« Back to all home prices

Mortgage Payment Schedule for a $129,000 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% ($25,800) 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
$487 360 $72,247 $175,447

Mortgage Providers

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


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 #: 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  $129,000
Down Payment $25,800$103,200
Year 1 - 1 ($487)$336$151$103,049
2 ($487)$336$152$102,897
3 ($487)$335$152$102,745
4 ($487)$335$153$102,593
5 ($487)$334$153$102,440
6 ($487)$334$154$102,286
7 ($487)$333$154$102,132
8 ($487)$333$155$101,977
9 ($487)$332$155$101,822
10 ($487)$332$156$101,667
11 ($487)$331$156$101,511
12 ($487)$331$157$101,354
Year 2 - 13 ($487)$330$157$101,197
14 ($487)$330$158$101,039
15 ($487)$329$158$100,881
16 ($487)$329$159$100,723
17 ($487)$328$159$100,563
18 ($487)$328$160$100,404
19 ($487)$327$160$100,243
20 ($487)$327$161$100,083
21 ($487)$326$161$99,921
22 ($487)$326$162$99,760
23 ($487)$325$162$99,597
24 ($487)$325$163$99,435
Year 3 - 25 ($487)$324$163$99,271
26 ($487)$323$164$99,107
27 ($487)$323$164$98,943
28 ($487)$322$165$98,778
29 ($487)$322$166$98,612
30 ($487)$321$166$98,446
31 ($487)$321$167$98,280
32 ($487)$320$167$98,113
33 ($487)$320$168$97,945
34 ($487)$319$168$97,777
35 ($487)$319$169$97,608
36 ($487)$318$169$97,439
Year 4 - 37 ($487)$317$170$97,269
38 ($487)$317$170$97,098
39 ($487)$316$171$96,927
40 ($487)$316$172$96,756
41 ($487)$315$172$96,584
42 ($487)$315$173$96,411
43 ($487)$314$173$96,238
44 ($487)$314$174$96,064
45 ($487)$313$174$95,890
46 ($487)$312$175$95,715
47 ($487)$312$175$95,539
48 ($487)$311$176$95,363
Year 5 - 49 ($487)$311$177$95,187
50 ($487)$310$177$95,010
51 ($487)$310$178$94,832
52 ($487)$309$178$94,653
53 ($487)$308$179$94,475
54 ($487)$308$180$94,295
55 ($487)$307$180$94,115
56 ($487)$307$181$93,934
57 ($487)$306$181$93,753
58 ($487)$305$182$93,571
59 ($487)$305$182$93,389
60 ($487)$304$183$93,205
Year 6 - 61 ($487)$304$184$93,022
62 ($487)$303$184$92,838
63 ($487)$302$185$92,653
64 ($487)$302$185$92,467
65 ($487)$301$186$92,281
66 ($487)$301$187$92,095
67 ($487)$300$187$91,907
68 ($487)$299$188$91,719
69 ($487)$299$189$91,531
70 ($487)$298$189$91,342
71 ($487)$298$190$91,152
72 ($487)$297$190$90,962
Year 7 - 73 ($487)$296$191$90,771
74 ($487)$296$192$90,579
75 ($487)$295$192$90,387
76 ($487)$295$193$90,194
77 ($487)$294$193$90,001
78 ($487)$293$194$89,806
79 ($487)$293$195$89,612
80 ($487)$292$195$89,416
81 ($487)$291$196$89,220
82 ($487)$291$197$89,024
83 ($487)$290$197$88,826
84 ($487)$289$198$88,629
Year 8 - 85 ($487)$289$199$88,430
86 ($487)$288$199$88,231
87 ($487)$287$200$88,031
88 ($487)$287$201$87,830
89 ($487)$286$201$87,629
90 ($487)$286$202$87,427
91 ($487)$285$202$87,225
92 ($487)$284$203$87,022
93 ($487)$284$204$86,818
94 ($487)$283$204$86,613
95 ($487)$282$205$86,408
96 ($487)$282$206$86,202
Year 9 - 97 ($487)$281$206$85,996
98 ($487)$280$207$85,789
99 ($487)$280$208$85,581
100 ($487)$279$209$85,373
101 ($487)$278$209$85,163
102 ($487)$277$210$84,953
103 ($487)$277$211$84,743
104 ($487)$276$211$84,532
105 ($487)$275$212$84,320
106 ($487)$275$213$84,107
107 ($487)$274$213$83,894
108 ($487)$273$214$83,680
Year 10 - 109 ($487)$273$215$83,465
110 ($487)$272$215$83,250
111 ($487)$271$216$83,034
