« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$253 360 $37,524 $91,124

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

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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 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 #: 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 #: 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 #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.644% | Rate: 3.625% | Fees: $595 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.769% | Rate: 3.750% | Fees: $595 | 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  $67,000
Down Payment $13,400$53,600
Year 1 - 1 ($253)$175$78$53,522
2 ($253)$174$79$53,443
3 ($253)$174$79$53,364
4 ($253)$174$79$53,285
5 ($253)$174$80$53,205
6 ($253)$173$80$53,125
7 ($253)$173$80$53,045
8 ($253)$173$80$52,965
9 ($253)$173$81$52,884
10 ($253)$172$81$52,804
11 ($253)$172$81$52,723
12 ($253)$172$81$52,641
Year 2 - 13 ($253)$172$82$52,560
14 ($253)$171$82$52,478
15 ($253)$171$82$52,396
16 ($253)$171$82$52,313
17 ($253)$170$83$52,231
18 ($253)$170$83$52,148
19 ($253)$170$83$52,064
20 ($253)$170$83$51,981
21 ($253)$169$84$51,897
22 ($253)$169$84$51,813
23 ($253)$169$84$51,729
24 ($253)$169$85$51,644
Year 3 - 25 ($253)$168$85$51,559
26 ($253)$168$85$51,474
27 ($253)$168$85$51,389
28 ($253)$167$86$51,303
29 ($253)$167$86$51,217
30 ($253)$167$86$51,131
31 ($253)$167$87$51,045
32 ($253)$166$87$50,958
33 ($253)$166$87$50,871
34 ($253)$166$87$50,783
35 ($253)$165$88$50,696
36 ($253)$165$88$50,608
Year 4 - 37 ($253)$165$88$50,519
38 ($253)$165$89$50,431
39 ($253)$164$89$50,342
40 ($253)$164$89$50,253
41 ($253)$164$89$50,164
42 ($253)$163$90$50,074
43 ($253)$163$90$49,984
44 ($253)$163$90$49,894
45 ($253)$163$91$49,803
46 ($253)$162$91$49,712
47 ($253)$162$91$49,621
48 ($253)$162$91$49,530
Year 5 - 49 ($253)$161$92$49,438
50 ($253)$161$92$49,346
51 ($253)$161$92$49,254
52 ($253)$160$93$49,161
53 ($253)$160$93$49,068
54 ($253)$160$93$48,975
55 ($253)$160$94$48,881
56 ($253)$159$94$48,788
57 ($253)$159$94$48,693
58 ($253)$159$94$48,599
59 ($253)$158$95$48,504
60 ($253)$158$95$48,409
Year 6 - 61 ($253)$158$95$48,314
62 ($253)$157$96$48,218
63 ($253)$157$96$48,122
64 ($253)$157$96$48,026
65 ($253)$156$97$47,929
66 ($253)$156$97$47,832
67 ($253)$156$97$47,735
68 ($253)$156$98$47,637
69 ($253)$155$98$47,539
70 ($253)$155$98$47,441
71 ($253)$155$99$47,343
72 ($253)$154$99$47,244
Year 7 - 73 ($253)$154$99$47,144
74 ($253)$154$100$47,045
75 ($253)$153$100$46,945
76 ($253)$153$100$46,845
77 ($253)$153$100$46,744
78 ($253)$152$101$46,644
79 ($253)$152$101$46,543
80 ($253)$152$101$46,441
81 ($253)$151$102$46,339
82 ($253)$151$102$46,237
83 ($253)$151$102$46,135
84 ($253)$150$103$46,032
Year 8 - 85 ($253)$150$103$45,929
86 ($253)$150$103$45,825
87 ($253)$149$104$45,721
88 ($253)$149$104$45,617
89 ($253)$149$104$45,513
90 ($253)$148$105$45,408
91 ($253)$148$105$45,303
92 ($253)$148$106$45,197
93 ($253)$147$106$45,091
94 ($253)$147$106$44,985
95 ($253)$147$107$44,879
96 ($253)$146$107$44,772
Year 9 - 97 ($253)$146$107$44,665
98 ($253)$146$108$44,557
99 ($253)$145$108$44,449
100 ($253)$145$108$44,341
101 ($253)$144$109$44,232
102 ($253)$144$109$44,123
103 ($253)$144$109$44,014
104 ($253)$143$110$43,904
105 ($253)$143$110$43,794
106 ($253)$143$110$43,684
