« 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 January 18, 2018. 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


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$234 360 $35,478 $84,278

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 30 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 ($234)$164$70$48,730
2 ($234)$164$70$48,660
3 ($234)$164$70$48,590
4 ($234)$164$71$48,519
5 ($234)$163$71$48,449
6 ($234)$163$71$48,378
7 ($234)$163$71$48,306
8 ($234)$163$71$48,235
9 ($234)$162$72$48,163
10 ($234)$162$72$48,091
11 ($234)$162$72$48,019
12 ($234)$162$72$47,947
Year 2 - 13 ($234)$161$73$47,874
14 ($234)$161$73$47,801
15 ($234)$161$73$47,728
16 ($234)$161$73$47,654
17 ($234)$160$74$47,581
18 ($234)$160$74$47,507
19 ($234)$160$74$47,433
20 ($234)$160$74$47,358
21 ($234)$159$75$47,284
22 ($234)$159$75$47,209
23 ($234)$159$75$47,133
24 ($234)$159$75$47,058
Year 3 - 25 ($234)$158$76$46,982
26 ($234)$158$76$46,906
27 ($234)$158$76$46,830
28 ($234)$158$76$46,754
29 ($234)$157$77$46,677
30 ($234)$157$77$46,600
31 ($234)$157$77$46,523
32 ($234)$157$77$46,445
33 ($234)$156$78$46,368
34 ($234)$156$78$46,290
35 ($234)$156$78$46,211
36 ($234)$156$79$46,133
Year 4 - 37 ($234)$155$79$46,054
38 ($234)$155$79$45,975
39 ($234)$155$79$45,896
40 ($234)$155$80$45,816
41 ($234)$154$80$45,736
42 ($234)$154$80$45,656
43 ($234)$154$80$45,576
44 ($234)$153$81$45,495
45 ($234)$153$81$45,414
46 ($234)$153$81$45,333
47 ($234)$153$81$45,251
48 ($234)$152$82$45,170
Year 5 - 49 ($234)$152$82$45,088
50 ($234)$152$82$45,005
51 ($234)$152$83$44,923
52 ($234)$151$83$44,840
53 ($234)$151$83$44,757
54 ($234)$151$83$44,673
55 ($234)$150$84$44,590
56 ($234)$150$84$44,506
57 ($234)$150$84$44,421
58 ($234)$150$85$44,337
59 ($234)$149$85$44,252
60 ($234)$149$85$44,167
Year 6 - 61 ($234)$149$85$44,081
62 ($234)$148$86$43,996
63 ($234)$148$86$43,910
64 ($234)$148$86$43,823
65 ($234)$148$87$43,737
66 ($234)$147$87$43,650
67 ($234)$147$87$43,563
68 ($234)$147$87$43,475
69 ($234)$146$88$43,388
70 ($234)$146$88$43,300
71 ($234)$146$88$43,211
72 ($234)$145$89$43,123
Year 7 - 73 ($234)$145$89$43,034
74 ($234)$145$89$42,945
75 ($234)$145$90$42,855
76 ($234)$144$90$42,765
77 ($234)$144$90$42,675
78 ($234)$144$90$42,585
79 ($234)$143$91$42,494
80 ($234)$143$91$42,403
81 ($234)$143$91$42,312
82 ($234)$142$92$42,220
83 ($234)$142$92$42,128
84 ($234)$142$92$42,036
Year 8 - 85 ($234)$142$93$41,943
86 ($234)$141$93$41,850
87 ($234)$141$93$41,757
88 ($234)$141$94$41,663
89 ($234)$140$94$41,570
90 ($234)$140$94$41,475
91 ($234)$140$94$41,381
92 ($234)$139$95$41,286
93 ($234)$139$95$41,191
94 ($234)$139$95$41,096
95 ($234)$138$96$41,000
96 ($234)$138$96$40,904
Year 9 - 97 ($234)$138$96$40,807
98 ($234)$137$97$40,711
99 ($234)$137$97$40,614
100 ($234)$137$97$40,516
101 ($234)$136$98$40,419
102 ($234)$136$98$40,321
103 ($234)$136$98$40,222
104 ($234)$135$99$40,123
105 ($234)$135$99$40,024
106 ($234)$135$99$39,925
107 ($234)$134$100$39,825
108 ($234)$134$100$39,725
Year 10 - 109 ($234)$134$100$39,625
110 ($234)$133$101$39,524
111 ($234)$133$101$39,423
112 ($234)$133$101$39,322
113 ($234)$132$102$39,220
114 ($234)$132$102$39,118
115 ($234)$132$102$39,016
116 ($234)$131$103$38,913
