« 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 November 23, 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$250 360 $37,073 $89,873

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


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 #: 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

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 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: $962 | 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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 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 ($250)$172$77$52,723
2 ($250)$172$77$52,645
3 ($250)$172$78$52,568
4 ($250)$172$78$52,490
5 ($250)$171$78$52,412
6 ($250)$171$78$52,333
7 ($250)$171$79$52,255
8 ($250)$171$79$52,176
9 ($250)$170$79$52,096
10 ($250)$170$79$52,017
11 ($250)$170$80$51,937
12 ($250)$170$80$51,857
Year 2 - 13 ($250)$169$80$51,777
14 ($250)$169$81$51,696
15 ($250)$169$81$51,616
16 ($250)$169$81$51,535
17 ($250)$168$81$51,453
18 ($250)$168$82$51,372
19 ($250)$168$82$51,290
20 ($250)$168$82$51,208
21 ($250)$167$82$51,125
22 ($250)$167$83$51,043
23 ($250)$167$83$50,960
24 ($250)$166$83$50,877
Year 3 - 25 ($250)$166$83$50,793
26 ($250)$166$84$50,710
27 ($250)$166$84$50,626
28 ($250)$165$84$50,541
29 ($250)$165$85$50,457
30 ($250)$165$85$50,372
31 ($250)$165$85$50,287
32 ($250)$164$85$50,201
33 ($250)$164$86$50,116
34 ($250)$164$86$50,030
35 ($250)$163$86$49,944
36 ($250)$163$86$49,857
Year 4 - 37 ($250)$163$87$49,770
38 ($250)$163$87$49,683
39 ($250)$162$87$49,596
40 ($250)$162$88$49,508
41 ($250)$162$88$49,420
42 ($250)$161$88$49,332
43 ($250)$161$88$49,244
44 ($250)$161$89$49,155
45 ($250)$161$89$49,066
46 ($250)$160$89$48,977
47 ($250)$160$90$48,887
48 ($250)$160$90$48,797
Year 5 - 49 ($250)$159$90$48,707
50 ($250)$159$91$48,616
51 ($250)$159$91$48,525
52 ($250)$159$91$48,434
53 ($250)$158$91$48,343
54 ($250)$158$92$48,251
55 ($250)$158$92$48,159
56 ($250)$157$92$48,067
57 ($250)$157$93$47,974
58 ($250)$157$93$47,881
59 ($250)$156$93$47,788
60 ($250)$156$94$47,694
Year 6 - 61 ($250)$156$94$47,600
62 ($250)$155$94$47,506
63 ($250)$155$94$47,412
64 ($250)$155$95$47,317
65 ($250)$155$95$47,222
66 ($250)$154$95$47,127
67 ($250)$154$96$47,031
68 ($250)$154$96$46,935
69 ($250)$153$96$46,839
70 ($250)$153$97$46,742
71 ($250)$153$97$46,645
72 ($250)$152$97$46,548
Year 7 - 73 ($250)$152$98$46,450
74 ($250)$152$98$46,352
75 ($250)$151$98$46,254
76 ($250)$151$99$46,155
77 ($250)$151$99$46,057
78 ($250)$150$99$45,957
79 ($250)$150$100$45,858
80 ($250)$150$100$45,758
81 ($250)$149$100$45,658
82 ($250)$149$100$45,557
83 ($250)$149$101$45,457
84 ($250)$148$101$45,355
Year 8 - 85 ($250)$148$101$45,254
86 ($250)$148$102$45,152
87 ($250)$147$102$45,050
88 ($250)$147$102$44,947
89 ($250)$147$103$44,845
90 ($250)$146$103$44,741
91 ($250)$146$103$44,638
92 ($250)$146$104$44,534
93 ($250)$145$104$44,430
94 ($250)$145$105$44,325
95 ($250)$145$105$44,221
96 ($250)$144$105$44,115
Year 9 - 97 ($250)$144$106$44,010
98 ($250)$144$106$43,904
99 ($250)$143$106$43,798
100 ($250)$143$107$43,691
101 ($250)$143$107$43,584
102 ($250)$142$107$43,477
103 ($250)$142$108$43,369
104 ($250)$142$108$43,261
105 ($250)$141$108$43,153
106 ($250)$141$109$43,044
107 ($250)$141$109$42,935
108 ($250)$140$109$42,826
