« Back to all home prices

Mortgage Payment Schedule for a $132,000 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% ($26,400) 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
$500 360 $74,363 $179,963

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  $132,000
Down Payment $26,400$105,600
Year 1 - 1 ($500)$346$154$105,446
2 ($500)$345$155$105,291
3 ($500)$345$155$105,136
4 ($500)$344$156$104,981
5 ($500)$344$156$104,825
6 ($500)$343$157$104,668
7 ($500)$343$157$104,511
8 ($500)$342$158$104,353
9 ($500)$342$158$104,195
10 ($500)$341$159$104,037
11 ($500)$341$159$103,877
12 ($500)$340$160$103,718
Year 2 - 13 ($500)$340$160$103,557
14 ($500)$339$161$103,397
15 ($500)$339$161$103,235
16 ($500)$338$162$103,074
17 ($500)$338$162$102,911
18 ($500)$337$163$102,748
19 ($500)$337$163$102,585
20 ($500)$336$164$102,421
21 ($500)$335$164$102,257
22 ($500)$335$165$102,092
23 ($500)$334$166$101,926
24 ($500)$334$166$101,760
Year 3 - 25 ($500)$333$167$101,593
26 ($500)$333$167$101,426
27 ($500)$332$168$101,258
28 ($500)$332$168$101,090
29 ($500)$331$169$100,921
30 ($500)$331$169$100,752
31 ($500)$330$170$100,582
32 ($500)$329$170$100,411
33 ($500)$329$171$100,240
34 ($500)$328$172$100,069
35 ($500)$328$172$99,897
36 ($500)$327$173$99,724
Year 4 - 37 ($500)$327$173$99,551
38 ($500)$326$174$99,377
39 ($500)$325$174$99,202
40 ($500)$325$175$99,027
41 ($500)$324$176$98,852
42 ($500)$324$176$98,676
43 ($500)$323$177$98,499
44 ($500)$323$177$98,322
45 ($500)$322$178$98,144
46 ($500)$321$178$97,965
47 ($500)$321$179$97,786
48 ($500)$320$180$97,606
Year 5 - 49 ($500)$320$180$97,426
50 ($500)$319$181$97,245
51 ($500)$318$181$97,064
52 ($500)$318$182$96,882
53 ($500)$317$183$96,699
54 ($500)$317$183$96,516
55 ($500)$316$184$96,332
56 ($500)$315$184$96,148
57 ($500)$315$185$95,963
58 ($500)$314$186$95,777
59 ($500)$314$186$95,591
60 ($500)$313$187$95,404
Year 6 - 61 ($500)$312$187$95,217
62 ($500)$312$188$95,029
63 ($500)$311$189$94,840
64 ($500)$311$189$94,651
65 ($500)$310$190$94,461
66 ($500)$309$191$94,270
67 ($500)$309$191$94,079
68 ($500)$308$192$93,887
69 ($500)$307$192$93,695
70 ($500)$307$193$93,502
71 ($500)$306$194$93,308
72 ($500)$306$194$93,114
Year 7 - 73 ($500)$305$195$92,919
74 ($500)$304$196$92,723
75 ($500)$304$196$92,527
76 ($500)$303$197$92,330
77 ($500)$302$198$92,133
78 ($500)$302$198$91,935
79 ($500)$301$199$91,736
80 ($500)$300$199$91,536
81 ($500)$300$200$91,336
82 ($500)$299$201$91,135
83 ($500)$298$201$90,934
84 ($500)$298$202$90,732
Year 8 - 85 ($500)$297$203$90,529
86 ($500)$296$203$90,326
87 ($500)$296$204$90,122
88 ($500)$295$205$89,917
89 ($500)$294$205$89,711
90 ($500)$294$206$89,505
91 ($500)$293$207$89,299
92 ($500)$292$207$89,091
93 ($500)$292$208$88,883
94 ($500)$291$209$88,674
95 ($500)$290$209$88,465
96 ($500)$290$210$88,254
Year 9 - 97 ($500)$289$211$88,044
98 ($500)$288$212$87,832
99 ($500)$288$212$87,620
100 ($500)$287$213$87,407
101 ($500)$286$214$87,193
102 ($500)$286$214$86,979
103 ($500)$285$215$86,764
104 ($500)$284$216$86,548
105 ($500)$283$216$86,332
106 ($500)$283$217$86,114
107 ($500)$282$218$85,897
108 ($500)$281$219$85,678
Year 10 - 109 ($500)$281$219$85,459
110 ($500)$280$220$85,239
111 ($500)$279$221$85,018
112 ($500)$278$221$84,797
113 ($500)$278$222$84,574
114 ($500)$277$223$84,351
