« Back to all home prices

Mortgage Payment Schedule for a $58,000 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% ($11,600) 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
$218 360 $32,196 $78,596

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 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 #: 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 #: 180004 | State Lic #: MC -928
$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: 3.750% | Rate: 3.750% | 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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
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  $58,000
Down Payment $11,600$46,400
Year 1 - 1 ($218)$150$68$46,332
2 ($218)$150$69$46,263
3 ($218)$150$69$46,194
4 ($218)$149$69$46,125
5 ($218)$149$69$46,056
6 ($218)$149$69$45,987
7 ($218)$149$70$45,917
8 ($218)$148$70$45,847
9 ($218)$148$70$45,777
10 ($218)$148$70$45,707
11 ($218)$148$71$45,636
12 ($218)$148$71$45,566
Year 2 - 13 ($218)$147$71$45,495
14 ($218)$147$71$45,423
15 ($218)$147$71$45,352
16 ($218)$147$72$45,280
17 ($218)$146$72$45,208
18 ($218)$146$72$45,136
19 ($218)$146$72$45,064
20 ($218)$146$73$44,991
21 ($218)$145$73$44,918
22 ($218)$145$73$44,845
23 ($218)$145$73$44,772
24 ($218)$145$74$44,698
Year 3 - 25 ($218)$145$74$44,625
26 ($218)$144$74$44,551
27 ($218)$144$74$44,476
28 ($218)$144$75$44,402
29 ($218)$144$75$44,327
30 ($218)$143$75$44,252
31 ($218)$143$75$44,177
32 ($218)$143$75$44,101
33 ($218)$143$76$44,026
34 ($218)$142$76$43,950
35 ($218)$142$76$43,873
36 ($218)$142$76$43,797
Year 4 - 37 ($218)$142$77$43,720
38 ($218)$141$77$43,643
39 ($218)$141$77$43,566
40 ($218)$141$77$43,489
41 ($218)$141$78$43,411
42 ($218)$140$78$43,333
43 ($218)$140$78$43,255
44 ($218)$140$78$43,176
45 ($218)$140$79$43,098
46 ($218)$139$79$43,019
47 ($218)$139$79$42,939
48 ($218)$139$79$42,860
Year 5 - 49 ($218)$139$80$42,780
50 ($218)$138$80$42,700
51 ($218)$138$80$42,620
52 ($218)$138$81$42,539
53 ($218)$138$81$42,459
54 ($218)$137$81$42,378
55 ($218)$137$81$42,296
56 ($218)$137$82$42,215
57 ($218)$136$82$42,133
58 ($218)$136$82$42,051
59 ($218)$136$82$41,968
60 ($218)$136$83$41,886
Year 6 - 61 ($218)$135$83$41,803
62 ($218)$135$83$41,720
63 ($218)$135$83$41,636
64 ($218)$135$84$41,553
65 ($218)$134$84$41,469
66 ($218)$134$84$41,384
67 ($218)$134$85$41,300
68 ($218)$134$85$41,215
69 ($218)$133$85$41,130
70 ($218)$133$85$41,045
71 ($218)$133$86$40,959
72 ($218)$132$86$40,873
Year 7 - 73 ($218)$132$86$40,787
74 ($218)$132$86$40,701
75 ($218)$132$87$40,614
76 ($218)$131$87$40,527
77 ($218)$131$87$40,440
78 ($218)$131$88$40,352
79 ($218)$130$88$40,264
80 ($218)$130$88$40,176
81 ($218)$130$88$40,088
82 ($218)$130$89$39,999
83 ($218)$129$89$39,910
84 ($218)$129$89$39,821
Year 8 - 85 ($218)$129$90$39,731
86 ($218)$128$90$39,641
87 ($218)$128$90$39,551
88 ($218)$128$90$39,461
89 ($218)$128$91$39,370
90 ($218)$127$91$39,279
91 ($218)$127$91$39,188
92 ($218)$127$92$39,096
93 ($218)$126$92$39,004
94 ($218)$126$92$38,912
95 ($218)$126$93$38,819
96 ($218)$126$93$38,726
Year 9 - 97 ($218)$125$93$38,633
98 ($218)$125$93$38,540
99 ($218)$125$94$38,446
100 ($218)$124$94$38,352
101 ($218)$124$94$38,258
102 ($218)$124$95$38,163
103 ($218)$123$95$38,068
104 ($218)$123$95$37,973
105 ($218)$123$96$37,878
106 ($218)$122$96$37,782
