« 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 October 19, 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


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$817 360 $120,458 $294,058

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


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 #: 3294 | State Lic #: MC-1971
$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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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

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 #: 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 #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $217,000
Down Payment $43,400$173,600
Year 1 - 1 ($817)$561$256$173,344
2 ($817)$560$256$173,088
3 ($817)$560$257$172,831
4 ($817)$559$258$172,573
5 ($817)$558$259$172,314
6 ($817)$557$260$172,054
7 ($817)$556$261$171,794
8 ($817)$555$261$171,533
9 ($817)$555$262$171,270
10 ($817)$554$263$171,007
11 ($817)$553$264$170,743
12 ($817)$552$265$170,479
Year 2 - 13 ($817)$551$266$170,213
14 ($817)$550$266$169,947
15 ($817)$549$267$169,679
16 ($817)$549$268$169,411
17 ($817)$548$269$169,142
18 ($817)$547$270$168,872
19 ($817)$546$271$168,601
20 ($817)$545$272$168,330
21 ($817)$544$273$168,057
22 ($817)$543$273$167,784
23 ($817)$542$274$167,509
24 ($817)$542$275$167,234
Year 3 - 25 ($817)$541$276$166,958
26 ($817)$540$277$166,681
27 ($817)$539$278$166,403
28 ($817)$538$279$166,124
29 ($817)$537$280$165,844
30 ($817)$536$281$165,564
31 ($817)$535$282$165,282
32 ($817)$534$282$165,000
33 ($817)$533$283$164,717
34 ($817)$533$284$164,432
35 ($817)$532$285$164,147
36 ($817)$531$286$163,861
Year 4 - 37 ($817)$530$287$163,574
38 ($817)$529$288$163,286
39 ($817)$528$289$162,997
40 ($817)$527$290$162,708
41 ($817)$526$291$162,417
42 ($817)$525$292$162,125
43 ($817)$524$293$161,832
44 ($817)$523$294$161,539
45 ($817)$522$295$161,244
46 ($817)$521$295$160,949
47 ($817)$520$296$160,652
48 ($817)$519$297$160,355
Year 5 - 49 ($817)$518$298$160,057
50 ($817)$518$299$159,757
51 ($817)$517$300$159,457
52 ($817)$516$301$159,156
53 ($817)$515$302$158,854
54 ($817)$514$303$158,550
55 ($817)$513$304$158,246
56 ($817)$512$305$157,941
57 ($817)$511$306$157,635
58 ($817)$510$307$157,328
59 ($817)$509$308$157,020
60 ($817)$508$309$156,711
Year 6 - 61 ($817)$507$310$156,400
62 ($817)$506$311$156,089
63 ($817)$505$312$155,777
64 ($817)$504$313$155,464
65 ($817)$503$314$155,150
66 ($817)$502$315$154,835
67 ($817)$501$316$154,518
68 ($817)$500$317$154,201
69 ($817)$499$318$153,883
70 ($817)$498$319$153,564
71 ($817)$497$320$153,243
72 ($817)$495$321$152,922
Year 7 - 73 ($817)$494$322$152,600
74 ($817)$493$323$152,276
75 ($817)$492$324$151,952
76 ($817)$491$326$151,626
77 ($817)$490$327$151,300
78 ($817)$489$328$150,972
79 ($817)$488$329$150,643
80 ($817)$487$330$150,314
81 ($817)$486$331$149,983
82 ($817)$485$332$149,651
83 ($817)$484$333$149,318
84 ($817)$483$334$148,984
Year 8 - 85 ($817)$482$335$148,649
86 ($817)$481$336$148,313
87 ($817)$480$337$147,975
88 ($817)$478$338$147,637
89 ($817)$477$339$147,298
90 ($817)$476$341$146,957
91 ($817)$475$342$146,615
92 ($817)$474$343$146,273
93 ($817)$473$344$145,929
94 ($817)$472$345$145,584
95 ($817)$471$346$145,238
96 ($817)$470$347$144,890
Year 9 - 97 ($817)$468$348$144,542
98 ($817)$467$349$144,193
99 ($817)$466$351$143,842
100 ($817)$465$352$143,490
101 ($817)$464$353$143,137
102 ($817)$463$354$142,783
103 ($817)$462$355$142,428
104 ($817)$461$356$142,072
