« Back to all home prices

Mortgage Payment Schedule for a $133,000 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% ($26,600) 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
$502 360 $74,487 $180,887

Mortgage Providers

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


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 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 #: 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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 3294 | State Lic #: MC-1971
$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 #: 3294 | State Lic #: MC-1971
$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: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 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: 3.896% | Rate: 3.875% | Fees: $625 | 30 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 day rate lock

NMLS #: 180004 | State Lic #: MC -928
$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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 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  $133,000
Down Payment $26,600$106,400
Year 1 - 1 ($502)$347$156$106,244
2 ($502)$346$156$106,088
3 ($502)$346$157$105,931
4 ($502)$345$157$105,774
5 ($502)$345$158$105,616
6 ($502)$344$158$105,458
7 ($502)$344$159$105,299
8 ($502)$343$159$105,139
9 ($502)$343$160$104,980
10 ($502)$342$160$104,819
11 ($502)$342$161$104,658
12 ($502)$341$161$104,497
Year 2 - 13 ($502)$340$162$104,335
14 ($502)$340$163$104,172
15 ($502)$339$163$104,009
16 ($502)$339$164$103,846
17 ($502)$338$164$103,682
18 ($502)$338$165$103,517
19 ($502)$337$165$103,352
20 ($502)$337$166$103,186
21 ($502)$336$166$103,020
22 ($502)$336$167$102,853
23 ($502)$335$167$102,686
24 ($502)$335$168$102,518
Year 3 - 25 ($502)$334$168$102,349
26 ($502)$333$169$102,180
27 ($502)$333$170$102,011
28 ($502)$332$170$101,841
29 ($502)$332$171$101,670
30 ($502)$331$171$101,499
31 ($502)$331$172$101,327
32 ($502)$330$172$101,155
33 ($502)$330$173$100,982
34 ($502)$329$173$100,809
35 ($502)$328$174$100,635
36 ($502)$328$175$100,460
Year 4 - 37 ($502)$327$175$100,285
38 ($502)$327$176$100,109
39 ($502)$326$176$99,933
40 ($502)$326$177$99,756
41 ($502)$325$177$99,579
42 ($502)$324$178$99,401
43 ($502)$324$179$99,222
44 ($502)$323$179$99,043
45 ($502)$323$180$98,863
46 ($502)$322$180$98,683
47 ($502)$322$181$98,502
48 ($502)$321$182$98,320
Year 5 - 49 ($502)$320$182$98,138
50 ($502)$320$183$97,956
51 ($502)$319$183$97,772
52 ($502)$319$184$97,588
53 ($502)$318$184$97,404
54 ($502)$317$185$97,219
55 ($502)$317$186$97,033
56 ($502)$316$186$96,847
57 ($502)$316$187$96,660
58 ($502)$315$188$96,472
59 ($502)$314$188$96,284
60 ($502)$314$189$96,096
Year 6 - 61 ($502)$313$189$95,906
62 ($502)$312$190$95,716
63 ($502)$312$191$95,526
64 ($502)$311$191$95,334
65 ($502)$311$192$95,143
66 ($502)$310$192$94,950
67 ($502)$309$193$94,757
68 ($502)$309$194$94,563
69 ($502)$308$194$94,369
70 ($502)$307$195$94,174
71 ($502)$307$196$93,978
72 ($502)$306$196$93,782
Year 7 - 73 ($502)$306$197$93,585
74 ($502)$305$198$93,388
75 ($502)$304$198$93,190
76 ($502)$304$199$92,991
77 ($502)$303$199$92,791
78 ($502)$302$200$92,591
79 ($502)$302$201$92,390
80 ($502)$301$201$92,189
81 ($502)$300$202$91,987
82 ($502)$300$203$91,784
83 ($502)$299$203$91,581
84 ($502)$298$204$91,377
Year 8 - 85 ($502)$298$205$91,172
86 ($502)$297$205$90,967
87 ($502)$296$206$90,760
88 ($502)$296$207$90,554
89 ($502)$295$207$90,346
90 ($502)$294$208$90,138
91 ($502)$294$209$89,929
92 ($502)$293$209$89,720
93 ($502)$292$210$89,510
