« Back to all home prices

Mortgage Payment Schedule for a $122,000 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% ($24,400) 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
$456 360 $66,719 $164,319

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | 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: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 day rate lock

NMLS #: 790396
$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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 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
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  $122,000
Down Payment $24,400$97,600
Year 1 - 1 ($456)$312$145$97,455
2 ($456)$311$145$97,310
3 ($456)$311$146$97,164
4 ($456)$310$146$97,017
5 ($456)$310$147$96,871
6 ($456)$309$147$96,723
7 ($456)$309$148$96,576
8 ($456)$308$148$96,427
9 ($456)$308$149$96,279
10 ($456)$307$149$96,130
11 ($456)$307$150$95,980
12 ($456)$306$150$95,830
Year 2 - 13 ($456)$306$151$95,679
14 ($456)$305$151$95,528
15 ($456)$305$152$95,377
16 ($456)$304$152$95,225
17 ($456)$304$153$95,072
18 ($456)$303$153$94,919
19 ($456)$303$153$94,766
20 ($456)$302$154$94,612
21 ($456)$302$154$94,457
22 ($456)$301$155$94,302
23 ($456)$301$155$94,147
24 ($456)$300$156$93,991
Year 3 - 25 ($456)$300$156$93,834
26 ($456)$299$157$93,677
27 ($456)$299$157$93,520
28 ($456)$298$158$93,362
29 ($456)$298$158$93,204
30 ($456)$297$159$93,045
31 ($456)$297$159$92,885
32 ($456)$296$160$92,725
33 ($456)$296$160$92,565
34 ($456)$295$161$92,404
35 ($456)$295$162$92,242
36 ($456)$294$162$92,080
Year 4 - 37 ($456)$294$163$91,917
38 ($456)$293$163$91,754
39 ($456)$293$164$91,591
40 ($456)$292$164$91,427
41 ($456)$292$165$91,262
42 ($456)$291$165$91,097
43 ($456)$291$166$90,931
44 ($456)$290$166$90,765
45 ($456)$290$167$90,598
46 ($456)$289$167$90,431
47 ($456)$289$168$90,263
48 ($456)$288$168$90,095
Year 5 - 49 ($456)$288$169$89,926
50 ($456)$287$169$89,756
51 ($456)$286$170$89,586
52 ($456)$286$171$89,416
53 ($456)$285$171$89,245
54 ($456)$285$172$89,073
55 ($456)$284$172$88,901
56 ($456)$284$173$88,728
57 ($456)$283$173$88,555
58 ($456)$283$174$88,381
59 ($456)$282$174$88,207
60 ($456)$282$175$88,032
Year 6 - 61 ($456)$281$175$87,857
62 ($456)$280$176$87,681
63 ($456)$280$177$87,504
64 ($456)$279$177$87,327
65 ($456)$279$178$87,149
66 ($456)$278$178$86,971
67 ($456)$278$179$86,792
68 ($456)$277$179$86,613
69 ($456)$276$180$86,433
70 ($456)$276$181$86,252
71 ($456)$275$181$86,071
72 ($456)$275$182$85,889
Year 7 - 73 ($456)$274$182$85,707
74 ($456)$274$183$85,524
75 ($456)$273$183$85,340
76 ($456)$272$184$85,156
77 ($456)$272$185$84,972
78 ($456)$271$185$84,786
79 ($456)$271$186$84,601
80 ($456)$270$186$84,414
81 ($456)$269$187$84,227
82 ($456)$269$188$84,040
83 ($456)$268$188$83,851
84 ($456)$268$189$83,663
Year 8 - 85 ($456)$267$189$83,473
86 ($456)$266$190$83,283
87 ($456)$266$191$83,092
88 ($456)$265$191$82,901
89 ($456)$265$192$82,709
90 ($456)$264$192$82,517
91 ($456)$263$193$82,324
92 ($456)$263$194$82,130
93 ($456)$262$194$81,936
94 ($456)$262$195$81,741
95 ($456)$261$196$81,545
96 ($456)$260$196$81,349
Year 9 - 97 ($456)$260$197$81,152
98 ($456)$259$197$80,955
99 ($456)$258$198$80,757
100 ($456)$258$199$80,558
101 ($456)$257$199$80,359
102 ($456)$256$200$80,159
103 ($456)$256$201$79,958
104 ($456)$255$201$79,757
105 ($456)$255$202$79,555
106 ($456)$254$203$79,353
