« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($19,800) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$374 360 $55,282 $134,482

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $99,000
Down Payment $19,800$79,200
Year 1 - 1 ($374)$257$116$79,084
2 ($374)$257$117$78,967
3 ($374)$257$117$78,850
4 ($374)$256$117$78,733
5 ($374)$256$118$78,615
6 ($374)$256$118$78,497
7 ($374)$255$118$78,379
8 ($374)$255$119$78,260
9 ($374)$254$119$78,141
10 ($374)$254$120$78,021
11 ($374)$254$120$77,901
12 ($374)$253$120$77,781
Year 2 - 13 ($374)$253$121$77,660
14 ($374)$252$121$77,539
15 ($374)$252$122$77,417
16 ($374)$252$122$77,295
17 ($374)$251$122$77,173
18 ($374)$251$123$77,050
19 ($374)$250$123$76,927
20 ($374)$250$124$76,804
21 ($374)$250$124$76,680
22 ($374)$249$124$76,555
23 ($374)$249$125$76,431
24 ($374)$248$125$76,305
Year 3 - 25 ($374)$248$126$76,180
26 ($374)$248$126$76,054
27 ($374)$247$126$75,927
28 ($374)$247$127$75,801
29 ($374)$246$127$75,673
30 ($374)$246$128$75,546
31 ($374)$246$128$75,418
32 ($374)$245$128$75,289
33 ($374)$245$129$75,160
34 ($374)$244$129$75,031
35 ($374)$244$130$74,901
36 ($374)$243$130$74,771
Year 4 - 37 ($374)$243$131$74,641
38 ($374)$243$131$74,510
39 ($374)$242$131$74,378
40 ($374)$242$132$74,247
41 ($374)$241$132$74,114
42 ($374)$241$133$73,982
43 ($374)$240$133$73,849
44 ($374)$240$134$73,715
45 ($374)$240$134$73,581
46 ($374)$239$134$73,447
47 ($374)$239$135$73,312
48 ($374)$238$135$73,176
Year 5 - 49 ($374)$238$136$73,041
50 ($374)$237$136$72,904
51 ($374)$237$137$72,768
52 ($374)$236$137$72,631
53 ($374)$236$138$72,493
54 ($374)$236$138$72,355
55 ($374)$235$138$72,217
56 ($374)$235$139$72,078
57 ($374)$234$139$71,939
58 ($374)$234$140$71,799
59 ($374)$233$140$71,659
60 ($374)$233$141$71,518
Year 6 - 61 ($374)$232$141$71,377
62 ($374)$232$142$71,235
63 ($374)$232$142$71,093
64 ($374)$231$143$70,951
65 ($374)$231$143$70,808
66 ($374)$230$143$70,664
67 ($374)$230$144$70,521
68 ($374)$229$144$70,376
69 ($374)$229$145$70,231
70 ($374)$228$145$70,086
71 ($374)$228$146$69,940
72 ($374)$227$146$69,794
Year 7 - 73 ($374)$227$147$69,647
74 ($374)$226$147$69,500
75 ($374)$226$148$69,352
76 ($374)$225$148$69,204
77 ($374)$225$149$69,056
78 ($374)$224$149$68,906
79 ($374)$224$150$68,757
80 ($374)$223$150$68,607
81 ($374)$223$151$68,456
82 ($374)$222$151$68,305
83 ($374)$222$152$68,153
84 ($374)$221$152$68,001
Year 8 - 85 ($374)$221$153$67,849
86 ($374)$221$153$67,696
87 ($374)$220$154$67,542
88 ($374)$220$154$67,388
89 ($374)$219$155$67,234
90 ($374)$219$155$67,079
91 ($374)$218$156$66,923
92 ($374)$217$156$66,767
93 ($374)$217$157$66,610
94 ($374)$216$157$66,453
95 ($374)$216$158$66,296
96 ($374)$215$158$66,138
Year 9 - 97 ($374)$215$159$65,979
98 ($374)$214$159$65,820
99 ($374)$214$160$65,660
100 ($374)$213$160$65,500
101 ($374)$213$161$65,339
102 ($374)$212$161$65,178
103 ($374)$212$162$65,016
104 ($374)$211$162$64,854
105 ($374)$211$163$64,691
106 ($374)$210$163$64,528
107 ($374)$210$164$64,364
108 ($374)$209$164$64,200
Year 10 - 109 ($374)$209$165$64,035
110 ($374)$208$165$63,870
111 ($374)$208$166$63,704
112 ($374)$207$167$63,537
113 ($374)$206$167$63,370
114 ($374)$206$168$63,202
115 ($374)$205$168$63,034
116 ($374)$205$169$62,865
