« Back to all home prices

Mortgage Payment Schedule for a $142,000 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% ($28,400) 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
$536 360 $79,528 $193,128

Mortgage Providers

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


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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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 #: 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

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $142,000
Down Payment $28,400$113,600
Year 1 - 1 ($536)$370$166$113,434
2 ($536)$370$167$113,267
3 ($536)$369$167$113,099
4 ($536)$369$168$112,931
5 ($536)$368$168$112,763
6 ($536)$367$169$112,594
7 ($536)$367$170$112,424
8 ($536)$366$170$112,254
9 ($536)$366$171$112,083
10 ($536)$365$171$111,912
11 ($536)$365$172$111,740
12 ($536)$364$172$111,568
Year 2 - 13 ($536)$364$173$111,395
14 ($536)$363$174$111,222
15 ($536)$362$174$111,047
16 ($536)$362$175$110,873
17 ($536)$361$175$110,698
18 ($536)$361$176$110,522
19 ($536)$360$176$110,346
20 ($536)$360$177$110,169
21 ($536)$359$178$109,991
22 ($536)$358$178$109,813
23 ($536)$358$179$109,634
24 ($536)$357$179$109,455
Year 3 - 25 ($536)$357$180$109,275
26 ($536)$356$180$109,095
27 ($536)$355$181$108,914
28 ($536)$355$182$108,732
29 ($536)$354$182$108,550
30 ($536)$354$183$108,367
31 ($536)$353$183$108,184
32 ($536)$352$184$108,000
33 ($536)$352$185$107,815
34 ($536)$351$185$107,630
35 ($536)$351$186$107,445
36 ($536)$350$186$107,258
Year 4 - 37 ($536)$349$187$107,071
38 ($536)$349$188$106,884
39 ($536)$348$188$106,695
40 ($536)$348$189$106,507
41 ($536)$347$189$106,317
42 ($536)$346$190$106,127
43 ($536)$346$191$105,936
44 ($536)$345$191$105,745
45 ($536)$345$192$105,553
46 ($536)$344$193$105,361
47 ($536)$343$193$105,167
48 ($536)$343$194$104,974
Year 5 - 49 ($536)$342$194$104,779
50 ($536)$341$195$104,584
51 ($536)$341$196$104,389
52 ($536)$340$196$104,192
53 ($536)$339$197$103,995
54 ($536)$339$198$103,798
55 ($536)$338$198$103,599
56 ($536)$338$199$103,400
57 ($536)$337$200$103,201
58 ($536)$336$200$103,001
59 ($536)$336$201$102,800
60 ($536)$335$202$102,598
Year 6 - 61 ($536)$334$202$102,396
62 ($536)$334$203$102,193
63 ($536)$333$203$101,990
64 ($536)$332$204$101,786
65 ($536)$332$205$101,581
66 ($536)$331$205$101,375
67 ($536)$330$206$101,169
68 ($536)$330$207$100,962
69 ($536)$329$207$100,755
70 ($536)$328$208$100,547
71 ($536)$328$209$100,338
72 ($536)$327$210$100,128
Year 7 - 73 ($536)$326$210$99,918
74 ($536)$326$211$99,707
75 ($536)$325$212$99,496
76 ($536)$324$212$99,283
77 ($536)$323$213$99,070
78 ($536)$323$214$98,857
79 ($536)$322$214$98,642
80 ($536)$321$215$98,427
81 ($536)$321$216$98,212
82 ($536)$320$216$97,995
83 ($536)$319$217$97,778
84 ($536)$319$218$97,560
Year 8 - 85 ($536)$318$219$97,341
86 ($536)$317$219$97,122
87 ($536)$316$220$96,902
88 ($536)$316$221$96,681
89 ($536)$315$221$96,460
90 ($536)$314$222$96,238
91 ($536)$314$223$96,015
92 ($536)$313$224$95,791
93 ($536)$312$224$95,567
94 ($536)$311$225$95,342
95 ($536)$311$226$95,116
96 ($536)$310$227$94,890
Year 9 - 97 ($536)$309$227$94,662
98 ($536)$308$228$94,434
99 ($536)$308$229$94,205
100 ($536)$307$230$93,976
101 ($536)$306$230$93,746
102 ($536)$305$231$93,515
103 ($536)$305$232$93,283
104 ($536)$304$233$93,050
105 ($536)$303$233$92,817
106 ($536)$302$234$92,583
