« Back to all home prices

Mortgage Payment Schedule for a $136,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($27,200) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$516 360 $77,067 $185,867

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 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 #: 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 #: 258821
$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: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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
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  $136,000
Down Payment $27,200$108,800
Year 1 - 1 ($516)$358$158$108,642
2 ($516)$358$159$108,483
3 ($516)$357$159$108,324
4 ($516)$357$160$108,164
5 ($516)$356$160$108,004
6 ($516)$356$161$107,843
7 ($516)$355$161$107,682
8 ($516)$354$162$107,520
9 ($516)$354$162$107,358
10 ($516)$353$163$107,195
11 ($516)$353$163$107,031
12 ($516)$352$164$106,867
Year 2 - 13 ($516)$352$165$106,703
14 ($516)$351$165$106,538
15 ($516)$351$166$106,372
16 ($516)$350$166$106,206
17 ($516)$350$167$106,039
18 ($516)$349$167$105,872
19 ($516)$348$168$105,704
20 ($516)$348$168$105,536
21 ($516)$347$169$105,367
22 ($516)$347$169$105,197
23 ($516)$346$170$105,027
24 ($516)$346$171$104,857
Year 3 - 25 ($516)$345$171$104,686
26 ($516)$345$172$104,514
27 ($516)$344$172$104,342
28 ($516)$343$173$104,169
29 ($516)$343$173$103,995
30 ($516)$342$174$103,822
31 ($516)$342$175$103,647
32 ($516)$341$175$103,472
33 ($516)$341$176$103,296
34 ($516)$340$176$103,120
35 ($516)$339$177$102,943
36 ($516)$339$177$102,766
Year 4 - 37 ($516)$338$178$102,588
38 ($516)$338$179$102,409
39 ($516)$337$179$102,230
40 ($516)$337$180$102,050
41 ($516)$336$180$101,870
42 ($516)$335$181$101,689
43 ($516)$335$182$101,507
44 ($516)$334$182$101,325
45 ($516)$334$183$101,142
46 ($516)$333$183$100,959
47 ($516)$332$184$100,775
48 ($516)$332$185$100,590
Year 5 - 49 ($516)$331$185$100,405
50 ($516)$330$186$100,219
51 ($516)$330$186$100,033
52 ($516)$329$187$99,846
53 ($516)$329$188$99,658
54 ($516)$328$188$99,470
55 ($516)$327$189$99,281
56 ($516)$327$189$99,091
57 ($516)$326$190$98,901
58 ($516)$326$191$98,711
59 ($516)$325$191$98,519
60 ($516)$324$192$98,327
Year 6 - 61 ($516)$324$193$98,135
62 ($516)$323$193$97,941
63 ($516)$322$194$97,747
64 ($516)$322$195$97,553
65 ($516)$321$195$97,358
66 ($516)$320$196$97,162
67 ($516)$320$196$96,965
68 ($516)$319$197$96,768
69 ($516)$319$198$96,570
70 ($516)$318$198$96,372
71 ($516)$317$199$96,173
72 ($516)$317$200$95,973
Year 7 - 73 ($516)$316$200$95,773
74 ($516)$315$201$95,572
75 ($516)$315$202$95,370
76 ($516)$314$202$95,168
77 ($516)$313$203$94,965
78 ($516)$313$204$94,761
79 ($516)$312$204$94,557
80 ($516)$311$205$94,352
81 ($516)$311$206$94,146
82 ($516)$310$206$93,939
83 ($516)$309$207$93,732
84 ($516)$309$208$93,525
Year 8 - 85 ($516)$308$208$93,316
86 ($516)$307$209$93,107
87 ($516)$306$210$92,897
88 ($516)$306$211$92,687
89 ($516)$305$211$92,476
90 ($516)$304$212$92,264
91 ($516)$304$213$92,051
92 ($516)$303$213$91,838
93 ($516)$302$214$91,624
94 ($516)$302$215$91,409
95 ($516)$301$215$91,194
96 ($516)$300$216$90,978
Year 9 - 97 ($516)$299$217$90,761
98 ($516)$299$218$90,543
99 ($516)$298$218$90,325
100 ($516)$297$219$90,106
101 ($516)$297$220$89,886
102 ($516)$296$220$89,666
103 ($516)$295$221$89,445
104 ($516)$294$222$89,223
105 ($516)$294$223$89,000
106 ($516)$293$223$88,777