94 ($502)$292$211$89,299
95 ($502)$291$211$89,088
96 ($502)$290$212$88,875
Year 9 - 97 ($502)$290$213$88,663
98 ($502)$289$214$88,449
99 ($502)$288$214$88,235
100 ($502)$287$215$88,020
101 ($502)$287$216$87,804
102 ($502)$286$216$87,588
103 ($502)$285$217$87,371
104 ($502)$285$218$87,153
105 ($502)$284$218$86,934
106 ($502)$283$219$86,715
107 ($502)$283$220$86,495
108 ($502)$282$221$86,275
Year 10 - 109 ($502)$281$221$86,053
110 ($502)$280$222$85,831
111 ($502)$280$223$85,608
112 ($502)$279$224$85,385
113 ($502)$278$224$85,161
114 ($502)$277$225$84,936
115 ($502)$277$226$84,710
116 ($502)$276$226$84,483
117 ($502)$275$227$84,256
118 ($502)$275$228$84,028
119 ($502)$274$229$83,800
120 ($502)$273$229$83,570
Year 11 - 121 ($502)$272$230$83,340
122 ($502)$272$231$83,109
123 ($502)$271$232$82,877
124 ($502)$270$232$82,645
125 ($502)$269$233$82,412
126 ($502)$269$234$82,178
127 ($502)$268$235$81,943
128 ($502)$267$235$81,708
129 ($502)$266$236$81,472
130 ($502)$265$237$81,235
131 ($502)$265$238$80,997
132 ($502)$264$239$80,758
Year 12 - 133 ($502)$263$239$80,519
134 ($502)$262$240$80,279
135 ($502)$262$241$80,038
136 ($502)$261$242$79,796
137 ($502)$260$242$79,554
138 ($502)$259$243$79,310
139 ($502)$258$244$79,066
140 ($502)$258$245$78,822
141 ($502)$257$246$78,576
142 ($502)$256$246$78,330
143 ($502)$255$247$78,082
144 ($502)$254$248$77,834
Year 13 - 145 ($502)$254$249$77,585
146 ($502)$253$250$77,336
147 ($502)$252$250$77,085
148 ($502)$251$251$76,834
149 ($502)$250$252$76,582
150 ($502)$250$253$76,329
151 ($502)$249$254$76,075
152 ($502)$248$255$75,821
153 ($502)$247$255$75,565
154 ($502)$246$256$75,309
155 ($502)$245$257$75,052
156 ($502)$245$258$74,794
Year 14 - 157 ($502)$244$259$74,535
158 ($502)$243$260$74,276
159 ($502)$242$260$74,015
160 ($502)$241$261$73,754
161 ($502)$240$262$73,492
162 ($502)$239$263$73,229
163 ($502)$239$264$72,965
164 ($502)$238$265$72,700
165 ($502)$237$266$72,434
166 ($502)$236$266$72,168
167 ($502)$235$267$71,901
168 ($502)$234$268$71,633
Year 15 - 169 ($502)$233$269$71,363
170 ($502)$233$270$71,093
171 ($502)$232$271$70,823
172 ($502)$231$272$70,551
173 ($502)$230$273$70,278
174 ($502)$229$273$70,005
175 ($502)$228$274$69,731
176 ($502)$227$275$69,455
177 ($502)$226$276$69,179
178 ($502)$225$277$68,902
179 ($502)$225$278$68,624
180 ($502)$224$279$68,345
Year 16 - 181 ($502)$223$280$68,065
182 ($502)$222$281$67,785
183 ($502)$221$282$67,503
184 ($502)$220$283$67,221
185 ($502)$219$283$66,937
186 ($502)$218$284$66,653
187 ($502)$217$285$66,368
188 ($502)$216$286$66,081
189 ($502)$215$287$65,794
190 ($502)$214$288$65,506
191 ($502)$213$289$65,217
192 ($502)$212$290$64,927
Year 17 - 193 ($502)$212$291$64,636
194 ($502)$211$292$64,344
195 ($502)$210$293$64,052
196 ($502)$209$294$63,758
197 ($502)$208$295$63,463
198 ($502)$207$296$63,167
199 ($502)$206$297$62,871
200 ($502)$205$298$62,573
201 ($502)$204$299$62,275
202 ($502)$203$300$61,975
203 ($502)$202$301$61,674
204 ($502)$201$302$61,373
Year 18 - 205 ($502)$200$302$61,070
206 ($502)$199$303$60,767
207 ($502)$198$304$60,463
208 ($502)$197$305$60,157
209 ($502)$196$306$59,851
210 ($502)$195$307$59,543
211 ($502)$194$308$59,235
212 ($502)$193$309$58,925
213 ($502)$192$310$58,615
214 ($502)$191$311$58,303
215 ($502)$190$312$57,991
216 ($502)$189$314$57,677
Year 19 - 217 ($502)$188$315$57,363
218 ($502)$187$316$57,047
219 ($502)$186$317$56,731
220 ($502)$185$318$56,413
221 ($502)$184$319$56,094
222 ($502)$183$320$55,775
223 ($502)$182$321$55,454
224 ($502)$181$322$55,132
225 ($502)$180$323$54,809
226 ($502)$179$324$54,485