107 ($536)$302$235$92,348
108 ($536)$301$236$92,113
Year 10 - 109 ($536)$300$236$91,876
110 ($536)$299$237$91,639
111 ($536)$299$238$91,401
112 ($536)$298$239$91,163
113 ($536)$297$239$90,923
114 ($536)$296$240$90,683
115 ($536)$295$241$90,442
116 ($536)$295$242$90,200
117 ($536)$294$243$89,958
118 ($536)$293$243$89,714
119 ($536)$292$244$89,470
120 ($536)$292$245$89,225
Year 11 - 121 ($536)$291$246$88,980
122 ($536)$290$247$88,733
123 ($536)$289$247$88,486
124 ($536)$288$248$88,238
125 ($536)$288$249$87,989
126 ($536)$287$250$87,739
127 ($536)$286$251$87,488
128 ($536)$285$251$87,237
129 ($536)$284$252$86,985
130 ($536)$283$253$86,732
131 ($536)$283$254$86,478
132 ($536)$282$255$86,223
Year 12 - 133 ($536)$281$256$85,968
134 ($536)$280$256$85,711
135 ($536)$279$257$85,454
136 ($536)$278$258$85,196
137 ($536)$278$259$84,937
138 ($536)$277$260$84,677
139 ($536)$276$261$84,417
140 ($536)$275$261$84,155
141 ($536)$274$262$83,893
142 ($536)$273$263$83,630
143 ($536)$272$264$83,366
144 ($536)$272$265$83,101
Year 13 - 145 ($536)$271$266$82,836
146 ($536)$270$267$82,569
147 ($536)$269$267$82,302
148 ($536)$268$268$82,033
149 ($536)$267$269$81,764
150 ($536)$266$270$81,494
151 ($536)$266$271$81,223
152 ($536)$265$272$80,951
153 ($536)$264$273$80,679
154 ($536)$263$274$80,405
155 ($536)$262$274$80,131
156 ($536)$261$275$79,855
Year 14 - 157 ($536)$260$276$79,579
158 ($536)$259$277$79,302
159 ($536)$258$278$79,024
160 ($536)$257$279$78,745
161 ($536)$257$280$78,465
162 ($536)$256$281$78,184
163 ($536)$255$282$77,902
164 ($536)$254$283$77,620
165 ($536)$253$284$77,336
166 ($536)$252$284$77,052
167 ($536)$251$285$76,766
168 ($536)$250$286$76,480
Year 15 - 169 ($536)$249$287$76,193
170 ($536)$248$288$75,904
171 ($536)$247$289$75,615
172 ($536)$246$290$75,325
173 ($536)$245$291$75,034
174 ($536)$244$292$74,742
175 ($536)$244$293$74,449
176 ($536)$243$294$74,155
177 ($536)$242$295$73,860
178 ($536)$241$296$73,565
179 ($536)$240$297$73,268
180 ($536)$239$298$72,970
Year 16 - 181 ($536)$238$299$72,671
182 ($536)$237$300$72,372
183 ($536)$236$301$72,071
184 ($536)$235$302$71,769
185 ($536)$234$303$71,467
186 ($536)$233$304$71,163
187 ($536)$232$305$70,859
188 ($536)$231$306$70,553
189 ($536)$230$307$70,246
190 ($536)$229$308$69,939
191 ($536)$228$309$69,630
192 ($536)$227$310$69,321
Year 17 - 193 ($536)$226$311$69,010
194 ($536)$225$312$68,699
195 ($536)$224$313$68,386
196 ($536)$223$314$68,072
197 ($536)$222$315$67,758
198 ($536)$221$316$67,442
199 ($536)$220$317$67,125
200 ($536)$219$318$66,807
201 ($536)$218$319$66,489
202 ($536)$217$320$66,169
203 ($536)$216$321$65,848
204 ($536)$215$322$65,526
Year 18 - 205 ($536)$214$323$65,203
206 ($536)$212$324$64,879
207 ($536)$211$325$64,554
208 ($536)$210$326$64,228
209 ($536)$209$327$63,901
210 ($536)$208$328$63,572
211 ($536)$207$329$63,243
212 ($536)$206$330$62,913
213 ($536)$205$331$62,581
214 ($536)$204$333$62,249
215 ($536)$203$334$61,915
216 ($536)$202$335$61,580
Year 19 - 217 ($536)$201$336$61,244
218 ($536)$200$337$60,908
219 ($536)$198$338$60,570
220 ($536)$197$339$60,230
221 ($536)$196$340$59,890
222 ($536)$195$341$59,549
223 ($536)$194$342$59,206
224 ($536)$193$344$58,863
225 ($536)$192$345$58,518
226 ($536)$191$346$58,172
227 ($536)$190$347$57,826
228 ($536)$188$348$57,478
Year 20 - 229 ($536)$187$349$57,128
230 ($536)$186$350$56,778
231 ($536)$185$351$56,427
232 ($536)$184$353$56,074
233 ($536)$183$354$55,720
