« Back to all home prices

Mortgage Payment Schedule for a $71,000 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% ($14,200) 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
$266 360 $38,829 $95,629

Mortgage Providers

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


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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $71,000
Down Payment $14,200$56,800
Year 1 - 1 ($266)$181$84$56,716
2 ($266)$181$85$56,631
3 ($266)$181$85$56,546
4 ($266)$180$85$56,461
5 ($266)$180$85$56,376
6 ($266)$180$86$56,290
7 ($266)$180$86$56,204
8 ($266)$179$86$56,118
9 ($266)$179$87$56,031
10 ($266)$179$87$55,944
11 ($266)$179$87$55,857
12 ($266)$178$87$55,770
Year 2 - 13 ($266)$178$88$55,682
14 ($266)$178$88$55,594
15 ($266)$177$88$55,506
16 ($266)$177$88$55,418
17 ($266)$177$89$55,329
18 ($266)$177$89$55,240
19 ($266)$176$89$55,151
20 ($266)$176$90$55,061
21 ($266)$176$90$54,971
22 ($266)$175$90$54,881
23 ($266)$175$90$54,790
24 ($266)$175$91$54,700
Year 3 - 25 ($266)$175$91$54,609
26 ($266)$174$91$54,517
27 ($266)$174$92$54,426
28 ($266)$174$92$54,334
29 ($266)$173$92$54,241
30 ($266)$173$93$54,149
31 ($266)$173$93$54,056
32 ($266)$173$93$53,963
33 ($266)$172$93$53,870
34 ($266)$172$94$53,776
35 ($266)$172$94$53,682
36 ($266)$171$94$53,588
Year 4 - 37 ($266)$171$95$53,493
38 ($266)$171$95$53,398
39 ($266)$170$95$53,303
40 ($266)$170$96$53,207
41 ($266)$170$96$53,112
42 ($266)$170$96$53,015
43 ($266)$169$96$52,919
44 ($266)$169$97$52,822
45 ($266)$169$97$52,725
46 ($266)$168$97$52,628
47 ($266)$168$98$52,530
48 ($266)$168$98$52,432
Year 5 - 49 ($266)$167$98$52,334
50 ($266)$167$99$52,235
51 ($266)$167$99$52,136
52 ($266)$166$99$52,037
53 ($266)$166$100$51,938
54 ($266)$166$100$51,838
55 ($266)$165$100$51,738
56 ($266)$165$101$51,637
57 ($266)$165$101$51,536
58 ($266)$164$101$51,435
59 ($266)$164$101$51,334
60 ($266)$164$102$51,232
Year 6 - 61 ($266)$164$102$51,130
62 ($266)$163$102$51,027
63 ($266)$163$103$50,924
64 ($266)$163$103$50,821
65 ($266)$162$103$50,718
66 ($266)$162$104$50,614
67 ($266)$162$104$50,510
68 ($266)$161$104$50,406
69 ($266)$161$105$50,301
70 ($266)$161$105$50,196
71 ($266)$160$105$50,090
72 ($266)$160$106$49,985
Year 7 - 73 ($266)$160$106$49,879
74 ($266)$159$106$49,772
75 ($266)$159$107$49,665
76 ($266)$159$107$49,558
77 ($266)$158$107$49,451
78 ($266)$158$108$49,343
79 ($266)$157$108$49,235
80 ($266)$157$108$49,126
81 ($266)$157$109$49,017
82 ($266)$156$109$48,908
83 ($266)$156$110$48,799
84 ($266)$156$110$48,689
Year 8 - 85 ($266)$155$110$48,579
86 ($266)$155$111$48,468
87 ($266)$155$111$48,357
88 ($266)$154$111$48,246
89 ($266)$154$112$48,134
90 ($266)$154$112$48,022
91 ($266)$153$112$47,910
92 ($266)$153$113$47,797
93 ($266)$153$113$47,684
94 ($266)$152$113$47,571
95 ($266)$152$114$47,457
96 ($266)$151$114$47,343
Year 9 - 97 ($266)$151$115$47,228
98 ($266)$151$115$47,113
99 ($266)$150$115$46,998
100 ($266)$150$116$46,882
101 ($266)$150$116$46,766
102 ($266)$149$116$46,650
103 ($266)$149$117$46,533
104 ($266)$149$117$46,416
105 ($266)$148$117$46,298
106 ($266)$148$118$46,181
107 ($266)$147$118$46,062
108 ($266)$147$119$45,944
Year 10 - 109 ($266)$147$119$45,825
110 ($266)$146$119$45,705
111 ($266)$146$120$45,586
112 ($266)$145$120$45,465
