« Back to all home prices

Mortgage Payment Schedule for a $212,000 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 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($42,400) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$802 360 $119,082 $288,682

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


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 #: 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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

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 #: 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

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 #: 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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 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 #: 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 #: 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 #: 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  $212,000
Down Payment $42,400$169,600
Year 1 - 1 ($802)$554$248$169,352
2 ($802)$553$249$169,103
3 ($802)$552$249$168,854
4 ($802)$552$250$168,604
5 ($802)$551$251$168,353
6 ($802)$550$252$168,101
7 ($802)$549$253$167,848
8 ($802)$548$254$167,594
9 ($802)$547$254$167,340
10 ($802)$547$255$167,085
11 ($802)$546$256$166,828
12 ($802)$545$257$166,572
Year 2 - 13 ($802)$544$258$166,314
14 ($802)$543$259$166,055
15 ($802)$542$259$165,796
16 ($802)$542$260$165,535
17 ($802)$541$261$165,274
18 ($802)$540$262$165,012
19 ($802)$539$263$164,749
20 ($802)$538$264$164,486
21 ($802)$537$265$164,221
22 ($802)$536$265$163,956
23 ($802)$536$266$163,689
24 ($802)$535$267$163,422
Year 3 - 25 ($802)$534$268$163,154
26 ($802)$533$269$162,885
27 ($802)$532$270$162,615
28 ($802)$531$271$162,345
29 ($802)$530$272$162,073
30 ($802)$529$272$161,801
31 ($802)$529$273$161,527
32 ($802)$528$274$161,253
33 ($802)$527$275$160,978
34 ($802)$526$276$160,702
35 ($802)$525$277$160,425
36 ($802)$524$278$160,147
Year 4 - 37 ($802)$523$279$159,869
38 ($802)$522$280$159,589
39 ($802)$521$281$159,308
40 ($802)$520$281$159,027
41 ($802)$519$282$158,744
42 ($802)$519$283$158,461
43 ($802)$518$284$158,177
44 ($802)$517$285$157,892
45 ($802)$516$286$157,606
46 ($802)$515$287$157,318
47 ($802)$514$288$157,030
48 ($802)$513$289$156,742
Year 5 - 49 ($802)$512$290$156,452
50 ($802)$511$291$156,161
51 ($802)$510$292$155,869
52 ($802)$509$293$155,576
53 ($802)$508$294$155,283
54 ($802)$507$295$154,988
55 ($802)$506$296$154,692
56 ($802)$505$297$154,396
57 ($802)$504$298$154,098
58 ($802)$503$299$153,800
59 ($802)$502$299$153,500
60 ($802)$501$300$153,200
Year 6 - 61 ($802)$500$301$152,898
62 ($802)$499$302$152,596
63 ($802)$498$303$152,293
64 ($802)$497$304$151,988
65 ($802)$496$305$151,683
66 ($802)$495$306$151,376
67 ($802)$494$307$151,069
68 ($802)$493$308$150,761
69 ($802)$492$309$150,451
70 ($802)$491$310$150,141
71 ($802)$490$311$149,829
72 ($802)$489$312$149,517
Year 7 - 73 ($802)$488$313$149,203
74 ($802)$487$314$148,889
75 ($802)$486$316$148,573
76 ($802)$485$317$148,257
77 ($802)$484$318$147,939
78 ($802)$483$319$147,621
79 ($802)$482$320$147,301
80 ($802)$481$321$146,980
81 ($802)$480$322$146,659
82 ($802)$479$323$146,336
83 ($802)$478$324$146,012
84 ($802)$477$325$145,687
Year 8 - 85 ($802)$476$326$145,361
86 ($802)$475$327$145,034
87 ($802)$474$328$144,706
88 ($802)$473$329$144,377
89 ($802)$472$330$144,046
90 ($802)$471$331$143,715
91 ($802)$469$332$143,383
92 ($802)$468$334$143,049
93 ($802)$467$335$142,714
94 ($802)$466$336$142,379
95 ($802)$465$337$142,042
96 ($802)$464$338$141,704
