« 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 December 14, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$757 360 $112,672 $272,672

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 #: 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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 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  $200,000
Down Payment $40,000$160,000
Year 1 - 1 ($757)$524$233$159,767
2 ($757)$523$234$159,532
3 ($757)$522$235$159,297
4 ($757)$522$236$159,062
5 ($757)$521$236$158,825
6 ($757)$520$237$158,588
7 ($757)$519$238$158,350
8 ($757)$519$239$158,111
9 ($757)$518$240$157,871
10 ($757)$517$240$157,631
11 ($757)$516$241$157,390
12 ($757)$515$242$157,148
Year 2 - 13 ($757)$515$243$156,905
14 ($757)$514$244$156,662
15 ($757)$513$244$156,417
16 ($757)$512$245$156,172
17 ($757)$511$246$155,926
18 ($757)$511$247$155,679
19 ($757)$510$248$155,432
20 ($757)$509$248$155,183
21 ($757)$508$249$154,934
22 ($757)$507$250$154,684
23 ($757)$507$251$154,433
24 ($757)$506$252$154,182
Year 3 - 25 ($757)$505$252$153,929
26 ($757)$504$253$153,676
27 ($757)$503$254$153,422
28 ($757)$502$255$153,167
29 ($757)$502$256$152,911
30 ($757)$501$257$152,654
31 ($757)$500$257$152,397
32 ($757)$499$258$152,139
33 ($757)$498$259$151,879
34 ($757)$497$260$151,619
35 ($757)$497$261$151,359
36 ($757)$496$262$151,097
Year 4 - 37 ($757)$495$263$150,834
38 ($757)$494$263$150,571
39 ($757)$493$264$150,307
40 ($757)$492$265$150,041
41 ($757)$491$266$149,775
42 ($757)$491$267$149,508
43 ($757)$490$268$149,241
44 ($757)$489$269$148,972
45 ($757)$488$270$148,702
46 ($757)$487$270$148,432
47 ($757)$486$271$148,161
48 ($757)$485$272$147,889
Year 5 - 49 ($757)$484$273$147,615
50 ($757)$483$274$147,341
51 ($757)$483$275$147,067
52 ($757)$482$276$146,791
53 ($757)$481$277$146,514
54 ($757)$480$278$146,237
55 ($757)$479$278$145,958
56 ($757)$478$279$145,679
57 ($757)$477$280$145,398
58 ($757)$476$281$145,117
59 ($757)$475$282$144,835
60 ($757)$474$283$144,552
Year 6 - 61 ($757)$473$284$144,268
62 ($757)$472$285$143,983
63 ($757)$472$286$143,697
64 ($757)$471$287$143,410
65 ($757)$470$288$143,122
66 ($757)$469$289$142,834
67 ($757)$468$290$142,544
68 ($757)$467$291$142,253
69 ($757)$466$292$141,962
70 ($757)$465$292$141,669
71 ($757)$464$293$141,376
72 ($757)$463$294$141,082
Year 7 - 73 ($757)$462$295$140,786
74 ($757)$461$296$140,490
75 ($757)$460$297$140,193
76 ($757)$459$298$139,894
77 ($757)$458$299$139,595
78 ($757)$457$300$139,295
79 ($757)$456$301$138,993
80 ($757)$455$302$138,691
81 ($757)$454$303$138,388
82 ($757)$453$304$138,084
83 ($757)$452$305$137,779
84 ($757)$451$306$137,472
Year 8 - 85 ($757)$450$307$137,165
86 ($757)$449$308$136,857
87 ($757)$448$309$136,548
88 ($757)$447$310$136,238
89 ($757)$446$311$135,926
90 ($757)$445$312$135,614
91 ($757)$444$313$135,301
92 ($757)$443$314$134,986
93 ($757)$442$315$134,671
94 ($757)$441$316$134,355
95 ($757)$440$317$134,037
96 ($757)$439$318$133,719
Year 9 - 97 ($757)$438$319$133,399
98 ($757)$437$321$133,079
99 ($757)$436$322$132,757
100 ($757)$435$323$132,435
101 ($757)$434$324$132,111
102 ($757)$433$325$131,786
103 ($757)$432$326$131,460
104 ($757)$431$327$131,133
105 ($757)$429$328$130,806
106 ($757)$428$329$130,477
107 ($757)$427$330$130,146
108 ($757)$426$331$129,815
Year 10 - 109 ($757)$425$332$129,483
110 ($757)$424$333$129,150
111 ($757)$423$334$128,815