105 ($817)$459$357$141,714
106 ($817)$458$359$141,356
107 ($817)$457$360$140,996
108 ($817)$456$361$140,635
Year 10 - 109 ($817)$455$362$140,273
110 ($817)$454$363$139,910
111 ($817)$452$364$139,545
112 ($817)$451$366$139,180
113 ($817)$450$367$138,813
114 ($817)$449$368$138,445
115 ($817)$448$369$138,076
116 ($817)$446$370$137,705
117 ($817)$445$372$137,334
118 ($817)$444$373$136,961
119 ($817)$443$374$136,587
120 ($817)$442$375$136,212
Year 11 - 121 ($817)$440$376$135,835
122 ($817)$439$378$135,458
123 ($817)$438$379$135,079
124 ($817)$437$380$134,699
125 ($817)$436$381$134,317
126 ($817)$434$383$133,935
127 ($817)$433$384$133,551
128 ($817)$432$385$133,166
129 ($817)$431$386$132,780
130 ($817)$429$388$132,392
131 ($817)$428$389$132,004
132 ($817)$427$390$131,613
Year 12 - 133 ($817)$426$391$131,222
134 ($817)$424$393$130,830
135 ($817)$423$394$130,436
136 ($817)$422$395$130,041
137 ($817)$420$396$129,644
138 ($817)$419$398$129,247
139 ($817)$418$399$128,848
140 ($817)$417$400$128,448
141 ($817)$415$402$128,046
142 ($817)$414$403$127,643
143 ($817)$413$404$127,239
144 ($817)$411$405$126,834
Year 13 - 145 ($817)$410$407$126,427
146 ($817)$409$408$126,019
147 ($817)$407$409$125,610
148 ($817)$406$411$125,199
149 ($817)$405$412$124,787
150 ($817)$403$413$124,374
151 ($817)$402$415$123,959
152 ($817)$401$416$123,543
153 ($817)$399$417$123,125
154 ($817)$398$419$122,707
155 ($817)$397$420$122,287
156 ($817)$395$421$121,865
Year 14 - 157 ($817)$394$423$121,442
158 ($817)$393$424$121,018
159 ($817)$391$426$120,593
160 ($817)$390$427$120,166
161 ($817)$389$428$119,738
162 ($817)$387$430$119,308
163 ($817)$386$431$118,877
164 ($817)$384$432$118,444
165 ($817)$383$434$118,010
166 ($817)$382$435$117,575
167 ($817)$380$437$117,139
168 ($817)$379$438$116,700
Year 15 - 169 ($817)$377$439$116,261
170 ($817)$376$441$115,820
171 ($817)$374$442$115,378
172 ($817)$373$444$114,934
173 ($817)$372$445$114,489
174 ($817)$370$447$114,042
175 ($817)$369$448$113,594
176 ($817)$367$450$113,144
177 ($817)$366$451$112,693
178 ($817)$364$452$112,241
179 ($817)$363$454$111,787
180 ($817)$361$455$111,332
Year 16 - 181 ($817)$360$457$110,875
182 ($817)$358$458$110,416
183 ($817)$357$460$109,957
184 ($817)$356$461$109,495
185 ($817)$354$463$109,033
186 ($817)$353$464$108,568
187 ($817)$351$466$108,103
188 ($817)$350$467$107,635
189 ($817)$348$469$107,166
190 ($817)$347$470$106,696
191 ($817)$345$472$106,224
192 ($817)$343$473$105,751
Year 17 - 193 ($817)$342$475$105,276
194 ($817)$340$476$104,800
195 ($817)$339$478$104,322
196 ($817)$337$480$103,842
197 ($817)$336$481$103,361
198 ($817)$334$483$102,878
199 ($817)$333$484$102,394
200 ($817)$331$486$101,908
201 ($817)$330$487$101,421
202 ($817)$328$489$100,932
203 ($817)$326$490$100,442
204 ($817)$325$492$99,950
Year 18 - 205 ($817)$323$494$99,456
206 ($817)$322$495$98,961
207 ($817)$320$497$98,464
208 ($817)$318$498$97,965
209 ($817)$317$500$97,465
210 ($817)$315$502$96,964
211 ($817)$314$503$96,460
212 ($817)$312$505$95,955
213 ($817)$310$507$95,449
214 ($817)$309$508$94,941
215 ($817)$307$510$94,431
216 ($817)$305$512$93,919
Year 19 - 217 ($817)$304$513$93,406
218 ($817)$302$515$92,891
219 ($817)$300$516$92,375
220 ($817)$299$518$91,857
221 ($817)$297$520$91,337
222 ($817)$295$522$90,815
223 ($817)$294$523$90,292
224 ($817)$292$525$89,767
225 ($817)$290$527$89,241
226 ($817)$289$528$88,712
227 ($817)$287$530$88,182
228 ($817)$285$532$87,651
Year 20 - 229 ($817)$283$533$87,117
230 ($817)$282$535$86,582
