« Back to all home prices

Mortgage Payment Schedule for a $98,000 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% ($19,600) 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
$392 360 $62,602 $141,002

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $98,000
Down Payment $19,600$78,400
Year 1 - 1 ($392)$286$106$78,294
2 ($392)$286$106$78,189
3 ($392)$285$106$78,082
4 ($392)$285$107$77,976
5 ($392)$285$107$77,869
6 ($392)$284$107$77,761
7 ($392)$284$108$77,653
8 ($392)$283$108$77,545
9 ($392)$283$109$77,436
10 ($392)$283$109$77,327
11 ($392)$282$109$77,218
12 ($392)$282$110$77,108
Year 2 - 13 ($392)$281$110$76,998
14 ($392)$281$111$76,887
15 ($392)$281$111$76,776
16 ($392)$280$111$76,665
17 ($392)$280$112$76,553
18 ($392)$279$112$76,441
19 ($392)$279$113$76,328
20 ($392)$279$113$76,215
21 ($392)$278$113$76,101
22 ($392)$278$114$75,988
23 ($392)$277$114$75,873
24 ($392)$277$115$75,759
Year 3 - 25 ($392)$277$115$75,643
26 ($392)$276$116$75,528
27 ($392)$276$116$75,412
28 ($392)$275$116$75,295
29 ($392)$275$117$75,179
30 ($392)$274$117$75,061
31 ($392)$274$118$74,944
32 ($392)$274$118$74,825
33 ($392)$273$119$74,707
34 ($392)$273$119$74,588
35 ($392)$272$119$74,469
36 ($392)$272$120$74,349
Year 4 - 37 ($392)$271$120$74,228
38 ($392)$271$121$74,108
39 ($392)$270$121$73,986
40 ($392)$270$122$73,865
41 ($392)$270$122$73,743
42 ($392)$269$123$73,620
43 ($392)$269$123$73,497
44 ($392)$268$123$73,374
45 ($392)$268$124$73,250
46 ($392)$267$124$73,126
47 ($392)$267$125$73,001
48 ($392)$266$125$72,876
Year 5 - 49 ($392)$266$126$72,750
50 ($392)$266$126$72,624
51 ($392)$265$127$72,497
52 ($392)$265$127$72,370
53 ($392)$264$128$72,243
54 ($392)$264$128$72,115
55 ($392)$263$128$71,986
56 ($392)$263$129$71,857
57 ($392)$262$129$71,728
58 ($392)$262$130$71,598
59 ($392)$261$130$71,468
60 ($392)$261$131$71,337
Year 6 - 61 ($392)$260$131$71,206
62 ($392)$260$132$71,074
63 ($392)$259$132$70,942
64 ($392)$259$133$70,809
65 ($392)$258$133$70,676
66 ($392)$258$134$70,542
67 ($392)$257$134$70,408
68 ($392)$257$135$70,273
69 ($392)$256$135$70,138
70 ($392)$256$136$70,002
71 ($392)$256$136$69,866
72 ($392)$255$137$69,729
Year 7 - 73 ($392)$255$137$69,592
74 ($392)$254$138$69,455
75 ($392)$254$138$69,316
76 ($392)$253$139$69,178
77 ($392)$252$139$69,039
78 ($392)$252$140$68,899
79 ($392)$251$140$68,759
80 ($392)$251$141$68,618
81 ($392)$250$141$68,477
82 ($392)$250$142$68,335
83 ($392)$249$142$68,193
84 ($392)$249$143$68,050
Year 8 - 85 ($392)$248$143$67,907
86 ($392)$248$144$67,763
87 ($392)$247$144$67,619
88 ($392)$247$145$67,474
89 ($392)$246$145$67,328
90 ($392)$246$146$67,183
91 ($392)$245$146$67,036
92 ($392)$245$147$66,889
93 ($392)$244$148$66,742
94 ($392)$244$148$66,593
95 ($392)$243$149$66,445
96 ($392)$243$149$66,296
Year 9 - 97 ($392)$242$150$66,146
98 ($392)$241$150$65,996
99 ($392)$241$151$65,845
100 ($392)$240$151$65,694
101 ($392)$240$152$65,542
102 ($392)$239$152$65,389
103 ($392)$239$153$65,236
104 ($392)$238$154$65,083
105 ($392)$238$154$64,929
106 ($392)$237$155$64,774
107 ($392)$236$155$64,619
108 ($392)$236$156$64,463
Year 10 - 109 ($392)$235$156$64,307
110 ($392)$235$157$64,150
111 ($392)$234$158$63,992
112 ($392)$234$158$63,834
113 ($392)$233$159$63,675
114 ($392)$232$159$63,516
115 ($392)$232$160$63,356
