« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$812 360 $121,267 $292,467

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 30 day rate lock

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 #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | 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 ($812)$564$249$170,951
2 ($812)$563$250$170,701
3 ($812)$562$251$170,451
4 ($812)$561$251$170,200
5 ($812)$560$252$169,947
6 ($812)$559$253$169,694
7 ($812)$559$254$169,441
8 ($812)$558$255$169,186
9 ($812)$557$256$168,930
10 ($812)$556$256$168,674
11 ($812)$555$257$168,417
12 ($812)$554$258$168,159
Year 2 - 13 ($812)$554$259$167,900
14 ($812)$553$260$167,640
15 ($812)$552$261$167,380
16 ($812)$551$261$167,118
17 ($812)$550$262$166,856
18 ($812)$549$263$166,593
19 ($812)$548$264$166,329
20 ($812)$547$265$166,064
21 ($812)$547$266$165,798
22 ($812)$546$267$165,531
23 ($812)$545$268$165,264
24 ($812)$544$268$164,995
Year 3 - 25 ($812)$543$269$164,726
26 ($812)$542$270$164,456
27 ($812)$541$271$164,185
28 ($812)$540$272$163,913
29 ($812)$540$273$163,640
30 ($812)$539$274$163,366
31 ($812)$538$275$163,092
32 ($812)$537$276$162,816
33 ($812)$536$276$162,540
34 ($812)$535$277$162,262
35 ($812)$534$278$161,984
36 ($812)$533$279$161,705
Year 4 - 37 ($812)$532$280$161,425
38 ($812)$531$281$161,143
39 ($812)$530$282$160,861
40 ($812)$530$283$160,579
41 ($812)$529$284$160,295
42 ($812)$528$285$160,010
43 ($812)$527$286$159,724
44 ($812)$526$287$159,438
45 ($812)$525$288$159,150
46 ($812)$524$289$158,861
47 ($812)$523$289$158,572
48 ($812)$522$290$158,282
Year 5 - 49 ($812)$521$291$157,990
50 ($812)$520$292$157,698
51 ($812)$519$293$157,404
52 ($812)$518$294$157,110
53 ($812)$517$295$156,815
54 ($812)$516$296$156,519
55 ($812)$515$297$156,222
56 ($812)$514$298$155,923
57 ($812)$513$299$155,624
58 ($812)$512$300$155,324
59 ($812)$511$301$155,023
60 ($812)$510$302$154,721
Year 6 - 61 ($812)$509$303$154,418
62 ($812)$508$304$154,114
63 ($812)$507$305$153,808
64 ($812)$506$306$153,502
65 ($812)$505$307$153,195
66 ($812)$504$308$152,887
67 ($812)$503$309$152,578
68 ($812)$502$310$152,268
69 ($812)$501$311$151,956
70 ($812)$500$312$151,644
71 ($812)$499$313$151,331
72 ($812)$498$314$151,017
Year 7 - 73 ($812)$497$315$150,701
74 ($812)$496$316$150,385
75 ($812)$495$317$150,068
76 ($812)$494$318$149,749
77 ($812)$493$319$149,430
78 ($812)$492$321$149,109
79 ($812)$491$322$148,788
80 ($812)$490$323$148,465
81 ($812)$489$324$148,141
82 ($812)$488$325$147,817
83 ($812)$487$326$147,491
84 ($812)$485$327$147,164
Year 8 - 85 ($812)$484$328$146,836
86 ($812)$483$329$146,507
87 ($812)$482$330$146,177
88 ($812)$481$331$145,845
89 ($812)$480$332$145,513
90 ($812)$479$333$145,180
91 ($812)$478$335$144,845
92 ($812)$477$336$144,509
93 ($812)$476$337$144,173
94 ($812)$475$338$143,835
95 ($812)$473$339$143,496
96 ($812)$472$340$143,156
Year 9 - 97 ($812)$471$341$142,815
98 ($812)$470$342$142,472
99 ($812)$469$343$142,129
100 ($812)$468$345$141,784
101 ($812)$467$346$141,439
102 ($812)$466$347$141,092
103 ($812)$464$348$140,744
104 ($812)$463$349$140,395
105 ($812)$462$350$140,044
106 ($812)$461$351$139,693
107 ($812)$460$353$139,340
108 ($812)$459$354$138,987
Year 10 - 109 ($812)$457$355$138,632
110 ($812)$456$356$138,276
111 ($812)$455$357$137,918
112 ($812)$454$358$137,560
113 ($812)$453$360$137,200
114 ($812)$452$361$136,840