Year 10 - 109 ($250)$140$110$42,716
110 ($250)$140$110$42,606
111 ($250)$139$110$42,496
112 ($250)$139$111$42,385
113 ($250)$138$111$42,274
114 ($250)$138$112$42,162
115 ($250)$138$112$42,050
116 ($250)$137$112$41,938
117 ($250)$137$113$41,825
118 ($250)$137$113$41,712
119 ($250)$136$113$41,599
120 ($250)$136$114$41,485
Year 11 - 121 ($250)$136$114$41,371
122 ($250)$135$115$41,256
123 ($250)$135$115$41,142
124 ($250)$134$115$41,026
125 ($250)$134$116$40,911
126 ($250)$134$116$40,795
127 ($250)$133$116$40,678
128 ($250)$133$117$40,562
129 ($250)$133$117$40,444
130 ($250)$132$118$40,327
131 ($250)$132$118$40,209
132 ($250)$131$118$40,091
Year 12 - 133 ($250)$131$119$39,972
134 ($250)$131$119$39,853
135 ($250)$130$119$39,733
136 ($250)$130$120$39,614
137 ($250)$129$120$39,493
138 ($250)$129$121$39,373
139 ($250)$129$121$39,252
140 ($250)$128$121$39,130
141 ($250)$128$122$39,008
142 ($250)$127$122$38,886
143 ($250)$127$123$38,764
144 ($250)$127$123$38,641
Year 13 - 145 ($250)$126$123$38,517
146 ($250)$126$124$38,393
147 ($250)$125$124$38,269
148 ($250)$125$125$38,145
149 ($250)$125$125$38,019
150 ($250)$124$125$37,894
151 ($250)$124$126$37,768
152 ($250)$123$126$37,642
153 ($250)$123$127$37,515
154 ($250)$123$127$37,388
155 ($250)$122$128$37,261
156 ($250)$122$128$37,133
Year 14 - 157 ($250)$121$128$37,004
158 ($250)$121$129$36,876
159 ($250)$120$129$36,746
160 ($250)$120$130$36,617
161 ($250)$120$130$36,487
162 ($250)$119$130$36,356
163 ($250)$119$131$36,225
164 ($250)$118$131$36,094
165 ($250)$118$132$35,962
166 ($250)$117$132$35,830
167 ($250)$117$133$35,698
168 ($250)$117$133$35,565
Year 15 - 169 ($250)$116$133$35,431
170 ($250)$116$134$35,297
171 ($250)$115$134$35,163
172 ($250)$115$135$35,028
173 ($250)$114$135$34,893
174 ($250)$114$136$34,757
175 ($250)$114$136$34,621
176 ($250)$113$137$34,485
177 ($250)$113$137$34,348
178 ($250)$112$137$34,210
179 ($250)$112$138$34,072
180 ($250)$111$138$33,934
Year 16 - 181 ($250)$111$139$33,795
182 ($250)$110$139$33,656
183 ($250)$110$140$33,516
184 ($250)$109$140$33,376
185 ($250)$109$141$33,235
186 ($250)$109$141$33,094
187 ($250)$108$142$32,953
188 ($250)$108$142$32,811
189 ($250)$107$142$32,668
190 ($250)$107$143$32,525
191 ($250)$106$143$32,382
192 ($250)$106$144$32,238
Year 17 - 193 ($250)$105$144$32,094
194 ($250)$105$145$31,949
195 ($250)$104$145$31,804
196 ($250)$104$146$31,658
197 ($250)$103$146$31,512
198 ($250)$103$147$31,365
199 ($250)$102$147$31,218
200 ($250)$102$148$31,070
201 ($250)$101$148$30,922
202 ($250)$101$149$30,773
203 ($250)$101$149$30,624
204 ($250)$100$150$30,475
Year 18 - 205 ($250)$100$150$30,324
206 ($250)$99$151$30,174
207 ($250)$99$151$30,023
208 ($250)$98$152$29,871
209 ($250)$98$152$29,719
210 ($250)$97$153$29,567
211 ($250)$97$153$29,414
212 ($250)$96$154$29,260
213 ($250)$96$154$29,106
214 ($250)$95$155$28,951
215 ($250)$95$155$28,796
216 ($250)$94$156$28,641
Year 19 - 217 ($250)$94$156$28,485
218 ($250)$93$157$28,328
219 ($250)$93$157$28,171
220 ($250)$92$158$28,013
221 ($250)$92$158$27,855
222 ($250)$91$159$27,696
223 ($250)$90$159$27,537
224 ($250)$90$160$27,378
225 ($250)$89$160$27,217
226 ($250)$89$161$27,057
227 ($250)$88$161$26,895
228 ($250)$88$162$26,734
Year 20 - 229 ($250)$87$162$26,571
230 ($250)$87$163$26,408
231 ($250)$86$163$26,245
232 ($250)$86$164$26,081
233 ($250)$85$164$25,917
