« Back to all home prices

Mortgage Payment Schedule for a $135,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($27,000) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$505 360 $73,829 $181,829

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 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 #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 day rate lock

NMLS #: 790396
$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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | 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  $135,000
Down Payment $27,000$108,000
Year 1 - 1 ($505)$345$160$107,840
2 ($505)$344$161$107,679
3 ($505)$344$161$107,517
4 ($505)$343$162$107,355
5 ($505)$343$162$107,193
6 ($505)$342$163$107,030
7 ($505)$342$163$106,867
8 ($505)$341$164$106,703
9 ($505)$341$165$106,538
10 ($505)$340$165$106,373
11 ($505)$340$166$106,207
12 ($505)$339$166$106,041
Year 2 - 13 ($505)$338$167$105,875
14 ($505)$338$167$105,707
15 ($505)$337$168$105,540
16 ($505)$337$168$105,372
17 ($505)$336$169$105,203
18 ($505)$336$169$105,033
19 ($505)$335$170$104,864
20 ($505)$335$170$104,693
21 ($505)$334$171$104,522
22 ($505)$334$171$104,351
23 ($505)$333$172$104,179
24 ($505)$333$173$104,006
Year 3 - 25 ($505)$332$173$103,833
26 ($505)$331$174$103,659
27 ($505)$331$174$103,485
28 ($505)$330$175$103,310
29 ($505)$330$175$103,135
30 ($505)$329$176$102,959
31 ($505)$329$176$102,783
32 ($505)$328$177$102,606
33 ($505)$327$178$102,428
34 ($505)$327$178$102,250
35 ($505)$326$179$102,071
36 ($505)$326$179$101,892
Year 4 - 37 ($505)$325$180$101,712
38 ($505)$325$180$101,532
39 ($505)$324$181$101,351
40 ($505)$323$182$101,169
41 ($505)$323$182$100,987
42 ($505)$322$183$100,804
43 ($505)$322$183$100,621
44 ($505)$321$184$100,437
45 ($505)$321$185$100,252
46 ($505)$320$185$100,067
47 ($505)$319$186$99,881
48 ($505)$319$186$99,695
Year 5 - 49 ($505)$318$187$99,508
50 ($505)$318$187$99,321
51 ($505)$317$188$99,133
52 ($505)$316$189$98,944
53 ($505)$316$189$98,755
54 ($505)$315$190$98,565
55 ($505)$315$190$98,374
56 ($505)$314$191$98,183
57 ($505)$313$192$97,991
58 ($505)$313$192$97,799
59 ($505)$312$193$97,606
60 ($505)$312$194$97,413
Year 6 - 61 ($505)$311$194$97,218
62 ($505)$310$195$97,024
63 ($505)$310$195$96,828
64 ($505)$309$196$96,632
65 ($505)$308$197$96,436
66 ($505)$308$197$96,238
67 ($505)$307$198$96,040
68 ($505)$307$199$95,842
69 ($505)$306$199$95,643
70 ($505)$305$200$95,443
71 ($505)$305$200$95,242
72 ($505)$304$201$95,041
Year 7 - 73 ($505)$303$202$94,839
74 ($505)$303$202$94,637
75 ($505)$302$203$94,434
76 ($505)$301$204$94,230
77 ($505)$301$204$94,026
78 ($505)$300$205$93,821
79 ($505)$299$206$93,615
80 ($505)$299$206$93,409
81 ($505)$298$207$93,202
82 ($505)$297$208$92,995
83 ($505)$297$208$92,786
84 ($505)$296$209$92,577
Year 8 - 85 ($505)$295$210$92,368
86 ($505)$295$210$92,158
87 ($505)$294$211$91,947
88 ($505)$293$212$91,735
89 ($505)$293$212$91,523
90 ($505)$292$213$91,310
91 ($505)$291$214$91,096
92 ($505)$291$214$90,882
93 ($505)$290$215$90,667
94 ($505)$289$216$90,451
95 ($505)$289$216$90,235
96 ($505)$288$217$90,018
Year 9 - 97 ($505)$287$218$89,800
98 ($505)$287$218$89,581
99 ($505)$286$219$89,362
100 ($505)$285$220$89,142
101 ($505)$285$221$88,922
102 ($505)$284$221$88,700
103 ($505)$283$222$88,478
104 ($505)$282$223$88,256
105 ($505)$282$223$88,032
106 ($505)$281$224$87,808
107 ($505)$280$225$87,583