116 ($392)$231$160$63,196
117 ($392)$231$161$63,035
118 ($392)$230$162$62,873
119 ($392)$229$162$62,711
120 ($392)$229$163$62,548
Year 11 - 121 ($392)$228$163$62,385
122 ($392)$228$164$62,221
123 ($392)$227$165$62,056
124 ($392)$227$165$61,891
125 ($392)$226$166$61,725
126 ($392)$225$166$61,559
127 ($392)$225$167$61,392
128 ($392)$224$168$61,224
129 ($392)$223$168$61,056
130 ($392)$223$169$60,887
131 ($392)$222$169$60,718
132 ($392)$222$170$60,548
Year 12 - 133 ($392)$221$171$60,377
134 ($392)$220$171$60,206
135 ($392)$220$172$60,034
136 ($392)$219$173$59,862
137 ($392)$218$173$59,688
138 ($392)$218$174$59,515
139 ($392)$217$174$59,340
140 ($392)$217$175$59,165
141 ($392)$216$176$58,989
142 ($392)$215$176$58,813
143 ($392)$215$177$58,636
144 ($392)$214$178$58,458
Year 13 - 145 ($392)$213$178$58,280
146 ($392)$213$179$58,101
147 ($392)$212$180$57,921
148 ($392)$211$180$57,741
149 ($392)$211$181$57,560
150 ($392)$210$182$57,379
151 ($392)$209$182$57,196
152 ($392)$209$183$57,014
153 ($392)$208$184$56,830
154 ($392)$207$184$56,646
155 ($392)$207$185$56,461
156 ($392)$206$186$56,275
Year 14 - 157 ($392)$205$186$56,089
158 ($392)$205$187$55,902
159 ($392)$204$188$55,714
160 ($392)$203$188$55,526
161 ($392)$203$189$55,337
162 ($392)$202$190$55,147
163 ($392)$201$190$54,957
164 ($392)$201$191$54,766
165 ($392)$200$192$54,574
166 ($392)$199$192$54,382
167 ($392)$198$193$54,188
168 ($392)$198$194$53,995
Year 15 - 169 ($392)$197$195$53,800
170 ($392)$196$195$53,605
171 ($392)$196$196$53,409
172 ($392)$195$197$53,212
173 ($392)$194$197$53,015
174 ($392)$194$198$52,816
175 ($392)$193$199$52,617
176 ($392)$192$200$52,418
177 ($392)$191$200$52,218
178 ($392)$191$201$52,016
179 ($392)$190$202$51,815
180 ($392)$189$203$51,612
Year 16 - 181 ($392)$188$203$51,409
182 ($392)$188$204$51,205
183 ($392)$187$205$51,000
184 ($392)$186$206$50,794
185 ($392)$185$206$50,588
186 ($392)$185$207$50,381
187 ($392)$184$208$50,173
188 ($392)$183$209$49,965
189 ($392)$182$209$49,756
190 ($392)$182$210$49,545
191 ($392)$181$211$49,335
192 ($392)$180$212$49,123
Year 17 - 193 ($392)$179$212$48,911
194 ($392)$179$213$48,698
195 ($392)$178$214$48,484
196 ($392)$177$215$48,269
197 ($392)$176$215$48,053
198 ($392)$175$216$47,837
199 ($392)$175$217$47,620
200 ($392)$174$218$47,402
201 ($392)$173$219$47,184
202 ($392)$172$219$46,964
203 ($392)$171$220$46,744
204 ($392)$171$221$46,523
Year 18 - 205 ($392)$170$222$46,301
206 ($392)$169$223$46,078
207 ($392)$168$223$45,855
208 ($392)$167$224$45,630
209 ($392)$167$225$45,405
210 ($392)$166$226$45,179
211 ($392)$165$227$44,953
212 ($392)$164$228$44,725
213 ($392)$163$228$44,497
214 ($392)$162$229$44,267
215 ($392)$162$230$44,037
216 ($392)$161$231$43,806
Year 19 - 217 ($392)$160$232$43,575
218 ($392)$159$233$43,342
219 ($392)$158$233$43,108
220 ($392)$157$234$42,874
221 ($392)$156$235$42,639
222 ($392)$156$236$42,403
223 ($392)$155$237$42,166
224 ($392)$154$238$41,928
225 ($392)$153$239$41,690
226 ($392)$152$240$41,450
227 ($392)$151$240$41,210
228 ($392)$150$241$40,968
Year 20 - 229 ($392)$150$242$40,726
230 ($392)$149$243$40,483
231 ($392)$148$244$40,239
232 ($392)$147$245$39,995
233 ($392)$146$246$39,749
234 ($392)$145$247$39,502
235 ($392)$144$247$39,255
236 ($392)$143$248$39,006
237 ($392)$142$249$38,757