107 ($253)$142$111$43,573
108 ($253)$142$111$43,462
Year 10 - 109 ($253)$142$112$43,350
110 ($253)$141$112$43,238
111 ($253)$141$112$43,126
112 ($253)$141$113$43,013
113 ($253)$140$113$42,900
114 ($253)$140$113$42,787
115 ($253)$139$114$42,673
116 ($253)$139$114$42,559
117 ($253)$139$114$42,445
118 ($253)$138$115$42,330
119 ($253)$138$115$42,215
120 ($253)$138$116$42,099
Year 11 - 121 ($253)$137$116$41,983
122 ($253)$137$116$41,867
123 ($253)$136$117$41,750
124 ($253)$136$117$41,633
125 ($253)$136$117$41,516
126 ($253)$135$118$41,398
127 ($253)$135$118$41,280
128 ($253)$135$119$41,161
129 ($253)$134$119$41,042
130 ($253)$134$119$40,923
131 ($253)$133$120$40,803
132 ($253)$133$120$40,683
Year 12 - 133 ($253)$133$121$40,562
134 ($253)$132$121$40,441
135 ($253)$132$121$40,320
136 ($253)$131$122$40,198
137 ($253)$131$122$40,076
138 ($253)$131$123$39,953
139 ($253)$130$123$39,830
140 ($253)$130$123$39,707
141 ($253)$129$124$39,583
142 ($253)$129$124$39,459
143 ($253)$129$125$39,335
144 ($253)$128$125$39,210
Year 13 - 145 ($253)$128$125$39,084
146 ($253)$127$126$38,959
147 ($253)$127$126$38,832
148 ($253)$127$127$38,706
149 ($253)$126$127$38,579
150 ($253)$126$127$38,451
151 ($253)$125$128$38,324
152 ($253)$125$128$38,195
153 ($253)$124$129$38,067
154 ($253)$124$129$37,938
155 ($253)$124$130$37,808
156 ($253)$123$130$37,678
Year 14 - 157 ($253)$123$130$37,548
158 ($253)$122$131$37,417
159 ($253)$122$131$37,286
160 ($253)$121$132$37,154
161 ($253)$121$132$37,022
162 ($253)$121$132$36,890
163 ($253)$120$133$36,757
164 ($253)$120$133$36,623
165 ($253)$119$134$36,490
166 ($253)$119$134$36,355
167 ($253)$118$135$36,221
168 ($253)$118$135$36,086
Year 15 - 169 ($253)$118$136$35,950
170 ($253)$117$136$35,814
171 ($253)$117$136$35,678
172 ($253)$116$137$35,541
173 ($253)$116$137$35,403
174 ($253)$115$138$35,266
175 ($253)$115$138$35,127
176 ($253)$114$139$34,989
177 ($253)$114$139$34,850
178 ($253)$114$140$34,710
179 ($253)$113$140$34,570
180 ($253)$113$140$34,430
Year 16 - 181 ($253)$112$141$34,289
182 ($253)$112$141$34,147
183 ($253)$111$142$34,005
184 ($253)$111$142$33,863
185 ($253)$110$143$33,720
186 ($253)$110$143$33,577
187 ($253)$109$144$33,433
188 ($253)$109$144$33,289
189 ($253)$108$145$33,144
190 ($253)$108$145$32,999
191 ($253)$108$146$32,854
192 ($253)$107$146$32,708
Year 17 - 193 ($253)$107$147$32,561
194 ($253)$106$147$32,414
195 ($253)$106$148$32,267
196 ($253)$105$148$32,119
197 ($253)$105$148$31,970
198 ($253)$104$149$31,821
199 ($253)$104$149$31,672
200 ($253)$103$150$31,522
201 ($253)$103$150$31,371
202 ($253)$102$151$31,221
203 ($253)$102$151$31,069
204 ($253)$101$152$30,917
Year 18 - 205 ($253)$101$152$30,765
206 ($253)$100$153$30,612
207 ($253)$100$153$30,459
208 ($253)$99$154$30,305
209 ($253)$99$154$30,150
210 ($253)$98$155$29,995
211 ($253)$98$155$29,840
212 ($253)$97$156$29,684
213 ($253)$97$156$29,528
214 ($253)$96$157$29,371
215 ($253)$96$157$29,213
216 ($253)$95$158$29,055
Year 19 - 217 ($253)$95$158$28,897
218 ($253)$94$159$28,738
219 ($253)$94$159$28,579
220 ($253)$93$160$28,419
221 ($253)$93$161$28,258
222 ($253)$92$161$28,097
223 ($253)$92$162$27,935
224 ($253)$91$162$27,773
225 ($253)$90$163$27,611
226 ($253)$90$163$27,448
227 ($253)$89$164$27,284
228 ($253)$89$164$27,120
Year 20 - 229 ($253)$88$165$26,955
230 ($253)$88$165$26,790
231 ($253)$87$166$26,624
