« Back to all home prices

Mortgage Payment Schedule for a $61,000 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% ($12,200) 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
$230 360 $33,862 $82,662

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  $61,000
Down Payment $12,200$48,800
Year 1 - 1 ($230)$158$72$48,728
2 ($230)$158$72$48,656
3 ($230)$157$72$48,584
4 ($230)$157$73$48,511
5 ($230)$157$73$48,439
6 ($230)$157$73$48,366
7 ($230)$156$73$48,292
8 ($230)$156$73$48,219
9 ($230)$156$74$48,145
10 ($230)$156$74$48,071
11 ($230)$155$74$47,997
12 ($230)$155$74$47,923
Year 2 - 13 ($230)$155$75$47,848
14 ($230)$155$75$47,773
15 ($230)$154$75$47,698
16 ($230)$154$75$47,622
17 ($230)$154$76$47,547
18 ($230)$154$76$47,471
19 ($230)$153$76$47,395
20 ($230)$153$76$47,318
21 ($230)$153$77$47,242
22 ($230)$153$77$47,165
23 ($230)$152$77$47,088
24 ($230)$152$77$47,010
Year 3 - 25 ($230)$152$78$46,933
26 ($230)$152$78$46,855
27 ($230)$151$78$46,777
28 ($230)$151$78$46,698
29 ($230)$151$79$46,620
30 ($230)$151$79$46,541
31 ($230)$150$79$46,462
32 ($230)$150$79$46,382
33 ($230)$150$80$46,303
34 ($230)$150$80$46,223
35 ($230)$149$80$46,143
36 ($230)$149$80$46,062
Year 4 - 37 ($230)$149$81$45,982
38 ($230)$149$81$45,901
39 ($230)$148$81$45,820
40 ($230)$148$81$45,738
41 ($230)$148$82$45,656
42 ($230)$148$82$45,574
43 ($230)$147$82$45,492
44 ($230)$147$83$45,410
45 ($230)$147$83$45,327
46 ($230)$147$83$45,244
47 ($230)$146$83$45,160
48 ($230)$146$84$45,077
Year 5 - 49 ($230)$146$84$44,993
50 ($230)$145$84$44,909
51 ($230)$145$84$44,824
52 ($230)$145$85$44,740
53 ($230)$145$85$44,655
54 ($230)$144$85$44,569
55 ($230)$144$86$44,484
56 ($230)$144$86$44,398
57 ($230)$144$86$44,312
58 ($230)$143$86$44,226
59 ($230)$143$87$44,139
60 ($230)$143$87$44,052
Year 6 - 61 ($230)$142$87$43,965
62 ($230)$142$87$43,878
63 ($230)$142$88$43,790
64 ($230)$142$88$43,702
65 ($230)$141$88$43,614
66 ($230)$141$89$43,525
67 ($230)$141$89$43,436
68 ($230)$140$89$43,347
69 ($230)$140$89$43,257
70 ($230)$140$90$43,168
71 ($230)$140$90$43,078
72 ($230)$139$90$42,987
Year 7 - 73 ($230)$139$91$42,897
74 ($230)$139$91$42,806
75 ($230)$138$91$42,715
76 ($230)$138$92$42,623
77 ($230)$138$92$42,531
78 ($230)$138$92$42,439
79 ($230)$137$92$42,347
80 ($230)$137$93$42,254
81 ($230)$137$93$42,161
82 ($230)$136$93$42,068
83 ($230)$136$94$41,974
84 ($230)$136$94$41,880
Year 8 - 85 ($230)$135$94$41,786
86 ($230)$135$95$41,692
87 ($230)$135$95$41,597
88 ($230)$134$95$41,502
89 ($230)$134$95$41,406
90 ($230)$134$96$41,310
91 ($230)$134$96$41,214
92 ($230)$133$96$41,118
93 ($230)$133$97$41,021
94 ($230)$133$97$40,924
95 ($230)$132$97$40,827
96 ($230)$132$98$40,730
Year 9 - 97 ($230)$132$98$40,632
98 ($230)$131$98$40,533
99 ($230)$131$99$40,435
100 ($230)$131$99$40,336
101 ($230)$130$99$40,237
102 ($230)$130$100$40,137
103 ($230)$130$100$40,037
104 ($230)$129$100$39,937
105 ($230)$129$100$39,837
106 ($230)$129$101$39,736
107 ($230)$128$101$39,635
108 ($230)$128$101$39,533
Year 10 - 109 ($230)$128$102$39,432
110 ($230)$127$102$39,329
111 ($230)$127$102$39,227
112 ($230)$127$103$39,124
113 ($230)$127$103$39,021
114 ($230)$126$103$38,918
115 ($230)$126$104$38,814
116 ($230)$125$104$38,710
