« Back to all home prices

Mortgage Payment Schedule for a $66,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($13,200) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$247 360 $36,094 $88,894

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 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 #: 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
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  $66,000
Down Payment $13,200$52,800
Year 1 - 1 ($247)$169$78$52,722
2 ($247)$168$79$52,643
3 ($247)$168$79$52,564
4 ($247)$168$79$52,485
5 ($247)$168$79$52,405
6 ($247)$167$80$52,326
7 ($247)$167$80$52,246
8 ($247)$167$80$52,166
9 ($247)$166$80$52,085
10 ($247)$166$81$52,005
11 ($247)$166$81$51,924
12 ($247)$166$81$51,842
Year 2 - 13 ($247)$165$81$51,761
14 ($247)$165$82$51,679
15 ($247)$165$82$51,597
16 ($247)$165$82$51,515
17 ($247)$164$83$51,432
18 ($247)$164$83$51,350
19 ($247)$164$83$51,267
20 ($247)$164$83$51,183
21 ($247)$163$84$51,100
22 ($247)$163$84$51,016
23 ($247)$163$84$50,932
24 ($247)$163$84$50,847
Year 3 - 25 ($247)$162$85$50,763
26 ($247)$162$85$50,678
27 ($247)$162$85$50,593
28 ($247)$161$85$50,507
29 ($247)$161$86$50,422
30 ($247)$161$86$50,336
31 ($247)$161$86$50,249
32 ($247)$160$87$50,163
33 ($247)$160$87$50,076
34 ($247)$160$87$49,989
35 ($247)$160$87$49,901
36 ($247)$159$88$49,814
Year 4 - 37 ($247)$159$88$49,726
38 ($247)$159$88$49,638
39 ($247)$158$89$49,549
40 ($247)$158$89$49,460
41 ($247)$158$89$49,371
42 ($247)$158$89$49,282
43 ($247)$157$90$49,192
44 ($247)$157$90$49,102
45 ($247)$157$90$49,012
46 ($247)$156$90$48,922
47 ($247)$156$91$48,831
48 ($247)$156$91$48,740
Year 5 - 49 ($247)$156$91$48,648
50 ($247)$155$92$48,557
51 ($247)$155$92$48,465
52 ($247)$155$92$48,373
53 ($247)$154$93$48,280
54 ($247)$154$93$48,187
55 ($247)$154$93$48,094
56 ($247)$154$93$48,001
57 ($247)$153$94$47,907
58 ($247)$153$94$47,813
59 ($247)$153$94$47,719
60 ($247)$152$95$47,624
Year 6 - 61 ($247)$152$95$47,529
62 ($247)$152$95$47,434
63 ($247)$151$96$47,338
64 ($247)$151$96$47,242
65 ($247)$151$96$47,146
66 ($247)$150$96$47,050
67 ($247)$150$97$46,953
68 ($247)$150$97$46,856
69 ($247)$150$97$46,759
70 ($247)$149$98$46,661
71 ($247)$149$98$46,563
72 ($247)$149$98$46,465
Year 7 - 73 ($247)$148$99$46,366
74 ($247)$148$99$46,267
75 ($247)$148$99$46,168
76 ($247)$147$100$46,068
77 ($247)$147$100$45,968
78 ($247)$147$100$45,868
79 ($247)$146$101$45,768
80 ($247)$146$101$45,667
81 ($247)$146$101$45,566
82 ($247)$145$101$45,464
83 ($247)$145$102$45,362
84 ($247)$145$102$45,260
Year 8 - 85 ($247)$144$102$45,158
86 ($247)$144$103$45,055
87 ($247)$144$103$44,952
88 ($247)$143$103$44,848
89 ($247)$143$104$44,744
90 ($247)$143$104$44,640
91 ($247)$142$104$44,536
92 ($247)$142$105$44,431
93 ($247)$142$105$44,326
94 ($247)$141$105$44,220
95 ($247)$141$106$44,115
96 ($247)$141$106$44,009
Year 9 - 97 ($247)$140$106$43,902
98 ($247)$140$107$43,795
99 ($247)$140$107$43,688
100 ($247)$139$107$43,581
101 ($247)$139$108$43,473
102 ($247)$139$108$43,365
103 ($247)$138$109$43,256
104 ($247)$138$109$43,147
105 ($247)$138$109$43,038
106 ($247)$137$110$42,928
107 ($247)$137$110$42,819
108 ($247)$137$110$42,708
Year 10 - 109 ($247)$136$111$42,598
110 ($247)$136$111$42,487
111 ($247)$136$111$42,375
