« 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 January 18, 2018. 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


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$468 360 $70,956 $168,556

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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 ($468)$329$140$97,460
2 ($468)$328$140$97,320
3 ($468)$328$141$97,180
4 ($468)$327$141$97,039
5 ($468)$327$142$96,897
6 ($468)$326$142$96,755
7 ($468)$326$142$96,613
8 ($468)$325$143$96,470
9 ($468)$325$143$96,326
10 ($468)$324$144$96,182
11 ($468)$324$144$96,038
12 ($468)$323$145$95,893
Year 2 - 13 ($468)$323$145$95,748
14 ($468)$322$146$95,602
15 ($468)$322$146$95,456
16 ($468)$321$147$95,309
17 ($468)$321$147$95,161
18 ($468)$320$148$95,014
19 ($468)$320$148$94,865
20 ($468)$319$149$94,716
21 ($468)$319$149$94,567
22 ($468)$318$150$94,417
23 ($468)$318$150$94,267
24 ($468)$317$151$94,116
Year 3 - 25 ($468)$317$151$93,965
26 ($468)$316$152$93,813
27 ($468)$316$152$93,660
28 ($468)$315$153$93,508
29 ($468)$315$153$93,354
30 ($468)$314$154$93,200
31 ($468)$314$154$93,046
32 ($468)$313$155$92,891
33 ($468)$313$155$92,735
34 ($468)$312$156$92,579
35 ($468)$312$157$92,423
36 ($468)$311$157$92,266
Year 4 - 37 ($468)$311$158$92,108
38 ($468)$310$158$91,950
39 ($468)$310$159$91,791
40 ($468)$309$159$91,632
41 ($468)$308$160$91,473
42 ($468)$308$160$91,312
43 ($468)$307$161$91,151
44 ($468)$307$161$90,990
45 ($468)$306$162$90,828
46 ($468)$306$162$90,666
47 ($468)$305$163$90,503
48 ($468)$305$164$90,339
Year 5 - 49 ($468)$304$164$90,175
50 ($468)$304$165$90,011
51 ($468)$303$165$89,845
52 ($468)$302$166$89,680
53 ($468)$302$166$89,513
54 ($468)$301$167$89,347
55 ($468)$301$167$89,179
56 ($468)$300$168$89,011
57 ($468)$300$169$88,843
58 ($468)$299$169$88,674
59 ($468)$299$170$88,504
60 ($468)$298$170$88,334
Year 6 - 61 ($468)$297$171$88,163
62 ($468)$297$171$87,991
63 ($468)$296$172$87,819
64 ($468)$296$173$87,647
65 ($468)$295$173$87,474
66 ($468)$294$174$87,300
67 ($468)$294$174$87,126
68 ($468)$293$175$86,951
69 ($468)$293$175$86,775
70 ($468)$292$176$86,599
71 ($468)$292$177$86,423
72 ($468)$291$177$86,245
Year 7 - 73 ($468)$290$178$86,068
74 ($468)$290$178$85,889
75 ($468)$289$179$85,710
76 ($468)$289$180$85,530
77 ($468)$288$180$85,350
78 ($468)$287$181$85,169
79 ($468)$287$181$84,988
80 ($468)$286$182$84,806
81 ($468)$286$183$84,623
82 ($468)$285$183$84,440
83 ($468)$284$184$84,256
84 ($468)$284$185$84,071
Year 8 - 85 ($468)$283$185$83,886
86 ($468)$282$186$83,700
87 ($468)$282$186$83,514
88 ($468)$281$187$83,327
89 ($468)$281$188$83,139
90 ($468)$280$188$82,951
91 ($468)$279$189$82,762
92 ($468)$279$190$82,572
93 ($468)$278$190$82,382
94 ($468)$277$191$82,191
95 ($468)$277$192$82,000
96 ($468)$276$192$81,808
Year 9 - 97 ($468)$275$193$81,615
98 ($468)$275$193$81,421
99 ($468)$274$194$81,227
100 ($468)$273$195$81,033
101 ($468)$273$195$80,837
102 ($468)$272$196$80,641
103 ($468)$271$197$80,444
104 ($468)$271$197$80,247
105 ($468)$270$198$80,049
106 ($468)$269$199$79,850
107 ($468)$269$199$79,651
108 ($468)$268$200$79,451
Year 10 - 109 ($468)$267$201$79,250
110 ($468)$267$201$79,049
111 ($468)$266$202$78,847
112 ($468)$265$203$78,644
113 ($468)$265$203$78,440
114 ($468)$264$204$78,236
115 ($468)$263$205$78,031