107 ($218)$122$96$37,686
108 ($218)$122$96$37,589
Year 10 - 109 ($218)$122$97$37,492
110 ($218)$121$97$37,395
111 ($218)$121$97$37,298
112 ($218)$121$98$37,200
113 ($218)$120$98$37,102
114 ($218)$120$98$37,004
115 ($218)$120$99$36,905
116 ($218)$119$99$36,806
117 ($218)$119$99$36,707
118 ($218)$119$100$36,607
119 ($218)$118$100$36,507
120 ($218)$118$100$36,407
Year 11 - 121 ($218)$118$101$36,306
122 ($218)$117$101$36,205
123 ($218)$117$101$36,104
124 ($218)$117$102$36,002
125 ($218)$116$102$35,900
126 ($218)$116$102$35,798
127 ($218)$116$103$35,696
128 ($218)$115$103$35,593
129 ($218)$115$103$35,490
130 ($218)$115$104$35,386
131 ($218)$114$104$35,282
132 ($218)$114$104$35,178
Year 12 - 133 ($218)$114$105$35,073
134 ($218)$113$105$34,968
135 ($218)$113$105$34,863
136 ($218)$113$106$34,757
137 ($218)$112$106$34,652
138 ($218)$112$106$34,545
139 ($218)$112$107$34,439
140 ($218)$111$107$34,332
141 ($218)$111$107$34,224
142 ($218)$111$108$34,117
143 ($218)$110$108$34,009
144 ($218)$110$108$33,900
Year 13 - 145 ($218)$110$109$33,792
146 ($218)$109$109$33,682
147 ($218)$109$109$33,573
148 ($218)$109$110$33,463
149 ($218)$108$110$33,353
150 ($218)$108$110$33,243
151 ($218)$107$111$33,132
152 ($218)$107$111$33,021
153 ($218)$107$112$32,909
154 ($218)$106$112$32,797
155 ($218)$106$112$32,685
156 ($218)$106$113$32,572
Year 14 - 157 ($218)$105$113$32,459
158 ($218)$105$113$32,346
159 ($218)$105$114$32,232
160 ($218)$104$114$32,118
161 ($218)$104$114$32,004
162 ($218)$103$115$31,889
163 ($218)$103$115$31,774
164 ($218)$103$116$31,658
165 ($218)$102$116$31,542
166 ($218)$102$116$31,426
167 ($218)$102$117$31,309
168 ($218)$101$117$31,192
Year 15 - 169 ($218)$101$117$31,074
170 ($218)$100$118$30,957
171 ($218)$100$118$30,838
172 ($218)$100$119$30,720
173 ($218)$99$119$30,601
174 ($218)$99$119$30,481
175 ($218)$99$120$30,362
176 ($218)$98$120$30,241
177 ($218)$98$121$30,121
178 ($218)$97$121$30,000
179 ($218)$97$121$29,879
180 ($218)$97$122$29,757
Year 16 - 181 ($218)$96$122$29,635
182 ($218)$96$123$29,512
183 ($218)$95$123$29,389
184 ($218)$95$123$29,266
185 ($218)$95$124$29,142
186 ($218)$94$124$29,018
187 ($218)$94$124$28,894
188 ($218)$93$125$28,769
189 ($218)$93$125$28,644
190 ($218)$93$126$28,518
191 ($218)$92$126$28,392
192 ($218)$92$127$28,265
Year 17 - 193 ($218)$91$127$28,138
194 ($218)$91$127$28,011
195 ($218)$91$128$27,883
196 ($218)$90$128$27,755
197 ($218)$90$129$27,626
198 ($218)$89$129$27,497
199 ($218)$89$129$27,368
200 ($218)$88$130$27,238
201 ($218)$88$130$27,108
202 ($218)$88$131$26,977
203 ($218)$87$131$26,846
204 ($218)$87$132$26,715
Year 18 - 205 ($218)$86$132$26,583
206 ($218)$86$132$26,450
207 ($218)$86$133$26,318
208 ($218)$85$133$26,184
209 ($218)$85$134$26,051
210 ($218)$84$134$25,917
211 ($218)$84$135$25,782
212 ($218)$83$135$25,647
213 ($218)$83$135$25,512
214 ($218)$82$136$25,376
215 ($218)$82$136$25,240
216 ($218)$82$137$25,103
Year 19 - 217 ($218)$81$137$24,966
218 ($218)$81$138$24,828
219 ($218)$80$138$24,690
220 ($218)$80$138$24,552
221 ($218)$79$139$24,413
222 ($218)$79$139$24,273
223 ($218)$78$140$24,133
224 ($218)$78$140$23,993
225 ($218)$78$141$23,852
226 ($218)$77$141$23,711
227 ($218)$77$142$23,569
228 ($218)$76$142$23,427
Year 20 - 229 ($218)$76$143$23,285
230 ($218)$75$143$23,142
231 ($218)$75$143$22,998
232 ($218)$74$144$22,854
