« Back to all home prices

Mortgage Payment Schedule for a $187,000 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% ($37,400) 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
$708 360 $105,348 $254,948

Mortgage Providers

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


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 #: 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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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 #: 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 #: 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  $187,000
Down Payment $37,400$149,600
Year 1 - 1 ($708)$490$218$149,382
2 ($708)$489$219$149,163
3 ($708)$489$220$148,943
4 ($708)$488$220$148,723
5 ($708)$487$221$148,502
6 ($708)$486$222$148,280
7 ($708)$486$223$148,057
8 ($708)$485$223$147,834
9 ($708)$484$224$147,610
10 ($708)$483$225$147,385
11 ($708)$483$226$147,160
12 ($708)$482$226$146,933
Year 2 - 13 ($708)$481$227$146,706
14 ($708)$480$228$146,479
15 ($708)$480$228$146,250
16 ($708)$479$229$146,021
17 ($708)$478$230$145,791
18 ($708)$477$231$145,560
19 ($708)$477$231$145,329
20 ($708)$476$232$145,097
21 ($708)$475$233$144,864
22 ($708)$474$234$144,630
23 ($708)$474$235$144,395
24 ($708)$473$235$144,160
Year 3 - 25 ($708)$472$236$143,924
26 ($708)$471$237$143,687
27 ($708)$471$238$143,449
28 ($708)$470$238$143,211
29 ($708)$469$239$142,972
30 ($708)$468$240$142,732
31 ($708)$467$241$142,491
32 ($708)$467$242$142,250
33 ($708)$466$242$142,007
34 ($708)$465$243$141,764
35 ($708)$464$244$141,520
36 ($708)$463$245$141,276
Year 4 - 37 ($708)$463$246$141,030
38 ($708)$462$246$140,784
39 ($708)$461$247$140,537
40 ($708)$460$248$140,289
41 ($708)$459$249$140,040
42 ($708)$459$250$139,790
43 ($708)$458$250$139,540
44 ($708)$457$251$139,289
45 ($708)$456$252$139,037
46 ($708)$455$253$138,784
47 ($708)$455$254$138,530
48 ($708)$454$255$138,276
Year 5 - 49 ($708)$453$255$138,020
50 ($708)$452$256$137,764
51 ($708)$451$257$137,507
52 ($708)$450$258$137,249
53 ($708)$449$259$136,991
54 ($708)$449$260$136,731
55 ($708)$448$260$136,471
56 ($708)$447$261$136,209
57 ($708)$446$262$135,947
58 ($708)$445$263$135,684
59 ($708)$444$264$135,421
60 ($708)$444$265$135,156
Year 6 - 61 ($708)$443$266$134,890
62 ($708)$442$266$134,624
63 ($708)$441$267$134,357
64 ($708)$440$268$134,088
65 ($708)$439$269$133,819
66 ($708)$438$270$133,550
67 ($708)$437$271$133,279
68 ($708)$436$272$133,007
69 ($708)$436$273$132,734
70 ($708)$435$273$132,461
71 ($708)$434$274$132,187
72 ($708)$433$275$131,911
Year 7 - 73 ($708)$432$276$131,635
74 ($708)$431$277$131,358
75 ($708)$430$278$131,080
76 ($708)$429$279$130,801
77 ($708)$428$280$130,521
78 ($708)$427$281$130,241
79 ($708)$427$282$129,959
80 ($708)$426$283$129,676
81 ($708)$425$283$129,393
82 ($708)$424$284$129,108
83 ($708)$423$285$128,823
84 ($708)$422$286$128,537
Year 8 - 85 ($708)$421$287$128,250
86 ($708)$420$288$127,961
87 ($708)$419$289$127,672
88 ($708)$418$290$127,382
89 ($708)$417$291$127,091
90 ($708)$416$292$126,799
91 ($708)$415$293$126,506
92 ($708)$414$294$126,212
93 ($708)$413$295$125,918
94 ($708)$412$296$125,622
95 ($708)$411$297$125,325
96 ($708)$410$298$125,027
Year 9 - 97 ($708)$409$299$124,728
98 ($708)$408$300$124,429
99 ($708)$408$301$124,128
100 ($708)$407$302$123,826
101 ($708)$406$303$123,524
102 ($708)$405$304$123,220
103 ($708)$404$305$122,915
104 ($708)$403$306$122,610
105 ($708)$402$307$122,303