107 ($456)$253$203$79,149
108 ($456)$253$204$78,946
Year 10 - 109 ($456)$252$204$78,741
110 ($456)$251$205$78,536
111 ($456)$251$206$78,330
112 ($456)$250$206$78,124
113 ($456)$249$207$77,917
114 ($456)$249$208$77,709
115 ($456)$248$208$77,501
116 ($456)$247$209$77,291
117 ($456)$247$210$77,082
118 ($456)$246$210$76,871
119 ($456)$245$211$76,660
120 ($456)$245$212$76,448
Year 11 - 121 ($456)$244$212$76,236
122 ($456)$243$213$76,023
123 ($456)$243$214$75,809
124 ($456)$242$214$75,595
125 ($456)$241$215$75,379
126 ($456)$241$216$75,164
127 ($456)$240$217$74,947
128 ($456)$239$217$74,730
129 ($456)$239$218$74,512
130 ($456)$238$219$74,293
131 ($456)$237$219$74,074
132 ($456)$236$220$73,854
Year 12 - 133 ($456)$236$221$73,633
134 ($456)$235$221$73,412
135 ($456)$234$222$73,190
136 ($456)$234$223$72,967
137 ($456)$233$224$72,743
138 ($456)$232$224$72,519
139 ($456)$231$225$72,294
140 ($456)$231$226$72,068
141 ($456)$230$226$71,842
142 ($456)$229$227$71,615
143 ($456)$229$228$71,387
144 ($456)$228$229$71,158
Year 13 - 145 ($456)$227$229$70,929
146 ($456)$226$230$70,699
147 ($456)$226$231$70,468
148 ($456)$225$232$70,236
149 ($456)$224$232$70,004
150 ($456)$223$233$69,771
151 ($456)$223$234$69,537
152 ($456)$222$235$69,303
153 ($456)$221$235$69,068
154 ($456)$220$236$68,832
155 ($456)$220$237$68,595
156 ($456)$219$238$68,357
Year 14 - 157 ($456)$218$238$68,119
158 ($456)$217$239$67,880
159 ($456)$217$240$67,640
160 ($456)$216$241$67,400
161 ($456)$215$241$67,158
162 ($456)$214$242$66,916
163 ($456)$214$243$66,673
164 ($456)$213$244$66,430
165 ($456)$212$244$66,185
166 ($456)$211$245$65,940
167 ($456)$210$246$65,694
168 ($456)$210$247$65,447
Year 15 - 169 ($456)$209$248$65,200
170 ($456)$208$248$64,951
171 ($456)$207$249$64,702
172 ($456)$207$250$64,452
173 ($456)$206$251$64,202
174 ($456)$205$252$63,950
175 ($456)$204$252$63,698
176 ($456)$203$253$63,445
177 ($456)$202$254$63,191
178 ($456)$202$255$62,936
179 ($456)$201$256$62,680
180 ($456)$200$256$62,424
Year 16 - 181 ($456)$199$257$62,167
182 ($456)$198$258$61,909
183 ($456)$198$259$61,650
184 ($456)$197$260$61,390
185 ($456)$196$261$61,130
186 ($456)$195$261$60,868
187 ($456)$194$262$60,606
188 ($456)$193$263$60,343
189 ($456)$193$264$60,079
190 ($456)$192$265$59,815
191 ($456)$191$266$59,549
192 ($456)$190$266$59,283
Year 17 - 193 ($456)$189$267$59,016
194 ($456)$188$268$58,747
195 ($456)$188$269$58,478
196 ($456)$187$270$58,209
197 ($456)$186$271$57,938
198 ($456)$185$272$57,667
199 ($456)$184$272$57,394
200 ($456)$183$273$57,121
201 ($456)$182$274$56,847
202 ($456)$181$275$56,572
203 ($456)$181$276$56,296
204 ($456)$180$277$56,019
Year 18 - 205 ($456)$179$278$55,741
206 ($456)$178$279$55,463
207 ($456)$177$279$55,183
208 ($456)$176$280$54,903
209 ($456)$175$281$54,622
210 ($456)$174$282$54,340
211 ($456)$173$283$54,057
212 ($456)$173$284$53,773
213 ($456)$172$285$53,488
214 ($456)$171$286$53,202
215 ($456)$170$287$52,916
216 ($456)$169$288$52,628
Year 19 - 217 ($456)$168$288$52,340
218 ($456)$167$289$52,050
219 ($456)$166$290$51,760
220 ($456)$165$291$51,469
221 ($456)$164$292$51,177
222 ($456)$163$293$50,883
223 ($456)$162$294$50,589
224 ($456)$161$295$50,294
225 ($456)$161$296$49,999
226 ($456)$160$297$49,702
227 ($456)$159$298$49,404
228 ($456)$158$299$49,105
Year 20 - 229 ($456)$157$300$48,805
230 ($456)$156$301$48,505
231 ($456)$155$302$48,203
232 ($456)$154$303$47,900