115 ($500)$276$224$84,128
116 ($500)$276$224$83,903
117 ($500)$275$225$83,678
118 ($500)$274$226$83,452
119 ($500)$273$227$83,226
120 ($500)$273$227$82,998
Year 11 - 121 ($500)$272$228$82,770
122 ($500)$271$229$82,542
123 ($500)$270$230$82,312
124 ($500)$270$230$82,082
125 ($500)$269$231$81,851
126 ($500)$268$232$81,619
127 ($500)$267$233$81,386
128 ($500)$267$233$81,153
129 ($500)$266$234$80,919
130 ($500)$265$235$80,684
131 ($500)$264$236$80,448
132 ($500)$263$236$80,212
Year 12 - 133 ($500)$263$237$79,974
134 ($500)$262$238$79,737
135 ($500)$261$239$79,498
136 ($500)$260$240$79,258
137 ($500)$260$240$79,018
138 ($500)$259$241$78,777
139 ($500)$258$242$78,535
140 ($500)$257$243$78,292
141 ($500)$256$243$78,049
142 ($500)$256$244$77,804
143 ($500)$255$245$77,559
144 ($500)$254$246$77,313
Year 13 - 145 ($500)$253$247$77,067
146 ($500)$252$248$76,819
147 ($500)$252$248$76,571
148 ($500)$251$249$76,322
149 ($500)$250$250$76,072
150 ($500)$249$251$75,821
151 ($500)$248$252$75,569
152 ($500)$247$252$75,317
153 ($500)$247$253$75,064
154 ($500)$246$254$74,810
155 ($500)$245$255$74,555
156 ($500)$244$256$74,299
Year 14 - 157 ($500)$243$257$74,043
158 ($500)$242$257$73,785
159 ($500)$242$258$73,527
160 ($500)$241$259$73,268
161 ($500)$240$260$73,008
162 ($500)$239$261$72,747
163 ($500)$238$262$72,485
164 ($500)$237$263$72,223
165 ($500)$237$263$71,960
166 ($500)$236$264$71,695
167 ($500)$235$265$71,430
168 ($500)$234$266$71,164
Year 15 - 169 ($500)$233$267$70,897
170 ($500)$232$268$70,630
171 ($500)$231$269$70,361
172 ($500)$230$269$70,092
173 ($500)$230$270$69,821
174 ($500)$229$271$69,550
175 ($500)$228$272$69,278
176 ($500)$227$273$69,005
177 ($500)$226$274$68,731
178 ($500)$225$275$68,456
179 ($500)$224$276$68,181
180 ($500)$223$277$67,904
Year 16 - 181 ($500)$222$278$67,626
182 ($500)$221$278$67,348
183 ($500)$221$279$67,069
184 ($500)$220$280$66,788
185 ($500)$219$281$66,507
186 ($500)$218$282$66,225
187 ($500)$217$283$65,942
188 ($500)$216$284$65,658
189 ($500)$215$285$65,373
190 ($500)$214$286$65,088
191 ($500)$213$287$64,801
192 ($500)$212$288$64,513
Year 17 - 193 ($500)$211$289$64,224
194 ($500)$210$290$63,935
195 ($500)$209$291$63,644
196 ($500)$208$291$63,353
197 ($500)$207$292$63,061
198 ($500)$207$293$62,767
199 ($500)$206$294$62,473
200 ($500)$205$295$62,178
201 ($500)$204$296$61,881
202 ($500)$203$297$61,584
203 ($500)$202$298$61,286
204 ($500)$201$299$60,987
Year 18 - 205 ($500)$200$300$60,686
206 ($500)$199$301$60,385
207 ($500)$198$302$60,083
208 ($500)$197$303$59,780
209 ($500)$196$304$59,476
210 ($500)$195$305$59,171
211 ($500)$194$306$58,865
212 ($500)$193$307$58,558
213 ($500)$192$308$58,249
214 ($500)$191$309$57,940
215 ($500)$190$310$57,630
216 ($500)$189$311$57,319
Year 19 - 217 ($500)$188$312$57,007
218 ($500)$187$313$56,694
219 ($500)$186$314$56,379
220 ($500)$185$315$56,064
221 ($500)$184$316$55,748
222 ($500)$183$317$55,431
223 ($500)$182$318$55,112
224 ($500)$180$319$54,793
225 ($500)$179$320$54,472
226 ($500)$178$322$54,151
227 ($500)$177$323$53,828
228 ($500)$176$324$53,505
Year 20 - 229 ($500)$175$325$53,180
230 ($500)$174$326$52,854
231 ($500)$173$327$52,527
232 ($500)$172$328$52,200
233 ($500)$171$329$51,871
234 ($500)$170$330$51,541
235 ($500)$169$331$51,210
236 ($500)$168$332$50,877
237 ($500)$167$333$50,544
