« 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 November 23, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$269 360 $39,881 $96,681

Mortgage Providers

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


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 #: 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 #: 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 #: 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 #: 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
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 ($269)$186$83$56,717
2 ($269)$185$83$56,634
3 ($269)$185$84$56,550
4 ($269)$185$84$56,466
5 ($269)$184$84$56,382
6 ($269)$184$84$56,298
7 ($269)$184$85$56,213
8 ($269)$184$85$56,128
9 ($269)$183$85$56,043
10 ($269)$183$85$55,958
11 ($269)$183$86$55,872
12 ($269)$183$86$55,786
Year 2 - 13 ($269)$182$86$55,699
14 ($269)$182$87$55,613
15 ($269)$182$87$55,526
16 ($269)$181$87$55,439
17 ($269)$181$87$55,351
18 ($269)$181$88$55,264
19 ($269)$181$88$55,176
20 ($269)$180$88$55,087
21 ($269)$180$89$54,999
22 ($269)$180$89$54,910
23 ($269)$179$89$54,821
24 ($269)$179$89$54,731
Year 3 - 25 ($269)$179$90$54,641
26 ($269)$178$90$54,551
27 ($269)$178$90$54,461
28 ($269)$178$91$54,370
29 ($269)$178$91$54,279
30 ($269)$177$91$54,188
31 ($269)$177$92$54,096
32 ($269)$177$92$54,005
33 ($269)$176$92$53,912
34 ($269)$176$92$53,820
35 ($269)$176$93$53,727
36 ($269)$176$93$53,634
Year 4 - 37 ($269)$175$93$53,541
38 ($269)$175$94$53,447
39 ($269)$175$94$53,353
40 ($269)$174$94$53,259
41 ($269)$174$95$53,164
42 ($269)$174$95$53,070
43 ($269)$173$95$52,974
44 ($269)$173$96$52,879
45 ($269)$173$96$52,783
46 ($269)$172$96$52,687
47 ($269)$172$96$52,590
48 ($269)$172$97$52,494
Year 5 - 49 ($269)$171$97$52,397
50 ($269)$171$97$52,299
51 ($269)$171$98$52,201
52 ($269)$171$98$52,103
53 ($269)$170$98$52,005
54 ($269)$170$99$51,906
55 ($269)$170$99$51,807
56 ($269)$169$99$51,708
57 ($269)$169$100$51,608
58 ($269)$169$100$51,508
59 ($269)$168$100$51,408
60 ($269)$168$101$51,308
Year 6 - 61 ($269)$168$101$51,207
62 ($269)$167$101$51,105
63 ($269)$167$102$51,004
64 ($269)$167$102$50,902
65 ($269)$166$102$50,799
66 ($269)$166$103$50,697
67 ($269)$166$103$50,594
68 ($269)$165$103$50,491
69 ($269)$165$104$50,387
70 ($269)$165$104$50,283
71 ($269)$164$104$50,179
72 ($269)$164$105$50,074
Year 7 - 73 ($269)$164$105$49,969
74 ($269)$163$105$49,864
75 ($269)$163$106$49,758
76 ($269)$163$106$49,652
77 ($269)$162$106$49,546
78 ($269)$162$107$49,439
79 ($269)$162$107$49,332
80 ($269)$161$107$49,225
81 ($269)$161$108$49,117
82 ($269)$160$108$49,009
83 ($269)$160$108$48,900
84 ($269)$160$109$48,791
Year 8 - 85 ($269)$159$109$48,682
86 ($269)$159$110$48,573
87 ($269)$159$110$48,463
88 ($269)$158$110$48,353
89 ($269)$158$111$48,242
90 ($269)$158$111$48,131
91 ($269)$157$111$48,020
92 ($269)$157$112$47,908
93 ($269)$156$112$47,796
94 ($269)$156$112$47,683
95 ($269)$156$113$47,571
96 ($269)$155$113$47,458
Year 9 - 97 ($269)$155$114$47,344
98 ($269)$155$114$47,230
99 ($269)$154$114$47,116
100 ($269)$154$115$47,001
101 ($269)$154$115$46,886
102 ($269)$153$115$46,771
103 ($269)$153$116$46,655
104 ($269)$152$116$46,539
105 ($269)$152$117$46,422
106 ($269)$152$117$46,305
107 ($269)$151$117$46,188
108 ($269)$151$118$46,070
Year 10 - 109 ($269)$150$118$45,952
