« Back to all home prices

Mortgage Payment Schedule for a $99,000 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% ($19,800) 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
$396 360 $63,240 $142,440

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $99,000
Down Payment $19,800$79,200
Year 1 - 1 ($396)$289$107$79,093
2 ($396)$289$107$78,986
3 ($396)$288$107$78,879
4 ($396)$288$108$78,771
5 ($396)$288$108$78,663
6 ($396)$287$109$78,555
7 ($396)$287$109$78,446
8 ($396)$286$109$78,336
9 ($396)$286$110$78,227
10 ($396)$286$110$78,116
11 ($396)$285$111$78,006
12 ($396)$285$111$77,895
Year 2 - 13 ($396)$284$111$77,784
14 ($396)$284$112$77,672
15 ($396)$284$112$77,560
16 ($396)$283$113$77,447
17 ($396)$283$113$77,334
18 ($396)$282$113$77,221
19 ($396)$282$114$77,107
20 ($396)$281$114$76,993
21 ($396)$281$115$76,878
22 ($396)$281$115$76,763
23 ($396)$280$115$76,647
24 ($396)$280$116$76,532
Year 3 - 25 ($396)$279$116$76,415
26 ($396)$279$117$76,299
27 ($396)$278$117$76,181
28 ($396)$278$118$76,064
29 ($396)$278$118$75,946
30 ($396)$277$118$75,827
31 ($396)$277$119$75,708
32 ($396)$276$119$75,589
33 ($396)$276$120$75,469
34 ($396)$275$120$75,349
35 ($396)$275$121$75,228
36 ($396)$275$121$75,107
Year 4 - 37 ($396)$274$122$74,986
38 ($396)$274$122$74,864
39 ($396)$273$122$74,741
40 ($396)$273$123$74,619
41 ($396)$272$123$74,495
42 ($396)$272$124$74,371
43 ($396)$271$124$74,247
44 ($396)$271$125$74,123
45 ($396)$271$125$73,997
46 ($396)$270$126$73,872
47 ($396)$270$126$73,746
48 ($396)$269$126$73,619
Year 5 - 49 ($396)$269$127$73,492
50 ($396)$268$127$73,365
51 ($396)$268$128$73,237
52 ($396)$267$128$73,109
53 ($396)$267$129$72,980
54 ($396)$266$129$72,851
55 ($396)$266$130$72,721
56 ($396)$265$130$72,591
57 ($396)$265$131$72,460
58 ($396)$264$131$72,329
59 ($396)$264$132$72,197
60 ($396)$264$132$72,065
Year 6 - 61 ($396)$263$133$71,932
62 ($396)$263$133$71,799
63 ($396)$262$134$71,666
64 ($396)$262$134$71,531
65 ($396)$261$135$71,397
66 ($396)$261$135$71,262
67 ($396)$260$136$71,126
68 ($396)$260$136$70,990
69 ($396)$259$137$70,854
70 ($396)$259$137$70,717
71 ($396)$258$138$70,579
72 ($396)$258$138$70,441
Year 7 - 73 ($396)$257$139$70,302
74 ($396)$257$139$70,163
75 ($396)$256$140$70,024
76 ($396)$256$140$69,884
77 ($396)$255$141$69,743
78 ($396)$255$141$69,602
79 ($396)$254$142$69,460
80 ($396)$254$142$69,318
81 ($396)$253$143$69,176
82 ($396)$252$143$69,032
83 ($396)$252$144$68,889
84 ($396)$251$144$68,745
Year 8 - 85 ($396)$251$145$68,600
86 ($396)$250$145$68,454
87 ($396)$250$146$68,309
88 ($396)$249$146$68,162
89 ($396)$249$147$68,015
90 ($396)$248$147$67,868
91 ($396)$248$148$67,720
92 ($396)$247$148$67,572
93 ($396)$247$149$67,423
94 ($396)$246$150$67,273
95 ($396)$246$150$67,123
96 ($396)$245$151$66,972
Year 9 - 97 ($396)$244$151$66,821
98 ($396)$244$152$66,669
99 ($396)$243$152$66,517
100 ($396)$243$153$66,364
101 ($396)$242$153$66,211
102 ($396)$242$154$66,057
103 ($396)$241$155$65,902
104 ($396)$241$155$65,747
105 ($396)$240$156$65,591
106 ($396)$239$156$65,435
107 ($396)$239$157$65,278
108 ($396)$238$157$65,121
Year 10 - 109 ($396)$238$158$64,963
110 ($396)$237$159$64,804
111 ($396)$237$159$64,645
112 ($396)$236$160$64,485
113 ($396)$235$160$64,325
114 ($396)$235$161$64,164
115 ($396)$234$161$64,003