238 ($500)$166$334$50,210
239 ($500)$164$335$49,874
240 ($500)$163$337$49,538
Year 21 - 241 ($500)$162$338$49,200
242 ($500)$161$339$48,861
243 ($500)$160$340$48,521
244 ($500)$159$341$48,180
245 ($500)$158$342$47,838
246 ($500)$157$343$47,495
247 ($500)$156$344$47,151
248 ($500)$154$345$46,805
249 ($500)$153$347$46,459
250 ($500)$152$348$46,111
251 ($500)$151$349$45,762
252 ($500)$150$350$45,412
Year 22 - 253 ($500)$149$351$45,061
254 ($500)$148$352$44,708
255 ($500)$146$353$44,355
256 ($500)$145$355$44,000
257 ($500)$144$356$43,645
258 ($500)$143$357$43,288
259 ($500)$142$358$42,929
260 ($500)$141$359$42,570
261 ($500)$139$360$42,210
262 ($500)$138$362$41,848
263 ($500)$137$363$41,485
264 ($500)$136$364$41,121
Year 23 - 265 ($500)$135$365$40,756
266 ($500)$133$366$40,389
267 ($500)$132$368$40,022
268 ($500)$131$369$39,653
269 ($500)$130$370$39,283
270 ($500)$129$371$38,912
271 ($500)$127$372$38,539
272 ($500)$126$374$38,166
273 ($500)$125$375$37,791
274 ($500)$124$376$37,415
275 ($500)$123$377$37,037
276 ($500)$121$379$36,659
Year 24 - 277 ($500)$120$380$36,279
278 ($500)$119$381$35,898
279 ($500)$118$382$35,515
280 ($500)$116$384$35,132
281 ($500)$115$385$34,747
282 ($500)$114$386$34,361
283 ($500)$113$387$33,973
284 ($500)$111$389$33,585
285 ($500)$110$390$33,195
286 ($500)$109$391$32,804
287 ($500)$107$392$32,411
288 ($500)$106$394$32,017
Year 25 - 289 ($500)$105$395$31,622
290 ($500)$104$396$31,226
291 ($500)$102$398$30,828
292 ($500)$101$399$30,430
293 ($500)$100$400$30,029
294 ($500)$98$402$29,628
295 ($500)$97$403$29,225
296 ($500)$96$404$28,821
297 ($500)$94$406$28,415
298 ($500)$93$407$28,008
299 ($500)$92$408$27,600
300 ($500)$90$410$27,191
Year 26 - 301 ($500)$89$411$26,780
302 ($500)$88$412$26,368
303 ($500)$86$414$25,954
304 ($500)$85$415$25,539
305 ($500)$84$416$25,123
306 ($500)$82$418$24,705
307 ($500)$81$419$24,286
308 ($500)$80$420$23,866
309 ($500)$78$422$23,444
310 ($500)$77$423$23,021
311 ($500)$75$425$22,597
312 ($500)$74$426$22,171
Year 27 - 313 ($500)$73$427$21,743
314 ($500)$71$429$21,315
315 ($500)$70$430$20,885
316 ($500)$68$432$20,453
317 ($500)$67$433$20,020
318 ($500)$66$434$19,586
319 ($500)$64$436$19,150
320 ($500)$63$437$18,713
321 ($500)$61$439$18,274
322 ($500)$60$440$17,834
323 ($500)$58$441$17,393
324 ($500)$57$443$16,950
Year 28 - 325 ($500)$56$444$16,505
326 ($500)$54$446$16,060
327 ($500)$53$447$15,612
328 ($500)$51$449$15,164
329 ($500)$50$450$14,713
330 ($500)$48$452$14,262
331 ($500)$47$453$13,808
332 ($500)$45$455$13,354
333 ($500)$44$456$12,898
334 ($500)$42$458$12,440
335 ($500)$41$459$11,981
336 ($500)$39$461$11,520
Year 29 - 337 ($500)$38$462$11,058
338 ($500)$36$464$10,594
339 ($500)$35$465$10,129
340 ($500)$33$467$9,662
341 ($500)$32$468$9,194
342 ($500)$30$470$8,724
343 ($500)$29$471$8,253
344 ($500)$27$473$7,780
345 ($500)$25$474$7,306
346 ($500)$24$476$6,830
347 ($500)$22$478$6,352
348 ($500)$21$479$5,873
Year 30 - 349 ($500)$19$481$5,392
350 ($500)$18$482$4,910
351 ($500)$16$484$4,426
352 ($500)$14$485$3,941
353 ($500)$13$487$3,454
354 ($500)$11$489$2,965
355 ($500)$10$490$2,475
356 ($500)$8$492$1,983
357 ($500)$6$493$1,490
358 ($500)$5$495$995
359 ($500)$3$497$498
360 ($500)$2$498$0
TOTALS$74,363$105,600$179,963

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.