« Back to all home prices

Mortgage Payment Schedule for a $67,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($13,400) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$254 360 $37,745 $91,345

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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 #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 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

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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: $865 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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  $67,000
Down Payment $13,400$53,600
Year 1 - 1 ($254)$176$78$53,522
2 ($254)$175$78$53,443
3 ($254)$175$79$53,365
4 ($254)$175$79$53,286
5 ($254)$175$79$53,206
6 ($254)$174$79$53,127
7 ($254)$174$80$53,047
8 ($254)$174$80$52,967
9 ($254)$173$80$52,887
10 ($254)$173$81$52,806
11 ($254)$173$81$52,726
12 ($254)$173$81$52,645
Year 2 - 13 ($254)$172$81$52,563
14 ($254)$172$82$52,482
15 ($254)$172$82$52,400
16 ($254)$172$82$52,318
17 ($254)$171$82$52,235
18 ($254)$171$83$52,153
19 ($254)$171$83$52,070
20 ($254)$171$83$51,986
21 ($254)$170$83$51,903
22 ($254)$170$84$51,819
23 ($254)$170$84$51,735
24 ($254)$169$84$51,651
Year 3 - 25 ($254)$169$85$51,566
26 ($254)$169$85$51,481
27 ($254)$169$85$51,396
28 ($254)$168$85$51,311
29 ($254)$168$86$51,225
30 ($254)$168$86$51,139
31 ($254)$167$86$51,053
32 ($254)$167$87$50,966
33 ($254)$167$87$50,880
34 ($254)$167$87$50,793
35 ($254)$166$87$50,705
36 ($254)$166$88$50,617
Year 4 - 37 ($254)$166$88$50,529
38 ($254)$165$88$50,441
39 ($254)$165$89$50,353
40 ($254)$165$89$50,264
41 ($254)$165$89$50,175
42 ($254)$164$89$50,085
43 ($254)$164$90$49,996
44 ($254)$164$90$49,906
45 ($254)$163$90$49,815
46 ($254)$163$91$49,725
47 ($254)$163$91$49,634
48 ($254)$163$91$49,543
Year 5 - 49 ($254)$162$91$49,451
50 ($254)$162$92$49,359
51 ($254)$162$92$49,267
52 ($254)$161$92$49,175
53 ($254)$161$93$49,082
54 ($254)$161$93$48,989
55 ($254)$160$93$48,896
56 ($254)$160$94$48,802
57 ($254)$160$94$48,708
58 ($254)$160$94$48,614
59 ($254)$159$95$48,520
60 ($254)$159$95$48,425
Year 6 - 61 ($254)$159$95$48,330
62 ($254)$158$95$48,234
63 ($254)$158$96$48,138
64 ($254)$158$96$48,042
65 ($254)$157$96$47,946
66 ($254)$157$97$47,849
67 ($254)$157$97$47,752
68 ($254)$156$97$47,655
69 ($254)$156$98$47,557
70 ($254)$156$98$47,459
71 ($254)$155$98$47,361
72 ($254)$155$99$47,262
Year 7 - 73 ($254)$155$99$47,163
74 ($254)$154$99$47,064
75 ($254)$154$100$46,964
76 ($254)$154$100$46,865
77 ($254)$153$100$46,764
78 ($254)$153$101$46,664
79 ($254)$153$101$46,563
80 ($254)$152$101$46,462
81 ($254)$152$102$46,360
82 ($254)$152$102$46,258
83 ($254)$151$102$46,156
84 ($254)$151$103$46,053
Year 8 - 85 ($254)$151$103$45,950
86 ($254)$150$103$45,847
87 ($254)$150$104$45,744
88 ($254)$150$104$45,640
89 ($254)$149$104$45,535
90 ($254)$149$105$45,431
91 ($254)$149$105$45,326
92 ($254)$148$105$45,220
93 ($254)$148$106$45,115
94 ($254)$148$106$45,009
95 ($254)$147$106$44,903
96 ($254)$147$107$44,796
Year 9 - 97 ($254)$147$107$44,689
98 ($254)$146$107$44,581
99 ($254)$146$108$44,474
100 ($254)$146$108$44,366
101 ($254)$145$108$44,257
102 ($254)$145$109$44,148
103 ($254)$145$109$44,039
104 ($254)$144$110$43,930
105 ($254)$144$110$43,820
106 ($254)$144$110$43,710
