« Back to all home prices

Mortgage Payment Schedule for a $62,000 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% ($12,400) 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
$234 360 $34,723 $84,323

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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 #: 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 #: 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
$1,158 /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 #: 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

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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  $62,000
Down Payment $12,400$49,600
Year 1 - 1 ($234)$162$73$49,527
2 ($234)$161$73$49,455
3 ($234)$161$73$49,381
4 ($234)$161$73$49,308
5 ($234)$161$74$49,235
6 ($234)$160$74$49,161
7 ($234)$160$74$49,087
8 ($234)$160$74$49,012
9 ($234)$160$75$48,938
10 ($234)$159$75$48,863
11 ($234)$159$75$48,788
12 ($234)$159$75$48,713
Year 2 - 13 ($234)$159$76$48,637
14 ($234)$158$76$48,562
15 ($234)$158$76$48,486
16 ($234)$158$76$48,409
17 ($234)$158$76$48,333
18 ($234)$157$77$48,256
19 ($234)$157$77$48,179
20 ($234)$157$77$48,102
21 ($234)$157$78$48,024
22 ($234)$156$78$47,947
23 ($234)$156$78$47,869
24 ($234)$156$78$47,790
Year 3 - 25 ($234)$156$79$47,712
26 ($234)$155$79$47,633
27 ($234)$155$79$47,554
28 ($234)$155$79$47,475
29 ($234)$155$80$47,395
30 ($234)$154$80$47,315
31 ($234)$154$80$47,235
32 ($234)$154$80$47,155
33 ($234)$154$81$47,074
34 ($234)$153$81$46,994
35 ($234)$153$81$46,912
36 ($234)$153$81$46,831
Year 4 - 37 ($234)$153$82$46,749
38 ($234)$152$82$46,667
39 ($234)$152$82$46,585
40 ($234)$152$82$46,503
41 ($234)$152$83$46,420
42 ($234)$151$83$46,337
43 ($234)$151$83$46,254
44 ($234)$151$84$46,170
45 ($234)$150$84$46,087
46 ($234)$150$84$46,003
47 ($234)$150$84$45,918
48 ($234)$150$85$45,834
Year 5 - 49 ($234)$149$85$45,749
50 ($234)$149$85$45,664
51 ($234)$149$85$45,578
52 ($234)$149$86$45,492
53 ($234)$148$86$45,406
54 ($234)$148$86$45,320
55 ($234)$148$87$45,234
56 ($234)$147$87$45,147
57 ($234)$147$87$45,060
58 ($234)$147$87$44,972
59 ($234)$147$88$44,884
60 ($234)$146$88$44,796
Year 6 - 61 ($234)$146$88$44,708
62 ($234)$146$89$44,620
63 ($234)$145$89$44,531
64 ($234)$145$89$44,442
65 ($234)$145$89$44,352
66 ($234)$145$90$44,262
67 ($234)$144$90$44,172
68 ($234)$144$90$44,082
69 ($234)$144$91$43,992
70 ($234)$143$91$43,901
71 ($234)$143$91$43,809
72 ($234)$143$91$43,718
Year 7 - 73 ($234)$142$92$43,626
74 ($234)$142$92$43,534
75 ($234)$142$92$43,442
76 ($234)$142$93$43,349
77 ($234)$141$93$43,256
78 ($234)$141$93$43,163
79 ($234)$141$94$43,069
80 ($234)$140$94$42,975
81 ($234)$140$94$42,881
82 ($234)$140$95$42,787
83 ($234)$139$95$42,692
84 ($234)$139$95$42,597
Year 8 - 85 ($234)$139$95$42,501
86 ($234)$138$96$42,405
87 ($234)$138$96$42,309
88 ($234)$138$96$42,213
89 ($234)$138$97$42,116
90 ($234)$137$97$42,019
91 ($234)$137$97$41,922
92 ($234)$137$98$41,824
93 ($234)$136$98$41,726
94 ($234)$136$98$41,628
95 ($234)$136$99$41,530
96 ($234)$135$99$41,431
Year 9 - 97 ($234)$135$99$41,331
98 ($234)$135$100$41,232
99 ($234)$134$100$41,132
100 ($234)$134$100$41,032
101 ($234)$134$101$40,931
102 ($234)$133$101$40,830
103 ($234)$133$101$40,729
104 ($234)$133$102$40,628
105 ($234)$132$102$40,526
