« Back to all home prices

Mortgage Payment Schedule for a $200,000 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% ($40,000) 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
$756 360 $112,011 $272,011

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

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 #: 1071 | State Lic #: MC-1772
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 30 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 #: 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

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

$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: 3.769% | Rate: 3.750% | Fees: $595 | 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  $200,000
Down Payment $40,000$160,000
Year 1 - 1 ($756)$521$234$159,766
2 ($756)$521$235$159,531
3 ($756)$520$236$159,295
4 ($756)$519$237$159,058
5 ($756)$518$237$158,821
6 ($756)$517$238$158,583
7 ($756)$517$239$158,344
8 ($756)$516$240$158,104
9 ($756)$515$240$157,864
10 ($756)$514$241$157,623
11 ($756)$514$242$157,381
12 ($756)$513$243$157,138
Year 2 - 13 ($756)$512$244$156,894
14 ($756)$511$244$156,650
15 ($756)$510$245$156,405
16 ($756)$510$246$156,159
17 ($756)$509$247$155,912
18 ($756)$508$248$155,665
19 ($756)$507$248$155,416
20 ($756)$506$249$155,167
21 ($756)$506$250$154,917
22 ($756)$505$251$154,666
23 ($756)$504$252$154,415
24 ($756)$503$252$154,162
Year 3 - 25 ($756)$502$253$153,909
26 ($756)$501$254$153,655
27 ($756)$501$255$153,400
28 ($756)$500$256$153,144
29 ($756)$499$257$152,887
30 ($756)$498$257$152,630
31 ($756)$497$258$152,372
32 ($756)$496$259$152,113
33 ($756)$496$260$151,853
34 ($756)$495$261$151,592
35 ($756)$494$262$151,330
36 ($756)$493$263$151,068
Year 4 - 37 ($756)$492$263$150,804
38 ($756)$491$264$150,540
39 ($756)$491$265$150,275
40 ($756)$490$266$150,009
41 ($756)$489$267$149,742
42 ($756)$488$268$149,475
43 ($756)$487$269$149,206
44 ($756)$486$269$148,937
45 ($756)$485$270$148,666
46 ($756)$484$271$148,395
47 ($756)$484$272$148,123
48 ($756)$483$273$147,850
Year 5 - 49 ($756)$482$274$147,576
50 ($756)$481$275$147,302
51 ($756)$480$276$147,026
52 ($756)$479$277$146,750
53 ($756)$478$277$146,472
54 ($756)$477$278$146,194
55 ($756)$476$279$145,915
56 ($756)$475$280$145,634
57 ($756)$475$281$145,353
58 ($756)$474$282$145,071
59 ($756)$473$283$144,788
60 ($756)$472$284$144,505
Year 6 - 61 ($756)$471$285$144,220
62 ($756)$470$286$143,934
63 ($756)$469$287$143,648
64 ($756)$468$288$143,360
65 ($756)$467$288$143,072
66 ($756)$466$289$142,782
67 ($756)$465$290$142,492
68 ($756)$464$291$142,201
69 ($756)$463$292$141,908
70 ($756)$462$293$141,615
71 ($756)$461$294$141,321
72 ($756)$460$295$141,026
Year 7 - 73 ($756)$460$296$140,730
74 ($756)$459$297$140,433
75 ($756)$458$298$140,135
76 ($756)$457$299$139,836
77 ($756)$456$300$139,536
78 ($756)$455$301$139,235
79 ($756)$454$302$138,933
80 ($756)$453$303$138,630
81 ($756)$452$304$138,326
82 ($756)$451$305$138,021
83 ($756)$450$306$137,715
84 ($756)$449$307$137,409
Year 8 - 85 ($756)$448$308$137,101
86 ($756)$447$309$136,792
87 ($756)$446$310$136,482
88 ($756)$445$311$136,171
89 ($756)$444$312$135,859
90 ($756)$443$313$135,546
91 ($756)$442$314$135,232
92 ($756)$441$315$134,917
93 ($756)$440$316$134,601
94 ($756)$439$317$134,284
95 ($756)$438$318$133,966
96 ($756)$437$319$133,647
Year 9 - 97 ($756)$435$320$133,327
98 ($756)$434$321$133,006
99 ($756)$433$322$132,684
100 ($756)$432$323$132,361
101 ($756)$431$324$132,036
102 ($756)$430$325$131,711
