« Back to all home prices

Mortgage Payment Schedule for a $216,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($43,200) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$818 360 $121,686 $294,486

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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 #: 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 #: 447490
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 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: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $216,000
Down Payment $43,200$172,800
Year 1 - 1 ($818)$566$252$172,548
2 ($818)$565$253$172,295
3 ($818)$564$254$172,041
4 ($818)$563$255$171,787
5 ($818)$563$255$171,531
6 ($818)$562$256$171,275
7 ($818)$561$257$171,018
8 ($818)$560$258$170,760
9 ($818)$559$259$170,501
10 ($818)$558$260$170,242
11 ($818)$558$260$169,981
12 ($818)$557$261$169,720
Year 2 - 13 ($818)$556$262$169,458
14 ($818)$555$263$169,195
15 ($818)$554$264$168,931
16 ($818)$553$265$168,666
17 ($818)$552$266$168,400
18 ($818)$552$267$168,134
19 ($818)$551$267$167,866
20 ($818)$550$268$167,598
21 ($818)$549$269$167,329
22 ($818)$548$270$167,059
23 ($818)$547$271$166,788
24 ($818)$546$272$166,516
Year 3 - 25 ($818)$545$273$166,244
26 ($818)$544$274$165,970
27 ($818)$544$274$165,696
28 ($818)$543$275$165,420
29 ($818)$542$276$165,144
30 ($818)$541$277$164,867
31 ($818)$540$278$164,589
32 ($818)$539$279$164,310
33 ($818)$538$280$164,030
34 ($818)$537$281$163,749
35 ($818)$536$282$163,467
36 ($818)$535$283$163,185
Year 4 - 37 ($818)$534$284$162,901
38 ($818)$534$285$162,616
39 ($818)$533$285$162,331
40 ($818)$532$286$162,045
41 ($818)$531$287$161,757
42 ($818)$530$288$161,469
43 ($818)$529$289$161,180
44 ($818)$528$290$160,890
45 ($818)$527$291$160,599
46 ($818)$526$292$160,307
47 ($818)$525$293$160,014
48 ($818)$524$294$159,720
Year 5 - 49 ($818)$523$295$159,425
50 ($818)$522$296$159,129
51 ($818)$521$297$158,832
52 ($818)$520$298$158,534
53 ($818)$519$299$158,235
54 ($818)$518$300$157,935
55 ($818)$517$301$157,635
56 ($818)$516$302$157,333
57 ($818)$515$303$157,030
58 ($818)$514$304$156,726
59 ($818)$513$305$156,422
60 ($818)$512$306$156,116
Year 6 - 61 ($818)$511$307$155,809
62 ($818)$510$308$155,501
63 ($818)$509$309$155,193
64 ($818)$508$310$154,883
65 ($818)$507$311$154,572
66 ($818)$506$312$154,260
67 ($818)$505$313$153,948
68 ($818)$504$314$153,634
69 ($818)$503$315$153,319
70 ($818)$502$316$153,003
71 ($818)$501$317$152,686
72 ($818)$500$318$152,368
Year 7 - 73 ($818)$499$319$152,049
74 ($818)$498$320$151,729
75 ($818)$497$321$151,408
76 ($818)$496$322$151,086
77 ($818)$495$323$150,763
78 ($818)$494$324$150,438
79 ($818)$493$325$150,113
80 ($818)$492$326$149,787
81 ($818)$491$327$149,459
82 ($818)$489$329$149,131
83 ($818)$488$330$148,801
84 ($818)$487$331$148,470
Year 8 - 85 ($818)$486$332$148,138
86 ($818)$485$333$147,806
87 ($818)$484$334$147,472
88 ($818)$483$335$147,137
89 ($818)$482$336$146,800
90 ($818)$481$337$146,463
91 ($818)$480$338$146,125
92 ($818)$479$339$145,785
93 ($818)$477$341$145,445
94 ($818)$476$342$145,103
95 ($818)$475$343$144,760
96 ($818)$474$344$144,416
Year 9 - 97 ($818)$473$345$144,071
98 ($818)$472$346$143,725
99 ($818)$471$347$143,378
100 ($818)$470$348$143,029
101 ($818)$468$350$142,680
102 ($818)$467$351$142,329
103 ($818)$466$352$141,977
104 ($818)$465$353$141,624
105 ($818)$464$354$141,270
106 ($818)$463$355$140,915
107 ($818)$461$357$140,558
