« 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 November 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($14,800) 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
$280 360 $41,566 $100,766

Mortgage Providers

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


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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 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

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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 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
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 ($280)$193$87$59,113
2 ($280)$193$87$59,027
3 ($280)$193$87$58,940
4 ($280)$193$87$58,852
5 ($280)$192$88$58,765
6 ($280)$192$88$58,677
7 ($280)$192$88$58,588
8 ($280)$191$89$58,500
9 ($280)$191$89$58,411
10 ($280)$191$89$58,322
11 ($280)$191$89$58,233
12 ($280)$190$90$58,143
Year 2 - 13 ($280)$190$90$58,053
14 ($280)$190$90$57,963
15 ($280)$189$91$57,872
16 ($280)$189$91$57,781
17 ($280)$189$91$57,690
18 ($280)$188$91$57,599
19 ($280)$188$92$57,507
20 ($280)$188$92$57,415
21 ($280)$188$92$57,322
22 ($280)$187$93$57,230
23 ($280)$187$93$57,137
24 ($280)$187$93$57,044
Year 3 - 25 ($280)$186$94$56,950
26 ($280)$186$94$56,856
27 ($280)$186$94$56,762
28 ($280)$185$94$56,668
29 ($280)$185$95$56,573
30 ($280)$185$95$56,478
31 ($280)$184$95$56,382
32 ($280)$184$96$56,286
33 ($280)$184$96$56,190
34 ($280)$184$96$56,094
35 ($280)$183$97$55,997
36 ($280)$183$97$55,900
Year 4 - 37 ($280)$183$97$55,803
38 ($280)$182$98$55,706
39 ($280)$182$98$55,608
40 ($280)$182$98$55,509
41 ($280)$181$99$55,411
42 ($280)$181$99$55,312
43 ($280)$181$99$55,213
44 ($280)$180$100$55,113
45 ($280)$180$100$55,013
46 ($280)$180$100$54,913
47 ($280)$179$101$54,813
48 ($280)$179$101$54,712
Year 5 - 49 ($280)$179$101$54,610
50 ($280)$178$102$54,509
51 ($280)$178$102$54,407
52 ($280)$178$102$54,305
53 ($280)$177$103$54,202
54 ($280)$177$103$54,100
55 ($280)$177$103$53,996
56 ($280)$176$104$53,893
57 ($280)$176$104$53,789
58 ($280)$176$104$53,685
59 ($280)$175$105$53,580
60 ($280)$175$105$53,475
Year 6 - 61 ($280)$175$105$53,370
62 ($280)$174$106$53,265
63 ($280)$174$106$53,159
64 ($280)$174$106$53,052
65 ($280)$173$107$52,946
66 ($280)$173$107$52,839
67 ($280)$173$107$52,732
68 ($280)$172$108$52,624
69 ($280)$172$108$52,516
70 ($280)$172$108$52,408
71 ($280)$171$109$52,299
72 ($280)$171$109$52,190
Year 7 - 73 ($280)$170$109$52,080
74 ($280)$170$110$51,971
75 ($280)$170$110$51,861
76 ($280)$169$110$51,750
77 ($280)$169$111$51,639
78 ($280)$169$111$51,528
79 ($280)$168$112$51,416
80 ($280)$168$112$51,304
81 ($280)$168$112$51,192
82 ($280)$167$113$51,079
83 ($280)$167$113$50,966
84 ($280)$166$113$50,853
Year 8 - 85 ($280)$166$114$50,739
86 ($280)$166$114$50,625
87 ($280)$165$115$50,511
88 ($280)$165$115$50,396
89 ($280)$165$115$50,280
90 ($280)$164$116$50,165
91 ($280)$164$116$50,049
92 ($280)$163$116$49,932
93 ($280)$163$117$49,815
94 ($280)$163$117$49,698
95 ($280)$162$118$49,581
96 ($280)$162$118$49,463
Year 9 - 97 ($280)$162$118$49,344
98 ($280)$161$119$49,226
99 ($280)$161$119$49,107
100 ($280)$160$119$48,987
101 ($280)$160$120$48,867
102 ($280)$160$120$48,747
103 ($280)$159$121$48,626
104 ($280)$159$121$48,505
105 ($280)$158$121$48,384
106 ($280)$158$122$48,262