117 ($374)$204$169$62,696
118 ($374)$204$170$62,526
119 ($374)$203$170$62,356
120 ($374)$203$171$62,185
Year 11 - 121 ($374)$202$171$62,014
122 ($374)$202$172$61,842
123 ($374)$201$173$61,669
124 ($374)$200$173$61,496
125 ($374)$200$174$61,322
126 ($374)$199$174$61,148
127 ($374)$199$175$60,973
128 ($374)$198$175$60,798
129 ($374)$198$176$60,622
130 ($374)$197$177$60,445
131 ($374)$196$177$60,268
132 ($374)$196$178$60,090
Year 12 - 133 ($374)$195$178$59,912
134 ($374)$195$179$59,733
135 ($374)$194$179$59,554
136 ($374)$194$180$59,374
137 ($374)$193$181$59,193
138 ($374)$192$181$59,012
139 ($374)$192$182$58,830
140 ($374)$191$182$58,648
141 ($374)$191$183$58,465
142 ($374)$190$184$58,282
143 ($374)$189$184$58,097
144 ($374)$189$185$57,913
Year 13 - 145 ($374)$188$185$57,727
146 ($374)$188$186$57,541
147 ($374)$187$187$57,355
148 ($374)$186$187$57,168
149 ($374)$186$188$56,980
150 ($374)$185$188$56,791
151 ($374)$185$189$56,602
152 ($374)$184$190$56,413
153 ($374)$183$190$56,223
154 ($374)$183$191$56,032
155 ($374)$182$191$55,840
156 ($374)$181$192$55,648
Year 14 - 157 ($374)$181$193$55,456
158 ($374)$180$193$55,262
159 ($374)$180$194$55,068
160 ($374)$179$195$54,874
161 ($374)$178$195$54,678
162 ($374)$178$196$54,483
163 ($374)$177$196$54,286
164 ($374)$176$197$54,089
165 ($374)$176$198$53,891
166 ($374)$175$198$53,693
167 ($374)$175$199$53,494
168 ($374)$174$200$53,294
Year 15 - 169 ($374)$173$200$53,094
170 ($374)$173$201$52,893
171 ($374)$172$202$52,691
172 ($374)$171$202$52,489
173 ($374)$171$203$52,286
174 ($374)$170$204$52,082
175 ($374)$169$204$51,878
176 ($374)$169$205$51,673
177 ($374)$168$206$51,467
178 ($374)$167$206$51,261
179 ($374)$167$207$51,054
180 ($374)$166$208$50,846
Year 16 - 181 ($374)$165$208$50,638
182 ($374)$165$209$50,429
183 ($374)$164$210$50,219
184 ($374)$163$210$50,009
185 ($374)$163$211$49,798
186 ($374)$162$212$49,586
187 ($374)$161$212$49,374
188 ($374)$160$213$49,161
189 ($374)$160$214$48,947
190 ($374)$159$214$48,732
191 ($374)$158$215$48,517
192 ($374)$158$216$48,301
Year 17 - 193 ($374)$157$217$48,085
194 ($374)$156$217$47,868
195 ($374)$156$218$47,650
196 ($374)$155$219$47,431
197 ($374)$154$219$47,211
198 ($374)$153$220$46,991
199 ($374)$153$221$46,770
200 ($374)$152$222$46,549
201 ($374)$151$222$46,327
202 ($374)$151$223$46,104
203 ($374)$150$224$45,880
204 ($374)$149$224$45,655
Year 18 - 205 ($374)$148$225$45,430
206 ($374)$148$226$45,204
207 ($374)$147$227$44,978
208 ($374)$146$227$44,750
209 ($374)$145$228$44,522
210 ($374)$145$229$44,293
211 ($374)$144$230$44,064
212 ($374)$143$230$43,833
213 ($374)$142$231$43,602
214 ($374)$142$232$43,370
215 ($374)$141$233$43,138
216 ($374)$140$233$42,904
Year 19 - 217 ($374)$139$234$42,670
218 ($374)$139$235$42,435
219 ($374)$138$236$42,200
220 ($374)$137$236$41,963
221 ($374)$136$237$41,726
222 ($374)$136$238$41,488
223 ($374)$135$239$41,250
224 ($374)$134$240$41,010
225 ($374)$133$240$40,770
226 ($374)$133$241$40,529
227 ($374)$132$242$40,287
228 ($374)$131$243$40,044
Year 20 - 229 ($374)$130$243$39,801
230 ($374)$129$244$39,557
231 ($374)$129$245$39,312
232 ($374)$128$246$39,066
233 ($374)$127$247$38,819
234 ($374)$126$247$38,572
235 ($374)$125$248$38,324
236 ($374)$125$249$38,075
237 ($374)$124$250$37,825
