« Back to all home prices

Mortgage Payment Schedule for a $57,000 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% ($11,400) 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
$216 360 $32,111 $77,711

Mortgage Providers

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


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 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 #: 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 #: 447490
$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

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 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 #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 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 #: 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 #: 7706
$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: 3.994% | Rate: 3.990% | Fees: $130 | 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

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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $57,000
Down Payment $11,400$45,600
Year 1 - 1 ($216)$149$67$45,533
2 ($216)$149$67$45,467
3 ($216)$149$67$45,400
4 ($216)$149$67$45,333
5 ($216)$148$67$45,265
6 ($216)$148$68$45,198
7 ($216)$148$68$45,130
8 ($216)$148$68$45,062
9 ($216)$148$68$44,993
10 ($216)$147$69$44,925
11 ($216)$147$69$44,856
12 ($216)$147$69$44,787
Year 2 - 13 ($216)$147$69$44,718
14 ($216)$146$69$44,649
15 ($216)$146$70$44,579
16 ($216)$146$70$44,509
17 ($216)$146$70$44,439
18 ($216)$146$70$44,369
19 ($216)$145$71$44,298
20 ($216)$145$71$44,227
21 ($216)$145$71$44,156
22 ($216)$145$71$44,085
23 ($216)$144$71$44,014
24 ($216)$144$72$43,942
Year 3 - 25 ($216)$144$72$43,870
26 ($216)$144$72$43,798
27 ($216)$143$72$43,725
28 ($216)$143$73$43,653
29 ($216)$143$73$43,580
30 ($216)$143$73$43,507
31 ($216)$142$73$43,433
32 ($216)$142$74$43,360
33 ($216)$142$74$43,286
34 ($216)$142$74$43,212
35 ($216)$142$74$43,137
36 ($216)$141$75$43,063
Year 4 - 37 ($216)$141$75$42,988
38 ($216)$141$75$42,913
39 ($216)$141$75$42,837
40 ($216)$140$76$42,762
41 ($216)$140$76$42,686
42 ($216)$140$76$42,610
43 ($216)$140$76$42,534
44 ($216)$139$77$42,457
45 ($216)$139$77$42,380
46 ($216)$139$77$42,303
47 ($216)$139$77$42,226
48 ($216)$138$78$42,148
Year 5 - 49 ($216)$138$78$42,070
50 ($216)$138$78$41,992
51 ($216)$138$78$41,914
52 ($216)$137$79$41,835
53 ($216)$137$79$41,757
54 ($216)$137$79$41,677
55 ($216)$136$79$41,598
56 ($216)$136$80$41,518
57 ($216)$136$80$41,439
58 ($216)$136$80$41,358
59 ($216)$135$80$41,278
60 ($216)$135$81$41,197
Year 6 - 61 ($216)$135$81$41,116
62 ($216)$135$81$41,035
63 ($216)$134$81$40,954
64 ($216)$134$82$40,872
65 ($216)$134$82$40,790
66 ($216)$134$82$40,708
67 ($216)$133$83$40,625
68 ($216)$133$83$40,542
69 ($216)$133$83$40,459
70 ($216)$133$83$40,376
71 ($216)$132$84$40,292
72 ($216)$132$84$40,208
Year 7 - 73 ($216)$132$84$40,124
74 ($216)$131$84$40,040
75 ($216)$131$85$39,955
76 ($216)$131$85$39,870
77 ($216)$131$85$39,785
78 ($216)$130$86$39,699
79 ($216)$130$86$39,613
80 ($216)$130$86$39,527
81 ($216)$129$86$39,441
82 ($216)$129$87$39,354
83 ($216)$129$87$39,267
84 ($216)$129$87$39,180
Year 8 - 85 ($216)$128$88$39,092
86 ($216)$128$88$39,004
87 ($216)$128$88$38,916
88 ($216)$127$88$38,828
89 ($216)$127$89$38,739
90 ($216)$127$89$38,650
91 ($216)$127$89$38,561
92 ($216)$126$90$38,471
93 ($216)$126$90$38,381
94 ($216)$126$90$38,291
95 ($216)$125$90$38,201
