« Back to all home prices

Mortgage Payment Schedule for a $128,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($25,600) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$485 360 $72,110 $174,510

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 790396
$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 #: 122701 | State Lic #: MC-1186
$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 #: 447490
$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 #: 258821
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 1071 | State Lic #: MC-1772
$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 #: 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.994% | Rate: 3.990% | Fees: $130 | 30 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $128,000
Down Payment $25,600$102,400
Year 1 - 1 ($485)$335$149$102,251
2 ($485)$335$150$102,101
3 ($485)$334$150$101,950
4 ($485)$334$151$101,799
5 ($485)$333$151$101,648
6 ($485)$333$152$101,496
7 ($485)$332$152$101,344
8 ($485)$332$153$101,191
9 ($485)$331$153$101,038
10 ($485)$331$154$100,884
11 ($485)$330$154$100,730
12 ($485)$330$155$100,575
Year 2 - 13 ($485)$329$155$100,419
14 ($485)$329$156$100,263
15 ($485)$328$156$100,107
16 ($485)$328$157$99,950
17 ($485)$327$157$99,793
18 ($485)$327$158$99,635
19 ($485)$326$158$99,476
20 ($485)$326$159$99,317
21 ($485)$325$159$99,158
22 ($485)$325$160$98,998
23 ($485)$324$161$98,837
24 ($485)$324$161$98,676
Year 3 - 25 ($485)$323$162$98,515
26 ($485)$323$162$98,353
27 ($485)$322$163$98,190
28 ($485)$322$163$98,027
29 ($485)$321$164$97,863
30 ($485)$321$164$97,699
31 ($485)$320$165$97,534
32 ($485)$319$165$97,369
33 ($485)$319$166$97,203
34 ($485)$318$166$97,036
35 ($485)$318$167$96,869
36 ($485)$317$168$96,702
Year 4 - 37 ($485)$317$168$96,534
38 ($485)$316$169$96,365
39 ($485)$316$169$96,196
40 ($485)$315$170$96,026
41 ($485)$314$170$95,856
42 ($485)$314$171$95,685
43 ($485)$313$171$95,514
44 ($485)$313$172$95,342
45 ($485)$312$173$95,170
46 ($485)$312$173$94,996
47 ($485)$311$174$94,823
48 ($485)$311$174$94,649
Year 5 - 49 ($485)$310$175$94,474
50 ($485)$309$175$94,299
51 ($485)$309$176$94,123
52 ($485)$308$176$93,946
53 ($485)$308$177$93,769
54 ($485)$307$178$93,591
55 ($485)$307$178$93,413
56 ($485)$306$179$93,234
57 ($485)$305$179$93,055
58 ($485)$305$180$92,875
59 ($485)$304$181$92,694
60 ($485)$304$181$92,513
Year 6 - 61 ($485)$303$182$92,331
62 ($485)$302$182$92,149
63 ($485)$302$183$91,966
64 ($485)$301$184$91,782
65 ($485)$301$184$91,598
66 ($485)$300$185$91,414
67 ($485)$299$185$91,228
68 ($485)$299$186$91,042
69 ($485)$298$187$90,856
70 ($485)$298$187$90,668
71 ($485)$297$188$90,481
72 ($485)$296$188$90,292
Year 7 - 73 ($485)$296$189$90,103
74 ($485)$295$190$89,913
75 ($485)$294$190$89,723
76 ($485)$294$191$89,532
77 ($485)$293$192$89,341
78 ($485)$293$192$89,149
79 ($485)$292$193$88,956
80 ($485)$291$193$88,762
81 ($485)$291$194$88,568
82 ($485)$290$195$88,374
83 ($485)$289$195$88,178
84 ($485)$289$196$87,982
Year 8 - 85 ($485)$288$197$87,786
86 ($485)$287$197$87,589
87 ($485)$287$198$87,391
88 ($485)$286$199$87,192
89 ($485)$286$199$86,993
90 ($485)$285$200$86,793
91 ($485)$284$201$86,593
92 ($485)$284$201$86,391
93 ($485)$283$202$86,190
94 ($485)$282$202$85,987
95 ($485)$282$203$85,784
96 ($485)$281$204$85,580
Year 9 - 97 ($485)$280$204$85,376
98 ($485)$280$205$85,170
99 ($485)$279$206$84,965
100 ($485)$278$206$84,758
101 ($485)$278$207$84,551
102 ($485)$277$208$84,343