Year 9 - 97 ($802)$463$339$141,365
98 ($802)$462$340$141,025
99 ($802)$461$341$140,684
100 ($802)$460$342$140,341
101 ($802)$458$343$139,998
102 ($802)$457$345$139,653
103 ($802)$456$346$139,308
104 ($802)$455$347$138,961
105 ($802)$454$348$138,613
106 ($802)$453$349$138,264
107 ($802)$452$350$137,914
108 ($802)$451$351$137,562
Year 10 - 109 ($802)$449$353$137,210
110 ($802)$448$354$136,856
111 ($802)$447$355$136,501
112 ($802)$446$356$136,145
113 ($802)$445$357$135,788
114 ($802)$444$358$135,430
115 ($802)$442$359$135,070
116 ($802)$441$361$134,710
117 ($802)$440$362$134,348
118 ($802)$439$363$133,985
119 ($802)$438$364$133,621
120 ($802)$436$365$133,255
Year 11 - 121 ($802)$435$367$132,889
122 ($802)$434$368$132,521
123 ($802)$433$369$132,152
124 ($802)$432$370$131,782
125 ($802)$430$371$131,410
126 ($802)$429$373$131,038
127 ($802)$428$374$130,664
128 ($802)$427$375$130,289
129 ($802)$426$376$129,912
130 ($802)$424$378$129,535
131 ($802)$423$379$129,156
132 ($802)$422$380$128,776
Year 12 - 133 ($802)$421$381$128,395
134 ($802)$419$382$128,012
135 ($802)$418$384$127,629
136 ($802)$417$385$127,244
137 ($802)$416$386$126,858
138 ($802)$414$387$126,470
139 ($802)$413$389$126,081
140 ($802)$412$390$125,691
141 ($802)$411$391$125,300
142 ($802)$409$393$124,907
143 ($802)$408$394$124,513
144 ($802)$407$395$124,118
Year 13 - 145 ($802)$405$396$123,722
146 ($802)$404$398$123,324
147 ($802)$403$399$122,925
148 ($802)$402$400$122,525
149 ($802)$400$402$122,123
150 ($802)$399$403$121,720
151 ($802)$398$404$121,316
152 ($802)$396$406$120,910
153 ($802)$395$407$120,503
154 ($802)$394$408$120,095
155 ($802)$392$410$119,686
156 ($802)$391$411$119,275
Year 14 - 157 ($802)$390$412$118,862
158 ($802)$388$414$118,449
159 ($802)$387$415$118,034
160 ($802)$386$416$117,617
161 ($802)$384$418$117,200
162 ($802)$383$419$116,781
163 ($802)$381$420$116,360
164 ($802)$380$422$115,939
165 ($802)$379$423$115,515
166 ($802)$377$425$115,091
167 ($802)$376$426$114,665
168 ($802)$375$427$114,238
Year 15 - 169 ($802)$373$429$113,809
170 ($802)$372$430$113,379
171 ($802)$370$432$112,947
172 ($802)$369$433$112,514
173 ($802)$368$434$112,080
174 ($802)$366$436$111,644
175 ($802)$365$437$111,207
176 ($802)$363$439$110,768
177 ($802)$362$440$110,328
178 ($802)$360$441$109,887
179 ($802)$359$443$109,444
180 ($802)$358$444$109,000
Year 16 - 181 ($802)$356$446$108,554
182 ($802)$355$447$108,106
183 ($802)$353$449$107,658
184 ($802)$352$450$107,207
185 ($802)$350$452$106,756
186 ($802)$349$453$106,303
187 ($802)$347$455$105,848
188 ($802)$346$456$105,392
189 ($802)$344$458$104,934
190 ($802)$343$459$104,475
191 ($802)$341$461$104,015
192 ($802)$340$462$103,552
Year 17 - 193 ($802)$338$464$103,089
194 ($802)$337$465$102,624
195 ($802)$335$467$102,157
196 ($802)$334$468$101,689
197 ($802)$332$470$101,219
198 ($802)$331$471$100,748
199 ($802)$329$473$100,275
200 ($802)$328$474$99,801
201 ($802)$326$476$99,325
202 ($802)$324$477$98,847
203 ($802)$323$479$98,368
204 ($802)$321$481$97,888
Year 18 - 205 ($802)$320$482$97,406
206 ($802)$318$484$96,922
207 ($802)$317$485$96,437
208 ($802)$315$487$95,950
209 ($802)$313$488$95,461
210 ($802)$312$490$94,971
211 ($802)$310$492$94,480
212 ($802)$309$493$93,987
213 ($802)$307$495$93,492
214 ($802)$305$496$92,995
215 ($802)$304$498$92,497
216 ($802)$302$500$91,997
Year 19 - 217 ($802)$301$501$91,496
218 ($802)$299$503$90,993
219 ($802)$297$505$90,488
220 ($802)$296$506$89,982
221 ($802)$294$508$89,474
222 ($802)$292$510$88,964
223 ($802)$291$511$88,453
224 ($802)$289$513$87,940
225 ($802)$287$515$87,426
226 ($802)$286$516$86,909
227 ($802)$284$518$86,391