234 ($250)$85$165$25,752
235 ($250)$84$166$25,586
236 ($250)$84$166$25,420
237 ($250)$83$167$25,254
238 ($250)$82$167$25,086
239 ($250)$82$168$24,919
240 ($250)$81$168$24,750
Year 21 - 241 ($250)$81$169$24,582
242 ($250)$80$169$24,412
243 ($250)$80$170$24,242
244 ($250)$79$170$24,072
245 ($250)$79$171$23,901
246 ($250)$78$172$23,729
247 ($250)$78$172$23,557
248 ($250)$77$173$23,385
249 ($250)$76$173$23,211
250 ($250)$76$174$23,037
251 ($250)$75$174$22,863
252 ($250)$75$175$22,688
Year 22 - 253 ($250)$74$176$22,513
254 ($250)$74$176$22,336
255 ($250)$73$177$22,160
256 ($250)$72$177$21,983
257 ($250)$72$178$21,805
258 ($250)$71$178$21,626
259 ($250)$71$179$21,447
260 ($250)$70$180$21,268
261 ($250)$69$180$21,088
262 ($250)$69$181$20,907
263 ($250)$68$181$20,725
264 ($250)$68$182$20,543
Year 23 - 265 ($250)$67$183$20,361
266 ($250)$67$183$20,178
267 ($250)$66$184$19,994
268 ($250)$65$184$19,810
269 ($250)$65$185$19,625
270 ($250)$64$186$19,439
271 ($250)$64$186$19,253
272 ($250)$63$187$19,066
273 ($250)$62$187$18,879
274 ($250)$62$188$18,691
275 ($250)$61$189$18,502
276 ($250)$60$189$18,313
Year 24 - 277 ($250)$60$190$18,123
278 ($250)$59$190$17,933
279 ($250)$59$191$17,742
280 ($250)$58$192$17,550
281 ($250)$57$192$17,358
282 ($250)$57$193$17,165
283 ($250)$56$194$16,971
284 ($250)$55$194$16,777
285 ($250)$55$195$16,582
286 ($250)$54$195$16,387
287 ($250)$54$196$16,191
288 ($250)$53$197$15,994
Year 25 - 289 ($250)$52$197$15,797
290 ($250)$52$198$15,599
291 ($250)$51$199$15,400
292 ($250)$50$199$15,201
293 ($250)$50$200$15,001
294 ($250)$49$201$14,800
295 ($250)$48$201$14,599
296 ($250)$48$202$14,397
297 ($250)$47$203$14,194
298 ($250)$46$203$13,991
299 ($250)$46$204$13,787
300 ($250)$45$205$13,582
Year 26 - 301 ($250)$44$205$13,377
302 ($250)$44$206$13,171
303 ($250)$43$207$12,964
304 ($250)$42$207$12,757
305 ($250)$42$208$12,549
306 ($250)$41$209$12,340
307 ($250)$40$209$12,131
308 ($250)$40$210$11,921
309 ($250)$39$211$11,710
310 ($250)$38$211$11,499
311 ($250)$38$212$11,287
312 ($250)$37$213$11,074
Year 27 - 313 ($250)$36$213$10,861
314 ($250)$35$214$10,646
315 ($250)$35$215$10,432
316 ($250)$34$216$10,216
317 ($250)$33$216$10,000
318 ($250)$33$217$9,783
319 ($250)$32$218$9,565
320 ($250)$31$218$9,347
321 ($250)$31$219$9,128
322 ($250)$30$220$8,908
323 ($250)$29$221$8,687
324 ($250)$28$221$8,466
Year 28 - 325 ($250)$28$222$8,244
326 ($250)$27$223$8,021
327 ($250)$26$223$7,798
328 ($250)$25$224$7,574
329 ($250)$25$225$7,349
330 ($250)$24$226$7,123
331 ($250)$23$226$6,897
332 ($250)$23$227$6,670
333 ($250)$22$228$6,442
334 ($250)$21$229$6,213
335 ($250)$20$229$5,984
336 ($250)$20$230$5,754
Year 29 - 337 ($250)$19$231$5,523
338 ($250)$18$232$5,291
339 ($250)$17$232$5,059
340 ($250)$17$233$4,826
341 ($250)$16$234$4,592
342 ($250)$15$235$4,357
343 ($250)$14$235$4,122
344 ($250)$13$236$3,886
345 ($250)$13$237$3,649
346 ($250)$12$238$3,411
347 ($250)$11$239$3,172
348 ($250)$10$239$2,933
Year 30 - 349 ($250)$10$240$2,693
350 ($250)$9$241$2,452
351 ($250)$8$242$2,211
352 ($250)$7$242$1,968
353 ($250)$6$243$1,725
354 ($250)$6$244$1,481
355 ($250)$5$245$1,236
356 ($250)$4$246$990
357 ($250)$3$246$744
358 ($250)$2$247$497
359 ($250)$2$248$249
360 ($250)$1$249$0
TOTALS$37,073$52,800$89,873

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.