« Back to all home prices

Mortgage Payment Schedule for a $127,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($25,400) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$478 360 $70,499 $172,099

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 244476 | State Lic #: MC-5877
$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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $127,000
Down Payment $25,400$101,600
Year 1 - 1 ($478)$329$150$101,450
2 ($478)$328$150$101,300
3 ($478)$328$151$101,150
4 ($478)$327$151$100,999
5 ($478)$327$151$100,847
6 ($478)$326$152$100,695
7 ($478)$326$152$100,543
8 ($478)$325$153$100,390
9 ($478)$325$153$100,237
10 ($478)$324$154$100,083
11 ($478)$324$154$99,928
12 ($478)$323$155$99,773
Year 2 - 13 ($478)$323$155$99,618
14 ($478)$322$156$99,462
15 ($478)$322$156$99,305
16 ($478)$321$157$99,148
17 ($478)$321$157$98,991
18 ($478)$320$158$98,833
19 ($478)$320$158$98,674
20 ($478)$319$159$98,515
21 ($478)$319$160$98,356
22 ($478)$318$160$98,196
23 ($478)$317$161$98,035
24 ($478)$317$161$97,874
Year 3 - 25 ($478)$316$162$97,713
26 ($478)$316$162$97,551
27 ($478)$315$163$97,388
28 ($478)$315$163$97,225
29 ($478)$314$164$97,061
30 ($478)$314$164$96,897
31 ($478)$313$165$96,732
32 ($478)$313$165$96,567
33 ($478)$312$166$96,401
34 ($478)$312$166$96,235
35 ($478)$311$167$96,068
36 ($478)$311$167$95,900
Year 4 - 37 ($478)$310$168$95,732
38 ($478)$310$169$95,564
39 ($478)$309$169$95,395
40 ($478)$308$170$95,225
41 ($478)$308$170$95,055
42 ($478)$307$171$94,884
43 ($478)$307$171$94,713
44 ($478)$306$172$94,541
45 ($478)$306$172$94,369
46 ($478)$305$173$94,196
47 ($478)$305$173$94,022
48 ($478)$304$174$93,848
Year 5 - 49 ($478)$303$175$93,674
50 ($478)$303$175$93,499
51 ($478)$302$176$93,323
52 ($478)$302$176$93,147
53 ($478)$301$177$92,970
54 ($478)$301$177$92,792
55 ($478)$300$178$92,614
56 ($478)$299$179$92,436
57 ($478)$299$179$92,256
58 ($478)$298$180$92,077
59 ($478)$298$180$91,896
60 ($478)$297$181$91,715
Year 6 - 61 ($478)$297$182$91,534
62 ($478)$296$182$91,352
63 ($478)$295$183$91,169
64 ($478)$295$183$90,986
65 ($478)$294$184$90,802
66 ($478)$294$184$90,618
67 ($478)$293$185$90,432
68 ($478)$292$186$90,247
69 ($478)$292$186$90,061
70 ($478)$291$187$89,874
71 ($478)$291$187$89,686
72 ($478)$290$188$89,498
Year 7 - 73 ($478)$289$189$89,310
74 ($478)$289$189$89,120
75 ($478)$288$190$88,930
76 ($478)$288$191$88,740
77 ($478)$287$191$88,549
78 ($478)$286$192$88,357
79 ($478)$286$192$88,165
80 ($478)$285$193$87,972
81 ($478)$284$194$87,778
82 ($478)$284$194$87,584
83 ($478)$283$195$87,389
84 ($478)$283$195$87,193
Year 8 - 85 ($478)$282$196$86,997
86 ($478)$281$197$86,801
87 ($478)$281$197$86,603
88 ($478)$280$198$86,405
89 ($478)$279$199$86,206
90 ($478)$279$199$86,007
91 ($478)$278$200$85,807
92 ($478)$277$201$85,607
93 ($478)$277$201$85,405
94 ($478)$276$202$85,203
95 ($478)$275$203$85,001
96 ($478)$275$203$84,798
Year 9 - 97 ($478)$274$204$84,594
98 ($478)$274$205$84,389
99 ($478)$273$205$84,184
100 ($478)$272$206$83,978
101 ($478)$272$207$83,772
102 ($478)$271$207$83,564
103 ($478)$270$208$83,357
104 ($478)$270$209$83,148
105 ($478)$269$209$82,939
106 ($478)$268$210$82,729
107 ($478)$267$211$82,518
108 ($478)$267$211$82,307
Year 10 - 109 ($478)$266$212$82,095
110 ($478)$265$213$81,883
111 ($478)$265$213$81,669
