« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$631 360 $93,529 $227,129

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 #: 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 #: 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

NMLS #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | 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  $167,000
Down Payment $33,400$133,600
Year 1 - 1 ($631)$435$196$133,404
2 ($631)$435$196$133,208
3 ($631)$434$197$133,011
4 ($631)$433$198$132,814
5 ($631)$433$198$132,616
6 ($631)$432$199$132,417
7 ($631)$431$199$132,217
8 ($631)$431$200$132,017
9 ($631)$430$201$131,816
10 ($631)$430$201$131,615
11 ($631)$429$202$131,413
12 ($631)$428$203$131,210
Year 2 - 13 ($631)$428$203$131,007
14 ($631)$427$204$130,803
15 ($631)$426$205$130,598
16 ($631)$426$205$130,393
17 ($631)$425$206$130,187
18 ($631)$424$207$129,980
19 ($631)$424$207$129,773
20 ($631)$423$208$129,564
21 ($631)$422$209$129,356
22 ($631)$421$209$129,146
23 ($631)$421$210$128,936
24 ($631)$420$211$128,725
Year 3 - 25 ($631)$419$211$128,514
26 ($631)$419$212$128,302
27 ($631)$418$213$128,089
28 ($631)$417$214$127,875
29 ($631)$417$214$127,661
30 ($631)$416$215$127,446
31 ($631)$415$216$127,230
32 ($631)$415$216$127,014
33 ($631)$414$217$126,797
34 ($631)$413$218$126,579
35 ($631)$412$218$126,361
36 ($631)$412$219$126,142
Year 4 - 37 ($631)$411$220$125,922
38 ($631)$410$221$125,701
39 ($631)$410$221$125,480
40 ($631)$409$222$125,258
41 ($631)$408$223$125,035
42 ($631)$407$224$124,811
43 ($631)$407$224$124,587
44 ($631)$406$225$124,362
45 ($631)$405$226$124,136
46 ($631)$404$226$123,910
47 ($631)$404$227$123,683
48 ($631)$403$228$123,455
Year 5 - 49 ($631)$402$229$123,226
50 ($631)$402$229$122,997
51 ($631)$401$230$122,767
52 ($631)$400$231$122,536
53 ($631)$399$232$122,304
54 ($631)$399$232$122,072
55 ($631)$398$233$121,839
56 ($631)$397$234$121,605
57 ($631)$396$235$121,370
58 ($631)$395$235$121,135
59 ($631)$395$236$120,898
60 ($631)$394$237$120,661
Year 6 - 61 ($631)$393$238$120,424
62 ($631)$392$239$120,185
63 ($631)$392$239$119,946
64 ($631)$391$240$119,706
65 ($631)$390$241$119,465
66 ($631)$389$242$119,223
67 ($631)$388$242$118,981
68 ($631)$388$243$118,737
69 ($631)$387$244$118,493
70 ($631)$386$245$118,249
71 ($631)$385$246$118,003
72 ($631)$384$246$117,757
Year 7 - 73 ($631)$384$247$117,509
74 ($631)$383$248$117,261
75 ($631)$382$249$117,012
76 ($631)$381$250$116,763
77 ($631)$380$250$116,512
78 ($631)$380$251$116,261
79 ($631)$379$252$116,009
80 ($631)$378$253$115,756
81 ($631)$377$254$115,502
82 ($631)$376$255$115,248
83 ($631)$376$255$114,992
84 ($631)$375$256$114,736
Year 8 - 85 ($631)$374$257$114,479
86 ($631)$373$258$114,221
87 ($631)$372$259$113,962
88 ($631)$371$260$113,703
89 ($631)$370$260$113,442
90 ($631)$370$261$113,181
91 ($631)$369$262$112,919
92 ($631)$368$263$112,656
93 ($631)$367$264$112,392
94 ($631)$366$265$112,127
95 ($631)$365$266$111,862
96 ($631)$364$266$111,595
Year 9 - 97 ($631)$364$267$111,328
98 ($631)$363$268$111,060
99 ($631)$362$269$110,791
100 ($631)$361$270$110,521
101 ($631)$360$271$110,250
102 ($631)$359$272$109,979
103 ($631)$358$273$109,706
104 ($631)$357$273$109,433
105 ($631)$357$274$109,158
106 ($631)$356$275$108,883
107 ($631)$355$276$108,607
108 ($631)$354$277$108,330
Year 10 - 109 ($631)$353$278$108,052
110 ($631)$352$279$107,773