110 ($269)$150$118$45,834
111 ($269)$150$119$45,715
112 ($269)$149$119$45,596
113 ($269)$149$120$45,476
114 ($269)$149$120$45,356
115 ($269)$148$120$45,236
116 ($269)$148$121$45,115
117 ($269)$147$121$44,994
118 ($269)$147$122$44,872
119 ($269)$147$122$44,750
120 ($269)$146$122$44,628
Year 11 - 121 ($269)$146$123$44,505
122 ($269)$145$123$44,382
123 ($269)$145$124$44,258
124 ($269)$145$124$44,134
125 ($269)$144$124$44,010
126 ($269)$144$125$43,885
127 ($269)$143$125$43,760
128 ($269)$143$126$43,634
129 ($269)$143$126$43,508
130 ($269)$142$126$43,382
131 ($269)$142$127$43,255
132 ($269)$141$127$43,128
Year 12 - 133 ($269)$141$128$43,000
134 ($269)$140$128$42,872
135 ($269)$140$129$42,744
136 ($269)$140$129$42,615
137 ($269)$139$129$42,485
138 ($269)$139$130$42,356
139 ($269)$138$130$42,225
140 ($269)$138$131$42,095
141 ($269)$138$131$41,964
142 ($269)$137$131$41,832
143 ($269)$137$132$41,700
144 ($269)$136$132$41,568
Year 13 - 145 ($269)$136$133$41,435
146 ($269)$135$133$41,302
147 ($269)$135$134$41,168
148 ($269)$134$134$41,034
149 ($269)$134$135$40,900
150 ($269)$134$135$40,765
151 ($269)$133$135$40,629
152 ($269)$133$136$40,494
153 ($269)$132$136$40,357
154 ($269)$132$137$40,221
155 ($269)$131$137$40,083
156 ($269)$131$138$39,946
Year 14 - 157 ($269)$130$138$39,808
158 ($269)$130$139$39,669
159 ($269)$130$139$39,530
160 ($269)$129$139$39,391
161 ($269)$129$140$39,251
162 ($269)$128$140$39,111
163 ($269)$128$141$38,970
164 ($269)$127$141$38,828
165 ($269)$127$142$38,687
166 ($269)$126$142$38,545
167 ($269)$126$143$38,402
168 ($269)$125$143$38,259
Year 15 - 169 ($269)$125$144$38,115
170 ($269)$125$144$37,971
171 ($269)$124$145$37,827
172 ($269)$124$145$37,682
173 ($269)$123$145$37,536
174 ($269)$123$146$37,390
175 ($269)$122$146$37,244
176 ($269)$122$147$37,097
177 ($269)$121$147$36,950
178 ($269)$121$148$36,802
179 ($269)$120$148$36,653
180 ($269)$120$149$36,505
Year 16 - 181 ($269)$119$149$36,355
182 ($269)$119$150$36,205
183 ($269)$118$150$36,055
184 ($269)$118$151$35,904
185 ($269)$117$151$35,753
186 ($269)$117$152$35,601
187 ($269)$116$152$35,449
188 ($269)$116$153$35,296
189 ($269)$115$153$35,143
190 ($269)$115$154$34,989
191 ($269)$114$154$34,835
192 ($269)$114$155$34,680
Year 17 - 193 ($269)$113$155$34,525
194 ($269)$113$156$34,369
195 ($269)$112$156$34,213
196 ($269)$112$157$34,056
197 ($269)$111$157$33,899
198 ($269)$111$158$33,741
199 ($269)$110$158$33,583
200 ($269)$110$159$33,424
201 ($269)$109$159$33,264
202 ($269)$109$160$33,105
203 ($269)$108$160$32,944
204 ($269)$108$161$32,783
Year 18 - 205 ($269)$107$161$32,622
206 ($269)$107$162$32,460
207 ($269)$106$163$32,297
208 ($269)$106$163$32,134
209 ($269)$105$164$31,971
210 ($269)$104$164$31,806
211 ($269)$104$165$31,642
212 ($269)$103$165$31,477
213 ($269)$103$166$31,311
214 ($269)$102$166$31,145
215 ($269)$102$167$30,978
216 ($269)$101$167$30,810
Year 19 - 217 ($269)$101$168$30,643
218 ($269)$100$168$30,474
219 ($269)$100$169$30,305
220 ($269)$99$170$30,135
221 ($269)$98$170$29,965
222 ($269)$98$171$29,795
223 ($269)$97$171$29,623
224 ($269)$97$172$29,452
225 ($269)$96$172$29,279
226 ($269)$96$173$29,106
227 ($269)$95$173$28,933
228 ($269)$95$174$28,759
Year 20 - 229 ($269)$94$175$28,584
230 ($269)$93$175$28,409
231 ($269)$93$176$28,233
232 ($269)$92$176$28,057
233 ($269)$92$177$27,880
