« 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 October 12, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$215 360 $31,923 $77,523

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

$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 #: 1838 | State Lic #: MC-4344
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | 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  $57,000
Down Payment $11,400$45,600
Year 1 - 1 ($215)$149$67$45,533
2 ($215)$148$67$45,466
3 ($215)$148$67$45,399
4 ($215)$148$67$45,332
5 ($215)$148$68$45,264
6 ($215)$147$68$45,196
7 ($215)$147$68$45,128
8 ($215)$147$68$45,060
9 ($215)$147$69$44,991
10 ($215)$147$69$44,923
11 ($215)$146$69$44,854
12 ($215)$146$69$44,784
Year 2 - 13 ($215)$146$69$44,715
14 ($215)$146$70$44,645
15 ($215)$145$70$44,575
16 ($215)$145$70$44,505
17 ($215)$145$70$44,435
18 ($215)$145$71$44,364
19 ($215)$145$71$44,294
20 ($215)$144$71$44,223
21 ($215)$144$71$44,151
22 ($215)$144$71$44,080
23 ($215)$144$72$44,008
24 ($215)$143$72$43,936
Year 3 - 25 ($215)$143$72$43,864
26 ($215)$143$72$43,792
27 ($215)$143$73$43,719
28 ($215)$142$73$43,646
29 ($215)$142$73$43,573
30 ($215)$142$73$43,500
31 ($215)$142$74$43,426
32 ($215)$141$74$43,352
33 ($215)$141$74$43,278
34 ($215)$141$74$43,204
35 ($215)$141$75$43,129
36 ($215)$141$75$43,054
Year 4 - 37 ($215)$140$75$42,979
38 ($215)$140$75$42,904
39 ($215)$140$76$42,828
40 ($215)$140$76$42,753
41 ($215)$139$76$42,677
42 ($215)$139$76$42,600
43 ($215)$139$77$42,524
44 ($215)$139$77$42,447
45 ($215)$138$77$42,370
46 ($215)$138$77$42,293
47 ($215)$138$78$42,215
48 ($215)$138$78$42,137
Year 5 - 49 ($215)$137$78$42,059
50 ($215)$137$78$41,981
51 ($215)$137$79$41,902
52 ($215)$137$79$41,824
53 ($215)$136$79$41,745
54 ($215)$136$79$41,665
55 ($215)$136$80$41,586
56 ($215)$135$80$41,506
57 ($215)$135$80$41,426
58 ($215)$135$80$41,345
59 ($215)$135$81$41,265
60 ($215)$134$81$41,184
Year 6 - 61 ($215)$134$81$41,103
62 ($215)$134$81$41,021
63 ($215)$134$82$40,940
64 ($215)$133$82$40,858
65 ($215)$133$82$40,775
66 ($215)$133$82$40,693
67 ($215)$133$83$40,610
68 ($215)$132$83$40,527
69 ($215)$132$83$40,444
70 ($215)$132$84$40,360
71 ($215)$132$84$40,276
72 ($215)$131$84$40,192
Year 7 - 73 ($215)$131$84$40,108
74 ($215)$131$85$40,023
75 ($215)$130$85$39,938
76 ($215)$130$85$39,853
77 ($215)$130$85$39,768
78 ($215)$130$86$39,682
79 ($215)$129$86$39,596
80 ($215)$129$86$39,510
81 ($215)$129$87$39,423
82 ($215)$128$87$39,336
83 ($215)$128$87$39,249
84 ($215)$128$87$39,161
Year 8 - 85 ($215)$128$88$39,074
86 ($215)$127$88$38,986
87 ($215)$127$88$38,897
88 ($215)$127$89$38,809
89 ($215)$126$89$38,720
90 ($215)$126$89$38,631
91 ($215)$126$89$38,541
92 ($215)$126$90$38,451
93 ($215)$125$90$38,361
94 ($215)$125$90$38,271
95 ($215)$125$91$38,180
96 ($215)$124$91$38,089
Year 9 - 97 ($215)$124$91$37,998
98 ($215)$124$92$37,907
99 ($215)$124$92$37,815
100 ($215)$123$92$37,723
101 ($215)$123$92$37,630
102 ($215)$123$93$37,538
103 ($215)$122$93$37,445
104 ($215)$122$93$37,351
105 ($215)$122$94$37,258
106 ($215)$121$94$37,164
107 ($215)$121$94$37,069
108 ($215)$121$95$36,975
Year 10 - 109 ($215)$120$95$36,880
110 ($215)$120$95$36,785
111 ($215)$120$95$36,689
112 ($215)$120$96$36,594