113 ($266)$145$121$45,345
114 ($266)$145$121$45,224
115 ($266)$144$121$45,103
116 ($266)$144$122$44,981
117 ($266)$144$122$44,859
118 ($266)$143$122$44,737
119 ($266)$143$123$44,614
120 ($266)$142$123$44,490
Year 11 - 121 ($266)$142$124$44,367
122 ($266)$142$124$44,243
123 ($266)$141$124$44,118
124 ($266)$141$125$43,994
125 ($266)$140$125$43,868
126 ($266)$140$126$43,743
127 ($266)$140$126$43,617
128 ($266)$139$126$43,490
129 ($266)$139$127$43,363
130 ($266)$138$127$43,236
131 ($266)$138$128$43,109
132 ($266)$138$128$42,981
Year 12 - 133 ($266)$137$128$42,852
134 ($266)$137$129$42,723
135 ($266)$136$129$42,594
136 ($266)$136$130$42,464
137 ($266)$136$130$42,334
138 ($266)$135$131$42,204
139 ($266)$135$131$42,073
140 ($266)$134$131$41,941
141 ($266)$134$132$41,810
142 ($266)$133$132$41,677
143 ($266)$133$133$41,545
144 ($266)$133$133$41,412
Year 13 - 145 ($266)$132$133$41,278
146 ($266)$132$134$41,144
147 ($266)$131$134$41,010
148 ($266)$131$135$40,875
149 ($266)$130$135$40,740
150 ($266)$130$136$40,604
151 ($266)$130$136$40,468
152 ($266)$129$136$40,332
153 ($266)$129$137$40,195
154 ($266)$128$137$40,058
155 ($266)$128$138$39,920
156 ($266)$127$138$39,782
Year 14 - 157 ($266)$127$139$39,643
158 ($266)$127$139$39,504
159 ($266)$126$140$39,364
160 ($266)$126$140$39,224
161 ($266)$125$140$39,084
162 ($266)$125$141$38,943
163 ($266)$124$141$38,802
164 ($266)$124$142$38,660
165 ($266)$123$142$38,518
166 ($266)$123$143$38,375
167 ($266)$122$143$38,232
168 ($266)$122$144$38,088
Year 15 - 169 ($266)$122$144$37,944
170 ($266)$121$145$37,800
171 ($266)$121$145$37,655
172 ($266)$120$145$37,509
173 ($266)$120$146$37,363
174 ($266)$119$146$37,217
175 ($266)$119$147$37,070
176 ($266)$118$147$36,923
177 ($266)$118$148$36,775
178 ($266)$117$148$36,627
179 ($266)$117$149$36,478
180 ($266)$116$149$36,329
Year 16 - 181 ($266)$116$150$36,179
182 ($266)$115$150$36,029
183 ($266)$115$151$35,878
184 ($266)$115$151$35,727
185 ($266)$114$152$35,575
186 ($266)$114$152$35,423
187 ($266)$113$153$35,271
188 ($266)$113$153$35,118
189 ($266)$112$154$34,964
190 ($266)$112$154$34,810
191 ($266)$111$155$34,656
192 ($266)$111$155$34,501
Year 17 - 193 ($266)$110$156$34,345
194 ($266)$110$156$34,189
195 ($266)$109$157$34,033
196 ($266)$109$157$33,876
197 ($266)$108$158$33,718
198 ($266)$108$158$33,560
199 ($266)$107$159$33,401
200 ($266)$107$159$33,242
201 ($266)$106$160$33,083
202 ($266)$106$160$32,923
203 ($266)$105$161$32,762
204 ($266)$105$161$32,601
Year 18 - 205 ($266)$104$162$32,440
206 ($266)$104$162$32,278
207 ($266)$103$163$32,115
208 ($266)$103$163$31,952
209 ($266)$102$164$31,788
210 ($266)$101$164$31,624
211 ($266)$101$165$31,459
212 ($266)$100$165$31,294
213 ($266)$100$166$31,128
214 ($266)$99$166$30,962
215 ($266)$99$167$30,795
216 ($266)$98$167$30,628
Year 19 - 217 ($266)$98$168$30,460
218 ($266)$97$168$30,292
219 ($266)$97$169$30,123
220 ($266)$96$169$29,953
221 ($266)$96$170$29,783
222 ($266)$95$171$29,613
223 ($266)$95$171$29,441
224 ($266)$94$172$29,270
225 ($266)$93$172$29,098
226 ($266)$93$173$28,925
227 ($266)$92$173$28,751
228 ($266)$92$174$28,578
Year 20 - 229 ($266)$91$174$28,403
230 ($266)$91$175$28,228
231 ($266)$90$176$28,053
232 ($266)$90$176$27,877
233 ($266)$89$177$27,700
234 ($266)$88$177$27,523
