« 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 November 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($42,600) 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
$806 360 $119,643 $290,043

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  $213,000
Down Payment $42,600$170,400
Year 1 - 1 ($806)$557$249$170,151
2 ($806)$556$250$169,901
3 ($806)$555$251$169,650
4 ($806)$554$251$169,399
5 ($806)$553$252$169,147
6 ($806)$553$253$168,894
7 ($806)$552$254$168,640
8 ($806)$551$255$168,385
9 ($806)$550$256$168,129
10 ($806)$549$256$167,873
11 ($806)$548$257$167,615
12 ($806)$548$258$167,357
Year 2 - 13 ($806)$547$259$167,098
14 ($806)$546$260$166,838
15 ($806)$545$261$166,578
16 ($806)$544$262$166,316
17 ($806)$543$262$166,054
18 ($806)$542$263$165,791
19 ($806)$542$264$165,527
20 ($806)$541$265$165,262
21 ($806)$540$266$164,996
22 ($806)$539$267$164,729
23 ($806)$538$268$164,462
24 ($806)$537$268$164,193
Year 3 - 25 ($806)$536$269$163,924
26 ($806)$535$270$163,654
27 ($806)$535$271$163,383
28 ($806)$534$272$163,111
29 ($806)$533$273$162,838
30 ($806)$532$274$162,564
31 ($806)$531$275$162,289
32 ($806)$530$276$162,014
33 ($806)$529$276$161,737
34 ($806)$528$277$161,460
35 ($806)$527$278$161,182
36 ($806)$527$279$160,903
Year 4 - 37 ($806)$526$280$160,623
38 ($806)$525$281$160,342
39 ($806)$524$282$160,060
40 ($806)$523$283$159,777
41 ($806)$522$284$159,493
42 ($806)$521$285$159,209
43 ($806)$520$286$158,923
44 ($806)$519$287$158,636
45 ($806)$518$287$158,349
46 ($806)$517$288$158,061
47 ($806)$516$289$157,771
48 ($806)$515$290$157,481
Year 5 - 49 ($806)$514$291$157,190
50 ($806)$513$292$156,897
51 ($806)$513$293$156,604
52 ($806)$512$294$156,310
53 ($806)$511$295$156,015
54 ($806)$510$296$155,719
55 ($806)$509$297$155,422
56 ($806)$508$298$155,124
57 ($806)$507$299$154,825
58 ($806)$506$300$154,525
59 ($806)$505$301$154,224
60 ($806)$504$302$153,923
Year 6 - 61 ($806)$503$303$153,620
62 ($806)$502$304$153,316
63 ($806)$501$305$153,011
64 ($806)$500$306$152,705
65 ($806)$499$307$152,398
66 ($806)$498$308$152,090
67 ($806)$497$309$151,782
68 ($806)$496$310$151,472
69 ($806)$495$311$151,161
70 ($806)$494$312$150,849
71 ($806)$493$313$150,536
72 ($806)$492$314$150,222
Year 7 - 73 ($806)$491$315$149,907
74 ($806)$490$316$149,591
75 ($806)$489$317$149,274
76 ($806)$488$318$148,956
77 ($806)$487$319$148,637
78 ($806)$486$320$148,317
79 ($806)$485$321$147,996
80 ($806)$483$322$147,674
81 ($806)$482$323$147,350
82 ($806)$481$324$147,026
83 ($806)$480$325$146,701
84 ($806)$479$326$146,374
Year 8 - 85 ($806)$478$328$146,047
86 ($806)$477$329$145,718
87 ($806)$476$330$145,388
88 ($806)$475$331$145,058
89 ($806)$474$332$144,726
90 ($806)$473$333$144,393
91 ($806)$472$334$144,059
92 ($806)$471$335$143,724
93 ($806)$469$336$143,388
94 ($806)$468$337$143,050
95 ($806)$467$338$142,712
96 ($806)$466$339$142,373
Year 9 - 97 ($806)$465$341$142,032
98 ($806)$464$342$141,690
99 ($806)$463$343$141,347
100 ($806)$462$344$141,003
101 ($806)$461$345$140,658
102 ($806)$459$346$140,312
103 ($806)$458$347$139,965
104 ($806)$457$348$139,616
105 ($806)$456$350$139,267
106 ($806)$455$351$138,916
107 ($806)$454$352$138,564
108 ($806)$453$353$138,211
Year 10 - 109 ($806)$451$354$137,857
110 ($806)$450$355$137,502
111 ($806)$449$357$137,145
112 ($806)$448$358$136,787
113 ($806)$447$359$136,429
114 ($806)$446$360$136,069
