« Back to all home prices

Mortgage Payment Schedule for a $125,000 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% ($25,000) 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
$468 360 $68,360 $168,360

Mortgage Providers

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


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $125,000
Down Payment $25,000$100,000
Year 1 - 1 ($468)$319$149$99,851
2 ($468)$319$149$99,703
3 ($468)$318$149$99,553
4 ($468)$318$150$99,403
5 ($468)$317$150$99,253
6 ($468)$317$151$99,102
7 ($468)$316$151$98,950
8 ($468)$316$152$98,799
9 ($468)$315$152$98,646
10 ($468)$315$153$98,493
11 ($468)$314$153$98,340
12 ($468)$314$154$98,186
Year 2 - 13 ($468)$313$154$98,032
14 ($468)$313$155$97,877
15 ($468)$312$155$97,722
16 ($468)$312$156$97,566
17 ($468)$311$156$97,410
18 ($468)$311$157$97,253
19 ($468)$310$157$97,096
20 ($468)$310$158$96,938
21 ($468)$309$158$96,780
22 ($468)$309$159$96,621
23 ($468)$308$159$96,462
24 ($468)$308$160$96,302
Year 3 - 25 ($468)$307$160$96,142
26 ($468)$307$161$95,981
27 ($468)$306$161$95,820
28 ($468)$306$162$95,658
29 ($468)$305$162$95,495
30 ($468)$305$163$95,333
31 ($468)$304$163$95,169
32 ($468)$304$164$95,005
33 ($468)$303$164$94,841
34 ($468)$303$165$94,676
35 ($468)$302$165$94,510
36 ($468)$302$166$94,344
Year 4 - 37 ($468)$301$167$94,178
38 ($468)$301$167$94,011
39 ($468)$300$168$93,843
40 ($468)$300$168$93,675
41 ($468)$299$169$93,506
42 ($468)$298$169$93,337
43 ($468)$298$170$93,167
44 ($468)$297$170$92,997
45 ($468)$297$171$92,826
46 ($468)$296$171$92,655
47 ($468)$296$172$92,483
48 ($468)$295$172$92,310
Year 5 - 49 ($468)$295$173$92,137
50 ($468)$294$174$91,964
51 ($468)$294$174$91,789
52 ($468)$293$175$91,615
53 ($468)$292$175$91,439
54 ($468)$292$176$91,264
55 ($468)$291$176$91,087
56 ($468)$291$177$90,910
57 ($468)$290$178$90,733
58 ($468)$290$178$90,555
59 ($468)$289$179$90,376
60 ($468)$288$179$90,197
Year 6 - 61 ($468)$288$180$90,017
62 ($468)$287$180$89,837
63 ($468)$287$181$89,656
64 ($468)$286$182$89,474
65 ($468)$286$182$89,292
66 ($468)$285$183$89,109
67 ($468)$284$183$88,926
68 ($468)$284$184$88,742
69 ($468)$283$184$88,558
70 ($468)$283$185$88,373
71 ($468)$282$186$88,187
72 ($468)$281$186$88,001
Year 7 - 73 ($468)$281$187$87,814
74 ($468)$280$187$87,627
75 ($468)$280$188$87,439
76 ($468)$279$189$87,250
77 ($468)$278$189$87,061
78 ($468)$278$190$86,871
79 ($468)$277$190$86,681
80 ($468)$277$191$86,490
81 ($468)$276$192$86,298
82 ($468)$275$192$86,106
83 ($468)$275$193$85,913
84 ($468)$274$193$85,720
Year 8 - 85 ($468)$274$194$85,526
86 ($468)$273$195$85,331
87 ($468)$272$195$85,136
88 ($468)$272$196$84,940
89 ($468)$271$197$84,743
90 ($468)$270$197$84,546
91 ($468)$270$198$84,348
92 ($468)$269$198$84,150
93 ($468)$269$199$83,951
94 ($468)$268$200$83,751
95 ($468)$267$200$83,551
96 ($468)$267$201$83,350
Year 9 - 97 ($468)$266$202$83,148
98 ($468)$265$202$82,946
99 ($468)$265$203$82,743
100 ($468)$264$204$82,539
101 ($468)$263$204$82,335
102 ($468)$263$205$82,130
103 ($468)$262$206$81,924
104 ($468)$261$206$81,718
105 ($468)$261$207$81,511
106 ($468)$260$208$81,304
107 ($468)$259$208$81,096
108 ($468)$259$209$80,887
Year 10 - 109 ($468)$258$210$80,677
110 ($468)$257$210$80,467
111 ($468)$257$211$80,256
112 ($468)$256$212$80,045
113 ($468)$255$212$79,833
