« 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 September 21, 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$752 360 $109,923 $270,723

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $690 | 30 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

$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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

$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  $201,000
Down Payment $40,200$160,800
Year 1 - 1 ($752)$513$239$160,561
2 ($752)$512$240$160,322
3 ($752)$512$240$160,081
4 ($752)$511$241$159,840
5 ($752)$510$242$159,598
6 ($752)$509$243$159,356
7 ($752)$509$243$159,112
8 ($752)$508$244$158,868
9 ($752)$507$245$158,623
10 ($752)$506$246$158,378
11 ($752)$505$247$158,131
12 ($752)$505$247$157,884
Year 2 - 13 ($752)$504$248$157,636
14 ($752)$503$249$157,387
15 ($752)$502$250$157,137
16 ($752)$502$250$156,887
17 ($752)$501$251$156,635
18 ($752)$500$252$156,383
19 ($752)$499$253$156,130
20 ($752)$498$254$155,877
21 ($752)$498$255$155,622
22 ($752)$497$255$155,367
23 ($752)$496$256$155,111
24 ($752)$495$257$154,854
Year 3 - 25 ($752)$494$258$154,596
26 ($752)$493$259$154,337
27 ($752)$493$259$154,078
28 ($752)$492$260$153,818
29 ($752)$491$261$153,557
30 ($752)$490$262$153,295
31 ($752)$489$263$153,032
32 ($752)$488$264$152,768
33 ($752)$488$264$152,504
34 ($752)$487$265$152,239
35 ($752)$486$266$151,973
36 ($752)$485$267$151,706
Year 4 - 37 ($752)$484$268$151,438
38 ($752)$483$269$151,169
39 ($752)$482$270$150,900
40 ($752)$482$270$150,629
41 ($752)$481$271$150,358
42 ($752)$480$272$150,086
43 ($752)$479$273$149,813
44 ($752)$478$274$149,539
45 ($752)$477$275$149,264
46 ($752)$476$276$148,989
47 ($752)$476$276$148,712
48 ($752)$475$277$148,435
Year 5 - 49 ($752)$474$278$148,157
50 ($752)$473$279$147,877
51 ($752)$472$280$147,597
52 ($752)$471$281$147,317
53 ($752)$470$282$147,035
54 ($752)$469$283$146,752
55 ($752)$468$284$146,468
56 ($752)$467$285$146,184
57 ($752)$467$285$145,898
58 ($752)$466$286$145,612
59 ($752)$465$287$145,325
60 ($752)$464$288$145,037
Year 6 - 61 ($752)$463$289$144,747
62 ($752)$462$290$144,457
63 ($752)$461$291$144,166
64 ($752)$460$292$143,875
65 ($752)$459$293$143,582
66 ($752)$458$294$143,288
67 ($752)$457$295$142,993
68 ($752)$456$296$142,698
69 ($752)$455$297$142,401
70 ($752)$454$298$142,104
71 ($752)$454$298$141,805
72 ($752)$453$299$141,506
Year 7 - 73 ($752)$452$300$141,205
74 ($752)$451$301$140,904
75 ($752)$450$302$140,602
76 ($752)$449$303$140,299
77 ($752)$448$304$139,994
78 ($752)$447$305$139,689
79 ($752)$446$306$139,383
80 ($752)$445$307$139,076
81 ($752)$444$308$138,768
82 ($752)$443$309$138,459
83 ($752)$442$310$138,149
84 ($752)$441$311$137,837
Year 8 - 85 ($752)$440$312$137,525
86 ($752)$439$313$137,212
87 ($752)$438$314$136,898
88 ($752)$437$315$136,583
89 ($752)$436$316$136,267
90 ($752)$435$317$135,950
91 ($752)$434$318$135,632
92 ($752)$433$319$135,313
93 ($752)$432$320$134,993
94 ($752)$431$321$134,671
95 ($752)$430$322$134,349
96 ($752)$429$323$134,026
Year 9 - 97 ($752)$428$324$133,702
98 ($752)$427$325$133,377
99 ($752)$426$326$133,050
100 ($752)$425$327$132,723
101 ($752)$424$328$132,394
102 ($752)$423$329$132,065
103 ($752)$422$331$131,735
104 ($752)$420$332$131,403
105 ($752)$419$333$131,070
106 ($752)$418$334$130,737
107 ($752)$417$335$130,402
108 ($752)$416$336$130,066
Year 10 - 109 ($752)$415$337$129,729