107 ($254)$143$111$43,599
108 ($254)$143$111$43,488
Year 10 - 109 ($254)$142$111$43,377
110 ($254)$142$112$43,265
111 ($254)$142$112$43,153
112 ($254)$141$112$43,041
113 ($254)$141$113$42,928
114 ($254)$141$113$42,815
115 ($254)$140$114$42,701
116 ($254)$140$114$42,587
117 ($254)$139$114$42,473
118 ($254)$139$115$42,358
119 ($254)$139$115$42,243
120 ($254)$138$115$42,128
Year 11 - 121 ($254)$138$116$42,012
122 ($254)$138$116$41,896
123 ($254)$137$117$41,780
124 ($254)$137$117$41,663
125 ($254)$136$117$41,545
126 ($254)$136$118$41,428
127 ($254)$136$118$41,310
128 ($254)$135$118$41,191
129 ($254)$135$119$41,072
130 ($254)$135$119$40,953
131 ($254)$134$120$40,834
132 ($254)$134$120$40,714
Year 12 - 133 ($254)$133$120$40,593
134 ($254)$133$121$40,472
135 ($254)$133$121$40,351
136 ($254)$132$122$40,230
137 ($254)$132$122$40,108
138 ($254)$131$122$39,985
139 ($254)$131$123$39,862
140 ($254)$131$123$39,739
141 ($254)$130$124$39,616
142 ($254)$130$124$39,492
143 ($254)$129$124$39,367
144 ($254)$129$125$39,242
Year 13 - 145 ($254)$129$125$39,117
146 ($254)$128$126$38,992
147 ($254)$128$126$38,866
148 ($254)$127$126$38,739
149 ($254)$127$127$38,612
150 ($254)$126$127$38,485
151 ($254)$126$128$38,357
152 ($254)$126$128$38,229
153 ($254)$125$129$38,101
154 ($254)$125$129$37,972
155 ($254)$124$129$37,842
156 ($254)$124$130$37,712
Year 14 - 157 ($254)$124$130$37,582
158 ($254)$123$131$37,452
159 ($254)$123$131$37,320
160 ($254)$122$132$37,189
161 ($254)$122$132$37,057
162 ($254)$121$132$36,925
163 ($254)$121$133$36,792
164 ($254)$120$133$36,659
165 ($254)$120$134$36,525
166 ($254)$120$134$36,391
167 ($254)$119$135$36,256
168 ($254)$119$135$36,121
Year 15 - 169 ($254)$118$135$35,986
170 ($254)$118$136$35,850
171 ($254)$117$136$35,714
172 ($254)$117$137$35,577
173 ($254)$117$137$35,440
174 ($254)$116$138$35,302
175 ($254)$116$138$35,164
176 ($254)$115$139$35,025
177 ($254)$115$139$34,886
178 ($254)$114$139$34,747
179 ($254)$114$140$34,607
180 ($254)$113$140$34,466
Year 16 - 181 ($254)$113$141$34,326
182 ($254)$112$141$34,184
183 ($254)$112$142$34,042
184 ($254)$111$142$33,900
185 ($254)$111$143$33,757
186 ($254)$111$143$33,614
187 ($254)$110$144$33,471
188 ($254)$110$144$33,327
189 ($254)$109$145$33,182
190 ($254)$109$145$33,037
191 ($254)$108$146$32,891
192 ($254)$108$146$32,745
Year 17 - 193 ($254)$107$146$32,599
194 ($254)$107$147$32,452
195 ($254)$106$147$32,304
196 ($254)$106$148$32,156
197 ($254)$105$148$32,008
198 ($254)$105$149$31,859
199 ($254)$104$149$31,710
200 ($254)$104$150$31,560
201 ($254)$103$150$31,409
202 ($254)$103$151$31,259
203 ($254)$102$151$31,107
204 ($254)$102$152$30,955
Year 18 - 205 ($254)$101$152$30,803
206 ($254)$101$153$30,650
207 ($254)$100$153$30,497
208 ($254)$100$154$30,343
209 ($254)$99$154$30,189
210 ($254)$99$155$30,034
211 ($254)$98$155$29,878
212 ($254)$98$156$29,722
213 ($254)$97$156$29,566
214 ($254)$97$157$29,409
215 ($254)$96$157$29,252
216 ($254)$96$158$29,094
Year 19 - 217 ($254)$95$158$28,935
218 ($254)$95$159$28,776
219 ($254)$94$159$28,617
220 ($254)$94$160$28,457
221 ($254)$93$161$28,296
222 ($254)$93$161$28,135
223 ($254)$92$162$27,974
224 ($254)$92$162$27,811
225 ($254)$91$163$27,649
226 ($254)$91$163$27,486
227 ($254)$90$164$27,322
228 ($254)$89$164$27,158
Year 20 - 229 ($254)$89$165$26,993
230 ($254)$88$165$26,828
231 ($254)$88$166$26,662