116 ($468)$263$206$77,826
117 ($468)$262$206$77,620
118 ($468)$261$207$77,413
119 ($468)$261$208$77,205
120 ($468)$260$208$76,997
Year 11 - 121 ($468)$259$209$76,788
122 ($468)$259$210$76,578
123 ($468)$258$210$76,368
124 ($468)$257$211$76,157
125 ($468)$256$212$75,945
126 ($468)$256$213$75,732
127 ($468)$255$213$75,519
128 ($468)$254$214$75,305
129 ($468)$254$215$75,091
130 ($468)$253$215$74,875
131 ($468)$252$216$74,659
132 ($468)$251$217$74,442
Year 12 - 133 ($468)$251$218$74,225
134 ($468)$250$218$74,006
135 ($468)$249$219$73,787
136 ($468)$248$220$73,567
137 ($468)$248$221$73,347
138 ($468)$247$221$73,126
139 ($468)$246$222$72,904
140 ($468)$245$223$72,681
141 ($468)$245$224$72,457
142 ($468)$244$224$72,233
143 ($468)$243$225$72,008
144 ($468)$242$226$71,782
Year 13 - 145 ($468)$242$227$71,556
146 ($468)$241$227$71,328
147 ($468)$240$228$71,100
148 ($468)$239$229$70,871
149 ($468)$239$230$70,642
150 ($468)$238$230$70,411
151 ($468)$237$231$70,180
152 ($468)$236$232$69,948
153 ($468)$235$233$69,716
154 ($468)$235$234$69,482
155 ($468)$234$234$69,248
156 ($468)$233$235$69,013
Year 14 - 157 ($468)$232$236$68,777
158 ($468)$232$237$68,540
159 ($468)$231$237$68,303
160 ($468)$230$238$68,064
161 ($468)$229$239$67,825
162 ($468)$228$240$67,586
163 ($468)$228$241$67,345
164 ($468)$227$241$67,103
165 ($468)$226$242$66,861
166 ($468)$225$243$66,618
167 ($468)$224$244$66,374
168 ($468)$223$245$66,129
Year 15 - 169 ($468)$223$246$65,884
170 ($468)$222$246$65,637
171 ($468)$221$247$65,390
172 ($468)$220$248$65,142
173 ($468)$219$249$64,893
174 ($468)$218$250$64,643
175 ($468)$218$251$64,393
176 ($468)$217$251$64,141
177 ($468)$216$252$63,889
178 ($468)$215$253$63,636
179 ($468)$214$254$63,382
180 ($468)$213$255$63,127
Year 16 - 181 ($468)$213$256$62,872
182 ($468)$212$257$62,615
183 ($468)$211$257$62,358
184 ($468)$210$258$62,099
185 ($468)$209$259$61,840
186 ($468)$208$260$61,580
187 ($468)$207$261$61,319
188 ($468)$206$262$61,057
189 ($468)$206$263$60,795
190 ($468)$205$264$60,531
191 ($468)$204$264$60,267
192 ($468)$203$265$60,002
Year 17 - 193 ($468)$202$266$59,735
194 ($468)$201$267$59,468
195 ($468)$200$268$59,200
196 ($468)$199$269$58,931
197 ($468)$198$270$58,662
198 ($468)$197$271$58,391
199 ($468)$197$272$58,119
200 ($468)$196$273$57,847
201 ($468)$195$273$57,573
202 ($468)$194$274$57,299
203 ($468)$193$275$57,024
204 ($468)$192$276$56,747
Year 18 - 205 ($468)$191$277$56,470
206 ($468)$190$278$56,192
207 ($468)$189$279$55,913
208 ($468)$188$280$55,633
209 ($468)$187$281$55,352
210 ($468)$186$282$55,070
211 ($468)$185$283$54,787
212 ($468)$184$284$54,504
213 ($468)$183$285$54,219
214 ($468)$183$286$53,933
215 ($468)$182$287$53,647
216 ($468)$181$288$53,359
Year 19 - 217 ($468)$180$289$53,071
218 ($468)$179$290$52,781
219 ($468)$178$291$52,490
220 ($468)$177$291$52,199
221 ($468)$176$292$51,906
222 ($468)$175$293$51,613
223 ($468)$174$294$51,319
224 ($468)$173$295$51,023
225 ($468)$172$296$50,727
226 ($468)$171$297$50,429
227 ($468)$170$298$50,131
228 ($468)$169$299$49,831
Year 20 - 229 ($468)$168$300$49,531
230 ($468)$167$301$49,230
231 ($468)$166$302$48,927
232 ($468)$165$303$48,624
233 ($468)$164$305$48,319
234 ($468)$163$306$48,013
235 ($468)$162$307$47,707
236 ($468)$161$308$47,399
237 ($468)$160$309$47,091