112 ($487)$271$217$82,817
113 ($487)$270$218$82,599
114 ($487)$269$218$82,381
115 ($487)$268$219$82,162
116 ($487)$268$220$81,943
117 ($487)$267$220$81,722
118 ($487)$266$221$81,501
119 ($487)$266$222$81,279
120 ($487)$265$223$81,057
Year 11 - 121 ($487)$264$223$80,834
122 ($487)$263$224$80,610
123 ($487)$263$225$80,385
124 ($487)$262$225$80,159
125 ($487)$261$226$79,933
126 ($487)$260$227$79,706
127 ($487)$260$228$79,479
128 ($487)$259$228$79,250
129 ($487)$258$229$79,021
130 ($487)$257$230$78,791
131 ($487)$257$231$78,561
132 ($487)$256$231$78,329
Year 12 - 133 ($487)$255$232$78,097
134 ($487)$254$233$77,864
135 ($487)$254$234$77,631
136 ($487)$253$234$77,396
137 ($487)$252$235$77,161
138 ($487)$251$236$76,925
139 ($487)$251$237$76,689
140 ($487)$250$237$76,451
141 ($487)$249$238$76,213
142 ($487)$248$239$75,974
143 ($487)$248$240$75,734
144 ($487)$247$241$75,493
Year 13 - 145 ($487)$246$241$75,252
146 ($487)$245$242$75,010
147 ($487)$244$243$74,767
148 ($487)$244$244$74,523
149 ($487)$243$245$74,279
150 ($487)$242$245$74,033
151 ($487)$241$246$73,787
152 ($487)$240$247$73,540
153 ($487)$240$248$73,293
154 ($487)$239$249$73,044
155 ($487)$238$249$72,795
156 ($487)$237$250$72,544
Year 14 - 157 ($487)$236$251$72,293
158 ($487)$236$252$72,042
159 ($487)$235$253$71,789
160 ($487)$234$253$71,536
161 ($487)$233$254$71,281
162 ($487)$232$255$71,026
163 ($487)$231$256$70,770
164 ($487)$231$257$70,514
165 ($487)$230$258$70,256
166 ($487)$229$258$69,998
167 ($487)$228$259$69,738
168 ($487)$227$260$69,478
Year 15 - 169 ($487)$226$261$69,217
170 ($487)$226$262$68,955
171 ($487)$225$263$68,693
172 ($487)$224$264$68,429
173 ($487)$223$264$68,165
174 ($487)$222$265$67,900
175 ($487)$221$266$67,633
176 ($487)$220$267$67,366
177 ($487)$220$268$67,099
178 ($487)$219$269$66,830
179 ($487)$218$270$66,560
180 ($487)$217$270$66,290
Year 16 - 181 ($487)$216$271$66,018
182 ($487)$215$272$65,746
183 ($487)$214$273$65,473
184 ($487)$213$274$65,199
185 ($487)$212$275$64,924
186 ($487)$212$276$64,648
187 ($487)$211$277$64,372
188 ($487)$210$278$64,094
189 ($487)$209$279$63,815
190 ($487)$208$279$63,536
191 ($487)$207$280$63,256
192 ($487)$206$281$62,974
Year 17 - 193 ($487)$205$282$62,692
194 ($487)$204$283$62,409
195 ($487)$203$284$62,125
196 ($487)$202$285$61,840
197 ($487)$201$286$61,554
198 ($487)$201$287$61,268
199 ($487)$200$288$60,980
200 ($487)$199$289$60,691
201 ($487)$198$290$60,402
202 ($487)$197$291$60,111
203 ($487)$196$291$59,820
204 ($487)$195$292$59,527
Year 18 - 205 ($487)$194$293$59,234
206 ($487)$193$294$58,939
207 ($487)$192$295$58,644
208 ($487)$191$296$58,348
209 ($487)$190$297$58,051
210 ($487)$189$298$57,752
211 ($487)$188$299$57,453
212 ($487)$187$300$57,153
213 ($487)$186$301$56,852
214 ($487)$185$302$56,550
215 ($487)$184$303$56,247
216 ($487)$183$304$55,943
Year 19 - 217 ($487)$182$305$55,638
218 ($487)$181$306$55,332
219 ($487)$180$307$55,024
220 ($487)$179$308$54,716
221 ($487)$178$309$54,407
222 ($487)$177$310$54,097
223 ($487)$176$311$53,786
224 ($487)$175$312$53,474
225 ($487)$174$313$53,161
226 ($487)$173$314$52,847
227 ($487)$172$315$52,532
228 ($487)$171$316$52,215
Year 20 - 229 ($487)$170$317$51,898
230 ($487)$169$318$51,580
231 ($487)$168$319$51,261
232 ($487)$167$320$50,940
233 ($487)$166$321$50,619
234 ($487)$165$322$50,297
235 ($487)$164$323$49,973
