« Back to all home prices

Mortgage Payment Schedule for a $143,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($28,600) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$538 360 $79,380 $193,780

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


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

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 #: 258821
$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 #: 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 #: 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 #: 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 #: 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

$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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $143,000
Down Payment $28,600$114,400
Year 1 - 1 ($538)$370$168$114,232
2 ($538)$369$169$114,063
3 ($538)$369$169$113,893
4 ($538)$368$170$113,723
5 ($538)$368$171$113,553
6 ($538)$367$171$113,381
7 ($538)$367$172$113,210
8 ($538)$366$172$113,038
9 ($538)$365$173$112,865
10 ($538)$365$173$112,691
11 ($538)$364$174$112,518
12 ($538)$364$174$112,343
Year 2 - 13 ($538)$363$175$112,168
14 ($538)$363$176$111,992
15 ($538)$362$176$111,816
16 ($538)$362$177$111,640
17 ($538)$361$177$111,462
18 ($538)$360$178$111,284
19 ($538)$360$178$111,106
20 ($538)$359$179$110,927
21 ($538)$359$180$110,747
22 ($538)$358$180$110,567
23 ($538)$357$181$110,386
24 ($538)$357$181$110,205
Year 3 - 25 ($538)$356$182$110,023
26 ($538)$356$183$109,840
27 ($538)$355$183$109,657
28 ($538)$355$184$109,474
29 ($538)$354$184$109,289
30 ($538)$353$185$109,104
31 ($538)$353$186$108,919
32 ($538)$352$186$108,733
33 ($538)$352$187$108,546
34 ($538)$351$187$108,359
35 ($538)$350$188$108,171
36 ($538)$350$189$107,982
Year 4 - 37 ($538)$349$189$107,793
38 ($538)$349$190$107,603
39 ($538)$348$190$107,413
40 ($538)$347$191$107,222
41 ($538)$347$192$107,030
42 ($538)$346$192$106,838
43 ($538)$345$193$106,645
44 ($538)$345$193$106,452
45 ($538)$344$194$106,258
46 ($538)$344$195$106,063
47 ($538)$343$195$105,868
48 ($538)$342$196$105,672
Year 5 - 49 ($538)$342$197$105,475
50 ($538)$341$197$105,278
51 ($538)$340$198$105,080
52 ($538)$340$199$104,882
53 ($538)$339$199$104,682
54 ($538)$338$200$104,483
55 ($538)$338$200$104,282
56 ($538)$337$201$104,081
57 ($538)$337$202$103,879
58 ($538)$336$202$103,677
59 ($538)$335$203$103,474
60 ($538)$335$204$103,270
Year 6 - 61 ($538)$334$204$103,066
62 ($538)$333$205$102,861
63 ($538)$333$206$102,655
64 ($538)$332$206$102,449
65 ($538)$331$207$102,242
66 ($538)$331$208$102,034
67 ($538)$330$208$101,826
68 ($538)$329$209$101,617
69 ($538)$329$210$101,407
70 ($538)$328$210$101,196
71 ($538)$327$211$100,985
72 ($538)$327$212$100,774
Year 7 - 73 ($538)$326$212$100,561
74 ($538)$325$213$100,348
75 ($538)$324$214$100,134
76 ($538)$324$215$99,920
77 ($538)$323$215$99,704
78 ($538)$322$216$99,489
79 ($538)$322$217$99,272
80 ($538)$321$217$99,055
81 ($538)$320$218$98,837
82 ($538)$320$219$98,618
83 ($538)$319$219$98,399
84 ($538)$318$220$98,178
Year 8 - 85 ($538)$317$221$97,958
86 ($538)$317$222$97,736
87 ($538)$316$222$97,514
88 ($538)$315$223$97,291
89 ($538)$315$224$97,067
90 ($538)$314$224$96,843
91 ($538)$313$225$96,617
92 ($538)$312$226$96,392
93 ($538)$312$227$96,165
94 ($538)$311$227$95,938
95 ($538)$310$228$95,710
96 ($538)$309$229$95,481
Year 9 - 97 ($538)$309$230$95,251
98 ($538)$308$230$95,021
99 ($538)$307$231$94,790
100 ($538)$306$232$94,558
101 ($538)$306$233$94,326