107 ($280)$158$122$48,140
108 ($280)$157$123$48,017
Year 10 - 109 ($280)$157$123$47,894
110 ($280)$156$123$47,771
111 ($280)$156$124$47,647
112 ($280)$156$124$47,522
113 ($280)$155$125$47,398
114 ($280)$155$125$47,273
115 ($280)$154$125$47,147
116 ($280)$154$126$47,021
117 ($280)$154$126$46,895
118 ($280)$153$127$46,768
119 ($280)$153$127$46,641
120 ($280)$152$128$46,514
Year 11 - 121 ($280)$152$128$46,386
122 ($280)$152$128$46,257
123 ($280)$151$129$46,128
124 ($280)$151$129$45,999
125 ($280)$150$130$45,870
126 ($280)$150$130$45,740
127 ($280)$149$130$45,609
128 ($280)$149$131$45,478
129 ($280)$149$131$45,347
130 ($280)$148$132$45,215
131 ($280)$148$132$45,083
132 ($280)$147$133$44,950
Year 12 - 133 ($280)$147$133$44,817
134 ($280)$146$134$44,684
135 ($280)$146$134$44,550
136 ($280)$146$134$44,415
137 ($280)$145$135$44,280
138 ($280)$145$135$44,145
139 ($280)$144$136$44,009
140 ($280)$144$136$43,873
141 ($280)$143$137$43,737
142 ($280)$143$137$43,600
143 ($280)$142$137$43,462
144 ($280)$142$138$43,324
Year 13 - 145 ($280)$142$138$43,186
146 ($280)$141$139$43,047
147 ($280)$141$139$42,908
148 ($280)$140$140$42,768
149 ($280)$140$140$42,628
150 ($280)$139$141$42,487
151 ($280)$139$141$42,346
152 ($280)$138$142$42,205
153 ($280)$138$142$42,063
154 ($280)$137$143$41,920
155 ($280)$137$143$41,777
156 ($280)$136$143$41,634
Year 14 - 157 ($280)$136$144$41,490
158 ($280)$136$144$41,345
159 ($280)$135$145$41,200
160 ($280)$135$145$41,055
161 ($280)$134$146$40,909
162 ($280)$134$146$40,763
163 ($280)$133$147$40,616
164 ($280)$133$147$40,469
165 ($280)$132$148$40,321
166 ($280)$132$148$40,173
167 ($280)$131$149$40,025
168 ($280)$131$149$39,875
Year 15 - 169 ($280)$130$150$39,726
170 ($280)$130$150$39,576
171 ($280)$129$151$39,425
172 ($280)$129$151$39,274
173 ($280)$128$152$39,122
174 ($280)$128$152$38,970
175 ($280)$127$153$38,818
176 ($280)$127$153$38,664
177 ($280)$126$154$38,511
178 ($280)$126$154$38,357
179 ($280)$125$155$38,202
180 ($280)$125$155$38,047
Year 16 - 181 ($280)$124$156$37,891
182 ($280)$124$156$37,735
183 ($280)$123$157$37,579
184 ($280)$123$157$37,421
185 ($280)$122$158$37,264
186 ($280)$122$158$37,106
187 ($280)$121$159$36,947
188 ($280)$121$159$36,788
189 ($280)$120$160$36,628
190 ($280)$120$160$36,468
191 ($280)$119$161$36,307
192 ($280)$119$161$36,146
Year 17 - 193 ($280)$118$162$35,984
194 ($280)$118$162$35,821
195 ($280)$117$163$35,659
196 ($280)$116$163$35,495
197 ($280)$116$164$35,331
198 ($280)$115$164$35,167
199 ($280)$115$165$35,002
200 ($280)$114$166$34,836
201 ($280)$114$166$34,670
202 ($280)$113$167$34,503
203 ($280)$113$167$34,336
204 ($280)$112$168$34,168
Year 18 - 205 ($280)$112$168$34,000
206 ($280)$111$169$33,831
207 ($280)$111$169$33,662
208 ($280)$110$170$33,492
209 ($280)$109$170$33,321
210 ($280)$109$171$33,150
211 ($280)$108$172$32,979
212 ($280)$108$172$32,807
213 ($280)$107$173$32,634
214 ($280)$107$173$32,461
215 ($280)$106$174$32,287
216 ($280)$105$174$32,112
Year 19 - 217 ($280)$105$175$31,937
218 ($280)$104$176$31,762
219 ($280)$104$176$31,586
220 ($280)$103$177$31,409
221 ($280)$103$177$31,232
222 ($280)$102$178$31,054
223 ($280)$101$178$30,875
224 ($280)$101$179$30,696
225 ($280)$100$180$30,516
226 ($280)$100$180$30,336
227 ($280)$99$181$30,155
228 ($280)$99$181$29,974
Year 20 - 229 ($280)$98$182$29,792
230 ($280)$97$183$29,609
231 ($280)$97$183$29,426
