« Back to all home prices

Mortgage Payment Schedule for a $53,000 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% ($10,600) 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
$200 360 $29,421 $71,821

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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  $53,000
Down Payment $10,600$42,400
Year 1 - 1 ($200)$137$62$42,338
2 ($200)$137$63$42,275
3 ($200)$137$63$42,212
4 ($200)$136$63$42,149
5 ($200)$136$63$42,086
6 ($200)$136$63$42,023
7 ($200)$136$64$41,959
8 ($200)$136$64$41,895
9 ($200)$135$64$41,831
10 ($200)$135$64$41,767
11 ($200)$135$64$41,702
12 ($200)$135$65$41,638
Year 2 - 13 ($200)$135$65$41,573
14 ($200)$134$65$41,508
15 ($200)$134$65$41,442
16 ($200)$134$66$41,377
17 ($200)$134$66$41,311
18 ($200)$134$66$41,245
19 ($200)$133$66$41,179
20 ($200)$133$66$41,113
21 ($200)$133$67$41,046
22 ($200)$133$67$40,979
23 ($200)$132$67$40,912
24 ($200)$132$67$40,845
Year 3 - 25 ($200)$132$67$40,778
26 ($200)$132$68$40,710
27 ($200)$132$68$40,642
28 ($200)$131$68$40,574
29 ($200)$131$68$40,506
30 ($200)$131$69$40,437
31 ($200)$131$69$40,369
32 ($200)$131$69$40,300
33 ($200)$130$69$40,230
34 ($200)$130$69$40,161
35 ($200)$130$70$40,091
36 ($200)$130$70$40,021
Year 4 - 37 ($200)$129$70$39,951
38 ($200)$129$70$39,881
39 ($200)$129$71$39,810
40 ($200)$129$71$39,740
41 ($200)$128$71$39,669
42 ($200)$128$71$39,597
43 ($200)$128$71$39,526
44 ($200)$128$72$39,454
45 ($200)$128$72$39,382
46 ($200)$127$72$39,310
47 ($200)$127$72$39,238
48 ($200)$127$73$39,165
Year 5 - 49 ($200)$127$73$39,092
50 ($200)$126$73$39,019
51 ($200)$126$73$38,946
52 ($200)$126$74$38,872
53 ($200)$126$74$38,798
54 ($200)$125$74$38,724
55 ($200)$125$74$38,650
56 ($200)$125$75$38,575
57 ($200)$125$75$38,501
58 ($200)$124$75$38,426
59 ($200)$124$75$38,350
60 ($200)$124$76$38,275
Year 6 - 61 ($200)$124$76$38,199
62 ($200)$124$76$38,123
63 ($200)$123$76$38,047
64 ($200)$123$76$37,970
65 ($200)$123$77$37,894
66 ($200)$123$77$37,817
67 ($200)$122$77$37,740
68 ($200)$122$77$37,662
69 ($200)$122$78$37,584
70 ($200)$122$78$37,506
71 ($200)$121$78$37,428
72 ($200)$121$78$37,350
Year 7 - 73 ($200)$121$79$37,271
74 ($200)$121$79$37,192
75 ($200)$120$79$37,113
76 ($200)$120$80$37,033
77 ($200)$120$80$36,953
78 ($200)$119$80$36,873
79 ($200)$119$80$36,793
80 ($200)$119$81$36,713
81 ($200)$119$81$36,632
82 ($200)$118$81$36,551
83 ($200)$118$81$36,469
84 ($200)$118$82$36,388
Year 8 - 85 ($200)$118$82$36,306
86 ($200)$117$82$36,224
87 ($200)$117$82$36,141
88 ($200)$117$83$36,059
89 ($200)$117$83$35,976
90 ($200)$116$83$35,893
91 ($200)$116$83$35,809
92 ($200)$116$84$35,726
93 ($200)$116$84$35,642
94 ($200)$115$84$35,557
95 ($200)$115$85$35,473
96 ($200)$115$85$35,388
Year 9 - 97 ($200)$114$85$35,303
98 ($200)$114$85$35,218
99 ($200)$114$86$35,132
100 ($200)$114$86$35,046
101 ($200)$113$86$34,960
102 ($200)$113$86$34,873
103 ($200)$113$87$34,787
104 ($200)$112$87$34,700
105 ($200)$112$87$34,612
106 ($200)$112$88$34,525
107 ($200)$112$88$34,437
108 ($200)$111$88$34,349
Year 10 - 109 ($200)$111$88$34,260
110 ($200)$111$89$34,171
111 ($200)$110$89$34,082
112 ($200)$110$89$33,993
113 ($200)$110$90$33,904
114 ($200)$110$90$33,814
