« Back to all home prices

Mortgage Payment Schedule for a $73,000 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% ($14,600) 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
$273 360 $39,922 $98,322

Mortgage Providers

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


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 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

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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 #: 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

$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 #: 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

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$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  $73,000
Down Payment $14,600$58,400
Year 1 - 1 ($273)$186$87$58,313
2 ($273)$186$87$58,226
3 ($273)$186$87$58,139
4 ($273)$186$88$58,051
5 ($273)$185$88$57,964
6 ($273)$185$88$57,875
7 ($273)$185$88$57,787
8 ($273)$184$89$57,698
9 ($273)$184$89$57,609
10 ($273)$184$89$57,520
11 ($273)$184$90$57,431
12 ($273)$183$90$57,341
Year 2 - 13 ($273)$183$90$57,251
14 ($273)$183$90$57,160
15 ($273)$182$91$57,070
16 ($273)$182$91$56,979
17 ($273)$182$91$56,887
18 ($273)$182$92$56,796
19 ($273)$181$92$56,704
20 ($273)$181$92$56,612
21 ($273)$181$92$56,519
22 ($273)$180$93$56,427
23 ($273)$180$93$56,334
24 ($273)$180$93$56,240
Year 3 - 25 ($273)$180$94$56,147
26 ($273)$179$94$56,053
27 ($273)$179$94$55,959
28 ($273)$179$95$55,864
29 ($273)$178$95$55,769
30 ($273)$178$95$55,674
31 ($273)$178$95$55,579
32 ($273)$177$96$55,483
33 ($273)$177$96$55,387
34 ($273)$177$96$55,291
35 ($273)$176$97$55,194
36 ($273)$176$97$55,097
Year 4 - 37 ($273)$176$97$55,000
38 ($273)$176$98$54,902
39 ($273)$175$98$54,804
40 ($273)$175$98$54,706
41 ($273)$175$99$54,608
42 ($273)$174$99$54,509
43 ($273)$174$99$54,410
44 ($273)$174$99$54,310
45 ($273)$173$100$54,210
46 ($273)$173$100$54,110
47 ($273)$173$100$54,010
48 ($273)$172$101$53,909
Year 5 - 49 ($273)$172$101$53,808
50 ($273)$172$101$53,707
51 ($273)$171$102$53,605
52 ($273)$171$102$53,503
53 ($273)$171$102$53,401
54 ($273)$170$103$53,298
55 ($273)$170$103$53,195
56 ($273)$170$103$53,092
57 ($273)$169$104$52,988
58 ($273)$169$104$52,884
59 ($273)$169$104$52,780
60 ($273)$168$105$52,675
Year 6 - 61 ($273)$168$105$52,570
62 ($273)$168$105$52,465
63 ($273)$167$106$52,359
64 ($273)$167$106$52,253
65 ($273)$167$106$52,147
66 ($273)$166$107$52,040
67 ($273)$166$107$51,933
68 ($273)$166$107$51,826
69 ($273)$165$108$51,718
70 ($273)$165$108$51,610
71 ($273)$165$108$51,501
72 ($273)$164$109$51,393
Year 7 - 73 ($273)$164$109$51,284
74 ($273)$164$109$51,174
75 ($273)$163$110$51,064
76 ($273)$163$110$50,954
77 ($273)$163$110$50,844
78 ($273)$162$111$50,733
79 ($273)$162$111$50,622
80 ($273)$162$112$50,510
81 ($273)$161$112$50,398
82 ($273)$161$112$50,286
83 ($273)$160$113$50,173
84 ($273)$160$113$50,060
Year 8 - 85 ($273)$160$113$49,947
86 ($273)$159$114$49,833
87 ($273)$159$114$49,719
88 ($273)$159$114$49,605
89 ($273)$158$115$49,490
90 ($273)$158$115$49,375
91 ($273)$158$116$49,259
92 ($273)$157$116$49,143
93 ($273)$157$116$49,027
94 ($273)$156$117$48,911
95 ($273)$156$117$48,794
96 ($273)$156$117$48,676
Year 9 - 97 ($273)$155$118$48,558
98 ($273)$155$118$48,440
99 ($273)$155$119$48,322
100 ($273)$154$119$48,203
101 ($273)$154$119$48,084
102 ($273)$153$120$47,964
