« Back to all home prices

Mortgage Payment Schedule for a $51,000 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% ($10,200) 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
$193 360 $28,731 $69,531

Mortgage Providers

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


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 #: 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 #: 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 #: 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 #: 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 #: 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  $51,000
Down Payment $10,200$40,800
Year 1 - 1 ($193)$134$60$40,740
2 ($193)$133$60$40,681
3 ($193)$133$60$40,621
4 ($193)$133$60$40,561
5 ($193)$133$60$40,500
6 ($193)$133$61$40,440
7 ($193)$132$61$40,379
8 ($193)$132$61$40,318
9 ($193)$132$61$40,257
10 ($193)$132$61$40,196
11 ($193)$132$62$40,134
12 ($193)$131$62$40,073
Year 2 - 13 ($193)$131$62$40,011
14 ($193)$131$62$39,949
15 ($193)$131$62$39,886
16 ($193)$131$63$39,824
17 ($193)$130$63$39,761
18 ($193)$130$63$39,698
19 ($193)$130$63$39,635
20 ($193)$130$63$39,572
21 ($193)$130$64$39,508
22 ($193)$129$64$39,444
23 ($193)$129$64$39,381
24 ($193)$129$64$39,316
Year 3 - 25 ($193)$129$64$39,252
26 ($193)$129$65$39,187
27 ($193)$128$65$39,123
28 ($193)$128$65$39,058
29 ($193)$128$65$38,992
30 ($193)$128$65$38,927
31 ($193)$127$66$38,861
32 ($193)$127$66$38,795
33 ($193)$127$66$38,729
34 ($193)$127$66$38,663
35 ($193)$127$67$38,596
36 ($193)$126$67$38,530
Year 4 - 37 ($193)$126$67$38,463
38 ($193)$126$67$38,396
39 ($193)$126$67$38,328
40 ($193)$126$68$38,261
41 ($193)$125$68$38,193
42 ($193)$125$68$38,125
43 ($193)$125$68$38,056
44 ($193)$125$69$37,988
45 ($193)$124$69$37,919
46 ($193)$124$69$37,850
47 ($193)$124$69$37,781
48 ($193)$124$69$37,712
Year 5 - 49 ($193)$124$70$37,642
50 ($193)$123$70$37,572
51 ($193)$123$70$37,502
52 ($193)$123$70$37,432
53 ($193)$123$71$37,361
54 ($193)$122$71$37,290
55 ($193)$122$71$37,219
56 ($193)$122$71$37,148
57 ($193)$122$71$37,077
58 ($193)$121$72$37,005
59 ($193)$121$72$36,933
60 ($193)$121$72$36,861
Year 6 - 61 ($193)$121$72$36,788
62 ($193)$120$73$36,716
63 ($193)$120$73$36,643
64 ($193)$120$73$36,570
65 ($193)$120$73$36,496
66 ($193)$120$74$36,423
67 ($193)$119$74$36,349
68 ($193)$119$74$36,275
69 ($193)$119$74$36,200
70 ($193)$119$75$36,126
71 ($193)$118$75$36,051
72 ($193)$118$75$35,976
Year 7 - 73 ($193)$118$75$35,900
74 ($193)$118$76$35,825
75 ($193)$117$76$35,749
76 ($193)$117$76$35,673
77 ($193)$117$76$35,597
78 ($193)$117$77$35,520
79 ($193)$116$77$35,443
80 ($193)$116$77$35,366
81 ($193)$116$77$35,289
82 ($193)$116$78$35,211
83 ($193)$115$78$35,134
84 ($193)$115$78$35,055
Year 8 - 85 ($193)$115$78$34,977
86 ($193)$115$79$34,899
87 ($193)$114$79$34,820
88 ($193)$114$79$34,741
89 ($193)$114$79$34,661
90 ($193)$114$80$34,582
91 ($193)$113$80$34,502
92 ($193)$113$80$34,422
93 ($193)$113$80$34,341
94 ($193)$112$81$34,260
95 ($193)$112$81$34,180
96 ($193)$112$81$34,098
Year 9 - 97 ($193)$112$81$34,017
98 ($193)$111$82$33,935
99 ($193)$111$82$33,853
100 ($193)$111$82$33,771
101 ($193)$111$83$33,688
102 ($193)$110$83$33,605
103 ($193)$110$83$33,522
104 ($193)$110$83$33,439
105 ($193)$110$84$33,355
106 ($193)$109$84$33,272
