« Back to all home prices

Mortgage Payment Schedule for a $153,000 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 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($30,600) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$584 360 $87,714 $210,114

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 244476 | State Lic #: MC-5877
$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 #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 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  $153,000
Down Payment $30,600$122,400
Year 1 - 1 ($584)$407$177$122,223
2 ($584)$406$177$122,046
3 ($584)$406$178$121,868
4 ($584)$405$178$121,690
5 ($584)$405$179$121,511
6 ($584)$404$180$121,331
7 ($584)$403$180$121,151
8 ($584)$403$181$120,970
9 ($584)$402$181$120,789
10 ($584)$402$182$120,607
11 ($584)$401$183$120,424
12 ($584)$400$183$120,241
Year 2 - 13 ($584)$400$184$120,057
14 ($584)$399$184$119,872
15 ($584)$399$185$119,687
16 ($584)$398$186$119,502
17 ($584)$397$186$119,315
18 ($584)$397$187$119,128
19 ($584)$396$188$118,941
20 ($584)$395$188$118,753
21 ($584)$395$189$118,564
22 ($584)$394$189$118,374
23 ($584)$394$190$118,184
24 ($584)$393$191$117,994
Year 3 - 25 ($584)$392$191$117,802
26 ($584)$392$192$117,610
27 ($584)$391$193$117,418
28 ($584)$390$193$117,225
29 ($584)$390$194$117,031
30 ($584)$389$195$116,836
31 ($584)$388$195$116,641
32 ($584)$388$196$116,445
33 ($584)$387$196$116,249
34 ($584)$387$197$116,052
35 ($584)$386$198$115,854
36 ($584)$385$198$115,655
Year 4 - 37 ($584)$385$199$115,456
38 ($584)$384$200$115,257
39 ($584)$383$200$115,056
40 ($584)$383$201$114,855
41 ($584)$382$202$114,653
42 ($584)$381$202$114,451
43 ($584)$381$203$114,248
44 ($584)$380$204$114,044
45 ($584)$379$204$113,840
46 ($584)$379$205$113,634
47 ($584)$378$206$113,429
48 ($584)$377$207$113,222
Year 5 - 49 ($584)$376$207$113,015
50 ($584)$376$208$112,807
51 ($584)$375$209$112,598
52 ($584)$374$209$112,389
53 ($584)$374$210$112,179
54 ($584)$373$211$111,969
55 ($584)$372$211$111,757
56 ($584)$372$212$111,545
57 ($584)$371$213$111,332
58 ($584)$370$213$111,119
59 ($584)$369$214$110,905
60 ($584)$369$215$110,690
Year 6 - 61 ($584)$368$216$110,474
62 ($584)$367$216$110,258
63 ($584)$367$217$110,041
64 ($584)$366$218$109,823
65 ($584)$365$218$109,605
66 ($584)$364$219$109,385
67 ($584)$364$220$109,165
68 ($584)$363$221$108,945
69 ($584)$362$221$108,723
70 ($584)$362$222$108,501
71 ($584)$361$223$108,278
72 ($584)$360$224$108,055
Year 7 - 73 ($584)$359$224$107,830
74 ($584)$359$225$107,605
75 ($584)$358$226$107,379
76 ($584)$357$227$107,153
77 ($584)$356$227$106,925
78 ($584)$356$228$106,697
79 ($584)$355$229$106,468
80 ($584)$354$230$106,239
81 ($584)$353$230$106,008
82 ($584)$352$231$105,777
83 ($584)$352$232$105,545
84 ($584)$351$233$105,313
Year 8 - 85 ($584)$350$233$105,079
86 ($584)$349$234$104,845
87 ($584)$349$235$104,610
88 ($584)$348$236$104,374
89 ($584)$347$237$104,137
90 ($584)$346$237$103,900
91 ($584)$345$238$103,662
92 ($584)$345$239$103,423
93 ($584)$344$240$103,183
94 ($584)$343$241$102,942
95 ($584)$342$241$102,701
96 ($584)$341$242$102,459
Year 9 - 97 ($584)$341$243$102,216
98 ($584)$340$244$101,972
99 ($584)$339$245$101,728
100 ($584)$338$245$101,482
101 ($584)$337$246$101,236
102 ($584)$337$247$100,989
103 ($584)$336$248$100,741
104 ($584)$335$249$100,492
105 ($584)$334$250$100,243
106 ($584)$333$250$99,992
107 ($584)$332$251$99,741