113 ($215)$119$96$36,497
114 ($215)$119$96$36,401
115 ($215)$119$97$36,304
116 ($215)$118$97$36,207
117 ($215)$118$97$36,110
118 ($215)$118$98$36,012
119 ($215)$117$98$35,914
120 ($215)$117$98$35,816
Year 11 - 121 ($215)$117$99$35,717
122 ($215)$116$99$35,618
123 ($215)$116$99$35,519
124 ($215)$116$100$35,419
125 ($215)$115$100$35,319
126 ($215)$115$100$35,219
127 ($215)$115$101$35,119
128 ($215)$114$101$35,018
129 ($215)$114$101$34,916
130 ($215)$114$102$34,815
131 ($215)$113$102$34,713
132 ($215)$113$102$34,611
Year 12 - 133 ($215)$113$103$34,508
134 ($215)$112$103$34,405
135 ($215)$112$103$34,302
136 ($215)$112$104$34,198
137 ($215)$111$104$34,094
138 ($215)$111$104$33,990
139 ($215)$111$105$33,886
140 ($215)$110$105$33,781
141 ($215)$110$105$33,675
142 ($215)$110$106$33,570
143 ($215)$109$106$33,464
144 ($215)$109$106$33,358
Year 13 - 145 ($215)$109$107$33,251
146 ($215)$108$107$33,144
147 ($215)$108$107$33,037
148 ($215)$108$108$32,929
149 ($215)$107$108$32,821
150 ($215)$107$108$32,712
151 ($215)$107$109$32,604
152 ($215)$106$109$32,495
153 ($215)$106$109$32,385
154 ($215)$106$110$32,275
155 ($215)$105$110$32,165
156 ($215)$105$111$32,055
Year 14 - 157 ($215)$104$111$31,944
158 ($215)$104$111$31,832
159 ($215)$104$112$31,721
160 ($215)$103$112$31,609
161 ($215)$103$112$31,496
162 ($215)$103$113$31,384
163 ($215)$102$113$31,271
164 ($215)$102$113$31,157
165 ($215)$102$114$31,043
166 ($215)$101$114$30,929
167 ($215)$101$115$30,815
168 ($215)$100$115$30,700
Year 15 - 169 ($215)$100$115$30,584
170 ($215)$100$116$30,469
171 ($215)$99$116$30,353
172 ($215)$99$116$30,236
173 ($215)$99$117$30,119
174 ($215)$98$117$30,002
175 ($215)$98$118$29,885
176 ($215)$97$118$29,767
177 ($215)$97$118$29,648
178 ($215)$97$119$29,529
179 ($215)$96$119$29,410
180 ($215)$96$120$29,291
Year 16 - 181 ($215)$95$120$29,171
182 ($215)$95$120$29,051
183 ($215)$95$121$28,930
184 ($215)$94$121$28,809
185 ($215)$94$121$28,687
186 ($215)$93$122$28,566
187 ($215)$93$122$28,443
188 ($215)$93$123$28,321
189 ($215)$92$123$28,198
190 ($215)$92$123$28,074
191 ($215)$91$124$27,950
192 ($215)$91$124$27,826
Year 17 - 193 ($215)$91$125$27,701
194 ($215)$90$125$27,576
195 ($215)$90$125$27,451
196 ($215)$89$126$27,325
197 ($215)$89$126$27,198
198 ($215)$89$127$27,072
199 ($215)$88$127$26,945
200 ($215)$88$128$26,817
201 ($215)$87$128$26,689
202 ($215)$87$128$26,561
203 ($215)$87$129$26,432
204 ($215)$86$129$26,303
Year 18 - 205 ($215)$86$130$26,173
206 ($215)$85$130$26,043
207 ($215)$85$130$25,913
208 ($215)$84$131$25,782
209 ($215)$84$131$25,650
210 ($215)$84$132$25,519
211 ($215)$83$132$25,386
212 ($215)$83$133$25,254
213 ($215)$82$133$25,121
214 ($215)$82$133$24,987
215 ($215)$81$134$24,853
216 ($215)$81$134$24,719
Year 19 - 217 ($215)$81$135$24,584
218 ($215)$80$135$24,449
219 ($215)$80$136$24,313
220 ($215)$79$136$24,177
221 ($215)$79$137$24,040
222 ($215)$78$137$23,903
223 ($215)$78$137$23,766
224 ($215)$77$138$23,628
225 ($215)$77$138$23,490
226 ($215)$77$139$23,351
227 ($215)$76$139$23,212
228 ($215)$76$140$23,072
Year 20 - 229 ($215)$75$140$22,932
230 ($215)$75$141$22,791
231 ($215)$74$141$22,650
232 ($215)$74$142$22,509
233 ($215)$73$142$22,367
234 ($215)$73$142$22,224
235 ($215)$72$143$22,081