117 ($230)$125$104$38,605
118 ($230)$125$105$38,501
119 ($230)$124$105$38,395
120 ($230)$124$105$38,290
Year 11 - 121 ($230)$124$106$38,184
122 ($230)$123$106$38,078
123 ($230)$123$106$37,971
124 ($230)$123$107$37,865
125 ($230)$122$107$37,757
126 ($230)$122$108$37,650
127 ($230)$122$108$37,542
128 ($230)$121$108$37,434
129 ($230)$121$109$37,325
130 ($230)$121$109$37,216
131 ($230)$120$109$37,107
132 ($230)$120$110$36,997
Year 12 - 133 ($230)$120$110$36,887
134 ($230)$119$110$36,777
135 ($230)$119$111$36,666
136 ($230)$119$111$36,555
137 ($230)$118$111$36,444
138 ($230)$118$112$36,332
139 ($230)$117$112$36,220
140 ($230)$117$113$36,107
141 ($230)$117$113$35,995
142 ($230)$116$113$35,881
143 ($230)$116$114$35,768
144 ($230)$116$114$35,654
Year 13 - 145 ($230)$115$114$35,539
146 ($230)$115$115$35,425
147 ($230)$115$115$35,310
148 ($230)$114$115$35,194
149 ($230)$114$116$35,078
150 ($230)$113$116$34,962
151 ($230)$113$117$34,846
152 ($230)$113$117$34,729
153 ($230)$112$117$34,611
154 ($230)$112$118$34,494
155 ($230)$112$118$34,376
156 ($230)$111$118$34,257
Year 14 - 157 ($230)$111$119$34,138
158 ($230)$110$119$34,019
159 ($230)$110$120$33,899
160 ($230)$110$120$33,779
161 ($230)$109$120$33,659
162 ($230)$109$121$33,538
163 ($230)$108$121$33,417
164 ($230)$108$122$33,295
165 ($230)$108$122$33,173
166 ($230)$107$122$33,051
167 ($230)$107$123$32,928
168 ($230)$106$123$32,805
Year 15 - 169 ($230)$106$124$32,682
170 ($230)$106$124$32,558
171 ($230)$105$124$32,433
172 ($230)$105$125$32,309
173 ($230)$104$125$32,183
174 ($230)$104$126$32,058
175 ($230)$104$126$31,932
176 ($230)$103$126$31,806
177 ($230)$103$127$31,679
178 ($230)$102$127$31,552
179 ($230)$102$128$31,424
180 ($230)$102$128$31,296
Year 16 - 181 ($230)$101$128$31,168
182 ($230)$101$129$31,039
183 ($230)$100$129$30,909
184 ($230)$100$130$30,780
185 ($230)$100$130$30,650
186 ($230)$99$131$30,519
187 ($230)$99$131$30,388
188 ($230)$98$131$30,257
189 ($230)$98$132$30,125
190 ($230)$97$132$29,993
191 ($230)$97$133$29,860
192 ($230)$97$133$29,727
Year 17 - 193 ($230)$96$133$29,594
194 ($230)$96$134$29,460
195 ($230)$95$134$29,325
196 ($230)$95$135$29,191
197 ($230)$94$135$29,055
198 ($230)$94$136$28,920
199 ($230)$94$136$28,784
200 ($230)$93$137$28,647
201 ($230)$93$137$28,510
202 ($230)$92$137$28,373
203 ($230)$92$138$28,235
204 ($230)$91$138$28,096
Year 18 - 205 ($230)$91$139$27,958
206 ($230)$90$139$27,818
207 ($230)$90$140$27,679
208 ($230)$89$140$27,539
209 ($230)$89$141$27,398
210 ($230)$89$141$27,257
211 ($230)$88$141$27,116
212 ($230)$88$142$26,974
213 ($230)$87$142$26,831
214 ($230)$87$143$26,688
215 ($230)$86$143$26,545
216 ($230)$86$144$26,401
Year 19 - 217 ($230)$85$144$26,257
218 ($230)$85$145$26,112
219 ($230)$84$145$25,967
220 ($230)$84$146$25,821
221 ($230)$83$146$25,675
222 ($230)$83$147$25,529
223 ($230)$83$147$25,382
224 ($230)$82$148$25,234
225 ($230)$82$148$25,086
226 ($230)$81$149$24,938
227 ($230)$81$149$24,789
228 ($230)$80$149$24,639
Year 20 - 229 ($230)$80$150$24,489
230 ($230)$79$150$24,339
231 ($230)$79$151$24,188
232 ($230)$78$151$24,036
233 ($230)$78$152$23,885
234 ($230)$77$152$23,732
235 ($230)$77$153$23,579
236 ($230)$76$153$23,426
237 ($230)$76$154$23,272