103 ($485)$276$209$84,135
104 ($485)$276$209$83,925
105 ($485)$275$210$83,716
106 ($485)$274$211$83,505
107 ($485)$273$211$83,294
108 ($485)$273$212$83,082
Year 10 - 109 ($485)$272$213$82,869
110 ($485)$271$213$82,656
111 ($485)$271$214$82,442
112 ($485)$270$215$82,227
113 ($485)$269$215$82,011
114 ($485)$269$216$81,795
115 ($485)$268$217$81,578
116 ($485)$267$218$81,361
117 ($485)$266$218$81,143
118 ($485)$266$219$80,924
119 ($485)$265$220$80,704
120 ($485)$264$220$80,483
Year 11 - 121 ($485)$264$221$80,262
122 ($485)$263$222$80,040
123 ($485)$262$223$79,818
124 ($485)$261$223$79,594
125 ($485)$261$224$79,370
126 ($485)$260$225$79,145
127 ($485)$259$226$78,920
128 ($485)$258$226$78,694
129 ($485)$258$227$78,467
130 ($485)$257$228$78,239
131 ($485)$256$229$78,010
132 ($485)$255$229$77,781
Year 12 - 133 ($485)$255$230$77,551
134 ($485)$254$231$77,320
135 ($485)$253$232$77,089
136 ($485)$252$232$76,856
137 ($485)$252$233$76,623
138 ($485)$251$234$76,390
139 ($485)$250$235$76,155
140 ($485)$249$235$75,920
141 ($485)$249$236$75,684
142 ($485)$248$237$75,447
143 ($485)$247$238$75,209
144 ($485)$246$238$74,971
Year 13 - 145 ($485)$246$239$74,731
146 ($485)$245$240$74,491
147 ($485)$244$241$74,251
148 ($485)$243$242$74,009
149 ($485)$242$242$73,767
150 ($485)$242$243$73,523
151 ($485)$241$244$73,279
152 ($485)$240$245$73,035
153 ($485)$239$246$72,789
154 ($485)$238$246$72,543
155 ($485)$238$247$72,296
156 ($485)$237$248$72,048
Year 14 - 157 ($485)$236$249$71,799
158 ($485)$235$250$71,549
159 ($485)$234$250$71,299
160 ($485)$234$251$71,048
161 ($485)$233$252$70,795
162 ($485)$232$253$70,543
163 ($485)$231$254$70,289
164 ($485)$230$255$70,034
165 ($485)$229$255$69,779
166 ($485)$229$256$69,523
167 ($485)$228$257$69,266
168 ($485)$227$258$69,008
Year 15 - 169 ($485)$226$259$68,749
170 ($485)$225$260$68,489
171 ($485)$224$260$68,229
172 ($485)$223$261$67,968
173 ($485)$223$262$67,705
174 ($485)$222$263$67,442
175 ($485)$221$264$67,179
176 ($485)$220$265$66,914
177 ($485)$219$266$66,648
178 ($485)$218$266$66,382
179 ($485)$217$267$66,114
180 ($485)$217$268$65,846
Year 16 - 181 ($485)$216$269$65,577
182 ($485)$215$270$65,307
183 ($485)$214$271$65,036
184 ($485)$213$272$64,764
185 ($485)$212$273$64,492
186 ($485)$211$274$64,218
187 ($485)$210$274$63,944
188 ($485)$209$275$63,669
189 ($485)$209$276$63,392
190 ($485)$208$277$63,115
191 ($485)$207$278$62,837
192 ($485)$206$279$62,558
Year 17 - 193 ($485)$205$280$62,278
194 ($485)$204$281$61,997
195 ($485)$203$282$61,716
196 ($485)$202$283$61,433
197 ($485)$201$284$61,150
198 ($485)$200$284$60,865
199 ($485)$199$285$60,580
200 ($485)$198$286$60,293
201 ($485)$197$287$60,006
202 ($485)$197$288$59,718
203 ($485)$196$289$59,429
204 ($485)$195$290$59,139
Year 18 - 205 ($485)$194$291$58,847
206 ($485)$193$292$58,555
207 ($485)$192$293$58,262
208 ($485)$191$294$57,969
209 ($485)$190$295$57,674
210 ($485)$189$296$57,378
211 ($485)$188$297$57,081
212 ($485)$187$298$56,783
213 ($485)$186$299$56,484
214 ($485)$185$300$56,185
215 ($485)$184$301$55,884
216 ($485)$183$302$55,582
Year 19 - 217 ($485)$182$303$55,279
218 ($485)$181$304$54,976
219 ($485)$180$305$54,671
220 ($485)$179$306$54,365
221 ($485)$178$307$54,059
222 ($485)$177$308$53,751
223 ($485)$176$309$53,442
224 ($485)$175$310$53,132
225 ($485)$174$311$52,822
226 ($485)$173$312$52,510
227 ($485)$172$313$52,197
228 ($485)$171$314$51,883
Year 20 - 229 ($485)$170$315$51,568
230 ($485)$169$316$51,253