108 ($505)$280$226$87,358
Year 10 - 109 ($505)$279$226$87,132
110 ($505)$278$227$86,905
111 ($505)$277$228$86,677
112 ($505)$277$228$86,448
113 ($505)$276$229$86,219
114 ($505)$275$230$85,989
115 ($505)$274$231$85,759
116 ($505)$274$231$85,527
117 ($505)$273$232$85,295
118 ($505)$272$233$85,062
119 ($505)$271$234$84,829
120 ($505)$271$234$84,595
Year 11 - 121 ($505)$270$235$84,359
122 ($505)$269$236$84,124
123 ($505)$268$237$83,887
124 ($505)$268$237$83,650
125 ($505)$267$238$83,412
126 ($505)$266$239$83,173
127 ($505)$265$240$82,933
128 ($505)$265$240$82,693
129 ($505)$264$241$82,452
130 ($505)$263$242$82,210
131 ($505)$262$243$81,967
132 ($505)$262$243$81,723
Year 12 - 133 ($505)$261$244$81,479
134 ($505)$260$245$81,234
135 ($505)$259$246$80,988
136 ($505)$258$247$80,742
137 ($505)$258$247$80,494
138 ($505)$257$248$80,246
139 ($505)$256$249$79,997
140 ($505)$255$250$79,748
141 ($505)$255$251$79,497
142 ($505)$254$251$79,246
143 ($505)$253$252$78,993
144 ($505)$252$253$78,741
Year 13 - 145 ($505)$251$254$78,487
146 ($505)$251$255$78,232
147 ($505)$250$255$77,977
148 ($505)$249$256$77,721
149 ($505)$248$257$77,464
150 ($505)$247$258$77,206
151 ($505)$246$259$76,947
152 ($505)$246$259$76,688
153 ($505)$245$260$76,427
154 ($505)$244$261$76,166
155 ($505)$243$262$75,904
156 ($505)$242$263$75,641
Year 14 - 157 ($505)$241$264$75,378
158 ($505)$241$264$75,113
159 ($505)$240$265$74,848
160 ($505)$239$266$74,582
161 ($505)$238$267$74,315
162 ($505)$237$268$74,047
163 ($505)$236$269$73,778
164 ($505)$235$270$73,508
165 ($505)$235$270$73,238
166 ($505)$234$271$72,967
167 ($505)$233$272$72,694
168 ($505)$232$273$72,421
Year 15 - 169 ($505)$231$274$72,147
170 ($505)$230$275$71,873
171 ($505)$229$276$71,597
172 ($505)$229$277$71,320
173 ($505)$228$277$71,043
174 ($505)$227$278$70,764
175 ($505)$226$279$70,485
176 ($505)$225$280$70,205
177 ($505)$224$281$69,924
178 ($505)$223$282$69,642
179 ($505)$222$283$69,359
180 ($505)$221$284$69,076
Year 16 - 181 ($505)$220$285$68,791
182 ($505)$220$286$68,506
183 ($505)$219$286$68,219
184 ($505)$218$287$67,932
185 ($505)$217$288$67,644
186 ($505)$216$289$67,354
187 ($505)$215$290$67,064
188 ($505)$214$291$66,773
189 ($505)$213$292$66,481
190 ($505)$212$293$66,188
191 ($505)$211$294$65,895
192 ($505)$210$295$65,600
Year 17 - 193 ($505)$209$296$65,304
194 ($505)$208$297$65,007
195 ($505)$207$298$64,710
196 ($505)$207$299$64,411
197 ($505)$206$300$64,112
198 ($505)$205$300$63,811
199 ($505)$204$301$63,510
200 ($505)$203$302$63,208
201 ($505)$202$303$62,904
202 ($505)$201$304$62,600
203 ($505)$200$305$62,295
204 ($505)$199$306$61,988
Year 18 - 205 ($505)$198$307$61,681
206 ($505)$197$308$61,373
207 ($505)$196$309$61,064
208 ($505)$195$310$60,753
209 ($505)$194$311$60,442
210 ($505)$193$312$60,130
211 ($505)$192$313$59,817
212 ($505)$191$314$59,503
213 ($505)$190$315$59,188
214 ($505)$189$316$58,871
215 ($505)$188$317$58,554
216 ($505)$187$318$58,236
Year 19 - 217 ($505)$186$319$57,917
218 ($505)$185$320$57,597
219 ($505)$184$321$57,275
220 ($505)$183$322$56,953
221 ($505)$182$323$56,630
222 ($505)$181$324$56,305
223 ($505)$180$325$55,980
224 ($505)$179$326$55,654
225 ($505)$178$327$55,326
226 ($505)$177$328$54,998
227 ($505)$176$330$54,668
228 ($505)$174$331$54,338
Year 20 - 229 ($505)$173$332$54,006
230 ($505)$172$333$53,673
231 ($505)$171$334$53,339
232 ($505)$170$335$53,005
233 ($505)$169$336$52,669