112 ($247)$135$112$42,264
113 ($247)$135$112$42,152
114 ($247)$135$112$42,039
115 ($247)$134$113$41,927
116 ($247)$134$113$41,813
117 ($247)$133$113$41,700
118 ($247)$133$114$41,586
119 ($247)$133$114$41,472
120 ($247)$132$115$41,357
Year 11 - 121 ($247)$132$115$41,242
122 ($247)$132$115$41,127
123 ($247)$131$116$41,011
124 ($247)$131$116$40,895
125 ($247)$131$116$40,779
126 ($247)$130$117$40,662
127 ($247)$130$117$40,545
128 ($247)$129$118$40,428
129 ($247)$129$118$40,310
130 ($247)$129$118$40,191
131 ($247)$128$119$40,073
132 ($247)$128$119$39,954
Year 12 - 133 ($247)$128$119$39,834
134 ($247)$127$120$39,715
135 ($247)$127$120$39,594
136 ($247)$126$121$39,474
137 ($247)$126$121$39,353
138 ($247)$126$121$39,232
139 ($247)$125$122$39,110
140 ($247)$125$122$38,988
141 ($247)$124$122$38,865
142 ($247)$124$123$38,742
143 ($247)$124$123$38,619
144 ($247)$123$124$38,495
Year 13 - 145 ($247)$123$124$38,371
146 ($247)$122$124$38,247
147 ($247)$122$125$38,122
148 ($247)$122$125$37,997
149 ($247)$121$126$37,871
150 ($247)$121$126$37,745
151 ($247)$120$126$37,619
152 ($247)$120$127$37,492
153 ($247)$120$127$37,364
154 ($247)$119$128$37,237
155 ($247)$119$128$37,109
156 ($247)$118$128$36,980
Year 14 - 157 ($247)$118$129$36,851
158 ($247)$118$129$36,722
159 ($247)$117$130$36,592
160 ($247)$117$130$36,462
161 ($247)$116$131$36,332
162 ($247)$116$131$36,201
163 ($247)$116$131$36,069
164 ($247)$115$132$35,937
165 ($247)$115$132$35,805
166 ($247)$114$133$35,673
167 ($247)$114$133$35,539
168 ($247)$113$133$35,406
Year 15 - 169 ($247)$113$134$35,272
170 ($247)$113$134$35,138
171 ($247)$112$135$35,003
172 ($247)$112$135$34,868
173 ($247)$111$136$34,732
174 ($247)$111$136$34,596
175 ($247)$110$137$34,459
176 ($247)$110$137$34,323
177 ($247)$110$137$34,185
178 ($247)$109$138$34,047
179 ($247)$109$138$33,909
180 ($247)$108$139$33,770
Year 16 - 181 ($247)$108$139$33,631
182 ($247)$107$140$33,492
183 ($247)$107$140$33,352
184 ($247)$106$140$33,211
185 ($247)$106$141$33,070
186 ($247)$106$141$32,929
187 ($247)$105$142$32,787
188 ($247)$105$142$32,645
189 ($247)$104$143$32,502
190 ($247)$104$143$32,359
191 ($247)$103$144$32,215
192 ($247)$103$144$32,071
Year 17 - 193 ($247)$102$145$31,926
194 ($247)$102$145$31,781
195 ($247)$101$145$31,636
196 ($247)$101$146$31,490
197 ($247)$101$146$31,344
198 ($247)$100$147$31,197
199 ($247)$100$147$31,049
200 ($247)$99$148$30,901
201 ($247)$99$148$30,753
202 ($247)$98$149$30,604
203 ($247)$98$149$30,455
204 ($247)$97$150$30,305
Year 18 - 205 ($247)$97$150$30,155
206 ($247)$96$151$30,005
207 ($247)$96$151$29,853
208 ($247)$95$152$29,702
209 ($247)$95$152$29,550
210 ($247)$94$153$29,397
211 ($247)$94$153$29,244
212 ($247)$93$154$29,090
213 ($247)$93$154$28,936
214 ($247)$92$155$28,782
215 ($247)$92$155$28,627
216 ($247)$91$156$28,471
Year 19 - 217 ($247)$91$156$28,315
218 ($247)$90$157$28,158
219 ($247)$90$157$28,001
220 ($247)$89$158$27,844
221 ($247)$89$158$27,686
222 ($247)$88$159$27,527
223 ($247)$88$159$27,368
224 ($247)$87$160$27,208
225 ($247)$87$160$27,048
226 ($247)$86$161$26,888
227 ($247)$86$161$26,727
228 ($247)$85$162$26,565
Year 20 - 229 ($247)$85$162$26,403
230 ($247)$84$163$26,240
231 ($247)$84$163$26,077
232 ($247)$83$164$25,913
233 ($247)$83$164$25,749
234 ($247)$82$165$25,584