108 ($818)$460$358$140,200
Year 10 - 109 ($818)$459$359$139,842
110 ($818)$458$360$139,482
111 ($818)$457$361$139,120
112 ($818)$456$362$138,758
113 ($818)$454$364$138,394
114 ($818)$453$365$138,030
115 ($818)$452$366$137,664
116 ($818)$451$367$137,296
117 ($818)$450$368$136,928
118 ($818)$448$370$136,558
119 ($818)$447$371$136,188
120 ($818)$446$372$135,816
Year 11 - 121 ($818)$445$373$135,442
122 ($818)$444$374$135,068
123 ($818)$442$376$134,692
124 ($818)$441$377$134,315
125 ($818)$440$378$133,937
126 ($818)$439$379$133,558
127 ($818)$437$381$133,177
128 ($818)$436$382$132,795
129 ($818)$435$383$132,412
130 ($818)$434$384$132,028
131 ($818)$432$386$131,642
132 ($818)$431$387$131,256
Year 12 - 133 ($818)$430$388$130,867
134 ($818)$429$389$130,478
135 ($818)$427$391$130,087
136 ($818)$426$392$129,695
137 ($818)$425$393$129,302
138 ($818)$423$395$128,907
139 ($818)$422$396$128,512
140 ($818)$421$397$128,114
141 ($818)$420$398$127,716
142 ($818)$418$400$127,316
143 ($818)$417$401$126,915
144 ($818)$416$402$126,513
Year 13 - 145 ($818)$414$404$126,109
146 ($818)$413$405$125,704
147 ($818)$412$406$125,298
148 ($818)$410$408$124,890
149 ($818)$409$409$124,481
150 ($818)$408$410$124,071
151 ($818)$406$412$123,659
152 ($818)$405$413$123,246
153 ($818)$404$414$122,832
154 ($818)$402$416$122,416
155 ($818)$401$417$121,999
156 ($818)$400$418$121,580
Year 14 - 157 ($818)$398$420$121,161
158 ($818)$397$421$120,739
159 ($818)$395$423$120,317
160 ($818)$394$424$119,893
161 ($818)$393$425$119,467
162 ($818)$391$427$119,041
163 ($818)$390$428$118,612
164 ($818)$388$430$118,183
165 ($818)$387$431$117,752
166 ($818)$386$432$117,320
167 ($818)$384$434$116,886
168 ($818)$383$435$116,451
Year 15 - 169 ($818)$381$437$116,014
170 ($818)$380$438$115,576
171 ($818)$379$440$115,136
172 ($818)$377$441$114,695
173 ($818)$376$442$114,253
174 ($818)$374$444$113,809
175 ($818)$373$445$113,364
176 ($818)$371$447$112,917
177 ($818)$370$448$112,469
178 ($818)$368$450$112,019
179 ($818)$367$451$111,568
180 ($818)$365$453$111,115
Year 16 - 181 ($818)$364$454$110,661
182 ($818)$362$456$110,206
183 ($818)$361$457$109,749
184 ($818)$359$459$109,290
185 ($818)$358$460$108,830
186 ($818)$356$462$108,368
187 ($818)$355$463$107,905
188 ($818)$353$465$107,441
189 ($818)$352$466$106,975
190 ($818)$350$468$106,507
191 ($818)$349$469$106,038
192 ($818)$347$471$105,567
Year 17 - 193 ($818)$346$472$105,095
194 ($818)$344$474$104,621
195 ($818)$343$475$104,145
196 ($818)$341$477$103,668
197 ($818)$340$479$103,190
198 ($818)$338$480$102,710
199 ($818)$336$482$102,228
200 ($818)$335$483$101,745
201 ($818)$333$485$101,260
202 ($818)$332$486$100,774
203 ($818)$330$488$100,286
204 ($818)$328$490$99,796
Year 18 - 205 ($818)$327$491$99,305
206 ($818)$325$493$98,812
207 ($818)$324$494$98,318
208 ($818)$322$496$97,822
209 ($818)$320$498$97,324
210 ($818)$319$499$96,825
211 ($818)$317$501$96,324
212 ($818)$315$503$95,821
213 ($818)$314$504$95,317
214 ($818)$312$506$94,811
215 ($818)$311$508$94,304
216 ($818)$309$509$93,795
Year 19 - 217 ($818)$307$511$93,284
218 ($818)$306$513$92,771
219 ($818)$304$514$92,257
220 ($818)$302$516$91,741
221 ($818)$300$518$91,224
222 ($818)$299$519$90,705
223 ($818)$297$521$90,184
224 ($818)$295$523$89,661
225 ($818)$294$524$89,137
226 ($818)$292$526$88,610
227 ($818)$290$528$88,083
228 ($818)$288$530$87,553
Year 20 - 229 ($818)$287$531$87,022
230 ($818)$285$533$86,489
231 ($818)$283$535$85,954
232 ($818)$281$537$85,417
