« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$193 360 $28,563 $69,363

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 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 #: 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 #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.644% | Rate: 3.625% | Fees: $595 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.769% | Rate: 3.750% | Fees: $595 | 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  $51,000
Down Payment $10,200$40,800
Year 1 - 1 ($193)$133$60$40,740
2 ($193)$133$60$40,680
3 ($193)$133$60$40,620
4 ($193)$132$60$40,560
5 ($193)$132$61$40,499
6 ($193)$132$61$40,439
7 ($193)$132$61$40,378
8 ($193)$132$61$40,317
9 ($193)$131$61$40,255
10 ($193)$131$62$40,194
11 ($193)$131$62$40,132
12 ($193)$131$62$40,070
Year 2 - 13 ($193)$131$62$40,008
14 ($193)$130$62$39,946
15 ($193)$130$63$39,883
16 ($193)$130$63$39,821
17 ($193)$130$63$39,758
18 ($193)$130$63$39,694
19 ($193)$129$63$39,631
20 ($193)$129$64$39,568
21 ($193)$129$64$39,504
22 ($193)$129$64$39,440
23 ($193)$129$64$39,376
24 ($193)$128$64$39,311
Year 3 - 25 ($193)$128$65$39,247
26 ($193)$128$65$39,182
27 ($193)$128$65$39,117
28 ($193)$127$65$39,052
29 ($193)$127$65$38,986
30 ($193)$127$66$38,921
31 ($193)$127$66$38,855
32 ($193)$127$66$38,789
33 ($193)$126$66$38,722
34 ($193)$126$67$38,656
35 ($193)$126$67$38,589
36 ($193)$126$67$38,522
Year 4 - 37 ($193)$126$67$38,455
38 ($193)$125$67$38,388
39 ($193)$125$68$38,320
40 ($193)$125$68$38,252
41 ($193)$125$68$38,184
42 ($193)$124$68$38,116
43 ($193)$124$68$38,048
44 ($193)$124$69$37,979
45 ($193)$124$69$37,910
46 ($193)$124$69$37,841
47 ($193)$123$69$37,771
48 ($193)$123$70$37,702
Year 5 - 49 ($193)$123$70$37,632
50 ($193)$123$70$37,562
51 ($193)$122$70$37,492
52 ($193)$122$71$37,421
53 ($193)$122$71$37,350
54 ($193)$122$71$37,279
55 ($193)$121$71$37,208
56 ($193)$121$71$37,137
57 ($193)$121$72$37,065
58 ($193)$121$72$36,993
59 ($193)$121$72$36,921
60 ($193)$120$72$36,849
Year 6 - 61 ($193)$120$73$36,776
62 ($193)$120$73$36,703
63 ($193)$120$73$36,630
64 ($193)$119$73$36,557
65 ($193)$119$74$36,483
66 ($193)$119$74$36,409
67 ($193)$119$74$36,335
68 ($193)$118$74$36,261
69 ($193)$118$75$36,187
70 ($193)$118$75$36,112
71 ($193)$118$75$36,037
72 ($193)$117$75$35,962
Year 7 - 73 ($193)$117$75$35,886
74 ($193)$117$76$35,810
75 ($193)$117$76$35,734
76 ($193)$116$76$35,658
77 ($193)$116$76$35,582
78 ($193)$116$77$35,505
79 ($193)$116$77$35,428
80 ($193)$115$77$35,351
81 ($193)$115$77$35,273
82 ($193)$115$78$35,195
83 ($193)$115$78$35,117
84 ($193)$114$78$35,039
Year 8 - 85 ($193)$114$79$34,961
86 ($193)$114$79$34,882
87 ($193)$114$79$34,803
88 ($193)$113$79$34,724
89 ($193)$113$80$34,644
90 ($193)$113$80$34,564
91 ($193)$113$80$34,484
92 ($193)$112$80$34,404
93 ($193)$112$81$34,323
94 ($193)$112$81$34,243
95 ($193)$112$81$34,161
96 ($193)$111$81$34,080
Year 9 - 97 ($193)$111$82$33,998
98 ($193)$111$82$33,917
99 ($193)$111$82$33,834
100 ($193)$110$82$33,752
101 ($193)$110$83$33,669
102 ($193)$110$83$33,586
103 ($193)$109$83$33,503
104 ($193)$109$84$33,420
105 ($193)$109$84$33,336
106 ($193)$109$84$33,252
107 ($193)$108$84$33,167
108 ($193)$108$85$33,083
Year 10 - 109 ($193)$108$85$32,998
