« Back to all home prices

Mortgage Payment Schedule for a $217,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($43,400) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$819 360 $121,174 $294,774

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 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 #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 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
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  $217,000
Down Payment $43,400$173,600
Year 1 - 1 ($819)$564$255$173,345
2 ($819)$563$255$173,090
3 ($819)$563$256$172,834
4 ($819)$562$257$172,577
5 ($819)$561$258$172,319
6 ($819)$560$259$172,060
7 ($819)$559$260$171,800
8 ($819)$558$260$171,540
9 ($819)$558$261$171,278
10 ($819)$557$262$171,016
11 ($819)$556$263$170,753
12 ($819)$555$264$170,489
Year 2 - 13 ($819)$554$265$170,225
14 ($819)$553$266$169,959
15 ($819)$552$266$169,693
16 ($819)$552$267$169,425
17 ($819)$551$268$169,157
18 ($819)$550$269$168,888
19 ($819)$549$270$168,618
20 ($819)$548$271$168,347
21 ($819)$547$272$168,076
22 ($819)$546$273$167,803
23 ($819)$545$273$167,530
24 ($819)$544$274$167,255
Year 3 - 25 ($819)$544$275$166,980
26 ($819)$543$276$166,704
27 ($819)$542$277$166,427
28 ($819)$541$278$166,149
29 ($819)$540$279$165,870
30 ($819)$539$280$165,590
31 ($819)$538$281$165,310
32 ($819)$537$282$165,028
33 ($819)$536$282$164,746
34 ($819)$535$283$164,462
35 ($819)$535$284$164,178
36 ($819)$534$285$163,893
Year 4 - 37 ($819)$533$286$163,607
38 ($819)$532$287$163,320
39 ($819)$531$288$163,031
40 ($819)$530$289$162,743
41 ($819)$529$290$162,453
42 ($819)$528$291$162,162
43 ($819)$527$292$161,870
44 ($819)$526$293$161,577
45 ($819)$525$294$161,284
46 ($819)$524$295$160,989
47 ($819)$523$296$160,693
48 ($819)$522$297$160,397
Year 5 - 49 ($819)$521$298$160,099
50 ($819)$520$298$159,801
51 ($819)$519$299$159,501
52 ($819)$518$300$159,201
53 ($819)$517$301$158,899
54 ($819)$516$302$158,597
55 ($819)$515$303$158,294
56 ($819)$514$304$157,989
57 ($819)$513$305$157,684
58 ($819)$512$306$157,378
59 ($819)$511$307$157,070
60 ($819)$510$308$156,762
Year 6 - 61 ($819)$509$309$156,453
62 ($819)$508$310$156,142
63 ($819)$507$311$155,831
64 ($819)$506$312$155,519
65 ($819)$505$313$155,205
66 ($819)$504$314$154,891
67 ($819)$503$315$154,575
68 ($819)$502$316$154,259
69 ($819)$501$317$153,941
70 ($819)$500$319$153,623
71 ($819)$499$320$153,303
72 ($819)$498$321$152,983
Year 7 - 73 ($819)$497$322$152,661
74 ($819)$496$323$152,338
75 ($819)$495$324$152,015
76 ($819)$494$325$151,690
77 ($819)$493$326$151,364
78 ($819)$492$327$151,037
79 ($819)$491$328$150,709
80 ($819)$490$329$150,380
81 ($819)$489$330$150,050
82 ($819)$488$331$149,719
83 ($819)$487$332$149,387
84 ($819)$486$333$149,054
Year 8 - 85 ($819)$484$334$148,719
86 ($819)$483$335$148,384
87 ($819)$482$337$148,047
88 ($819)$481$338$147,709
89 ($819)$480$339$147,371
90 ($819)$479$340$147,031
91 ($819)$478$341$146,690
92 ($819)$477$342$146,348
93 ($819)$476$343$146,005
94 ($819)$475$344$145,660
95 ($819)$473$345$145,315
96 ($819)$472$347$144,968
Year 9 - 97 ($819)$471$348$144,621
98 ($819)$470$349$144,272
99 ($819)$469$350$143,922
100 ($819)$468$351$143,571
101 ($819)$467$352$143,219
102 ($819)$465$353$142,865
103 ($819)$464$355$142,511
104 ($819)$463$356$142,155
105 ($819)$462$357$141,798
106 ($819)$461$358$141,440
107 ($819)$460$359$141,081
108 ($819)$459$360$140,721
Year 10 - 109 ($819)$457$361$140,359