233 ($818)$280$538$84,879
234 ($818)$278$540$84,339
235 ($818)$276$542$83,797
236 ($818)$274$544$83,254
237 ($818)$273$545$82,708
238 ($818)$271$547$82,161
239 ($818)$269$549$81,612
240 ($818)$267$551$81,062
Year 21 - 241 ($818)$265$553$80,509
242 ($818)$264$554$79,955
243 ($818)$262$556$79,399
244 ($818)$260$558$78,841
245 ($818)$258$560$78,281
246 ($818)$256$562$77,719
247 ($818)$255$563$77,156
248 ($818)$253$565$76,590
249 ($818)$251$567$76,023
250 ($818)$249$569$75,454
251 ($818)$247$571$74,883
252 ($818)$245$573$74,310
Year 22 - 253 ($818)$243$575$73,736
254 ($818)$241$577$73,159
255 ($818)$240$578$72,581
256 ($818)$238$580$72,000
257 ($818)$236$582$71,418
258 ($818)$234$584$70,834
259 ($818)$232$586$70,248
260 ($818)$230$588$69,660
261 ($818)$228$590$69,070
262 ($818)$226$592$68,478
263 ($818)$224$594$67,885
264 ($818)$222$596$67,289
Year 23 - 265 ($818)$220$598$66,691
266 ($818)$218$600$66,092
267 ($818)$216$602$65,490
268 ($818)$214$604$64,887
269 ($818)$213$606$64,281
270 ($818)$211$607$63,674
271 ($818)$209$609$63,064
272 ($818)$207$611$62,453
273 ($818)$205$613$61,839
274 ($818)$203$615$61,224
275 ($818)$201$618$60,606
276 ($818)$198$620$59,987
Year 24 - 277 ($818)$196$622$59,365
278 ($818)$194$624$58,742
279 ($818)$192$626$58,116
280 ($818)$190$628$57,488
281 ($818)$188$630$56,859
282 ($818)$186$632$56,227
283 ($818)$184$634$55,593
284 ($818)$182$636$54,957
285 ($818)$180$638$54,319
286 ($818)$178$640$53,679
287 ($818)$176$642$53,037
288 ($818)$174$644$52,392
Year 25 - 289 ($818)$172$646$51,746
290 ($818)$169$649$51,097
291 ($818)$167$651$50,447
292 ($818)$165$653$49,794
293 ($818)$163$655$49,139
294 ($818)$161$657$48,482
295 ($818)$159$659$47,822
296 ($818)$157$661$47,161
297 ($818)$154$664$46,498
298 ($818)$152$666$45,832
299 ($818)$150$668$45,164
300 ($818)$148$670$44,494
Year 26 - 301 ($818)$146$672$43,821
302 ($818)$144$675$43,147
303 ($818)$141$677$42,470
304 ($818)$139$679$41,791
305 ($818)$137$681$41,110
306 ($818)$135$683$40,427
307 ($818)$132$686$39,741
308 ($818)$130$688$39,053
309 ($818)$128$690$38,363
310 ($818)$126$692$37,671
311 ($818)$123$695$36,976
312 ($818)$121$697$36,279
Year 27 - 313 ($818)$119$699$35,580
314 ($818)$117$701$34,879
315 ($818)$114$704$34,175
316 ($818)$112$706$33,469
317 ($818)$110$708$32,760
318 ($818)$107$711$32,050
319 ($818)$105$713$31,336
320 ($818)$103$715$30,621
321 ($818)$100$718$29,903
322 ($818)$98$720$29,183
323 ($818)$96$722$28,461
324 ($818)$93$725$27,736
Year 28 - 325 ($818)$91$727$27,009
326 ($818)$88$730$26,279
327 ($818)$86$732$25,547
328 ($818)$84$734$24,813
329 ($818)$81$737$24,076
330 ($818)$79$739$23,337
331 ($818)$76$742$22,596
332 ($818)$74$744$21,851
333 ($818)$72$746$21,105
334 ($818)$69$749$20,356
335 ($818)$67$751$19,605
336 ($818)$64$754$18,851
Year 29 - 337 ($818)$62$756$18,095
338 ($818)$59$759$17,336
339 ($818)$57$761$16,575
340 ($818)$54$764$15,811
341 ($818)$52$766$15,045
342 ($818)$49$769$14,276
343 ($818)$47$771$13,505
344 ($818)$44$774$12,731
345 ($818)$42$776$11,955
346 ($818)$39$779$11,176
347 ($818)$37$781$10,394
348 ($818)$34$784$9,610
Year 30 - 349 ($818)$31$787$8,824
350 ($818)$29$789$8,035
351 ($818)$26$792$7,243
352 ($818)$24$794$6,449
353 ($818)$21$797$5,652
354 ($818)$19$800$4,852
355 ($818)$16$802$4,050
356 ($818)$13$805$3,245
357 ($818)$11$807$2,438
358 ($818)$8$810$1,628
359 ($818)$5$813$815
360 ($818)$3$815$0
TOTALS$121,686$172,800$294,486

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.