« Back to all home prices

Mortgage Payment Schedule for a $114,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($22,800) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$427 360 $62,344 $153,544

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 67717
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $690 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock
Important information about our rate tables
The listings that appear on this page are from companies from which this website and Bankrate may receive compensation, which may impact how, where and in what order products appear. These listings do not include all companies or all available products. Neither Bankrate nor this website endorses or recommends any companies or products.


Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $114,000
Down Payment $22,800$91,200
Year 1 - 1 ($427)$291$135$91,065
2 ($427)$291$136$90,929
3 ($427)$290$136$90,792
4 ($427)$290$137$90,656
5 ($427)$289$137$90,519
6 ($427)$289$138$90,381
7 ($427)$288$138$90,243
8 ($427)$288$138$90,104
9 ($427)$288$139$89,965
10 ($427)$287$139$89,826
11 ($427)$287$140$89,686
12 ($427)$286$140$89,546
Year 2 - 13 ($427)$286$141$89,405
14 ($427)$285$141$89,264
15 ($427)$285$142$89,122
16 ($427)$284$142$88,980
17 ($427)$284$143$88,838
18 ($427)$284$143$88,695
19 ($427)$283$143$88,552
20 ($427)$283$144$88,408
21 ($427)$282$144$88,263
22 ($427)$282$145$88,118
23 ($427)$281$145$87,973
24 ($427)$281$146$87,827
Year 3 - 25 ($427)$280$146$87,681
26 ($427)$280$147$87,535
27 ($427)$279$147$87,387
28 ($427)$279$148$87,240
29 ($427)$278$148$87,092
30 ($427)$278$149$86,943
31 ($427)$277$149$86,794
32 ($427)$277$149$86,645
33 ($427)$277$150$86,495
34 ($427)$276$150$86,344
35 ($427)$276$151$86,193
36 ($427)$275$151$86,042
Year 4 - 37 ($427)$275$152$85,890
38 ($427)$274$152$85,738
39 ($427)$274$153$85,585
40 ($427)$273$153$85,432
41 ($427)$273$154$85,278
42 ($427)$272$154$85,123
43 ($427)$272$155$84,969
44 ($427)$271$155$84,813
45 ($427)$271$156$84,657
46 ($427)$270$156$84,501
47 ($427)$270$157$84,344
48 ($427)$269$157$84,187
Year 5 - 49 ($427)$269$158$84,029
50 ($427)$268$158$83,871
51 ($427)$268$159$83,712
52 ($427)$267$159$83,553
53 ($427)$267$160$83,393
54 ($427)$266$160$83,232
55 ($427)$266$161$83,072
56 ($427)$265$161$82,910
57 ($427)$265$162$82,748
58 ($427)$264$162$82,586
59 ($427)$264$163$82,423
60 ($427)$263$163$82,260
Year 6 - 61 ($427)$263$164$82,096
62 ($427)$262$164$81,931
63 ($427)$261$165$81,766
64 ($427)$261$166$81,601
65 ($427)$260$166$81,434
66 ($427)$260$167$81,268
67 ($427)$259$167$81,101
68 ($427)$259$168$80,933
69 ($427)$258$168$80,765
70 ($427)$258$169$80,596
71 ($427)$257$169$80,427
72 ($427)$257$170$80,257
Year 7 - 73 ($427)$256$170$80,087
74 ($427)$256$171$79,916
75 ($427)$255$171$79,744
76 ($427)$255$172$79,572
77 ($427)$254$173$79,400
78 ($427)$253$173$79,227
79 ($427)$253$174$79,053
80 ($427)$252$174$78,879
81 ($427)$252$175$78,704
82 ($427)$251$175$78,529
83 ($427)$251$176$78,353
84 ($427)$250$176$78,176
Year 8 - 85 ($427)$250$177$77,999
86 ($427)$249$178$77,822
87 ($427)$248$178$77,644
88 ($427)$248$179$77,465
89 ($427)$247$179$77,286
90 ($427)$247$180$77,106
91 ($427)$246$180$76,926
92 ($427)$246$181$76,745
93 ($427)$245$182$76,563
94 ($427)$244$182$76,381
95 ($427)$244$183$76,198
96 ($427)$243$183$76,015
Year 9 - 97 ($427)$243$184$75,831
98 ($427)$242$184$75,646
99 ($427)$241$185$75,461
100 ($427)$241$186$75,276
101 ($427)$240$186$75,089