117 ($234)$131$103$38,810
118 ($234)$131$103$38,706
119 ($234)$130$104$38,603
120 ($234)$130$104$38,498
Year 11 - 121 ($234)$130$104$38,394
122 ($234)$129$105$38,289
123 ($234)$129$105$38,184
124 ($234)$129$106$38,078
125 ($234)$128$106$37,972
126 ($234)$128$106$37,866
127 ($234)$127$107$37,760
128 ($234)$127$107$37,653
129 ($234)$127$107$37,545
130 ($234)$126$108$37,438
131 ($234)$126$108$37,329
132 ($234)$126$108$37,221
Year 12 - 133 ($234)$125$109$37,112
134 ($234)$125$109$37,003
135 ($234)$125$110$36,894
136 ($234)$124$110$36,784
137 ($234)$124$110$36,673
138 ($234)$123$111$36,563
139 ($234)$123$111$36,452
140 ($234)$123$111$36,340
141 ($234)$122$112$36,229
142 ($234)$122$112$36,116
143 ($234)$122$113$36,004
144 ($234)$121$113$35,891
Year 13 - 145 ($234)$121$113$35,778
146 ($234)$120$114$35,664
147 ($234)$120$114$35,550
148 ($234)$120$114$35,436
149 ($234)$119$115$35,321
150 ($234)$119$115$35,206
151 ($234)$119$116$35,090
152 ($234)$118$116$34,974
153 ($234)$118$116$34,858
154 ($234)$117$117$34,741
155 ($234)$117$117$34,624
156 ($234)$117$118$34,506
Year 14 - 157 ($234)$116$118$34,388
158 ($234)$116$118$34,270
159 ($234)$115$119$34,151
160 ($234)$115$119$34,032
161 ($234)$115$120$33,913
162 ($234)$114$120$33,793
163 ($234)$114$120$33,672
164 ($234)$113$121$33,552
165 ($234)$113$121$33,431
166 ($234)$113$122$33,309
167 ($234)$112$122$33,187
168 ($234)$112$122$33,065
Year 15 - 169 ($234)$111$123$32,942
170 ($234)$111$123$32,819
171 ($234)$110$124$32,695
172 ($234)$110$124$32,571
173 ($234)$110$124$32,447
174 ($234)$109$125$32,322
175 ($234)$109$125$32,196
176 ($234)$108$126$32,071
177 ($234)$108$126$31,945
178 ($234)$108$127$31,818
179 ($234)$107$127$31,691
180 ($234)$107$127$31,564
Year 16 - 181 ($234)$106$128$31,436
182 ($234)$106$128$31,307
183 ($234)$105$129$31,179
184 ($234)$105$129$31,050
185 ($234)$105$130$30,920
186 ($234)$104$130$30,790
187 ($234)$104$130$30,660
188 ($234)$103$131$30,529
189 ($234)$103$131$30,397
190 ($234)$102$132$30,266
191 ($234)$102$132$30,133
192 ($234)$101$133$30,001
Year 17 - 193 ($234)$101$133$29,868
194 ($234)$101$134$29,734
195 ($234)$100$134$29,600
196 ($234)$100$134$29,466
197 ($234)$99$135$29,331
198 ($234)$99$135$29,195
199 ($234)$98$136$29,060
200 ($234)$98$136$28,923
201 ($234)$97$137$28,787
202 ($234)$97$137$28,649
203 ($234)$96$138$28,512
204 ($234)$96$138$28,374
Year 18 - 205 ($234)$96$139$28,235
206 ($234)$95$139$28,096
207 ($234)$95$140$27,957
208 ($234)$94$140$27,817
209 ($234)$94$140$27,676
210 ($234)$93$141$27,535
211 ($234)$93$141$27,394
212 ($234)$92$142$27,252
213 ($234)$92$142$27,109
214 ($234)$91$143$26,967
215 ($234)$91$143$26,823
216 ($234)$90$144$26,680
Year 19 - 217 ($234)$90$144$26,535
218 ($234)$89$145$26,390
219 ($234)$89$145$26,245
220 ($234)$88$146$26,099
221 ($234)$88$146$25,953
222 ($234)$87$147$25,807
223 ($234)$87$147$25,659
224 ($234)$86$148$25,512
225 ($234)$86$148$25,363
226 ($234)$85$149$25,215
227 ($234)$85$149$25,065
228 ($234)$84$150$24,916
Year 20 - 229 ($234)$84$150$24,765
230 ($234)$83$151$24,615
231 ($234)$83$151$24,464
232 ($234)$82$152$24,312
233 ($234)$82$152$24,160
234 ($234)$81$153$24,007
235 ($234)$81$153$23,853
236 ($234)$80$154$23,700
237 ($234)$80$154$23,545
