« Back to all home prices

Mortgage Payment Schedule for a $218,000 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% ($43,600) 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
$826 360 $122,812 $297,212

Mortgage Providers

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


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 #: 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 #: 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 #: 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 #: 35959 | State Lic #: MC-2967
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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  $218,000
Down Payment $43,600$174,400
Year 1 - 1 ($826)$571$254$174,146
2 ($826)$570$255$173,890
3 ($826)$569$256$173,634
4 ($826)$569$257$173,377
5 ($826)$568$258$173,119
6 ($826)$567$259$172,861
7 ($826)$566$259$172,601
8 ($826)$565$260$172,341
9 ($826)$564$261$172,080
10 ($826)$564$262$171,818
11 ($826)$563$263$171,555
12 ($826)$562$264$171,291
Year 2 - 13 ($826)$561$265$171,027
14 ($826)$560$265$170,761
15 ($826)$559$266$170,495
16 ($826)$558$267$170,228
17 ($826)$557$268$169,959
18 ($826)$557$269$169,691
19 ($826)$556$270$169,421
20 ($826)$555$271$169,150
21 ($826)$554$272$168,878
22 ($826)$553$273$168,606
23 ($826)$552$273$168,332
24 ($826)$551$274$168,058
Year 3 - 25 ($826)$550$275$167,783
26 ($826)$549$276$167,507
27 ($826)$549$277$167,230
28 ($826)$548$278$166,952
29 ($826)$547$279$166,673
30 ($826)$546$280$166,393
31 ($826)$545$281$166,113
32 ($826)$544$282$165,831
33 ($826)$543$282$165,549
34 ($826)$542$283$165,265
35 ($826)$541$284$164,981
36 ($826)$540$285$164,696
Year 4 - 37 ($826)$539$286$164,409
38 ($826)$538$287$164,122
39 ($826)$538$288$163,834
40 ($826)$537$289$163,545
41 ($826)$536$290$163,255
42 ($826)$535$291$162,964
43 ($826)$534$292$162,672
44 ($826)$533$293$162,379
45 ($826)$532$294$162,086
46 ($826)$531$295$161,791
47 ($826)$530$296$161,495
48 ($826)$529$297$161,198
Year 5 - 49 ($826)$528$298$160,901
50 ($826)$527$299$160,602
51 ($826)$526$300$160,303
52 ($826)$525$301$160,002
53 ($826)$524$302$159,700
54 ($826)$523$303$159,398
55 ($826)$522$304$159,094
56 ($826)$521$305$158,790
57 ($826)$520$306$158,484
58 ($826)$519$307$158,178
59 ($826)$518$308$157,870
60 ($826)$517$309$157,561
Year 6 - 61 ($826)$516$310$157,252
62 ($826)$515$311$156,941
63 ($826)$514$312$156,630
64 ($826)$513$313$156,317
65 ($826)$512$314$156,003
66 ($826)$511$315$155,689
67 ($826)$510$316$155,373
68 ($826)$509$317$155,056
69 ($826)$508$318$154,738
70 ($826)$507$319$154,420
71 ($826)$506$320$154,100
72 ($826)$505$321$153,779
Year 7 - 73 ($826)$504$322$153,457
74 ($826)$503$323$153,134
75 ($826)$502$324$152,810
76 ($826)$500$325$152,485
77 ($826)$499$326$152,158
78 ($826)$498$327$151,831
79 ($826)$497$328$151,503
80 ($826)$496$329$151,173
81 ($826)$495$330$150,843
82 ($826)$494$332$150,511
83 ($826)$493$333$150,179
84 ($826)$492$334$149,845
Year 8 - 85 ($826)$491$335$149,510
86 ($826)$490$336$149,174
87 ($826)$489$337$148,837
88 ($826)$487$338$148,499
89 ($826)$486$339$148,160
90 ($826)$485$340$147,819
91 ($826)$484$341$147,478
92 ($826)$483$343$147,135
93 ($826)$482$344$146,792
94 ($826)$481$345$146,447
95 ($826)$480$346$146,101
96 ($826)$478$347$145,754
Year 9 - 97 ($826)$477$348$145,405
98 ($826)$476$349$145,056
99 ($826)$475$351$144,705
100 ($826)$474$352$144,354
101 ($826)$473$353$144,001
102 ($826)$472$354$143,647
103 ($826)$470$355$143,292
104 ($826)$469$356$142,936
105 ($826)$468$357$142,578