111 ($631)$351$280$107,493
112 ($631)$350$281$107,213
113 ($631)$349$282$106,931
114 ($631)$348$282$106,648
115 ($631)$347$283$106,365
116 ($631)$347$284$106,081
117 ($631)$346$285$105,795
118 ($631)$345$286$105,509
119 ($631)$344$287$105,222
120 ($631)$343$288$104,934
Year 11 - 121 ($631)$342$289$104,645
122 ($631)$341$290$104,355
123 ($631)$340$291$104,064
124 ($631)$339$292$103,772
125 ($631)$338$293$103,480
126 ($631)$337$294$103,186
127 ($631)$336$295$102,891
128 ($631)$335$296$102,595
129 ($631)$334$297$102,299
130 ($631)$333$298$102,001
131 ($631)$332$299$101,703
132 ($631)$331$300$101,403
Year 12 - 133 ($631)$330$301$101,103
134 ($631)$329$301$100,801
135 ($631)$328$302$100,499
136 ($631)$327$303$100,195
137 ($631)$326$304$99,891
138 ($631)$325$305$99,585
139 ($631)$324$306$99,279
140 ($631)$323$307$98,972
141 ($631)$322$308$98,663
142 ($631)$321$309$98,354
143 ($631)$320$310$98,043
144 ($631)$319$311$97,732
Year 13 - 145 ($631)$318$312$97,419
146 ($631)$317$313$97,106
147 ($631)$316$315$96,791
148 ($631)$315$316$96,476
149 ($631)$314$317$96,159
150 ($631)$313$318$95,842
151 ($631)$312$319$95,523
152 ($631)$311$320$95,203
153 ($631)$310$321$94,883
154 ($631)$309$322$94,561
155 ($631)$308$323$94,238
156 ($631)$307$324$93,914
Year 14 - 157 ($631)$306$325$93,589
158 ($631)$305$326$93,263
159 ($631)$304$327$92,936
160 ($631)$303$328$92,608
161 ($631)$302$329$92,279
162 ($631)$301$330$91,949
163 ($631)$300$331$91,617
164 ($631)$299$332$91,285
165 ($631)$297$333$90,952
166 ($631)$296$335$90,617
167 ($631)$295$336$90,281
168 ($631)$294$337$89,945
Year 15 - 169 ($631)$293$338$89,607
170 ($631)$292$339$89,268
171 ($631)$291$340$88,928
172 ($631)$290$341$88,587
173 ($631)$289$342$88,244
174 ($631)$288$343$87,901
175 ($631)$286$345$87,556
176 ($631)$285$346$87,211
177 ($631)$284$347$86,864
178 ($631)$283$348$86,516
179 ($631)$282$349$86,167
180 ($631)$281$350$85,817
Year 16 - 181 ($631)$280$351$85,466
182 ($631)$278$352$85,113
183 ($631)$277$354$84,760
184 ($631)$276$355$84,405
185 ($631)$275$356$84,049
186 ($631)$274$357$83,692
187 ($631)$273$358$83,334
188 ($631)$272$359$82,974
189 ($631)$270$361$82,614
190 ($631)$269$362$82,252
191 ($631)$268$363$81,889
192 ($631)$267$364$81,525
Year 17 - 193 ($631)$266$365$81,160
194 ($631)$264$366$80,793
195 ($631)$263$368$80,426
196 ($631)$262$369$80,057
197 ($631)$261$370$79,687
198 ($631)$260$371$79,315
199 ($631)$258$372$78,943
200 ($631)$257$374$78,569
201 ($631)$256$375$78,194
202 ($631)$255$376$77,818
203 ($631)$254$377$77,441
204 ($631)$252$379$77,062
Year 18 - 205 ($631)$251$380$76,683
206 ($631)$250$381$76,301
207 ($631)$249$382$75,919
208 ($631)$247$384$75,536
209 ($631)$246$385$75,151
210 ($631)$245$386$74,765
211 ($631)$244$387$74,377
212 ($631)$242$389$73,989
213 ($631)$241$390$73,599
214 ($631)$240$391$73,208
215 ($631)$239$392$72,816
216 ($631)$237$394$72,422
Year 19 - 217 ($631)$236$395$72,027
218 ($631)$235$396$71,631
219 ($631)$233$398$71,233
220 ($631)$232$399$70,834
221 ($631)$231$400$70,434
222 ($631)$229$401$70,033
223 ($631)$228$403$69,630
224 ($631)$227$404$69,226
225 ($631)$226$405$68,821
226 ($631)$224$407$68,414
227 ($631)$223$408$68,006
228 ($631)$222$409$67,597
Year 20 - 229 ($631)$220$411$67,186
230 ($631)$219$412$66,774
231 ($631)$218$413$66,361
232 ($631)$216$415$65,946
233 ($631)$215$416$65,530
234 ($631)$214$417$65,113
235 ($631)$212$419$64,694