114 ($468)$255$213$79,620
115 ($468)$254$214$79,406
116 ($468)$253$214$79,192
117 ($468)$253$215$78,977
118 ($468)$252$216$78,762
119 ($468)$251$216$78,545
120 ($468)$251$217$78,328
Year 11 - 121 ($468)$250$218$78,111
122 ($468)$249$218$77,892
123 ($468)$249$219$77,673
124 ($468)$248$220$77,453
125 ($468)$247$220$77,233
126 ($468)$247$221$77,012
127 ($468)$246$222$76,790
128 ($468)$245$223$76,567
129 ($468)$244$223$76,344
130 ($468)$244$224$76,120
131 ($468)$243$225$75,895
132 ($468)$242$225$75,670
Year 12 - 133 ($468)$242$226$75,444
134 ($468)$241$227$75,217
135 ($468)$240$228$74,989
136 ($468)$239$228$74,761
137 ($468)$239$229$74,532
138 ($468)$238$230$74,302
139 ($468)$237$231$74,072
140 ($468)$236$231$73,840
141 ($468)$236$232$73,608
142 ($468)$235$233$73,376
143 ($468)$234$233$73,142
144 ($468)$233$234$72,908
Year 13 - 145 ($468)$233$235$72,673
146 ($468)$232$236$72,437
147 ($468)$231$236$72,201
148 ($468)$230$237$71,964
149 ($468)$230$238$71,726
150 ($468)$229$239$71,487
151 ($468)$228$240$71,247
152 ($468)$227$240$71,007
153 ($468)$227$241$70,766
154 ($468)$226$242$70,524
155 ($468)$225$243$70,282
156 ($468)$224$243$70,038
Year 14 - 157 ($468)$224$244$69,794
158 ($468)$223$245$69,549
159 ($468)$222$246$69,304
160 ($468)$221$246$69,057
161 ($468)$220$247$68,810
162 ($468)$220$248$68,562
163 ($468)$219$249$68,313
164 ($468)$218$250$68,063
165 ($468)$217$250$67,813
166 ($468)$216$251$67,562
167 ($468)$216$252$67,310
168 ($468)$215$253$67,057
Year 15 - 169 ($468)$214$254$66,803
170 ($468)$213$254$66,549
171 ($468)$212$255$66,293
172 ($468)$212$256$66,037
173 ($468)$211$257$65,780
174 ($468)$210$258$65,523
175 ($468)$209$259$65,264
176 ($468)$208$259$65,005
177 ($468)$207$260$64,745
178 ($468)$207$261$64,484
179 ($468)$206$262$64,222
180 ($468)$205$263$63,959
Year 16 - 181 ($468)$204$264$63,695
182 ($468)$203$264$63,431
183 ($468)$202$265$63,166
184 ($468)$202$266$62,900
185 ($468)$201$267$62,633
186 ($468)$200$268$62,365
187 ($468)$199$269$62,097
188 ($468)$198$269$61,827
189 ($468)$197$270$61,557
190 ($468)$196$271$61,286
191 ($468)$196$272$61,013
192 ($468)$195$273$60,741
Year 17 - 193 ($468)$194$274$60,467
194 ($468)$193$275$60,192
195 ($468)$192$276$59,916
196 ($468)$191$276$59,640
197 ($468)$190$277$59,363
198 ($468)$189$278$59,085
199 ($468)$189$279$58,805
200 ($468)$188$280$58,525
201 ($468)$187$281$58,245
202 ($468)$186$282$57,963
203 ($468)$185$283$57,680
204 ($468)$184$284$57,397
Year 18 - 205 ($468)$183$284$57,112
206 ($468)$182$285$56,827
207 ($468)$181$286$56,540
208 ($468)$180$287$56,253
209 ($468)$180$288$55,965
210 ($468)$179$289$55,676
211 ($468)$178$290$55,386
212 ($468)$177$291$55,095
213 ($468)$176$292$54,803
214 ($468)$175$293$54,511
215 ($468)$174$294$54,217
216 ($468)$173$295$53,922
Year 19 - 217 ($468)$172$296$53,627
218 ($468)$171$297$53,330
219 ($468)$170$297$53,033
220 ($468)$169$298$52,734
221 ($468)$168$299$52,435
222 ($468)$167$300$52,135
223 ($468)$166$301$51,833
224 ($468)$165$302$51,531
225 ($468)$164$303$51,228
226 ($468)$164$304$50,924
227 ($468)$163$305$50,619
228 ($468)$162$306$50,313
Year 20 - 229 ($468)$161$307$50,006
230 ($468)$160$308$49,697
231 ($468)$159$309$49,388
232 ($468)$158$310$49,078
233 ($468)$157$311$48,767
234 ($468)$156$312$48,455
235 ($468)$155$313$48,142
236 ($468)$154$314$47,828