232 ($253)$87$166$26,457
233 ($253)$86$167$26,290
234 ($253)$86$167$26,123
235 ($253)$85$168$25,955
236 ($253)$85$169$25,786
237 ($253)$84$169$25,617
238 ($253)$83$170$25,448
239 ($253)$83$170$25,278
240 ($253)$82$171$25,107
Year 21 - 241 ($253)$82$171$24,935
242 ($253)$81$172$24,764
243 ($253)$81$172$24,591
244 ($253)$80$173$24,418
245 ($253)$80$174$24,245
246 ($253)$79$174$24,070
247 ($253)$78$175$23,896
248 ($253)$78$175$23,721
249 ($253)$77$176$23,545
250 ($253)$77$176$23,368
251 ($253)$76$177$23,191
252 ($253)$76$178$23,014
Year 22 - 253 ($253)$75$178$22,836
254 ($253)$74$179$22,657
255 ($253)$74$179$22,478
256 ($253)$73$180$22,298
257 ($253)$73$180$22,117
258 ($253)$72$181$21,936
259 ($253)$71$182$21,755
260 ($253)$71$182$21,572
261 ($253)$70$183$21,389
262 ($253)$70$183$21,206
263 ($253)$69$184$21,022
264 ($253)$68$185$20,837
Year 23 - 265 ($253)$68$185$20,652
266 ($253)$67$186$20,466
267 ($253)$67$186$20,280
268 ($253)$66$187$20,093
269 ($253)$65$188$19,905
270 ($253)$65$188$19,717
271 ($253)$64$189$19,528
272 ($253)$64$189$19,339
273 ($253)$63$190$19,148
274 ($253)$62$191$18,958
275 ($253)$62$191$18,766
276 ($253)$61$192$18,574
Year 24 - 277 ($253)$61$193$18,382
278 ($253)$60$193$18,189
279 ($253)$59$194$17,995
280 ($253)$59$194$17,800
281 ($253)$58$195$17,605
282 ($253)$57$196$17,409
283 ($253)$57$196$17,213
284 ($253)$56$197$17,016
285 ($253)$55$198$16,818
286 ($253)$55$198$16,620
287 ($253)$54$199$16,421
288 ($253)$54$200$16,221
Year 25 - 289 ($253)$53$200$16,021
290 ($253)$52$201$15,820
291 ($253)$52$202$15,619
292 ($253)$51$202$15,416
293 ($253)$50$203$15,213
294 ($253)$50$204$15,010
295 ($253)$49$204$14,806
296 ($253)$48$205$14,601
297 ($253)$48$206$14,395
298 ($253)$47$206$14,189
299 ($253)$46$207$13,982
300 ($253)$46$208$13,775
Year 26 - 301 ($253)$45$208$13,566
302 ($253)$44$209$13,357
303 ($253)$44$210$13,148
304 ($253)$43$210$12,938
305 ($253)$42$211$12,727
306 ($253)$41$212$12,515
307 ($253)$41$212$12,303
308 ($253)$40$213$12,090
309 ($253)$39$214$11,876
310 ($253)$39$214$11,661
311 ($253)$38$215$11,446
312 ($253)$37$216$11,230
Year 27 - 313 ($253)$37$217$11,014
314 ($253)$36$217$10,797
315 ($253)$35$218$10,579
316 ($253)$34$219$10,360
317 ($253)$34$219$10,141
318 ($253)$33$220$9,921
319 ($253)$32$221$9,700
320 ($253)$32$222$9,478
321 ($253)$31$222$9,256
322 ($253)$30$223$9,033
323 ($253)$29$224$8,809
324 ($253)$29$224$8,585
Year 28 - 325 ($253)$28$225$8,360
326 ($253)$27$226$8,134
327 ($253)$27$227$7,907
328 ($253)$26$227$7,680
329 ($253)$25$228$7,452
330 ($253)$24$229$7,223
331 ($253)$24$230$6,994
332 ($253)$23$230$6,763
333 ($253)$22$231$6,532
334 ($253)$21$232$6,300
335 ($253)$21$233$6,068
336 ($253)$20$233$5,834
Year 29 - 337 ($253)$19$234$5,600
338 ($253)$18$235$5,365
339 ($253)$17$236$5,130
340 ($253)$17$236$4,893
341 ($253)$16$237$4,656
342 ($253)$15$238$4,418
343 ($253)$14$239$4,179
344 ($253)$14$240$3,940
345 ($253)$13$240$3,700
346 ($253)$12$241$3,459
347 ($253)$11$242$3,217
348 ($253)$10$243$2,974
Year 30 - 349 ($253)$10$243$2,731
350 ($253)$9$244$2,486
351 ($253)$8$245$2,241
352 ($253)$7$246$1,996
353 ($253)$7$247$1,749
354 ($253)$6$247$1,502
355 ($253)$5$248$1,253
356 ($253)$4$249$1,004
357 ($253)$3$250$754
358 ($253)$2$251$504
359 ($253)$2$251$252
360 ($253)$1$252$0
TOTALS$37,524$53,600$91,124

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.