« Back to all home prices

Mortgage Payment Schedule for a $214,000 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% ($42,800) 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
$801 360 $117,032 $288,232

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

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 #: 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 #: 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: 3.764% | Rate: 3.750% | Fees: $432 | 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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

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  $214,000
Down Payment $42,800$171,200
Year 1 - 1 ($801)$546$254$170,946
2 ($801)$546$255$170,691
3 ($801)$545$256$170,435
4 ($801)$544$257$170,178
5 ($801)$543$257$169,921
6 ($801)$542$258$169,662
7 ($801)$542$259$169,403
8 ($801)$541$260$169,143
9 ($801)$540$261$168,882
10 ($801)$539$262$168,621
11 ($801)$538$262$168,358
12 ($801)$537$263$168,095
Year 2 - 13 ($801)$537$264$167,831
14 ($801)$536$265$167,566
15 ($801)$535$266$167,300
16 ($801)$534$267$167,033
17 ($801)$533$268$166,766
18 ($801)$532$268$166,498
19 ($801)$531$269$166,228
20 ($801)$531$270$165,958
21 ($801)$530$271$165,687
22 ($801)$529$272$165,415
23 ($801)$528$273$165,143
24 ($801)$527$274$164,869
Year 3 - 25 ($801)$526$274$164,595
26 ($801)$525$275$164,319
27 ($801)$524$276$164,043
28 ($801)$524$277$163,766
29 ($801)$523$278$163,488
30 ($801)$522$279$163,209
31 ($801)$521$280$162,930
32 ($801)$520$281$162,649
33 ($801)$519$282$162,367
34 ($801)$518$282$162,085
35 ($801)$517$283$161,802
36 ($801)$516$284$161,517
Year 4 - 37 ($801)$516$285$161,232
38 ($801)$515$286$160,946
39 ($801)$514$287$160,659
40 ($801)$513$288$160,371
41 ($801)$512$289$160,083
42 ($801)$511$290$159,793
43 ($801)$510$291$159,502
44 ($801)$509$292$159,211
45 ($801)$508$292$158,918
46 ($801)$507$293$158,625
47 ($801)$506$294$158,330
48 ($801)$505$295$158,035
Year 5 - 49 ($801)$504$296$157,739
50 ($801)$503$297$157,442
51 ($801)$503$298$157,144
52 ($801)$502$299$156,844
53 ($801)$501$300$156,544
54 ($801)$500$301$156,243
55 ($801)$499$302$155,941
56 ($801)$498$303$155,638
57 ($801)$497$304$155,335
58 ($801)$496$305$155,030
59 ($801)$495$306$154,724
60 ($801)$494$307$154,417
Year 6 - 61 ($801)$493$308$154,109
62 ($801)$492$309$153,800
63 ($801)$491$310$153,491
64 ($801)$490$311$153,180
65 ($801)$489$312$152,868
66 ($801)$488$313$152,555
67 ($801)$487$314$152,242
68 ($801)$486$315$151,927
69 ($801)$485$316$151,611
70 ($801)$484$317$151,294
71 ($801)$483$318$150,977
72 ($801)$482$319$150,658
Year 7 - 73 ($801)$481$320$150,338
74 ($801)$480$321$150,017
75 ($801)$479$322$149,695
76 ($801)$478$323$149,373
77 ($801)$477$324$149,049
78 ($801)$476$325$148,724
79 ($801)$475$326$148,398
80 ($801)$474$327$148,071
81 ($801)$473$328$147,743
82 ($801)$472$329$147,414
83 ($801)$470$330$147,084
84 ($801)$469$331$146,752
Year 8 - 85 ($801)$468$332$146,420
86 ($801)$467$333$146,087
87 ($801)$466$334$145,752
88 ($801)$465$335$145,417
89 ($801)$464$337$145,080
90 ($801)$463$338$144,743
91 ($801)$462$339$144,404
92 ($801)$461$340$144,064
93 ($801)$460$341$143,723
94 ($801)$459$342$143,382
95 ($801)$458$343$143,039
96 ($801)$457$344$142,694
Year 9 - 97 ($801)$455$345$142,349
98 ($801)$454$346$142,003
99 ($801)$453$347$141,655
100 ($801)$452$349$141,307
101 ($801)$451$350$140,957
102 ($801)$450$351$140,607
103 ($801)$449$352$140,255
104 ($801)$448$353$139,902
105 ($801)$447$354$139,548