112 ($757)$422$336$128,480
113 ($757)$421$337$128,143
114 ($757)$420$338$127,805
115 ($757)$419$339$127,466
116 ($757)$417$340$127,126
117 ($757)$416$341$126,785
118 ($757)$415$342$126,443
119 ($757)$414$343$126,100
120 ($757)$413$344$125,755
Year 11 - 121 ($757)$412$346$125,410
122 ($757)$411$347$125,063
123 ($757)$410$348$124,715
124 ($757)$408$349$124,366
125 ($757)$407$350$124,016
126 ($757)$406$351$123,665
127 ($757)$405$352$123,312
128 ($757)$404$354$122,959
129 ($757)$403$355$122,604
130 ($757)$402$356$122,248
131 ($757)$400$357$121,891
132 ($757)$399$358$121,533
Year 12 - 133 ($757)$398$359$121,173
134 ($757)$397$361$120,813
135 ($757)$396$362$120,451
136 ($757)$394$363$120,088
137 ($757)$393$364$119,724
138 ($757)$392$365$119,359
139 ($757)$391$367$118,992
140 ($757)$390$368$118,624
141 ($757)$388$369$118,256
142 ($757)$387$370$117,885
143 ($757)$386$371$117,514
144 ($757)$385$373$117,142
Year 13 - 145 ($757)$384$374$116,768
146 ($757)$382$375$116,393
147 ($757)$381$376$116,016
148 ($757)$380$377$115,639
149 ($757)$379$379$115,260
150 ($757)$377$380$114,880
151 ($757)$376$381$114,499
152 ($757)$375$382$114,117
153 ($757)$374$384$113,733
154 ($757)$372$385$113,348
155 ($757)$371$386$112,962
156 ($757)$370$387$112,574
Year 14 - 157 ($757)$369$389$112,186
158 ($757)$367$390$111,796
159 ($757)$366$391$111,404
160 ($757)$365$393$111,012
161 ($757)$364$394$110,618
162 ($757)$362$395$110,223
163 ($757)$361$396$109,826
164 ($757)$360$398$109,429
165 ($757)$358$399$109,030
166 ($757)$357$400$108,629
167 ($757)$356$402$108,228
168 ($757)$354$403$107,825
Year 15 - 169 ($757)$353$404$107,420
170 ($757)$352$406$107,015
171 ($757)$350$407$106,608
172 ($757)$349$408$106,199
173 ($757)$348$410$105,790
174 ($757)$346$411$105,379
175 ($757)$345$412$104,967
176 ($757)$344$414$104,553
177 ($757)$342$415$104,138
178 ($757)$341$416$103,722
179 ($757)$340$418$103,304
180 ($757)$338$419$102,885
Year 16 - 181 ($757)$337$420$102,464
182 ($757)$336$422$102,042
183 ($757)$334$423$101,619
184 ($757)$333$425$101,195
185 ($757)$331$426$100,769
186 ($757)$330$427$100,341
187 ($757)$329$429$99,912
188 ($757)$327$430$99,482
189 ($757)$326$432$99,050
190 ($757)$324$433$98,617
191 ($757)$323$434$98,183
192 ($757)$322$436$97,747
Year 17 - 193 ($757)$320$437$97,310
194 ($757)$319$439$96,871
195 ($757)$317$440$96,431
196 ($757)$316$442$95,989
197 ($757)$314$443$95,546
198 ($757)$313$445$95,102
199 ($757)$311$446$94,656
200 ($757)$310$447$94,208
201 ($757)$309$449$93,759
202 ($757)$307$450$93,309
203 ($757)$306$452$92,857
204 ($757)$304$453$92,404
Year 18 - 205 ($757)$303$455$91,949
206 ($757)$301$456$91,493
207 ($757)$300$458$91,035
208 ($757)$298$459$90,576
209 ($757)$297$461$90,115
210 ($757)$295$462$89,653
211 ($757)$294$464$89,189
212 ($757)$292$465$88,724
213 ($757)$291$467$88,257
214 ($757)$289$468$87,788
215 ($757)$288$470$87,318
216 ($757)$286$471$86,847
Year 19 - 217 ($757)$284$473$86,374
218 ($757)$283$475$85,899
219 ($757)$281$476$85,423
220 ($757)$280$478$84,946
221 ($757)$278$479$84,466
222 ($757)$277$481$83,986
223 ($757)$275$482$83,503
224 ($757)$273$484$83,019
225 ($757)$272$486$82,534
226 ($757)$270$487$82,047
227 ($757)$269$489$81,558
228 ($757)$267$490$81,068
Year 20 - 229 ($757)$265$492$80,576
230 ($757)$264$494$80,082
231 ($757)$262$495$79,587
232 ($757)$261$497$79,090
233 ($757)$259$498$78,592
234 ($757)$257$500$78,092
