« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$484 360 $71,687 $174,087

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 1023
$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

$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 #: 1838 | State Lic #: MC-4344
$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 #: 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 #: 227765 | State Lic #: MC-5920
$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 #: 181005
$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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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  $128,000
Down Payment $25,600$102,400
Year 1 - 1 ($484)$334$150$102,250
2 ($484)$333$150$102,100
3 ($484)$333$151$101,949
4 ($484)$332$151$101,797
5 ($484)$332$152$101,645
6 ($484)$331$152$101,493
7 ($484)$331$153$101,340
8 ($484)$330$153$101,187
9 ($484)$330$154$101,033
10 ($484)$329$154$100,879
11 ($484)$329$155$100,724
12 ($484)$328$155$100,568
Year 2 - 13 ($484)$328$156$100,412
14 ($484)$327$156$100,256
15 ($484)$327$157$100,099
16 ($484)$326$157$99,942
17 ($484)$326$158$99,784
18 ($484)$325$158$99,625
19 ($484)$325$159$99,466
20 ($484)$324$159$99,307
21 ($484)$324$160$99,147
22 ($484)$323$161$98,986
23 ($484)$323$161$98,825
24 ($484)$322$162$98,664
Year 3 - 25 ($484)$321$162$98,502
26 ($484)$321$163$98,339
27 ($484)$320$163$98,176
28 ($484)$320$164$98,012
29 ($484)$319$164$97,848
30 ($484)$319$165$97,683
31 ($484)$318$165$97,518
32 ($484)$318$166$97,352
33 ($484)$317$166$97,186
34 ($484)$317$167$97,019
35 ($484)$316$167$96,851
36 ($484)$316$168$96,683
Year 4 - 37 ($484)$315$169$96,515
38 ($484)$314$169$96,346
39 ($484)$314$170$96,176
40 ($484)$313$170$96,006
41 ($484)$313$171$95,835
42 ($484)$312$171$95,664
43 ($484)$312$172$95,492
44 ($484)$311$172$95,320
45 ($484)$311$173$95,147
46 ($484)$310$174$94,973
47 ($484)$309$174$94,799
48 ($484)$309$175$94,624
Year 5 - 49 ($484)$308$175$94,449
50 ($484)$308$176$94,273
51 ($484)$307$176$94,097
52 ($484)$307$177$93,920
53 ($484)$306$178$93,742
54 ($484)$305$178$93,564
55 ($484)$305$179$93,385
56 ($484)$304$179$93,206
57 ($484)$304$180$93,026
58 ($484)$303$180$92,846
59 ($484)$303$181$92,665
60 ($484)$302$182$92,483
Year 6 - 61 ($484)$301$182$92,301
62 ($484)$301$183$92,118
63 ($484)$300$183$91,934
64 ($484)$300$184$91,750
65 ($484)$299$185$91,566
66 ($484)$298$185$91,381
67 ($484)$298$186$91,195
68 ($484)$297$186$91,008
69 ($484)$297$187$90,821
70 ($484)$296$188$90,634
71 ($484)$295$188$90,445
72 ($484)$295$189$90,257
Year 7 - 73 ($484)$294$189$90,067
74 ($484)$293$190$89,877
75 ($484)$293$191$89,686
76 ($484)$292$191$89,495
77 ($484)$292$192$89,303
78 ($484)$291$193$89,110
79 ($484)$290$193$88,917
80 ($484)$290$194$88,723
81 ($484)$289$194$88,529
82 ($484)$288$195$88,334
83 ($484)$288$196$88,138
84 ($484)$287$196$87,941
Year 8 - 85 ($484)$287$197$87,744
86 ($484)$286$198$87,547
87 ($484)$285$198$87,348
88 ($484)$285$199$87,149
89 ($484)$284$200$86,950
90 ($484)$283$200$86,750
91 ($484)$283$201$86,549
92 ($484)$282$202$86,347
93 ($484)$281$202$86,145
94 ($484)$281$203$85,942
95 ($484)$280$204$85,738
96 ($484)$279$204$85,534
Year 9 - 97 ($484)$279$205$85,329
98 ($484)$278$206$85,124
99 ($484)$277$206$84,918
100 ($484)$277$207$84,711
101 ($484)$276$208$84,503
102 ($484)$275$208$84,295
103 ($484)$275$209$84,086
104 ($484)$274$210$83,876
105 ($484)$273$210$83,666