107 ($516)$292$224$88,553
108 ($516)$291$225$88,328
Year 10 - 109 ($516)$291$226$88,102
110 ($516)$290$226$87,876
111 ($516)$289$227$87,649
112 ($516)$289$228$87,421
113 ($516)$288$229$87,193
114 ($516)$287$229$86,963
115 ($516)$286$230$86,733
116 ($516)$285$231$86,503
117 ($516)$285$232$86,271
118 ($516)$284$232$86,039
119 ($516)$283$233$85,806
120 ($516)$282$234$85,572
Year 11 - 121 ($516)$282$235$85,337
122 ($516)$281$235$85,102
123 ($516)$280$236$84,866
124 ($516)$279$237$84,629
125 ($516)$279$238$84,391
126 ($516)$278$239$84,152
127 ($516)$277$239$83,913
128 ($516)$276$240$83,673
129 ($516)$275$241$83,432
130 ($516)$275$242$83,191
131 ($516)$274$242$82,948
132 ($516)$273$243$82,705
Year 12 - 133 ($516)$272$244$82,461
134 ($516)$271$245$82,216
135 ($516)$271$246$81,970
136 ($516)$270$246$81,724
137 ($516)$269$247$81,476
138 ($516)$268$248$81,228
139 ($516)$267$249$80,979
140 ($516)$267$250$80,730
141 ($516)$266$251$80,479
142 ($516)$265$251$80,228
143 ($516)$264$252$79,976
144 ($516)$263$253$79,722
Year 13 - 145 ($516)$262$254$79,469
146 ($516)$262$255$79,214
147 ($516)$261$256$78,958
148 ($516)$260$256$78,702
149 ($516)$259$257$78,445
150 ($516)$258$258$78,187
151 ($516)$257$259$77,928
152 ($516)$257$260$77,668
153 ($516)$256$261$77,407
154 ($516)$255$261$77,146
155 ($516)$254$262$76,883
156 ($516)$253$263$76,620
Year 14 - 157 ($516)$252$264$76,356
158 ($516)$251$265$76,091
159 ($516)$250$266$75,825
160 ($516)$250$267$75,559
161 ($516)$249$268$75,291
162 ($516)$248$268$75,023
163 ($516)$247$269$74,753
164 ($516)$246$270$74,483
165 ($516)$245$271$74,212
166 ($516)$244$272$73,940
167 ($516)$243$273$73,667
168 ($516)$242$274$73,393
Year 15 - 169 ($516)$242$275$73,118
170 ($516)$241$276$72,843
171 ($516)$240$277$72,566
172 ($516)$239$277$72,289
173 ($516)$238$278$72,010
174 ($516)$237$279$71,731
175 ($516)$236$280$71,451
176 ($516)$235$281$71,170
177 ($516)$234$282$70,888
178 ($516)$233$283$70,605
179 ($516)$232$284$70,321
180 ($516)$231$285$70,036
Year 16 - 181 ($516)$231$286$69,750
182 ($516)$230$287$69,464
183 ($516)$229$288$69,176
184 ($516)$228$289$68,888
185 ($516)$227$290$68,598
186 ($516)$226$290$68,308
187 ($516)$225$291$68,016
188 ($516)$224$292$67,724
189 ($516)$223$293$67,430
190 ($516)$222$294$67,136
191 ($516)$221$295$66,841
192 ($516)$220$296$66,544
Year 17 - 193 ($516)$219$297$66,247
194 ($516)$218$298$65,949
195 ($516)$217$299$65,650
196 ($516)$216$300$65,349
197 ($516)$215$301$65,048
198 ($516)$214$302$64,746
199 ($516)$213$303$64,443
200 ($516)$212$304$64,139
201 ($516)$211$305$63,834
202 ($516)$210$306$63,527
203 ($516)$209$307$63,220
204 ($516)$208$308$62,912
Year 18 - 205 ($516)$207$309$62,603
206 ($516)$206$310$62,293
207 ($516)$205$311$61,981
208 ($516)$204$312$61,669
209 ($516)$203$313$61,356
210 ($516)$202$314$61,041
211 ($516)$201$315$60,726
212 ($516)$200$316$60,410
213 ($516)$199$317$60,092
214 ($516)$198$318$59,774
215 ($516)$197$320$59,454
216 ($516)$196$321$59,134
Year 19 - 217 ($516)$195$322$58,812
218 ($516)$194$323$58,489
219 ($516)$193$324$58,165
220 ($516)$191$325$57,841
221 ($516)$190$326$57,515
222 ($516)$189$327$57,188
223 ($516)$188$328$56,860
224 ($516)$187$329$56,531
225 ($516)$186$330$56,200
226 ($516)$185$331$55,869
227 ($516)$184$332$55,537
228 ($516)$183$333$55,203
Year 20 - 229 ($516)$182$335$54,869
230 ($516)$181$336$54,533
231 ($516)$180$337$54,196
232 ($516)$178$338$53,858