102 ($538)$305$233$94,092
103 ($538)$304$234$93,858
104 ($538)$303$235$93,623
105 ($538)$303$236$93,388
106 ($538)$302$236$93,151
107 ($538)$301$237$92,914
108 ($538)$300$238$92,677
Year 10 - 109 ($538)$300$239$92,438
110 ($538)$299$239$92,199
111 ($538)$298$240$91,958
112 ($538)$297$241$91,717
113 ($538)$297$242$91,476
114 ($538)$296$243$91,233
115 ($538)$295$243$90,990
116 ($538)$294$244$90,746
117 ($538)$293$245$90,501
118 ($538)$293$246$90,255
119 ($538)$292$246$90,009
120 ($538)$291$247$89,762
Year 11 - 121 ($538)$290$248$89,514
122 ($538)$289$249$89,265
123 ($538)$289$250$89,015
124 ($538)$288$250$88,765
125 ($538)$287$251$88,513
126 ($538)$286$252$88,261
127 ($538)$285$253$88,008
128 ($538)$285$254$87,755
129 ($538)$284$255$87,500
130 ($538)$283$255$87,245
131 ($538)$282$256$86,988
132 ($538)$281$257$86,731
Year 12 - 133 ($538)$280$258$86,474
134 ($538)$280$259$86,215
135 ($538)$279$260$85,955
136 ($538)$278$260$85,695
137 ($538)$277$261$85,434
138 ($538)$276$262$85,172
139 ($538)$275$263$84,909
140 ($538)$275$264$84,645
141 ($538)$274$265$84,381
142 ($538)$273$265$84,115
143 ($538)$272$266$83,849
144 ($538)$271$267$83,582
Year 13 - 145 ($538)$270$268$83,314
146 ($538)$269$269$83,045
147 ($538)$269$270$82,775
148 ($538)$268$271$82,504
149 ($538)$267$272$82,233
150 ($538)$266$272$81,960
151 ($538)$265$273$81,687
152 ($538)$264$274$81,413
153 ($538)$263$275$81,138
154 ($538)$262$276$80,862
155 ($538)$261$277$80,585
156 ($538)$261$278$80,307
Year 14 - 157 ($538)$260$279$80,029
158 ($538)$259$280$79,749
159 ($538)$258$280$79,469
160 ($538)$257$281$79,188
161 ($538)$256$282$78,905
162 ($538)$255$283$78,622
163 ($538)$254$284$78,338
164 ($538)$253$285$78,053
165 ($538)$252$286$77,767
166 ($538)$251$287$77,480
167 ($538)$251$288$77,193
168 ($538)$250$289$76,904
Year 15 - 169 ($538)$249$290$76,614
170 ($538)$248$291$76,324
171 ($538)$247$291$76,032
172 ($538)$246$292$75,740
173 ($538)$245$293$75,446
174 ($538)$244$294$75,152
175 ($538)$243$295$74,857
176 ($538)$242$296$74,561
177 ($538)$241$297$74,263
178 ($538)$240$298$73,965
179 ($538)$239$299$73,666
180 ($538)$238$300$73,366
Year 16 - 181 ($538)$237$301$73,065
182 ($538)$236$302$72,763
183 ($538)$235$303$72,460
184 ($538)$234$304$72,156
185 ($538)$233$305$71,851
186 ($538)$232$306$71,545
187 ($538)$231$307$71,238
188 ($538)$230$308$70,930
189 ($538)$229$309$70,621
190 ($538)$228$310$70,311
191 ($538)$227$311$70,000
192 ($538)$226$312$69,688
Year 17 - 193 ($538)$225$313$69,375
194 ($538)$224$314$69,061
195 ($538)$223$315$68,746
196 ($538)$222$316$68,430
197 ($538)$221$317$68,113
198 ($538)$220$318$67,795
199 ($538)$219$319$67,476
200 ($538)$218$320$67,156
201 ($538)$217$321$66,835
202 ($538)$216$322$66,513
203 ($538)$215$323$66,190
204 ($538)$214$324$65,865
Year 18 - 205 ($538)$213$325$65,540
206 ($538)$212$326$65,214
207 ($538)$211$327$64,886
208 ($538)$210$328$64,558
209 ($538)$209$330$64,228
210 ($538)$208$331$63,898
211 ($538)$207$332$63,566
212 ($538)$206$333$63,233
213 ($538)$204$334$62,899
214 ($538)$203$335$62,565
215 ($538)$202$336$62,229
216 ($538)$201$337$61,891
Year 19 - 217 ($538)$200$338$61,553
218 ($538)$199$339$61,214
219 ($538)$198$340$60,874
220 ($538)$197$341$60,532
221 ($538)$196$343$60,190
222 ($538)$195$344$59,846
223 ($538)$194$345$59,501
224 ($538)$192$346$59,155
225 ($538)$191$347$58,808
226 ($538)$190$348$58,460
227 ($538)$189$349$58,111
228 ($538)$188$350$57,761
Year 20 - 229 ($538)$187$352$57,409
230 ($538)$186$353$57,056