110 ($819)$456$363$139,997
111 ($819)$455$364$139,633
112 ($819)$454$365$139,268
113 ($819)$453$366$138,902
114 ($819)$451$367$138,534
115 ($819)$450$369$138,166
116 ($819)$449$370$137,796
117 ($819)$448$371$137,425
118 ($819)$447$372$137,053
119 ($819)$445$373$136,679
120 ($819)$444$375$136,305
Year 11 - 121 ($819)$443$376$135,929
122 ($819)$442$377$135,552
123 ($819)$441$378$135,174
124 ($819)$439$380$134,794
125 ($819)$438$381$134,413
126 ($819)$437$382$134,032
127 ($819)$436$383$133,648
128 ($819)$434$384$133,264
129 ($819)$433$386$132,878
130 ($819)$432$387$132,491
131 ($819)$431$388$132,103
132 ($819)$429$389$131,713
Year 12 - 133 ($819)$428$391$131,323
134 ($819)$427$392$130,931
135 ($819)$426$393$130,537
136 ($819)$424$395$130,143
137 ($819)$423$396$129,747
138 ($819)$422$397$129,350
139 ($819)$420$398$128,951
140 ($819)$419$400$128,552
141 ($819)$418$401$128,151
142 ($819)$416$402$127,748
143 ($819)$415$404$127,345
144 ($819)$414$405$126,940
Year 13 - 145 ($819)$413$406$126,534
146 ($819)$411$408$126,126
147 ($819)$410$409$125,717
148 ($819)$409$410$125,307
149 ($819)$407$412$124,895
150 ($819)$406$413$124,482
151 ($819)$405$414$124,068
152 ($819)$403$416$123,652
153 ($819)$402$417$123,236
154 ($819)$401$418$122,817
155 ($819)$399$420$122,398
156 ($819)$398$421$121,977
Year 14 - 157 ($819)$396$422$121,554
158 ($819)$395$424$121,130
159 ($819)$394$425$120,705
160 ($819)$392$427$120,279
161 ($819)$391$428$119,851
162 ($819)$390$429$119,421
163 ($819)$388$431$118,991
164 ($819)$387$432$118,559
165 ($819)$385$434$118,125
166 ($819)$384$435$117,690
167 ($819)$382$436$117,254
168 ($819)$381$438$116,816
Year 15 - 169 ($819)$380$439$116,377
170 ($819)$378$441$115,936
171 ($819)$377$442$115,494
172 ($819)$375$443$115,051
173 ($819)$374$445$114,606
174 ($819)$372$446$114,160
175 ($819)$371$448$113,712
176 ($819)$370$449$113,263
177 ($819)$368$451$112,812
178 ($819)$367$452$112,360
179 ($819)$365$454$111,906
180 ($819)$364$455$111,451
Year 16 - 181 ($819)$362$457$110,994
182 ($819)$361$458$110,536
183 ($819)$359$460$110,077
184 ($819)$358$461$109,616
185 ($819)$356$463$109,153
186 ($819)$355$464$108,689
187 ($819)$353$466$108,224
188 ($819)$352$467$107,756
189 ($819)$350$469$107,288
190 ($819)$349$470$106,818
191 ($819)$347$472$106,346
192 ($819)$346$473$105,873
Year 17 - 193 ($819)$344$475$105,398
194 ($819)$343$476$104,922
195 ($819)$341$478$104,444
196 ($819)$339$479$103,965
197 ($819)$338$481$103,484
198 ($819)$336$482$103,001
199 ($819)$335$484$102,517
200 ($819)$333$486$102,032
201 ($819)$332$487$101,544
202 ($819)$330$489$101,056
203 ($819)$328$490$100,565
204 ($819)$327$492$100,073
Year 18 - 205 ($819)$325$494$99,580
206 ($819)$324$495$99,084
207 ($819)$322$497$98,588
208 ($819)$320$498$98,089
209 ($819)$319$500$97,589
210 ($819)$317$502$97,088
211 ($819)$316$503$96,584
212 ($819)$314$505$96,079
213 ($819)$312$507$95,573
214 ($819)$311$508$95,065
215 ($819)$309$510$94,555
216 ($819)$307$512$94,043
Year 19 - 217 ($819)$306$513$93,530
218 ($819)$304$515$93,015
219 ($819)$302$517$92,499
220 ($819)$301$518$91,980
221 ($819)$299$520$91,461
222 ($819)$297$522$90,939
223 ($819)$296$523$90,416
224 ($819)$294$525$89,891
225 ($819)$292$527$89,364
226 ($819)$290$528$88,836
227 ($819)$289$530$88,306
228 ($819)$287$532$87,774
Year 20 - 229 ($819)$285$534$87,240
230 ($819)$284$535$86,705
231 ($819)$282$537$86,168
232 ($819)$280$539$85,629
233 ($819)$278$541$85,089