231 ($817)$280$537$86,045
232 ($817)$278$539$85,507
233 ($817)$276$540$84,966
234 ($817)$275$542$84,424
235 ($817)$273$544$83,880
236 ($817)$271$546$83,335
237 ($817)$269$547$82,787
238 ($817)$268$549$82,238
239 ($817)$266$551$81,687
240 ($817)$264$553$81,135
Year 21 - 241 ($817)$262$554$80,580
242 ($817)$261$556$80,024
243 ($817)$259$558$79,466
244 ($817)$257$560$78,906
245 ($817)$255$562$78,344
246 ($817)$253$564$77,781
247 ($817)$251$565$77,215
248 ($817)$250$567$76,648
249 ($817)$248$569$76,079
250 ($817)$246$571$75,508
251 ($817)$244$573$74,936
252 ($817)$242$575$74,361
Year 22 - 253 ($817)$240$576$73,785
254 ($817)$239$578$73,206
255 ($817)$237$580$72,626
256 ($817)$235$582$72,044
257 ($817)$233$584$71,460
258 ($817)$231$586$70,875
259 ($817)$229$588$70,287
260 ($817)$227$590$69,697
261 ($817)$225$591$69,106
262 ($817)$223$593$68,512
263 ($817)$222$595$67,917
264 ($817)$220$597$67,320
Year 23 - 265 ($817)$218$599$66,721
266 ($817)$216$601$66,120
267 ($817)$214$603$65,517
268 ($817)$212$605$64,912
269 ($817)$210$607$64,305
270 ($817)$208$609$63,696
271 ($817)$206$611$63,085
272 ($817)$204$613$62,472
273 ($817)$202$615$61,857
274 ($817)$200$617$61,240
275 ($817)$198$619$60,622
276 ($817)$196$621$60,001
Year 24 - 277 ($817)$194$623$59,378
278 ($817)$192$625$58,753
279 ($817)$190$627$58,126
280 ($817)$188$629$57,497
281 ($817)$186$631$56,866
282 ($817)$184$633$56,233
283 ($817)$182$635$55,598
284 ($817)$180$637$54,961
285 ($817)$178$639$54,322
286 ($817)$176$641$53,681
287 ($817)$174$643$53,038
288 ($817)$171$645$52,392
Year 25 - 289 ($817)$169$647$51,745
290 ($817)$167$650$51,096
291 ($817)$165$652$50,444
292 ($817)$163$654$49,790
293 ($817)$161$656$49,134
294 ($817)$159$658$48,476
295 ($817)$157$660$47,816
296 ($817)$155$662$47,154
297 ($817)$152$664$46,490
298 ($817)$150$667$45,823
299 ($817)$148$669$45,155
300 ($817)$146$671$44,484
Year 26 - 301 ($817)$144$673$43,811
302 ($817)$142$675$43,136
303 ($817)$139$677$42,458
304 ($817)$137$680$41,779
305 ($817)$135$682$41,097
306 ($817)$133$684$40,413
307 ($817)$131$686$39,727
308 ($817)$128$688$39,038
309 ($817)$126$691$38,348
310 ($817)$124$693$37,655
311 ($817)$122$695$36,960
312 ($817)$120$697$36,263
Year 27 - 313 ($817)$117$700$35,563
314 ($817)$115$702$34,861
315 ($817)$113$704$34,157
316 ($817)$110$706$33,451
317 ($817)$108$709$32,742
318 ($817)$106$711$32,031
319 ($817)$104$713$31,318
320 ($817)$101$716$30,602
321 ($817)$99$718$29,884
322 ($817)$97$720$29,164
323 ($817)$94$723$28,442
324 ($817)$92$725$27,717
Year 28 - 325 ($817)$90$727$26,989
326 ($817)$87$730$26,260
327 ($817)$85$732$25,528
328 ($817)$83$734$24,794
329 ($817)$80$737$24,057
330 ($817)$78$739$23,318
331 ($817)$75$741$22,577
332 ($817)$73$744$21,833
333 ($817)$71$746$21,086
334 ($817)$68$749$20,338
335 ($817)$66$751$19,587
336 ($817)$63$753$18,833
Year 29 - 337 ($817)$61$756$18,077
338 ($817)$58$758$17,319
339 ($817)$56$761$16,558
340 ($817)$54$763$15,795
341 ($817)$51$766$15,029
342 ($817)$49$768$14,261
343 ($817)$46$771$13,490
344 ($817)$44$773$12,717
345 ($817)$41$776$11,941
346 ($817)$39$778$11,163
347 ($817)$36$781$10,382
348 ($817)$34$783$9,599
Year 30 - 349 ($817)$31$786$8,813
350 ($817)$28$788$8,025
351 ($817)$26$791$7,234
352 ($817)$23$793$6,441
353 ($817)$21$796$5,645
354 ($817)$18$799$4,846
355 ($817)$16$801$4,045
356 ($817)$13$804$3,241
357 ($817)$10$806$2,435
358 ($817)$8$809$1,626
359 ($817)$5$812$814
360 ($817)$3$814$0
TOTALS$120,458$173,600$294,058

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.