« Back to all home prices

Mortgage Payment Schedule for a $167,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($33,400) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$632 360 $94,081 $227,681

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 35959 | State Lic #: MC-2967
$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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$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: $967 | 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: $865 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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  $167,000
Down Payment $33,400$133,600
Year 1 - 1 ($632)$438$195$133,405
2 ($632)$437$196$133,210
3 ($632)$436$196$133,013
4 ($632)$436$197$132,817
5 ($632)$435$197$132,619
6 ($632)$434$198$132,421
7 ($632)$434$199$132,222
8 ($632)$433$199$132,023
9 ($632)$432$200$131,823
10 ($632)$432$201$131,622
11 ($632)$431$201$131,421
12 ($632)$430$202$131,219
Year 2 - 13 ($632)$430$203$131,016
14 ($632)$429$203$130,812
15 ($632)$428$204$130,608
16 ($632)$428$205$130,404
17 ($632)$427$205$130,198
18 ($632)$426$206$129,992
19 ($632)$426$207$129,786
20 ($632)$425$207$129,578
21 ($632)$424$208$129,370
22 ($632)$424$209$129,161
23 ($632)$423$209$128,952
24 ($632)$422$210$128,742
Year 3 - 25 ($632)$422$211$128,531
26 ($632)$421$212$128,319
27 ($632)$420$212$128,107
28 ($632)$420$213$127,894
29 ($632)$419$214$127,681
30 ($632)$418$214$127,466
31 ($632)$417$215$127,251
32 ($632)$417$216$127,036
33 ($632)$416$216$126,819
34 ($632)$415$217$126,602
35 ($632)$415$218$126,384
36 ($632)$414$219$126,166
Year 4 - 37 ($632)$413$219$125,947
38 ($632)$412$220$125,727
39 ($632)$412$221$125,506
40 ($632)$411$221$125,285
41 ($632)$410$222$125,062
42 ($632)$410$223$124,840
43 ($632)$409$224$124,616
44 ($632)$408$224$124,392
45 ($632)$407$225$124,167
46 ($632)$407$226$123,941
47 ($632)$406$227$123,714
48 ($632)$405$227$123,487
Year 5 - 49 ($632)$404$228$123,259
50 ($632)$404$229$123,030
51 ($632)$403$230$122,801
52 ($632)$402$230$122,570
53 ($632)$401$231$122,339
54 ($632)$401$232$122,107
55 ($632)$400$233$121,875
56 ($632)$399$233$121,642
57 ($632)$398$234$121,408
58 ($632)$398$235$121,173
59 ($632)$397$236$120,937
60 ($632)$396$236$120,701
Year 6 - 61 ($632)$395$237$120,464
62 ($632)$395$238$120,226
63 ($632)$394$239$119,987
64 ($632)$393$239$119,747
65 ($632)$392$240$119,507
66 ($632)$391$241$119,266
67 ($632)$391$242$119,024
68 ($632)$390$243$118,782
69 ($632)$389$243$118,538
70 ($632)$388$244$118,294
71 ($632)$387$245$118,049
72 ($632)$387$246$117,803
Year 7 - 73 ($632)$386$247$117,556
74 ($632)$385$247$117,309
75 ($632)$384$248$117,061
76 ($632)$383$249$116,812
77 ($632)$383$250$116,562
78 ($632)$382$251$116,311
79 ($632)$381$252$116,060
80 ($632)$380$252$115,807
81 ($632)$379$253$115,554
82 ($632)$378$254$115,300
83 ($632)$378$255$115,045
84 ($632)$377$256$114,789
Year 8 - 85 ($632)$376$257$114,533
86 ($632)$375$257$114,276
87 ($632)$374$258$114,017
88 ($632)$373$259$113,758
89 ($632)$373$260$113,499
90 ($632)$372$261$113,238
91 ($632)$371$262$112,976
92 ($632)$370$262$112,714
93 ($632)$369$263$112,450
94 ($632)$368$264$112,186
95 ($632)$367$265$111,921
96 ($632)$367$266$111,655
Year 9 - 97 ($632)$366$267$111,389
98 ($632)$365$268$111,121
99 ($632)$364$269$110,852
100 ($632)$363$269$110,583
101 ($632)$362$270$110,313
102 ($632)$361$271$110,041
103 ($632)$360$272$109,769
104 ($632)$359$273$109,496
