363$5,227
347 ($384)$19$365$4,863
348 ($384)$18$366$4,497
Year 30 - 349 ($384)$16$367$4,129
350 ($384)$15$369$3,761
351 ($384)$14$370$3,391
352 ($384)$12$371$3,020
353 ($384)$11$373$2,647
354 ($384)$10$374$2,273
355 ($384)$8$375$1,898
356 ($384)$7$377$1,521
357 ($384)$6$378$1,143
358 ($384)$4$380$763
359 ($384)$3$381$382
360 ($384)$1$382$0
TOTALS$61,324$76,800$138,124

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.