106 ($484)$273$211$83,455
107 ($484)$272$212$83,244
108 ($484)$271$212$83,031
Year 10 - 109 ($484)$271$213$82,818
110 ($484)$270$214$82,604
111 ($484)$269$214$82,390
112 ($484)$268$215$82,175
113 ($484)$268$216$81,959
114 ($484)$267$217$81,743
115 ($484)$266$217$81,525
116 ($484)$266$218$81,307
117 ($484)$265$219$81,089
118 ($484)$264$219$80,869
119 ($484)$263$220$80,649
120 ($484)$263$221$80,428
Year 11 - 121 ($484)$262$222$80,207
122 ($484)$261$222$79,985
123 ($484)$261$223$79,762
124 ($484)$260$224$79,538
125 ($484)$259$224$79,314
126 ($484)$258$225$79,089
127 ($484)$258$226$78,863
128 ($484)$257$227$78,636
129 ($484)$256$227$78,409
130 ($484)$255$228$78,181
131 ($484)$255$229$77,952
132 ($484)$254$230$77,722
Year 12 - 133 ($484)$253$230$77,492
134 ($484)$252$231$77,261
135 ($484)$252$232$77,029
136 ($484)$251$233$76,796
137 ($484)$250$233$76,563
138 ($484)$249$234$76,329
139 ($484)$249$235$76,094
140 ($484)$248$236$75,858
141 ($484)$247$236$75,622
142 ($484)$246$237$75,385
143 ($484)$246$238$75,147
144 ($484)$245$239$74,908
Year 13 - 145 ($484)$244$239$74,669
146 ($484)$243$240$74,428
147 ($484)$243$241$74,187
148 ($484)$242$242$73,945
149 ($484)$241$243$73,703
150 ($484)$240$243$73,459
151 ($484)$239$244$73,215
152 ($484)$239$245$72,970
153 ($484)$238$246$72,724
154 ($484)$237$247$72,478
155 ($484)$236$247$72,230
156 ($484)$235$248$71,982
Year 14 - 157 ($484)$235$249$71,733
158 ($484)$234$250$71,483
159 ($484)$233$251$71,233
160 ($484)$232$251$70,981
161 ($484)$231$252$70,729
162 ($484)$230$253$70,476
163 ($484)$230$254$70,222
164 ($484)$229$255$69,967
165 ($484)$228$256$69,711
166 ($484)$227$256$69,455
167 ($484)$226$257$69,198
168 ($484)$225$258$68,940
Year 15 - 169 ($484)$225$259$68,681
170 ($484)$224$260$68,421
171 ($484)$223$261$68,160
172 ($484)$222$261$67,899
173 ($484)$221$262$67,636
174 ($484)$220$263$67,373
175 ($484)$220$264$67,109
176 ($484)$219$265$66,844
177 ($484)$218$266$66,578
178 ($484)$217$267$66,312
179 ($484)$216$268$66,044
180 ($484)$215$268$65,776
Year 16 - 181 ($484)$214$269$65,507
182 ($484)$213$270$65,237
183 ($484)$213$271$64,965
184 ($484)$212$272$64,694
185 ($484)$211$273$64,421
186 ($484)$210$274$64,147
187 ($484)$209$275$63,873
188 ($484)$208$275$63,597
189 ($484)$207$276$63,321
190 ($484)$206$277$63,044
191 ($484)$205$278$62,765
192 ($484)$205$279$62,486
Year 17 - 193 ($484)$204$280$62,206
194 ($484)$203$281$61,925
195 ($484)$202$282$61,644
196 ($484)$201$283$61,361
197 ($484)$200$284$61,077
198 ($484)$199$285$60,793
199 ($484)$198$285$60,507
200 ($484)$197$286$60,221
201 ($484)$196$287$59,933
202 ($484)$195$288$59,645
203 ($484)$194$289$59,356
204 ($484)$193$290$59,066
Year 18 - 205 ($484)$192$291$58,775
206 ($484)$192$292$58,483
207 ($484)$191$293$58,190
208 ($484)$190$294$57,896
209 ($484)$189$295$57,601
210 ($484)$188$296$57,305
211 ($484)$187$297$57,008
212 ($484)$186$298$56,710
213 ($484)$185$299$56,411
214 ($484)$184$300$56,111
215 ($484)$183$301$55,811
216 ($484)$182$302$55,509
Year 19 - 217 ($484)$181$303$55,206
218 ($484)$180$304$54,903
219 ($484)$179$305$54,598
220 ($484)$178$306$54,292
221 ($484)$177$307$53,986
222 ($484)$176$308$53,678
223 ($484)$175$309$53,369
224 ($484)$174$310$53,060
225 ($484)$173$311$52,749
226 ($484)$172$312$52,437
227 ($484)$171$313$52,124
228 ($484)$170$314$51,811
Year 20 - 229 ($484)$169$315$51,496
230 ($484)$168$316$51,180
231 ($484)$167$317$50,863
232 ($484)$166$318$50,546