96 ($216)$125$91$38,110
Year 9 - 97 ($216)$125$91$38,019
98 ($216)$125$91$37,927
99 ($216)$124$92$37,836
100 ($216)$124$92$37,744
101 ($216)$124$92$37,652
102 ($216)$123$93$37,559
103 ($216)$123$93$37,466
104 ($216)$123$93$37,373
105 ($216)$122$93$37,280
106 ($216)$122$94$37,186
107 ($216)$122$94$37,092
108 ($216)$121$94$36,997
Year 10 - 109 ($216)$121$95$36,903
110 ($216)$121$95$36,808
111 ($216)$121$95$36,712
112 ($216)$120$96$36,617
113 ($216)$120$96$36,521
114 ($216)$120$96$36,424
115 ($216)$119$97$36,328
116 ($216)$119$97$36,231
117 ($216)$119$97$36,134
118 ($216)$118$98$36,036
119 ($216)$118$98$35,938
120 ($216)$118$98$35,840
Year 11 - 121 ($216)$117$98$35,742
122 ($216)$117$99$35,643
123 ($216)$117$99$35,544
124 ($216)$116$99$35,444
125 ($216)$116$100$35,345
126 ($216)$116$100$35,244
127 ($216)$115$100$35,144
128 ($216)$115$101$35,043
129 ($216)$115$101$34,942
130 ($216)$114$101$34,841
131 ($216)$114$102$34,739
132 ($216)$114$102$34,637
Year 12 - 133 ($216)$113$102$34,534
134 ($216)$113$103$34,432
135 ($216)$113$103$34,329
136 ($216)$112$103$34,225
137 ($216)$112$104$34,121
138 ($216)$112$104$34,017
139 ($216)$111$104$33,913
140 ($216)$111$105$33,808
141 ($216)$111$105$33,703
142 ($216)$110$105$33,597
143 ($216)$110$106$33,492
144 ($216)$110$106$33,385
Year 13 - 145 ($216)$109$107$33,279
146 ($216)$109$107$33,172
147 ($216)$109$107$33,065
148 ($216)$108$108$32,957
149 ($216)$108$108$32,849
150 ($216)$108$108$32,741
151 ($216)$107$109$32,632
152 ($216)$107$109$32,523
153 ($216)$107$109$32,414
154 ($216)$106$110$32,304
155 ($216)$106$110$32,194
156 ($216)$105$110$32,084
Year 14 - 157 ($216)$105$111$31,973
158 ($216)$105$111$31,862
159 ($216)$104$112$31,750
160 ($216)$104$112$31,638
161 ($216)$104$112$31,526
162 ($216)$103$113$31,414
163 ($216)$103$113$31,301
164 ($216)$103$113$31,187
165 ($216)$102$114$31,073
166 ($216)$102$114$30,959
167 ($216)$101$114$30,845
168 ($216)$101$115$30,730
Year 15 - 169 ($216)$101$115$30,615
170 ($216)$100$116$30,499
171 ($216)$100$116$30,383
172 ($216)$100$116$30,267
173 ($216)$99$117$30,150
174 ($216)$99$117$30,033
175 ($216)$98$118$29,915
176 ($216)$98$118$29,798
177 ($216)$98$118$29,679
178 ($216)$97$119$29,561
179 ($216)$97$119$29,442
180 ($216)$96$119$29,322
Year 16 - 181 ($216)$96$120$29,202
182 ($216)$96$120$29,082
183 ($216)$95$121$28,961
184 ($216)$95$121$28,840
185 ($216)$94$121$28,719
186 ($216)$94$122$28,597
187 ($216)$94$122$28,475
188 ($216)$93$123$28,352
189 ($216)$93$123$28,229
190 ($216)$92$123$28,106
191 ($216)$92$124$27,982
192 ($216)$92$124$27,858
Year 17 - 193 ($216)$91$125$27,733
194 ($216)$91$125$27,608
195 ($216)$90$125$27,483
196 ($216)$90$126$27,357
197 ($216)$90$126$27,231
198 ($216)$89$127$27,104
199 ($216)$89$127$26,977
200 ($216)$88$128$26,849
201 ($216)$88$128$26,721
202 ($216)$88$128$26,593
203 ($216)$87$129$26,464
204 ($216)$87$129$26,335
Year 18 - 205 ($216)$86$130$26,206
206 ($216)$86$130$26,075
207 ($216)$85$130$25,945
208 ($216)$85$131$25,814
209 ($216)$85$131$25,683
210 ($216)$84$132$25,551
211 ($216)$84$132$25,419
212 ($216)$83$133$25,286
213 ($216)$83$133$25,153
214 ($216)$82$133$25,020
215 ($216)$82$134$24,886
216 ($216)$82$134$24,751
Year 19 - 217 ($216)$81$135$24,617
218 ($216)$81$135$24,481
219 ($216)$80$136$24,346
220 ($216)$80$136$24,210
221 ($216)$79$137$24,073
222 ($216)$79$137$23,936
223 ($216)$78$137$23,798
224 ($216)$78$138$23,661
225 ($216)$77$138$23,522
226 ($216)$77$139$23,383
227 ($216)$77$139$23,244