236 ($487)$163$325$49,649
237 ($487)$162$326$49,323
238 ($487)$161$327$48,996
239 ($487)$160$328$48,669
240 ($487)$159$329$48,340
Year 21 - 241 ($487)$158$330$48,010
242 ($487)$156$331$47,679
243 ($487)$155$332$47,347
244 ($487)$154$333$47,014
245 ($487)$153$334$46,680
246 ($487)$152$335$46,345
247 ($487)$151$336$46,008
248 ($487)$150$337$45,671
249 ($487)$149$339$45,332
250 ($487)$148$340$44,993
251 ($487)$147$341$44,652
252 ($487)$145$342$44,310
Year 22 - 253 ($487)$144$343$43,967
254 ($487)$143$344$43,623
255 ($487)$142$345$43,278
256 ($487)$141$346$42,931
257 ($487)$140$347$42,584
258 ($487)$139$349$42,235
259 ($487)$138$350$41,886
260 ($487)$136$351$41,535
261 ($487)$135$352$41,183
262 ($487)$134$353$40,830
263 ($487)$133$354$40,475
264 ($487)$132$355$40,120
Year 23 - 265 ($487)$131$357$39,763
266 ($487)$130$358$39,405
267 ($487)$128$359$39,046
268 ($487)$127$360$38,686
269 ($487)$126$361$38,325
270 ($487)$125$362$37,962
271 ($487)$124$364$37,599
272 ($487)$123$365$37,234
273 ($487)$121$366$36,868
274 ($487)$120$367$36,501
275 ($487)$119$368$36,132
276 ($487)$118$370$35,763
Year 24 - 277 ($487)$117$371$35,392
278 ($487)$115$372$35,020
279 ($487)$114$373$34,647
280 ($487)$113$374$34,272
281 ($487)$112$376$33,896
282 ($487)$110$377$33,520
283 ($487)$109$378$33,141
284 ($487)$108$379$32,762
285 ($487)$107$381$32,381
286 ($487)$106$382$32,000
287 ($487)$104$383$31,616
288 ($487)$103$384$31,232
Year 25 - 289 ($487)$102$386$30,847
290 ($487)$101$387$30,460
291 ($487)$99$388$30,072
292 ($487)$98$389$29,682
293 ($487)$97$391$29,292
294 ($487)$95$392$28,900
295 ($487)$94$393$28,507
296 ($487)$93$394$28,112
297 ($487)$92$396$27,716
298 ($487)$90$397$27,319
299 ($487)$89$398$26,921
300 ($487)$88$400$26,521
Year 26 - 301 ($487)$86$401$26,120
302 ($487)$85$402$25,718
303 ($487)$84$404$25,315
304 ($487)$82$405$24,910
305 ($487)$81$406$24,503
306 ($487)$80$408$24,096
307 ($487)$79$409$23,687
308 ($487)$77$410$23,277
309 ($487)$76$412$22,865
310 ($487)$75$413$22,453
311 ($487)$73$414$22,038
312 ($487)$72$416$21,623
Year 27 - 313 ($487)$70$417$21,206
314 ($487)$69$418$20,788
315 ($487)$68$420$20,368
316 ($487)$66$421$19,947
317 ($487)$65$422$19,525
318 ($487)$64$424$19,101
319 ($487)$62$425$18,676
320 ($487)$61$427$18,249
321 ($487)$59$428$17,821
322 ($487)$58$429$17,392
323 ($487)$57$431$16,962
324 ($487)$55$432$16,529
Year 28 - 325 ($487)$54$433$16,096
326 ($487)$52$435$15,661
327 ($487)$51$436$15,225
328 ($487)$50$438$14,787
329 ($487)$48$439$14,348
330 ($487)$47$441$13,907
331 ($487)$45$442$13,465
332 ($487)$44$443$13,022
333 ($487)$42$445$12,577
334 ($487)$41$446$12,130
335 ($487)$40$448$11,683
336 ($487)$38$449$11,233
Year 29 - 337 ($487)$37$451$10,782
338 ($487)$35$452$10,330
339 ($487)$34$454$9,877
340 ($487)$32$455$9,421
341 ($487)$31$457$8,965
342 ($487)$29$458$8,507
343 ($487)$28$460$8,047
344 ($487)$26$461$7,586
345 ($487)$25$463$7,123
346 ($487)$23$464$6,659
347 ($487)$22$466$6,193
348 ($487)$20$467$5,726
Year 30 - 349 ($487)$19$469$5,258
350 ($487)$17$470$4,787
351 ($487)$16$472$4,316
352 ($487)$14$473$3,842
353 ($487)$13$475$3,367
354 ($487)$11$476$2,891
355 ($487)$9$478$2,413
356 ($487)$8$479$1,934
357 ($487)$6$481$1,453
358 ($487)$5$483$970
359 ($487)$3$484$486
360 ($487)$2$486$0
TOTALS$72,247$103,200$175,447

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.