231 ($485)$168$317$50,936
232 ($485)$167$318$50,618
233 ($485)$166$319$50,299
234 ($485)$165$320$49,979
235 ($485)$164$321$49,658
236 ($485)$163$322$49,336
237 ($485)$162$323$49,012
238 ($485)$161$324$48,688
239 ($485)$159$325$48,363
240 ($485)$158$326$48,037
Year 21 - 241 ($485)$157$327$47,709
242 ($485)$156$329$47,381
243 ($485)$155$330$47,051
244 ($485)$154$331$46,720
245 ($485)$153$332$46,389
246 ($485)$152$333$46,056
247 ($485)$151$334$45,722
248 ($485)$150$335$45,387
249 ($485)$149$336$45,051
250 ($485)$148$337$44,714
251 ($485)$146$338$44,375
252 ($485)$145$339$44,036
Year 22 - 253 ($485)$144$341$43,695
254 ($485)$143$342$43,354
255 ($485)$142$343$43,011
256 ($485)$141$344$42,667
257 ($485)$140$345$42,322
258 ($485)$139$346$41,976
259 ($485)$137$347$41,629
260 ($485)$136$348$41,280
261 ($485)$135$350$40,931
262 ($485)$134$351$40,580
263 ($485)$133$352$40,228
264 ($485)$132$353$39,875
Year 23 - 265 ($485)$131$354$39,521
266 ($485)$129$355$39,166
267 ($485)$128$356$38,809
268 ($485)$127$358$38,451
269 ($485)$126$359$38,093
270 ($485)$125$360$37,733
271 ($485)$124$361$37,371
272 ($485)$122$362$37,009
273 ($485)$121$364$36,645
274 ($485)$120$365$36,281
275 ($485)$119$366$35,915
276 ($485)$118$367$35,548
Year 24 - 277 ($485)$116$368$35,179
278 ($485)$115$370$34,810
279 ($485)$114$371$34,439
280 ($485)$113$372$34,067
281 ($485)$112$373$33,694
282 ($485)$110$374$33,320
283 ($485)$109$376$32,944
284 ($485)$108$377$32,567
285 ($485)$107$378$32,189
286 ($485)$105$379$31,810
287 ($485)$104$381$31,429
288 ($485)$103$382$31,047
Year 25 - 289 ($485)$102$383$30,664
290 ($485)$100$384$30,280
291 ($485)$99$386$29,894
292 ($485)$98$387$29,507
293 ($485)$97$388$29,119
294 ($485)$95$389$28,730
295 ($485)$94$391$28,339
296 ($485)$93$392$27,947
297 ($485)$92$393$27,554
298 ($485)$90$395$27,160
299 ($485)$89$396$26,764
300 ($485)$88$397$26,367
Year 26 - 301 ($485)$86$398$25,968
302 ($485)$85$400$25,569
303 ($485)$84$401$25,168
304 ($485)$82$402$24,765
305 ($485)$81$404$24,362
306 ($485)$80$405$23,957
307 ($485)$78$406$23,550
308 ($485)$77$408$23,143
309 ($485)$76$409$22,734
310 ($485)$74$410$22,323
311 ($485)$73$412$21,912
312 ($485)$72$413$21,499
Year 27 - 313 ($485)$70$414$21,084
314 ($485)$69$416$20,669
315 ($485)$68$417$20,252
316 ($485)$66$418$19,833
317 ($485)$65$420$19,413
318 ($485)$64$421$18,992
319 ($485)$62$423$18,570
320 ($485)$61$424$18,146
321 ($485)$59$425$17,721
322 ($485)$58$427$17,294
323 ($485)$57$428$16,866
324 ($485)$55$430$16,436
Year 28 - 325 ($485)$54$431$16,005
326 ($485)$52$432$15,573
327 ($485)$51$434$15,139
328 ($485)$50$435$14,704
329 ($485)$48$437$14,267
330 ($485)$47$438$13,829
331 ($485)$45$439$13,390
332 ($485)$44$441$12,949
333 ($485)$42$442$12,507
334 ($485)$41$444$12,063
335 ($485)$40$445$11,618
336 ($485)$38$447$11,171
Year 29 - 337 ($485)$37$448$10,723
338 ($485)$35$450$10,273
339 ($485)$34$451$9,822
340 ($485)$32$453$9,369
341 ($485)$31$454$8,915
342 ($485)$29$456$8,460
343 ($485)$28$457$8,003
344 ($485)$26$459$7,544
345 ($485)$25$460$7,084
346 ($485)$23$462$6,623
347 ($485)$22$463$6,160
348 ($485)$20$465$5,695
Year 30 - 349 ($485)$19$466$5,229
350 ($485)$17$468$4,761
351 ($485)$16$469$4,292
352 ($485)$14$471$3,821
353 ($485)$13$472$3,349
354 ($485)$11$474$2,875
355 ($485)$9$475$2,400
356 ($485)$8$477$1,923
357 ($485)$6$478$1,445
358 ($485)$5$480$965
359 ($485)$3$482$483
360 ($485)$2$483$0
TOTALS$72,110$102,400$174,510

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.