« Back to all home prices

Mortgage Payment Schedule for a $213,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($42,600) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$792 360 $114,739 $285,139

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 122701 | State Lic #: MC-1186
$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 #: 258821
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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

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

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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
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  $213,000
Down Payment $42,600$170,400
Year 1 - 1 ($792)$537$255$170,145
2 ($792)$536$256$169,889
3 ($792)$535$257$169,632
4 ($792)$534$258$169,374
5 ($792)$534$259$169,115
6 ($792)$533$259$168,856
7 ($792)$532$260$168,596
8 ($792)$531$261$168,335
9 ($792)$530$262$168,073
10 ($792)$529$263$167,811
11 ($792)$529$263$167,547
12 ($792)$528$264$167,283
Year 2 - 13 ($792)$527$265$167,018
14 ($792)$526$266$166,752
15 ($792)$525$267$166,485
16 ($792)$524$268$166,217
17 ($792)$524$268$165,949
18 ($792)$523$269$165,680
19 ($792)$522$270$165,409
20 ($792)$521$271$165,138
21 ($792)$520$272$164,867
22 ($792)$519$273$164,594
23 ($792)$518$274$164,320
24 ($792)$518$274$164,046
Year 3 - 25 ($792)$517$275$163,771
26 ($792)$516$276$163,494
27 ($792)$515$277$163,217
28 ($792)$514$278$162,939
29 ($792)$513$279$162,661
30 ($792)$512$280$162,381
31 ($792)$511$281$162,100
32 ($792)$511$281$161,819
33 ($792)$510$282$161,537
34 ($792)$509$283$161,253
35 ($792)$508$284$160,969
36 ($792)$507$285$160,684
Year 4 - 37 ($792)$506$286$160,398
38 ($792)$505$287$160,112
39 ($792)$504$288$159,824
40 ($792)$503$289$159,535
41 ($792)$503$290$159,246
42 ($792)$502$290$158,955
43 ($792)$501$291$158,664
44 ($792)$500$292$158,372
45 ($792)$499$293$158,079
46 ($792)$498$294$157,784
47 ($792)$497$295$157,489
48 ($792)$496$296$157,193
Year 5 - 49 ($792)$495$297$156,897
50 ($792)$494$298$156,599
51 ($792)$493$299$156,300
52 ($792)$492$300$156,000
53 ($792)$491$301$155,700
54 ($792)$490$302$155,398
55 ($792)$490$303$155,095
56 ($792)$489$304$154,792
57 ($792)$488$304$154,487
58 ($792)$487$305$154,182
59 ($792)$486$306$153,876
60 ($792)$485$307$153,568
Year 6 - 61 ($792)$484$308$153,260
62 ($792)$483$309$152,951
63 ($792)$482$310$152,640
64 ($792)$481$311$152,329
65 ($792)$480$312$152,017
66 ($792)$479$313$151,704
67 ($792)$478$314$151,390
68 ($792)$477$315$151,074
69 ($792)$476$316$150,758
70 ($792)$475$317$150,441
71 ($792)$474$318$150,123
72 ($792)$473$319$149,804
Year 7 - 73 ($792)$472$320$149,484
74 ($792)$471$321$149,162
75 ($792)$470$322$148,840
76 ($792)$469$323$148,517
77 ($792)$468$324$148,193
78 ($792)$467$325$147,868
79 ($792)$466$326$147,541
80 ($792)$465$327$147,214
81 ($792)$464$328$146,886
82 ($792)$463$329$146,556
83 ($792)$462$330$146,226
84 ($792)$461$331$145,895
Year 8 - 85 ($792)$460$332$145,562
86 ($792)$459$334$145,228
87 ($792)$457$335$144,894
88 ($792)$456$336$144,558
89 ($792)$455$337$144,222
90 ($792)$454$338$143,884
91 ($792)$453$339$143,545
92 ($792)$452$340$143,205
93 ($792)$451$341$142,864
94 ($792)$450$342$142,522
95 ($792)$449$343$142,179
96 ($792)$448$344$141,835
Year 9 - 97 ($792)$447$345$141,490
98 ($792)$446$346$141,143
99 ($792)$445$347$140,796
100 ($792)$444$349$140,447
101 ($792)$442$350$140,098
102 ($792)$441$351$139,747
103 ($792)$440$352$139,395
104 ($792)$439$353$139,042
