« Back to all home prices

Mortgage Payment Schedule for a $140,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($28,000) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$537 360 $81,425 $193,425

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $140,000
Down Payment $28,000$112,000
Year 1 - 1 ($537)$377$160$111,840
2 ($537)$377$161$111,679
3 ($537)$376$161$111,518
4 ($537)$375$162$111,356
5 ($537)$375$162$111,193
6 ($537)$374$163$111,031
7 ($537)$374$163$110,867
8 ($537)$373$164$110,703
9 ($537)$373$165$110,538
10 ($537)$372$165$110,373
11 ($537)$372$166$110,208
12 ($537)$371$166$110,041
Year 2 - 13 ($537)$370$167$109,874
14 ($537)$370$167$109,707
15 ($537)$369$168$109,539
16 ($537)$369$169$109,371
17 ($537)$368$169$109,202
18 ($537)$368$170$109,032
19 ($537)$367$170$108,862
20 ($537)$367$171$108,691
21 ($537)$366$171$108,520
22 ($537)$365$172$108,348
23 ($537)$365$173$108,175
24 ($537)$364$173$108,002
Year 3 - 25 ($537)$364$174$107,828
26 ($537)$363$174$107,654
27 ($537)$362$175$107,479
28 ($537)$362$175$107,304
29 ($537)$361$176$107,128
30 ($537)$361$177$106,951
31 ($537)$360$177$106,774
32 ($537)$359$178$106,596
33 ($537)$359$178$106,418
34 ($537)$358$179$106,239
35 ($537)$358$180$106,059
36 ($537)$357$180$105,879
Year 4 - 37 ($537)$356$181$105,698
38 ($537)$356$181$105,516
39 ($537)$355$182$105,334
40 ($537)$355$183$105,152
41 ($537)$354$183$104,968
42 ($537)$353$184$104,785
43 ($537)$353$185$104,600
44 ($537)$352$185$104,415
45 ($537)$352$186$104,229
46 ($537)$351$186$104,043
47 ($537)$350$187$103,856
48 ($537)$350$188$103,668
Year 5 - 49 ($537)$349$188$103,480
50 ($537)$348$189$103,291
51 ($537)$348$190$103,101
52 ($537)$347$190$102,911
53 ($537)$346$191$102,720
54 ($537)$346$191$102,529
55 ($537)$345$192$102,337
56 ($537)$345$193$102,144
57 ($537)$344$193$101,951
58 ($537)$343$194$101,757
59 ($537)$343$195$101,562
60 ($537)$342$195$101,367
Year 6 - 61 ($537)$341$196$101,170
62 ($537)$341$197$100,974
63 ($537)$340$197$100,776
64 ($537)$339$198$100,578
65 ($537)$339$199$100,380
66 ($537)$338$199$100,180
67 ($537)$337$200$99,980
68 ($537)$337$201$99,780
69 ($537)$336$201$99,578
70 ($537)$335$202$99,376
71 ($537)$335$203$99,174
72 ($537)$334$203$98,970
Year 7 - 73 ($537)$333$204$98,766
74 ($537)$333$205$98,561
75 ($537)$332$205$98,356
76 ($537)$331$206$98,150
77 ($537)$330$207$97,943
78 ($537)$330$208$97,735
79 ($537)$329$208$97,527
80 ($537)$328$209$97,318
81 ($537)$328$210$97,108
82 ($537)$327$210$96,898
83 ($537)$326$211$96,687
84 ($537)$326$212$96,475
Year 8 - 85 ($537)$325$212$96,263
86 ($537)$324$213$96,050
87 ($537)$323$214$95,836
88 ($537)$323$215$95,621
89 ($537)$322$215$95,406
90 ($537)$321$216$95,189
91 ($537)$320$217$94,973
92 ($537)$320$218$94,755
93 ($537)$319$218$94,537
94 ($537)$318$219$94,318
95 ($537)$318$220$94,098
96 ($537)$317$220$93,878
Year 9 - 97 ($537)$316$221$93,656
98 ($537)$315$222$93,434
99 ($537)$315$223$93,212
100 ($537)$314$223$92,988
101 ($537)$313$224$92,764
102 ($537)$312$225$92,539
103 ($537)$312$226$92,313
104 ($537)$311$227$92,087
105 ($537)$310$227$91,859
106 ($537)$309$228$91,631
107 ($537)$308$229$91,403
108 ($537)$308$230$91,173
Year 10 - 109 ($537)$307$230$90,943
110 ($537)$306$231$90,712
111 ($537)$305$232$90,480
112 ($537)$305$233$90,247
113 ($537)$304$233$90,014
114 ($537)$303$234$89,779
