« Back to all home prices

Mortgage Payment Schedule for a $210,000 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% ($42,000) 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
$793 360 $117,612 $285,612

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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 #: 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $210,000
Down Payment $42,000$168,000
Year 1 - 1 ($793)$547$246$167,754
2 ($793)$547$247$167,507
3 ($793)$546$248$167,260
4 ($793)$545$248$167,011
5 ($793)$544$249$166,762
6 ($793)$543$250$166,512
7 ($793)$543$251$166,261
8 ($793)$542$252$166,010
9 ($793)$541$252$165,757
10 ($793)$540$253$165,504
11 ($793)$539$254$165,250
12 ($793)$538$255$164,995
Year 2 - 13 ($793)$538$256$164,739
14 ($793)$537$257$164,483
15 ($793)$536$257$164,225
16 ($793)$535$258$163,967
17 ($793)$534$259$163,708
18 ($793)$533$260$163,448
19 ($793)$533$261$163,187
20 ($793)$532$262$162,925
21 ($793)$531$263$162,663
22 ($793)$530$263$162,400
23 ($793)$529$264$162,135
24 ($793)$528$265$161,870
Year 3 - 25 ($793)$527$266$161,604
26 ($793)$527$267$161,338
27 ($793)$526$268$161,070
28 ($793)$525$269$160,801
29 ($793)$524$269$160,532
30 ($793)$523$270$160,262
31 ($793)$522$271$159,990
32 ($793)$521$272$159,718
33 ($793)$520$273$159,445
34 ($793)$520$274$159,172
35 ($793)$519$275$158,897
36 ($793)$518$276$158,621
Year 4 - 37 ($793)$517$277$158,345
38 ($793)$516$277$158,067
39 ($793)$515$278$157,789
40 ($793)$514$279$157,510
41 ($793)$513$280$157,230
42 ($793)$512$281$156,948
43 ($793)$511$282$156,666
44 ($793)$510$283$156,384
45 ($793)$510$284$156,100
46 ($793)$509$285$155,815
47 ($793)$508$286$155,529
48 ($793)$507$287$155,243
Year 5 - 49 ($793)$506$288$154,955
50 ($793)$505$288$154,667
51 ($793)$504$289$154,377
52 ($793)$503$290$154,087
53 ($793)$502$291$153,796
54 ($793)$501$292$153,503
55 ($793)$500$293$153,210
56 ($793)$499$294$152,916
57 ($793)$498$295$152,621
58 ($793)$497$296$152,325
59 ($793)$496$297$152,028
60 ($793)$495$298$151,730
Year 6 - 61 ($793)$494$299$151,431
62 ($793)$493$300$151,131
63 ($793)$492$301$150,830
64 ($793)$491$302$150,528
65 ($793)$490$303$150,225
66 ($793)$489$304$149,921
67 ($793)$488$305$149,616
68 ($793)$488$306$149,311
69 ($793)$487$307$149,004
70 ($793)$486$308$148,696
71 ($793)$485$309$148,387
72 ($793)$483$310$148,077
Year 7 - 73 ($793)$482$311$147,766
74 ($793)$481$312$147,454
75 ($793)$480$313$147,141
76 ($793)$479$314$146,828
77 ($793)$478$315$146,513
78 ($793)$477$316$146,197
79 ($793)$476$317$145,880
80 ($793)$475$318$145,562
81 ($793)$474$319$145,242
82 ($793)$473$320$144,922
83 ($793)$472$321$144,601
84 ($793)$471$322$144,279
Year 8 - 85 ($793)$470$323$143,956
86 ($793)$469$324$143,631
87 ($793)$468$325$143,306
88 ($793)$467$326$142,980
89 ($793)$466$327$142,652
90 ($793)$465$329$142,324
91 ($793)$464$330$141,994
92 ($793)$463$331$141,663
93 ($793)$462$332$141,331
94 ($793)$461$333$140,999
95 ($793)$459$334$140,665
96 ($793)$458$335$140,330
Year 9 - 97 ($793)$457$336$139,993
98 ($793)$456$337$139,656
99 ($793)$455$338$139,318
100 ($793)$454$339$138,979
101 ($793)$453$341$138,638
102 ($793)$452$342$138,296
103 ($793)$451$343$137,954
104 ($793)$449$344$137,610
105 ($793)$448$345$137,265
106 ($793)$447$346$136,919
107 ($793)$446$347$136,571
108 ($793)$445$348$136,223
Year 10 - 109 ($793)$444$350$135,874
110 ($793)$443$351$135,523
111 ($793)$442$352$135,171