105 ($792)$438$354$138,688
106 ($792)$437$355$138,333
107 ($792)$436$356$137,976
108 ($792)$435$357$137,619
Year 10 - 109 ($792)$433$359$137,260
110 ($792)$432$360$136,901
111 ($792)$431$361$136,540
112 ($792)$430$362$136,178
113 ($792)$429$363$135,815
114 ($792)$428$364$135,451
115 ($792)$427$365$135,085
116 ($792)$426$367$134,719
117 ($792)$424$368$134,351
118 ($792)$423$369$133,982
119 ($792)$422$370$133,612
120 ($792)$421$371$133,241
Year 11 - 121 ($792)$420$372$132,869
122 ($792)$419$374$132,495
123 ($792)$417$375$132,121
124 ($792)$416$376$131,745
125 ($792)$415$377$131,368
126 ($792)$414$378$130,989
127 ($792)$413$379$130,610
128 ($792)$411$381$130,229
129 ($792)$410$382$129,847
130 ($792)$409$383$129,464
131 ($792)$408$384$129,080
132 ($792)$407$385$128,695
Year 12 - 133 ($792)$405$387$128,308
134 ($792)$404$388$127,920
135 ($792)$403$389$127,531
136 ($792)$402$390$127,141
137 ($792)$400$392$126,749
138 ($792)$399$393$126,356
139 ($792)$398$394$125,962
140 ($792)$397$395$125,567
141 ($792)$396$397$125,171
142 ($792)$394$398$124,773
143 ($792)$393$399$124,374
144 ($792)$392$400$123,974
Year 13 - 145 ($792)$391$402$123,572
146 ($792)$389$403$123,169
147 ($792)$388$404$122,765
148 ($792)$387$405$122,360
149 ($792)$385$407$121,953
150 ($792)$384$408$121,545
151 ($792)$383$409$121,136
152 ($792)$382$410$120,726
153 ($792)$380$412$120,314
154 ($792)$379$413$119,901
155 ($792)$378$414$119,486
156 ($792)$376$416$119,071
Year 14 - 157 ($792)$375$417$118,654
158 ($792)$374$418$118,235
159 ($792)$372$420$117,816
160 ($792)$371$421$117,395
161 ($792)$370$422$116,973
162 ($792)$368$424$116,549
163 ($792)$367$425$116,124
164 ($792)$366$426$115,698
165 ($792)$364$428$115,270
166 ($792)$363$429$114,841
167 ($792)$362$430$114,411
168 ($792)$360$432$113,979
Year 15 - 169 ($792)$359$433$113,546
170 ($792)$358$434$113,112
171 ($792)$356$436$112,676
172 ($792)$355$437$112,239
173 ($792)$354$438$111,801
174 ($792)$352$440$111,361
175 ($792)$351$441$110,919
176 ($792)$349$443$110,477
177 ($792)$348$444$110,033
178 ($792)$347$445$109,587
179 ($792)$345$447$109,140
180 ($792)$344$448$108,692
Year 16 - 181 ($792)$342$450$108,242
182 ($792)$341$451$107,791
183 ($792)$340$453$107,339
184 ($792)$338$454$106,885
185 ($792)$337$455$106,430
186 ($792)$335$457$105,973
187 ($792)$334$458$105,515
188 ($792)$332$460$105,055
189 ($792)$331$461$104,594
190 ($792)$329$463$104,131
191 ($792)$328$464$103,667
192 ($792)$327$466$103,202
Year 17 - 193 ($792)$325$467$102,735
194 ($792)$324$468$102,266
195 ($792)$322$470$101,796
196 ($792)$321$471$101,325
197 ($792)$319$473$100,852
198 ($792)$318$474$100,378
199 ($792)$316$476$99,902
200 ($792)$315$477$99,424
201 ($792)$313$479$98,946
202 ($792)$312$480$98,465
203 ($792)$310$482$97,983
204 ($792)$309$483$97,500
Year 18 - 205 ($792)$307$485$97,015
206 ($792)$306$486$96,529
207 ($792)$304$488$96,041
208 ($792)$303$490$95,551
209 ($792)$301$491$95,060
210 ($792)$299$493$94,567
211 ($792)$298$494$94,073
212 ($792)$296$496$93,577
213 ($792)$295$497$93,080
214 ($792)$293$499$92,581
215 ($792)$292$500$92,081
216 ($792)$290$502$91,579
Year 19 - 217 ($792)$288$504$91,075
218 ($792)$287$505$90,570
219 ($792)$285$507$90,063
220 ($792)$284$508$89,555
221 ($792)$282$510$89,045
222 ($792)$280$512$88,534
223 ($792)$279$513$88,020
224 ($792)$277$515$87,506
225 ($792)$276$516$86,989
226 ($792)$274$518$86,471
227 ($792)$272$520$85,951
228 ($792)$271$521$85,430
Year 20 - 229 ($792)$269$523$84,907
230 ($792)$267$525$84,383