115 ($806)$444$361$135,707
116 ($806)$443$362$135,345
117 ($806)$442$364$134,982
118 ($806)$441$365$134,617
119 ($806)$440$366$134,251
120 ($806)$439$367$133,884
Year 11 - 121 ($806)$437$368$133,515
122 ($806)$436$370$133,146
123 ($806)$435$371$132,775
124 ($806)$434$372$132,403
125 ($806)$433$373$132,030
126 ($806)$431$374$131,656
127 ($806)$430$376$131,280
128 ($806)$429$377$130,903
129 ($806)$428$378$130,525
130 ($806)$426$379$130,146
131 ($806)$425$381$129,765
132 ($806)$424$382$129,384
Year 12 - 133 ($806)$423$383$129,001
134 ($806)$421$384$128,616
135 ($806)$420$386$128,231
136 ($806)$419$387$127,844
137 ($806)$418$388$127,456
138 ($806)$416$389$127,067
139 ($806)$415$391$126,676
140 ($806)$414$392$126,284
141 ($806)$413$393$125,891
142 ($806)$411$394$125,497
143 ($806)$410$396$125,101
144 ($806)$409$397$124,704
Year 13 - 145 ($806)$407$398$124,305
146 ($806)$406$400$123,906
147 ($806)$405$401$123,505
148 ($806)$403$402$123,103
149 ($806)$402$404$122,699
150 ($806)$401$405$122,294
151 ($806)$399$406$121,888
152 ($806)$398$408$121,481
153 ($806)$397$409$121,072
154 ($806)$396$410$120,662
155 ($806)$394$412$120,250
156 ($806)$393$413$119,837
Year 14 - 157 ($806)$391$414$119,423
158 ($806)$390$416$119,007
159 ($806)$389$417$118,591
160 ($806)$387$418$118,172
161 ($806)$386$420$117,753
162 ($806)$385$421$117,332
163 ($806)$383$422$116,909
164 ($806)$382$424$116,485
165 ($806)$381$425$116,060
166 ($806)$379$427$115,634
167 ($806)$378$428$115,206
168 ($806)$376$429$114,776
Year 15 - 169 ($806)$375$431$114,346
170 ($806)$374$432$113,914
171 ($806)$372$434$113,480
172 ($806)$371$435$113,045
173 ($806)$369$436$112,609
174 ($806)$368$438$112,171
175 ($806)$366$439$111,732
176 ($806)$365$441$111,291
177 ($806)$364$442$110,849
178 ($806)$362$444$110,405
179 ($806)$361$445$109,960
180 ($806)$359$446$109,514
Year 16 - 181 ($806)$358$448$109,066
182 ($806)$356$449$108,616
183 ($806)$355$451$108,166
184 ($806)$353$452$107,713
185 ($806)$352$454$107,259
186 ($806)$350$455$106,804
187 ($806)$349$457$106,347
188 ($806)$347$458$105,889
189 ($806)$346$460$105,429
190 ($806)$344$461$104,968
191 ($806)$343$463$104,505
192 ($806)$341$464$104,041
Year 17 - 193 ($806)$340$466$103,575
194 ($806)$338$467$103,108
195 ($806)$337$469$102,639
196 ($806)$335$470$102,169
197 ($806)$334$472$101,697
198 ($806)$332$473$101,223
199 ($806)$331$475$100,748
200 ($806)$329$477$100,272
201 ($806)$328$478$99,793
202 ($806)$326$480$99,314
203 ($806)$324$481$98,832
204 ($806)$323$483$98,350
Year 18 - 205 ($806)$321$484$97,865
206 ($806)$320$486$97,379
207 ($806)$318$488$96,892
208 ($806)$317$489$96,403
209 ($806)$315$491$95,912
210 ($806)$313$492$95,419
211 ($806)$312$494$94,925
212 ($806)$310$496$94,430
213 ($806)$308$497$93,933
214 ($806)$307$499$93,434
215 ($806)$305$500$92,933
216 ($806)$304$502$92,431
Year 19 - 217 ($806)$302$504$91,928
218 ($806)$300$505$91,422
219 ($806)$299$507$90,915
220 ($806)$297$509$90,406
221 ($806)$295$510$89,896
222 ($806)$294$512$89,384
223 ($806)$292$514$88,870
224 ($806)$290$515$88,355
225 ($806)$289$517$87,838
226 ($806)$287$519$87,319
227 ($806)$285$520$86,799
228 ($806)$284$522$86,277
Year 20 - 229 ($806)$282$524$85,753
230 ($806)$280$526$85,227
231 ($806)$278$527$84,700
232 ($806)$277$529$84,171
233 ($806)$275$531$83,640
234 ($806)$273$532$83,108
235 ($806)$271$534$82,574
236 ($806)$270$536$82,038