102 ($427)$240$187$74,903
103 ($427)$239$187$74,715
104 ($427)$238$188$74,527
105 ($427)$238$189$74,338
106 ($427)$237$189$74,149
107 ($427)$237$190$73,959
108 ($427)$236$190$73,769
Year 10 - 109 ($427)$235$191$73,578
110 ($427)$235$192$73,386
111 ($427)$234$192$73,194
112 ($427)$234$193$73,001
113 ($427)$233$194$72,807
114 ($427)$232$194$72,613
115 ($427)$232$195$72,419
116 ($427)$231$195$72,223
117 ($427)$231$196$72,027
118 ($427)$230$197$71,831
119 ($427)$229$197$71,633
120 ($427)$229$198$71,435
Year 11 - 121 ($427)$228$199$71,237
122 ($427)$227$199$71,038
123 ($427)$227$200$70,838
124 ($427)$226$200$70,638
125 ($427)$225$201$70,436
126 ($427)$225$202$70,235
127 ($427)$224$202$70,032
128 ($427)$224$203$69,829
129 ($427)$223$204$69,626
130 ($427)$222$204$69,421
131 ($427)$222$205$69,217
132 ($427)$221$206$69,011
Year 12 - 133 ($427)$220$206$68,805
134 ($427)$220$207$68,598
135 ($427)$219$208$68,390
136 ($427)$218$208$68,182
137 ($427)$218$209$67,973
138 ($427)$217$210$67,764
139 ($427)$216$210$67,553
140 ($427)$216$211$67,342
141 ($427)$215$212$67,131
142 ($427)$214$212$66,919
143 ($427)$214$213$66,706
144 ($427)$213$214$66,492
Year 13 - 145 ($427)$212$214$66,278
146 ($427)$212$215$66,063
147 ($427)$211$216$65,847
148 ($427)$210$216$65,631
149 ($427)$209$217$65,414
150 ($427)$209$218$65,196
151 ($427)$208$218$64,978
152 ($427)$207$219$64,758
153 ($427)$207$220$64,539
154 ($427)$206$221$64,318
155 ($427)$205$221$64,097
156 ($427)$205$222$63,875
Year 14 - 157 ($427)$204$223$63,652
158 ($427)$203$223$63,429
159 ($427)$202$224$63,205
160 ($427)$202$225$62,980
161 ($427)$201$226$62,755
162 ($427)$200$226$62,528
163 ($427)$200$227$62,301
164 ($427)$199$228$62,074
165 ($427)$198$228$61,845
166 ($427)$197$229$61,616
167 ($427)$197$230$61,386
168 ($427)$196$231$61,156
Year 15 - 169 ($427)$195$231$60,924
170 ($427)$194$232$60,692
171 ($427)$194$233$60,460
172 ($427)$193$234$60,226
173 ($427)$192$234$59,992
174 ($427)$191$235$59,757
175 ($427)$191$236$59,521
176 ($427)$190$237$59,284
177 ($427)$189$237$59,047
178 ($427)$188$238$58,809
179 ($427)$188$239$58,570
180 ($427)$187$240$58,331
Year 16 - 181 ($427)$186$240$58,090
182 ($427)$185$241$57,849
183 ($427)$185$242$57,607
184 ($427)$184$243$57,365
185 ($427)$183$243$57,121
186 ($427)$182$244$56,877
187 ($427)$182$245$56,632
188 ($427)$181$246$56,386
189 ($427)$180$247$56,140
190 ($427)$179$247$55,892
191 ($427)$178$248$55,644
192 ($427)$178$249$55,395
Year 17 - 193 ($427)$177$250$55,146
194 ($427)$176$251$54,895
195 ($427)$175$251$54,644
196 ($427)$174$252$54,392
197 ($427)$174$253$54,139
198 ($427)$173$254$53,885
199 ($427)$172$255$53,631
200 ($427)$171$255$53,375
201 ($427)$170$256$53,119
202 ($427)$170$257$52,862
203 ($427)$169$258$52,604
204 ($427)$168$259$52,346
Year 18 - 205 ($427)$167$259$52,086
206 ($427)$166$260$51,826
207 ($427)$165$261$51,565
208 ($427)$165$262$51,303
209 ($427)$164$263$51,040
210 ($427)$163$264$50,777
211 ($427)$162$264$50,512
212 ($427)$161$265$50,247
213 ($427)$160$266$49,981
214 ($427)$160$267$49,714
215 ($427)$159$268$49,446
216 ($427)$158$269$49,177
Year 19 - 217 ($427)$157$270$48,908
218 ($427)$156$270$48,637
219 ($427)$155$271$48,366
220 ($427)$154$272$48,094
221 ($427)$153$273$47,821
222 ($427)$153$274$47,547
223 ($427)$152$275$47,272
224 ($427)$151$276$46,996
225 ($427)$150$277$46,720
226 ($427)$149$277$46,443
227 ($427)$148$278$46,164
228 ($427)$147$279$45,885
Year 20 - 229 ($427)$146$280$45,605
230 ($427)$146$281$45,324