106 ($826)$467$359$142,219
107 ($826)$466$360$141,860
108 ($826)$465$361$141,499
Year 10 - 109 ($826)$463$362$141,136
110 ($826)$462$363$140,773
111 ($826)$461$365$140,408
112 ($826)$460$366$140,043
113 ($826)$459$367$139,676
114 ($826)$457$368$139,308
115 ($826)$456$369$138,938
116 ($826)$455$371$138,568
117 ($826)$454$372$138,196
118 ($826)$453$373$137,823
119 ($826)$451$374$137,449
120 ($826)$450$375$137,073
Year 11 - 121 ($826)$449$377$136,697
122 ($826)$448$378$136,319
123 ($826)$446$379$135,940
124 ($826)$445$380$135,559
125 ($826)$444$382$135,177
126 ($826)$443$383$134,795
127 ($826)$441$384$134,410
128 ($826)$440$385$134,025
129 ($826)$439$387$133,638
130 ($826)$438$388$133,250
131 ($826)$436$389$132,861
132 ($826)$435$390$132,471
Year 12 - 133 ($826)$434$392$132,079
134 ($826)$433$393$131,686
135 ($826)$431$394$131,292
136 ($826)$430$396$130,896
137 ($826)$429$397$130,499
138 ($826)$427$398$130,101
139 ($826)$426$400$129,702
140 ($826)$425$401$129,301
141 ($826)$423$402$128,899
142 ($826)$422$403$128,495
143 ($826)$421$405$128,090
144 ($826)$419$406$127,684
Year 13 - 145 ($826)$418$407$127,277
146 ($826)$417$409$126,868
147 ($826)$415$410$126,458
148 ($826)$414$411$126,047
149 ($826)$413$413$125,634
150 ($826)$411$414$125,220
151 ($826)$410$415$124,804
152 ($826)$409$417$124,387
153 ($826)$407$418$123,969
154 ($826)$406$420$123,549
155 ($826)$405$421$123,128
156 ($826)$403$422$122,706
Year 14 - 157 ($826)$402$424$122,282
158 ($826)$400$425$121,857
159 ($826)$399$427$121,431
160 ($826)$398$428$121,003
161 ($826)$396$429$120,574
162 ($826)$395$431$120,143
163 ($826)$393$432$119,711
164 ($826)$392$434$119,277
165 ($826)$391$435$118,842
166 ($826)$389$436$118,406
167 ($826)$388$438$117,968
168 ($826)$386$439$117,529
Year 15 - 169 ($826)$385$441$117,088
170 ($826)$383$442$116,646
171 ($826)$382$444$116,202
172 ($826)$381$445$115,757
173 ($826)$379$446$115,311
174 ($826)$378$448$114,863
175 ($826)$376$449$114,414
176 ($826)$375$451$113,963
177 ($826)$373$452$113,510
178 ($826)$372$454$113,056
179 ($826)$370$455$112,601
180 ($826)$369$457$112,144
Year 16 - 181 ($826)$367$458$111,686
182 ($826)$366$460$111,226
183 ($826)$364$461$110,765
184 ($826)$363$463$110,302
185 ($826)$361$464$109,838
186 ($826)$360$466$109,372
187 ($826)$358$467$108,904
188 ($826)$357$469$108,435
189 ($826)$355$470$107,965
190 ($826)$354$472$107,493
191 ($826)$352$474$107,019
192 ($826)$350$475$106,544
Year 17 - 193 ($826)$349$477$106,068
194 ($826)$347$478$105,589
195 ($826)$346$480$105,110
196 ($826)$344$481$104,628
197 ($826)$343$483$104,145
198 ($826)$341$485$103,661
199 ($826)$339$486$103,175
200 ($826)$338$488$102,687
201 ($826)$336$489$102,198
202 ($826)$335$491$101,707
203 ($826)$333$492$101,214
204 ($826)$331$494$100,720
Year 18 - 205 ($826)$330$496$100,225
206 ($826)$328$497$99,727
207 ($826)$327$499$99,228
208 ($826)$325$501$98,728
209 ($826)$323$502$98,225
210 ($826)$322$504$97,721
211 ($826)$320$506$97,216
212 ($826)$318$507$96,709
213 ($826)$317$509$96,200
214 ($826)$315$511$95,689
215 ($826)$313$512$95,177
216 ($826)$312$514$94,663
Year 19 - 217 ($826)$310$516$94,148
218 ($826)$308$517$93,630
219 ($826)$307$519$93,111
220 ($826)$305$521$92,591
221 ($826)$303$522$92,068
222 ($826)$302$524$91,544
223 ($826)$300$526$91,019
224 ($826)$298$528$90,491
225 ($826)$296$529$89,962
226 ($826)$295$531$89,431
227 ($826)$293$533$88,898
228 ($826)$291$534$88,364
Year 20 - 229 ($826)$289$536$87,828
230 ($826)$288$538$87,290
231 ($826)$286$540$86,750