107 ($193)$109$84$33,187
108 ($193)$109$84$33,103
Year 10 - 109 ($193)$108$85$33,018
110 ($193)$108$85$32,933
111 ($193)$108$85$32,848
112 ($193)$108$86$32,762
113 ($193)$107$86$32,676
114 ($193)$107$86$32,590
115 ($193)$107$86$32,504
116 ($193)$106$87$32,417
117 ($193)$106$87$32,330
118 ($193)$106$87$32,243
119 ($193)$106$88$32,155
120 ($193)$105$88$32,068
Year 11 - 121 ($193)$105$88$31,979
122 ($193)$105$88$31,891
123 ($193)$104$89$31,802
124 ($193)$104$89$31,713
125 ($193)$104$89$31,624
126 ($193)$104$90$31,535
127 ($193)$103$90$31,445
128 ($193)$103$90$31,354
129 ($193)$103$90$31,264
130 ($193)$102$91$31,173
131 ($193)$102$91$31,082
132 ($193)$102$91$30,991
Year 12 - 133 ($193)$101$92$30,899
134 ($193)$101$92$30,807
135 ($193)$101$92$30,715
136 ($193)$101$93$30,622
137 ($193)$100$93$30,530
138 ($193)$100$93$30,436
139 ($193)$100$93$30,343
140 ($193)$99$94$30,249
141 ($193)$99$94$30,155
142 ($193)$99$94$30,061
143 ($193)$98$95$29,966
144 ($193)$98$95$29,871
Year 13 - 145 ($193)$98$95$29,776
146 ($193)$98$96$29,680
147 ($193)$97$96$29,584
148 ($193)$97$96$29,488
149 ($193)$97$97$29,391
150 ($193)$96$97$29,294
151 ($193)$96$97$29,197
152 ($193)$96$98$29,100
153 ($193)$95$98$29,002
154 ($193)$95$98$28,904
155 ($193)$95$98$28,805
156 ($193)$94$99$28,706
Year 14 - 157 ($193)$94$99$28,607
158 ($193)$94$99$28,508
159 ($193)$93$100$28,408
160 ($193)$93$100$28,308
161 ($193)$93$100$28,208
162 ($193)$92$101$28,107
163 ($193)$92$101$28,006
164 ($193)$92$101$27,904
165 ($193)$91$102$27,803
166 ($193)$91$102$27,700
167 ($193)$91$102$27,598
168 ($193)$90$103$27,495
Year 15 - 169 ($193)$90$103$27,392
170 ($193)$90$103$27,289
171 ($193)$89$104$27,185
172 ($193)$89$104$27,081
173 ($193)$89$104$26,976
174 ($193)$88$105$26,872
175 ($193)$88$105$26,766
176 ($193)$88$105$26,661
177 ($193)$87$106$26,555
178 ($193)$87$106$26,449
179 ($193)$87$107$26,342
180 ($193)$86$107$26,236
Year 16 - 181 ($193)$86$107$26,128
182 ($193)$86$108$26,021
183 ($193)$85$108$25,913
184 ($193)$85$108$25,805
185 ($193)$85$109$25,696
186 ($193)$84$109$25,587
187 ($193)$84$109$25,478
188 ($193)$83$110$25,368
189 ($193)$83$110$25,258
190 ($193)$83$110$25,147
191 ($193)$82$111$25,037
192 ($193)$82$111$24,926
Year 17 - 193 ($193)$82$112$24,814
194 ($193)$81$112$24,702
195 ($193)$81$112$24,590
196 ($193)$81$113$24,477
197 ($193)$80$113$24,364
198 ($193)$80$113$24,251
199 ($193)$79$114$24,137
200 ($193)$79$114$24,023
201 ($193)$79$114$23,909
202 ($193)$78$115$23,794
203 ($193)$78$115$23,679
204 ($193)$78$116$23,563
Year 18 - 205 ($193)$77$116$23,447
206 ($193)$77$116$23,331
207 ($193)$76$117$23,214
208 ($193)$76$117$23,097
209 ($193)$76$118$22,979
210 ($193)$75$118$22,861
211 ($193)$75$118$22,743
212 ($193)$74$119$22,625
213 ($193)$74$119$22,505
214 ($193)$74$119$22,386
215 ($193)$73$120$22,266
216 ($193)$73$120$22,146
Year 19 - 217 ($193)$73$121$22,025
218 ($193)$72$121$21,904
219 ($193)$72$121$21,783
220 ($193)$71$122$21,661
221 ($193)$71$122$21,539
222 ($193)$71$123$21,416
223 ($193)$70$123$21,293
224 ($193)$70$123$21,170
225 ($193)$69$124$21,046
226 ($193)$69$124$20,922
227 ($193)$69$125$20,797
228 ($193)$68$125$20,672
Year 20 - 229 ($193)$68$125$20,547
230 ($193)$67$126$20,421
231 ($193)$67$126$20,295
232 ($193)$66$127$20,168
233 ($193)$66$127$20,041