115 ($537)$302$235$89,544
116 ($537)$301$236$89,308
117 ($537)$301$237$89,072
118 ($537)$300$237$88,834
119 ($537)$299$238$88,596
120 ($537)$298$239$88,357
Year 11 - 121 ($537)$297$240$88,117
122 ($537)$297$241$87,877
123 ($537)$296$241$87,635
124 ($537)$295$242$87,393
125 ($537)$294$243$87,150
126 ($537)$293$244$86,906
127 ($537)$293$245$86,661
128 ($537)$292$246$86,416
129 ($537)$291$246$86,169
130 ($537)$290$247$85,922
131 ($537)$289$248$85,674
132 ($537)$288$249$85,425
Year 12 - 133 ($537)$288$250$85,176
134 ($537)$287$251$84,925
135 ($537)$286$251$84,674
136 ($537)$285$252$84,422
137 ($537)$284$253$84,169
138 ($537)$283$254$83,915
139 ($537)$283$255$83,660
140 ($537)$282$256$83,404
141 ($537)$281$256$83,148
142 ($537)$280$257$82,890
143 ($537)$279$258$82,632
144 ($537)$278$259$82,373
Year 13 - 145 ($537)$277$260$82,113
146 ($537)$276$261$81,852
147 ($537)$276$262$81,590
148 ($537)$275$263$81,328
149 ($537)$274$263$81,064
150 ($537)$273$264$80,800
151 ($537)$272$265$80,535
152 ($537)$271$266$80,269
153 ($537)$270$267$80,002
154 ($537)$269$268$79,734
155 ($537)$268$269$79,465
156 ($537)$268$270$79,195
Year 14 - 157 ($537)$267$271$78,924
158 ($537)$266$272$78,653
159 ($537)$265$272$78,380
160 ($537)$264$273$78,107
161 ($537)$263$274$77,832
162 ($537)$262$275$77,557
163 ($537)$261$276$77,281
164 ($537)$260$277$77,004
165 ($537)$259$278$76,726
166 ($537)$258$279$76,447
167 ($537)$257$280$76,167
168 ($537)$256$281$75,886
Year 15 - 169 ($537)$255$282$75,604
170 ($537)$255$283$75,322
171 ($537)$254$284$75,038
172 ($537)$253$285$74,753
173 ($537)$252$286$74,468
174 ($537)$251$287$74,181
175 ($537)$250$288$73,893
176 ($537)$249$289$73,605
177 ($537)$248$289$73,315
178 ($537)$247$290$73,025
179 ($537)$246$291$72,733
180 ($537)$245$292$72,441
Year 16 - 181 ($537)$244$293$72,148
182 ($537)$243$294$71,853
183 ($537)$242$295$71,558
184 ($537)$241$296$71,262
185 ($537)$240$297$70,964
186 ($537)$239$298$70,666
187 ($537)$238$299$70,366
188 ($537)$237$300$70,066
189 ($537)$236$301$69,765
190 ($537)$235$302$69,462
191 ($537)$234$303$69,159
192 ($537)$233$304$68,854
Year 17 - 193 ($537)$232$305$68,549
194 ($537)$231$307$68,242
195 ($537)$230$308$67,935
196 ($537)$229$309$67,626
197 ($537)$228$310$67,317
198 ($537)$227$311$67,006
199 ($537)$226$312$66,694
200 ($537)$225$313$66,381
201 ($537)$223$314$66,068
202 ($537)$222$315$65,753
203 ($537)$221$316$65,437
204 ($537)$220$317$65,120
Year 18 - 205 ($537)$219$318$64,802
206 ($537)$218$319$64,483
207 ($537)$217$320$64,162
208 ($537)$216$321$63,841
209 ($537)$215$322$63,519
210 ($537)$214$323$63,195
211 ($537)$213$325$62,871
212 ($537)$212$326$62,545
213 ($537)$211$327$62,219
214 ($537)$209$328$61,891
215 ($537)$208$329$61,562
216 ($537)$207$330$61,232
Year 19 - 217 ($537)$206$331$60,901
218 ($537)$205$332$60,568
219 ($537)$204$333$60,235
220 ($537)$203$335$59,900
221 ($537)$202$336$59,565
222 ($537)$201$337$59,228
223 ($537)$199$338$58,890
224 ($537)$198$339$58,551
225 ($537)$197$340$58,211
226 ($537)$196$341$57,870
227 ($537)$195$342$57,527
228 ($537)$194$344$57,184
Year 20 - 229 ($537)$193$345$56,839
230 ($537)$191$346$56,493
231 ($537)$190$347$56,146
232 ($537)$189$348$55,798
233 ($537)$188$349$55,448
234 ($537)$187$351$55,097
235 ($537)$185$352$54,746
236 ($537)$184$353$54,393
237 ($537)$183$354$54,039
