« Back to all home prices

Mortgage Payment Schedule for a $74,000 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% ($14,800) 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
$277 360 $40,469 $99,669

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.626% | Rate: 3.625% | Fees: $40 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.641% | Rate: 3.625% | Fees: $495 | 45 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

NMLS #: 7706
$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: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 258821
$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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $928 | 30 day rate lock

NMLS #: 67717
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | 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
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  $74,000
Down Payment $14,800$59,200
Year 1 - 1 ($277)$189$88$59,112
2 ($277)$189$88$59,024
3 ($277)$188$88$58,935
4 ($277)$188$89$58,847
5 ($277)$188$89$58,758
6 ($277)$188$89$58,668
7 ($277)$187$90$58,579
8 ($277)$187$90$58,489
9 ($277)$187$90$58,399
10 ($277)$186$90$58,308
11 ($277)$186$91$58,217
12 ($277)$186$91$58,126
Year 2 - 13 ($277)$186$91$58,035
14 ($277)$185$92$57,943
15 ($277)$185$92$57,851
16 ($277)$185$92$57,759
17 ($277)$184$93$57,667
18 ($277)$184$93$57,574
19 ($277)$184$93$57,481
20 ($277)$183$93$57,387
21 ($277)$183$94$57,294
22 ($277)$183$94$57,200
23 ($277)$183$94$57,105
24 ($277)$182$95$57,011
Year 3 - 25 ($277)$182$95$56,916
26 ($277)$182$95$56,821
27 ($277)$181$96$56,725
28 ($277)$181$96$56,629
29 ($277)$181$96$56,533
30 ($277)$180$96$56,437
31 ($277)$180$97$56,340
32 ($277)$180$97$56,243
33 ($277)$180$97$56,146
34 ($277)$179$98$56,048
35 ($277)$179$98$55,950
36 ($277)$179$98$55,852
Year 4 - 37 ($277)$178$99$55,753
38 ($277)$178$99$55,654
39 ($277)$178$99$55,555
40 ($277)$177$100$55,456
41 ($277)$177$100$55,356
42 ($277)$177$100$55,255
43 ($277)$176$101$55,155
44 ($277)$176$101$55,054
45 ($277)$176$101$54,953
46 ($277)$175$101$54,852
47 ($277)$175$102$54,750
48 ($277)$175$102$54,648
Year 5 - 49 ($277)$174$102$54,545
50 ($277)$174$103$54,442
51 ($277)$174$103$54,339
52 ($277)$173$103$54,236
53 ($277)$173$104$54,132
54 ($277)$173$104$54,028
55 ($277)$172$104$53,924
56 ($277)$172$105$53,819
57 ($277)$172$105$53,714
58 ($277)$171$105$53,608
59 ($277)$171$106$53,503
60 ($277)$171$106$53,397
Year 6 - 61 ($277)$170$106$53,290
62 ($277)$170$107$53,183
63 ($277)$170$107$53,076
64 ($277)$169$107$52,969
65 ($277)$169$108$52,861
66 ($277)$169$108$52,753
67 ($277)$168$108$52,644
68 ($277)$168$109$52,535
69 ($277)$168$109$52,426
70 ($277)$167$110$52,317
71 ($277)$167$110$52,207
72 ($277)$167$110$52,097
Year 7 - 73 ($277)$166$111$51,986
74 ($277)$166$111$51,875
75 ($277)$166$111$51,764
76 ($277)$165$112$51,652
77 ($277)$165$112$51,540
78 ($277)$164$112$51,428
79 ($277)$164$113$51,315
80 ($277)$164$113$51,202
81 ($277)$163$113$51,089
82 ($277)$163$114$50,975
83 ($277)$163$114$50,861
84 ($277)$162$115$50,746
Year 8 - 85 ($277)$162$115$50,631
86 ($277)$162$115$50,516
87 ($277)$161$116$50,400
88 ($277)$161$116$50,284
89 ($277)$160$116$50,168
90 ($277)$160$117$50,051
91 ($277)$160$117$49,934
92 ($277)$159$117$49,817
93 ($277)$159$118$49,699
94 ($277)$159$118$49,581
95 ($277)$158$119$49,462
96 ($277)$158$119$49,343
Year 9 - 97 ($277)$157$119$49,224
98 ($277)$157$120$49,104
99 ($277)$157$120$48,984