115 ($812)$450$362$136,478
116 ($812)$449$363$136,114
117 ($812)$448$364$135,750
118 ($812)$447$366$135,384
119 ($812)$446$367$135,018
120 ($812)$444$368$134,650
Year 11 - 121 ($812)$443$369$134,281
122 ($812)$442$370$133,910
123 ($812)$441$372$133,539
124 ($812)$440$373$133,166
125 ($812)$438$374$132,792
126 ($812)$437$375$132,416
127 ($812)$436$377$132,040
128 ($812)$435$378$131,662
129 ($812)$433$379$131,283
130 ($812)$432$380$130,903
131 ($812)$431$382$130,521
132 ($812)$430$383$130,138
Year 12 - 133 ($812)$428$384$129,754
134 ($812)$427$385$129,369
135 ($812)$426$387$128,983
136 ($812)$425$388$128,595
137 ($812)$423$389$128,206
138 ($812)$422$390$127,815
139 ($812)$421$392$127,423
140 ($812)$419$393$127,031
141 ($812)$418$394$126,636
142 ($812)$417$396$126,241
143 ($812)$416$397$125,844
144 ($812)$414$398$125,446
Year 13 - 145 ($812)$413$399$125,046
146 ($812)$412$401$124,645
147 ($812)$410$402$124,243
148 ($812)$409$403$123,840
149 ($812)$408$405$123,435
150 ($812)$406$406$123,029
151 ($812)$405$407$122,621
152 ($812)$404$409$122,213
153 ($812)$402$410$121,803
154 ($812)$401$411$121,391
155 ($812)$400$413$120,978
156 ($812)$398$414$120,564
Year 14 - 157 ($812)$397$416$120,149
158 ($812)$395$417$119,732
159 ($812)$394$418$119,313
160 ($812)$393$420$118,894
161 ($812)$391$421$118,473
162 ($812)$390$422$118,050
163 ($812)$389$424$117,626
164 ($812)$387$425$117,201
165 ($812)$386$427$116,775
166 ($812)$384$428$116,346
167 ($812)$383$429$115,917
168 ($812)$382$431$115,486
Year 15 - 169 ($812)$380$432$115,054
170 ($812)$379$434$114,620
171 ($812)$377$435$114,185
172 ($812)$376$437$113,749
173 ($812)$374$438$113,311
174 ($812)$373$439$112,871
175 ($812)$372$441$112,430
176 ($812)$370$442$111,988
177 ($812)$369$444$111,544
178 ($812)$367$445$111,099
179 ($812)$366$447$110,652
180 ($812)$364$448$110,204
Year 16 - 181 ($812)$363$450$109,754
182 ($812)$361$451$109,303
183 ($812)$360$453$108,851
184 ($812)$358$454$108,397
185 ($812)$357$456$107,941
186 ($812)$355$457$107,484
187 ($812)$354$459$107,025
188 ($812)$352$460$106,565
189 ($812)$351$462$106,104
190 ($812)$349$463$105,640
191 ($812)$348$465$105,176
192 ($812)$346$466$104,709
Year 17 - 193 ($812)$345$468$104,242
194 ($812)$343$469$103,772
195 ($812)$342$471$103,302
196 ($812)$340$472$102,829
197 ($812)$338$474$102,355
198 ($812)$337$475$101,880
199 ($812)$335$477$101,403
200 ($812)$334$479$100,924
201 ($812)$332$480$100,444
202 ($812)$331$482$99,962
203 ($812)$329$483$99,479
204 ($812)$327$485$98,994
Year 18 - 205 ($812)$326$487$98,507
206 ($812)$324$488$98,019
207 ($812)$323$490$97,529
208 ($812)$321$491$97,038
209 ($812)$319$493$96,545
210 ($812)$318$495$96,050
211 ($812)$316$496$95,554
212 ($812)$315$498$95,056
213 ($812)$313$500$94,557
214 ($812)$311$501$94,056
215 ($812)$310$503$93,553
216 ($812)$308$504$93,048
Year 19 - 217 ($812)$306$506$92,542
218 ($812)$305$508$92,034
219 ($812)$303$509$91,525
220 ($812)$301$511$91,014
221 ($812)$300$513$90,501
222 ($812)$298$515$89,987
223 ($812)$296$516$89,470
224 ($812)$295$518$88,952
225 ($812)$293$520$88,433
226 ($812)$291$521$87,912
227 ($812)$289$523$87,388
228 ($812)$288$525$86,864
Year 20 - 229 ($812)$286$526$86,337
230 ($812)$284$528$85,809
231 ($812)$282$530$85,279
232 ($812)$281$532$84,747
233 ($812)$279$533$84,214
234 ($812)$277$535$83,679
235 ($812)$275$537$83,142
236 ($812)$274$539$82,603
