100k Amortization Schedule

Create an amortization schedule for a 100,000 mortgage.

$
$
%

Create an amortization schedule for a $100,000 mortgage.

Enter your home loan details and click Calculate. The payment details and amortization schedule will be shown. Click the download link to access a printable PDF amortization schedule.

How to use
Enter your loan details above to create an amortization table. It will show a breakdown of mortgage payments and loan balance over time. Click the "Download Amortization Schedule" option to see an easy to print version.
What's the monthly payment on a $100,000 mortgage?
The payment is based on the loan term, loan amount, and APR. For example, here's a few different monthly payments for a 100,000 mortgage over 30 years.
Rate Payment
100k at 2% for 30 Years 369.62
100k at 3% for 30 Years 421.60
100k at 4% for 30 Years 477.42
100k at 5% for 30 Years 536.82
100k at 6% for 30 Years 599.55
How does the loan length affect the payment on a 100k mortgage?
While the 30 year mortgage is the most common, other people opt for a 15 year mortgage or an ARM. See below to see how the payment changes for a 100k loan amount based on the APR and loan length.
Rate 30 Years 15 Years 10 Years 5 Years
100k at 2% 369.62 643.51 920.13 1,752.78
100k at 3% 421.60 690.58 965.61 1,796.87
100k at 4% 477.42 739.69 1,012.45 1,841.65
100k at 5% 536.82 790.79 1,060.66 1,887.12
100k at 6% 599.55 843.86 1,110.21 1,933.28
What is an amortization schedule?
An amortization schedule shows the breakdown of a loan over time. It shows how much of each payment is paid as interest and how much goes towards the balance.

For example, let's say that you have a 30 year loan for 100,000 with a 6% APR. The monthly payment of this loan is 599.55. This stays constant throughout the term of this fixed rate 30 year loan.

We then need to calculate the monthly rate, so 6% divided by 12 equals .5% per month in interest. Take a look at the chart below to see how the first few payments of the loan are calculated.
Starting Balance Payment Towards Interest Towards Balance Remaining Balance
100,000.00 599.55 500.00 99.55 99,900.45
99,900.45 599.55 499.50 100.05 99,800.40
99,800.40 599.55 499.00 100.55 99,699.85
99,699.85 599.55 498.50 101.05 99,598.80
99,598.80 599.55 497.99 101.56 99,497.24
This continues until the loan is paid off. For interest rates higher than 0%, more of the payment goes towards the balance every month.
Monthly Mortgage Payment Table By Rate For a $100,000 Loan for 30 Years
Rate Payment
100k at 3% for 30 Years 421.60
100k at 3.05% for 30 Years 424.31
100k at 3.1% for 30 Years 427.02
100k at 3.15% for 30 Years 429.74
100k at 3.2% for 30 Years 432.47
100k at 3.25% for 30 Years 435.21
100k at 3.3% for 30 Years 437.96
100k at 3.35% for 30 Years 440.71
100k at 3.4% for 30 Years 443.48
100k at 3.45% for 30 Years 446.26
100k at 3.5% for 30 Years 449.04
100k at 3.55% for 30 Years 451.84
100k at 3.6% for 30 Years 454.65
100k at 3.65% for 30 Years 457.46
100k at 3.7% for 30 Years 460.28
100k at 3.75% for 30 Years 463.12
100k at 3.8% for 30 Years 465.96
100k at 3.85% for 30 Years 468.81
100k at 3.9% for 30 Years 471.67
100k at 3.95% for 30 Years 474.54
100k at 4% for 30 Years 477.42
100k at 4.05% for 30 Years 480.30
100k at 4.1% for 30 Years 483.20
100k at 4.15% for 30 Years 486.10
100k at 4.2% for 30 Years 489.02
100k at 4.25% for 30 Years 491.94
100k at 4.3% for 30 Years 494.87
100k at 4.35% for 30 Years 497.81
100k at 4.4% for 30 Years 500.76
100k at 4.45% for 30 Years 503.72
100k at 4.5% for 30 Years 506.69
100k at 4.55% for 30 Years 509.66
100k at 4.6% for 30 Years 512.64
100k at 4.65% for 30 Years 515.64
100k at 4.7% for 30 Years 518.64
100k at 4.75% for 30 Years 521.65
100k at 4.8% for 30 Years 524.67
100k at 4.85% for 30 Years 527.69
100k at 4.9% for 30 Years 530.73
100k at 4.95% for 30 Years 533.77
100k at 5% for 30 Years 536.82
100k at 5.05% for 30 Years 539.88
100k at 5.1% for 30 Years 542.95
100k at 5.15% for 30 Years 546.03
100k at 5.2% for 30 Years 549.11
100k at 5.25% for 30 Years 552.20
100k at 5.3% for 30 Years 555.30
100k at 5.35% for 30 Years 558.41
100k at 5.4% for 30 Years 561.53
100k at 5.45% for 30 Years 564.66
100k at 5.5% for 30 Years 567.79
Rate Payment
100k at 5.55% for 30 Years 570.93
100k at 5.6% for 30 Years 574.08
100k at 5.65% for 30 Years 577.24
100k at 5.7% for 30 Years 580.40
100k at 5.75% for 30 Years 583.57
100k at 5.8% for 30 Years 586.75
100k at 5.85% for 30 Years 589.94
100k at 5.9% for 30 Years 593.14
100k at 5.95% for 30 Years 596.34
100k at 6% for 30 Years 599.55
100k at 6.05% for 30 Years 602.77
100k at 6.1% for 30 Years 605.99
100k at 6.15% for 30 Years 609.23
100k at 6.2% for 30 Years 612.47
100k at 6.25% for 30 Years 615.72
100k at 6.3% for 30 Years 618.97
100k at 6.35% for 30 Years 622.24
100k at 6.4% for 30 Years 625.51
100k at 6.45% for 30 Years 628.78
100k at 6.5% for 30 Years 632.07
100k at 6.55% for 30 Years 635.36
100k at 6.6% for 30 Years 638.66
100k at 6.65% for 30 Years 641.96
100k at 6.7% for 30 Years 645.28
100k at 6.75% for 30 Years 648.60
100k at 6.8% for 30 Years 651.93
100k at 6.85% for 30 Years 655.26
100k at 6.9% for 30 Years 658.60
100k at 6.95% for 30 Years 661.95
100k at 7% for 30 Years 665.30
100k at 7.05% for 30 Years 668.66
100k at 7.1% for 30 Years 672.03
100k at 7.15% for 30 Years 675.41
100k at 7.2% for 30 Years 678.79
100k at 7.25% for 30 Years 682.18
100k at 7.3% for 30 Years 685.57
100k at 7.35% for 30 Years 688.97
100k at 7.4% for 30 Years 692.38
100k at 7.45% for 30 Years 695.79
100k at 7.5% for 30 Years 699.21
100k at 7.55% for 30 Years 702.64
100k at 7.6% for 30 Years 706.07
100k at 7.65% for 30 Years 709.51
100k at 7.7% for 30 Years 712.96
100k at 7.75% for 30 Years 716.41
100k at 7.8% for 30 Years 719.87
100k at 7.85% for 30 Years 723.33
100k at 7.9% for 30 Years 726.81
100k at 7.95% for 30 Years 730.28
100k at 8% for 30 Years 733.76
Favorite Resources