« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$487 360 $72,034 $175,234

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 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 #: 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

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

$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 #: 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: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 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
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)$335$151$103,049
2 ($487)$335$152$102,897
3 ($487)$334$152$102,744
4 ($487)$334$153$102,592
5 ($487)$333$153$102,438
6 ($487)$333$154$102,284
7 ($487)$332$154$102,130
8 ($487)$332$155$101,975
9 ($487)$331$155$101,820
10 ($487)$331$156$101,664
11 ($487)$330$156$101,508
12 ($487)$330$157$101,351
Year 2 - 13 ($487)$329$157$101,193
14 ($487)$329$158$101,036
15 ($487)$328$158$100,877
16 ($487)$328$159$100,718
17 ($487)$327$159$100,559
18 ($487)$327$160$100,399
19 ($487)$326$160$100,238
20 ($487)$326$161$100,077
21 ($487)$325$162$99,916
22 ($487)$325$162$99,754
23 ($487)$324$163$99,591
24 ($487)$324$163$99,428
Year 3 - 25 ($487)$323$164$99,265
26 ($487)$323$164$99,100
27 ($487)$322$165$98,936
28 ($487)$322$165$98,771
29 ($487)$321$166$98,605
30 ($487)$320$166$98,439
31 ($487)$320$167$98,272
32 ($487)$319$167$98,104
33 ($487)$319$168$97,936
34 ($487)$318$168$97,768
35 ($487)$318$169$97,599
36 ($487)$317$170$97,429
Year 4 - 37 ($487)$317$170$97,259
38 ($487)$316$171$97,089
39 ($487)$316$171$96,917
40 ($487)$315$172$96,746
41 ($487)$314$172$96,573
42 ($487)$314$173$96,400
43 ($487)$313$173$96,227
44 ($487)$313$174$96,053
45 ($487)$312$175$95,878
46 ($487)$312$175$95,703
47 ($487)$311$176$95,527
48 ($487)$310$176$95,351
Year 5 - 49 ($487)$310$177$95,174
50 ($487)$309$177$94,997
51 ($487)$309$178$94,819
52 ($487)$308$179$94,640
53 ($487)$308$179$94,461
54 ($487)$307$180$94,281
55 ($487)$306$180$94,101
56 ($487)$306$181$93,920
57 ($487)$305$182$93,738
58 ($487)$305$182$93,556
59 ($487)$304$183$93,374
60 ($487)$303$183$93,190
Year 6 - 61 ($487)$303$184$93,006
62 ($487)$302$184$92,822
63 ($487)$302$185$92,637
64 ($487)$301$186$92,451
65 ($487)$300$186$92,265
66 ($487)$300$187$92,078
67 ($487)$299$188$91,890
68 ($487)$299$188$91,702
69 ($487)$298$189$91,514
70 ($487)$297$189$91,324
71 ($487)$297$190$91,134
72 ($487)$296$191$90,944
Year 7 - 73 ($487)$296$191$90,752
74 ($487)$295$192$90,561
75 ($487)$294$192$90,368
76 ($487)$294$193$90,175
77 ($487)$293$194$89,981
78 ($487)$292$194$89,787
79 ($487)$292$195$89,592
80 ($487)$291$196$89,397
81 ($487)$291$196$89,200
82 ($487)$290$197$89,004
83 ($487)$289$198$88,806
84 ($487)$289$198$88,608
Year 8 - 85 ($487)$288$199$88,409
86 ($487)$287$199$88,210
87 ($487)$287$200$88,010
88 ($487)$286$201$87,809
89 ($487)$285$201$87,607
90 ($487)$285$202$87,405
91 ($487)$284$203$87,203
92 ($487)$283$203$86,999
93 ($487)$283$204$86,795
94 ($487)$282$205$86,591
95 ($487)$281$205$86,385
96 ($487)$281$206$86,179
Year 9 - 97 ($487)$280$207$85,973
98 ($487)$279$207$85,765
99 ($487)$279$208$85,557
100 ($487)$278$209$85,349
101 ($487)$277$209$85,139
102 ($487)$277$210$84,929
103 ($487)$276$211$84,718
104 ($487)$275$211$84,507
105 ($487)$275$212$84,295
106 ($487)$274$213$84,082
107 ($487)$273$213$83,869
108 ($487)$273$214$83,654