236 ($215)$72$143$21,938
237 ($215)$71$144$21,794
238 ($215)$71$144$21,650
239 ($215)$71$145$21,505
240 ($215)$70$145$21,359
Year 21 - 241 ($215)$70$146$21,214
242 ($215)$69$146$21,068
243 ($215)$69$147$20,921
244 ($215)$68$147$20,774
245 ($215)$68$148$20,626
246 ($215)$67$148$20,478
247 ($215)$67$149$20,329
248 ($215)$66$149$20,180
249 ($215)$66$150$20,031
250 ($215)$65$150$19,880
251 ($215)$65$151$19,730
252 ($215)$64$151$19,579
Year 22 - 253 ($215)$64$152$19,427
254 ($215)$63$152$19,275
255 ($215)$63$153$19,123
256 ($215)$62$153$18,970
257 ($215)$62$154$18,816
258 ($215)$61$154$18,662
259 ($215)$61$155$18,508
260 ($215)$60$155$18,353
261 ($215)$60$156$18,197
262 ($215)$59$156$18,041
263 ($215)$59$157$17,884
264 ($215)$58$157$17,727
Year 23 - 265 ($215)$58$158$17,570
266 ($215)$57$158$17,412
267 ($215)$57$159$17,253
268 ($215)$56$159$17,094
269 ($215)$56$160$16,934
270 ($215)$55$160$16,774
271 ($215)$55$161$16,613
272 ($215)$54$161$16,452
273 ($215)$54$162$16,290
274 ($215)$53$162$16,128
275 ($215)$53$163$15,965
276 ($215)$52$163$15,802
Year 24 - 277 ($215)$51$164$15,638
278 ($215)$51$164$15,474
279 ($215)$50$165$15,309
280 ($215)$50$165$15,143
281 ($215)$49$166$14,977
282 ($215)$49$167$14,811
283 ($215)$48$167$14,644
284 ($215)$48$168$14,476
285 ($215)$47$168$14,308
286 ($215)$47$169$14,139
287 ($215)$46$169$13,970
288 ($215)$46$170$13,800
Year 25 - 289 ($215)$45$170$13,630
290 ($215)$44$171$13,459
291 ($215)$44$171$13,287
292 ($215)$43$172$13,115
293 ($215)$43$173$12,943
294 ($215)$42$173$12,770
295 ($215)$42$174$12,596
296 ($215)$41$174$12,422
297 ($215)$40$175$12,247
298 ($215)$40$175$12,071
299 ($215)$39$176$11,895
300 ($215)$39$177$11,719
Year 26 - 301 ($215)$38$177$11,542
302 ($215)$38$178$11,364
303 ($215)$37$178$11,185
304 ($215)$36$179$11,007
305 ($215)$36$179$10,827
306 ($215)$35$180$10,647
307 ($215)$35$181$10,466
308 ($215)$34$181$10,285
309 ($215)$34$182$10,103
310 ($215)$33$182$9,921
311 ($215)$32$183$9,738
312 ($215)$32$184$9,554
Year 27 - 313 ($215)$31$184$9,370
314 ($215)$31$185$9,185
315 ($215)$30$185$9,000
316 ($215)$29$186$8,814
317 ($215)$29$187$8,627
318 ($215)$28$187$8,440
319 ($215)$28$188$8,252
320 ($215)$27$188$8,064
321 ($215)$26$189$7,875
322 ($215)$26$190$7,685
323 ($215)$25$190$7,495
324 ($215)$24$191$7,304
Year 28 - 325 ($215)$24$192$7,112
326 ($215)$23$192$6,920
327 ($215)$23$193$6,727
328 ($215)$22$193$6,534
329 ($215)$21$194$6,340
330 ($215)$21$195$6,145
331 ($215)$20$195$5,950
332 ($215)$19$196$5,754
333 ($215)$19$197$5,557
334 ($215)$18$197$5,360
335 ($215)$17$198$5,162
336 ($215)$17$199$4,964
Year 29 - 337 ($215)$16$199$4,764
338 ($215)$16$200$4,565
339 ($215)$15$200$4,364
340 ($215)$14$201$4,163
341 ($215)$14$202$3,961
342 ($215)$13$202$3,759
343 ($215)$12$203$3,556
344 ($215)$12$204$3,352
345 ($215)$11$204$3,147
346 ($215)$10$205$2,942
347 ($215)$10$206$2,737
348 ($215)$9$206$2,530
Year 30 - 349 ($215)$8$207$2,323
350 ($215)$8$208$2,115
351 ($215)$7$208$1,907
352 ($215)$6$209$1,698
353 ($215)$6$210$1,488
354 ($215)$5$210$1,277
355 ($215)$4$211$1,066
356 ($215)$3$212$854
357 ($215)$3$213$642
358 ($215)$2$213$429
359 ($215)$1$214$215
360 ($215)$1$215$0
TOTALS$31,923$45,600$77,523

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.