231 ($538)$184$354$56,703
232 ($538)$183$355$56,348
233 ($538)$182$356$55,992
234 ($538)$181$357$55,634
235 ($538)$180$358$55,276
236 ($538)$179$360$54,916
237 ($538)$178$361$54,556
238 ($538)$176$362$54,194
239 ($538)$175$363$53,831
240 ($538)$174$364$53,467
Year 21 - 241 ($538)$173$365$53,101
242 ($538)$172$367$52,735
243 ($538)$171$368$52,367
244 ($538)$169$369$51,998
245 ($538)$168$370$51,628
246 ($538)$167$371$51,256
247 ($538)$166$373$50,884
248 ($538)$165$374$50,510
249 ($538)$163$375$50,135
250 ($538)$162$376$49,759
251 ($538)$161$377$49,381
252 ($538)$160$379$49,003
Year 22 - 253 ($538)$158$380$48,623
254 ($538)$157$381$48,242
255 ($538)$156$382$47,860
256 ($538)$155$384$47,476
257 ($538)$154$385$47,091
258 ($538)$152$386$46,705
259 ($538)$151$387$46,318
260 ($538)$150$389$45,930
261 ($538)$149$390$45,540
262 ($538)$147$391$45,149
263 ($538)$146$392$44,756
264 ($538)$145$394$44,363
Year 23 - 265 ($538)$143$395$43,968
266 ($538)$142$396$43,572
267 ($538)$141$397$43,175
268 ($538)$140$399$42,776
269 ($538)$138$400$42,376
270 ($538)$137$401$41,975
271 ($538)$136$403$41,572
272 ($538)$134$404$41,168
273 ($538)$133$405$40,763
274 ($538)$132$406$40,357
275 ($538)$130$408$39,949
276 ($538)$129$409$39,540
Year 24 - 277 ($538)$128$410$39,129
278 ($538)$127$412$38,717
279 ($538)$125$413$38,304
280 ($538)$124$414$37,890
281 ($538)$123$416$37,474
282 ($538)$121$417$37,057
283 ($538)$120$418$36,639
284 ($538)$118$420$36,219
285 ($538)$117$421$35,798
286 ($538)$116$423$35,375
287 ($538)$114$424$34,951
288 ($538)$113$425$34,526
Year 25 - 289 ($538)$112$427$34,099
290 ($538)$110$428$33,671
291 ($538)$109$429$33,242
292 ($538)$107$431$32,811
293 ($538)$106$432$32,379
294 ($538)$105$434$31,945
295 ($538)$103$435$31,510
296 ($538)$102$436$31,074
297 ($538)$100$438$30,636
298 ($538)$99$439$30,197
299 ($538)$98$441$29,756
300 ($538)$96$442$29,314
Year 26 - 301 ($538)$95$443$28,871
302 ($538)$93$445$28,426
303 ($538)$92$446$27,979
304 ($538)$90$448$27,532
305 ($538)$89$449$27,082
306 ($538)$88$451$26,632
307 ($538)$86$452$26,179
308 ($538)$85$454$25,726
309 ($538)$83$455$25,271
310 ($538)$82$457$24,814
311 ($538)$80$458$24,356
312 ($538)$79$460$23,897
Year 27 - 313 ($538)$77$461$23,436
314 ($538)$76$463$22,973
315 ($538)$74$464$22,509
316 ($538)$73$465$22,043
317 ($538)$71$467$21,576
318 ($538)$70$469$21,108
319 ($538)$68$470$20,638
320 ($538)$67$472$20,166
321 ($538)$65$473$19,693
322 ($538)$64$475$19,219
323 ($538)$62$476$18,743
324 ($538)$61$478$18,265
Year 28 - 325 ($538)$59$479$17,786
326 ($538)$58$481$17,305
327 ($538)$56$482$16,823
328 ($538)$54$484$16,339
329 ($538)$53$485$15,853
330 ($538)$51$487$15,366
331 ($538)$50$489$14,878
332 ($538)$48$490$14,387
333 ($538)$47$492$13,896
334 ($538)$45$493$13,402
335 ($538)$43$495$12,907
336 ($538)$42$497$12,411
Year 29 - 337 ($538)$40$498$11,913
338 ($538)$39$500$11,413
339 ($538)$37$501$10,912
340 ($538)$35$503$10,409
341 ($538)$34$505$9,904
342 ($538)$32$506$9,398
343 ($538)$30$508$8,890
344 ($538)$29$510$8,380
345 ($538)$27$511$7,869
346 ($538)$25$513$7,356
347 ($538)$24$514$6,842
348 ($538)$22$516$6,326
Year 30 - 349 ($538)$20$518$5,808
350 ($538)$19$519$5,288
351 ($538)$17$521$4,767
352 ($538)$15$523$4,244
353 ($538)$14$525$3,720
354 ($538)$12$526$3,193
355 ($538)$10$528$2,665
356 ($538)$9$530$2,136
357 ($538)$7$531$1,604
358 ($538)$5$533$1,071
359 ($538)$3$535$537
360 ($538)$2$537$0
TOTALS$79,380$114,400$193,780

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.