112 ($793)$440$353$134,818
113 ($793)$439$354$134,464
114 ($793)$438$355$134,109
115 ($793)$437$356$133,752
116 ($793)$436$358$133,395
117 ($793)$435$359$133,036
118 ($793)$433$360$132,676
119 ($793)$432$361$132,315
120 ($793)$431$362$131,953
Year 11 - 121 ($793)$430$363$131,590
122 ($793)$429$365$131,225
123 ($793)$428$366$130,859
124 ($793)$426$367$130,492
125 ($793)$425$368$130,124
126 ($793)$424$369$129,755
127 ($793)$423$371$129,384
128 ($793)$422$372$129,012
129 ($793)$420$373$128,639
130 ($793)$419$374$128,265
131 ($793)$418$375$127,890
132 ($793)$417$377$127,513
Year 12 - 133 ($793)$415$378$127,135
134 ($793)$414$379$126,756
135 ($793)$413$380$126,376
136 ($793)$412$382$125,994
137 ($793)$411$383$125,611
138 ($793)$409$384$125,227
139 ($793)$408$385$124,842
140 ($793)$407$387$124,455
141 ($793)$406$388$124,067
142 ($793)$404$389$123,678
143 ($793)$403$390$123,288
144 ($793)$402$392$122,896
Year 13 - 145 ($793)$400$393$122,503
146 ($793)$399$394$122,109
147 ($793)$398$395$121,714
148 ($793)$397$397$121,317
149 ($793)$395$398$120,919
150 ($793)$394$399$120,519
151 ($793)$393$401$120,119
152 ($793)$391$402$119,717
153 ($793)$390$403$119,313
154 ($793)$389$405$118,909
155 ($793)$387$406$118,503
156 ($793)$386$407$118,096
Year 14 - 157 ($793)$385$409$117,687
158 ($793)$383$410$117,277
159 ($793)$382$411$116,866
160 ($793)$381$413$116,453
161 ($793)$379$414$116,039
162 ($793)$378$415$115,624
163 ($793)$377$417$115,208
164 ($793)$375$418$114,790
165 ($793)$374$419$114,370
166 ($793)$373$421$113,949
167 ($793)$371$422$113,527
168 ($793)$370$423$113,104
Year 15 - 169 ($793)$369$425$112,679
170 ($793)$367$426$112,253
171 ($793)$366$428$111,825
172 ($793)$364$429$111,396
173 ($793)$363$430$110,966
174 ($793)$362$432$110,534
175 ($793)$360$433$110,101
176 ($793)$359$435$109,666
177 ($793)$357$436$109,230
178 ($793)$356$437$108,793
179 ($793)$354$439$108,354
180 ($793)$353$440$107,914
Year 16 - 181 ($793)$352$442$107,472
182 ($793)$350$443$107,029
183 ($793)$349$445$106,584
184 ($793)$347$446$106,138
185 ($793)$346$448$105,690
186 ($793)$344$449$105,241
187 ($793)$343$450$104,791
188 ($793)$341$452$104,339
189 ($793)$340$453$103,886
190 ($793)$338$455$103,431
191 ($793)$337$456$102,974
192 ($793)$336$458$102,517
Year 17 - 193 ($793)$334$459$102,057
194 ($793)$333$461$101,596
195 ($793)$331$462$101,134
196 ($793)$330$464$100,670
197 ($793)$328$465$100,205
198 ($793)$327$467$99,738
199 ($793)$325$468$99,270
200 ($793)$323$470$98,800
201 ($793)$322$471$98,328
202 ($793)$320$473$97,855
203 ($793)$319$475$97,381
204 ($793)$317$476$96,905
Year 18 - 205 ($793)$316$478$96,427
206 ($793)$314$479$95,948
207 ($793)$313$481$95,467
208 ($793)$311$482$94,985
209 ($793)$309$484$94,501
210 ($793)$308$485$94,016
211 ($793)$306$487$93,529
212 ($793)$305$489$93,040
213 ($793)$303$490$92,550
214 ($793)$302$492$92,058
215 ($793)$300$493$91,564
216 ($793)$298$495$91,069
Year 19 - 217 ($793)$297$497$90,573
218 ($793)$295$498$90,075
219 ($793)$293$500$89,575
220 ($793)$292$502$89,073
221 ($793)$290$503$88,570
222 ($793)$289$505$88,065
223 ($793)$287$506$87,559
224 ($793)$285$508$87,051
225 ($793)$284$510$86,541
226 ($793)$282$511$86,030
227 ($793)$280$513$85,517
228 ($793)$279$515$85,002
Year 20 - 229 ($793)$277$516$84,486
230 ($793)$275$518$83,967
231 ($793)$274$520$83,448
232 ($793)$272$521$82,926
233 ($793)$270$523$82,403
234 ($793)$268$525$81,878