232 ($826)$284$541$86,208
233 ($826)$282$543$85,665
234 ($826)$281$545$85,120
235 ($826)$279$547$84,573
236 ($826)$277$549$84,025
237 ($826)$275$550$83,474
238 ($826)$273$552$82,922
239 ($826)$272$554$82,368
240 ($826)$270$556$81,812
Year 21 - 241 ($826)$268$558$81,255
242 ($826)$266$559$80,695
243 ($826)$264$561$80,134
244 ($826)$262$563$79,571
245 ($826)$261$565$79,006
246 ($826)$259$567$78,439
247 ($826)$257$569$77,870
248 ($826)$255$571$77,299
249 ($826)$253$572$76,727
250 ($826)$251$574$76,153
251 ($826)$249$576$75,577
252 ($826)$248$578$74,998
Year 22 - 253 ($826)$246$580$74,418
254 ($826)$244$582$73,837
255 ($826)$242$584$73,253
256 ($826)$240$586$72,667
257 ($826)$238$588$72,080
258 ($826)$236$590$71,490
259 ($826)$234$591$70,899
260 ($826)$232$593$70,305
261 ($826)$230$595$69,710
262 ($826)$228$597$69,113
263 ($826)$226$599$68,513
264 ($826)$224$601$67,912
Year 23 - 265 ($826)$222$603$67,309
266 ($826)$220$605$66,704
267 ($826)$218$607$66,097
268 ($826)$216$609$65,488
269 ($826)$214$611$64,876
270 ($826)$212$613$64,263
271 ($826)$210$615$63,648
272 ($826)$208$617$63,031
273 ($826)$206$619$62,412
274 ($826)$204$621$61,791
275 ($826)$202$623$61,167
276 ($826)$200$625$60,542
Year 24 - 277 ($826)$198$627$59,915
278 ($826)$196$629$59,285
279 ($826)$194$631$58,654
280 ($826)$192$633$58,021
281 ($826)$190$636$57,385
282 ($826)$188$638$56,747
283 ($826)$186$640$56,108
284 ($826)$184$642$55,466
285 ($826)$182$644$54,822
286 ($826)$180$646$54,176
287 ($826)$177$648$53,528
288 ($826)$175$650$52,877
Year 25 - 289 ($826)$173$652$52,225
290 ($826)$171$655$51,570
291 ($826)$169$657$50,914
292 ($826)$167$659$50,255
293 ($826)$165$661$49,594
294 ($826)$162$663$48,931
295 ($826)$160$665$48,265
296 ($826)$158$668$47,598
297 ($826)$156$670$46,928
298 ($826)$154$672$46,256
299 ($826)$151$674$45,582
300 ($826)$149$676$44,906
Year 26 - 301 ($826)$147$679$44,227
302 ($826)$145$681$43,546
303 ($826)$143$683$42,863
304 ($826)$140$685$42,178
305 ($826)$138$687$41,491
306 ($826)$136$690$40,801
307 ($826)$134$692$40,109
308 ($826)$131$694$39,415
309 ($826)$129$697$38,718
310 ($826)$127$699$38,020
311 ($826)$125$701$37,319
312 ($826)$122$703$36,615
Year 27 - 313 ($826)$120$706$35,910
314 ($826)$118$708$35,202
315 ($826)$115$710$34,491
316 ($826)$113$713$33,779
317 ($826)$111$715$33,064
318 ($826)$108$717$32,346
319 ($826)$106$720$31,627
320 ($826)$104$722$30,905
321 ($826)$101$724$30,180
322 ($826)$99$727$29,454
323 ($826)$96$729$28,724
324 ($826)$94$732$27,993
Year 28 - 325 ($826)$92$734$27,259
326 ($826)$89$736$26,523
327 ($826)$87$739$25,784
328 ($826)$84$741$25,043
329 ($826)$82$744$24,299
330 ($826)$80$746$23,553
331 ($826)$77$748$22,805
332 ($826)$75$751$22,054
333 ($826)$72$753$21,300
334 ($826)$70$756$20,545
335 ($826)$67$758$19,786
336 ($826)$65$761$19,026
Year 29 - 337 ($826)$62$763$18,262
338 ($826)$60$766$17,496
339 ($826)$57$768$16,728
340 ($826)$55$771$15,957
341 ($826)$52$773$15,184
342 ($826)$50$776$14,408
343 ($826)$47$778$13,630
344 ($826)$45$781$12,849
345 ($826)$42$784$12,065
346 ($826)$40$786$11,279
347 ($826)$37$789$10,491
348 ($826)$34$791$9,699
Year 30 - 349 ($826)$32$794$8,906
350 ($826)$29$796$8,109
351 ($826)$27$799$7,310
352 ($826)$24$802$6,508
353 ($826)$21$804$5,704
354 ($826)$19$807$4,897
355 ($826)$16$810$4,088
356 ($826)$13$812$3,275
357 ($826)$11$815$2,461
358 ($826)$8$818$1,643
359 ($826)$5$820$823
360 ($826)$3$823$0
TOTALS$122,812$174,400$297,212

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.