115 ($200)$109$90$33,724
116 ($200)$109$90$33,633
117 ($200)$109$91$33,542
118 ($200)$108$91$33,451
119 ($200)$108$91$33,360
120 ($200)$108$92$33,268
Year 11 - 121 ($200)$108$92$33,176
122 ($200)$107$92$33,084
123 ($200)$107$93$32,992
124 ($200)$107$93$32,899
125 ($200)$106$93$32,806
126 ($200)$106$93$32,712
127 ($200)$106$94$32,618
128 ($200)$105$94$32,524
129 ($200)$105$94$32,430
130 ($200)$105$95$32,335
131 ($200)$105$95$32,240
132 ($200)$104$95$32,145
Year 12 - 133 ($200)$104$96$32,050
134 ($200)$104$96$31,954
135 ($200)$103$96$31,858
136 ($200)$103$96$31,761
137 ($200)$103$97$31,664
138 ($200)$102$97$31,567
139 ($200)$102$97$31,470
140 ($200)$102$98$31,372
141 ($200)$101$98$31,274
142 ($200)$101$98$31,176
143 ($200)$101$99$31,077
144 ($200)$100$99$30,978
Year 13 - 145 ($200)$100$99$30,878
146 ($200)$100$100$30,779
147 ($200)$100$100$30,679
148 ($200)$99$100$30,579
149 ($200)$99$101$30,478
150 ($200)$99$101$30,377
151 ($200)$98$101$30,276
152 ($200)$98$102$30,174
153 ($200)$98$102$30,072
154 ($200)$97$102$29,970
155 ($200)$97$103$29,867
156 ($200)$97$103$29,764
Year 14 - 157 ($200)$96$103$29,661
158 ($200)$96$104$29,557
159 ($200)$96$104$29,454
160 ($200)$95$104$29,349
161 ($200)$95$105$29,245
162 ($200)$95$105$29,140
163 ($200)$94$105$29,034
164 ($200)$94$106$28,929
165 ($200)$94$106$28,823
166 ($200)$93$106$28,717
167 ($200)$93$107$28,610
168 ($200)$93$107$28,503
Year 15 - 169 ($200)$92$107$28,396
170 ($200)$92$108$28,288
171 ($200)$91$108$28,180
172 ($200)$91$108$28,071
173 ($200)$91$109$27,963
174 ($200)$90$109$27,854
175 ($200)$90$109$27,744
176 ($200)$90$110$27,634
177 ($200)$89$110$27,524
178 ($200)$89$111$27,414
179 ($200)$89$111$27,303
180 ($200)$88$111$27,192
Year 16 - 181 ($200)$88$112$27,080
182 ($200)$88$112$26,968
183 ($200)$87$112$26,856
184 ($200)$87$113$26,743
185 ($200)$86$113$26,630
186 ($200)$86$113$26,517
187 ($200)$86$114$26,403
188 ($200)$85$114$26,289
189 ($200)$85$115$26,174
190 ($200)$85$115$26,059
191 ($200)$84$115$25,944
192 ($200)$84$116$25,829
Year 17 - 193 ($200)$84$116$25,713
194 ($200)$83$116$25,596
195 ($200)$83$117$25,479
196 ($200)$82$117$25,362
197 ($200)$82$117$25,245
198 ($200)$82$118$25,127
199 ($200)$81$118$25,009
200 ($200)$81$119$24,890
201 ($200)$80$119$24,771
202 ($200)$80$119$24,652
203 ($200)$80$120$24,532
204 ($200)$79$120$24,412
Year 18 - 205 ($200)$79$121$24,291
206 ($200)$79$121$24,170
207 ($200)$78$121$24,049
208 ($200)$78$122$23,927
209 ($200)$77$122$23,805
210 ($200)$77$123$23,682
211 ($200)$77$123$23,559
212 ($200)$76$123$23,436
213 ($200)$76$124$23,312
214 ($200)$75$124$23,188
215 ($200)$75$125$23,064
216 ($200)$75$125$22,939
Year 19 - 217 ($200)$74$125$22,813
218 ($200)$74$126$22,688
219 ($200)$73$126$22,562
220 ($200)$73$127$22,435
221 ($200)$73$127$22,308
222 ($200)$72$127$22,181
223 ($200)$72$128$22,053
224 ($200)$71$128$21,925
225 ($200)$71$129$21,796
226 ($200)$70$129$21,667
227 ($200)$70$129$21,538
228 ($200)$70$130$21,408
Year 20 - 229 ($200)$69$130$21,277
230 ($200)$69$131$21,147
231 ($200)$68$131$21,016
232 ($200)$68$132$20,884
233 ($200)$68$132$20,752
234 ($200)$67$132$20,620
235 ($200)$67$133$20,487
236 ($200)$66$133$20,354
237 ($200)$66$134$20,220
