« Back to all home prices

Mortgage Payment Schedule for a $160,000 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% ($32,000) 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
$602 360 $88,817 $216,817

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 67717
$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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.991% | Rate: 3.990% | Fees: $25 | 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
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  $160,000
Down Payment $32,000$128,000
Year 1 - 1 ($602)$414$188$127,812
2 ($602)$413$189$127,623
3 ($602)$413$190$127,433
4 ($602)$412$190$127,243
5 ($602)$411$191$127,052
6 ($602)$411$191$126,860
7 ($602)$410$192$126,668
8 ($602)$410$193$126,476
9 ($602)$409$193$126,282
10 ($602)$408$194$126,088
11 ($602)$408$195$125,894
12 ($602)$407$195$125,699
Year 2 - 13 ($602)$406$196$125,503
14 ($602)$406$196$125,306
15 ($602)$405$197$125,109
16 ($602)$405$198$124,911
17 ($602)$404$198$124,713
18 ($602)$403$199$124,514
19 ($602)$403$200$124,314
20 ($602)$402$200$124,114
21 ($602)$401$201$123,913
22 ($602)$401$202$123,711
23 ($602)$400$202$123,509
24 ($602)$399$203$123,306
Year 3 - 25 ($602)$399$204$123,103
26 ($602)$398$204$122,898
27 ($602)$397$205$122,693
28 ($602)$397$206$122,488
29 ($602)$396$206$122,282
30 ($602)$395$207$122,075
31 ($602)$395$208$121,867
32 ($602)$394$208$121,659
33 ($602)$393$209$121,450
34 ($602)$393$210$121,240
35 ($602)$392$210$121,030
36 ($602)$391$211$120,819
Year 4 - 37 ($602)$391$212$120,608
38 ($602)$390$212$120,395
39 ($602)$389$213$120,182
40 ($602)$389$214$119,969
41 ($602)$388$214$119,754
42 ($602)$387$215$119,539
43 ($602)$387$216$119,323
44 ($602)$386$216$119,107
45 ($602)$385$217$118,890
46 ($602)$384$218$118,672
47 ($602)$384$219$118,453
48 ($602)$383$219$118,234
Year 5 - 49 ($602)$382$220$118,014
50 ($602)$382$221$117,794
51 ($602)$381$221$117,572
52 ($602)$380$222$117,350
53 ($602)$379$223$117,127
54 ($602)$379$224$116,904
55 ($602)$378$224$116,679
56 ($602)$377$225$116,454
57 ($602)$377$226$116,229
58 ($602)$376$226$116,002
59 ($602)$375$227$115,775
60 ($602)$374$228$115,547
Year 6 - 61 ($602)$374$229$115,318
62 ($602)$373$229$115,089
63 ($602)$372$230$114,859
64 ($602)$371$231$114,628
65 ($602)$371$232$114,396
66 ($602)$370$232$114,164
67 ($602)$369$233$113,931
68 ($602)$368$234$113,697
69 ($602)$368$235$113,462
70 ($602)$367$235$113,227
71 ($602)$366$236$112,991
72 ($602)$365$237$112,754
Year 7 - 73 ($602)$365$238$112,516
74 ($602)$364$238$112,277
75 ($602)$363$239$112,038
76 ($602)$362$240$111,798
77 ($602)$361$241$111,557
78 ($602)$361$242$111,316
79 ($602)$360$242$111,074
80 ($602)$359$243$110,830
81 ($602)$358$244$110,586
82 ($602)$358$245$110,342
83 ($602)$357$245$110,096
84 ($602)$356$246$109,850
Year 8 - 85 ($602)$355$247$109,603
86 ($602)$354$248$109,355
87 ($602)$354$249$109,106
88 ($602)$353$249$108,857
89 ($602)$352$250$108,607
90 ($602)$351$251$108,355
91 ($602)$350$252$108,103
92 ($602)$350$253$107,851
93 ($602)$349$254$107,597
94 ($602)$348$254$107,343
95 ($602)$347$255$107,088
96 ($602)$346$256$106,832
Year 9 - 97 ($602)$345$257$106,575
98 ($602)$345$258$106,317
99 ($602)$344$259$106,059
100 ($602)$343$259$105,799
101 ($602)$342$260$105,539
102 ($602)$341$261$105,278
103 ($602)$340$262$105,016
104 ($602)$340$263$104,753
105 ($602)$339$264$104,490
106 ($602)$338$264$104,225