233 ($516)$177$339$53,519
234 ($516)$176$340$53,179
235 ($516)$175$341$52,838
236 ($516)$174$342$52,495
237 ($516)$173$343$52,152
238 ($516)$172$345$51,807
239 ($516)$171$346$51,461
240 ($516)$169$347$51,115
Year 21 - 241 ($516)$168$348$50,767
242 ($516)$167$349$50,417
243 ($516)$166$350$50,067
244 ($516)$165$351$49,716
245 ($516)$164$353$49,363
246 ($516)$162$354$49,009
247 ($516)$161$355$48,654
248 ($516)$160$356$48,298
249 ($516)$159$357$47,941
250 ($516)$158$358$47,582
251 ($516)$157$360$47,222
252 ($516)$155$361$46,862
Year 22 - 253 ($516)$154$362$46,500
254 ($516)$153$363$46,136
255 ($516)$152$364$45,772
256 ($516)$151$366$45,406
257 ($516)$149$367$45,039
258 ($516)$148$368$44,671
259 ($516)$147$369$44,302
260 ($516)$146$370$43,932
261 ($516)$145$372$43,560
262 ($516)$143$373$43,187
263 ($516)$142$374$42,813
264 ($516)$141$375$42,438
Year 23 - 265 ($516)$140$377$42,061
266 ($516)$138$378$41,683
267 ($516)$137$379$41,304
268 ($516)$136$380$40,924
269 ($516)$135$382$40,542
270 ($516)$133$383$40,159
271 ($516)$132$384$39,775
272 ($516)$131$385$39,390
273 ($516)$130$387$39,003
274 ($516)$128$388$38,615
275 ($516)$127$389$38,226
276 ($516)$126$390$37,836
Year 24 - 277 ($516)$125$392$37,444
278 ($516)$123$393$37,051
279 ($516)$122$394$36,656
280 ($516)$121$396$36,261
281 ($516)$119$397$35,864
282 ($516)$118$398$35,466
283 ($516)$117$400$35,066
284 ($516)$115$401$34,665
285 ($516)$114$402$34,263
286 ($516)$113$404$33,859
287 ($516)$111$405$33,455
288 ($516)$110$406$33,048
Year 25 - 289 ($516)$109$408$32,641
290 ($516)$107$409$32,232
291 ($516)$106$410$31,822
292 ($516)$105$412$31,410
293 ($516)$103$413$30,997
294 ($516)$102$414$30,583
295 ($516)$101$416$30,168
296 ($516)$99$417$29,751
297 ($516)$98$418$29,332
298 ($516)$97$420$28,912
299 ($516)$95$421$28,491
300 ($516)$94$423$28,069
Year 26 - 301 ($516)$92$424$27,645
302 ($516)$91$425$27,220
303 ($516)$90$427$26,793
304 ($516)$88$428$26,365
305 ($516)$87$430$25,935
306 ($516)$85$431$25,504
307 ($516)$84$432$25,072
308 ($516)$83$434$24,638
309 ($516)$81$435$24,203
310 ($516)$80$437$23,766
311 ($516)$78$438$23,328
312 ($516)$77$440$22,889
Year 27 - 313 ($516)$75$441$22,448
314 ($516)$74$442$22,005
315 ($516)$72$444$21,562
316 ($516)$71$445$21,116
317 ($516)$70$447$20,670
318 ($516)$68$448$20,221
319 ($516)$67$450$19,772
320 ($516)$65$451$19,320
321 ($516)$64$453$18,868
322 ($516)$62$454$18,413
323 ($516)$61$456$17,958
324 ($516)$59$457$17,501
Year 28 - 325 ($516)$58$459$17,042
326 ($516)$56$460$16,582
327 ($516)$55$462$16,120
328 ($516)$53$463$15,657
329 ($516)$52$465$15,192
330 ($516)$50$466$14,726
331 ($516)$48$468$14,258
332 ($516)$47$469$13,788
333 ($516)$45$471$13,318
334 ($516)$44$472$12,845
335 ($516)$42$474$12,371
336 ($516)$41$476$11,896
Year 29 - 337 ($516)$39$477$11,418
338 ($516)$38$479$10,940
339 ($516)$36$480$10,459
340 ($516)$34$482$9,977
341 ($516)$33$483$9,494
342 ($516)$31$485$9,009
343 ($516)$30$487$8,522
344 ($516)$28$488$8,034
345 ($516)$26$490$7,544
346 ($516)$25$491$7,053
347 ($516)$23$493$6,560
348 ($516)$22$495$6,065
Year 30 - 349 ($516)$20$496$5,569
350 ($516)$18$498$5,071
351 ($516)$17$500$4,571
352 ($516)$15$501$4,070
353 ($516)$13$503$3,567
354 ($516)$12$505$3,062
355 ($516)$10$506$2,556
356 ($516)$8$508$2,048
357 ($516)$7$510$1,539
358 ($516)$5$511$1,028
359 ($516)$3$513$515
360 ($516)$2$515$0
TOTALS$77,067$108,800$185,867

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.