« Back to all home prices

Mortgage Payment Schedule for a $201,000 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 November 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($40,200) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$763 360 $113,900 $274,700

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 790396
$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 #: 258821
$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: $962 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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
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  $201,000
Down Payment $40,200$160,800
Year 1 - 1 ($763)$529$234$160,566
2 ($763)$529$235$160,332
3 ($763)$528$235$160,096
4 ($763)$527$236$159,860
5 ($763)$526$237$159,624
6 ($763)$525$238$159,386
7 ($763)$525$238$159,147
8 ($763)$524$239$158,908
9 ($763)$523$240$158,668
10 ($763)$522$241$158,428
11 ($763)$521$242$158,186
12 ($763)$521$242$157,944
Year 2 - 13 ($763)$520$243$157,700
14 ($763)$519$244$157,456
15 ($763)$518$245$157,212
16 ($763)$517$246$156,966
17 ($763)$517$246$156,720
18 ($763)$516$247$156,473
19 ($763)$515$248$156,225
20 ($763)$514$249$155,976
21 ($763)$513$250$155,726
22 ($763)$513$250$155,476
23 ($763)$512$251$155,224
24 ($763)$511$252$154,972
Year 3 - 25 ($763)$510$253$154,719
26 ($763)$509$254$154,466
27 ($763)$508$255$154,211
28 ($763)$508$255$153,956
29 ($763)$507$256$153,699
30 ($763)$506$257$153,442
31 ($763)$505$258$153,184
32 ($763)$504$259$152,925
33 ($763)$503$260$152,666
34 ($763)$503$261$152,405
35 ($763)$502$261$152,144
36 ($763)$501$262$151,881
Year 4 - 37 ($763)$500$263$151,618
38 ($763)$499$264$151,354
39 ($763)$498$265$151,090
40 ($763)$497$266$150,824
41 ($763)$496$267$150,557
42 ($763)$496$267$150,290
43 ($763)$495$268$150,021
44 ($763)$494$269$149,752
45 ($763)$493$270$149,482
46 ($763)$492$271$149,211
47 ($763)$491$272$148,939
48 ($763)$490$273$148,666
Year 5 - 49 ($763)$489$274$148,393
50 ($763)$488$275$148,118
51 ($763)$488$276$147,843
52 ($763)$487$276$147,566
53 ($763)$486$277$147,289
54 ($763)$485$278$147,011
55 ($763)$484$279$146,731
56 ($763)$483$280$146,451
57 ($763)$482$281$146,170
58 ($763)$481$282$145,888
59 ($763)$480$283$145,606
60 ($763)$479$284$145,322
Year 6 - 61 ($763)$478$285$145,037
62 ($763)$477$286$144,751
63 ($763)$476$287$144,465
64 ($763)$476$288$144,177
65 ($763)$475$288$143,889
66 ($763)$474$289$143,599
67 ($763)$473$290$143,309
68 ($763)$472$291$143,018
69 ($763)$471$292$142,725
70 ($763)$470$293$142,432
71 ($763)$469$294$142,138
72 ($763)$468$295$141,843
Year 7 - 73 ($763)$467$296$141,547
74 ($763)$466$297$141,250
75 ($763)$465$298$140,951
76 ($763)$464$299$140,652
77 ($763)$463$300$140,352
78 ($763)$462$301$140,051
79 ($763)$461$302$139,749
80 ($763)$460$303$139,446
81 ($763)$459$304$139,142
82 ($763)$458$305$138,837
83 ($763)$457$306$138,531
84 ($763)$456$307$138,224
Year 8 - 85 ($763)$455$308$137,916
86 ($763)$454$309$137,607
87 ($763)$453$310$137,297
88 ($763)$452$311$136,986
89 ($763)$451$312$136,673
90 ($763)$450$313$136,360
91 ($763)$449$314$136,046
92 ($763)$448$315$135,731
93 ($763)$447$316$135,415
94 ($763)$446$317$135,097
95 ($763)$445$318$134,779
96 ($763)$444$319$134,459
Year 9 - 97 ($763)$443$320$134,139
98 ($763)$442$322$133,817
99 ($763)$440$323$133,495
100 ($763)$439$324$133,171
101 ($763)$438$325$132,847
102 ($763)$437$326$132,521
103 ($763)$436$327$132,194
104 ($763)$435$328$131,866
105 ($763)$434$329$131,537