235 ($793)$267$527$81,352
236 ($793)$265$528$80,823
237 ($793)$263$530$80,293
238 ($793)$262$532$79,762
239 ($793)$260$533$79,228
240 ($793)$258$535$78,693
Year 21 - 241 ($793)$256$537$78,156
242 ($793)$255$539$77,617
243 ($793)$253$540$77,077
244 ($793)$251$542$76,535
245 ($793)$249$544$75,991
246 ($793)$248$546$75,445
247 ($793)$246$548$74,897
248 ($793)$244$549$74,348
249 ($793)$242$551$73,797
250 ($793)$240$553$73,244
251 ($793)$239$555$72,689
252 ($793)$237$557$72,133
Year 22 - 253 ($793)$235$558$71,574
254 ($793)$233$560$71,014
255 ($793)$231$562$70,452
256 ($793)$230$564$69,888
257 ($793)$228$566$69,323
258 ($793)$226$567$68,755
259 ($793)$224$569$68,186
260 ($793)$222$571$67,615
261 ($793)$220$573$67,042
262 ($793)$218$575$66,467
263 ($793)$217$577$65,890
264 ($793)$215$579$65,311
Year 23 - 265 ($793)$213$581$64,731
266 ($793)$211$582$64,148
267 ($793)$209$584$63,564
268 ($793)$207$586$62,978
269 ($793)$205$588$62,389
270 ($793)$203$590$61,799
271 ($793)$201$592$61,207
272 ($793)$199$594$60,613
273 ($793)$197$596$60,018
274 ($793)$196$598$59,420
275 ($793)$194$600$58,820
276 ($793)$192$602$58,218
Year 24 - 277 ($793)$190$604$57,615
278 ($793)$188$606$57,009
279 ($793)$186$608$56,401
280 ($793)$184$610$55,792
281 ($793)$182$612$55,180
282 ($793)$180$614$54,567
283 ($793)$178$616$53,951
284 ($793)$176$618$53,334
285 ($793)$174$620$52,714
286 ($793)$172$622$52,092
287 ($793)$170$624$51,469
288 ($793)$168$626$50,843
Year 25 - 289 ($793)$166$628$50,215
290 ($793)$164$630$49,586
291 ($793)$162$632$48,954
292 ($793)$160$634$48,320
293 ($793)$157$636$47,684
294 ($793)$155$638$47,046
295 ($793)$153$640$46,406
296 ($793)$151$642$45,764
297 ($793)$149$644$45,120
298 ($793)$147$646$44,473
299 ($793)$145$648$43,825
300 ($793)$143$651$43,174
Year 26 - 301 ($793)$141$653$42,521
302 ($793)$139$655$41,867
303 ($793)$136$657$41,210
304 ($793)$134$659$40,551
305 ($793)$132$661$39,889
306 ($793)$130$663$39,226
307 ($793)$128$666$38,560
308 ($793)$126$668$37,893
309 ($793)$123$670$37,223
310 ($793)$121$672$36,551
311 ($793)$119$674$35,876
312 ($793)$117$676$35,200
Year 27 - 313 ($793)$115$679$34,521
314 ($793)$112$681$33,840
315 ($793)$110$683$33,157
316 ($793)$108$685$32,472
317 ($793)$106$688$31,784
318 ($793)$104$690$31,095
319 ($793)$101$692$30,403
320 ($793)$99$694$29,708
321 ($793)$97$697$29,012
322 ($793)$95$699$28,313
323 ($793)$92$701$27,612
324 ($793)$90$703$26,908
Year 28 - 325 ($793)$88$706$26,203
326 ($793)$85$708$25,495
327 ($793)$83$710$24,784
328 ($793)$81$713$24,072
329 ($793)$78$715$23,357
330 ($793)$76$717$22,640
331 ($793)$74$720$21,920
332 ($793)$71$722$21,198
333 ($793)$69$724$20,474
334 ($793)$67$727$19,747
335 ($793)$64$729$19,018
336 ($793)$62$731$18,287
Year 29 - 337 ($793)$60$734$17,553
338 ($793)$57$736$16,817
339 ($793)$55$739$16,078
340 ($793)$52$741$15,337
341 ($793)$50$743$14,594
342 ($793)$48$746$13,848
343 ($793)$45$748$13,100
344 ($793)$43$751$12,349
345 ($793)$40$753$11,596
346 ($793)$38$756$10,840
347 ($793)$35$758$10,082
348 ($793)$33$761$9,322
Year 30 - 349 ($793)$30$763$8,559
350 ($793)$28$765$7,793
351 ($793)$25$768$7,025
352 ($793)$23$770$6,255
353 ($793)$20$773$5,482
354 ($793)$18$776$4,706
355 ($793)$15$778$3,928
356 ($793)$13$781$3,148
357 ($793)$10$783$2,365
358 ($793)$8$786$1,579
359 ($793)$5$788$791
360 ($793)$3$791$0
TOTALS$117,612$168,000$285,612

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.