108 ($584)$332$252$99,489
Year 10 - 109 ($584)$331$253$99,236
110 ($584)$330$254$98,983
111 ($584)$329$255$98,728
112 ($584)$328$255$98,473
113 ($584)$327$256$98,217
114 ($584)$327$257$97,959
115 ($584)$326$258$97,702
116 ($584)$325$259$97,443
117 ($584)$324$260$97,183
118 ($584)$323$261$96,923
119 ($584)$322$261$96,661
120 ($584)$321$262$96,399
Year 11 - 121 ($584)$321$263$96,136
122 ($584)$320$264$95,872
123 ($584)$319$265$95,607
124 ($584)$318$266$95,341
125 ($584)$317$267$95,075
126 ($584)$316$268$94,807
127 ($584)$315$268$94,539
128 ($584)$314$269$94,269
129 ($584)$313$270$93,999
130 ($584)$313$271$93,728
131 ($584)$312$272$93,456
132 ($584)$311$273$93,183
Year 12 - 133 ($584)$310$274$92,909
134 ($584)$309$275$92,635
135 ($584)$308$276$92,359
136 ($584)$307$277$92,082
137 ($584)$306$277$91,805
138 ($584)$305$278$91,526
139 ($584)$304$279$91,247
140 ($584)$303$280$90,967
141 ($584)$302$281$90,686
142 ($584)$302$282$90,404
143 ($584)$301$283$90,121
144 ($584)$300$284$89,837
Year 13 - 145 ($584)$299$285$89,552
146 ($584)$298$286$89,266
147 ($584)$297$287$88,979
148 ($584)$296$288$88,691
149 ($584)$295$289$88,402
150 ($584)$294$290$88,113
151 ($584)$293$291$87,822
152 ($584)$292$292$87,530
153 ($584)$291$293$87,238
154 ($584)$290$294$86,944
155 ($584)$289$295$86,649
156 ($584)$288$296$86,354
Year 14 - 157 ($584)$287$297$86,057
158 ($584)$286$298$85,760
159 ($584)$285$298$85,461
160 ($584)$284$299$85,162
161 ($584)$283$300$84,861
162 ($584)$282$301$84,560
163 ($584)$281$302$84,257
164 ($584)$280$303$83,954
165 ($584)$279$305$83,649
166 ($584)$278$306$83,344
167 ($584)$277$307$83,037
168 ($584)$276$308$82,730
Year 15 - 169 ($584)$275$309$82,421
170 ($584)$274$310$82,112
171 ($584)$273$311$81,801
172 ($584)$272$312$81,489
173 ($584)$271$313$81,177
174 ($584)$270$314$80,863
175 ($584)$269$315$80,548
176 ($584)$268$316$80,232
177 ($584)$267$317$79,915
178 ($584)$266$318$79,598
179 ($584)$265$319$79,279
180 ($584)$264$320$78,959
Year 16 - 181 ($584)$263$321$78,637
182 ($584)$261$322$78,315
183 ($584)$260$323$77,992
184 ($584)$259$324$77,668
185 ($584)$258$325$77,342
186 ($584)$257$326$77,016
187 ($584)$256$328$76,688
188 ($584)$255$329$76,359
189 ($584)$254$330$76,030
190 ($584)$253$331$75,699
191 ($584)$252$332$75,367
192 ($584)$251$333$75,034
Year 17 - 193 ($584)$249$334$74,700
194 ($584)$248$335$74,364
195 ($584)$247$336$74,028
196 ($584)$246$338$73,691
197 ($584)$245$339$73,352
198 ($584)$244$340$73,012
199 ($584)$243$341$72,671
200 ($584)$242$342$72,329
201 ($584)$240$343$71,986
202 ($584)$239$344$71,642
203 ($584)$238$345$71,296
204 ($584)$237$347$70,950
Year 18 - 205 ($584)$236$348$70,602
206 ($584)$235$349$70,253
207 ($584)$234$350$69,903
208 ($584)$232$351$69,552
209 ($584)$231$352$69,199
210 ($584)$230$354$68,846
211 ($584)$229$355$68,491
212 ($584)$228$356$68,135
213 ($584)$227$357$67,778
214 ($584)$225$358$67,420
215 ($584)$224$359$67,060
216 ($584)$223$361$66,700
Year 19 - 217 ($584)$222$362$66,338
218 ($584)$221$363$65,975
219 ($584)$219$364$65,610
220 ($584)$218$365$65,245
221 ($584)$217$367$64,878
222 ($584)$216$368$64,510
223 ($584)$214$369$64,141
224 ($584)$213$370$63,771
225 ($584)$212$372$63,399
226 ($584)$211$373$63,026
227 ($584)$210$374$62,652
228 ($584)$208$375$62,277
Year 20 - 229 ($584)$207$377$61,900
230 ($584)$206$378$61,522
231 ($584)$205$379$61,143
232 ($584)$203$380$60,763
233 ($584)$202$382$60,381