233 ($456)$153$304$47,597
234 ($456)$152$305$47,292
235 ($456)$151$306$46,987
236 ($456)$150$306$46,680
237 ($456)$149$307$46,373
238 ($456)$148$308$46,065
239 ($456)$147$309$45,755
240 ($456)$146$310$45,445
Year 21 - 241 ($456)$145$311$45,133
242 ($456)$144$312$44,821
243 ($456)$143$313$44,508
244 ($456)$142$314$44,193
245 ($456)$141$315$43,878
246 ($456)$140$316$43,561
247 ($456)$139$317$43,244
248 ($456)$138$318$42,926
249 ($456)$137$319$42,606
250 ($456)$136$320$42,286
251 ($456)$135$321$41,964
252 ($456)$134$323$41,642
Year 22 - 253 ($456)$133$324$41,318
254 ($456)$132$325$40,994
255 ($456)$131$326$40,668
256 ($456)$130$327$40,341
257 ($456)$129$328$40,014
258 ($456)$128$329$39,685
259 ($456)$127$330$39,355
260 ($456)$126$331$39,024
261 ($456)$125$332$38,692
262 ($456)$123$333$38,359
263 ($456)$122$334$38,025
264 ($456)$121$335$37,690
Year 23 - 265 ($456)$120$336$37,354
266 ($456)$119$337$37,017
267 ($456)$118$338$36,679
268 ($456)$117$339$36,339
269 ($456)$116$340$35,999
270 ($456)$115$342$35,657
271 ($456)$114$343$35,315
272 ($456)$113$344$34,971
273 ($456)$112$345$34,626
274 ($456)$111$346$34,280
275 ($456)$109$347$33,933
276 ($456)$108$348$33,585
Year 24 - 277 ($456)$107$349$33,236
278 ($456)$106$350$32,885
279 ($456)$105$351$32,534
280 ($456)$104$353$32,181
281 ($456)$103$354$31,828
282 ($456)$102$355$31,473
283 ($456)$100$356$31,117
284 ($456)$99$357$30,760
285 ($456)$98$358$30,401
286 ($456)$97$359$30,042
287 ($456)$96$361$29,681
288 ($456)$95$362$29,320
Year 25 - 289 ($456)$94$363$28,957
290 ($456)$92$364$28,593
291 ($456)$91$365$28,228
292 ($456)$90$366$27,861
293 ($456)$89$368$27,494
294 ($456)$88$369$27,125
295 ($456)$87$370$26,755
296 ($456)$85$371$26,384
297 ($456)$84$372$26,012
298 ($456)$83$373$25,638
299 ($456)$82$375$25,264
300 ($456)$81$376$24,888
Year 26 - 301 ($456)$79$377$24,511
302 ($456)$78$378$24,133
303 ($456)$77$379$23,753
304 ($456)$76$381$23,373
305 ($456)$75$382$22,991
306 ($456)$73$383$22,608
307 ($456)$72$384$22,223
308 ($456)$71$386$21,838
309 ($456)$70$387$21,451
310 ($456)$68$388$21,063
311 ($456)$67$389$20,674
312 ($456)$66$390$20,284
Year 27 - 313 ($456)$65$392$19,892
314 ($456)$63$393$19,499
315 ($456)$62$394$19,105
316 ($456)$61$395$18,709
317 ($456)$60$397$18,313
318 ($456)$58$398$17,915
319 ($456)$57$399$17,515
320 ($456)$56$401$17,115
321 ($456)$55$402$16,713
322 ($456)$53$403$16,310
323 ($456)$52$404$15,905
324 ($456)$51$406$15,500
Year 28 - 325 ($456)$49$407$15,093
326 ($456)$48$408$14,684
327 ($456)$47$410$14,275
328 ($456)$46$411$13,864
329 ($456)$44$412$13,452
330 ($456)$43$414$13,038
331 ($456)$42$415$12,624
332 ($456)$40$416$12,207
333 ($456)$39$417$11,790
334 ($456)$38$419$11,371
335 ($456)$36$420$10,951
336 ($456)$35$421$10,529
Year 29 - 337 ($456)$34$423$10,107
338 ($456)$32$424$9,682
339 ($456)$31$426$9,257
340 ($456)$30$427$8,830
341 ($456)$28$428$8,402
342 ($456)$27$430$7,972
343 ($456)$25$431$7,541
344 ($456)$24$432$7,109
345 ($456)$23$434$6,675
346 ($456)$21$435$6,240
347 ($456)$20$437$5,803
348 ($456)$19$438$5,365
Year 30 - 349 ($456)$17$439$4,926
350 ($456)$16$441$4,485
351 ($456)$14$442$4,043
352 ($456)$13$444$3,600
353 ($456)$11$445$3,155
354 ($456)$10$446$2,708
355 ($456)$9$448$2,261
356 ($456)$7$449$1,811
357 ($456)$6$451$1,361
358 ($456)$4$452$909
359 ($456)$3$454$455
360 ($456)$1$455$0
TOTALS$66,719$97,600$164,319

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.