234 ($819)$277$542$84,546
235 ($819)$275$544$84,002
236 ($819)$273$546$83,457
237 ($819)$271$548$82,909
238 ($819)$269$549$82,360
239 ($819)$268$551$81,808
240 ($819)$266$553$81,255
Year 21 - 241 ($819)$264$555$80,701
242 ($819)$262$557$80,144
243 ($819)$260$558$79,586
244 ($819)$259$560$79,026
245 ($819)$257$562$78,464
246 ($819)$255$564$77,900
247 ($819)$253$566$77,334
248 ($819)$251$567$76,767
249 ($819)$249$569$76,197
250 ($819)$248$571$75,626
251 ($819)$246$573$75,053
252 ($819)$244$575$74,478
Year 22 - 253 ($819)$242$577$73,902
254 ($819)$240$579$73,323
255 ($819)$238$581$72,742
256 ($819)$236$582$72,160
257 ($819)$235$584$71,576
258 ($819)$233$586$70,990
259 ($819)$231$588$70,401
260 ($819)$229$590$69,811
261 ($819)$227$592$69,220
262 ($819)$225$594$68,626
263 ($819)$223$596$68,030
264 ($819)$221$598$67,432
Year 23 - 265 ($819)$219$600$66,832
266 ($819)$217$602$66,231
267 ($819)$215$604$65,627
268 ($819)$213$606$65,022
269 ($819)$211$607$64,414
270 ($819)$209$609$63,805
271 ($819)$207$611$63,193
272 ($819)$205$613$62,580
273 ($819)$203$615$61,965
274 ($819)$201$617$61,347
275 ($819)$199$619$60,728
276 ($819)$197$621$60,106
Year 24 - 277 ($819)$195$623$59,483
278 ($819)$193$625$58,857
279 ($819)$191$628$58,230
280 ($819)$189$630$57,600
281 ($819)$187$632$56,969
282 ($819)$185$634$56,335
283 ($819)$183$636$55,699
284 ($819)$181$638$55,061
285 ($819)$179$640$54,421
286 ($819)$177$642$53,780
287 ($819)$175$644$53,135
288 ($819)$173$646$52,489
Year 25 - 289 ($819)$171$648$51,841
290 ($819)$168$650$51,191
291 ($819)$166$652$50,538
292 ($819)$164$655$49,884
293 ($819)$162$657$49,227
294 ($819)$160$659$48,568
295 ($819)$158$661$47,907
296 ($819)$156$663$47,244
297 ($819)$154$665$46,579
298 ($819)$151$667$45,911
299 ($819)$149$670$45,242
300 ($819)$147$672$44,570
Year 26 - 301 ($819)$145$674$43,896
302 ($819)$143$676$43,220
303 ($819)$140$678$42,542
304 ($819)$138$681$41,861
305 ($819)$136$683$41,178
306 ($819)$134$685$40,493
307 ($819)$132$687$39,806
308 ($819)$129$689$39,117
309 ($819)$127$692$38,425
310 ($819)$125$694$37,731
311 ($819)$123$696$37,035
312 ($819)$120$698$36,336
Year 27 - 313 ($819)$118$701$35,636
314 ($819)$116$703$34,933
315 ($819)$114$705$34,227
316 ($819)$111$708$33,520
317 ($819)$109$710$32,810
318 ($819)$107$712$32,098
319 ($819)$104$714$31,383
320 ($819)$102$717$30,666
321 ($819)$100$719$29,947
322 ($819)$97$721$29,226
323 ($819)$95$724$28,502
324 ($819)$93$726$27,776
Year 28 - 325 ($819)$90$729$27,047
326 ($819)$88$731$26,316
327 ($819)$86$733$25,583
328 ($819)$83$736$24,847
329 ($819)$81$738$24,109
330 ($819)$78$740$23,369
331 ($819)$76$743$22,626
332 ($819)$74$745$21,881
333 ($819)$71$748$21,133
334 ($819)$69$750$20,383
335 ($819)$66$753$19,630
336 ($819)$64$755$18,875
Year 29 - 337 ($819)$61$757$18,118
338 ($819)$59$760$17,358
339 ($819)$56$762$16,595
340 ($819)$54$765$15,831
341 ($819)$51$767$15,063
342 ($819)$49$770$14,293
343 ($819)$46$772$13,521
344 ($819)$44$775$12,746
345 ($819)$41$777$11,969
346 ($819)$39$780$11,189
347 ($819)$36$782$10,406
348 ($819)$34$785$9,621
Year 30 - 349 ($819)$31$788$8,834
350 ($819)$29$790$8,044
351 ($819)$26$793$7,251
352 ($819)$24$795$6,456
353 ($819)$21$798$5,658
354 ($819)$18$800$4,857
355 ($819)$16$803$4,054
356 ($819)$13$806$3,249
357 ($819)$11$808$2,441
358 ($819)$8$811$1,630
359 ($819)$5$814$816
360 ($819)$3$816$0
TOTALS$121,174$173,600$294,774

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.