105 ($632)$359$274$109,223
106 ($632)$358$275$108,948
107 ($632)$357$276$108,672
108 ($632)$356$277$108,396
Year 10 - 109 ($632)$355$277$108,118
110 ($632)$354$278$107,840
111 ($632)$353$279$107,561
112 ($632)$352$280$107,280
113 ($632)$351$281$106,999
114 ($632)$350$282$106,717
115 ($632)$349$283$106,434
116 ($632)$349$284$106,150
117 ($632)$348$285$105,866
118 ($632)$347$286$105,580
119 ($632)$346$287$105,293
120 ($632)$345$288$105,006
Year 11 - 121 ($632)$344$289$104,717
122 ($632)$343$289$104,428
123 ($632)$342$290$104,137
124 ($632)$341$291$103,846
125 ($632)$340$292$103,553
126 ($632)$339$293$103,260
127 ($632)$338$294$102,966
128 ($632)$337$295$102,671
129 ($632)$336$296$102,374
130 ($632)$335$297$102,077
131 ($632)$334$298$101,779
132 ($632)$333$299$101,480
Year 12 - 133 ($632)$332$300$101,180
134 ($632)$331$301$100,879
135 ($632)$330$302$100,577
136 ($632)$329$303$100,274
137 ($632)$328$304$99,970
138 ($632)$327$305$99,665
139 ($632)$326$306$99,358
140 ($632)$325$307$99,051
141 ($632)$324$308$98,743
142 ($632)$323$309$98,434
143 ($632)$322$310$98,124
144 ($632)$321$311$97,813
Year 13 - 145 ($632)$320$312$97,501
146 ($632)$319$313$97,188
147 ($632)$318$314$96,874
148 ($632)$317$315$96,559
149 ($632)$316$316$96,242
150 ($632)$315$317$95,925
151 ($632)$314$318$95,607
152 ($632)$313$319$95,287
153 ($632)$312$320$94,967
154 ($632)$311$321$94,646
155 ($632)$310$322$94,323
156 ($632)$309$324$94,000
Year 14 - 157 ($632)$308$325$93,675
158 ($632)$307$326$93,349
159 ($632)$306$327$93,023
160 ($632)$305$328$92,695
161 ($632)$304$329$92,366
162 ($632)$302$330$92,036
163 ($632)$301$331$91,705
164 ($632)$300$332$91,373
165 ($632)$299$333$91,040
166 ($632)$298$334$90,705
167 ($632)$297$335$90,370
168 ($632)$296$336$90,034
Year 15 - 169 ($632)$295$338$89,696
170 ($632)$294$339$89,357
171 ($632)$293$340$89,017
172 ($632)$292$341$88,677
173 ($632)$290$342$88,335
174 ($632)$289$343$87,991
175 ($632)$288$344$87,647
176 ($632)$287$345$87,302
177 ($632)$286$347$86,955
178 ($632)$285$348$86,607
179 ($632)$284$349$86,259
180 ($632)$282$350$85,909
Year 16 - 181 ($632)$281$351$85,558
182 ($632)$280$352$85,205
183 ($632)$279$353$84,852
184 ($632)$278$355$84,497
185 ($632)$277$356$84,142
186 ($632)$276$357$83,785
187 ($632)$274$358$83,427
188 ($632)$273$359$83,068
189 ($632)$272$360$82,707
190 ($632)$271$362$82,346
191 ($632)$270$363$81,983
192 ($632)$268$364$81,619
Year 17 - 193 ($632)$267$365$81,254
194 ($632)$266$366$80,887
195 ($632)$265$368$80,520
196 ($632)$264$369$80,151
197 ($632)$262$370$79,781
198 ($632)$261$371$79,410
199 ($632)$260$372$79,038
200 ($632)$259$374$78,664
201 ($632)$258$375$78,289
202 ($632)$256$376$77,913
203 ($632)$255$377$77,536
204 ($632)$254$379$77,157
Year 18 - 205 ($632)$253$380$76,778
206 ($632)$251$381$76,397
207 ($632)$250$382$76,014
208 ($632)$249$384$75,631
209 ($632)$248$385$75,246
210 ($632)$246$386$74,860
211 ($632)$245$387$74,473
212 ($632)$244$389$74,084
213 ($632)$243$390$73,694
214 ($632)$241$391$73,303
215 ($632)$240$392$72,911
216 ($632)$239$394$72,517
Year 19 - 217 ($632)$237$395$72,122
218 ($632)$236$396$71,726
219 ($632)$235$398$71,328
220 ($632)$234$399$70,930
221 ($632)$232$400$70,529
222 ($632)$231$401$70,128
223 ($632)$230$403$69,725
224 ($632)$228$404$69,321
225 ($632)$227$405$68,916
226 ($632)$226$407$68,509
227 ($632)$224$408$68,101
228 ($632)$223$409$67,691
Year 20 - 229 ($632)$222$411$67,281
230 ($632)$220$412$66,869
231 ($632)$219$413$66,455