234 ($584)$201$383$59,999
235 ($584)$199$384$59,614
236 ($584)$198$385$59,229
237 ($584)$197$387$58,842
238 ($584)$196$388$58,454
239 ($584)$194$389$58,065
240 ($584)$193$391$57,674
Year 21 - 241 ($584)$192$392$57,282
242 ($584)$190$393$56,889
243 ($584)$189$394$56,495
244 ($584)$188$396$56,099
245 ($584)$187$397$55,702
246 ($584)$185$398$55,303
247 ($584)$184$400$54,904
248 ($584)$183$401$54,503
249 ($584)$181$402$54,100
250 ($584)$180$404$53,696
251 ($584)$179$405$53,291
252 ($584)$177$406$52,885
Year 22 - 253 ($584)$176$408$52,477
254 ($584)$174$409$52,068
255 ($584)$173$411$51,657
256 ($584)$172$412$51,245
257 ($584)$170$413$50,832
258 ($584)$169$415$50,418
259 ($584)$168$416$50,002
260 ($584)$166$417$49,584
261 ($584)$165$419$49,165
262 ($584)$163$420$48,745
263 ($584)$162$422$48,324
264 ($584)$161$423$47,901
Year 23 - 265 ($584)$159$424$47,476
266 ($584)$158$426$47,050
267 ($584)$156$427$46,623
268 ($584)$155$429$46,195
269 ($584)$154$430$45,765
270 ($584)$152$431$45,333
271 ($584)$151$433$44,900
272 ($584)$149$434$44,466
273 ($584)$148$436$44,030
274 ($584)$146$437$43,593
275 ($584)$145$439$43,154
276 ($584)$143$440$42,714
Year 24 - 277 ($584)$142$442$42,272
278 ($584)$141$443$41,829
279 ($584)$139$445$41,385
280 ($584)$138$446$40,939
281 ($584)$136$448$40,491
282 ($584)$135$449$40,042
283 ($584)$133$451$39,591
284 ($584)$132$452$39,139
285 ($584)$130$454$38,686
286 ($584)$129$455$38,231
287 ($584)$127$457$37,774
288 ($584)$126$458$37,316
Year 25 - 289 ($584)$124$460$36,857
290 ($584)$123$461$36,396
291 ($584)$121$463$35,933
292 ($584)$119$464$35,469
293 ($584)$118$466$35,003
294 ($584)$116$467$34,536
295 ($584)$115$469$34,067
296 ($584)$113$470$33,597
297 ($584)$112$472$33,125
298 ($584)$110$474$32,651
299 ($584)$109$475$32,176
300 ($584)$107$477$31,699
Year 26 - 301 ($584)$105$478$31,221
302 ($584)$104$480$30,741
303 ($584)$102$481$30,260
304 ($584)$101$483$29,777
305 ($584)$99$485$29,292
306 ($584)$97$486$28,806
307 ($584)$96$488$28,318
308 ($584)$94$489$27,829
309 ($584)$93$491$27,338
310 ($584)$91$493$26,845
311 ($584)$89$494$26,350
312 ($584)$88$496$25,854
Year 27 - 313 ($584)$86$498$25,357
314 ($584)$84$499$24,857
315 ($584)$83$501$24,356
316 ($584)$81$503$23,854
317 ($584)$79$504$23,349
318 ($584)$78$506$22,843
319 ($584)$76$508$22,336
320 ($584)$74$509$21,826
321 ($584)$73$511$21,315
322 ($584)$71$513$20,802
323 ($584)$69$514$20,288
324 ($584)$67$516$19,772
Year 28 - 325 ($584)$66$518$19,254
326 ($584)$64$520$18,734
327 ($584)$62$521$18,213
328 ($584)$61$523$17,690
329 ($584)$59$525$17,165
330 ($584)$57$527$16,638
331 ($584)$55$528$16,110
332 ($584)$54$530$15,580
333 ($584)$52$532$15,048
334 ($584)$50$534$14,514
335 ($584)$48$535$13,979
336 ($584)$46$537$13,442
Year 29 - 337 ($584)$45$539$12,903
338 ($584)$43$541$12,362
339 ($584)$41$543$11,820
340 ($584)$39$544$11,275
341 ($584)$37$546$10,729
342 ($584)$36$548$10,181
343 ($584)$34$550$9,631
344 ($584)$32$552$9,080
345 ($584)$30$553$8,526
346 ($584)$28$555$7,971
347 ($584)$27$557$7,414
348 ($584)$25$559$6,855
Year 30 - 349 ($584)$23$561$6,294
350 ($584)$21$563$5,731
351 ($584)$19$565$5,167
352 ($584)$17$566$4,600
353 ($584)$15$568$4,032
354 ($584)$13$570$3,462
355 ($584)$12$572$2,889
356 ($584)$10$574$2,315
357 ($584)$8$576$1,739
358 ($584)$6$578$1,162
359 ($584)$4$580$582
360 ($584)$2$582$0
TOTALS$87,714$122,400$210,114

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.