238 ($230)$75$154$23,118
239 ($230)$75$155$22,963
240 ($230)$74$155$22,807
Year 21 - 241 ($230)$74$156$22,652
242 ($230)$73$156$22,495
243 ($230)$73$157$22,338
244 ($230)$72$157$22,181
245 ($230)$72$158$22,023
246 ($230)$71$158$21,865
247 ($230)$71$159$21,706
248 ($230)$70$159$21,546
249 ($230)$70$160$21,386
250 ($230)$69$160$21,226
251 ($230)$69$161$21,065
252 ($230)$68$162$20,903
Year 22 - 253 ($230)$68$162$20,741
254 ($230)$67$163$20,579
255 ($230)$67$163$20,416
256 ($230)$66$164$20,252
257 ($230)$65$164$20,088
258 ($230)$65$165$19,923
259 ($230)$64$165$19,758
260 ($230)$64$166$19,592
261 ($230)$63$166$19,426
262 ($230)$63$167$19,259
263 ($230)$62$167$19,092
264 ($230)$62$168$18,924
Year 23 - 265 ($230)$61$168$18,756
266 ($230)$61$169$18,587
267 ($230)$60$170$18,417
268 ($230)$60$170$18,247
269 ($230)$59$171$18,076
270 ($230)$58$171$17,905
271 ($230)$58$172$17,734
272 ($230)$57$172$17,561
273 ($230)$57$173$17,388
274 ($230)$56$173$17,215
275 ($230)$56$174$17,041
276 ($230)$55$175$16,867
Year 24 - 277 ($230)$55$175$16,691
278 ($230)$54$176$16,516
279 ($230)$53$176$16,340
280 ($230)$53$177$16,163
281 ($230)$52$177$15,985
282 ($230)$52$178$15,808
283 ($230)$51$179$15,629
284 ($230)$51$179$15,450
285 ($230)$50$180$15,270
286 ($230)$49$180$15,090
287 ($230)$49$181$14,909
288 ($230)$48$181$14,728
Year 25 - 289 ($230)$48$182$14,546
290 ($230)$47$183$14,363
291 ($230)$46$183$14,180
292 ($230)$46$184$13,996
293 ($230)$45$184$13,812
294 ($230)$45$185$13,627
295 ($230)$44$186$13,441
296 ($230)$43$186$13,255
297 ($230)$43$187$13,069
298 ($230)$42$187$12,881
299 ($230)$42$188$12,693
300 ($230)$41$189$12,505
Year 26 - 301 ($230)$40$189$12,315
302 ($230)$40$190$12,126
303 ($230)$39$190$11,935
304 ($230)$39$191$11,744
305 ($230)$38$192$11,553
306 ($230)$37$192$11,360
307 ($230)$37$193$11,167
308 ($230)$36$194$10,974
309 ($230)$35$194$10,780
310 ($230)$35$195$10,585
311 ($230)$34$195$10,390
312 ($230)$34$196$10,194
Year 27 - 313 ($230)$33$197$9,997
314 ($230)$32$197$9,800
315 ($230)$32$198$9,602
316 ($230)$31$199$9,403
317 ($230)$30$199$9,204
318 ($230)$30$200$9,004
319 ($230)$29$201$8,804
320 ($230)$28$201$8,602
321 ($230)$28$202$8,401
322 ($230)$27$202$8,198
323 ($230)$27$203$7,995
324 ($230)$26$204$7,791
Year 28 - 325 ($230)$25$204$7,587
326 ($230)$25$205$7,382
327 ($230)$24$206$7,176
328 ($230)$23$206$6,970
329 ($230)$23$207$6,763
330 ($230)$22$208$6,555
331 ($230)$21$208$6,346
332 ($230)$21$209$6,137
333 ($230)$20$210$5,928
334 ($230)$19$210$5,717
335 ($230)$18$211$5,506
336 ($230)$18$212$5,294
Year 29 - 337 ($230)$17$212$5,082
338 ($230)$16$213$4,868
339 ($230)$16$214$4,655
340 ($230)$15$215$4,440
341 ($230)$14$215$4,225
342 ($230)$14$216$4,009
343 ($230)$13$217$3,792
344 ($230)$12$217$3,575
345 ($230)$12$218$3,357
346 ($230)$11$219$3,138
347 ($230)$10$219$2,919
348 ($230)$9$220$2,698
Year 30 - 349 ($230)$9$221$2,477
350 ($230)$8$222$2,256
351 ($230)$7$222$2,034
352 ($230)$7$223$1,810
353 ($230)$6$224$1,587
354 ($230)$5$224$1,362
355 ($230)$4$225$1,137
356 ($230)$4$226$911
357 ($230)$3$227$684
358 ($230)$2$227$457
359 ($230)$1$228$229
360 ($230)$1$229$0
TOTALS$33,862$48,800$82,662

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.