112 ($478)$264$214$81,455
113 ($478)$263$215$81,241
114 ($478)$263$215$81,025
115 ($478)$262$216$80,809
116 ($478)$261$217$80,592
117 ($478)$261$217$80,375
118 ($478)$260$218$80,157
119 ($478)$259$219$79,938
120 ($478)$258$220$79,718
Year 11 - 121 ($478)$258$220$79,498
122 ($478)$257$221$79,277
123 ($478)$256$222$79,055
124 ($478)$256$222$78,833
125 ($478)$255$223$78,610
126 ($478)$254$224$78,386
127 ($478)$253$225$78,161
128 ($478)$253$225$77,936
129 ($478)$252$226$77,710
130 ($478)$251$227$77,483
131 ($478)$251$228$77,256
132 ($478)$250$228$77,027
Year 12 - 133 ($478)$249$229$76,798
134 ($478)$248$230$76,569
135 ($478)$248$230$76,338
136 ($478)$247$231$76,107
137 ($478)$246$232$75,875
138 ($478)$245$233$75,642
139 ($478)$245$233$75,409
140 ($478)$244$234$75,174
141 ($478)$243$235$74,939
142 ($478)$242$236$74,704
143 ($478)$242$237$74,467
144 ($478)$241$237$74,230
Year 13 - 145 ($478)$240$238$73,992
146 ($478)$239$239$73,753
147 ($478)$238$240$73,513
148 ($478)$238$240$73,273
149 ($478)$237$241$73,032
150 ($478)$236$242$72,790
151 ($478)$235$243$72,547
152 ($478)$235$243$72,304
153 ($478)$234$244$72,060
154 ($478)$233$245$71,815
155 ($478)$232$246$71,569
156 ($478)$231$247$71,322
Year 14 - 157 ($478)$231$247$71,075
158 ($478)$230$248$70,826
159 ($478)$229$249$70,577
160 ($478)$228$250$70,327
161 ($478)$227$251$70,077
162 ($478)$227$251$69,825
163 ($478)$226$252$69,573
164 ($478)$225$253$69,320
165 ($478)$224$254$69,066
166 ($478)$223$255$68,811
167 ($478)$222$256$68,556
168 ($478)$222$256$68,299
Year 15 - 169 ($478)$221$257$68,042
170 ($478)$220$258$67,784
171 ($478)$219$259$67,525
172 ($478)$218$260$67,265
173 ($478)$217$261$67,005
174 ($478)$217$261$66,744
175 ($478)$216$262$66,481
176 ($478)$215$263$66,218
177 ($478)$214$264$65,954
178 ($478)$213$265$65,689
179 ($478)$212$266$65,424
180 ($478)$212$267$65,157
Year 16 - 181 ($478)$211$267$64,890
182 ($478)$210$268$64,622
183 ($478)$209$269$64,353
184 ($478)$208$270$64,083
185 ($478)$207$271$63,812
186 ($478)$206$272$63,540
187 ($478)$205$273$63,267
188 ($478)$205$273$62,994
189 ($478)$204$274$62,720
190 ($478)$203$275$62,444
191 ($478)$202$276$62,168
192 ($478)$201$277$61,891
Year 17 - 193 ($478)$200$278$61,613
194 ($478)$199$279$61,334
195 ($478)$198$280$61,055
196 ($478)$197$281$60,774
197 ($478)$197$282$60,492
198 ($478)$196$282$60,210
199 ($478)$195$283$59,927
200 ($478)$194$284$59,642
201 ($478)$193$285$59,357
202 ($478)$192$286$59,071
203 ($478)$191$287$58,784
204 ($478)$190$288$58,496
Year 18 - 205 ($478)$189$289$58,207
206 ($478)$188$290$57,917
207 ($478)$187$291$57,626
208 ($478)$186$292$57,335
209 ($478)$185$293$57,042
210 ($478)$184$294$56,748
211 ($478)$183$295$56,454
212 ($478)$183$296$56,158
213 ($478)$182$296$55,862
214 ($478)$181$297$55,564
215 ($478)$180$298$55,266
216 ($478)$179$299$54,967
Year 19 - 217 ($478)$178$300$54,666
218 ($478)$177$301$54,365
219 ($478)$176$302$54,063
220 ($478)$175$303$53,759
221 ($478)$174$304$53,455
222 ($478)$173$305$53,150
223 ($478)$172$306$52,844
224 ($478)$171$307$52,537
225 ($478)$170$308$52,228
226 ($478)$169$309$51,919
227 ($478)$168$310$51,609
228 ($478)$167$311$51,298
Year 20 - 229 ($478)$166$312$50,986
230 ($478)$165$313$50,672
231 ($478)$164$314$50,358
232 ($478)$163$315$50,043
233 ($478)$162$316$49,727
234 ($478)$161$317$49,410
235 ($478)$160$318$49,091