238 ($234)$79$155$23,391
239 ($234)$79$155$23,235
240 ($234)$78$156$23,079
Year 21 - 241 ($234)$78$156$22,923
242 ($234)$77$157$22,766
243 ($234)$77$157$22,608
244 ($234)$76$158$22,450
245 ($234)$76$159$22,292
246 ($234)$75$159$22,133
247 ($234)$75$160$21,973
248 ($234)$74$160$21,813
249 ($234)$73$161$21,653
250 ($234)$73$161$21,491
251 ($234)$72$162$21,330
252 ($234)$72$162$21,167
Year 22 - 253 ($234)$71$163$21,004
254 ($234)$71$163$20,841
255 ($234)$70$164$20,677
256 ($234)$70$164$20,513
257 ($234)$69$165$20,348
258 ($234)$69$166$20,182
259 ($234)$68$166$20,016
260 ($234)$67$167$19,849
261 ($234)$67$167$19,682
262 ($234)$66$168$19,514
263 ($234)$66$168$19,346
264 ($234)$65$169$19,177
Year 23 - 265 ($234)$65$170$19,007
266 ($234)$64$170$18,837
267 ($234)$63$171$18,666
268 ($234)$63$171$18,495
269 ($234)$62$172$18,323
270 ($234)$62$172$18,151
271 ($234)$61$173$17,978
272 ($234)$61$174$17,804
273 ($234)$60$174$17,630
274 ($234)$59$175$17,455
275 ($234)$59$175$17,280
276 ($234)$58$176$17,104
Year 24 - 277 ($234)$58$177$16,927
278 ($234)$57$177$16,750
279 ($234)$56$178$16,573
280 ($234)$56$178$16,394
281 ($234)$55$179$16,215
282 ($234)$55$180$16,036
283 ($234)$54$180$15,856
284 ($234)$53$181$15,675
285 ($234)$53$181$15,494
286 ($234)$52$182$15,312
287 ($234)$52$183$15,129
288 ($234)$51$183$14,946
Year 25 - 289 ($234)$50$184$14,762
290 ($234)$50$184$14,578
291 ($234)$49$185$14,393
292 ($234)$48$186$14,207
293 ($234)$48$186$14,021
294 ($234)$47$187$13,834
295 ($234)$47$188$13,646
296 ($234)$46$188$13,458
297 ($234)$45$189$13,269
298 ($234)$45$189$13,080
299 ($234)$44$190$12,890
300 ($234)$43$191$12,699
Year 26 - 301 ($234)$43$191$12,508
302 ($234)$42$192$12,316
303 ($234)$41$193$12,123
304 ($234)$41$193$11,930
305 ($234)$40$194$11,736
306 ($234)$40$195$11,541
307 ($234)$39$195$11,346
308 ($234)$38$196$11,150
309 ($234)$38$197$10,954
310 ($234)$37$197$10,756
311 ($234)$36$198$10,559
312 ($234)$36$199$10,360
Year 27 - 313 ($234)$35$199$10,161
314 ($234)$34$200$9,961
315 ($234)$34$201$9,760
316 ($234)$33$201$9,559
317 ($234)$32$202$9,357
318 ($234)$32$203$9,155
319 ($234)$31$203$8,951
320 ($234)$30$204$8,747
321 ($234)$29$205$8,543
322 ($234)$29$205$8,337
323 ($234)$28$206$8,131
324 ($234)$27$207$7,925
Year 28 - 325 ($234)$27$207$7,717
326 ($234)$26$208$7,509
327 ($234)$25$209$7,300
328 ($234)$25$210$7,091
329 ($234)$24$210$6,880
330 ($234)$23$211$6,669
331 ($234)$22$212$6,458
332 ($234)$22$212$6,245
333 ($234)$21$213$6,032
334 ($234)$20$214$5,819
335 ($234)$20$215$5,604
336 ($234)$19$215$5,389
Year 29 - 337 ($234)$18$216$5,173
338 ($234)$17$217$4,956
339 ($234)$17$217$4,739
340 ($234)$16$218$4,521
341 ($234)$15$219$4,302
342 ($234)$14$220$4,082
343 ($234)$14$220$3,862
344 ($234)$13$221$3,641
345 ($234)$12$222$3,419
346 ($234)$12$223$3,196
347 ($234)$11$223$2,973
348 ($234)$10$224$2,749
Year 30 - 349 ($234)$9$225$2,524
350 ($234)$8$226$2,298
351 ($234)$8$226$2,072
352 ($234)$7$227$1,845
353 ($234)$6$228$1,617
354 ($234)$5$229$1,388
355 ($234)$5$229$1,159
356 ($234)$4$230$929
357 ($234)$3$231$698
358 ($234)$2$232$466
359 ($234)$2$233$233
360 ($234)$1$233$0
TOTALS$35,478$48,800$84,278

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.