116 ($396)$234$162$63,841
117 ($396)$233$163$63,678
118 ($396)$232$163$63,515
119 ($396)$232$164$63,351
120 ($396)$231$164$63,186
Year 11 - 121 ($396)$231$165$63,021
122 ($396)$230$166$62,856
123 ($396)$229$166$62,690
124 ($396)$229$167$62,523
125 ($396)$228$167$62,355
126 ($396)$228$168$62,187
127 ($396)$227$169$62,018
128 ($396)$226$169$61,849
129 ($396)$226$170$61,679
130 ($396)$225$171$61,509
131 ($396)$225$171$61,338
132 ($396)$224$172$61,166
Year 12 - 133 ($396)$223$172$60,993
134 ($396)$223$173$60,820
135 ($396)$222$174$60,647
136 ($396)$221$174$60,472
137 ($396)$221$175$60,297
138 ($396)$220$176$60,122
139 ($396)$219$176$59,946
140 ($396)$219$177$59,769
141 ($396)$218$178$59,591
142 ($396)$218$178$59,413
143 ($396)$217$179$59,234
144 ($396)$216$179$59,055
Year 13 - 145 ($396)$216$180$58,875
146 ($396)$215$181$58,694
147 ($396)$214$181$58,512
148 ($396)$214$182$58,330
149 ($396)$213$183$58,148
150 ($396)$212$183$57,964
151 ($396)$212$184$57,780
152 ($396)$211$185$57,595
153 ($396)$210$185$57,410
154 ($396)$210$186$57,224
155 ($396)$209$187$57,037
156 ($396)$208$187$56,849
Year 14 - 157 ($396)$208$188$56,661
158 ($396)$207$189$56,472
159 ($396)$206$190$56,283
160 ($396)$205$190$56,093
161 ($396)$205$191$55,902
162 ($396)$204$192$55,710
163 ($396)$203$192$55,518
164 ($396)$203$193$55,325
165 ($396)$202$194$55,131
166 ($396)$201$194$54,937
167 ($396)$201$195$54,741
168 ($396)$200$196$54,546
Year 15 - 169 ($396)$199$197$54,349
170 ($396)$198$197$54,152
171 ($396)$198$198$53,954
172 ($396)$197$199$53,755
173 ($396)$196$199$53,555
174 ($396)$195$200$53,355
175 ($396)$195$201$53,154
176 ($396)$194$202$52,953
177 ($396)$193$202$52,750
178 ($396)$193$203$52,547
179 ($396)$192$204$52,343
180 ($396)$191$205$52,139
Year 16 - 181 ($396)$190$205$51,933
182 ($396)$190$206$51,727
183 ($396)$189$207$51,520
184 ($396)$188$208$51,313
185 ($396)$187$208$51,104
186 ($396)$187$209$50,895
187 ($396)$186$210$50,685
188 ($396)$185$211$50,475
189 ($396)$184$211$50,263
190 ($396)$183$212$50,051
191 ($396)$183$213$49,838
192 ($396)$182$214$49,624
Year 17 - 193 ($396)$181$215$49,410
194 ($396)$180$215$49,194
195 ($396)$180$216$48,978
196 ($396)$179$217$48,761
197 ($396)$178$218$48,544
198 ($396)$177$218$48,325
199 ($396)$176$219$48,106
200 ($396)$176$220$47,886
201 ($396)$175$221$47,665
202 ($396)$174$222$47,443
203 ($396)$173$222$47,221
204 ($396)$172$223$46,998
Year 18 - 205 ($396)$172$224$46,773
206 ($396)$171$225$46,548
207 ($396)$170$226$46,323
208 ($396)$169$227$46,096
209 ($396)$168$227$45,869
210 ($396)$167$228$45,640
211 ($396)$167$229$45,411
212 ($396)$166$230$45,181
213 ($396)$165$231$44,951
214 ($396)$164$232$44,719
215 ($396)$163$232$44,487
216 ($396)$162$233$44,253
Year 19 - 217 ($396)$162$234$44,019
218 ($396)$161$235$43,784
219 ($396)$160$236$43,548
220 ($396)$159$237$43,312
221 ($396)$158$238$43,074
222 ($396)$157$238$42,836
223 ($396)$156$239$42,596
224 ($396)$155$240$42,356
225 ($396)$155$241$42,115
226 ($396)$154$242$41,873
227 ($396)$153$243$41,630
228 ($396)$152$244$41,387
Year 20 - 229 ($396)$151$245$41,142
230 ($396)$150$245$40,896
231 ($396)$149$246$40,650
232 ($396)$148$247$40,403
233 ($396)$147$248$40,155
234 ($396)$147$249$39,905
235 ($396)$146$250$39,655
236 ($396)$145$251$39,405
237 ($396)$144$252$39,153