237 ($468)$153$315$47,513
238 ($468)$152$316$47,197
239 ($468)$151$317$46,880
240 ($468)$150$318$46,562
Year 21 - 241 ($468)$149$319$46,243
242 ($468)$148$320$45,923
243 ($468)$147$321$45,602
244 ($468)$146$322$45,280
245 ($468)$145$323$44,957
246 ($468)$143$324$44,633
247 ($468)$142$325$44,307
248 ($468)$141$326$43,981
249 ($468)$140$327$43,654
250 ($468)$139$328$43,325
251 ($468)$138$329$42,996
252 ($468)$137$330$42,666
Year 22 - 253 ($468)$136$331$42,334
254 ($468)$135$333$42,002
255 ($468)$134$334$41,668
256 ($468)$133$335$41,333
257 ($468)$132$336$40,998
258 ($468)$131$337$40,661
259 ($468)$130$338$40,323
260 ($468)$129$339$39,984
261 ($468)$128$340$39,644
262 ($468)$127$341$39,303
263 ($468)$125$342$38,960
264 ($468)$124$343$38,617
Year 23 - 265 ($468)$123$344$38,273
266 ($468)$122$346$37,927
267 ($468)$121$347$37,581
268 ($468)$120$348$37,233
269 ($468)$119$349$36,884
270 ($468)$118$350$36,534
271 ($468)$117$351$36,183
272 ($468)$115$352$35,831
273 ($468)$114$353$35,478
274 ($468)$113$354$35,123
275 ($468)$112$356$34,768
276 ($468)$111$357$34,411
Year 24 - 277 ($468)$110$358$34,053
278 ($468)$109$359$33,694
279 ($468)$108$360$33,334
280 ($468)$106$361$32,973
281 ($468)$105$362$32,610
282 ($468)$104$364$32,247
283 ($468)$103$365$31,882
284 ($468)$102$366$31,516
285 ($468)$101$367$31,149
286 ($468)$99$368$30,781
287 ($468)$98$369$30,411
288 ($468)$97$371$30,041
Year 25 - 289 ($468)$96$372$29,669
290 ($468)$95$373$29,296
291 ($468)$94$374$28,922
292 ($468)$92$375$28,546
293 ($468)$91$377$28,170
294 ($468)$90$378$27,792
295 ($468)$89$379$27,413
296 ($468)$87$380$27,033
297 ($468)$86$381$26,651
298 ($468)$85$383$26,269
299 ($468)$84$384$25,885
300 ($468)$83$385$25,500
Year 26 - 301 ($468)$81$386$25,114
302 ($468)$80$388$24,726
303 ($468)$79$389$24,337
304 ($468)$78$390$23,947
305 ($468)$76$391$23,556
306 ($468)$75$392$23,164
307 ($468)$74$394$22,770
308 ($468)$73$395$22,375
309 ($468)$71$396$21,979
310 ($468)$70$398$21,581
311 ($468)$69$399$21,182
312 ($468)$68$400$20,782
Year 27 - 313 ($468)$66$401$20,381
314 ($468)$65$403$19,978
315 ($468)$64$404$19,575
316 ($468)$62$405$19,169
317 ($468)$61$406$18,763
318 ($468)$60$408$18,355
319 ($468)$59$409$17,946
320 ($468)$57$410$17,536
321 ($468)$56$412$17,124
322 ($468)$55$413$16,711
323 ($468)$53$414$16,297
324 ($468)$52$416$15,881
Year 28 - 325 ($468)$51$417$15,464
326 ($468)$49$418$15,046
327 ($468)$48$420$14,626
328 ($468)$47$421$14,205
329 ($468)$45$422$13,783
330 ($468)$44$424$13,359
331 ($468)$43$425$12,934
332 ($468)$41$426$12,508
333 ($468)$40$428$12,080
334 ($468)$39$429$11,651
335 ($468)$37$430$11,220
336 ($468)$36$432$10,788
Year 29 - 337 ($468)$34$433$10,355
338 ($468)$33$435$9,920
339 ($468)$32$436$9,484
340 ($468)$30$437$9,047
341 ($468)$29$439$8,608
342 ($468)$27$440$8,168
343 ($468)$26$442$7,727
344 ($468)$25$443$7,283
345 ($468)$23$444$6,839
346 ($468)$22$446$6,393
347 ($468)$20$447$5,946
348 ($468)$19$449$5,497
Year 30 - 349 ($468)$18$450$5,047
350 ($468)$16$452$4,596
351 ($468)$15$453$4,143
352 ($468)$13$454$3,688
353 ($468)$12$456$3,232
354 ($468)$10$457$2,775
355 ($468)$9$459$2,316
356 ($468)$7$460$1,856
357 ($468)$6$462$1,394
358 ($468)$4$463$931
359 ($468)$3$465$466
360 ($468)$1$466$0
TOTALS$68,360$100,000$168,360

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.