237 ($812)$272$541$82,063
238 ($812)$270$542$81,520
239 ($812)$268$544$80,976
240 ($812)$267$546$80,430
Year 21 - 241 ($812)$265$548$79,883
242 ($812)$263$549$79,333
243 ($812)$261$551$78,782
244 ($812)$259$553$78,229
245 ($812)$258$555$77,674
246 ($812)$256$557$77,117
247 ($812)$254$559$76,559
248 ($812)$252$560$75,998
249 ($812)$250$562$75,436
250 ($812)$248$564$74,872
251 ($812)$246$566$74,306
252 ($812)$245$568$73,738
Year 22 - 253 ($812)$243$570$73,168
254 ($812)$241$572$72,597
255 ($812)$239$573$72,023
256 ($812)$237$575$71,448
257 ($812)$235$577$70,871
258 ($812)$233$579$70,292
259 ($812)$231$581$69,711
260 ($812)$229$583$69,128
261 ($812)$228$585$68,543
262 ($812)$226$587$67,956
263 ($812)$224$589$67,367
264 ($812)$222$591$66,777
Year 23 - 265 ($812)$220$593$66,184
266 ($812)$218$595$65,590
267 ($812)$216$597$64,993
268 ($812)$214$598$64,395
269 ($812)$212$600$63,794
270 ($812)$210$602$63,192
271 ($812)$208$604$62,587
272 ($812)$206$606$61,981
273 ($812)$204$608$61,373
274 ($812)$202$610$60,762
275 ($812)$200$612$60,150
276 ($812)$198$614$59,535
Year 24 - 277 ($812)$196$616$58,919
278 ($812)$194$618$58,300
279 ($812)$192$621$57,680
280 ($812)$190$623$57,057
281 ($812)$188$625$56,433
282 ($812)$186$627$55,806
283 ($812)$184$629$55,177
284 ($812)$182$631$54,547
285 ($812)$180$633$53,914
286 ($812)$177$635$53,279
287 ($812)$175$637$52,642
288 ($812)$173$639$52,003
Year 25 - 289 ($812)$171$641$51,361
290 ($812)$169$643$50,718
291 ($812)$167$645$50,073
292 ($812)$165$648$49,425
293 ($812)$163$650$48,775
294 ($812)$161$652$48,124
295 ($812)$158$654$47,470
296 ($812)$156$656$46,813
297 ($812)$154$658$46,155
298 ($812)$152$660$45,495
299 ($812)$150$663$44,832
300 ($812)$148$665$44,167
Year 26 - 301 ($812)$145$667$43,500
302 ($812)$143$669$42,831
303 ($812)$141$671$42,159
304 ($812)$139$674$41,486
305 ($812)$137$676$40,810
306 ($812)$134$678$40,132
307 ($812)$132$680$39,452
308 ($812)$130$683$38,769
309 ($812)$128$685$38,084
310 ($812)$125$687$37,397
311 ($812)$123$689$36,708
312 ($812)$121$692$36,016
Year 27 - 313 ($812)$119$694$35,322
314 ($812)$116$696$34,626
315 ($812)$114$698$33,928
316 ($812)$112$701$33,227
317 ($812)$109$703$32,524
318 ($812)$107$705$31,819
319 ($812)$105$708$31,111
320 ($812)$102$710$30,401
321 ($812)$100$712$29,689
322 ($812)$98$715$28,974
323 ($812)$95$717$28,257
324 ($812)$93$719$27,538
Year 28 - 325 ($812)$91$722$26,816
326 ($812)$88$724$26,092
327 ($812)$86$727$25,365
328 ($812)$83$729$24,636
329 ($812)$81$731$23,905
330 ($812)$79$734$23,171
331 ($812)$76$736$22,435
332 ($812)$74$739$21,697
333 ($812)$71$741$20,956
334 ($812)$69$743$20,212
335 ($812)$67$746$19,466
336 ($812)$64$748$18,718
Year 29 - 337 ($812)$62$751$17,967
338 ($812)$59$753$17,214
339 ($812)$57$756$16,458
340 ($812)$54$758$15,700
341 ($812)$52$761$14,939
342 ($812)$49$763$14,176
343 ($812)$47$766$13,410
344 ($812)$44$768$12,642
345 ($812)$42$771$11,871
346 ($812)$39$773$11,098
347 ($812)$37$776$10,322
348 ($812)$34$778$9,543
Year 30 - 349 ($812)$31$781$8,762
350 ($812)$29$784$7,979
351 ($812)$26$786$7,193
352 ($812)$24$789$6,404
353 ($812)$21$791$5,613
354 ($812)$18$794$4,819
355 ($812)$16$797$4,022
356 ($812)$13$799$3,223
357 ($812)$11$802$2,421
358 ($812)$8$804$1,617
359 ($812)$5$807$810
360 ($812)$3$810$0
TOTALS$121,267$171,200$292,467

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.