228 ($802)$282$520$85,872
Year 20 - 229 ($802)$281$521$85,350
230 ($802)$279$523$84,827
231 ($802)$277$525$84,302
232 ($802)$275$527$83,776
233 ($802)$274$528$83,248
234 ($802)$272$530$82,718
235 ($802)$270$532$82,186
236 ($802)$268$533$81,653
237 ($802)$267$535$81,117
238 ($802)$265$537$80,580
239 ($802)$263$539$80,042
240 ($802)$261$540$79,501
Year 21 - 241 ($802)$260$542$78,959
242 ($802)$258$544$78,415
243 ($802)$256$546$77,870
244 ($802)$254$548$77,322
245 ($802)$253$549$76,773
246 ($802)$251$551$76,222
247 ($802)$249$553$75,669
248 ($802)$247$555$75,114
249 ($802)$245$557$74,557
250 ($802)$244$558$73,999
251 ($802)$242$560$73,439
252 ($802)$240$562$72,877
Year 22 - 253 ($802)$238$564$72,313
254 ($802)$236$566$71,747
255 ($802)$234$568$71,180
256 ($802)$233$569$70,611
257 ($802)$231$571$70,039
258 ($802)$229$573$69,466
259 ($802)$227$575$68,891
260 ($802)$225$577$68,314
261 ($802)$223$579$67,736
262 ($802)$221$581$67,155
263 ($802)$219$583$66,573
264 ($802)$217$584$65,988
Year 23 - 265 ($802)$216$586$65,402
266 ($802)$214$588$64,814
267 ($802)$212$590$64,223
268 ($802)$210$592$63,631
269 ($802)$208$594$63,037
270 ($802)$206$596$62,441
271 ($802)$204$598$61,843
272 ($802)$202$600$61,243
273 ($802)$200$602$60,642
274 ($802)$198$604$60,038
275 ($802)$196$606$59,432
276 ($802)$194$608$58,824
Year 24 - 277 ($802)$192$610$58,215
278 ($802)$190$612$57,603
279 ($802)$188$614$56,989
280 ($802)$186$616$56,373
281 ($802)$184$618$55,756
282 ($802)$182$620$55,136
283 ($802)$180$622$54,514
284 ($802)$178$624$53,890
285 ($802)$176$626$53,264
286 ($802)$174$628$52,637
287 ($802)$172$630$52,007
288 ($802)$170$632$51,375
Year 25 - 289 ($802)$168$634$50,741
290 ($802)$166$636$50,104
291 ($802)$164$638$49,466
292 ($802)$162$640$48,826
293 ($802)$159$642$48,183
294 ($802)$157$644$47,539
295 ($802)$155$647$46,892
296 ($802)$153$649$46,244
297 ($802)$151$651$45,593
298 ($802)$149$653$44,940
299 ($802)$147$655$44,285
300 ($802)$145$657$43,628
Year 26 - 301 ($802)$143$659$42,968
302 ($802)$140$662$42,307
303 ($802)$138$664$41,643
304 ($802)$136$666$40,977
305 ($802)$134$668$40,309
306 ($802)$132$670$39,639
307 ($802)$129$672$38,966
308 ($802)$127$675$38,292
309 ($802)$125$677$37,615
310 ($802)$123$679$36,936
311 ($802)$121$681$36,255
312 ($802)$118$683$35,571
Year 27 - 313 ($802)$116$686$34,886
314 ($802)$114$688$34,198
315 ($802)$112$690$33,508
316 ($802)$109$692$32,815
317 ($802)$107$695$32,120
318 ($802)$105$697$31,423
319 ($802)$103$699$30,724
320 ($802)$100$702$30,023
321 ($802)$98$704$29,319
322 ($802)$96$706$28,613
323 ($802)$93$708$27,904
324 ($802)$91$711$27,194
Year 28 - 325 ($802)$89$713$26,480
326 ($802)$87$715$25,765
327 ($802)$84$718$25,047
328 ($802)$82$720$24,327
329 ($802)$79$722$23,605
330 ($802)$77$725$22,880
331 ($802)$75$727$22,153
332 ($802)$72$730$21,423
333 ($802)$70$732$20,691
334 ($802)$68$734$19,957
335 ($802)$65$737$19,220
336 ($802)$63$739$18,481
Year 29 - 337 ($802)$60$742$17,740
338 ($802)$58$744$16,996
339 ($802)$56$746$16,250
340 ($802)$53$749$15,501
341 ($802)$51$751$14,749
342 ($802)$48$754$13,996
343 ($802)$46$756$13,240
344 ($802)$43$759$12,481
345 ($802)$41$761$11,720
346 ($802)$38$764$10,956
347 ($802)$36$766$10,190
348 ($802)$33$769$9,421
Year 30 - 349 ($802)$31$771$8,650
350 ($802)$28$774$7,877
351 ($802)$26$776$7,101
352 ($802)$23$779$6,322
353 ($802)$21$781$5,541
354 ($802)$18$784$4,757
355 ($802)$16$786$3,970
356 ($802)$13$789$3,182
357 ($802)$10$792$2,390
358 ($802)$8$794$1,596
359 ($802)$5$797$799
360 ($802)$3$799$0
TOTALS$119,082$169,600$288,682

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.