110 ($193)$108$85$32,913
111 ($193)$107$85$32,827
112 ($193)$107$86$32,742
113 ($193)$107$86$32,656
114 ($193)$106$86$32,569
115 ($193)$106$87$32,483
116 ($193)$106$87$32,396
117 ($193)$106$87$32,309
118 ($193)$105$87$32,221
119 ($193)$105$88$32,134
120 ($193)$105$88$32,046
Year 11 - 121 ($193)$104$88$31,957
122 ($193)$104$89$31,869
123 ($193)$104$89$31,780
124 ($193)$104$89$31,691
125 ($193)$103$89$31,602
126 ($193)$103$90$31,512
127 ($193)$103$90$31,422
128 ($193)$102$90$31,332
129 ($193)$102$91$31,241
130 ($193)$102$91$31,150
131 ($193)$101$91$31,059
132 ($193)$101$91$30,967
Year 12 - 133 ($193)$101$92$30,876
134 ($193)$101$92$30,784
135 ($193)$100$92$30,691
136 ($193)$100$93$30,599
137 ($193)$100$93$30,506
138 ($193)$99$93$30,412
139 ($193)$99$94$30,319
140 ($193)$99$94$30,225
141 ($193)$98$94$30,131
142 ($193)$98$94$30,036
143 ($193)$98$95$29,941
144 ($193)$98$95$29,846
Year 13 - 145 ($193)$97$95$29,751
146 ($193)$97$96$29,655
147 ($193)$97$96$29,559
148 ($193)$96$96$29,463
149 ($193)$96$97$29,366
150 ($193)$96$97$29,269
151 ($193)$95$97$29,172
152 ($193)$95$98$29,074
153 ($193)$95$98$28,976
154 ($193)$94$98$28,878
155 ($193)$94$99$28,779
156 ($193)$94$99$28,680
Year 14 - 157 ($193)$93$99$28,581
158 ($193)$93$100$28,482
159 ($193)$93$100$28,382
160 ($193)$92$100$28,282
161 ($193)$92$101$28,181
162 ($193)$92$101$28,080
163 ($193)$91$101$27,979
164 ($193)$91$102$27,877
165 ($193)$91$102$27,776
166 ($193)$91$102$27,673
167 ($193)$90$103$27,571
168 ($193)$90$103$27,468
Year 15 - 169 ($193)$90$103$27,365
170 ($193)$89$104$27,261
171 ($193)$89$104$27,158
172 ($193)$88$104$27,053
173 ($193)$88$105$26,949
174 ($193)$88$105$26,844
175 ($193)$87$105$26,739
176 ($193)$87$106$26,633
177 ($193)$87$106$26,527
178 ($193)$86$106$26,421
179 ($193)$86$107$26,315
180 ($193)$86$107$26,208
Year 16 - 181 ($193)$85$107$26,100
182 ($193)$85$108$25,993
183 ($193)$85$108$25,885
184 ($193)$84$108$25,776
185 ($193)$84$109$25,668
186 ($193)$84$109$25,559
187 ($193)$83$109$25,449
188 ($193)$83$110$25,339
189 ($193)$83$110$25,229
190 ($193)$82$110$25,119
191 ($193)$82$111$25,008
192 ($193)$81$111$24,897
Year 17 - 193 ($193)$81$112$24,785
194 ($193)$81$112$24,673
195 ($193)$80$112$24,561
196 ($193)$80$113$24,448
197 ($193)$80$113$24,335
198 ($193)$79$113$24,222
199 ($193)$79$114$24,108
200 ($193)$79$114$23,994
201 ($193)$78$114$23,880
202 ($193)$78$115$23,765
203 ($193)$77$115$23,650
204 ($193)$77$116$23,534
Year 18 - 205 ($193)$77$116$23,418
206 ($193)$76$116$23,302
207 ($193)$76$117$23,185
208 ($193)$76$117$23,068
209 ($193)$75$118$22,950
210 ($193)$75$118$22,832
211 ($193)$74$118$22,714
212 ($193)$74$119$22,595
213 ($193)$74$119$22,476
214 ($193)$73$119$22,357
215 ($193)$73$120$22,237
216 ($193)$72$120$22,117
Year 19 - 217 ($193)$72$121$21,996
218 ($193)$72$121$21,875
219 ($193)$71$121$21,754
220 ($193)$71$122$21,632
221 ($193)$70$122$21,510
222 ($193)$70$123$21,387
223 ($193)$70$123$21,264
224 ($193)$69$123$21,141
225 ($193)$69$124$21,017
226 ($193)$68$124$20,893
227 ($193)$68$125$20,768
228 ($193)$68$125$20,643
Year 20 - 229 ($193)$67$125$20,518
230 ($193)$67$126$20,392
231 ($193)$66$126$20,266
232 ($193)$66$127$20,139
233 ($193)$66$127$20,012
234 ($193)$65$127$19,885
235 ($193)$65$128$19,757