237 ($806)$268$538$81,500
238 ($806)$266$539$80,961
239 ($806)$264$541$80,419
240 ($806)$263$543$79,876
Year 21 - 241 ($806)$261$545$79,332
242 ($806)$259$547$78,785
243 ($806)$257$548$78,237
244 ($806)$256$550$77,687
245 ($806)$254$552$77,135
246 ($806)$252$554$76,581
247 ($806)$250$556$76,026
248 ($806)$248$557$75,468
249 ($806)$247$559$74,909
250 ($806)$245$561$74,348
251 ($806)$243$563$73,785
252 ($806)$241$565$73,221
Year 22 - 253 ($806)$239$566$72,654
254 ($806)$237$568$72,086
255 ($806)$235$570$71,516
256 ($806)$234$572$70,944
257 ($806)$232$574$70,370
258 ($806)$230$576$69,794
259 ($806)$228$578$69,216
260 ($806)$226$580$68,637
261 ($806)$224$581$68,055
262 ($806)$222$583$67,472
263 ($806)$220$585$66,887
264 ($806)$218$587$66,299
Year 23 - 265 ($806)$217$589$65,710
266 ($806)$215$591$65,119
267 ($806)$213$593$64,526
268 ($806)$211$595$63,931
269 ($806)$209$597$63,335
270 ($806)$207$599$62,736
271 ($806)$205$601$62,135
272 ($806)$203$603$61,532
273 ($806)$201$605$60,928
274 ($806)$199$607$60,321
275 ($806)$197$609$59,712
276 ($806)$195$611$59,102
Year 24 - 277 ($806)$193$613$58,489
278 ($806)$191$615$57,875
279 ($806)$189$617$57,258
280 ($806)$187$619$56,639
281 ($806)$185$621$56,019
282 ($806)$183$623$55,396
283 ($806)$181$625$54,771
284 ($806)$179$627$54,145
285 ($806)$177$629$53,516
286 ($806)$175$631$52,885
287 ($806)$173$633$52,252
288 ($806)$171$635$51,617
Year 25 - 289 ($806)$169$637$50,980
290 ($806)$167$639$50,341
291 ($806)$164$641$49,700
292 ($806)$162$643$49,056
293 ($806)$160$645$48,411
294 ($806)$158$648$47,763
295 ($806)$156$650$47,114
296 ($806)$154$652$46,462
297 ($806)$152$654$45,808
298 ($806)$150$656$45,152
299 ($806)$147$658$44,494
300 ($806)$145$660$43,833
Year 26 - 301 ($806)$143$662$43,171
302 ($806)$141$665$42,506
303 ($806)$139$667$41,839
304 ($806)$137$669$41,170
305 ($806)$134$671$40,499
306 ($806)$132$673$39,826
307 ($806)$130$676$39,150
308 ($806)$128$678$38,472
309 ($806)$126$680$37,792
310 ($806)$123$682$37,110
311 ($806)$121$684$36,426
312 ($806)$119$687$35,739
Year 27 - 313 ($806)$117$689$35,050
314 ($806)$114$691$34,359
315 ($806)$112$693$33,666
316 ($806)$110$696$32,970
317 ($806)$108$698$32,272
318 ($806)$105$700$31,572
319 ($806)$103$703$30,869
320 ($806)$101$705$30,164
321 ($806)$99$707$29,457
322 ($806)$96$709$28,748
323 ($806)$94$712$28,036
324 ($806)$92$714$27,322
Year 28 - 325 ($806)$89$716$26,605
326 ($806)$87$719$25,887
327 ($806)$85$721$25,165
328 ($806)$82$723$24,442
329 ($806)$80$726$23,716
330 ($806)$77$728$22,988
331 ($806)$75$731$22,257
332 ($806)$73$733$21,524
333 ($806)$70$735$20,789
334 ($806)$68$738$20,051
335 ($806)$66$740$19,311
336 ($806)$63$743$18,569
Year 29 - 337 ($806)$61$745$17,824
338 ($806)$58$747$17,076
339 ($806)$56$750$16,326
340 ($806)$53$752$15,574
341 ($806)$51$755$14,819
342 ($806)$48$757$14,062
343 ($806)$46$760$13,302
344 ($806)$43$762$12,540
345 ($806)$41$765$11,775
346 ($806)$38$767$11,008
347 ($806)$36$770$10,238
348 ($806)$33$772$9,466
Year 30 - 349 ($806)$31$775$8,691
350 ($806)$28$777$7,914
351 ($806)$26$780$7,134
352 ($806)$23$782$6,352
353 ($806)$21$785$5,567
354 ($806)$18$787$4,779
355 ($806)$16$790$3,989
356 ($806)$13$793$3,197
357 ($806)$10$795$2,401
358 ($806)$8$798$1,603
359 ($806)$5$800$803
360 ($806)$3$803$0
TOTALS$119,643$170,400$290,043

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.