233 ($218)$74$144$22,710
234 ($218)$73$145$22,565
235 ($218)$73$145$22,420
236 ($218)$72$146$22,274
237 ($218)$72$146$22,127
238 ($218)$72$147$21,981
239 ($218)$71$147$21,833
240 ($218)$71$148$21,686
Year 21 - 241 ($218)$70$148$21,538
242 ($218)$70$149$21,389
243 ($218)$69$149$21,240
244 ($218)$69$150$21,090
245 ($218)$68$150$20,940
246 ($218)$68$151$20,789
247 ($218)$67$151$20,638
248 ($218)$67$152$20,487
249 ($218)$66$152$20,334
250 ($218)$66$153$20,182
251 ($218)$65$153$20,029
252 ($218)$65$154$19,875
Year 22 - 253 ($218)$64$154$19,721
254 ($218)$64$155$19,567
255 ($218)$63$155$19,412
256 ($218)$63$156$19,256
257 ($218)$62$156$19,100
258 ($218)$62$157$18,943
259 ($218)$61$157$18,786
260 ($218)$61$158$18,629
261 ($218)$60$158$18,471
262 ($218)$60$159$18,312
263 ($218)$59$159$18,153
264 ($218)$59$160$17,993
Year 23 - 265 ($218)$58$160$17,833
266 ($218)$58$161$17,673
267 ($218)$57$161$17,511
268 ($218)$57$162$17,350
269 ($218)$56$162$17,187
270 ($218)$56$163$17,025
271 ($218)$55$163$16,861
272 ($218)$55$164$16,698
273 ($218)$54$164$16,533
274 ($218)$53$165$16,368
275 ($218)$53$165$16,203
276 ($218)$52$166$16,037
Year 24 - 277 ($218)$52$166$15,871
278 ($218)$51$167$15,704
279 ($218)$51$168$15,536
280 ($218)$50$168$15,368
281 ($218)$50$169$15,199
282 ($218)$49$169$15,030
283 ($218)$49$170$14,860
284 ($218)$48$170$14,690
285 ($218)$47$171$14,519
286 ($218)$47$171$14,348
287 ($218)$46$172$14,176
288 ($218)$46$172$14,004
Year 25 - 289 ($218)$45$173$13,830
290 ($218)$45$174$13,657
291 ($218)$44$174$13,483
292 ($218)$44$175$13,308
293 ($218)$43$175$13,133
294 ($218)$42$176$12,957
295 ($218)$42$176$12,780
296 ($218)$41$177$12,603
297 ($218)$41$178$12,426
298 ($218)$40$178$12,248
299 ($218)$40$179$12,069
300 ($218)$39$179$11,890
Year 26 - 301 ($218)$38$180$11,710
302 ($218)$38$180$11,529
303 ($218)$37$181$11,348
304 ($218)$37$182$11,167
305 ($218)$36$182$10,984
306 ($218)$36$183$10,802
307 ($218)$35$183$10,618
308 ($218)$34$184$10,434
309 ($218)$34$185$10,250
310 ($218)$33$185$10,064
311 ($218)$33$186$9,879
312 ($218)$32$186$9,692
Year 27 - 313 ($218)$31$187$9,505
314 ($218)$31$188$9,318
315 ($218)$30$188$9,130
316 ($218)$30$189$8,941
317 ($218)$29$189$8,751
318 ($218)$28$190$8,561
319 ($218)$28$191$8,371
320 ($218)$27$191$8,179
321 ($218)$26$192$7,988
322 ($218)$26$192$7,795
323 ($218)$25$193$7,602
324 ($218)$25$194$7,408
Year 28 - 325 ($218)$24$194$7,214
326 ($218)$23$195$7,019
327 ($218)$23$196$6,823
328 ($218)$22$196$6,627
329 ($218)$21$197$6,430
330 ($218)$21$198$6,232
331 ($218)$20$198$6,034
332 ($218)$20$199$5,835
333 ($218)$19$199$5,636
334 ($218)$18$200$5,436
335 ($218)$18$201$5,235
336 ($218)$17$201$5,034
Year 29 - 337 ($218)$16$202$4,832
338 ($218)$16$203$4,629
339 ($218)$15$203$4,426
340 ($218)$14$204$4,222
341 ($218)$14$205$4,017
342 ($218)$13$205$3,812
343 ($218)$12$206$3,606
344 ($218)$12$207$3,399
345 ($218)$11$207$3,192
346 ($218)$10$208$2,984
347 ($218)$10$209$2,775
348 ($218)$9$209$2,566
Year 30 - 349 ($218)$8$210$2,356
350 ($218)$8$211$2,145
351 ($218)$7$211$1,934
352 ($218)$6$212$1,721
353 ($218)$6$213$1,509
354 ($218)$5$213$1,295
355 ($218)$4$214$1,081
356 ($218)$3$215$866
357 ($218)$3$216$651
358 ($218)$2$216$435
359 ($218)$1$217$218
360 ($218)$1$218$0
TOTALS$32,196$46,400$78,596

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.