103 ($756)$429$326$131,384
104 ($756)$428$327$131,057
105 ($756)$427$329$130,728
106 ($756)$426$330$130,399
107 ($756)$425$331$130,068
108 ($756)$424$332$129,736
Year 10 - 109 ($756)$423$333$129,403
110 ($756)$422$334$129,069
111 ($756)$421$335$128,734
112 ($756)$419$336$128,398
113 ($756)$418$337$128,061
114 ($756)$417$338$127,723
115 ($756)$416$339$127,383
116 ($756)$415$341$127,043
117 ($756)$414$342$126,701
118 ($756)$413$343$126,358
119 ($756)$412$344$126,015
120 ($756)$411$345$125,670
Year 11 - 121 ($756)$409$346$125,323
122 ($756)$408$347$124,976
123 ($756)$407$348$124,628
124 ($756)$406$350$124,278
125 ($756)$405$351$123,928
126 ($756)$404$352$123,576
127 ($756)$403$353$123,223
128 ($756)$402$354$122,869
129 ($756)$400$355$122,514
130 ($756)$399$356$122,157
131 ($756)$398$358$121,800
132 ($756)$397$359$121,441
Year 12 - 133 ($756)$396$360$121,081
134 ($756)$395$361$120,720
135 ($756)$393$362$120,358
136 ($756)$392$363$119,994
137 ($756)$391$365$119,630
138 ($756)$390$366$119,264
139 ($756)$389$367$118,897
140 ($756)$387$368$118,529
141 ($756)$386$369$118,159
142 ($756)$385$371$117,789
143 ($756)$384$372$117,417
144 ($756)$383$373$117,044
Year 13 - 145 ($756)$381$374$116,670
146 ($756)$380$375$116,294
147 ($756)$379$377$115,918
148 ($756)$378$378$115,540
149 ($756)$376$379$115,161
150 ($756)$375$380$114,780
151 ($756)$374$382$114,399
152 ($756)$373$383$114,016
153 ($756)$372$384$113,632
154 ($756)$370$385$113,246
155 ($756)$369$387$112,860
156 ($756)$368$388$112,472
Year 14 - 157 ($756)$366$389$112,083
158 ($756)$365$390$111,693
159 ($756)$364$392$111,301
160 ($756)$363$393$110,908
161 ($756)$361$394$110,514
162 ($756)$360$395$110,118
163 ($756)$359$397$109,721
164 ($756)$358$398$109,323
165 ($756)$356$399$108,924
166 ($756)$355$401$108,523
167 ($756)$354$402$108,121
168 ($756)$352$403$107,718
Year 15 - 169 ($756)$351$405$107,313
170 ($756)$350$406$106,908
171 ($756)$348$407$106,500
172 ($756)$347$409$106,092
173 ($756)$346$410$105,682
174 ($756)$344$411$105,271
175 ($756)$343$413$104,858
176 ($756)$342$414$104,444
177 ($756)$340$415$104,029
178 ($756)$339$417$103,612
179 ($756)$338$418$103,194
180 ($756)$336$419$102,775
Year 16 - 181 ($756)$335$421$102,354
182 ($756)$334$422$101,932
183 ($756)$332$423$101,509
184 ($756)$331$425$101,084
185 ($756)$329$426$100,658
186 ($756)$328$428$100,230
187 ($756)$327$429$99,801
188 ($756)$325$430$99,371
189 ($756)$324$432$98,939
190 ($756)$322$433$98,505
191 ($756)$321$435$98,071
192 ($756)$320$436$97,635
Year 17 - 193 ($756)$318$437$97,197
194 ($756)$317$439$96,758
195 ($756)$315$440$96,318
196 ($756)$314$442$95,876
197 ($756)$312$443$95,433
198 ($756)$311$445$94,989
199 ($756)$310$446$94,543
200 ($756)$308$448$94,095
201 ($756)$307$449$93,646
202 ($756)$305$450$93,196
203 ($756)$304$452$92,744
204 ($756)$302$453$92,290
Year 18 - 205 ($756)$301$455$91,835
206 ($756)$299$456$91,379
207 ($756)$298$458$90,921
208 ($756)$296$459$90,462
209 ($756)$295$461$90,001
210 ($756)$293$462$89,539
211 ($756)$292$464$89,075
212 ($756)$290$465$88,609
213 ($756)$289$467$88,143
214 ($756)$287$468$87,674
215 ($756)$286$470$87,204
216 ($756)$284$471$86,733
Year 19 - 217 ($756)$283$473$86,260
218 ($756)$281$475$85,785
219 ($756)$280$476$85,309
220 ($756)$278$478$84,832
221 ($756)$276$479$84,352
222 ($756)$275$481$83,872
223 ($756)$273$482$83,389
224 ($756)$272$484$82,906
225 ($756)$270$485$82,420
226 ($756)$269$487$81,933
227 ($756)$267$489$81,444
228 ($756)$265$490$80,954
Year 20 - 229 ($756)$264$492$80,462
230 ($756)$262$493$79,969