231 ($792)$266$526$83,856
232 ($792)$264$528$83,328
233 ($792)$262$530$82,799
234 ($792)$261$531$82,268
235 ($792)$259$533$81,735
236 ($792)$257$535$81,200
237 ($792)$256$536$80,664
238 ($792)$254$538$80,126
239 ($792)$252$540$79,586
240 ($792)$251$541$79,045
Year 21 - 241 ($792)$249$543$78,502
242 ($792)$247$545$77,957
243 ($792)$246$546$77,411
244 ($792)$244$548$76,862
245 ($792)$242$550$76,312
246 ($792)$240$552$75,761
247 ($792)$239$553$75,207
248 ($792)$237$555$74,652
249 ($792)$235$557$74,095
250 ($792)$233$559$73,537
251 ($792)$232$560$72,976
252 ($792)$230$562$72,414
Year 22 - 253 ($792)$228$564$71,850
254 ($792)$226$566$71,284
255 ($792)$225$568$70,717
256 ($792)$223$569$70,148
257 ($792)$221$571$69,577
258 ($792)$219$573$69,004
259 ($792)$217$575$68,429
260 ($792)$216$577$67,852
261 ($792)$214$578$67,274
262 ($792)$212$580$66,694
263 ($792)$210$582$66,112
264 ($792)$208$584$65,528
Year 23 - 265 ($792)$206$586$64,943
266 ($792)$205$587$64,355
267 ($792)$203$589$63,766
268 ($792)$201$591$63,175
269 ($792)$199$593$62,582
270 ($792)$197$595$61,987
271 ($792)$195$597$61,390
272 ($792)$193$599$60,791
273 ($792)$191$601$60,191
274 ($792)$190$602$59,588
275 ($792)$188$604$58,984
276 ($792)$186$606$58,378
Year 24 - 277 ($792)$184$608$57,769
278 ($792)$182$610$57,159
279 ($792)$180$612$56,547
280 ($792)$178$614$55,933
281 ($792)$176$616$55,317
282 ($792)$174$618$54,700
283 ($792)$172$620$54,080
284 ($792)$170$622$53,458
285 ($792)$168$624$52,835
286 ($792)$166$626$52,209
287 ($792)$164$628$51,581
288 ($792)$162$630$50,952
Year 25 - 289 ($792)$160$632$50,320
290 ($792)$159$634$49,687
291 ($792)$157$636$49,051
292 ($792)$155$638$48,414
293 ($792)$153$640$47,774
294 ($792)$150$642$47,132
295 ($792)$148$644$46,489
296 ($792)$146$646$45,843
297 ($792)$144$648$45,196
298 ($792)$142$650$44,546
299 ($792)$140$652$43,894
300 ($792)$138$654$43,240
Year 26 - 301 ($792)$136$656$42,585
302 ($792)$134$658$41,927
303 ($792)$132$660$41,267
304 ($792)$130$662$40,605
305 ($792)$128$664$39,940
306 ($792)$126$666$39,274
307 ($792)$124$668$38,606
308 ($792)$122$670$37,935
309 ($792)$119$673$37,263
310 ($792)$117$675$36,588
311 ($792)$115$677$35,911
312 ($792)$113$679$35,232
Year 27 - 313 ($792)$111$681$34,551
314 ($792)$109$683$33,868
315 ($792)$107$685$33,183
316 ($792)$105$688$32,495
317 ($792)$102$690$31,806
318 ($792)$100$692$31,114
319 ($792)$98$694$30,420
320 ($792)$96$696$29,723
321 ($792)$94$698$29,025
322 ($792)$91$701$28,324
323 ($792)$89$703$27,622
324 ($792)$87$705$26,917
Year 28 - 325 ($792)$85$707$26,209
326 ($792)$83$709$25,500
327 ($792)$80$712$24,788
328 ($792)$78$714$24,074
329 ($792)$76$716$23,358
330 ($792)$74$718$22,639
331 ($792)$71$721$21,919
332 ($792)$69$723$21,196
333 ($792)$67$725$20,470
334 ($792)$64$728$19,743
335 ($792)$62$730$19,013
336 ($792)$60$732$18,281
Year 29 - 337 ($792)$58$734$17,546
338 ($792)$55$737$16,810
339 ($792)$53$739$16,070
340 ($792)$51$741$15,329
341 ($792)$48$744$14,585
342 ($792)$46$746$13,839
343 ($792)$44$748$13,091
344 ($792)$41$751$12,340
345 ($792)$39$753$11,587
346 ($792)$36$756$10,831
347 ($792)$34$758$10,073
348 ($792)$32$760$9,313
Year 30 - 349 ($792)$29$763$8,550
350 ($792)$27$765$7,785
351 ($792)$25$768$7,017
352 ($792)$22$770$6,248
353 ($792)$20$772$5,475
354 ($792)$17$775$4,700
355 ($792)$15$777$3,923
356 ($792)$12$780$3,143
357 ($792)$10$782$2,361
358 ($792)$7$785$1,577
359 ($792)$5$787$790
360 ($792)$2$790$0
TOTALS$114,739$170,400$285,139

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.