233 ($484)$165$319$50,227
234 ($484)$164$320$49,907
235 ($484)$163$321$49,586
236 ($484)$162$322$49,264
237 ($484)$161$323$48,941
238 ($484)$159$324$48,617
239 ($484)$158$325$48,291
240 ($484)$157$326$47,965
Year 21 - 241 ($484)$156$327$47,638
242 ($484)$155$328$47,310
243 ($484)$154$329$46,980
244 ($484)$153$330$46,650
245 ($484)$152$332$46,318
246 ($484)$151$333$45,985
247 ($484)$150$334$45,652
248 ($484)$149$335$45,317
249 ($484)$148$336$44,981
250 ($484)$147$337$44,644
251 ($484)$145$338$44,306
252 ($484)$144$339$43,967
Year 22 - 253 ($484)$143$340$43,626
254 ($484)$142$341$43,285
255 ($484)$141$343$42,942
256 ($484)$140$344$42,599
257 ($484)$139$345$42,254
258 ($484)$138$346$41,908
259 ($484)$137$347$41,561
260 ($484)$135$348$41,213
261 ($484)$134$349$40,863
262 ($484)$133$350$40,513
263 ($484)$132$352$40,161
264 ($484)$131$353$39,809
Year 23 - 265 ($484)$130$354$39,455
266 ($484)$129$355$39,100
267 ($484)$127$356$38,744
268 ($484)$126$357$38,386
269 ($484)$125$358$38,028
270 ($484)$124$360$37,668
271 ($484)$123$361$37,307
272 ($484)$122$362$36,945
273 ($484)$120$363$36,582
274 ($484)$119$364$36,218
275 ($484)$118$366$35,852
276 ($484)$117$367$35,485
Year 24 - 277 ($484)$116$368$35,118
278 ($484)$114$369$34,748
279 ($484)$113$370$34,378
280 ($484)$112$372$34,006
281 ($484)$111$373$33,634
282 ($484)$110$374$33,260
283 ($484)$108$375$32,884
284 ($484)$107$376$32,508
285 ($484)$106$378$32,130
286 ($484)$105$379$31,752
287 ($484)$103$380$31,371
288 ($484)$102$381$30,990
Year 25 - 289 ($484)$101$383$30,607
290 ($484)$100$384$30,224
291 ($484)$98$385$29,838
292 ($484)$97$386$29,452
293 ($484)$96$388$29,065
294 ($484)$95$389$28,676
295 ($484)$93$390$28,286
296 ($484)$92$391$27,894
297 ($484)$91$393$27,501
298 ($484)$90$394$27,107
299 ($484)$88$395$26,712
300 ($484)$87$397$26,316
Year 26 - 301 ($484)$86$398$25,918
302 ($484)$84$399$25,519
303 ($484)$83$400$25,118
304 ($484)$82$402$24,717
305 ($484)$81$403$24,314
306 ($484)$79$404$23,909
307 ($484)$78$406$23,503
308 ($484)$77$407$23,097
309 ($484)$75$408$22,688
310 ($484)$74$410$22,279
311 ($484)$73$411$21,868
312 ($484)$71$412$21,455
Year 27 - 313 ($484)$70$414$21,042
314 ($484)$69$415$20,627
315 ($484)$67$416$20,210
316 ($484)$66$418$19,792
317 ($484)$64$419$19,373
318 ($484)$63$420$18,953
319 ($484)$62$422$18,531
320 ($484)$60$423$18,108
321 ($484)$59$425$17,683
322 ($484)$58$426$17,257
323 ($484)$56$427$16,830
324 ($484)$55$429$16,401
Year 28 - 325 ($484)$53$430$15,971
326 ($484)$52$432$15,540
327 ($484)$51$433$15,107
328 ($484)$49$434$14,672
329 ($484)$48$436$14,237
330 ($484)$46$437$13,799
331 ($484)$45$439$13,361
332 ($484)$44$440$12,921
333 ($484)$42$441$12,479
334 ($484)$41$443$12,036
335 ($484)$39$444$11,592
336 ($484)$38$446$11,146
Year 29 - 337 ($484)$36$447$10,699
338 ($484)$35$449$10,250
339 ($484)$33$450$9,800
340 ($484)$32$452$9,348
341 ($484)$30$453$8,895
342 ($484)$29$455$8,441
343 ($484)$28$456$7,985
344 ($484)$26$458$7,527
345 ($484)$25$459$7,068
346 ($484)$23$461$6,607
347 ($484)$22$462$6,145
348 ($484)$20$464$5,682
Year 30 - 349 ($484)$19$465$5,217
350 ($484)$17$467$4,750
351 ($484)$15$468$4,282
352 ($484)$14$470$3,812
353 ($484)$12$471$3,341
354 ($484)$11$473$2,869
355 ($484)$9$474$2,394
356 ($484)$8$476$1,919
357 ($484)$6$477$1,441
358 ($484)$5$479$962
359 ($484)$3$480$482
360 ($484)$2$482$0
TOTALS$71,687$102,400$174,087

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.