236 ($193)$64$128$19,629
237 ($193)$64$129$19,500
238 ($193)$64$129$19,371
239 ($193)$63$130$19,241
240 ($193)$63$130$19,111
Year 21 - 241 ($193)$62$130$18,981
242 ($193)$62$131$18,850
243 ($193)$61$131$18,719
244 ($193)$61$132$18,587
245 ($193)$61$132$18,455
246 ($193)$60$133$18,322
247 ($193)$60$133$18,189
248 ($193)$59$133$18,056
249 ($193)$59$134$17,922
250 ($193)$58$134$17,788
251 ($193)$58$135$17,653
252 ($193)$58$135$17,518
Year 22 - 253 ($193)$57$136$17,382
254 ($193)$57$136$17,246
255 ($193)$56$136$17,110
256 ($193)$56$137$16,973
257 ($193)$55$137$16,836
258 ($193)$55$138$16,698
259 ($193)$54$138$16,559
260 ($193)$54$139$16,421
261 ($193)$54$139$16,282
262 ($193)$53$140$16,142
263 ($193)$53$140$16,002
264 ($193)$52$141$15,861
Year 23 - 265 ($193)$52$141$15,720
266 ($193)$51$141$15,579
267 ($193)$51$142$15,437
268 ($193)$50$142$15,295
269 ($193)$50$143$15,152
270 ($193)$49$143$15,008
271 ($193)$49$144$14,865
272 ($193)$48$144$14,720
273 ($193)$48$145$14,576
274 ($193)$47$145$14,431
275 ($193)$47$146$14,285
276 ($193)$47$146$14,139
Year 24 - 277 ($193)$46$147$13,992
278 ($193)$46$147$13,845
279 ($193)$45$148$13,697
280 ($193)$45$148$13,549
281 ($193)$44$149$13,401
282 ($193)$44$149$13,252
283 ($193)$43$149$13,102
284 ($193)$43$150$12,952
285 ($193)$42$150$12,802
286 ($193)$42$151$12,651
287 ($193)$41$151$12,500
288 ($193)$41$152$12,348
Year 25 - 289 ($193)$40$152$12,195
290 ($193)$40$153$12,042
291 ($193)$39$153$11,889
292 ($193)$39$154$11,735
293 ($193)$38$154$11,580
294 ($193)$38$155$11,425
295 ($193)$37$155$11,270
296 ($193)$37$156$11,114
297 ($193)$36$156$10,958
298 ($193)$36$157$10,801
299 ($193)$35$157$10,643
300 ($193)$35$158$10,485
Year 26 - 301 ($193)$34$159$10,327
302 ($193)$34$159$10,168
303 ($193)$33$160$10,008
304 ($193)$33$160$9,848
305 ($193)$32$161$9,687
306 ($193)$32$161$9,526
307 ($193)$31$162$9,365
308 ($193)$31$162$9,203
309 ($193)$30$163$9,040
310 ($193)$29$163$8,877
311 ($193)$29$164$8,713
312 ($193)$28$164$8,549
Year 27 - 313 ($193)$28$165$8,384
314 ($193)$27$165$8,218
315 ($193)$27$166$8,052
316 ($193)$26$166$7,886
317 ($193)$26$167$7,719
318 ($193)$25$168$7,552
319 ($193)$25$168$7,383
320 ($193)$24$169$7,215
321 ($193)$24$169$7,046
322 ($193)$23$170$6,876
323 ($193)$22$170$6,706
324 ($193)$22$171$6,535
Year 28 - 325 ($193)$21$171$6,364
326 ($193)$21$172$6,192
327 ($193)$20$173$6,019
328 ($193)$20$173$5,846
329 ($193)$19$174$5,672
330 ($193)$18$174$5,498
331 ($193)$18$175$5,323
332 ($193)$17$175$5,148
333 ($193)$17$176$4,972
334 ($193)$16$176$4,796
335 ($193)$16$177$4,619
336 ($193)$15$178$4,441
Year 29 - 337 ($193)$14$178$4,263
338 ($193)$14$179$4,084
339 ($193)$13$179$3,905
340 ($193)$13$180$3,725
341 ($193)$12$181$3,544
342 ($193)$12$181$3,363
343 ($193)$11$182$3,181
344 ($193)$10$182$2,999
345 ($193)$10$183$2,816
346 ($193)$9$183$2,633
347 ($193)$9$184$2,449
348 ($193)$8$185$2,264
Year 30 - 349 ($193)$7$185$2,079
350 ($193)$7$186$1,893
351 ($193)$6$187$1,706
352 ($193)$6$187$1,519
353 ($193)$5$188$1,331
354 ($193)$4$188$1,143
355 ($193)$4$189$954
356 ($193)$3$190$764
357 ($193)$2$190$574
358 ($193)$2$191$383
359 ($193)$1$191$192
360 ($193)$1$192$0
TOTALS$28,563$40,800$69,363

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.