100 ($277)$156$121$48,863
101 ($277)$156$121$48,742
102 ($277)$156$121$48,621
103 ($277)$155$122$48,499
104 ($277)$155$122$48,377
105 ($277)$154$122$48,255
106 ($277)$154$123$48,132
107 ($277)$154$123$48,009
108 ($277)$153$124$47,885
Year 10 - 109 ($277)$153$124$47,761
110 ($277)$152$124$47,637
111 ($277)$152$125$47,512
112 ($277)$152$125$47,387
113 ($277)$151$126$47,261
114 ($277)$151$126$47,135
115 ($277)$150$126$47,009
116 ($277)$150$127$46,882
117 ($277)$150$127$46,754
118 ($277)$149$128$46,627
119 ($277)$149$128$46,499
120 ($277)$148$128$46,370
Year 11 - 121 ($277)$148$129$46,241
122 ($277)$148$129$46,112
123 ($277)$147$130$45,983
124 ($277)$147$130$45,852
125 ($277)$146$131$45,722
126 ($277)$146$131$45,591
127 ($277)$146$131$45,460
128 ($277)$145$132$45,328
129 ($277)$145$132$45,196
130 ($277)$144$133$45,063
131 ($277)$144$133$44,930
132 ($277)$143$133$44,797
Year 12 - 133 ($277)$143$134$44,663
134 ($277)$143$134$44,528
135 ($277)$142$135$44,394
136 ($277)$142$135$44,258
137 ($277)$141$136$44,123
138 ($277)$141$136$43,987
139 ($277)$140$136$43,850
140 ($277)$140$137$43,713
141 ($277)$140$137$43,576
142 ($277)$139$138$43,438
143 ($277)$139$138$43,300
144 ($277)$138$139$43,161
Year 13 - 145 ($277)$138$139$43,022
146 ($277)$137$140$42,883
147 ($277)$137$140$42,743
148 ($277)$136$140$42,602
149 ($277)$136$141$42,462
150 ($277)$136$141$42,320
151 ($277)$135$142$42,178
152 ($277)$135$142$42,036
153 ($277)$134$143$41,893
154 ($277)$134$143$41,750
155 ($277)$133$144$41,607
156 ($277)$133$144$41,463
Year 14 - 157 ($277)$132$145$41,318
158 ($277)$132$145$41,173
159 ($277)$131$145$41,028
160 ($277)$131$146$40,882
161 ($277)$130$146$40,735
162 ($277)$130$147$40,589
163 ($277)$130$147$40,441
164 ($277)$129$148$40,293
165 ($277)$129$148$40,145
166 ($277)$128$149$39,996
167 ($277)$128$149$39,847
168 ($277)$127$150$39,698
Year 15 - 169 ($277)$127$150$39,547
170 ($277)$126$151$39,397
171 ($277)$126$151$39,246
172 ($277)$125$152$39,094
173 ($277)$125$152$38,942
174 ($277)$124$153$38,789
175 ($277)$124$153$38,636
176 ($277)$123$154$38,483
177 ($277)$123$154$38,329
178 ($277)$122$155$38,174
179 ($277)$122$155$38,019
180 ($277)$121$156$37,864
Year 16 - 181 ($277)$121$156$37,708
182 ($277)$120$157$37,551
183 ($277)$120$157$37,394
184 ($277)$119$158$37,237
185 ($277)$119$158$37,079
186 ($277)$118$159$36,920
187 ($277)$118$159$36,761
188 ($277)$117$160$36,602
189 ($277)$117$160$36,442
190 ($277)$116$161$36,281
191 ($277)$116$161$36,120
192 ($277)$115$162$35,958
Year 17 - 193 ($277)$115$162$35,796
194 ($277)$114$163$35,634
195 ($277)$114$163$35,471
196 ($277)$113$164$35,307
197 ($277)$113$164$35,143
198 ($277)$112$165$34,978
199 ($277)$112$165$34,813
200 ($277)$111$166$34,647
201 ($277)$111$166$34,481
202 ($277)$110$167$34,314
203 ($277)$110$167$34,147
204 ($277)$109$168$33,979
Year 18 - 205 ($277)$108$168$33,810
206 ($277)$108$169$33,641
207 ($277)$107$169$33,472
208 ($277)$107$170$33,302
209 ($277)$106$171$33,131
210 ($277)$106$171$32,960
211 ($277)$105$172$32,789
212 ($277)$105$172$32,616
213 ($277)$104$173$32,444
214 ($277)$104$173$32,270
215 ($277)$103$174$32,096
216 ($277)$102$174$31,922
Year 19 - 217 ($277)$102$175$31,747
218 ($277)$101$176$31,571
219 ($277)$101$176$31,395
220 ($277)$100$177$31,219
221 ($277)$100$177$31,042
222 ($277)$99$178$30,864
223 ($277)$99$178$30,685
224 ($277)$98$179$30,506
225 ($277)$97$179$30,327
226 ($277)$97$180$30,147
227 ($277)$96$181$29,966
228 ($277)$96$181$29,785