106 ($763)$433$330$131,207
107 ($763)$432$331$130,876
108 ($763)$431$332$130,544
Year 10 - 109 ($763)$430$333$130,210
110 ($763)$429$334$129,876
111 ($763)$428$336$129,540
112 ($763)$426$337$129,204
113 ($763)$425$338$128,866
114 ($763)$424$339$128,527
115 ($763)$423$340$128,187
116 ($763)$422$341$127,846
117 ($763)$421$342$127,504
118 ($763)$420$343$127,160
119 ($763)$419$344$126,816
120 ($763)$417$346$126,470
Year 11 - 121 ($763)$416$347$126,123
122 ($763)$415$348$125,775
123 ($763)$414$349$125,426
124 ($763)$413$350$125,076
125 ($763)$412$351$124,725
126 ($763)$411$353$124,372
127 ($763)$409$354$124,019
128 ($763)$408$355$123,664
129 ($763)$407$356$123,308
130 ($763)$406$357$122,951
131 ($763)$405$358$122,592
132 ($763)$404$360$122,233
Year 12 - 133 ($763)$402$361$121,872
134 ($763)$401$362$121,510
135 ($763)$400$363$121,147
136 ($763)$399$364$120,783
137 ($763)$398$365$120,417
138 ($763)$396$367$120,051
139 ($763)$395$368$119,683
140 ($763)$394$369$119,314
141 ($763)$393$370$118,943
142 ($763)$392$372$118,572
143 ($763)$390$373$118,199
144 ($763)$389$374$117,825
Year 13 - 145 ($763)$388$375$117,450
146 ($763)$387$376$117,073
147 ($763)$385$378$116,696
148 ($763)$384$379$116,317
149 ($763)$383$380$115,937
150 ($763)$382$381$115,555
151 ($763)$380$383$115,173
152 ($763)$379$384$114,789
153 ($763)$378$385$114,403
154 ($763)$377$386$114,017
155 ($763)$375$388$113,629
156 ($763)$374$389$113,240
Year 14 - 157 ($763)$373$390$112,850
158 ($763)$371$392$112,458
159 ($763)$370$393$112,065
160 ($763)$369$394$111,671
161 ($763)$368$395$111,276
162 ($763)$366$397$110,879
163 ($763)$365$398$110,481
164 ($763)$364$399$110,081
165 ($763)$362$401$109,681
166 ($763)$361$402$109,279
167 ($763)$360$403$108,875
168 ($763)$358$405$108,471
Year 15 - 169 ($763)$357$406$108,065
170 ($763)$356$407$107,657
171 ($763)$354$409$107,249
172 ($763)$353$410$106,839
173 ($763)$352$411$106,427
174 ($763)$350$413$106,015
175 ($763)$349$414$105,600
176 ($763)$348$415$105,185
177 ($763)$346$417$104,768
178 ($763)$345$418$104,350
179 ($763)$343$420$103,930
180 ($763)$342$421$103,509
Year 16 - 181 ($763)$341$422$103,087
182 ($763)$339$424$102,663
183 ($763)$338$425$102,238
184 ($763)$337$427$101,812
185 ($763)$335$428$101,384
186 ($763)$334$429$100,954
187 ($763)$332$431$100,524
188 ($763)$331$432$100,092
189 ($763)$329$434$99,658
190 ($763)$328$435$99,223
191 ($763)$327$436$98,787
192 ($763)$325$438$98,349
Year 17 - 193 ($763)$324$439$97,909
194 ($763)$322$441$97,469
195 ($763)$321$442$97,026
196 ($763)$319$444$96,583
197 ($763)$318$445$96,137
198 ($763)$316$447$95,691
199 ($763)$315$448$95,243
200 ($763)$314$450$94,793
201 ($763)$312$451$94,342
202 ($763)$311$453$93,890
203 ($763)$309$454$93,436
204 ($763)$308$455$92,980
Year 18 - 205 ($763)$306$457$92,523
206 ($763)$305$459$92,065
207 ($763)$303$460$91,605
208 ($763)$302$462$91,143
209 ($763)$300$463$90,680
210 ($763)$298$465$90,216
211 ($763)$297$466$89,749
212 ($763)$295$468$89,282
213 ($763)$294$469$88,813
214 ($763)$292$471$88,342
215 ($763)$291$472$87,870
216 ($763)$289$474$87,396
Year 19 - 217 ($763)$288$475$86,921
218 ($763)$286$477$86,444
219 ($763)$285$479$85,965
220 ($763)$283$480$85,485
221 ($763)$281$482$85,003
222 ($763)$280$483$84,520
223 ($763)$278$485$84,035
224 ($763)$277$486$83,549
225 ($763)$275$488$83,061
226 ($763)$273$490$82,571
227 ($763)$272$491$82,080
228 ($763)$270$493$81,587
Year 20 - 229 ($763)$269$494$81,092
230 ($763)$267$496$80,596
231 ($763)$265$498$80,099