106 ($801)$445$355$139,192
107 ($801)$444$356$138,836
108 ($801)$443$358$138,478
Year 10 - 109 ($801)$442$359$138,120
110 ($801)$441$360$137,760
111 ($801)$440$361$137,399
112 ($801)$439$362$137,037
113 ($801)$437$363$136,674
114 ($801)$436$364$136,309
115 ($801)$435$366$135,944
116 ($801)$434$367$135,577
117 ($801)$433$368$135,209
118 ($801)$432$369$134,840
119 ($801)$430$370$134,469
120 ($801)$429$371$134,098
Year 11 - 121 ($801)$428$373$133,725
122 ($801)$427$374$133,352
123 ($801)$426$375$132,976
124 ($801)$424$376$132,600
125 ($801)$423$377$132,223
126 ($801)$422$379$131,844
127 ($801)$421$380$131,464
128 ($801)$420$381$131,083
129 ($801)$418$382$130,701
130 ($801)$417$383$130,318
131 ($801)$416$385$129,933
132 ($801)$415$386$129,547
Year 12 - 133 ($801)$413$387$129,160
134 ($801)$412$388$128,771
135 ($801)$411$390$128,382
136 ($801)$410$391$127,991
137 ($801)$409$392$127,599
138 ($801)$407$393$127,205
139 ($801)$406$395$126,811
140 ($801)$405$396$126,415
141 ($801)$403$397$126,017
142 ($801)$402$398$125,619
143 ($801)$401$400$125,219
144 ($801)$400$401$124,818
Year 13 - 145 ($801)$398$402$124,416
146 ($801)$397$404$124,013
147 ($801)$396$405$123,608
148 ($801)$395$406$123,202
149 ($801)$393$407$122,794
150 ($801)$392$409$122,385
151 ($801)$391$410$121,975
152 ($801)$389$411$121,564
153 ($801)$388$413$121,151
154 ($801)$387$414$120,737
155 ($801)$385$415$120,322
156 ($801)$384$417$119,905
Year 14 - 157 ($801)$383$418$119,488
158 ($801)$381$419$119,068
159 ($801)$380$421$118,648
160 ($801)$379$422$118,226
161 ($801)$377$423$117,802
162 ($801)$376$425$117,378
163 ($801)$375$426$116,952
164 ($801)$373$427$116,524
165 ($801)$372$429$116,096
166 ($801)$371$430$115,665
167 ($801)$369$431$115,234
168 ($801)$368$433$114,801
Year 15 - 169 ($801)$366$434$114,367
170 ($801)$365$436$113,931
171 ($801)$364$437$113,494
172 ($801)$362$438$113,056
173 ($801)$361$440$112,616
174 ($801)$359$441$112,175
175 ($801)$358$443$111,732
176 ($801)$357$444$111,288
177 ($801)$355$445$110,843
178 ($801)$354$447$110,396
179 ($801)$352$448$109,948
180 ($801)$351$450$109,498
Year 16 - 181 ($801)$349$451$109,047
182 ($801)$348$453$108,594
183 ($801)$347$454$108,140
184 ($801)$345$455$107,684
185 ($801)$344$457$107,228
186 ($801)$342$458$106,769
187 ($801)$341$460$106,309
188 ($801)$339$461$105,848
189 ($801)$338$463$105,385
190 ($801)$336$464$104,921
191 ($801)$335$466$104,455
192 ($801)$333$467$103,988
Year 17 - 193 ($801)$332$469$103,519
194 ($801)$330$470$103,049
195 ($801)$329$472$102,577
196 ($801)$327$473$102,104
197 ($801)$326$475$101,629
198 ($801)$324$476$101,153
199 ($801)$323$478$100,675
200 ($801)$321$479$100,196
201 ($801)$320$481$99,715
202 ($801)$318$482$99,232
203 ($801)$317$484$98,748
204 ($801)$315$485$98,263
Year 18 - 205 ($801)$314$487$97,776
206 ($801)$312$489$97,287
207 ($801)$311$490$96,797
208 ($801)$309$492$96,306
209 ($801)$307$493$95,812
210 ($801)$306$495$95,317
211 ($801)$304$496$94,821
212 ($801)$303$498$94,323
213 ($801)$301$500$93,823
214 ($801)$299$501$93,322
215 ($801)$298$503$92,819
216 ($801)$296$504$92,315
Year 19 - 217 ($801)$295$506$91,809
218 ($801)$293$508$91,301
219 ($801)$291$509$90,792
220 ($801)$290$511$90,281
221 ($801)$288$512$89,769
222 ($801)$287$514$89,255
223 ($801)$285$516$88,739
224 ($801)$283$517$88,221
225 ($801)$282$519$87,702
226 ($801)$280$521$87,182
227 ($801)$278$522$86,659
228 ($801)$277$524$86,135
Year 20 - 229 ($801)$275$526$85,609
230 ($801)$273$527$85,082
231 ($801)$272$529$84,553