Year 20 - 229 ($277)$95$182$29,603
230 ($277)$94$182$29,421
231 ($277)$94$183$29,238
232 ($277)$93$184$29,054
233 ($277)$93$184$28,870
234 ($277)$92$185$28,686
235 ($277)$92$185$28,500
236 ($277)$91$186$28,314
237 ($277)$90$186$28,128
238 ($277)$90$187$27,941
239 ($277)$89$188$27,753
240 ($277)$89$188$27,565
Year 21 - 241 ($277)$88$189$27,376
242 ($277)$87$189$27,186
243 ($277)$87$190$26,996
244 ($277)$86$191$26,806
245 ($277)$86$191$26,614
246 ($277)$85$192$26,422
247 ($277)$84$193$26,230
248 ($277)$84$193$26,037
249 ($277)$83$194$25,843
250 ($277)$82$194$25,649
251 ($277)$82$195$25,454
252 ($277)$81$196$25,258
Year 22 - 253 ($277)$81$196$25,062
254 ($277)$80$197$24,865
255 ($277)$79$197$24,667
256 ($277)$79$198$24,469
257 ($277)$78$199$24,271
258 ($277)$77$199$24,071
259 ($277)$77$200$23,871
260 ($277)$76$201$23,670
261 ($277)$76$201$23,469
262 ($277)$75$202$23,267
263 ($277)$74$203$23,065
264 ($277)$74$203$22,861
Year 23 - 265 ($277)$73$204$22,657
266 ($277)$72$205$22,453
267 ($277)$72$205$22,248
268 ($277)$71$206$22,042
269 ($277)$70$207$21,835
270 ($277)$70$207$21,628
271 ($277)$69$208$21,420
272 ($277)$68$208$21,212
273 ($277)$68$209$21,003
274 ($277)$67$210$20,793
275 ($277)$66$210$20,582
276 ($277)$66$211$20,371
Year 24 - 277 ($277)$65$212$20,159
278 ($277)$64$213$19,947
279 ($277)$64$213$19,734
280 ($277)$63$214$19,520
281 ($277)$62$215$19,305
282 ($277)$62$215$19,090
283 ($277)$61$216$18,874
284 ($277)$60$217$18,657
285 ($277)$60$217$18,440
286 ($277)$59$218$18,222
287 ($277)$58$219$18,003
288 ($277)$57$219$17,784
Year 25 - 289 ($277)$57$220$17,564
290 ($277)$56$221$17,343
291 ($277)$55$222$17,122
292 ($277)$55$222$16,899
293 ($277)$54$223$16,676
294 ($277)$53$224$16,453
295 ($277)$53$224$16,228
296 ($277)$52$225$16,003
297 ($277)$51$226$15,778
298 ($277)$50$227$15,551
299 ($277)$50$227$15,324
300 ($277)$49$228$15,096
Year 26 - 301 ($277)$48$229$14,867
302 ($277)$47$229$14,638
303 ($277)$47$230$14,408
304 ($277)$46$231$14,177
305 ($277)$45$232$13,945
306 ($277)$45$232$13,713
307 ($277)$44$233$13,480
308 ($277)$43$234$13,246
309 ($277)$42$235$13,011
310 ($277)$42$235$12,776
311 ($277)$41$236$12,540
312 ($277)$40$237$12,303
Year 27 - 313 ($277)$39$238$12,066
314 ($277)$39$238$11,827
315 ($277)$38$239$11,588
316 ($277)$37$240$11,348
317 ($277)$36$241$11,108
318 ($277)$35$241$10,866
319 ($277)$35$242$10,624
320 ($277)$34$243$10,381
321 ($277)$33$244$10,137
322 ($277)$32$245$9,893
323 ($277)$32$245$9,648
324 ($277)$31$246$9,401
Year 28 - 325 ($277)$30$247$9,155
326 ($277)$29$248$8,907
327 ($277)$28$248$8,659
328 ($277)$28$249$8,409
329 ($277)$27$250$8,159
330 ($277)$26$251$7,908
331 ($277)$25$252$7,657
332 ($277)$24$252$7,404
333 ($277)$24$253$7,151
334 ($277)$23$254$6,897
335 ($277)$22$255$6,642
336 ($277)$21$256$6,387
Year 29 - 337 ($277)$20$256$6,130
338 ($277)$20$257$5,873
339 ($277)$19$258$5,615
340 ($277)$18$259$5,356
341 ($277)$17$260$5,096
342 ($277)$16$261$4,836
343 ($277)$15$261$4,574
344 ($277)$15$262$4,312
345 ($277)$14$263$4,049
346 ($277)$13$264$3,785
347 ($277)$12$265$3,520
348 ($277)$11$266$3,254
Year 30 - 349 ($277)$10$266$2,988
350 ($277)$10$267$2,721
351 ($277)$9$268$2,452
352 ($277)$8$269$2,183
353 ($277)$7$270$1,914
354 ($277)$6$271$1,643
355 ($277)$5$272$1,371
356 ($277)$4$272$1,099
357 ($277)$4$273$825
358 ($277)$3$274$551
359 ($277)$2$275$276
360 ($277)$1$276$0
TOTALS$40,469$59,200$99,669

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.