106 ($708)$401$308$121,996
107 ($708)$400$309$121,687
108 ($708)$399$310$121,377
Year 10 - 109 ($708)$398$311$121,067
110 ($708)$396$312$120,755
111 ($708)$395$313$120,442
112 ($708)$394$314$120,128
113 ($708)$393$315$119,814
114 ($708)$392$316$119,498
115 ($708)$391$317$119,181
116 ($708)$390$318$118,863
117 ($708)$389$319$118,544
118 ($708)$388$320$118,224
119 ($708)$387$321$117,903
120 ($708)$386$322$117,581
Year 11 - 121 ($708)$385$323$117,258
122 ($708)$384$324$116,934
123 ($708)$383$325$116,609
124 ($708)$382$326$116,282
125 ($708)$381$327$115,955
126 ($708)$380$328$115,627
127 ($708)$379$330$115,297
128 ($708)$378$331$114,966
129 ($708)$377$332$114,635
130 ($708)$375$333$114,302
131 ($708)$374$334$113,968
132 ($708)$373$335$113,633
Year 12 - 133 ($708)$372$336$113,297
134 ($708)$371$337$112,960
135 ($708)$370$338$112,622
136 ($708)$369$339$112,282
137 ($708)$368$340$111,942
138 ($708)$367$342$111,600
139 ($708)$365$343$111,258
140 ($708)$364$344$110,914
141 ($708)$363$345$110,569
142 ($708)$362$346$110,223
143 ($708)$361$347$109,876
144 ($708)$360$348$109,527
Year 13 - 145 ($708)$359$349$109,178
146 ($708)$358$351$108,827
147 ($708)$356$352$108,475
148 ($708)$355$353$108,122
149 ($708)$354$354$107,768
150 ($708)$353$355$107,413
151 ($708)$352$356$107,057
152 ($708)$351$358$106,699
153 ($708)$349$359$106,340
154 ($708)$348$360$105,980
155 ($708)$347$361$105,619
156 ($708)$346$362$105,257
Year 14 - 157 ($708)$345$363$104,894
158 ($708)$344$365$104,529
159 ($708)$342$366$104,163
160 ($708)$341$367$103,796
161 ($708)$340$368$103,428
162 ($708)$339$369$103,058
163 ($708)$338$371$102,688
164 ($708)$336$372$102,316
165 ($708)$335$373$101,943
166 ($708)$334$374$101,568
167 ($708)$333$376$101,193
168 ($708)$331$377$100,816
Year 15 - 169 ($708)$330$378$100,438
170 ($708)$329$379$100,059
171 ($708)$328$380$99,678
172 ($708)$326$382$99,296
173 ($708)$325$383$98,913
174 ($708)$324$384$98,529
175 ($708)$323$386$98,144
176 ($708)$321$387$97,757
177 ($708)$320$388$97,369
178 ($708)$319$389$96,980
179 ($708)$318$391$96,589
180 ($708)$316$392$96,197
Year 16 - 181 ($708)$315$393$95,804
182 ($708)$314$394$95,410
183 ($708)$312$396$95,014
184 ($708)$311$397$94,617
185 ($708)$310$398$94,219
186 ($708)$309$400$93,819
187 ($708)$307$401$93,418
188 ($708)$306$402$93,016
189 ($708)$305$404$92,612
190 ($708)$303$405$92,207
191 ($708)$302$406$91,801
192 ($708)$301$408$91,394
Year 17 - 193 ($708)$299$409$90,985
194 ($708)$298$410$90,574
195 ($708)$297$412$90,163
196 ($708)$295$413$89,750
197 ($708)$294$414$89,336
198 ($708)$293$416$88,920
199 ($708)$291$417$88,503
200 ($708)$290$418$88,085
201 ($708)$288$420$87,665
202 ($708)$287$421$87,244
203 ($708)$286$422$86,822
204 ($708)$284$424$86,398
Year 18 - 205 ($708)$283$425$85,972
206 ($708)$282$427$85,546
207 ($708)$280$428$85,118
208 ($708)$279$429$84,688
209 ($708)$277$431$84,258
210 ($708)$276$432$83,825
211 ($708)$275$434$83,392
212 ($708)$273$435$82,957
213 ($708)$272$437$82,520
214 ($708)$270$438$82,082
215 ($708)$269$439$81,643
216 ($708)$267$441$81,202
Year 19 - 217 ($708)$266$442$80,760
218 ($708)$264$444$80,316
219 ($708)$263$445$79,871
220 ($708)$262$447$79,424
221 ($708)$260$448$78,976
222 ($708)$259$450$78,527
223 ($708)$257$451$78,076
224 ($708)$256$452$77,623
225 ($708)$254$454$77,169
226 ($708)$253$455$76,714
227 ($708)$251$457$76,257
228 ($708)$250$458$75,798
Year 20 - 229 ($708)$248$460$75,338
230 ($708)$247$461$74,877
231 ($708)$245$463$74,414