231 ($427)$145$282$45,042
232 ($427)$144$283$44,759
233 ($427)$143$284$44,476
234 ($427)$142$285$44,191
235 ($427)$141$285$43,906
236 ($427)$140$286$43,619
237 ($427)$139$287$43,332
238 ($427)$138$288$43,044
239 ($427)$137$289$42,755
240 ($427)$136$290$42,465
Year 21 - 241 ($427)$136$291$42,174
242 ($427)$135$292$41,882
243 ($427)$134$293$41,589
244 ($427)$133$294$41,295
245 ($427)$132$295$41,001
246 ($427)$131$296$40,705
247 ($427)$130$297$40,408
248 ($427)$129$298$40,111
249 ($427)$128$298$39,812
250 ($427)$127$299$39,513
251 ($427)$126$300$39,212
252 ($427)$125$301$38,911
Year 22 - 253 ($427)$124$302$38,609
254 ($427)$123$303$38,305
255 ($427)$122$304$38,001
256 ($427)$121$305$37,696
257 ($427)$120$306$37,390
258 ($427)$119$307$37,083
259 ($427)$118$308$36,774
260 ($427)$117$309$36,465
261 ($427)$116$310$36,155
262 ($427)$115$311$35,844
263 ($427)$114$312$35,532
264 ($427)$113$313$35,219
Year 23 - 265 ($427)$112$314$34,905
266 ($427)$111$315$34,590
267 ($427)$110$316$34,273
268 ($427)$109$317$33,956
269 ($427)$108$318$33,638
270 ($427)$107$319$33,319
271 ($427)$106$320$32,999
272 ($427)$105$321$32,678
273 ($427)$104$322$32,355
274 ($427)$103$323$32,032
275 ($427)$102$324$31,708
276 ($427)$101$325$31,383
Year 24 - 277 ($427)$100$326$31,056
278 ($427)$99$327$30,729
279 ($427)$98$328$30,400
280 ($427)$97$329$30,071
281 ($427)$96$331$29,740
282 ($427)$95$332$29,409
283 ($427)$94$333$29,076
284 ($427)$93$334$28,743
285 ($427)$92$335$28,408
286 ($427)$91$336$28,072
287 ($427)$90$337$27,735
288 ($427)$89$338$27,397
Year 25 - 289 ($427)$87$339$27,058
290 ($427)$86$340$26,718
291 ($427)$85$341$26,377
292 ($427)$84$342$26,034
293 ($427)$83$343$25,691
294 ($427)$82$345$25,346
295 ($427)$81$346$25,001
296 ($427)$80$347$24,654
297 ($427)$79$348$24,306
298 ($427)$78$349$23,957
299 ($427)$76$350$23,607
300 ($427)$75$351$23,256
Year 26 - 301 ($427)$74$352$22,904
302 ($427)$73$353$22,550
303 ($427)$72$355$22,196
304 ($427)$71$356$21,840
305 ($427)$70$357$21,483
306 ($427)$69$358$21,125
307 ($427)$67$359$20,766
308 ($427)$66$360$20,406
309 ($427)$65$361$20,045
310 ($427)$64$363$19,682
311 ($427)$63$364$19,318
312 ($427)$62$365$18,954
Year 27 - 313 ($427)$60$366$18,587
314 ($427)$59$367$18,220
315 ($427)$58$368$17,852
316 ($427)$57$370$17,482
317 ($427)$56$371$17,112
318 ($427)$55$372$16,740
319 ($427)$53$373$16,367
320 ($427)$52$374$15,992
321 ($427)$51$375$15,617
322 ($427)$50$377$15,240
323 ($427)$49$378$14,862
324 ($427)$47$379$14,483
Year 28 - 325 ($427)$46$380$14,103
326 ($427)$45$381$13,722
327 ($427)$44$383$13,339
328 ($427)$43$384$12,955
329 ($427)$41$385$12,570
330 ($427)$40$386$12,183
331 ($427)$39$388$11,796
332 ($427)$38$389$11,407
333 ($427)$36$390$11,017
334 ($427)$35$391$10,625
335 ($427)$34$393$10,233
336 ($427)$33$394$9,839
Year 29 - 337 ($427)$31$395$9,444
338 ($427)$30$396$9,047
339 ($427)$29$398$8,650
340 ($427)$28$399$8,251
341 ($427)$26$400$7,851
342 ($427)$25$401$7,449
343 ($427)$24$403$7,047
344 ($427)$22$404$6,643
345 ($427)$21$405$6,237
346 ($427)$20$407$5,831
347 ($427)$19$408$5,423
348 ($427)$17$409$5,014
Year 30 - 349 ($427)$16$411$4,603
350 ($427)$15$412$4,191
351 ($427)$13$413$3,778
352 ($427)$12$414$3,364
353 ($427)$11$416$2,948
354 ($427)$9$417$2,531
355 ($427)$8$418$2,112
356 ($427)$7$420$1,693
357 ($427)$5$421$1,271
358 ($427)$4$422$849
359 ($427)$3$424$425
360 ($427)$1$425$0
TOTALS$62,344$91,200$153,544

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.