107 ($602)$337$265$103,960
108 ($602)$336$266$103,694
Year 10 - 109 ($602)$335$267$103,427
110 ($602)$334$268$103,159
111 ($602)$334$269$102,890
112 ($602)$333$270$102,621
113 ($602)$332$270$102,350
114 ($602)$331$271$102,079
115 ($602)$330$272$101,807
116 ($602)$329$273$101,534
117 ($602)$328$274$101,260
118 ($602)$327$275$100,985
119 ($602)$327$276$100,709
120 ($602)$326$277$100,433
Year 11 - 121 ($602)$325$278$100,155
122 ($602)$324$278$99,877
123 ($602)$323$279$99,597
124 ($602)$322$280$99,317
125 ($602)$321$281$99,036
126 ($602)$320$282$98,754
127 ($602)$319$283$98,471
128 ($602)$318$284$98,187
129 ($602)$317$285$97,902
130 ($602)$317$286$97,616
131 ($602)$316$287$97,330
132 ($602)$315$288$97,042
Year 12 - 133 ($602)$314$288$96,754
134 ($602)$313$289$96,464
135 ($602)$312$290$96,174
136 ($602)$311$291$95,883
137 ($602)$310$292$95,590
138 ($602)$309$293$95,297
139 ($602)$308$294$95,003
140 ($602)$307$295$94,708
141 ($602)$306$296$94,412
142 ($602)$305$297$94,115
143 ($602)$304$298$93,817
144 ($602)$303$299$93,518
Year 13 - 145 ($602)$302$300$93,218
146 ($602)$301$301$92,917
147 ($602)$300$302$92,615
148 ($602)$299$303$92,313
149 ($602)$298$304$92,009
150 ($602)$297$305$91,704
151 ($602)$297$306$91,398
152 ($602)$296$307$91,091
153 ($602)$295$308$90,784
154 ($602)$294$309$90,475
155 ($602)$293$310$90,165
156 ($602)$292$311$89,855
Year 14 - 157 ($602)$291$312$89,543
158 ($602)$290$313$89,230
159 ($602)$289$314$88,916
160 ($602)$287$315$88,602
161 ($602)$286$316$88,286
162 ($602)$285$317$87,969
163 ($602)$284$318$87,651
164 ($602)$283$319$87,332
165 ($602)$282$320$87,012
166 ($602)$281$321$86,691
167 ($602)$280$322$86,369
168 ($602)$279$323$86,046
Year 15 - 169 ($602)$278$324$85,722
170 ($602)$277$325$85,397
171 ($602)$276$326$85,071
172 ($602)$275$327$84,744
173 ($602)$274$328$84,416
174 ($602)$273$329$84,086
175 ($602)$272$330$83,756
176 ($602)$271$331$83,424
177 ($602)$270$333$83,092
178 ($602)$269$334$82,758
179 ($602)$268$335$82,424
180 ($602)$267$336$82,088
Year 16 - 181 ($602)$265$337$81,751
182 ($602)$264$338$81,413
183 ($602)$263$339$81,074
184 ($602)$262$340$80,734
185 ($602)$261$341$80,393
186 ($602)$260$342$80,050
187 ($602)$259$343$79,707
188 ($602)$258$345$79,362
189 ($602)$257$346$79,017
190 ($602)$255$347$78,670
191 ($602)$254$348$78,322
192 ($602)$253$349$77,973
Year 17 - 193 ($602)$252$350$77,623
194 ($602)$251$351$77,272
195 ($602)$250$352$76,919
196 ($602)$249$354$76,566
197 ($602)$248$355$76,211
198 ($602)$246$356$75,855
199 ($602)$245$357$75,498
200 ($602)$244$358$75,140
201 ($602)$243$359$74,781
202 ($602)$242$360$74,420
203 ($602)$241$362$74,058
204 ($602)$239$363$73,696
Year 18 - 205 ($602)$238$364$73,332
206 ($602)$237$365$72,966
207 ($602)$236$366$72,600
208 ($602)$235$368$72,233
209 ($602)$234$369$71,864
210 ($602)$232$370$71,494
211 ($602)$231$371$71,123
212 ($602)$230$372$70,751
213 ($602)$229$374$70,377
214 ($602)$228$375$70,002
215 ($602)$226$376$69,626
216 ($602)$225$377$69,249
Year 19 - 217 ($602)$224$378$68,871
218 ($602)$223$380$68,491
219 ($602)$221$381$68,110
220 ($602)$220$382$67,728
221 ($602)$219$383$67,345
222 ($602)$218$385$66,961
223 ($602)$217$386$66,575
224 ($602)$215$387$66,188
225 ($602)$214$388$65,800
226 ($602)$213$390$65,410
227 ($602)$211$391$65,019
228 ($602)$210$392$64,627
Year 20 - 229 ($602)$209$393$64,234
230 ($602)$208$395$63,839
231 ($602)$206$396$63,443
232 ($602)$205$397$63,046
233 ($602)$204$398$62,648