106 ($234)$132$102$40,424
107 ($234)$132$103$40,321
108 ($234)$131$103$40,218
Year 10 - 109 ($234)$131$103$40,115
110 ($234)$131$104$40,012
111 ($234)$130$104$39,908
112 ($234)$130$104$39,803
113 ($234)$130$105$39,699
114 ($234)$129$105$39,594
115 ($234)$129$105$39,489
116 ($234)$129$106$39,383
117 ($234)$128$106$39,277
118 ($234)$128$106$39,171
119 ($234)$128$107$39,064
120 ($234)$127$107$38,958
Year 11 - 121 ($234)$127$107$38,850
122 ($234)$127$108$38,743
123 ($234)$126$108$38,635
124 ($234)$126$108$38,526
125 ($234)$126$109$38,418
126 ($234)$125$109$38,309
127 ($234)$125$109$38,199
128 ($234)$124$110$38,089
129 ($234)$124$110$37,979
130 ($234)$124$110$37,869
131 ($234)$123$111$37,758
132 ($234)$123$111$37,647
Year 12 - 133 ($234)$123$112$37,535
134 ($234)$122$112$37,423
135 ($234)$122$112$37,311
136 ($234)$122$113$37,198
137 ($234)$121$113$37,085
138 ($234)$121$113$36,972
139 ($234)$120$114$36,858
140 ($234)$120$114$36,744
141 ($234)$120$115$36,629
142 ($234)$119$115$36,515
143 ($234)$119$115$36,399
144 ($234)$119$116$36,284
Year 13 - 145 ($234)$118$116$36,168
146 ($234)$118$116$36,051
147 ($234)$117$117$35,934
148 ($234)$117$117$35,817
149 ($234)$117$118$35,700
150 ($234)$116$118$35,582
151 ($234)$116$118$35,464
152 ($234)$116$119$35,345
153 ($234)$115$119$35,226
154 ($234)$115$119$35,106
155 ($234)$114$120$34,987
156 ($234)$114$120$34,866
Year 14 - 157 ($234)$114$121$34,746
158 ($234)$113$121$34,625
159 ($234)$113$121$34,503
160 ($234)$112$122$34,381
161 ($234)$112$122$34,259
162 ($234)$112$123$34,137
163 ($234)$111$123$34,014
164 ($234)$111$123$33,890
165 ($234)$110$124$33,766
166 ($234)$110$124$33,642
167 ($234)$110$125$33,518
168 ($234)$109$125$33,393
Year 15 - 169 ($234)$109$125$33,267
170 ($234)$108$126$33,141
171 ($234)$108$126$33,015
172 ($234)$108$127$32,888
173 ($234)$107$127$32,761
174 ($234)$107$127$32,634
175 ($234)$106$128$32,506
176 ($234)$106$128$32,378
177 ($234)$105$129$32,249
178 ($234)$105$129$32,120
179 ($234)$105$130$31,990
180 ($234)$104$130$31,860
Year 16 - 181 ($234)$104$130$31,730
182 ($234)$103$131$31,599
183 ($234)$103$131$31,468
184 ($234)$103$132$31,336
185 ($234)$102$132$31,204
186 ($234)$102$133$31,071
187 ($234)$101$133$30,938
188 ($234)$101$133$30,805
189 ($234)$100$134$30,671
190 ($234)$100$134$30,537
191 ($234)$99$135$30,402
192 ($234)$99$135$30,267
Year 17 - 193 ($234)$99$136$30,131
194 ($234)$98$136$29,995
195 ($234)$98$136$29,859
196 ($234)$97$137$29,722
197 ($234)$97$137$29,584
198 ($234)$96$138$29,446
199 ($234)$96$138$29,308
200 ($234)$95$139$29,169
201 ($234)$95$139$29,030
202 ($234)$95$140$28,891
203 ($234)$94$140$28,751
204 ($234)$94$141$28,610
Year 18 - 205 ($234)$93$141$28,469
206 ($234)$93$141$28,327
207 ($234)$92$142$28,186
208 ($234)$92$142$28,043
209 ($234)$91$143$27,900
210 ($234)$91$143$27,757
211 ($234)$90$144$27,613
212 ($234)$90$144$27,469
213 ($234)$90$145$27,324
214 ($234)$89$145$27,179
215 ($234)$89$146$27,033
216 ($234)$88$146$26,887
Year 19 - 217 ($234)$88$147$26,741
218 ($234)$87$147$26,593
219 ($234)$87$148$26,446
220 ($234)$86$148$26,298
221 ($234)$86$149$26,149
222 ($234)$85$149$26,000
223 ($234)$85$150$25,851
224 ($234)$84$150$25,701
225 ($234)$84$150$25,550
226 ($234)$83$151$25,399
227 ($234)$83$151$25,248
228 ($234)$82$152$25,096
Year 20 - 229 ($234)$82$152$24,943
230 ($234)$81$153$24,790