234 ($505)$168$337$52,332
235 ($505)$167$338$51,994
236 ($505)$166$339$51,655
237 ($505)$165$340$51,314
238 ($505)$164$341$50,973
239 ($505)$163$342$50,631
240 ($505)$162$343$50,287
Year 21 - 241 ($505)$160$345$49,943
242 ($505)$159$346$49,597
243 ($505)$158$347$49,250
244 ($505)$157$348$48,902
245 ($505)$156$349$48,553
246 ($505)$155$350$48,203
247 ($505)$154$351$47,852
248 ($505)$153$352$47,500
249 ($505)$152$353$47,146
250 ($505)$150$355$46,791
251 ($505)$149$356$46,436
252 ($505)$148$357$46,079
Year 22 - 253 ($505)$147$358$45,721
254 ($505)$146$359$45,362
255 ($505)$145$360$45,001
256 ($505)$144$361$44,640
257 ($505)$142$363$44,277
258 ($505)$141$364$43,914
259 ($505)$140$365$43,549
260 ($505)$139$366$43,183
261 ($505)$138$367$42,815
262 ($505)$137$368$42,447
263 ($505)$135$370$42,077
264 ($505)$134$371$41,706
Year 23 - 265 ($505)$133$372$41,335
266 ($505)$132$373$40,961
267 ($505)$131$374$40,587
268 ($505)$130$376$40,211
269 ($505)$128$377$39,835
270 ($505)$127$378$39,457
271 ($505)$126$379$39,078
272 ($505)$125$380$38,697
273 ($505)$124$382$38,316
274 ($505)$122$383$37,933
275 ($505)$121$384$37,549
276 ($505)$120$385$37,164
Year 24 - 277 ($505)$119$386$36,777
278 ($505)$117$388$36,390
279 ($505)$116$389$36,001
280 ($505)$115$390$35,610
281 ($505)$114$391$35,219
282 ($505)$112$393$34,826
283 ($505)$111$394$34,432
284 ($505)$110$395$34,037
285 ($505)$109$396$33,641
286 ($505)$107$398$33,243
287 ($505)$106$399$32,844
288 ($505)$105$400$32,444
Year 25 - 289 ($505)$104$402$32,042
290 ($505)$102$403$31,639
291 ($505)$101$404$31,235
292 ($505)$100$405$30,830
293 ($505)$98$407$30,423
294 ($505)$97$408$30,015
295 ($505)$96$409$29,606
296 ($505)$94$411$29,195
297 ($505)$93$412$28,784
298 ($505)$92$413$28,370
299 ($505)$91$415$27,956
300 ($505)$89$416$27,540
Year 26 - 301 ($505)$88$417$27,123
302 ($505)$87$419$26,704
303 ($505)$85$420$26,284
304 ($505)$84$421$25,863
305 ($505)$83$423$25,441
306 ($505)$81$424$25,017
307 ($505)$80$425$24,592
308 ($505)$78$427$24,165
309 ($505)$77$428$23,737
310 ($505)$76$429$23,308
311 ($505)$74$431$22,877
312 ($505)$73$432$22,445
Year 27 - 313 ($505)$72$433$22,012
314 ($505)$70$435$21,577
315 ($505)$69$436$21,140
316 ($505)$67$438$20,703
317 ($505)$66$439$20,264
318 ($505)$65$440$19,823
319 ($505)$63$442$19,382
320 ($505)$62$443$18,938
321 ($505)$60$445$18,494
322 ($505)$59$446$18,048
323 ($505)$58$447$17,600
324 ($505)$56$449$17,151
Year 28 - 325 ($505)$55$450$16,701
326 ($505)$53$452$16,249
327 ($505)$52$453$15,796
328 ($505)$50$455$15,341
329 ($505)$49$456$14,885
330 ($505)$48$458$14,428
331 ($505)$46$459$13,969
332 ($505)$45$460$13,508
333 ($505)$43$462$13,046
334 ($505)$42$463$12,583
335 ($505)$40$465$12,118
336 ($505)$39$466$11,651
Year 29 - 337 ($505)$37$468$11,184
338 ($505)$36$469$10,714
339 ($505)$34$471$10,243
340 ($505)$33$472$9,771
341 ($505)$31$474$9,297
342 ($505)$30$475$8,822
343 ($505)$28$477$8,345
344 ($505)$27$478$7,866
345 ($505)$25$480$7,386
346 ($505)$24$482$6,905
347 ($505)$22$483$6,422
348 ($505)$20$485$5,937
Year 30 - 349 ($505)$19$486$5,451
350 ($505)$17$488$4,963
351 ($505)$16$489$4,474
352 ($505)$14$491$3,983
353 ($505)$13$492$3,491
354 ($505)$11$494$2,997
355 ($505)$10$496$2,501
356 ($505)$8$497$2,004
357 ($505)$6$499$1,506
358 ($505)$5$500$1,005
359 ($505)$3$502$503
360 ($505)$2$503$0
TOTALS$73,829$108,000$181,829

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.