110 ($752)$414$338$129,391
111 ($752)$413$339$129,052
112 ($752)$412$340$128,712
113 ($752)$411$341$128,371
114 ($752)$410$342$128,029
115 ($752)$409$343$127,685
116 ($752)$408$344$127,341
117 ($752)$406$346$126,995
118 ($752)$405$347$126,649
119 ($752)$404$348$126,301
120 ($752)$403$349$125,952
Year 11 - 121 ($752)$402$350$125,602
122 ($752)$401$351$125,251
123 ($752)$400$352$124,898
124 ($752)$399$353$124,545
125 ($752)$398$355$124,191
126 ($752)$396$356$123,835
127 ($752)$395$357$123,478
128 ($752)$394$358$123,120
129 ($752)$393$359$122,761
130 ($752)$392$360$122,401
131 ($752)$391$361$122,040
132 ($752)$390$362$121,677
Year 12 - 133 ($752)$388$364$121,314
134 ($752)$387$365$120,949
135 ($752)$386$366$120,583
136 ($752)$385$367$120,216
137 ($752)$384$368$119,847
138 ($752)$383$369$119,478
139 ($752)$381$371$119,107
140 ($752)$380$372$118,735
141 ($752)$379$373$118,362
142 ($752)$378$374$117,988
143 ($752)$377$375$117,613
144 ($752)$375$377$117,236
Year 13 - 145 ($752)$374$378$116,858
146 ($752)$373$379$116,479
147 ($752)$372$380$116,099
148 ($752)$371$381$115,717
149 ($752)$369$383$115,335
150 ($752)$368$384$114,951
151 ($752)$367$385$114,566
152 ($752)$366$386$114,179
153 ($752)$364$388$113,792
154 ($752)$363$389$113,403
155 ($752)$362$390$113,013
156 ($752)$361$391$112,621
Year 14 - 157 ($752)$359$393$112,229
158 ($752)$358$394$111,835
159 ($752)$357$395$111,440
160 ($752)$356$396$111,044
161 ($752)$354$398$110,646
162 ($752)$353$399$110,247
163 ($752)$352$400$109,847
164 ($752)$351$401$109,446
165 ($752)$349$403$109,043
166 ($752)$348$404$108,639
167 ($752)$347$405$108,234
168 ($752)$345$407$107,827
Year 15 - 169 ($752)$344$408$107,419
170 ($752)$343$409$107,010
171 ($752)$342$410$106,600
172 ($752)$340$412$106,188
173 ($752)$339$413$105,775
174 ($752)$338$414$105,360
175 ($752)$336$416$104,945
176 ($752)$335$417$104,528
177 ($752)$334$418$104,109
178 ($752)$332$420$103,690
179 ($752)$331$421$103,268
180 ($752)$330$422$102,846
Year 16 - 181 ($752)$328$424$102,422
182 ($752)$327$425$101,997
183 ($752)$326$426$101,571
184 ($752)$324$428$101,143
185 ($752)$323$429$100,714
186 ($752)$321$431$100,283
187 ($752)$320$432$99,851
188 ($752)$319$433$99,418
189 ($752)$317$435$98,983
190 ($752)$316$436$98,547
191 ($752)$315$437$98,110
192 ($752)$313$439$97,671
Year 17 - 193 ($752)$312$440$97,230
194 ($752)$310$442$96,789
195 ($752)$309$443$96,346
196 ($752)$308$445$95,901
197 ($752)$306$446$95,455
198 ($752)$305$447$95,008
199 ($752)$303$449$94,559
200 ($752)$302$450$94,109
201 ($752)$300$452$93,657
202 ($752)$299$453$93,204
203 ($752)$297$455$92,750
204 ($752)$296$456$92,294
Year 18 - 205 ($752)$295$457$91,836
206 ($752)$293$459$91,377
207 ($752)$292$460$90,917
208 ($752)$290$462$90,455
209 ($752)$289$463$89,992
210 ($752)$287$465$89,527
211 ($752)$286$466$89,061
212 ($752)$284$468$88,593
213 ($752)$283$469$88,124
214 ($752)$281$471$87,653
215 ($752)$280$472$87,181
216 ($752)$278$474$86,707
Year 19 - 217 ($752)$277$475$86,232
218 ($752)$275$477$85,755
219 ($752)$274$478$85,277
220 ($752)$272$480$84,797
221 ($752)$271$481$84,316
222 ($752)$269$483$83,833
223 ($752)$268$484$83,348
224 ($752)$266$486$82,862
225 ($752)$264$488$82,375
226 ($752)$263$489$81,886
227 ($752)$261$491$81,395
228 ($752)$260$492$80,903
Year 20 - 229 ($752)$258$494$80,409
230 ($752)$257$495$79,914
231 ($752)$255$497$79,417
232 ($752)$253$499$78,918
233 ($752)$252$500$78,418
234 ($752)$250$502$77,916