234 ($602)$203$400$62,248
235 ($602)$201$401$61,847
236 ($602)$200$402$61,445
237 ($602)$199$404$61,041
238 ($602)$197$405$60,636
239 ($602)$196$406$60,230
240 ($602)$195$408$59,823
Year 21 - 241 ($602)$193$409$59,414
242 ($602)$192$410$59,004
243 ($602)$191$411$58,592
244 ($602)$189$413$58,179
245 ($602)$188$414$57,765
246 ($602)$187$415$57,350
247 ($602)$185$417$56,933
248 ($602)$184$418$56,515
249 ($602)$183$420$56,095
250 ($602)$181$421$55,674
251 ($602)$180$422$55,252
252 ($602)$179$424$54,828
Year 22 - 253 ($602)$177$425$54,403
254 ($602)$176$426$53,977
255 ($602)$175$428$53,549
256 ($602)$173$429$53,120
257 ($602)$172$431$52,690
258 ($602)$170$432$52,258
259 ($602)$169$433$51,824
260 ($602)$168$435$51,390
261 ($602)$166$436$50,954
262 ($602)$165$438$50,516
263 ($602)$163$439$50,077
264 ($602)$162$440$49,637
Year 23 - 265 ($602)$160$442$49,195
266 ($602)$159$443$48,752
267 ($602)$158$445$48,307
268 ($602)$156$446$47,861
269 ($602)$155$448$47,414
270 ($602)$153$449$46,965
271 ($602)$152$450$46,514
272 ($602)$150$452$46,062
273 ($602)$149$453$45,609
274 ($602)$147$455$45,154
275 ($602)$146$456$44,698
276 ($602)$145$458$44,240
Year 24 - 277 ($602)$143$459$43,781
278 ($602)$142$461$43,320
279 ($602)$140$462$42,858
280 ($602)$139$464$42,394
281 ($602)$137$465$41,929
282 ($602)$136$467$41,462
283 ($602)$134$468$40,994
284 ($602)$133$470$40,525
285 ($602)$131$471$40,053
286 ($602)$130$473$39,581
287 ($602)$128$474$39,106
288 ($602)$126$476$38,630
Year 25 - 289 ($602)$125$477$38,153
290 ($602)$123$479$37,674
291 ($602)$122$480$37,194
292 ($602)$120$482$36,712
293 ($602)$119$484$36,228
294 ($602)$117$485$35,743
295 ($602)$116$487$35,256
296 ($602)$114$488$34,768
297 ($602)$112$490$34,278
298 ($602)$111$491$33,787
299 ($602)$109$493$33,294
300 ($602)$108$495$32,799
Year 26 - 301 ($602)$106$496$32,303
302 ($602)$104$498$31,805
303 ($602)$103$499$31,306
304 ($602)$101$501$30,805
305 ($602)$100$503$30,302
306 ($602)$98$504$29,798
307 ($602)$96$506$29,292
308 ($602)$95$508$28,784
309 ($602)$93$509$28,275
310 ($602)$91$511$27,764
311 ($602)$90$512$27,252
312 ($602)$88$514$26,737
Year 27 - 313 ($602)$86$516$26,222
314 ($602)$85$517$25,704
315 ($602)$83$519$25,185
316 ($602)$81$521$24,664
317 ($602)$80$523$24,142
318 ($602)$78$524$23,617
319 ($602)$76$526$23,091
320 ($602)$75$528$22,564
321 ($602)$73$529$22,034
322 ($602)$71$531$21,503
323 ($602)$70$533$20,971
324 ($602)$68$534$20,436
Year 28 - 325 ($602)$66$536$19,900
326 ($602)$64$538$19,362
327 ($602)$63$540$18,822
328 ($602)$61$541$18,281
329 ($602)$59$543$17,738
330 ($602)$57$545$17,193
331 ($602)$56$547$16,646
332 ($602)$54$548$16,098
333 ($602)$52$550$15,548
334 ($602)$50$552$14,996
335 ($602)$48$554$14,442
336 ($602)$47$556$13,886
Year 29 - 337 ($602)$45$557$13,329
338 ($602)$43$559$12,770
339 ($602)$41$561$12,209
340 ($602)$39$563$11,646
341 ($602)$38$565$11,081
342 ($602)$36$566$10,515
343 ($602)$34$568$9,947
344 ($602)$32$570$9,377
345 ($602)$30$572$8,805
346 ($602)$28$574$8,231
347 ($602)$27$576$7,655
348 ($602)$25$578$7,078
Year 30 - 349 ($602)$23$579$6,498
350 ($602)$21$581$5,917
351 ($602)$19$583$5,334
352 ($602)$17$585$4,749
353 ($602)$15$587$4,162
354 ($602)$13$589$3,573
355 ($602)$12$591$2,982
356 ($602)$10$593$2,390
357 ($602)$8$595$1,795
358 ($602)$6$596$1,199
359 ($602)$4$598$600
360 ($602)$2$600$0
TOTALS$88,817$128,000$216,817

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.