Year 10 - 109 ($487)$272$215$83,439
110 ($487)$271$216$83,224
111 ($487)$270$216$83,008
112 ($487)$270$217$82,791
113 ($487)$269$218$82,573
114 ($487)$268$218$82,355
115 ($487)$268$219$82,135
116 ($487)$267$220$81,916
117 ($487)$266$221$81,695
118 ($487)$266$221$81,474
119 ($487)$265$222$81,252
120 ($487)$264$223$81,029
Year 11 - 121 ($487)$263$223$80,806
122 ($487)$263$224$80,582
123 ($487)$262$225$80,357
124 ($487)$261$226$80,131
125 ($487)$260$226$79,905
126 ($487)$260$227$79,678
127 ($487)$259$228$79,450
128 ($487)$258$229$79,221
129 ($487)$257$229$78,992
130 ($487)$257$230$78,762
131 ($487)$256$231$78,531
132 ($487)$255$232$78,300
Year 12 - 133 ($487)$254$232$78,067
134 ($487)$254$233$77,834
135 ($487)$253$234$77,601
136 ($487)$252$235$77,366
137 ($487)$251$235$77,131
138 ($487)$251$236$76,895
139 ($487)$250$237$76,658
140 ($487)$249$238$76,420
141 ($487)$248$238$76,182
142 ($487)$248$239$75,943
143 ($487)$247$240$75,703
144 ($487)$246$241$75,462
Year 13 - 145 ($487)$245$242$75,220
146 ($487)$244$242$74,978
147 ($487)$244$243$74,735
148 ($487)$243$244$74,491
149 ($487)$242$245$74,246
150 ($487)$241$245$74,001
151 ($487)$241$246$73,755
152 ($487)$240$247$73,508
153 ($487)$239$248$73,260
154 ($487)$238$249$73,011
155 ($487)$237$249$72,762
156 ($487)$236$250$72,511
Year 14 - 157 ($487)$236$251$72,260
158 ($487)$235$252$72,008
159 ($487)$234$253$71,756
160 ($487)$233$254$71,502
161 ($487)$232$254$71,248
162 ($487)$232$255$70,993
163 ($487)$231$256$70,736
164 ($487)$230$257$70,480
165 ($487)$229$258$70,222
166 ($487)$228$259$69,963
167 ($487)$227$259$69,704
168 ($487)$227$260$69,444
Year 15 - 169 ($487)$226$261$69,183
170 ($487)$225$262$68,921
171 ($487)$224$263$68,658
172 ($487)$223$264$68,394
173 ($487)$222$264$68,130
174 ($487)$221$265$67,865
175 ($487)$221$266$67,598
176 ($487)$220$267$67,331
177 ($487)$219$268$67,063
178 ($487)$218$269$66,795
179 ($487)$217$270$66,525
180 ($487)$216$271$66,254
Year 16 - 181 ($487)$215$271$65,983
182 ($487)$214$272$65,711
183 ($487)$214$273$65,437
184 ($487)$213$274$65,163
185 ($487)$212$275$64,888
186 ($487)$211$276$64,612
187 ($487)$210$277$64,336
188 ($487)$209$278$64,058
189 ($487)$208$279$63,779
190 ($487)$207$279$63,500
191 ($487)$206$280$63,220
192 ($487)$205$281$62,938
Year 17 - 193 ($487)$205$282$62,656
194 ($487)$204$283$62,373
195 ($487)$203$284$62,089
196 ($487)$202$285$61,804
197 ($487)$201$286$61,518
198 ($487)$200$287$61,231
199 ($487)$199$288$60,943
200 ($487)$198$289$60,655
201 ($487)$197$290$60,365
202 ($487)$196$291$60,074
203 ($487)$195$292$59,783
204 ($487)$194$292$59,490
Year 18 - 205 ($487)$193$293$59,197
206 ($487)$192$294$58,903
207 ($487)$191$295$58,607
208 ($487)$190$296$58,311
209 ($487)$190$297$58,014
210 ($487)$189$298$57,716
211 ($487)$188$299$57,416
212 ($487)$187$300$57,116
213 ($487)$186$301$56,815
214 ($487)$185$302$56,513
215 ($487)$184$303$56,210
216 ($487)$183$304$55,906
Year 19 - 217 ($487)$182$305$55,601
218 ($487)$181$306$55,295
219 ($487)$180$307$54,988
220 ($487)$179$308$54,680
221 ($487)$178$309$54,371
222 ($487)$177$310$54,061
223 ($487)$176$311$53,749
224 ($487)$175$312$53,437
225 ($487)$174$313$53,124
226 ($487)$173$314$52,810
227 ($487)$172$315$52,495
228 ($487)$171$316$52,179
Year 20 - 229 ($487)$170$317$51,862
230 ($487)$169$318$51,543
231 ($487)$168$319$51,224
232 ($487)$166$320$50,904
233 ($487)$165$321$50,583
234 ($487)$164$322$50,260