228 ($216)$76$140$23,104
Year 20 - 229 ($216)$76$140$22,964
230 ($216)$75$141$22,823
231 ($216)$75$141$22,682
232 ($216)$74$142$22,541
233 ($216)$74$142$22,399
234 ($216)$73$143$22,256
235 ($216)$73$143$22,113
236 ($216)$72$143$21,970
237 ($216)$72$144$21,826
238 ($216)$71$144$21,681
239 ($216)$71$145$21,537
240 ($216)$71$145$21,391
Year 21 - 241 ($216)$70$146$21,245
242 ($216)$70$146$21,099
243 ($216)$69$147$20,952
244 ($216)$69$147$20,805
245 ($216)$68$148$20,657
246 ($216)$68$148$20,509
247 ($216)$67$149$20,361
248 ($216)$67$149$20,211
249 ($216)$66$150$20,062
250 ($216)$66$150$19,911
251 ($216)$65$151$19,761
252 ($216)$65$151$19,610
Year 22 - 253 ($216)$64$152$19,458
254 ($216)$64$152$19,306
255 ($216)$63$153$19,153
256 ($216)$63$153$19,000
257 ($216)$62$154$18,846
258 ($216)$62$154$18,692
259 ($216)$61$155$18,538
260 ($216)$61$155$18,383
261 ($216)$60$156$18,227
262 ($216)$60$156$18,071
263 ($216)$59$157$17,914
264 ($216)$59$157$17,757
Year 23 - 265 ($216)$58$158$17,599
266 ($216)$58$158$17,441
267 ($216)$57$159$17,282
268 ($216)$57$159$17,123
269 ($216)$56$160$16,963
270 ($216)$56$160$16,803
271 ($216)$55$161$16,642
272 ($216)$55$161$16,481
273 ($216)$54$162$16,319
274 ($216)$53$162$16,156
275 ($216)$53$163$15,993
276 ($216)$52$163$15,830
Year 24 - 277 ($216)$52$164$15,666
278 ($216)$51$165$15,501
279 ($216)$51$165$15,336
280 ($216)$50$166$15,171
281 ($216)$50$166$15,004
282 ($216)$49$167$14,838
283 ($216)$49$167$14,670
284 ($216)$48$168$14,503
285 ($216)$47$168$14,334
286 ($216)$47$169$14,165
287 ($216)$46$169$13,996
288 ($216)$46$170$13,826
Year 25 - 289 ($216)$45$171$13,655
290 ($216)$45$171$13,484
291 ($216)$44$172$13,312
292 ($216)$44$172$13,140
293 ($216)$43$173$12,967
294 ($216)$42$173$12,794
295 ($216)$42$174$12,620
296 ($216)$41$175$12,445
297 ($216)$41$175$12,270
298 ($216)$40$176$12,094
299 ($216)$40$176$11,918
300 ($216)$39$177$11,741
Year 26 - 301 ($216)$38$177$11,564
302 ($216)$38$178$11,386
303 ($216)$37$179$11,207
304 ($216)$37$179$11,028
305 ($216)$36$180$10,849
306 ($216)$36$180$10,668
307 ($216)$35$181$10,487
308 ($216)$34$182$10,306
309 ($216)$34$182$10,124
310 ($216)$33$183$9,941
311 ($216)$33$183$9,758
312 ($216)$32$184$9,574
Year 27 - 313 ($216)$31$185$9,389
314 ($216)$31$185$9,204
315 ($216)$30$186$9,018
316 ($216)$30$186$8,832
317 ($216)$29$187$8,645
318 ($216)$28$188$8,458
319 ($216)$28$188$8,269
320 ($216)$27$189$8,081
321 ($216)$26$189$7,891
322 ($216)$26$190$7,701
323 ($216)$25$191$7,511
324 ($216)$25$191$7,319
Year 28 - 325 ($216)$24$192$7,127
326 ($216)$23$193$6,935
327 ($216)$23$193$6,742
328 ($216)$22$194$6,548
329 ($216)$21$194$6,353
330 ($216)$21$195$6,158
331 ($216)$20$196$5,963
332 ($216)$20$196$5,766
333 ($216)$19$197$5,569
334 ($216)$18$198$5,372
335 ($216)$18$198$5,173
336 ($216)$17$199$4,975
Year 29 - 337 ($216)$16$200$4,775
338 ($216)$16$200$4,575
339 ($216)$15$201$4,374
340 ($216)$14$202$4,172
341 ($216)$14$202$3,970
342 ($216)$13$203$3,767
343 ($216)$12$204$3,564
344 ($216)$12$204$3,360
345 ($216)$11$205$3,155
346 ($216)$10$206$2,949
347 ($216)$10$206$2,743
348 ($216)$9$207$2,536
Year 30 - 349 ($216)$8$208$2,329
350 ($216)$8$208$2,120
351 ($216)$7$209$1,911
352 ($216)$6$210$1,702
353 ($216)$6$210$1,491
354 ($216)$5$211$1,280
355 ($216)$4$212$1,069
356 ($216)$4$212$856
357 ($216)$3$213$643
358 ($216)$2$214$430
359 ($216)$1$214$215
360 ($216)$1$215$0
TOTALS$32,111$45,600$77,711

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.