235 ($247)$82$165$25,419
236 ($247)$81$166$25,253
237 ($247)$81$166$25,087
238 ($247)$80$167$24,920
239 ($247)$80$167$24,753
240 ($247)$79$168$24,585
Year 21 - 241 ($247)$78$168$24,416
242 ($247)$78$169$24,247
243 ($247)$77$170$24,078
244 ($247)$77$170$23,908
245 ($247)$76$171$23,737
246 ($247)$76$171$23,566
247 ($247)$75$172$23,394
248 ($247)$75$172$23,222
249 ($247)$74$173$23,049
250 ($247)$74$173$22,876
251 ($247)$73$174$22,702
252 ($247)$72$174$22,527
Year 22 - 253 ($247)$72$175$22,352
254 ($247)$71$176$22,177
255 ($247)$71$176$22,001
256 ($247)$70$177$21,824
257 ($247)$70$177$21,647
258 ($247)$69$178$21,469
259 ($247)$69$178$21,290
260 ($247)$68$179$21,111
261 ($247)$67$180$20,932
262 ($247)$67$180$20,752
263 ($247)$66$181$20,571
264 ($247)$66$181$20,390
Year 23 - 265 ($247)$65$182$20,208
266 ($247)$64$182$20,026
267 ($247)$64$183$19,843
268 ($247)$63$184$19,659
269 ($247)$63$184$19,475
270 ($247)$62$185$19,290
271 ($247)$62$185$19,105
272 ($247)$61$186$18,919
273 ($247)$60$187$18,732
274 ($247)$60$187$18,545
275 ($247)$59$188$18,357
276 ($247)$59$188$18,169
Year 24 - 277 ($247)$58$189$17,980
278 ($247)$57$190$17,790
279 ($247)$57$190$17,600
280 ($247)$56$191$17,410
281 ($247)$56$191$17,218
282 ($247)$55$192$17,026
283 ($247)$54$193$16,834
284 ($247)$54$193$16,640
285 ($247)$53$194$16,447
286 ($247)$52$194$16,252
287 ($247)$52$195$16,057
288 ($247)$51$196$15,861
Year 25 - 289 ($247)$51$196$15,665
290 ($247)$50$197$15,468
291 ($247)$49$198$15,271
292 ($247)$49$198$15,072
293 ($247)$48$199$14,874
294 ($247)$47$199$14,674
295 ($247)$47$200$14,474
296 ($247)$46$201$14,273
297 ($247)$46$201$14,072
298 ($247)$45$202$13,870
299 ($247)$44$203$13,667
300 ($247)$44$203$13,464
Year 26 - 301 ($247)$43$204$13,260
302 ($247)$42$205$13,055
303 ($247)$42$205$12,850
304 ($247)$41$206$12,644
305 ($247)$40$207$12,438
306 ($247)$40$207$12,230
307 ($247)$39$208$12,023
308 ($247)$38$209$11,814
309 ($247)$38$209$11,605
310 ($247)$37$210$11,395
311 ($247)$36$211$11,184
312 ($247)$36$211$10,973
Year 27 - 313 ($247)$35$212$10,761
314 ($247)$34$213$10,549
315 ($247)$34$213$10,335
316 ($247)$33$214$10,121
317 ($247)$32$215$9,907
318 ($247)$32$215$9,691
319 ($247)$31$216$9,475
320 ($247)$30$217$9,259
321 ($247)$30$217$9,041
322 ($247)$29$218$8,823
323 ($247)$28$219$8,605
324 ($247)$27$219$8,385
Year 28 - 325 ($247)$27$220$8,165
326 ($247)$26$221$7,944
327 ($247)$25$222$7,722
328 ($247)$25$222$7,500
329 ($247)$24$223$7,277
330 ($247)$23$224$7,054
331 ($247)$23$224$6,829
332 ($247)$22$225$6,604
333 ($247)$21$226$6,378
334 ($247)$20$227$6,152
335 ($247)$20$227$5,924
336 ($247)$19$228$5,696
Year 29 - 337 ($247)$18$229$5,467
338 ($247)$17$229$5,238
339 ($247)$17$230$5,008
340 ($247)$16$231$4,777
341 ($247)$15$232$4,545
342 ($247)$15$232$4,313
343 ($247)$14$233$4,080
344 ($247)$13$234$3,846
345 ($247)$12$235$3,611
346 ($247)$12$235$3,376
347 ($247)$11$236$3,139
348 ($247)$10$237$2,903
Year 30 - 349 ($247)$9$238$2,665
350 ($247)$9$238$2,426
351 ($247)$8$239$2,187
352 ($247)$7$240$1,947
353 ($247)$6$241$1,707
354 ($247)$5$241$1,465
355 ($247)$5$242$1,223
356 ($247)$4$243$980
357 ($247)$3$244$736
358 ($247)$2$245$492
359 ($247)$2$245$246
360 ($247)$1$246$0
TOTALS$36,094$52,800$88,894

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.