236 ($631)$211$420$64,274
237 ($631)$209$421$63,852
238 ($631)$208$423$63,429
239 ($631)$207$424$63,005
240 ($631)$205$426$62,580
Year 21 - 241 ($631)$204$427$62,153
242 ($631)$203$428$61,724
243 ($631)$201$430$61,294
244 ($631)$200$431$60,863
245 ($631)$198$433$60,431
246 ($631)$197$434$59,997
247 ($631)$195$435$59,561
248 ($631)$194$437$59,124
249 ($631)$193$438$58,686
250 ($631)$191$440$58,246
251 ($631)$190$441$57,805
252 ($631)$188$443$57,363
Year 22 - 253 ($631)$187$444$56,919
254 ($631)$185$445$56,473
255 ($631)$184$447$56,026
256 ($631)$183$448$55,578
257 ($631)$181$450$55,128
258 ($631)$180$451$54,677
259 ($631)$178$453$54,224
260 ($631)$177$454$53,770
261 ($631)$175$456$53,314
262 ($631)$174$457$52,857
263 ($631)$172$459$52,398
264 ($631)$171$460$51,938
Year 23 - 265 ($631)$169$462$51,476
266 ($631)$168$463$51,013
267 ($631)$166$465$50,548
268 ($631)$165$466$50,082
269 ($631)$163$468$49,614
270 ($631)$162$469$49,145
271 ($631)$160$471$48,674
272 ($631)$159$472$48,202
273 ($631)$157$474$47,728
274 ($631)$156$475$47,253
275 ($631)$154$477$46,776
276 ($631)$152$479$46,297
Year 24 - 277 ($631)$151$480$45,817
278 ($631)$149$482$45,336
279 ($631)$148$483$44,853
280 ($631)$146$485$44,368
281 ($631)$145$486$43,881
282 ($631)$143$488$43,393
283 ($631)$141$490$42,904
284 ($631)$140$491$42,413
285 ($631)$138$493$41,920
286 ($631)$137$494$41,426
287 ($631)$135$496$40,930
288 ($631)$133$498$40,432
Year 25 - 289 ($631)$132$499$39,933
290 ($631)$130$501$39,432
291 ($631)$128$502$38,930
292 ($631)$127$504$38,426
293 ($631)$125$506$37,920
294 ($631)$124$507$37,413
295 ($631)$122$509$36,904
296 ($631)$120$511$36,393
297 ($631)$119$512$35,881
298 ($631)$117$514$35,367
299 ($631)$115$516$34,851
300 ($631)$114$517$34,334
Year 26 - 301 ($631)$112$519$33,815
302 ($631)$110$521$33,294
303 ($631)$108$522$32,772
304 ($631)$107$524$32,247
305 ($631)$105$526$31,722
306 ($631)$103$528$31,194
307 ($631)$102$529$30,665
308 ($631)$100$531$30,134
309 ($631)$98$533$29,601
310 ($631)$96$534$29,067
311 ($631)$95$536$28,530
312 ($631)$93$538$27,992
Year 27 - 313 ($631)$91$540$27,453
314 ($631)$89$541$26,911
315 ($631)$88$543$26,368
316 ($631)$86$545$25,823
317 ($631)$84$547$25,276
318 ($631)$82$549$24,728
319 ($631)$81$550$24,177
320 ($631)$79$552$23,625
321 ($631)$77$554$23,071
322 ($631)$75$556$22,515
323 ($631)$73$558$21,958
324 ($631)$72$559$21,399
Year 28 - 325 ($631)$70$561$20,837
326 ($631)$68$563$20,274
327 ($631)$66$565$19,709
328 ($631)$64$567$19,143
329 ($631)$62$569$18,574
330 ($631)$61$570$18,004
331 ($631)$59$572$17,432
332 ($631)$57$574$16,857
333 ($631)$55$576$16,282
334 ($631)$53$578$15,704
335 ($631)$51$580$15,124
336 ($631)$49$582$14,542
Year 29 - 337 ($631)$47$584$13,959
338 ($631)$45$585$13,373
339 ($631)$44$587$12,786
340 ($631)$42$589$12,197
341 ($631)$40$591$11,606
342 ($631)$38$593$11,012
343 ($631)$36$595$10,417
344 ($631)$34$597$9,820
345 ($631)$32$599$9,222
346 ($631)$30$601$8,621
347 ($631)$28$603$8,018
348 ($631)$26$605$7,413
Year 30 - 349 ($631)$24$607$6,806
350 ($631)$22$609$6,198
351 ($631)$20$611$5,587
352 ($631)$18$613$4,974
353 ($631)$16$615$4,359
354 ($631)$14$617$3,743
355 ($631)$12$619$3,124
356 ($631)$10$621$2,503
357 ($631)$8$623$1,880
358 ($631)$6$625$1,256
359 ($631)$4$627$629
360 ($631)$2$629$0
TOTALS$93,529$133,600$227,129

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.