238 ($537)$182$355$53,683
239 ($537)$181$357$53,327
240 ($537)$180$358$52,969
Year 21 - 241 ($537)$178$359$52,610
242 ($537)$177$360$52,250
243 ($537)$176$361$51,888
244 ($537)$175$363$51,526
245 ($537)$173$364$51,162
246 ($537)$172$365$50,797
247 ($537)$171$366$50,431
248 ($537)$170$368$50,063
249 ($537)$169$369$49,694
250 ($537)$167$370$49,324
251 ($537)$166$371$48,953
252 ($537)$165$372$48,581
Year 22 - 253 ($537)$164$374$48,207
254 ($537)$162$375$47,832
255 ($537)$161$376$47,456
256 ($537)$160$378$47,078
257 ($537)$158$379$46,699
258 ($537)$157$380$46,319
259 ($537)$156$381$45,938
260 ($537)$155$383$45,555
261 ($537)$153$384$45,171
262 ($537)$152$385$44,786
263 ($537)$151$387$44,400
264 ($537)$149$388$44,012
Year 23 - 265 ($537)$148$389$43,623
266 ($537)$147$390$43,232
267 ($537)$146$392$42,840
268 ($537)$144$393$42,447
269 ($537)$143$394$42,053
270 ($537)$142$396$41,657
271 ($537)$140$397$41,260
272 ($537)$139$398$40,862
273 ($537)$138$400$40,462
274 ($537)$136$401$40,061
275 ($537)$135$402$39,659
276 ($537)$134$404$39,255
Year 24 - 277 ($537)$132$405$38,850
278 ($537)$131$406$38,443
279 ($537)$129$408$38,035
280 ($537)$128$409$37,626
281 ($537)$127$411$37,216
282 ($537)$125$412$36,804
283 ($537)$124$413$36,390
284 ($537)$123$415$35,975
285 ($537)$121$416$35,559
286 ($537)$120$418$35,142
287 ($537)$118$419$34,723
288 ($537)$117$420$34,302
Year 25 - 289 ($537)$115$422$33,880
290 ($537)$114$423$33,457
291 ($537)$113$425$33,033
292 ($537)$111$426$32,607
293 ($537)$110$428$32,179
294 ($537)$108$429$31,750
295 ($537)$107$430$31,320
296 ($537)$105$432$30,888
297 ($537)$104$433$30,455
298 ($537)$103$435$30,020
299 ($537)$101$436$29,584
300 ($537)$100$438$29,146
Year 26 - 301 ($537)$98$439$28,707
302 ($537)$97$441$28,266
303 ($537)$95$442$27,824
304 ($537)$94$444$27,380
305 ($537)$92$445$26,935
306 ($537)$91$447$26,489
307 ($537)$89$448$26,040
308 ($537)$88$450$25,591
309 ($537)$86$451$25,140
310 ($537)$85$453$24,687
311 ($537)$83$454$24,233
312 ($537)$82$456$23,777
Year 27 - 313 ($537)$80$457$23,320
314 ($537)$79$459$22,861
315 ($537)$77$460$22,401
316 ($537)$75$462$21,939
317 ($537)$74$463$21,475
318 ($537)$72$465$21,011
319 ($537)$71$467$20,544
320 ($537)$69$468$20,076
321 ($537)$68$470$19,606
322 ($537)$66$471$19,135
323 ($537)$64$473$18,662
324 ($537)$63$474$18,187
Year 28 - 325 ($537)$61$476$17,711
326 ($537)$60$478$17,234
327 ($537)$58$479$16,755
328 ($537)$56$481$16,274
329 ($537)$55$483$15,791
330 ($537)$53$484$15,307
331 ($537)$52$486$14,821
332 ($537)$50$487$14,334
333 ($537)$48$489$13,845
334 ($537)$47$491$13,354
335 ($537)$45$492$12,862
336 ($537)$43$494$12,368
Year 29 - 337 ($537)$42$496$11,872
338 ($537)$40$497$11,375
339 ($537)$38$499$10,876
340 ($537)$37$501$10,375
341 ($537)$35$502$9,873
342 ($537)$33$504$9,369
343 ($537)$32$506$8,863
344 ($537)$30$507$8,356
345 ($537)$28$509$7,846
346 ($537)$26$511$7,336
347 ($537)$25$513$6,823
348 ($537)$23$514$6,309
Year 30 - 349 ($537)$21$516$5,793
350 ($537)$20$518$5,275
351 ($537)$18$520$4,755
352 ($537)$16$521$4,234
353 ($537)$14$523$3,711
354 ($537)$12$525$3,186
355 ($537)$11$527$2,660
356 ($537)$9$528$2,131
357 ($537)$7$530$1,601
358 ($537)$5$532$1,069
359 ($537)$4$534$535
360 ($537)$2$535$0
TOTALS$81,425$112,000$193,425

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.