238 ($374)$123$251$37,574
239 ($374)$122$251$37,323
240 ($374)$121$252$37,070
Year 21 - 241 ($374)$120$253$36,817
242 ($374)$120$254$36,563
243 ($374)$119$255$36,309
244 ($374)$118$256$36,053
245 ($374)$117$256$35,797
246 ($374)$116$257$35,540
247 ($374)$116$258$35,282
248 ($374)$115$259$35,023
249 ($374)$114$260$34,763
250 ($374)$113$261$34,502
251 ($374)$112$261$34,241
252 ($374)$111$262$33,979
Year 22 - 253 ($374)$110$263$33,715
254 ($374)$110$264$33,451
255 ($374)$109$265$33,187
256 ($374)$108$266$32,921
257 ($374)$107$267$32,654
258 ($374)$106$267$32,387
259 ($374)$105$268$32,119
260 ($374)$104$269$31,849
261 ($374)$104$270$31,579
262 ($374)$103$271$31,308
263 ($374)$102$272$31,037
264 ($374)$101$273$30,764
Year 23 - 265 ($374)$100$274$30,490
266 ($374)$99$274$30,216
267 ($374)$98$275$29,941
268 ($374)$97$276$29,664
269 ($374)$96$277$29,387
270 ($374)$96$278$29,109
271 ($374)$95$279$28,830
272 ($374)$94$280$28,550
273 ($374)$93$281$28,270
274 ($374)$92$282$27,988
275 ($374)$91$283$27,705
276 ($374)$90$284$27,422
Year 24 - 277 ($374)$89$284$27,137
278 ($374)$88$285$26,852
279 ($374)$87$286$26,566
280 ($374)$86$287$26,278
281 ($374)$85$288$25,990
282 ($374)$84$289$25,701
283 ($374)$84$290$25,411
284 ($374)$83$291$25,120
285 ($374)$82$292$24,828
286 ($374)$81$293$24,535
287 ($374)$80$294$24,242
288 ($374)$79$295$23,947
Year 25 - 289 ($374)$78$296$23,651
290 ($374)$77$297$23,354
291 ($374)$76$298$23,057
292 ($374)$75$299$22,758
293 ($374)$74$300$22,458
294 ($374)$73$301$22,158
295 ($374)$72$302$21,856
296 ($374)$71$303$21,554
297 ($374)$70$304$21,250
298 ($374)$69$304$20,946
299 ($374)$68$305$20,640
300 ($374)$67$306$20,334
Year 26 - 301 ($374)$66$307$20,026
302 ($374)$65$308$19,718
303 ($374)$64$309$19,408
304 ($374)$63$310$19,098
305 ($374)$62$311$18,786
306 ($374)$61$313$18,474
307 ($374)$60$314$18,160
308 ($374)$59$315$17,846
309 ($374)$58$316$17,530
310 ($374)$57$317$17,214
311 ($374)$56$318$16,896
312 ($374)$55$319$16,577
Year 27 - 313 ($374)$54$320$16,258
314 ($374)$53$321$15,937
315 ($374)$52$322$15,615
316 ($374)$51$323$15,292
317 ($374)$50$324$14,969
318 ($374)$49$325$14,644
319 ($374)$48$326$14,318
320 ($374)$47$327$13,991
321 ($374)$45$328$13,663
322 ($374)$44$329$13,333
323 ($374)$43$330$13,003
324 ($374)$42$331$12,672
Year 28 - 325 ($374)$41$332$12,340
326 ($374)$40$333$12,006
327 ($374)$39$335$11,672
328 ($374)$38$336$11,336
329 ($374)$37$337$10,999
330 ($374)$36$338$10,661
331 ($374)$35$339$10,322
332 ($374)$34$340$9,982
333 ($374)$32$341$9,641
334 ($374)$31$342$9,299
335 ($374)$30$343$8,956
336 ($374)$29$344$8,611
Year 29 - 337 ($374)$28$346$8,266
338 ($374)$27$347$7,919
339 ($374)$26$348$7,571
340 ($374)$25$349$7,222
341 ($374)$23$350$6,872
342 ($374)$22$351$6,521
343 ($374)$21$352$6,169
344 ($374)$20$354$5,815
345 ($374)$19$355$5,460
346 ($374)$18$356$5,105
347 ($374)$17$357$4,748
348 ($374)$15$358$4,389
Year 30 - 349 ($374)$14$359$4,030
350 ($374)$13$360$3,670
351 ($374)$12$362$3,308
352 ($374)$11$363$2,945
353 ($374)$10$364$2,581
354 ($374)$8$365$2,216
355 ($374)$7$366$1,850
356 ($374)$6$368$1,482
357 ($374)$5$369$1,113
358 ($374)$4$370$743
359 ($374)$2$371$372
360 ($374)$1$372$0
TOTALS$55,282$79,200$134,482

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.