236 ($478)$159$319$48,772
237 ($478)$158$320$48,452
238 ($478)$157$321$48,130
239 ($478)$156$322$47,808
240 ($478)$155$323$47,484
Year 21 - 241 ($478)$154$325$47,160
242 ($478)$152$326$46,834
243 ($478)$151$327$46,508
244 ($478)$150$328$46,180
245 ($478)$149$329$45,851
246 ($478)$148$330$45,521
247 ($478)$147$331$45,190
248 ($478)$146$332$44,859
249 ($478)$145$333$44,526
250 ($478)$144$334$44,191
251 ($478)$143$335$43,856
252 ($478)$142$336$43,520
Year 22 - 253 ($478)$141$337$43,183
254 ($478)$140$338$42,844
255 ($478)$139$340$42,505
256 ($478)$137$341$42,164
257 ($478)$136$342$41,822
258 ($478)$135$343$41,480
259 ($478)$134$344$41,136
260 ($478)$133$345$40,791
261 ($478)$132$346$40,444
262 ($478)$131$347$40,097
263 ($478)$130$348$39,749
264 ($478)$129$350$39,399
Year 23 - 265 ($478)$127$351$39,049
266 ($478)$126$352$38,697
267 ($478)$125$353$38,344
268 ($478)$124$354$37,990
269 ($478)$123$355$37,635
270 ($478)$122$356$37,278
271 ($478)$121$358$36,921
272 ($478)$119$359$36,562
273 ($478)$118$360$36,202
274 ($478)$117$361$35,841
275 ($478)$116$362$35,479
276 ($478)$115$363$35,116
Year 24 - 277 ($478)$114$365$34,751
278 ($478)$112$366$34,385
279 ($478)$111$367$34,019
280 ($478)$110$368$33,651
281 ($478)$109$369$33,281
282 ($478)$108$370$32,911
283 ($478)$106$372$32,539
284 ($478)$105$373$32,166
285 ($478)$104$374$31,792
286 ($478)$103$375$31,417
287 ($478)$102$376$31,041
288 ($478)$100$378$30,663
Year 25 - 289 ($478)$99$379$30,284
290 ($478)$98$380$29,904
291 ($478)$97$381$29,522
292 ($478)$95$383$29,140
293 ($478)$94$384$28,756
294 ($478)$93$385$28,371
295 ($478)$92$386$27,985
296 ($478)$90$388$27,597
297 ($478)$89$389$27,208
298 ($478)$88$390$26,818
299 ($478)$87$391$26,427
300 ($478)$85$393$26,034
Year 26 - 301 ($478)$84$394$25,640
302 ($478)$83$395$25,245
303 ($478)$82$396$24,849
304 ($478)$80$398$24,451
305 ($478)$79$399$24,052
306 ($478)$78$400$23,652
307 ($478)$76$402$23,250
308 ($478)$75$403$22,847
309 ($478)$74$404$22,443
310 ($478)$73$405$22,038
311 ($478)$71$407$21,631
312 ($478)$70$408$21,223
Year 27 - 313 ($478)$69$409$20,813
314 ($478)$67$411$20,403
315 ($478)$66$412$19,991
316 ($478)$65$413$19,577
317 ($478)$63$415$19,162
318 ($478)$62$416$18,746
319 ($478)$61$417$18,329
320 ($478)$59$419$17,910
321 ($478)$58$420$17,490
322 ($478)$57$422$17,068
323 ($478)$55$423$16,646
324 ($478)$54$424$16,221
Year 28 - 325 ($478)$52$426$15,796
326 ($478)$51$427$15,369
327 ($478)$50$428$14,940
328 ($478)$48$430$14,511
329 ($478)$47$431$14,079
330 ($478)$46$433$13,647
331 ($478)$44$434$13,213
332 ($478)$43$435$12,778
333 ($478)$41$437$12,341
334 ($478)$40$438$11,903
335 ($478)$38$440$11,463
336 ($478)$37$441$11,022
Year 29 - 337 ($478)$36$442$10,580
338 ($478)$34$444$10,136
339 ($478)$33$445$9,691
340 ($478)$31$447$9,244
341 ($478)$30$448$8,796
342 ($478)$28$450$8,346
343 ($478)$27$451$7,895
344 ($478)$26$453$7,443
345 ($478)$24$454$6,989
346 ($478)$23$455$6,533
347 ($478)$21$457$6,076
348 ($478)$20$458$5,618
Year 30 - 349 ($478)$18$460$5,158
350 ($478)$17$461$4,697
351 ($478)$15$463$4,234
352 ($478)$14$464$3,769
353 ($478)$12$466$3,303
354 ($478)$11$467$2,836
355 ($478)$9$469$2,367
356 ($478)$8$470$1,897
357 ($478)$6$472$1,425
358 ($478)$5$473$951
359 ($478)$3$475$477
360 ($478)$2$477$0
TOTALS$70,499$101,600$172,099

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.