232 ($708)$244$464$73,949
233 ($708)$242$466$73,483
234 ($708)$241$468$73,016
235 ($708)$239$469$72,547
236 ($708)$238$471$72,076
237 ($708)$236$472$71,604
238 ($708)$235$474$71,130
239 ($708)$233$475$70,655
240 ($708)$231$477$70,178
Year 21 - 241 ($708)$230$478$69,700
242 ($708)$228$480$69,220
243 ($708)$227$481$68,739
244 ($708)$225$483$68,256
245 ($708)$224$485$67,771
246 ($708)$222$486$67,285
247 ($708)$220$488$66,797
248 ($708)$219$489$66,307
249 ($708)$217$491$65,816
250 ($708)$216$493$65,324
251 ($708)$214$494$64,829
252 ($708)$212$496$64,334
Year 22 - 253 ($708)$211$497$63,836
254 ($708)$209$499$63,337
255 ($708)$207$501$62,836
256 ($708)$206$502$62,334
257 ($708)$204$504$61,830
258 ($708)$202$506$61,324
259 ($708)$201$507$60,817
260 ($708)$199$509$60,308
261 ($708)$198$511$59,797
262 ($708)$196$512$59,285
263 ($708)$194$514$58,771
264 ($708)$192$516$58,255
Year 23 - 265 ($708)$191$517$57,737
266 ($708)$189$519$57,218
267 ($708)$187$521$56,698
268 ($708)$186$523$56,175
269 ($708)$184$524$55,651
270 ($708)$182$526$55,125
271 ($708)$181$528$54,597
272 ($708)$179$529$54,068
273 ($708)$177$531$53,537
274 ($708)$175$533$53,004
275 ($708)$174$535$52,469
276 ($708)$172$536$51,933
Year 24 - 277 ($708)$170$538$51,395
278 ($708)$168$540$50,855
279 ($708)$167$542$50,313
280 ($708)$165$543$49,770
281 ($708)$163$545$49,225
282 ($708)$161$547$48,678
283 ($708)$159$549$48,129
284 ($708)$158$551$47,578
285 ($708)$156$552$47,026
286 ($708)$154$554$46,472
287 ($708)$152$556$45,916
288 ($708)$150$558$45,358
Year 25 - 289 ($708)$149$560$44,798
290 ($708)$147$561$44,237
291 ($708)$145$563$43,674
292 ($708)$143$565$43,108
293 ($708)$141$567$42,541
294 ($708)$139$569$41,973
295 ($708)$137$571$41,402
296 ($708)$136$573$40,829
297 ($708)$134$574$40,255
298 ($708)$132$576$39,678
299 ($708)$130$578$39,100
300 ($708)$128$580$38,520
Year 26 - 301 ($708)$126$582$37,938
302 ($708)$124$584$37,354
303 ($708)$122$586$36,768
304 ($708)$120$588$36,180
305 ($708)$118$590$35,591
306 ($708)$117$592$34,999
307 ($708)$115$594$34,406
308 ($708)$113$596$33,810
309 ($708)$111$597$33,213
310 ($708)$109$599$32,613
311 ($708)$107$601$32,012
312 ($708)$105$603$31,408
Year 27 - 313 ($708)$103$605$30,803
314 ($708)$101$607$30,196
315 ($708)$99$609$29,586
316 ($708)$97$611$28,975
317 ($708)$95$613$28,362
318 ($708)$93$615$27,747
319 ($708)$91$617$27,129
320 ($708)$89$619$26,510
321 ($708)$87$621$25,889
322 ($708)$85$623$25,265
323 ($708)$83$625$24,640
324 ($708)$81$627$24,012
Year 28 - 325 ($708)$79$630$23,383
326 ($708)$77$632$22,751
327 ($708)$75$634$22,117
328 ($708)$72$636$21,482
329 ($708)$70$638$20,844
330 ($708)$68$640$20,204
331 ($708)$66$642$19,562
332 ($708)$64$644$18,918
333 ($708)$62$646$18,271
334 ($708)$60$648$17,623
335 ($708)$58$650$16,973
336 ($708)$56$653$16,320
Year 29 - 337 ($708)$53$655$15,665
338 ($708)$51$657$15,008
339 ($708)$49$659$14,349
340 ($708)$47$661$13,688
341 ($708)$45$663$13,025
342 ($708)$43$666$12,359
343 ($708)$40$668$11,692
344 ($708)$38$670$11,022
345 ($708)$36$672$10,350
346 ($708)$34$674$9,675
347 ($708)$32$677$8,999
348 ($708)$29$679$8,320
Year 30 - 349 ($708)$27$681$7,639
350 ($708)$25$683$6,956
351 ($708)$23$685$6,271
352 ($708)$21$688$5,583
353 ($708)$18$690$4,893
354 ($708)$16$692$4,201
355 ($708)$14$694$3,506
356 ($708)$11$697$2,810
357 ($708)$9$699$2,111
358 ($708)$7$701$1,409
359 ($708)$5$704$706
360 ($708)$2$706$0
TOTALS$105,348$149,600$254,948

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.