234 ($193)$66$128$19,913
235 ($193)$65$128$19,785
236 ($193)$65$128$19,657
237 ($193)$64$129$19,528
238 ($193)$64$129$19,399
239 ($193)$64$130$19,270
240 ($193)$63$130$19,140
Year 21 - 241 ($193)$63$130$19,009
242 ($193)$62$131$18,878
243 ($193)$62$131$18,747
244 ($193)$61$132$18,615
245 ($193)$61$132$18,483
246 ($193)$61$133$18,350
247 ($193)$60$133$18,217
248 ($193)$60$133$18,084
249 ($193)$59$134$17,950
250 ($193)$59$134$17,816
251 ($193)$58$135$17,681
252 ($193)$58$135$17,546
Year 22 - 253 ($193)$57$136$17,410
254 ($193)$57$136$17,274
255 ($193)$57$137$17,137
256 ($193)$56$137$17,000
257 ($193)$56$137$16,863
258 ($193)$55$138$16,725
259 ($193)$55$138$16,586
260 ($193)$54$139$16,448
261 ($193)$54$139$16,308
262 ($193)$53$140$16,169
263 ($193)$53$140$16,028
264 ($193)$52$141$15,888
Year 23 - 265 ($193)$52$141$15,747
266 ($193)$52$142$15,605
267 ($193)$51$142$15,463
268 ($193)$51$143$15,320
269 ($193)$50$143$15,178
270 ($193)$50$143$15,034
271 ($193)$49$144$14,890
272 ($193)$49$144$14,746
273 ($193)$48$145$14,601
274 ($193)$48$145$14,456
275 ($193)$47$146$14,310
276 ($193)$47$146$14,164
Year 24 - 277 ($193)$46$147$14,017
278 ($193)$46$147$13,870
279 ($193)$45$148$13,722
280 ($193)$45$148$13,574
281 ($193)$44$149$13,425
282 ($193)$44$149$13,276
283 ($193)$43$150$13,126
284 ($193)$43$150$12,976
285 ($193)$42$151$12,825
286 ($193)$42$151$12,674
287 ($193)$42$152$12,523
288 ($193)$41$152$12,370
Year 25 - 289 ($193)$41$153$12,218
290 ($193)$40$153$12,065
291 ($193)$40$154$11,911
292 ($193)$39$154$11,757
293 ($193)$39$155$11,602
294 ($193)$38$155$11,447
295 ($193)$37$156$11,291
296 ($193)$37$156$11,135
297 ($193)$36$157$10,979
298 ($193)$36$157$10,821
299 ($193)$35$158$10,664
300 ($193)$35$158$10,505
Year 26 - 301 ($193)$34$159$10,347
302 ($193)$34$159$10,187
303 ($193)$33$160$10,028
304 ($193)$33$160$9,867
305 ($193)$32$161$9,707
306 ($193)$32$161$9,545
307 ($193)$31$162$9,383
308 ($193)$31$162$9,221
309 ($193)$30$163$9,058
310 ($193)$30$163$8,894
311 ($193)$29$164$8,730
312 ($193)$29$165$8,566
Year 27 - 313 ($193)$28$165$8,401
314 ($193)$28$166$8,235
315 ($193)$27$166$8,069
316 ($193)$26$167$7,902
317 ($193)$26$167$7,735
318 ($193)$25$168$7,567
319 ($193)$25$168$7,399
320 ($193)$24$169$7,230
321 ($193)$24$169$7,061
322 ($193)$23$170$6,891
323 ($193)$23$171$6,720
324 ($193)$22$171$6,549
Year 28 - 325 ($193)$21$172$6,377
326 ($193)$21$172$6,205
327 ($193)$20$173$6,032
328 ($193)$20$173$5,859
329 ($193)$19$174$5,685
330 ($193)$19$175$5,510
331 ($193)$18$175$5,335
332 ($193)$17$176$5,159
333 ($193)$17$176$4,983
334 ($193)$16$177$4,806
335 ($193)$16$177$4,629
336 ($193)$15$178$4,451
Year 29 - 337 ($193)$15$179$4,272
338 ($193)$14$179$4,093
339 ($193)$13$180$3,913
340 ($193)$13$180$3,733
341 ($193)$12$181$3,552
342 ($193)$12$182$3,371
343 ($193)$11$182$3,189
344 ($193)$10$183$3,006
345 ($193)$10$183$2,823
346 ($193)$9$184$2,639
347 ($193)$9$185$2,454
348 ($193)$8$185$2,269
Year 30 - 349 ($193)$7$186$2,083
350 ($193)$7$186$1,897
351 ($193)$6$187$1,710
352 ($193)$6$188$1,523
353 ($193)$5$188$1,334
354 ($193)$4$189$1,146
355 ($193)$4$189$956
356 ($193)$3$190$766
357 ($193)$3$191$576
358 ($193)$2$191$384
359 ($193)$1$192$193
360 ($193)$1$193$0
TOTALS$28,731$40,800$69,531

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.