238 ($468)$159$310$46,781
239 ($468)$157$311$46,470
240 ($468)$156$312$46,159
Year 21 - 241 ($468)$155$313$45,846
242 ($468)$154$314$45,532
243 ($468)$153$315$45,217
244 ($468)$152$316$44,901
245 ($468)$151$317$44,584
246 ($468)$150$318$44,266
247 ($468)$149$319$43,947
248 ($468)$148$320$43,626
249 ($468)$147$321$43,305
250 ($468)$146$322$42,983
251 ($468)$145$324$42,659
252 ($468)$144$325$42,335
Year 22 - 253 ($468)$143$326$42,009
254 ($468)$141$327$41,682
255 ($468)$140$328$41,354
256 ($468)$139$329$41,025
257 ($468)$138$330$40,695
258 ($468)$137$331$40,364
259 ($468)$136$332$40,032
260 ($468)$135$333$39,698
261 ($468)$134$335$39,364
262 ($468)$133$336$39,028
263 ($468)$131$337$38,691
264 ($468)$130$338$38,353
Year 23 - 265 ($468)$129$339$38,014
266 ($468)$128$340$37,674
267 ($468)$127$341$37,332
268 ($468)$126$343$36,990
269 ($468)$125$344$36,646
270 ($468)$123$345$36,301
271 ($468)$122$346$35,955
272 ($468)$121$347$35,608
273 ($468)$120$348$35,260
274 ($468)$119$350$34,910
275 ($468)$118$351$34,560
276 ($468)$116$352$34,208
Year 24 - 277 ($468)$115$353$33,855
278 ($468)$114$354$33,501
279 ($468)$113$355$33,145
280 ($468)$112$357$32,789
281 ($468)$110$358$32,431
282 ($468)$109$359$32,072
283 ($468)$108$360$31,711
284 ($468)$107$361$31,350
285 ($468)$106$363$30,987
286 ($468)$104$364$30,623
287 ($468)$103$365$30,258
288 ($468)$102$366$29,892
Year 25 - 289 ($468)$101$368$29,524
290 ($468)$99$369$29,156
291 ($468)$98$370$28,786
292 ($468)$97$371$28,414
293 ($468)$96$373$28,042
294 ($468)$94$374$27,668
295 ($468)$93$375$27,293
296 ($468)$92$376$26,917
297 ($468)$91$378$26,539
298 ($468)$89$379$26,160
299 ($468)$88$380$25,780
300 ($468)$87$381$25,399
Year 26 - 301 ($468)$86$383$25,016
302 ($468)$84$384$24,632
303 ($468)$83$385$24,247
304 ($468)$82$387$23,860
305 ($468)$80$388$23,472
306 ($468)$79$389$23,083
307 ($468)$78$390$22,692
308 ($468)$76$392$22,301
309 ($468)$75$393$21,907
310 ($468)$74$394$21,513
311 ($468)$72$396$21,117
312 ($468)$71$397$20,720
Year 27 - 313 ($468)$70$398$20,322
314 ($468)$68$400$19,922
315 ($468)$67$401$19,521
316 ($468)$66$402$19,118
317 ($468)$64$404$18,714
318 ($468)$63$405$18,309
319 ($468)$62$407$17,903
320 ($468)$60$408$17,495
321 ($468)$59$409$17,085
322 ($468)$58$411$16,675
323 ($468)$56$412$16,263
324 ($468)$55$413$15,849
Year 28 - 325 ($468)$53$415$15,434
326 ($468)$52$416$15,018
327 ($468)$51$418$14,600
328 ($468)$49$419$14,181
329 ($468)$48$420$13,761
330 ($468)$46$422$13,339
331 ($468)$45$423$12,916
332 ($468)$43$425$12,491
333 ($468)$42$426$12,065
334 ($468)$41$428$11,637
335 ($468)$39$429$11,208
336 ($468)$38$430$10,778
Year 29 - 337 ($468)$36$432$10,346
338 ($468)$35$433$9,912
339 ($468)$33$435$9,478
340 ($468)$32$436$9,041
341 ($468)$30$438$8,603
342 ($468)$29$439$8,164
343 ($468)$27$441$7,723
344 ($468)$26$442$7,281
345 ($468)$25$444$6,838
346 ($468)$23$445$6,392
347 ($468)$22$447$5,946
348 ($468)$20$448$5,497
Year 30 - 349 ($468)$19$450$5,048
350 ($468)$17$451$4,597
351 ($468)$15$453$4,144
352 ($468)$14$454$3,690
353 ($468)$12$456$3,234
354 ($468)$11$457$2,776
355 ($468)$9$459$2,318
356 ($468)$8$460$1,857
357 ($468)$6$462$1,395
358 ($468)$5$464$932
359 ($468)$3$465$467
360 ($468)$2$467$0
TOTALS$70,956$97,600$168,556

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.