232 ($280)$96$184$29,243
233 ($280)$96$184$29,058
234 ($280)$95$185$28,873
235 ($280)$94$186$28,688
236 ($280)$94$186$28,501
237 ($280)$93$187$28,315
238 ($280)$92$187$28,127
239 ($280)$92$188$27,939
240 ($280)$91$189$27,750
Year 21 - 241 ($280)$91$189$27,561
242 ($280)$90$190$27,371
243 ($280)$89$190$27,181
244 ($280)$89$191$26,990
245 ($280)$88$192$26,798
246 ($280)$88$192$26,606
247 ($280)$87$193$26,413
248 ($280)$86$194$26,219
249 ($280)$86$194$26,025
250 ($280)$85$195$25,830
251 ($280)$84$196$25,634
252 ($280)$84$196$25,438
Year 22 - 253 ($280)$83$197$25,241
254 ($280)$82$197$25,044
255 ($280)$82$198$24,846
256 ($280)$81$199$24,647
257 ($280)$81$199$24,448
258 ($280)$80$200$24,248
259 ($280)$79$201$24,047
260 ($280)$79$201$23,846
261 ($280)$78$202$23,644
262 ($280)$77$203$23,441
263 ($280)$77$203$23,238
264 ($280)$76$204$23,034
Year 23 - 265 ($280)$75$205$22,829
266 ($280)$75$205$22,624
267 ($280)$74$206$22,418
268 ($280)$73$207$22,211
269 ($280)$73$207$22,004
270 ($280)$72$208$21,796
271 ($280)$71$209$21,587
272 ($280)$71$209$21,377
273 ($280)$70$210$21,167
274 ($280)$69$211$20,957
275 ($280)$68$211$20,745
276 ($280)$68$212$20,533
Year 24 - 277 ($280)$67$213$20,320
278 ($280)$66$214$20,107
279 ($280)$66$214$19,892
280 ($280)$65$215$19,678
281 ($280)$64$216$19,462
282 ($280)$64$216$19,246
283 ($280)$63$217$19,029
284 ($280)$62$218$18,811
285 ($280)$61$218$18,592
286 ($280)$61$219$18,373
287 ($280)$60$220$18,153
288 ($280)$59$221$17,933
Year 25 - 289 ($280)$59$221$17,711
290 ($280)$58$222$17,489
291 ($280)$57$223$17,266
292 ($280)$56$224$17,043
293 ($280)$56$224$16,819
294 ($280)$55$225$16,594
295 ($280)$54$226$16,368
296 ($280)$53$226$16,142
297 ($280)$53$227$15,914
298 ($280)$52$228$15,687
299 ($280)$51$229$15,458
300 ($280)$50$229$15,228
Year 26 - 301 ($280)$50$230$14,998
302 ($280)$49$231$14,767
303 ($280)$48$232$14,536
304 ($280)$47$232$14,303
305 ($280)$47$233$14,070
306 ($280)$46$234$13,836
307 ($280)$45$235$13,601
308 ($280)$44$235$13,366
309 ($280)$44$236$13,130
310 ($280)$43$237$12,893
311 ($280)$42$238$12,655
312 ($280)$41$239$12,416
Year 27 - 313 ($280)$41$239$12,177
314 ($280)$40$240$11,937
315 ($280)$39$241$11,696
316 ($280)$38$242$11,454
317 ($280)$37$242$11,212
318 ($280)$37$243$10,969
319 ($280)$36$244$10,724
320 ($280)$35$245$10,480
321 ($280)$34$246$10,234
322 ($280)$33$246$9,987
323 ($280)$33$247$9,740
324 ($280)$32$248$9,492
Year 28 - 325 ($280)$31$249$9,243
326 ($280)$30$250$8,993
327 ($280)$29$251$8,743
328 ($280)$29$251$8,492
329 ($280)$28$252$8,239
330 ($280)$27$253$7,986
331 ($280)$26$254$7,733
332 ($280)$25$255$7,478
333 ($280)$24$255$7,222
334 ($280)$24$256$6,966
335 ($280)$23$257$6,709
336 ($280)$22$258$6,451
Year 29 - 337 ($280)$21$259$6,192
338 ($280)$20$260$5,933
339 ($280)$19$261$5,672
340 ($280)$19$261$5,411
341 ($280)$18$262$5,148
342 ($280)$17$263$4,885
343 ($280)$16$264$4,621
344 ($280)$15$265$4,357
345 ($280)$14$266$4,091
346 ($280)$13$267$3,824
347 ($280)$12$267$3,557
348 ($280)$12$268$3,289
Year 30 - 349 ($280)$11$269$3,019
350 ($280)$10$270$2,749
351 ($280)$9$271$2,478
352 ($280)$8$272$2,207
353 ($280)$7$273$1,934
354 ($280)$6$274$1,660
355 ($280)$5$274$1,386
356 ($280)$5$275$1,111
357 ($280)$4$276$834
358 ($280)$3$277$557
359 ($280)$2$278$279
360 ($280)$1$279$0
TOTALS$41,566$59,200$100,766

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.