232 ($254)$87$166$26,495
233 ($254)$87$167$26,328
234 ($254)$86$168$26,161
235 ($254)$86$168$25,993
236 ($254)$85$169$25,824
237 ($254)$85$169$25,655
238 ($254)$84$170$25,485
239 ($254)$83$170$25,315
240 ($254)$83$171$25,144
Year 21 - 241 ($254)$82$171$24,973
242 ($254)$82$172$24,801
243 ($254)$81$173$24,628
244 ($254)$81$173$24,455
245 ($254)$80$174$24,282
246 ($254)$80$174$24,107
247 ($254)$79$175$23,933
248 ($254)$78$175$23,757
249 ($254)$78$176$23,581
250 ($254)$77$177$23,405
251 ($254)$77$177$23,228
252 ($254)$76$178$23,050
Year 22 - 253 ($254)$75$178$22,872
254 ($254)$75$179$22,693
255 ($254)$74$179$22,513
256 ($254)$74$180$22,333
257 ($254)$73$181$22,153
258 ($254)$73$181$21,972
259 ($254)$72$182$21,790
260 ($254)$71$182$21,608
261 ($254)$71$183$21,425
262 ($254)$70$184$21,241
263 ($254)$70$184$21,057
264 ($254)$69$185$20,872
Year 23 - 265 ($254)$68$185$20,687
266 ($254)$68$186$20,501
267 ($254)$67$187$20,314
268 ($254)$67$187$20,127
269 ($254)$66$188$19,939
270 ($254)$65$188$19,751
271 ($254)$65$189$19,562
272 ($254)$64$190$19,372
273 ($254)$63$190$19,182
274 ($254)$63$191$18,991
275 ($254)$62$192$18,799
276 ($254)$62$192$18,607
Year 24 - 277 ($254)$61$193$18,414
278 ($254)$60$193$18,221
279 ($254)$60$194$18,027
280 ($254)$59$195$17,832
281 ($254)$58$195$17,637
282 ($254)$58$196$17,441
283 ($254)$57$197$17,244
284 ($254)$56$197$17,047
285 ($254)$56$198$16,849
286 ($254)$55$199$16,650
287 ($254)$55$199$16,451
288 ($254)$54$200$16,251
Year 25 - 289 ($254)$53$201$16,051
290 ($254)$53$201$15,850
291 ($254)$52$202$15,648
292 ($254)$51$202$15,445
293 ($254)$51$203$15,242
294 ($254)$50$204$15,038
295 ($254)$49$204$14,834
296 ($254)$49$205$14,629
297 ($254)$48$206$14,423
298 ($254)$47$207$14,216
299 ($254)$47$207$14,009
300 ($254)$46$208$13,801
Year 26 - 301 ($254)$45$209$13,593
302 ($254)$45$209$13,384
303 ($254)$44$210$13,174
304 ($254)$43$211$12,963
305 ($254)$42$211$12,752
306 ($254)$42$212$12,540
307 ($254)$41$213$12,327
308 ($254)$40$213$12,114
309 ($254)$40$214$11,900
310 ($254)$39$215$11,685
311 ($254)$38$215$11,469
312 ($254)$38$216$11,253
Year 27 - 313 ($254)$37$217$11,036
314 ($254)$36$218$10,819
315 ($254)$35$218$10,601
316 ($254)$35$219$10,381
317 ($254)$34$220$10,162
318 ($254)$33$220$9,941
319 ($254)$33$221$9,720
320 ($254)$32$222$9,498
321 ($254)$31$223$9,276
322 ($254)$30$223$9,052
323 ($254)$30$224$8,828
324 ($254)$29$225$8,603
Year 28 - 325 ($254)$28$226$8,378
326 ($254)$27$226$8,151
327 ($254)$27$227$7,924
328 ($254)$26$228$7,697
329 ($254)$25$229$7,468
330 ($254)$24$229$7,239
331 ($254)$24$230$7,009
332 ($254)$23$231$6,778
333 ($254)$22$232$6,546
334 ($254)$21$232$6,314
335 ($254)$21$233$6,081
336 ($254)$20$234$5,847
Year 29 - 337 ($254)$19$235$5,613
338 ($254)$18$235$5,377
339 ($254)$18$236$5,141
340 ($254)$17$237$4,904
341 ($254)$16$238$4,667
342 ($254)$15$238$4,428
343 ($254)$15$239$4,189
344 ($254)$14$240$3,949
345 ($254)$13$241$3,708
346 ($254)$12$242$3,467
347 ($254)$11$242$3,224
348 ($254)$11$243$2,981
Year 30 - 349 ($254)$10$244$2,737
350 ($254)$9$245$2,492
351 ($254)$8$246$2,247
352 ($254)$7$246$2,000
353 ($254)$7$247$1,753
354 ($254)$6$248$1,505
355 ($254)$5$249$1,256
356 ($254)$4$250$1,007
357 ($254)$3$250$756
358 ($254)$2$251$505
359 ($254)$2$252$253
360 ($254)$1$253$0
TOTALS$37,745$53,600$91,345

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.