238 ($396)$143$253$38,900
239 ($396)$142$254$38,646
240 ($396)$141$255$38,392
Year 21 - 241 ($396)$140$256$38,136
242 ($396)$139$256$37,880
243 ($396)$138$257$37,622
244 ($396)$137$258$37,364
245 ($396)$136$259$37,105
246 ($396)$135$260$36,844
247 ($396)$134$261$36,583
248 ($396)$134$262$36,321
249 ($396)$133$263$36,058
250 ($396)$132$264$35,794
251 ($396)$131$265$35,529
252 ($396)$130$266$35,263
Year 22 - 253 ($396)$129$267$34,996
254 ($396)$128$268$34,728
255 ($396)$127$269$34,459
256 ($396)$126$270$34,189
257 ($396)$125$271$33,918
258 ($396)$124$272$33,646
259 ($396)$123$273$33,374
260 ($396)$122$274$33,100
261 ($396)$121$275$32,825
262 ($396)$120$276$32,549
263 ($396)$119$277$32,272
264 ($396)$118$278$31,994
Year 23 - 265 ($396)$117$279$31,715
266 ($396)$116$280$31,435
267 ($396)$115$281$31,155
268 ($396)$114$282$30,873
269 ($396)$113$283$30,590
270 ($396)$112$284$30,306
271 ($396)$111$285$30,021
272 ($396)$110$286$29,734
273 ($396)$109$287$29,447
274 ($396)$107$288$29,159
275 ($396)$106$289$28,870
276 ($396)$105$290$28,580
Year 24 - 277 ($396)$104$291$28,288
278 ($396)$103$292$27,996
279 ($396)$102$293$27,702
280 ($396)$101$295$27,408
281 ($396)$100$296$27,112
282 ($396)$99$297$26,815
283 ($396)$98$298$26,518
284 ($396)$97$299$26,219
285 ($396)$96$300$25,919
286 ($396)$95$301$25,618
287 ($396)$94$302$25,316
288 ($396)$92$303$25,012
Year 25 - 289 ($396)$91$304$24,708
290 ($396)$90$305$24,402
291 ($396)$89$307$24,096
292 ($396)$88$308$23,788
293 ($396)$87$309$23,479
294 ($396)$86$310$23,169
295 ($396)$85$311$22,858
296 ($396)$83$312$22,546
297 ($396)$82$313$22,233
298 ($396)$81$315$21,918
299 ($396)$80$316$21,602
300 ($396)$79$317$21,286
Year 26 - 301 ($396)$78$318$20,968
302 ($396)$77$319$20,648
303 ($396)$75$320$20,328
304 ($396)$74$321$20,007
305 ($396)$73$323$19,684
306 ($396)$72$324$19,360
307 ($396)$71$325$19,035
308 ($396)$69$326$18,709
309 ($396)$68$327$18,382
310 ($396)$67$329$18,053
311 ($396)$66$330$17,723
312 ($396)$65$331$17,392
Year 27 - 313 ($396)$63$332$17,060
314 ($396)$62$333$16,727
315 ($396)$61$335$16,392
316 ($396)$60$336$16,056
317 ($396)$59$337$15,719
318 ($396)$57$338$15,381
319 ($396)$56$340$15,041
320 ($396)$55$341$14,701
321 ($396)$54$342$14,359
322 ($396)$52$343$14,015
323 ($396)$51$345$13,671
324 ($396)$50$346$13,325
Year 28 - 325 ($396)$49$347$12,978
326 ($396)$47$348$12,630
327 ($396)$46$350$12,280
328 ($396)$45$351$11,929
329 ($396)$44$352$11,577
330 ($396)$42$353$11,224
331 ($396)$41$355$10,869
332 ($396)$40$356$10,513
333 ($396)$38$357$10,156
334 ($396)$37$359$9,797
335 ($396)$36$360$9,437
336 ($396)$34$361$9,076
Year 29 - 337 ($396)$33$363$8,714
338 ($396)$32$364$8,350
339 ($396)$30$365$7,985
340 ($396)$29$367$7,618
341 ($396)$28$368$7,250
342 ($396)$26$369$6,881
343 ($396)$25$371$6,510
344 ($396)$24$372$6,138
345 ($396)$22$373$5,765
346 ($396)$21$375$5,391
347 ($396)$20$376$5,015
348 ($396)$18$377$4,637
Year 30 - 349 ($396)$17$379$4,259
350 ($396)$16$380$3,878
351 ($396)$14$382$3,497
352 ($396)$13$383$3,114
353 ($396)$11$384$2,730
354 ($396)$10$386$2,344
355 ($396)$9$387$1,957
356 ($396)$7$389$1,568
357 ($396)$6$390$1,178
358 ($396)$4$391$787
359 ($396)$3$393$394
360 ($396)$1$394$0
TOTALS$63,240$79,200$142,440

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.