232 ($801)$270$531$84,022
233 ($801)$268$532$83,490
234 ($801)$266$534$82,956
235 ($801)$265$536$82,420
236 ($801)$263$538$81,882
237 ($801)$261$539$81,343
238 ($801)$260$541$80,802
239 ($801)$258$543$80,259
240 ($801)$256$544$79,714
Year 21 - 241 ($801)$254$546$79,168
242 ($801)$253$548$78,620
243 ($801)$251$550$78,071
244 ($801)$249$551$77,519
245 ($801)$247$553$76,966
246 ($801)$246$555$76,411
247 ($801)$244$557$75,854
248 ($801)$242$559$75,296
249 ($801)$240$560$74,735
250 ($801)$239$562$74,173
251 ($801)$237$564$73,609
252 ($801)$235$566$73,044
Year 22 - 253 ($801)$233$568$72,476
254 ($801)$231$569$71,907
255 ($801)$230$571$71,336
256 ($801)$228$573$70,763
257 ($801)$226$575$70,188
258 ($801)$224$577$69,611
259 ($801)$222$578$69,033
260 ($801)$220$580$68,452
261 ($801)$218$582$67,870
262 ($801)$217$584$67,286
263 ($801)$215$586$66,700
264 ($801)$213$588$66,112
Year 23 - 265 ($801)$211$590$65,523
266 ($801)$209$592$64,931
267 ($801)$207$593$64,338
268 ($801)$205$595$63,743
269 ($801)$203$597$63,145
270 ($801)$202$599$62,546
271 ($801)$200$601$61,945
272 ($801)$198$603$61,342
273 ($801)$196$605$60,738
274 ($801)$194$607$60,131
275 ($801)$192$609$59,522
276 ($801)$190$611$58,911
Year 24 - 277 ($801)$188$613$58,299
278 ($801)$186$615$57,684
279 ($801)$184$617$57,068
280 ($801)$182$619$56,449
281 ($801)$180$620$55,829
282 ($801)$178$622$55,206
283 ($801)$176$624$54,582
284 ($801)$174$626$53,955
285 ($801)$172$628$53,327
286 ($801)$170$630$52,696
287 ($801)$168$632$52,064
288 ($801)$166$634$51,429
Year 25 - 289 ($801)$164$636$50,793
290 ($801)$162$639$50,154
291 ($801)$160$641$49,514
292 ($801)$158$643$48,871
293 ($801)$156$645$48,227
294 ($801)$154$647$47,580
295 ($801)$152$649$46,931
296 ($801)$150$651$46,280
297 ($801)$148$653$45,627
298 ($801)$146$655$44,972
299 ($801)$144$657$44,315
300 ($801)$141$659$43,656
Year 26 - 301 ($801)$139$661$42,995
302 ($801)$137$663$42,331
303 ($801)$135$666$41,666
304 ($801)$133$668$40,998
305 ($801)$131$670$40,328
306 ($801)$129$672$39,656
307 ($801)$127$674$38,982
308 ($801)$124$676$38,306
309 ($801)$122$678$37,628
310 ($801)$120$681$36,947
311 ($801)$118$683$36,264
312 ($801)$116$685$35,579
Year 27 - 313 ($801)$114$687$34,892
314 ($801)$111$689$34,203
315 ($801)$109$691$33,512
316 ($801)$107$694$32,818
317 ($801)$105$696$32,122
318 ($801)$103$698$31,424
319 ($801)$100$700$30,723
320 ($801)$98$703$30,021
321 ($801)$96$705$29,316
322 ($801)$94$707$28,609
323 ($801)$91$709$27,900
324 ($801)$89$712$27,188
Year 28 - 325 ($801)$87$714$26,474
326 ($801)$84$716$25,758
327 ($801)$82$718$25,040
328 ($801)$80$721$24,319
329 ($801)$78$723$23,596
330 ($801)$75$725$22,871
331 ($801)$73$728$22,143
332 ($801)$71$730$21,413
333 ($801)$68$732$20,681
334 ($801)$66$735$19,946
335 ($801)$64$737$19,209
336 ($801)$61$739$18,470
Year 29 - 337 ($801)$59$742$17,728
338 ($801)$57$744$16,984
339 ($801)$54$746$16,237
340 ($801)$52$749$15,489
341 ($801)$49$751$14,737
342 ($801)$47$754$13,984
343 ($801)$45$756$13,228
344 ($801)$42$758$12,469
345 ($801)$40$761$11,709
346 ($801)$37$763$10,945
347 ($801)$35$766$10,180
348 ($801)$32$768$9,411
Year 30 - 349 ($801)$30$771$8,641
350 ($801)$28$773$7,868
351 ($801)$25$776$7,092
352 ($801)$23$778$6,314
353 ($801)$20$780$5,534
354 ($801)$18$783$4,751
355 ($801)$15$785$3,965
356 ($801)$13$788$3,177
357 ($801)$10$791$2,387
358 ($801)$8$793$1,594
359 ($801)$5$796$798
360 ($801)$3$798$0
TOTALS$117,032$171,200$288,232

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.