231 ($234)$81$153$24,637
232 ($234)$80$154$24,483
233 ($234)$80$154$24,329
234 ($234)$79$155$24,174
235 ($234)$79$155$24,018
236 ($234)$78$156$23,862
237 ($234)$78$156$23,706
238 ($234)$77$157$23,549
239 ($234)$77$158$23,391
240 ($234)$76$158$23,233
Year 21 - 241 ($234)$76$159$23,075
242 ($234)$75$159$22,916
243 ($234)$75$160$22,756
244 ($234)$74$160$22,596
245 ($234)$74$161$22,435
246 ($234)$73$161$22,274
247 ($234)$73$162$22,113
248 ($234)$72$162$21,950
249 ($234)$72$163$21,788
250 ($234)$71$163$21,624
251 ($234)$70$164$21,461
252 ($234)$70$164$21,296
Year 22 - 253 ($234)$69$165$21,131
254 ($234)$69$165$20,966
255 ($234)$68$166$20,800
256 ($234)$68$166$20,634
257 ($234)$67$167$20,467
258 ($234)$67$168$20,299
259 ($234)$66$168$20,131
260 ($234)$66$169$19,962
261 ($234)$65$169$19,793
262 ($234)$64$170$19,624
263 ($234)$64$170$19,453
264 ($234)$63$171$19,282
Year 23 - 265 ($234)$63$171$19,111
266 ($234)$62$172$18,939
267 ($234)$62$173$18,766
268 ($234)$61$173$18,593
269 ($234)$61$174$18,420
270 ($234)$60$174$18,246
271 ($234)$59$175$18,071
272 ($234)$59$175$17,895
273 ($234)$58$176$17,719
274 ($234)$58$176$17,543
275 ($234)$57$177$17,366
276 ($234)$57$178$17,188
Year 24 - 277 ($234)$56$178$17,010
278 ($234)$55$179$16,831
279 ($234)$55$179$16,652
280 ($234)$54$180$16,472
281 ($234)$54$181$16,291
282 ($234)$53$181$16,110
283 ($234)$52$182$15,928
284 ($234)$52$182$15,746
285 ($234)$51$183$15,563
286 ($234)$51$184$15,380
287 ($234)$50$184$15,196
288 ($234)$50$185$15,011
Year 25 - 289 ($234)$49$185$14,825
290 ($234)$48$186$14,640
291 ($234)$48$187$14,453
292 ($234)$47$187$14,266
293 ($234)$46$188$14,078
294 ($234)$46$188$13,890
295 ($234)$45$189$13,701
296 ($234)$45$190$13,511
297 ($234)$44$190$13,321
298 ($234)$43$191$13,130
299 ($234)$43$191$12,939
300 ($234)$42$192$12,747
Year 26 - 301 ($234)$42$193$12,554
302 ($234)$41$193$12,361
303 ($234)$40$194$12,167
304 ($234)$40$195$11,972
305 ($234)$39$195$11,777
306 ($234)$38$196$11,581
307 ($234)$38$196$11,385
308 ($234)$37$197$11,187
309 ($234)$36$198$10,990
310 ($234)$36$198$10,791
311 ($234)$35$199$10,592
312 ($234)$35$200$10,392
Year 27 - 313 ($234)$34$200$10,192
314 ($234)$33$201$9,991
315 ($234)$33$202$9,789
316 ($234)$32$202$9,587
317 ($234)$31$203$9,384
318 ($234)$31$204$9,180
319 ($234)$30$204$8,976
320 ($234)$29$205$8,771
321 ($234)$29$206$8,565
322 ($234)$28$206$8,359
323 ($234)$27$207$8,152
324 ($234)$27$208$7,944
Year 28 - 325 ($234)$26$208$7,736
326 ($234)$25$209$7,527
327 ($234)$25$210$7,317
328 ($234)$24$210$7,107
329 ($234)$23$211$6,896
330 ($234)$22$212$6,684
331 ($234)$22$212$6,472
332 ($234)$21$213$6,258
333 ($234)$20$214$6,045
334 ($234)$20$215$5,830
335 ($234)$19$215$5,615
336 ($234)$18$216$5,399
Year 29 - 337 ($234)$18$217$5,182
338 ($234)$17$217$4,965
339 ($234)$16$218$4,747
340 ($234)$15$219$4,528
341 ($234)$15$219$4,309
342 ($234)$14$220$4,088
343 ($234)$13$221$3,868
344 ($234)$13$222$3,646
345 ($234)$12$222$3,424
346 ($234)$11$223$3,200
347 ($234)$10$224$2,977
348 ($234)$10$225$2,752
Year 30 - 349 ($234)$9$225$2,527
350 ($234)$8$226$2,301
351 ($234)$7$227$2,074
352 ($234)$7$227$1,847
353 ($234)$6$228$1,618
354 ($234)$5$229$1,390
355 ($234)$5$230$1,160
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$34,723$49,600$84,323

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.