235 ($266)$88$178$27,345
236 ($266)$87$178$27,166
237 ($266)$87$179$26,988
238 ($266)$86$179$26,808
239 ($266)$86$180$26,628
240 ($266)$85$181$26,447
Year 21 - 241 ($266)$84$181$26,266
242 ($266)$84$182$26,084
243 ($266)$83$182$25,902
244 ($266)$83$183$25,719
245 ($266)$82$184$25,535
246 ($266)$82$184$25,351
247 ($266)$81$185$25,167
248 ($266)$80$185$24,981
249 ($266)$80$186$24,795
250 ($266)$79$186$24,609
251 ($266)$79$187$24,422
252 ($266)$78$188$24,234
Year 22 - 253 ($266)$77$188$24,046
254 ($266)$77$189$23,857
255 ($266)$76$189$23,667
256 ($266)$76$190$23,477
257 ($266)$75$191$23,287
258 ($266)$74$191$23,095
259 ($266)$74$192$22,903
260 ($266)$73$193$22,711
261 ($266)$72$193$22,518
262 ($266)$72$194$22,324
263 ($266)$71$194$22,130
264 ($266)$71$195$21,935
Year 23 - 265 ($266)$70$196$21,739
266 ($266)$69$196$21,543
267 ($266)$69$197$21,346
268 ($266)$68$198$21,148
269 ($266)$67$198$20,950
270 ($266)$67$199$20,751
271 ($266)$66$199$20,552
272 ($266)$66$200$20,352
273 ($266)$65$201$20,151
274 ($266)$64$201$19,950
275 ($266)$64$202$19,748
276 ($266)$63$203$19,545
Year 24 - 277 ($266)$62$203$19,342
278 ($266)$62$204$19,138
279 ($266)$61$205$18,934
280 ($266)$60$205$18,728
281 ($266)$60$206$18,523
282 ($266)$59$207$18,316
283 ($266)$58$207$18,109
284 ($266)$58$208$17,901
285 ($266)$57$209$17,693
286 ($266)$56$209$17,483
287 ($266)$56$210$17,274
288 ($266)$55$211$17,063
Year 25 - 289 ($266)$54$211$16,852
290 ($266)$54$212$16,640
291 ($266)$53$213$16,427
292 ($266)$52$213$16,214
293 ($266)$52$214$16,000
294 ($266)$51$215$15,786
295 ($266)$50$215$15,571
296 ($266)$50$216$15,355
297 ($266)$49$217$15,138
298 ($266)$48$217$14,921
299 ($266)$48$218$14,703
300 ($266)$47$219$14,484
Year 26 - 301 ($266)$46$219$14,265
302 ($266)$46$220$14,044
303 ($266)$45$221$13,824
304 ($266)$44$222$13,602
305 ($266)$43$222$13,380
306 ($266)$43$223$13,157
307 ($266)$42$224$12,933
308 ($266)$41$224$12,709
309 ($266)$41$225$12,484
310 ($266)$40$226$12,258
311 ($266)$39$227$12,032
312 ($266)$38$227$11,804
Year 27 - 313 ($266)$38$228$11,576
314 ($266)$37$229$11,348
315 ($266)$36$229$11,118
316 ($266)$35$230$10,888
317 ($266)$35$231$10,657
318 ($266)$34$232$10,426
319 ($266)$33$232$10,193
320 ($266)$33$233$9,960
321 ($266)$32$234$9,726
322 ($266)$31$235$9,492
323 ($266)$30$235$9,256
324 ($266)$30$236$9,020
Year 28 - 325 ($266)$29$237$8,783
326 ($266)$28$238$8,546
327 ($266)$27$238$8,308
328 ($266)$27$239$8,068
329 ($266)$26$240$7,829
330 ($266)$25$241$7,588
331 ($266)$24$241$7,346
332 ($266)$23$242$7,104
333 ($266)$23$243$6,861
334 ($266)$22$244$6,618
335 ($266)$21$245$6,373
336 ($266)$20$245$6,128
Year 29 - 337 ($266)$20$246$5,882
338 ($266)$19$247$5,635
339 ($266)$18$248$5,387
340 ($266)$17$248$5,139
341 ($266)$16$249$4,890
342 ($266)$16$250$4,639
343 ($266)$15$251$4,389
344 ($266)$14$252$4,137
345 ($266)$13$252$3,885
346 ($266)$12$253$3,631
347 ($266)$12$254$3,377
348 ($266)$11$255$3,122
Year 30 - 349 ($266)$10$256$2,867
350 ($266)$9$256$2,610
351 ($266)$8$257$2,353
352 ($266)$8$258$2,095
353 ($266)$7$259$1,836
354 ($266)$6$260$1,576
355 ($266)$5$261$1,316
356 ($266)$4$261$1,054
357 ($266)$3$262$792
358 ($266)$3$263$529
359 ($266)$2$264$265
360 ($266)$1$265$0
TOTALS$38,829$56,800$95,629

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.