232 ($632)$218$415$66,040
233 ($632)$216$416$65,624
234 ($632)$215$418$65,207
235 ($632)$214$419$64,788
236 ($632)$212$420$64,368
237 ($632)$211$422$63,946
238 ($632)$209$423$63,523
239 ($632)$208$424$63,098
240 ($632)$207$426$62,673
Year 21 - 241 ($632)$205$427$62,245
242 ($632)$204$429$61,817
243 ($632)$202$430$61,387
244 ($632)$201$431$60,955
245 ($632)$200$433$60,523
246 ($632)$198$434$60,088
247 ($632)$197$436$59,653
248 ($632)$195$437$59,216
249 ($632)$194$439$58,777
250 ($632)$192$440$58,337
251 ($632)$191$441$57,896
252 ($632)$190$443$57,453
Year 22 - 253 ($632)$188$444$57,009
254 ($632)$187$446$56,563
255 ($632)$185$447$56,116
256 ($632)$184$449$55,667
257 ($632)$182$450$55,217
258 ($632)$181$452$54,765
259 ($632)$179$453$54,312
260 ($632)$178$455$53,858
261 ($632)$176$456$53,402
262 ($632)$175$458$52,944
263 ($632)$173$459$52,485
264 ($632)$172$461$52,024
Year 23 - 265 ($632)$170$462$51,562
266 ($632)$169$464$51,099
267 ($632)$167$465$50,634
268 ($632)$166$467$50,167
269 ($632)$164$468$49,699
270 ($632)$163$470$49,229
271 ($632)$161$471$48,758
272 ($632)$160$473$48,285
273 ($632)$158$474$47,811
274 ($632)$157$476$47,335
275 ($632)$155$477$46,858
276 ($632)$153$479$46,379
Year 24 - 277 ($632)$152$481$45,898
278 ($632)$150$482$45,416
279 ($632)$149$484$44,932
280 ($632)$147$485$44,447
281 ($632)$146$487$43,960
282 ($632)$144$488$43,472
283 ($632)$142$490$42,981
284 ($632)$141$492$42,490
285 ($632)$139$493$41,997
286 ($632)$138$495$41,502
287 ($632)$136$497$41,005
288 ($632)$134$498$40,507
Year 25 - 289 ($632)$133$500$40,007
290 ($632)$131$501$39,506
291 ($632)$129$503$39,003
292 ($632)$128$505$38,498
293 ($632)$126$506$37,992
294 ($632)$124$508$37,484
295 ($632)$123$510$36,974
296 ($632)$121$511$36,462
297 ($632)$119$513$35,949
298 ($632)$118$515$35,435
299 ($632)$116$516$34,918
300 ($632)$114$518$34,400
Year 26 - 301 ($632)$113$520$33,880
302 ($632)$111$521$33,359
303 ($632)$109$523$32,836
304 ($632)$108$525$32,311
305 ($632)$106$527$31,784
306 ($632)$104$528$31,256
307 ($632)$102$530$30,726
308 ($632)$101$532$30,194
309 ($632)$99$534$29,660
310 ($632)$97$535$29,125
311 ($632)$95$537$28,588
312 ($632)$94$539$28,049
Year 27 - 313 ($632)$92$541$27,509
314 ($632)$90$542$26,966
315 ($632)$88$544$26,422
316 ($632)$87$546$25,876
317 ($632)$85$548$25,329
318 ($632)$83$549$24,779
319 ($632)$81$551$24,228
320 ($632)$79$553$23,675
321 ($632)$78$555$23,120
322 ($632)$76$557$22,563
323 ($632)$74$559$22,004
324 ($632)$72$560$21,444
Year 28 - 325 ($632)$70$562$20,882
326 ($632)$68$564$20,318
327 ($632)$67$566$19,752
328 ($632)$65$568$19,184
329 ($632)$63$570$18,615
330 ($632)$61$571$18,043
331 ($632)$59$573$17,470
332 ($632)$57$575$16,894
333 ($632)$55$577$16,317
334 ($632)$53$579$15,738
335 ($632)$52$581$15,157
336 ($632)$50$583$14,575
Year 29 - 337 ($632)$48$585$13,990
338 ($632)$46$587$13,403
339 ($632)$44$589$12,815
340 ($632)$42$590$12,224
341 ($632)$40$592$11,632
342 ($632)$38$594$11,037
343 ($632)$36$596$10,441
344 ($632)$34$598$9,843
345 ($632)$32$600$9,243
346 ($632)$30$602$8,641
347 ($632)$28$604$8,036
348 ($632)$26$606$7,430
Year 30 - 349 ($632)$24$608$6,822
350 ($632)$22$610$6,212
351 ($632)$20$612$5,600
352 ($632)$18$614$4,986
353 ($632)$16$616$4,370
354 ($632)$14$618$3,752
355 ($632)$12$620$3,131
356 ($632)$10$622$2,509
357 ($632)$8$624$1,885
358 ($632)$6$626$1,259
359 ($632)$4$628$630
360 ($632)$2$630$0
TOTALS$94,081$133,600$227,681

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.