234 ($536)$182$355$55,365
235 ($536)$180$356$55,009
236 ($536)$179$357$54,652
237 ($536)$178$358$54,294
238 ($536)$177$360$53,934
239 ($536)$176$361$53,573
240 ($536)$175$362$53,211
Year 21 - 241 ($536)$173$363$52,848
242 ($536)$172$364$52,484
243 ($536)$171$365$52,119
244 ($536)$170$367$51,752
245 ($536)$169$368$51,384
246 ($536)$167$369$51,015
247 ($536)$166$370$50,645
248 ($536)$165$371$50,273
249 ($536)$164$373$49,901
250 ($536)$163$374$49,527
251 ($536)$161$375$49,152
252 ($536)$160$376$48,775
Year 22 - 253 ($536)$159$378$48,398
254 ($536)$158$379$48,019
255 ($536)$156$380$47,639
256 ($536)$155$381$47,258
257 ($536)$154$382$46,875
258 ($536)$153$384$46,492
259 ($536)$151$385$46,107
260 ($536)$150$386$45,720
261 ($536)$149$387$45,333
262 ($536)$148$389$44,944
263 ($536)$146$390$44,554
264 ($536)$145$391$44,163
Year 23 - 265 ($536)$144$393$43,770
266 ($536)$143$394$43,376
267 ($536)$141$395$42,981
268 ($536)$140$396$42,585
269 ($536)$139$398$42,187
270 ($536)$137$399$41,788
271 ($536)$136$400$41,388
272 ($536)$135$402$40,986
273 ($536)$134$403$40,583
274 ($536)$132$404$40,179
275 ($536)$131$406$39,774
276 ($536)$130$407$39,367
Year 24 - 277 ($536)$128$408$38,958
278 ($536)$127$410$38,549
279 ($536)$126$411$38,138
280 ($536)$124$412$37,726
281 ($536)$123$414$37,312
282 ($536)$122$415$36,897
283 ($536)$120$416$36,481
284 ($536)$119$418$36,064
285 ($536)$118$419$35,645
286 ($536)$116$420$35,224
287 ($536)$115$422$34,803
288 ($536)$113$423$34,380
Year 25 - 289 ($536)$112$424$33,955
290 ($536)$111$426$33,529
291 ($536)$109$427$33,102
292 ($536)$108$429$32,673
293 ($536)$106$430$32,243
294 ($536)$105$431$31,812
295 ($536)$104$433$31,379
296 ($536)$102$434$30,945
297 ($536)$101$436$30,509
298 ($536)$99$437$30,072
299 ($536)$98$438$29,634
300 ($536)$97$440$29,194
Year 26 - 301 ($536)$95$441$28,753
302 ($536)$94$443$28,310
303 ($536)$92$444$27,866
304 ($536)$91$446$27,420
305 ($536)$89$447$26,973
306 ($536)$88$449$26,524
307 ($536)$86$450$26,074
308 ($536)$85$452$25,623
309 ($536)$83$453$25,170
310 ($536)$82$454$24,715
311 ($536)$81$456$24,259
312 ($536)$79$457$23,802
Year 27 - 313 ($536)$78$459$23,343
314 ($536)$76$460$22,883
315 ($536)$75$462$22,421
316 ($536)$73$463$21,957
317 ($536)$72$465$21,492
318 ($536)$70$466$21,026
319 ($536)$69$468$20,558
320 ($536)$67$469$20,088
321 ($536)$65$471$19,617
322 ($536)$64$473$19,145
323 ($536)$62$474$18,671
324 ($536)$61$476$18,195
Year 28 - 325 ($536)$59$477$17,718
326 ($536)$58$479$17,239
327 ($536)$56$480$16,759
328 ($536)$55$482$16,277
329 ($536)$53$483$15,794
330 ($536)$51$485$15,309
331 ($536)$50$487$14,822
332 ($536)$48$488$14,334
333 ($536)$47$490$13,844
334 ($536)$45$491$13,353
335 ($536)$44$493$12,860
336 ($536)$42$495$12,365
Year 29 - 337 ($536)$40$496$11,869
338 ($536)$39$498$11,371
339 ($536)$37$499$10,872
340 ($536)$35$501$10,371
341 ($536)$34$503$9,868
342 ($536)$32$504$9,364
343 ($536)$31$506$8,858
344 ($536)$29$508$8,350
345 ($536)$27$509$7,841
346 ($536)$26$511$7,330
347 ($536)$24$513$6,818
348 ($536)$22$514$6,303
Year 30 - 349 ($536)$21$516$5,787
350 ($536)$19$518$5,270
351 ($536)$17$519$4,750
352 ($536)$15$521$4,229
353 ($536)$14$523$3,707
354 ($536)$12$524$3,182
355 ($536)$10$526$2,656
356 ($536)$9$528$2,128
357 ($536)$7$530$1,599
358 ($536)$5$531$1,068
359 ($536)$3$533$535
360 ($536)$2$535$0
TOTALS$79,528$113,600$193,128

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.