103 ($273)$153$120$47,844
104 ($273)$153$120$47,723
105 ($273)$152$121$47,603
106 ($273)$152$121$47,481
107 ($273)$152$122$47,360
108 ($273)$151$122$47,238
Year 10 - 109 ($273)$151$122$47,116
110 ($273)$150$123$46,993
111 ($273)$150$123$46,870
112 ($273)$150$124$46,746
113 ($273)$149$124$46,622
114 ($273)$149$124$46,498
115 ($273)$148$125$46,373
116 ($273)$148$125$46,248
117 ($273)$148$126$46,123
118 ($273)$147$126$45,997
119 ($273)$147$126$45,870
120 ($273)$146$127$45,744
Year 11 - 121 ($273)$146$127$45,617
122 ($273)$146$128$45,489
123 ($273)$145$128$45,361
124 ($273)$145$128$45,233
125 ($273)$144$129$45,104
126 ($273)$144$129$44,975
127 ($273)$144$130$44,845
128 ($273)$143$130$44,715
129 ($273)$143$130$44,585
130 ($273)$142$131$44,454
131 ($273)$142$131$44,323
132 ($273)$141$132$44,191
Year 12 - 133 ($273)$141$132$44,059
134 ($273)$141$132$43,927
135 ($273)$140$133$43,794
136 ($273)$140$133$43,660
137 ($273)$139$134$43,527
138 ($273)$139$134$43,392
139 ($273)$138$135$43,258
140 ($273)$138$135$43,123
141 ($273)$138$135$42,987
142 ($273)$137$136$42,851
143 ($273)$137$136$42,715
144 ($273)$136$137$42,578
Year 13 - 145 ($273)$136$137$42,441
146 ($273)$135$138$42,303
147 ($273)$135$138$42,165
148 ($273)$135$139$42,027
149 ($273)$134$139$41,888
150 ($273)$134$139$41,748
151 ($273)$133$140$41,608
152 ($273)$133$140$41,468
153 ($273)$132$141$41,327
154 ($273)$132$141$41,186
155 ($273)$131$142$41,044
156 ($273)$131$142$40,902
Year 14 - 157 ($273)$131$143$40,760
158 ($273)$130$143$40,617
159 ($273)$130$143$40,473
160 ($273)$129$144$40,329
161 ($273)$129$144$40,185
162 ($273)$128$145$40,040
163 ($273)$128$145$39,895
164 ($273)$127$146$39,749
165 ($273)$127$146$39,603
166 ($273)$126$147$39,456
167 ($273)$126$147$39,309
168 ($273)$125$148$39,161
Year 15 - 169 ($273)$125$148$39,013
170 ($273)$125$149$38,864
171 ($273)$124$149$38,715
172 ($273)$124$150$38,566
173 ($273)$123$150$38,416
174 ($273)$123$151$38,265
175 ($273)$122$151$38,114
176 ($273)$122$151$37,963
177 ($273)$121$152$37,811
178 ($273)$121$152$37,658
179 ($273)$120$153$37,505
180 ($273)$120$153$37,352
Year 16 - 181 ($273)$119$154$37,198
182 ($273)$119$154$37,044
183 ($273)$118$155$36,889
184 ($273)$118$155$36,733
185 ($273)$117$156$36,578
186 ($273)$117$156$36,421
187 ($273)$116$157$36,264
188 ($273)$116$157$36,107
189 ($273)$115$158$35,949
190 ($273)$115$158$35,791
191 ($273)$114$159$35,632
192 ($273)$114$159$35,472
Year 17 - 193 ($273)$113$160$35,313
194 ($273)$113$160$35,152
195 ($273)$112$161$34,991
196 ($273)$112$161$34,830
197 ($273)$111$162$34,668
198 ($273)$111$162$34,505
199 ($273)$110$163$34,342
200 ($273)$110$164$34,179
201 ($273)$109$164$34,015
202 ($273)$109$165$33,850
203 ($273)$108$165$33,685
204 ($273)$108$166$33,520
Year 18 - 205 ($273)$107$166$33,353
206 ($273)$106$167$33,187
207 ($273)$106$167$33,020
208 ($273)$105$168$32,852
209 ($273)$105$168$32,684
210 ($273)$104$169$32,515
211 ($273)$104$169$32,345
212 ($273)$103$170$32,176
213 ($273)$103$170$32,005
214 ($273)$102$171$31,834
215 ($273)$102$172$31,663
216 ($273)$101$172$31,491
Year 19 - 217 ($273)$101$173$31,318
218 ($273)$100$173$31,145
219 ($273)$99$174$30,971
220 ($273)$99$174$30,797
221 ($273)$98$175$30,622
222 ($273)$98$175$30,447
223 ($273)$97$176$30,271
224 ($273)$97$177$30,094
225 ($273)$96$177$29,917
226 ($273)$95$178$29,740
227 ($273)$95$178$29,561
228 ($273)$94$179$29,383
Year 20 - 229 ($273)$94$179$29,203