234 ($269)$91$177$27,703
235 ($269)$90$178$27,525
236 ($269)$90$179$27,346
237 ($269)$89$179$27,167
238 ($269)$89$180$26,987
239 ($269)$88$180$26,806
240 ($269)$88$181$26,625
Year 21 - 241 ($269)$87$182$26,444
242 ($269)$86$182$26,262
243 ($269)$86$183$26,079
244 ($269)$85$183$25,896
245 ($269)$85$184$25,712
246 ($269)$84$185$25,527
247 ($269)$83$185$25,342
248 ($269)$83$186$25,156
249 ($269)$82$186$24,970
250 ($269)$82$187$24,783
251 ($269)$81$188$24,595
252 ($269)$80$188$24,407
Year 22 - 253 ($269)$80$189$24,218
254 ($269)$79$189$24,029
255 ($269)$78$190$23,839
256 ($269)$78$191$23,648
257 ($269)$77$191$23,457
258 ($269)$77$192$23,265
259 ($269)$76$193$23,072
260 ($269)$75$193$22,879
261 ($269)$75$194$22,685
262 ($269)$74$194$22,491
263 ($269)$73$195$22,296
264 ($269)$73$196$22,100
Year 23 - 265 ($269)$72$196$21,903
266 ($269)$72$197$21,706
267 ($269)$71$198$21,509
268 ($269)$70$198$21,310
269 ($269)$70$199$21,112
270 ($269)$69$200$20,912
271 ($269)$68$200$20,712
272 ($269)$68$201$20,511
273 ($269)$67$202$20,309
274 ($269)$66$202$20,107
275 ($269)$66$203$19,904
276 ($269)$65$204$19,701
Year 24 - 277 ($269)$64$204$19,496
278 ($269)$64$205$19,292
279 ($269)$63$206$19,086
280 ($269)$62$206$18,880
281 ($269)$62$207$18,673
282 ($269)$61$208$18,465
283 ($269)$60$208$18,257
284 ($269)$60$209$18,048
285 ($269)$59$210$17,839
286 ($269)$58$210$17,628
287 ($269)$58$211$17,417
288 ($269)$57$212$17,206
Year 25 - 289 ($269)$56$212$16,993
290 ($269)$56$213$16,780
291 ($269)$55$214$16,567
292 ($269)$54$214$16,352
293 ($269)$53$215$16,137
294 ($269)$53$216$15,921
295 ($269)$52$217$15,705
296 ($269)$51$217$15,487
297 ($269)$51$218$15,269
298 ($269)$50$219$15,051
299 ($269)$49$219$14,831
300 ($269)$48$220$14,611
Year 26 - 301 ($269)$48$221$14,390
302 ($269)$47$222$14,169
303 ($269)$46$222$13,946
304 ($269)$46$223$13,723
305 ($269)$45$224$13,500
306 ($269)$44$224$13,275
307 ($269)$43$225$13,050
308 ($269)$43$226$12,824
309 ($269)$42$227$12,597
310 ($269)$41$227$12,370
311 ($269)$40$228$12,142
312 ($269)$40$229$11,913
Year 27 - 313 ($269)$39$230$11,683
314 ($269)$38$230$11,453
315 ($269)$37$231$11,222
316 ($269)$37$232$10,990
317 ($269)$36$233$10,757
318 ($269)$35$233$10,524
319 ($269)$34$234$10,290
320 ($269)$34$235$10,055
321 ($269)$33$236$9,819
322 ($269)$32$236$9,583
323 ($269)$31$237$9,345
324 ($269)$31$238$9,107
Year 28 - 325 ($269)$30$239$8,868
326 ($269)$29$240$8,629
327 ($269)$28$240$8,388
328 ($269)$27$241$8,147
329 ($269)$27$242$7,905
330 ($269)$26$243$7,663
331 ($269)$25$244$7,419
332 ($269)$24$244$7,175
333 ($269)$23$245$6,930
334 ($269)$23$246$6,684
335 ($269)$22$247$6,437
336 ($269)$21$248$6,190
Year 29 - 337 ($269)$20$248$5,941
338 ($269)$19$249$5,692
339 ($269)$19$250$5,442
340 ($269)$18$251$5,191
341 ($269)$17$252$4,940
342 ($269)$16$252$4,687
343 ($269)$15$253$4,434
344 ($269)$14$254$4,180
345 ($269)$14$255$3,925
346 ($269)$13$256$3,669
347 ($269)$12$257$3,413
348 ($269)$11$257$3,155
Year 30 - 349 ($269)$10$258$2,897
350 ($269)$9$259$2,638
351 ($269)$9$260$2,378
352 ($269)$8$261$2,117
353 ($269)$7$262$1,856
354 ($269)$6$262$1,593
355 ($269)$5$263$1,330
356 ($269)$4$264$1,066
357 ($269)$3$265$800
358 ($269)$3$266$534
359 ($269)$2$267$268
360 ($269)$1$268$0
TOTALS$39,881$56,800$96,681

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.