227 ($502)$178$325$54,161
228 ($502)$176$326$53,835
Year 20 - 229 ($502)$175$327$53,508
230 ($502)$174$328$53,179
231 ($502)$173$329$52,850
232 ($502)$172$330$52,520
233 ($502)$171$331$52,189
234 ($502)$170$332$51,856
235 ($502)$169$333$51,523
236 ($502)$168$335$51,188
237 ($502)$167$336$50,852
238 ($502)$166$337$50,516
239 ($502)$165$338$50,178
240 ($502)$163$339$49,839
Year 21 - 241 ($502)$162$340$49,499
242 ($502)$161$341$49,158
243 ($502)$160$342$48,815
244 ($502)$159$343$48,472
245 ($502)$158$345$48,127
246 ($502)$157$346$47,782
247 ($502)$156$347$47,435
248 ($502)$155$348$47,087
249 ($502)$153$349$46,738
250 ($502)$152$350$46,388
251 ($502)$151$351$46,036
252 ($502)$150$352$45,684
Year 22 - 253 ($502)$149$354$45,330
254 ($502)$148$355$44,976
255 ($502)$147$356$44,620
256 ($502)$145$357$44,263
257 ($502)$144$358$43,904
258 ($502)$143$359$43,545
259 ($502)$142$361$43,184
260 ($502)$141$362$42,823
261 ($502)$140$363$42,460
262 ($502)$138$364$42,096
263 ($502)$137$365$41,730
264 ($502)$136$366$41,364
Year 23 - 265 ($502)$135$368$40,996
266 ($502)$134$369$40,627
267 ($502)$132$370$40,257
268 ($502)$131$371$39,886
269 ($502)$130$373$39,513
270 ($502)$129$374$39,140
271 ($502)$128$375$38,765
272 ($502)$126$376$38,389
273 ($502)$125$377$38,011
274 ($502)$124$379$37,633
275 ($502)$123$380$37,253
276 ($502)$121$381$36,872
Year 24 - 277 ($502)$120$382$36,489
278 ($502)$119$384$36,106
279 ($502)$118$385$35,721
280 ($502)$116$386$35,335
281 ($502)$115$387$34,947
282 ($502)$114$389$34,559
283 ($502)$113$390$34,169
284 ($502)$111$391$33,778
285 ($502)$110$392$33,385
286 ($502)$109$394$32,992
287 ($502)$107$395$32,597
288 ($502)$106$396$32,201
Year 25 - 289 ($502)$105$398$31,803
290 ($502)$104$399$31,404
291 ($502)$102$400$31,004
292 ($502)$101$401$30,603
293 ($502)$100$403$30,200
294 ($502)$98$404$29,796
295 ($502)$97$405$29,390
296 ($502)$96$407$28,984
297 ($502)$94$408$28,576
298 ($502)$93$409$28,166
299 ($502)$92$411$27,756
300 ($502)$90$412$27,344
Year 26 - 301 ($502)$89$413$26,930
302 ($502)$88$415$26,516
303 ($502)$86$416$26,099
304 ($502)$85$417$25,682
305 ($502)$84$419$25,263
306 ($502)$82$420$24,843
307 ($502)$81$422$24,422
308 ($502)$80$423$23,999
309 ($502)$78$424$23,574
310 ($502)$77$426$23,149
311 ($502)$75$427$22,722
312 ($502)$74$428$22,293
Year 27 - 313 ($502)$73$430$21,863
314 ($502)$71$431$21,432
315 ($502)$70$433$21,000
316 ($502)$68$434$20,566
317 ($502)$67$435$20,130
318 ($502)$66$437$19,693
319 ($502)$64$438$19,255
320 ($502)$63$440$18,815
321 ($502)$61$441$18,374
322 ($502)$60$443$17,931
323 ($502)$58$444$17,487
324 ($502)$57$445$17,042
Year 28 - 325 ($502)$56$447$16,595
326 ($502)$54$448$16,147
327 ($502)$53$450$15,697
328 ($502)$51$451$15,245
329 ($502)$50$453$14,793
330 ($502)$48$454$14,338
331 ($502)$47$456$13,883
332 ($502)$45$457$13,425
333 ($502)$44$459$12,967
334 ($502)$42$460$12,506
335 ($502)$41$462$12,045
336 ($502)$39$463$11,582
Year 29 - 337 ($502)$38$465$11,117
338 ($502)$36$466$10,651
339 ($502)$35$468$10,183
340 ($502)$33$469$9,714
341 ($502)$32$471$9,243
342 ($502)$30$472$8,770
343 ($502)$29$474$8,296
344 ($502)$27$475$7,821
345 ($502)$25$477$7,344
346 ($502)$24$479$6,866
347 ($502)$22$480$6,385
348 ($502)$21$482$5,904
Year 30 - 349 ($502)$19$483$5,421
350 ($502)$18$485$4,936
351 ($502)$16$486$4,449
352 ($502)$14$488$3,961
353 ($502)$13$490$3,472
354 ($502)$11$491$2,981
355 ($502)$10$493$2,488
356 ($502)$8$494$1,994
357 ($502)$6$496$1,498
358 ($502)$5$498$1,000
359 ($502)$3$499$501
360 ($502)$2$501$0
TOTALS$74,487$106,400$180,887

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.