238 ($392)$141$250$38,507
239 ($392)$141$251$38,256
240 ($392)$140$252$38,004
Year 21 - 241 ($392)$139$253$37,751
242 ($392)$138$254$37,497
243 ($392)$137$255$37,242
244 ($392)$136$256$36,986
245 ($392)$135$257$36,730
246 ($392)$134$258$36,472
247 ($392)$133$259$36,214
248 ($392)$132$259$35,954
249 ($392)$131$260$35,694
250 ($392)$130$261$35,432
251 ($392)$129$262$35,170
252 ($392)$128$263$34,907
Year 22 - 253 ($392)$127$264$34,642
254 ($392)$126$265$34,377
255 ($392)$125$266$34,111
256 ($392)$125$267$33,844
257 ($392)$124$268$33,576
258 ($392)$123$269$33,307
259 ($392)$122$270$33,036
260 ($392)$121$271$32,765
261 ($392)$120$272$32,493
262 ($392)$119$273$32,220
263 ($392)$118$274$31,946
264 ($392)$117$275$31,671
Year 23 - 265 ($392)$116$276$31,395
266 ($392)$115$277$31,118
267 ($392)$114$278$30,840
268 ($392)$113$279$30,561
269 ($392)$112$280$30,281
270 ($392)$111$281$29,999
271 ($392)$109$282$29,717
272 ($392)$108$283$29,434
273 ($392)$107$284$29,150
274 ($392)$106$285$28,865
275 ($392)$105$286$28,578
276 ($392)$104$287$28,291
Year 24 - 277 ($392)$103$288$28,002
278 ($392)$102$289$27,713
279 ($392)$101$291$27,423
280 ($392)$100$292$27,131
281 ($392)$99$293$26,838
282 ($392)$98$294$26,545
283 ($392)$97$295$26,250
284 ($392)$96$296$25,954
285 ($392)$95$297$25,657
286 ($392)$94$298$25,359
287 ($392)$93$299$25,060
288 ($392)$91$300$24,760
Year 25 - 289 ($392)$90$301$24,458
290 ($392)$89$302$24,156
291 ($392)$88$304$23,852
292 ($392)$87$305$23,548
293 ($392)$86$306$23,242
294 ($392)$85$307$22,935
295 ($392)$84$308$22,627
296 ($392)$83$309$22,318
297 ($392)$81$310$22,008
298 ($392)$80$311$21,697
299 ($392)$79$312$21,384
300 ($392)$78$314$21,071
Year 26 - 301 ($392)$77$315$20,756
302 ($392)$76$316$20,440
303 ($392)$75$317$20,123
304 ($392)$73$318$19,805
305 ($392)$72$319$19,485
306 ($392)$71$321$19,165
307 ($392)$70$322$18,843
308 ($392)$69$323$18,520
309 ($392)$68$324$18,196
310 ($392)$66$325$17,871
311 ($392)$65$326$17,544
312 ($392)$64$328$17,217
Year 27 - 313 ($392)$63$329$16,888
314 ($392)$62$330$16,558
315 ($392)$60$331$16,227
316 ($392)$59$332$15,894
317 ($392)$58$334$15,560
318 ($392)$57$335$15,226
319 ($392)$56$336$14,890
320 ($392)$54$337$14,552
321 ($392)$53$339$14,214
322 ($392)$52$340$13,874
323 ($392)$51$341$13,533
324 ($392)$49$342$13,191
Year 28 - 325 ($392)$48$344$12,847
326 ($392)$47$345$12,502
327 ($392)$46$346$12,156
328 ($392)$44$347$11,809
329 ($392)$43$349$11,460
330 ($392)$42$350$11,110
331 ($392)$41$351$10,759
332 ($392)$39$352$10,407
333 ($392)$38$354$10,053
334 ($392)$37$355$9,698
335 ($392)$35$356$9,342
336 ($392)$34$358$8,984
Year 29 - 337 ($392)$33$359$8,626
338 ($392)$31$360$8,265
339 ($392)$30$362$7,904
340 ($392)$29$363$7,541
341 ($392)$28$364$7,177
342 ($392)$26$365$6,811
343 ($392)$25$367$6,445
344 ($392)$24$368$6,076
345 ($392)$22$369$5,707
346 ($392)$21$371$5,336
347 ($392)$19$372$4,964
348 ($392)$18$374$4,590
Year 30 - 349 ($392)$17$375$4,215
350 ($392)$15$376$3,839
351 ($392)$14$378$3,462
352 ($392)$13$379$3,083
353 ($392)$11$380$2,702
354 ($392)$10$382$2,320
355 ($392)$8$383$1,937
356 ($392)$7$385$1,552
357 ($392)$6$386$1,166
358 ($392)$4$387$779
359 ($392)$3$389$390
360 ($392)$1$390$0
TOTALS$62,602$78,400$141,002

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.