235 ($752)$249$503$77,413
236 ($752)$247$505$76,908
237 ($752)$245$507$76,401
238 ($752)$244$508$75,893
239 ($752)$242$510$75,383
240 ($752)$241$511$74,872
Year 21 - 241 ($752)$239$513$74,359
242 ($752)$237$515$73,844
243 ($752)$236$516$73,328
244 ($752)$234$518$72,810
245 ($752)$232$520$72,290
246 ($752)$231$521$71,769
247 ($752)$229$523$71,246
248 ($752)$227$525$70,722
249 ($752)$226$526$70,195
250 ($752)$224$528$69,667
251 ($752)$222$530$69,138
252 ($752)$221$531$68,606
Year 22 - 253 ($752)$219$533$68,073
254 ($752)$217$535$67,538
255 ($752)$216$536$67,002
256 ($752)$214$538$66,464
257 ($752)$212$540$65,924
258 ($752)$210$542$65,382
259 ($752)$209$543$64,839
260 ($752)$207$545$64,294
261 ($752)$205$547$63,747
262 ($752)$203$549$63,199
263 ($752)$202$550$62,648
264 ($752)$200$552$62,096
Year 23 - 265 ($752)$198$554$61,542
266 ($752)$196$556$60,987
267 ($752)$195$557$60,430
268 ($752)$193$559$59,870
269 ($752)$191$561$59,309
270 ($752)$189$563$58,747
271 ($752)$188$565$58,182
272 ($752)$186$566$57,616
273 ($752)$184$568$57,048
274 ($752)$182$570$56,478
275 ($752)$180$572$55,906
276 ($752)$178$574$55,333
Year 24 - 277 ($752)$177$575$54,757
278 ($752)$175$577$54,180
279 ($752)$173$579$53,601
280 ($752)$171$581$53,020
281 ($752)$169$583$52,437
282 ($752)$167$585$51,852
283 ($752)$165$587$51,266
284 ($752)$164$588$50,678
285 ($752)$162$590$50,087
286 ($752)$160$592$49,495
287 ($752)$158$594$48,901
288 ($752)$156$596$48,305
Year 25 - 289 ($752)$154$598$47,707
290 ($752)$152$600$47,108
291 ($752)$150$602$46,506
292 ($752)$148$604$45,902
293 ($752)$147$606$45,297
294 ($752)$145$607$44,689
295 ($752)$143$609$44,080
296 ($752)$141$611$43,469
297 ($752)$139$613$42,856
298 ($752)$137$615$42,240
299 ($752)$135$617$41,623
300 ($752)$133$619$41,004
Year 26 - 301 ($752)$131$621$40,383
302 ($752)$129$623$39,760
303 ($752)$127$625$39,135
304 ($752)$125$627$38,507
305 ($752)$123$629$37,878
306 ($752)$121$631$37,247
307 ($752)$119$633$36,614
308 ($752)$117$635$35,979
309 ($752)$115$637$35,342
310 ($752)$113$639$34,703
311 ($752)$111$641$34,061
312 ($752)$109$643$33,418
Year 27 - 313 ($752)$107$645$32,773
314 ($752)$105$647$32,125
315 ($752)$103$649$31,476
316 ($752)$100$652$30,824
317 ($752)$98$654$30,171
318 ($752)$96$656$29,515
319 ($752)$94$658$28,857
320 ($752)$92$660$28,197
321 ($752)$90$662$27,535
322 ($752)$88$664$26,871
323 ($752)$86$666$26,205
324 ($752)$84$668$25,536
Year 28 - 325 ($752)$82$671$24,866
326 ($752)$79$673$24,193
327 ($752)$77$675$23,519
328 ($752)$75$677$22,842
329 ($752)$73$679$22,162
330 ($752)$71$681$21,481
331 ($752)$69$683$20,798
332 ($752)$66$686$20,112
333 ($752)$64$688$19,424
334 ($752)$62$690$18,734
335 ($752)$60$692$18,042
336 ($752)$58$694$17,348
Year 29 - 337 ($752)$55$697$16,651
338 ($752)$53$699$15,952
339 ($752)$51$701$15,251
340 ($752)$49$703$14,548
341 ($752)$46$706$13,842
342 ($752)$44$708$13,134
343 ($752)$42$710$12,424
344 ($752)$40$712$11,712
345 ($752)$37$715$10,997
346 ($752)$35$717$10,280
347 ($752)$33$719$9,561
348 ($752)$31$721$8,840
Year 30 - 349 ($752)$28$724$8,116
350 ($752)$26$726$7,390
351 ($752)$24$728$6,661
352 ($752)$21$731$5,931
353 ($752)$19$733$5,197
354 ($752)$17$735$4,462
355 ($752)$14$738$3,724
356 ($752)$12$740$2,984
357 ($752)$10$742$2,242
358 ($752)$7$745$1,497
359 ($752)$5$747$750
360 ($752)$2$750$0
TOTALS$109,923$160,800$270,723

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.