231 ($756)$261$495$79,474
232 ($756)$259$497$78,977
233 ($756)$257$498$78,479
234 ($756)$256$500$77,979
235 ($756)$254$502$77,478
236 ($756)$252$503$76,975
237 ($756)$251$505$76,470
238 ($756)$249$506$75,963
239 ($756)$248$508$75,455
240 ($756)$246$510$74,946
Year 21 - 241 ($756)$244$511$74,434
242 ($756)$243$513$73,921
243 ($756)$241$515$73,406
244 ($756)$239$516$72,890
245 ($756)$237$518$72,372
246 ($756)$236$520$71,852
247 ($756)$234$521$71,331
248 ($756)$232$523$70,808
249 ($756)$231$525$70,283
250 ($756)$229$527$69,756
251 ($756)$227$528$69,228
252 ($756)$226$530$68,698
Year 22 - 253 ($756)$224$532$68,166
254 ($756)$222$533$67,633
255 ($756)$220$535$67,097
256 ($756)$219$537$66,560
257 ($756)$217$539$66,022
258 ($756)$215$540$65,481
259 ($756)$213$542$64,939
260 ($756)$212$544$64,395
261 ($756)$210$546$63,849
262 ($756)$208$548$63,302
263 ($756)$206$549$62,752
264 ($756)$204$551$62,201
Year 23 - 265 ($756)$203$553$61,648
266 ($756)$201$555$61,094
267 ($756)$199$557$60,537
268 ($756)$197$558$59,979
269 ($756)$195$560$59,419
270 ($756)$194$562$58,857
271 ($756)$192$564$58,293
272 ($756)$190$566$57,727
273 ($756)$188$567$57,160
274 ($756)$186$569$56,590
275 ($756)$184$571$56,019
276 ($756)$183$573$55,446
Year 24 - 277 ($756)$181$575$54,871
278 ($756)$179$577$54,294
279 ($756)$177$579$53,716
280 ($756)$175$581$53,135
281 ($756)$173$582$52,553
282 ($756)$171$584$51,968
283 ($756)$169$586$51,382
284 ($756)$167$588$50,794
285 ($756)$166$590$50,204
286 ($756)$164$592$49,612
287 ($756)$162$594$49,018
288 ($756)$160$596$48,422
Year 25 - 289 ($756)$158$598$47,824
290 ($756)$156$600$47,224
291 ($756)$154$602$46,623
292 ($756)$152$604$46,019
293 ($756)$150$606$45,413
294 ($756)$148$608$44,806
295 ($756)$146$610$44,196
296 ($756)$144$612$43,585
297 ($756)$142$614$42,971
298 ($756)$140$616$42,355
299 ($756)$138$618$41,738
300 ($756)$136$620$41,118
Year 26 - 301 ($756)$134$622$40,497
302 ($756)$132$624$39,873
303 ($756)$130$626$39,247
304 ($756)$128$628$38,620
305 ($756)$126$630$37,990
306 ($756)$124$632$37,358
307 ($756)$122$634$36,724
308 ($756)$120$636$36,088
309 ($756)$118$638$35,450
310 ($756)$116$640$34,810
311 ($756)$113$642$34,168
312 ($756)$111$644$33,524
Year 27 - 313 ($756)$109$646$32,877
314 ($756)$107$648$32,229
315 ($756)$105$651$31,578
316 ($756)$103$653$30,926
317 ($756)$101$655$30,271
318 ($756)$99$657$29,614
319 ($756)$96$659$28,955
320 ($756)$94$661$28,294
321 ($756)$92$663$27,630
322 ($756)$90$666$26,965
323 ($756)$88$668$26,297
324 ($756)$86$670$25,627
Year 28 - 325 ($756)$84$672$24,955
326 ($756)$81$674$24,281
327 ($756)$79$676$23,604
328 ($756)$77$679$22,926
329 ($756)$75$681$22,245
330 ($756)$72$683$21,562
331 ($756)$70$685$20,876
332 ($756)$68$688$20,189
333 ($756)$66$690$19,499
334 ($756)$64$692$18,807
335 ($756)$61$694$18,112
336 ($756)$59$697$17,416
Year 29 - 337 ($756)$57$699$16,717
338 ($756)$54$701$16,016
339 ($756)$52$703$15,313
340 ($756)$50$706$14,607
341 ($756)$48$708$13,899
342 ($756)$45$710$13,189
343 ($756)$43$713$12,476
344 ($756)$41$715$11,761
345 ($756)$38$717$11,044
346 ($756)$36$720$10,324
347 ($756)$34$722$9,602
348 ($756)$31$724$8,878
Year 30 - 349 ($756)$29$727$8,151
350 ($756)$27$729$7,422
351 ($756)$24$731$6,691
352 ($756)$22$734$5,957
353 ($756)$19$736$5,221
354 ($756)$17$739$4,482
355 ($756)$15$741$3,741
356 ($756)$12$743$2,998
357 ($756)$10$746$2,252
358 ($756)$7$748$1,504
359 ($756)$5$751$753
360 ($756)$2$753$0
TOTALS$112,011$160,000$272,011

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.