235 ($487)$163$323$49,937
236 ($487)$162$324$49,612
237 ($487)$161$326$49,287
238 ($487)$160$327$48,960
239 ($487)$159$328$48,633
240 ($487)$158$329$48,304
Year 21 - 241 ($487)$157$330$47,974
242 ($487)$156$331$47,643
243 ($487)$155$332$47,311
244 ($487)$154$333$46,978
245 ($487)$153$334$46,644
246 ($487)$152$335$46,309
247 ($487)$151$336$45,973
248 ($487)$149$337$45,636
249 ($487)$148$338$45,297
250 ($487)$147$340$44,958
251 ($487)$146$341$44,617
252 ($487)$145$342$44,275
Year 22 - 253 ($487)$144$343$43,932
254 ($487)$143$344$43,588
255 ($487)$142$345$43,243
256 ($487)$141$346$42,897
257 ($487)$139$347$42,550
258 ($487)$138$348$42,201
259 ($487)$137$350$41,852
260 ($487)$136$351$41,501
261 ($487)$135$352$41,149
262 ($487)$134$353$40,796
263 ($487)$133$354$40,442
264 ($487)$131$355$40,086
Year 23 - 265 ($487)$130$356$39,730
266 ($487)$129$358$39,372
267 ($487)$128$359$39,013
268 ($487)$127$360$38,654
269 ($487)$126$361$38,292
270 ($487)$124$362$37,930
271 ($487)$123$363$37,567
272 ($487)$122$365$37,202
273 ($487)$121$366$36,836
274 ($487)$120$367$36,469
275 ($487)$119$368$36,101
276 ($487)$117$369$35,731
Year 24 - 277 ($487)$116$371$35,361
278 ($487)$115$372$34,989
279 ($487)$114$373$34,616
280 ($487)$113$374$34,242
281 ($487)$111$375$33,866
282 ($487)$110$377$33,489
283 ($487)$109$378$33,111
284 ($487)$108$379$32,732
285 ($487)$106$380$32,352
286 ($487)$105$382$31,970
287 ($487)$104$383$31,587
288 ($487)$103$384$31,203
Year 25 - 289 ($487)$101$385$30,818
290 ($487)$100$387$30,431
291 ($487)$99$388$30,044
292 ($487)$98$389$29,654
293 ($487)$96$390$29,264
294 ($487)$95$392$28,872
295 ($487)$94$393$28,479
296 ($487)$93$394$28,085
297 ($487)$91$395$27,690
298 ($487)$90$397$27,293
299 ($487)$89$398$26,895
300 ($487)$87$399$26,496
Year 26 - 301 ($487)$86$401$26,095
302 ($487)$85$402$25,693
303 ($487)$84$403$25,290
304 ($487)$82$405$24,885
305 ($487)$81$406$24,479
306 ($487)$80$407$24,072
307 ($487)$78$409$23,664
308 ($487)$77$410$23,254
309 ($487)$76$411$22,842
310 ($487)$74$413$22,430
311 ($487)$73$414$22,016
312 ($487)$72$415$21,601
Year 27 - 313 ($487)$70$417$21,184
314 ($487)$69$418$20,766
315 ($487)$67$419$20,347
316 ($487)$66$421$19,927
317 ($487)$65$422$19,505
318 ($487)$63$423$19,081
319 ($487)$62$425$18,656
320 ($487)$61$426$18,230
321 ($487)$59$428$17,803
322 ($487)$58$429$17,374
323 ($487)$56$430$16,944
324 ($487)$55$432$16,512
Year 28 - 325 ($487)$54$433$16,079
326 ($487)$52$435$15,644
327 ($487)$51$436$15,208
328 ($487)$49$437$14,771
329 ($487)$48$439$14,332
330 ($487)$47$440$13,892
331 ($487)$45$442$13,450
332 ($487)$44$443$13,007
333 ($487)$42$444$12,563
334 ($487)$41$446$12,117
335 ($487)$39$447$11,670
336 ($487)$38$449$11,221
Year 29 - 337 ($487)$36$450$10,770
338 ($487)$35$452$10,319
339 ($487)$34$453$9,865
340 ($487)$32$455$9,411
341 ($487)$31$456$8,955
342 ($487)$29$458$8,497
343 ($487)$28$459$8,038
344 ($487)$26$461$7,577
345 ($487)$25$462$7,115
346 ($487)$23$464$6,651
347 ($487)$22$465$6,186
348 ($487)$20$467$5,720
Year 30 - 349 ($487)$19$468$5,251
350 ($487)$17$470$4,782
351 ($487)$16$471$4,311
352 ($487)$14$473$3,838
353 ($487)$12$474$3,363
354 ($487)$11$476$2,888
355 ($487)$9$477$2,410
356 ($487)$8$479$1,931
357 ($487)$6$480$1,451
358 ($487)$5$482$969
359 ($487)$3$484$485
360 ($487)$2$485$0
TOTALS$72,034$103,200$175,234

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.