235 ($757)$256$502$77,590
236 ($757)$254$503$77,087
237 ($757)$252$505$76,582
238 ($757)$251$507$76,075
239 ($757)$249$508$75,567
240 ($757)$247$510$75,057
Year 21 - 241 ($757)$246$512$74,545
242 ($757)$244$513$74,032
243 ($757)$242$515$73,517
244 ($757)$241$517$73,001
245 ($757)$239$518$72,482
246 ($757)$237$520$71,962
247 ($757)$236$522$71,440
248 ($757)$234$523$70,917
249 ($757)$232$525$70,392
250 ($757)$231$527$69,865
251 ($757)$229$529$69,336
252 ($757)$227$530$68,806
Year 22 - 253 ($757)$225$532$68,274
254 ($757)$224$534$67,740
255 ($757)$222$536$67,204
256 ($757)$220$537$66,667
257 ($757)$218$539$66,128
258 ($757)$217$541$65,587
259 ($757)$215$543$65,045
260 ($757)$213$544$64,500
261 ($757)$211$546$63,954
262 ($757)$209$548$63,406
263 ($757)$208$550$62,856
264 ($757)$206$552$62,305
Year 23 - 265 ($757)$204$553$61,751
266 ($757)$202$555$61,196
267 ($757)$200$557$60,639
268 ($757)$199$559$60,080
269 ($757)$197$561$59,520
270 ($757)$195$562$58,957
271 ($757)$193$564$58,393
272 ($757)$191$566$57,827
273 ($757)$189$568$57,259
274 ($757)$188$570$56,689
275 ($757)$186$572$56,117
276 ($757)$184$574$55,543
Year 24 - 277 ($757)$182$576$54,968
278 ($757)$180$577$54,390
279 ($757)$178$579$53,811
280 ($757)$176$581$53,230
281 ($757)$174$583$52,647
282 ($757)$172$585$52,062
283 ($757)$171$587$51,475
284 ($757)$169$589$50,886
285 ($757)$167$591$50,295
286 ($757)$165$593$49,703
287 ($757)$163$595$49,108
288 ($757)$161$597$48,511
Year 25 - 289 ($757)$159$599$47,913
290 ($757)$157$601$47,312
291 ($757)$155$602$46,710
292 ($757)$153$604$46,105
293 ($757)$151$606$45,499
294 ($757)$149$608$44,890
295 ($757)$147$610$44,280
296 ($757)$145$612$43,668
297 ($757)$143$614$43,053
298 ($757)$141$616$42,437
299 ($757)$139$618$41,818
300 ($757)$137$620$41,198
Year 26 - 301 ($757)$135$622$40,575
302 ($757)$133$625$39,951
303 ($757)$131$627$39,324
304 ($757)$129$629$38,696
305 ($757)$127$631$38,065
306 ($757)$125$633$37,432
307 ($757)$123$635$36,797
308 ($757)$121$637$36,160
309 ($757)$118$639$35,521
310 ($757)$116$641$34,880
311 ($757)$114$643$34,237
312 ($757)$112$645$33,592
Year 27 - 313 ($757)$110$647$32,944
314 ($757)$108$650$32,295
315 ($757)$106$652$31,643
316 ($757)$104$654$30,990
317 ($757)$101$656$30,334
318 ($757)$99$658$29,676
319 ($757)$97$660$29,015
320 ($757)$95$662$28,353
321 ($757)$93$665$27,688
322 ($757)$91$667$27,022
323 ($757)$88$669$26,353
324 ($757)$86$671$25,682
Year 28 - 325 ($757)$84$673$25,008
326 ($757)$82$676$24,333
327 ($757)$80$678$23,655
328 ($757)$77$680$22,975
329 ($757)$75$682$22,293
330 ($757)$73$684$21,608
331 ($757)$71$687$20,922
332 ($757)$69$689$20,233
333 ($757)$66$691$19,542
334 ($757)$64$693$18,848
335 ($757)$62$696$18,153
336 ($757)$59$698$17,455
Year 29 - 337 ($757)$57$700$16,754
338 ($757)$55$703$16,052
339 ($757)$53$705$15,347
340 ($757)$50$707$14,640
341 ($757)$48$709$13,930
342 ($757)$46$712$13,219
343 ($757)$43$714$12,504
344 ($757)$41$716$11,788
345 ($757)$39$719$11,069
346 ($757)$36$721$10,348
347 ($757)$34$724$9,624
348 ($757)$32$726$8,898
Year 30 - 349 ($757)$29$728$8,170
350 ($757)$27$731$7,440
351 ($757)$24$733$6,706
352 ($757)$22$735$5,971
353 ($757)$20$738$5,233
354 ($757)$17$740$4,493
355 ($757)$15$743$3,750
356 ($757)$12$745$3,005
357 ($757)$10$748$2,257
358 ($757)$7$750$1,507
359 ($757)$5$752$755
360 ($757)$2$755$0
TOTALS$112,672$160,000$272,672

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.