232 ($763)$264$499$79,599
233 ($763)$262$501$79,098
234 ($763)$260$503$78,595
235 ($763)$259$504$78,091
236 ($763)$257$506$77,585
237 ($763)$255$508$77,077
238 ($763)$254$509$76,568
239 ($763)$252$511$76,057
240 ($763)$250$513$75,544
Year 21 - 241 ($763)$249$514$75,030
242 ($763)$247$516$74,514
243 ($763)$245$518$73,996
244 ($763)$244$519$73,477
245 ($763)$242$521$72,955
246 ($763)$240$523$72,432
247 ($763)$238$525$71,908
248 ($763)$237$526$71,382
249 ($763)$235$528$70,853
250 ($763)$233$530$70,324
251 ($763)$231$532$69,792
252 ($763)$230$533$69,259
Year 22 - 253 ($763)$228$535$68,724
254 ($763)$226$537$68,187
255 ($763)$224$539$67,648
256 ($763)$223$540$67,108
257 ($763)$221$542$66,566
258 ($763)$219$544$66,022
259 ($763)$217$546$65,476
260 ($763)$216$548$64,928
261 ($763)$214$549$64,379
262 ($763)$212$551$63,828
263 ($763)$210$553$63,275
264 ($763)$208$555$62,720
Year 23 - 265 ($763)$206$557$62,164
266 ($763)$205$558$61,605
267 ($763)$203$560$61,045
268 ($763)$201$562$60,483
269 ($763)$199$564$59,919
270 ($763)$197$566$59,353
271 ($763)$195$568$58,785
272 ($763)$194$570$58,216
273 ($763)$192$571$57,644
274 ($763)$190$573$57,071
275 ($763)$188$575$56,496
276 ($763)$186$577$55,919
Year 24 - 277 ($763)$184$579$55,340
278 ($763)$182$581$54,759
279 ($763)$180$583$54,176
280 ($763)$178$585$53,591
281 ($763)$176$587$53,005
282 ($763)$174$589$52,416
283 ($763)$173$591$51,826
284 ($763)$171$592$51,233
285 ($763)$169$594$50,639
286 ($763)$167$596$50,042
287 ($763)$165$598$49,444
288 ($763)$163$600$48,844
Year 25 - 289 ($763)$161$602$48,241
290 ($763)$159$604$47,637
291 ($763)$157$606$47,031
292 ($763)$155$608$46,423
293 ($763)$153$610$45,812
294 ($763)$151$612$45,200
295 ($763)$149$614$44,586
296 ($763)$147$616$43,970
297 ($763)$145$618$43,351
298 ($763)$143$620$42,731
299 ($763)$141$622$42,108
300 ($763)$139$624$41,484
Year 26 - 301 ($763)$137$627$40,858
302 ($763)$134$629$40,229
303 ($763)$132$631$39,598
304 ($763)$130$633$38,966
305 ($763)$128$635$38,331
306 ($763)$126$637$37,694
307 ($763)$124$639$37,055
308 ($763)$122$641$36,414
309 ($763)$120$643$35,771
310 ($763)$118$645$35,125
311 ($763)$116$647$34,478
312 ($763)$113$650$33,828
Year 27 - 313 ($763)$111$652$33,177
314 ($763)$109$654$32,523
315 ($763)$107$656$31,867
316 ($763)$105$658$31,209
317 ($763)$103$660$30,548
318 ($763)$101$663$29,886
319 ($763)$98$665$29,221
320 ($763)$96$667$28,554
321 ($763)$94$669$27,885
322 ($763)$92$671$27,214
323 ($763)$90$673$26,540
324 ($763)$87$676$25,865
Year 28 - 325 ($763)$85$678$25,187
326 ($763)$83$680$24,507
327 ($763)$81$682$23,824
328 ($763)$78$685$23,140
329 ($763)$76$687$22,453
330 ($763)$74$689$21,764
331 ($763)$72$691$21,072
332 ($763)$69$694$20,379
333 ($763)$67$696$19,683
334 ($763)$65$698$18,984
335 ($763)$62$701$18,284
336 ($763)$60$703$17,581
Year 29 - 337 ($763)$58$705$16,876
338 ($763)$56$708$16,168
339 ($763)$53$710$15,458
340 ($763)$51$712$14,746
341 ($763)$49$715$14,032
342 ($763)$46$717$13,315
343 ($763)$44$719$12,596
344 ($763)$41$722$11,874
345 ($763)$39$724$11,150
346 ($763)$37$726$10,424
347 ($763)$34$729$9,695
348 ($763)$32$731$8,964
Year 30 - 349 ($763)$30$734$8,230
350 ($763)$27$736$7,494
351 ($763)$25$738$6,756
352 ($763)$22$741$6,015
353 ($763)$20$743$5,272
354 ($763)$17$746$4,526
355 ($763)$15$748$3,778
356 ($763)$12$751$3,027
357 ($763)$10$753$2,274
358 ($763)$7$756$1,519
359 ($763)$5$758$761
360 ($763)$3$761$0
TOTALS$113,900$160,800$274,700

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.