238 ($200)$65$134$20,086
239 ($200)$65$135$19,951
240 ($200)$65$135$19,816
Year 21 - 241 ($200)$64$135$19,681
242 ($200)$64$136$19,545
243 ($200)$63$136$19,409
244 ($200)$63$137$19,272
245 ($200)$62$137$19,135
246 ($200)$62$138$18,997
247 ($200)$61$138$18,859
248 ($200)$61$139$18,720
249 ($200)$61$139$18,582
250 ($200)$60$139$18,442
251 ($200)$60$140$18,302
252 ($200)$59$140$18,162
Year 22 - 253 ($200)$59$141$18,021
254 ($200)$58$141$17,880
255 ($200)$58$142$17,738
256 ($200)$57$142$17,596
257 ($200)$57$143$17,453
258 ($200)$56$143$17,310
259 ($200)$56$144$17,167
260 ($200)$56$144$17,023
261 ($200)$55$144$16,878
262 ($200)$55$145$16,733
263 ($200)$54$145$16,588
264 ($200)$54$146$16,442
Year 23 - 265 ($200)$53$146$16,296
266 ($200)$53$147$16,149
267 ($200)$52$147$16,002
268 ($200)$52$148$15,854
269 ($200)$51$148$15,706
270 ($200)$51$149$15,557
271 ($200)$50$149$15,408
272 ($200)$50$150$15,258
273 ($200)$49$150$15,108
274 ($200)$49$151$14,957
275 ($200)$48$151$14,806
276 ($200)$48$152$14,655
Year 24 - 277 ($200)$47$152$14,502
278 ($200)$47$153$14,350
279 ($200)$46$153$14,197
280 ($200)$46$154$14,043
281 ($200)$45$154$13,889
282 ($200)$45$155$13,734
283 ($200)$44$155$13,579
284 ($200)$44$156$13,424
285 ($200)$43$156$13,268
286 ($200)$43$157$13,111
287 ($200)$42$157$12,954
288 ($200)$42$158$12,796
Year 25 - 289 ($200)$41$158$12,638
290 ($200)$41$159$12,480
291 ($200)$40$159$12,320
292 ($200)$40$160$12,161
293 ($200)$39$160$12,001
294 ($200)$39$161$11,840
295 ($200)$38$161$11,679
296 ($200)$38$162$11,517
297 ($200)$37$162$11,355
298 ($200)$37$163$11,192
299 ($200)$36$163$11,029
300 ($200)$36$164$10,865
Year 26 - 301 ($200)$35$164$10,700
302 ($200)$35$165$10,535
303 ($200)$34$165$10,370
304 ($200)$34$166$10,204
305 ($200)$33$167$10,037
306 ($200)$32$167$9,870
307 ($200)$32$168$9,703
308 ($200)$31$168$9,535
309 ($200)$31$169$9,366
310 ($200)$30$169$9,197
311 ($200)$30$170$9,027
312 ($200)$29$170$8,857
Year 27 - 313 ($200)$29$171$8,686
314 ($200)$28$171$8,514
315 ($200)$28$172$8,342
316 ($200)$27$173$8,170
317 ($200)$26$173$7,997
318 ($200)$26$174$7,823
319 ($200)$25$174$7,649
320 ($200)$25$175$7,474
321 ($200)$24$175$7,299
322 ($200)$24$176$7,123
323 ($200)$23$176$6,947
324 ($200)$22$177$6,770
Year 28 - 325 ($200)$22$178$6,592
326 ($200)$21$178$6,414
327 ($200)$21$179$6,235
328 ($200)$20$179$6,056
329 ($200)$20$180$5,876
330 ($200)$19$181$5,695
331 ($200)$18$181$5,514
332 ($200)$18$182$5,332
333 ($200)$17$182$5,150
334 ($200)$17$183$4,967
335 ($200)$16$183$4,784
336 ($200)$15$184$4,600
Year 29 - 337 ($200)$15$185$4,415
338 ($200)$14$185$4,230
339 ($200)$14$186$4,044
340 ($200)$13$186$3,858
341 ($200)$12$187$3,671
342 ($200)$12$188$3,483
343 ($200)$11$188$3,295
344 ($200)$11$189$3,106
345 ($200)$10$189$2,917
346 ($200)$9$190$2,726
347 ($200)$9$191$2,536
348 ($200)$8$191$2,344
Year 30 - 349 ($200)$8$192$2,153
350 ($200)$7$193$1,960
351 ($200)$6$193$1,767
352 ($200)$6$194$1,573
353 ($200)$5$194$1,379
354 ($200)$4$195$1,184
355 ($200)$4$196$988
356 ($200)$3$196$792
357 ($200)$3$197$595
358 ($200)$2$198$397
359 ($200)$1$198$199
360 ($200)$1$199$0
TOTALS$29,421$42,400$71,821

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.