230 ($273)$93$180$29,023
231 ($273)$93$180$28,843
232 ($273)$92$181$28,662
233 ($273)$91$182$28,480
234 ($273)$91$182$28,298
235 ($273)$90$183$28,115
236 ($273)$90$183$27,932
237 ($273)$89$184$27,748
238 ($273)$89$185$27,563
239 ($273)$88$185$27,378
240 ($273)$87$186$27,192
Year 21 - 241 ($273)$87$186$27,006
242 ($273)$86$187$26,819
243 ($273)$86$188$26,632
244 ($273)$85$188$26,443
245 ($273)$84$189$26,255
246 ($273)$84$189$26,065
247 ($273)$83$190$25,875
248 ($273)$83$191$25,685
249 ($273)$82$191$25,494
250 ($273)$81$192$25,302
251 ($273)$81$192$25,110
252 ($273)$80$193$24,917
Year 22 - 253 ($273)$80$194$24,723
254 ($273)$79$194$24,529
255 ($273)$78$195$24,334
256 ($273)$78$195$24,139
257 ($273)$77$196$23,943
258 ($273)$76$197$23,746
259 ($273)$76$197$23,549
260 ($273)$75$198$23,351
261 ($273)$75$199$23,152
262 ($273)$74$199$22,953
263 ($273)$73$200$22,753
264 ($273)$73$200$22,552
Year 23 - 265 ($273)$72$201$22,351
266 ($273)$71$202$22,149
267 ($273)$71$202$21,947
268 ($273)$70$203$21,744
269 ($273)$69$204$21,540
270 ($273)$69$204$21,336
271 ($273)$68$205$21,131
272 ($273)$67$206$20,925
273 ($273)$67$206$20,719
274 ($273)$66$207$20,512
275 ($273)$65$208$20,304
276 ($273)$65$208$20,096
Year 24 - 277 ($273)$64$209$19,887
278 ($273)$63$210$19,677
279 ($273)$63$210$19,467
280 ($273)$62$211$19,256
281 ($273)$61$212$19,044
282 ($273)$61$212$18,832
283 ($273)$60$213$18,619
284 ($273)$59$214$18,405
285 ($273)$59$214$18,191
286 ($273)$58$215$17,976
287 ($273)$57$216$17,760
288 ($273)$57$216$17,544
Year 25 - 289 ($273)$56$217$17,327
290 ($273)$55$218$17,109
291 ($273)$55$219$16,890
292 ($273)$54$219$16,671
293 ($273)$53$220$16,451
294 ($273)$53$221$16,231
295 ($273)$52$221$16,009
296 ($273)$51$222$15,787
297 ($273)$50$223$15,564
298 ($273)$50$223$15,341
299 ($273)$49$224$15,117
300 ($273)$48$225$14,892
Year 26 - 301 ($273)$48$226$14,666
302 ($273)$47$226$14,440
303 ($273)$46$227$14,213
304 ($273)$45$228$13,985
305 ($273)$45$228$13,757
306 ($273)$44$229$13,528
307 ($273)$43$230$13,298
308 ($273)$42$231$13,067
309 ($273)$42$231$12,836
310 ($273)$41$232$12,603
311 ($273)$40$233$12,371
312 ($273)$39$234$12,137
Year 27 - 313 ($273)$39$234$11,903
314 ($273)$38$235$11,667
315 ($273)$37$236$11,432
316 ($273)$36$237$11,195
317 ($273)$36$237$10,957
318 ($273)$35$238$10,719
319 ($273)$34$239$10,480
320 ($273)$33$240$10,241
321 ($273)$33$240$10,000
322 ($273)$32$241$9,759
323 ($273)$31$242$9,517
324 ($273)$30$243$9,274
Year 28 - 325 ($273)$30$244$9,031
326 ($273)$29$244$8,787
327 ($273)$28$245$8,542
328 ($273)$27$246$8,296
329 ($273)$26$247$8,049
330 ($273)$26$247$7,802
331 ($273)$25$248$7,553
332 ($273)$24$249$7,304
333 ($273)$23$250$7,055
334 ($273)$23$251$6,804
335 ($273)$22$251$6,553
336 ($273)$21$252$6,300
Year 29 - 337 ($273)$20$253$6,047
338 ($273)$19$254$5,794
339 ($273)$18$255$5,539
340 ($273)$18$255$5,283
341 ($273)$17$256$5,027
342 ($273)$16$257$4,770
343 ($273)$15$258$4,512
344 ($273)$14$259$4,254
345 ($273)$14$260$3,994
346 ($273)$13$260$3,734
347 ($273)$12$261$3,472
348 ($273)$11$262$3,210
Year 30 - 349 ($273)$10$263$2,948
350 ($273)$9$264$2,684
351 ($273)$9$265$2,419
352 ($273)$8$265$2,154
353 ($273)$7$266$1,888
354 ($273)$6$267$1,621
355 ($273)$5$268$1,353
356 ($273)$4$269$1,084
357 ($273)$3$270$814
358 ($273)$3$271$544
359 ($273)$2$271$272
360 ($273)$1$272$0
TOTALS$39,922$58,400$98,322

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.