« Back to all home prices

Mortgage Payment Schedule for a $75,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($15,000) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$285 360 $42,500 $102,500

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 168163 | State Lic #: MC3254
$1,123 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.561% | Rate: 3.500% | Fees: $1,895 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 122701 | State Lic #: MC-1186
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $490 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $487 | 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 #: 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 #: 424182
$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 #: 244476 | State Lic #: MC-5877
$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 #: 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

NMLS #: 258821
$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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 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 #: 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 #: 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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.753% | Rate: 3.750% | Fees: $101 | 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  $75,000
Down Payment $15,000$60,000
Year 1 - 1 ($285)$198$87$59,913
2 ($285)$197$88$59,825
3 ($285)$197$88$59,737
4 ($285)$197$88$59,649
5 ($285)$196$88$59,561
6 ($285)$196$89$59,472
7 ($285)$196$89$59,383
8 ($285)$195$89$59,294
9 ($285)$195$90$59,205
10 ($285)$195$90$59,115
11 ($285)$195$90$59,025
12 ($285)$194$90$58,934
Year 2 - 13 ($285)$194$91$58,843
14 ($285)$194$91$58,752
15 ($285)$193$91$58,661
16 ($285)$193$92$58,569
17 ($285)$193$92$58,478
18 ($285)$192$92$58,385
19 ($285)$192$93$58,293
20 ($285)$192$93$58,200
21 ($285)$192$93$58,107
22 ($285)$191$93$58,013
23 ($285)$191$94$57,920
24 ($285)$191$94$57,825
Year 3 - 25 ($285)$190$94$57,731
26 ($285)$190$95$57,636
27 ($285)$190$95$57,541
28 ($285)$189$95$57,446
29 ($285)$189$96$57,350
30 ($285)$189$96$57,255
31 ($285)$188$96$57,158
32 ($285)$188$97$57,062
33 ($285)$188$97$56,965
34 ($285)$188$97$56,868
35 ($285)$187$98$56,770
36 ($285)$187$98$56,672
Year 4 - 37 ($285)$187$98$56,574
38 ($285)$186$98$56,476
39 ($285)$186$99$56,377
40 ($285)$186$99$56,278
41 ($285)$185$99$56,178
42 ($285)$185$100$56,078
43 ($285)$185$100$55,978
44 ($285)$184$100$55,878
45 ($285)$184$101$55,777
46 ($285)$184$101$55,676
47 ($285)$183$101$55,574
48 ($285)$183$102$55,473
Year 5 - 49 ($285)$183$102$55,370
50 ($285)$182$102$55,268
51 ($285)$182$103$55,165
52 ($285)$182$103$55,062
53 ($285)$181$103$54,959
54 ($285)$181$104$54,855
55 ($285)$181$104$54,751
56 ($285)$180$105$54,646
57 ($285)$180$105$54,541
58 ($285)$180$105$54,436
59 ($285)$179$106$54,330
60 ($285)$179$106$54,225
Year 6 - 61 ($285)$178$106$54,118
62 ($285)$178$107$54,012
63 ($285)$178$107$53,905
64 ($285)$177$107$53,798
65 ($285)$177$108$53,690
66 ($285)$177$108$53,582
67 ($285)$176$108$53,474
68 ($285)$176$109$53,365
69 ($285)$176$109$53,256
70 ($285)$175$109$53,146
71 ($285)$175$110$53,037
72 ($285)$175$110$52,926
Year 7 - 73 ($285)$174$111$52,816
74 ($285)$174$111$52,705
75 ($285)$173$111$52,594
76 ($285)$173$112$52,482
77 ($285)$173$112$52,370
78 ($285)$172$112$52,258
79 ($285)$172$113$52,145
80 ($285)$172$113$52,032
81 ($285)$171$113$51,919
82 ($285)$171$114$51,805
83 ($285)$171$114$51,691
84 ($285)$170$115$51,576
Year 8 - 85 ($285)$170$115$51,461
86 ($285)$169$115$51,346
87 ($285)$169$116$51,230
88 ($285)$169$116$51,114
89 ($285)$168$116$50,998
90 ($285)$168$117$50,881
91 ($285)$167$117$50,763
92 ($285)$167$118$50,646
93 ($285)$167$118$50,528
94 ($285)$166$118$50,409
95 ($285)$166$119$50,291
96 ($285)$166$119$50,171
Year 9 - 97 ($285)$165$120$50,052
98 ($285)$165$120$49,932
99 ($285)$164$120$49,812
100 ($285)$164$121$49,691
101 ($285)$164$121$49,570
102 ($285)$163$122$49,448
103 ($285)$163$122$49,326
104 ($285)$162$122$49,204
105 ($285)$162$123$49,081
106 ($285)$162$123$48,958
107 ($285)$161$124$48,834
108 ($285)$161$124$48,710
Year 10 - 109 ($285)$160$124$48,586
110 ($285)$160$125$48,461
111 ($285)$160$125$48,336
112 ($285)$159$126$48,210
113 ($285)$159$126$48,084
114 ($285)$158$126$47,958
115 ($285)$158$127$47,831
116 ($285)$157$127$47,704
117 ($285)$157$128$47,576
118 ($285)$157$128$47,448
119 ($285)$156$129$47,319
120 ($285)$156$129$47,190
Year 11 - 121 ($285)$155$129$47,061
122 ($285)$155$130$46,931
123 ($285)$154$130$46,801
124 ($285)$154$131$46,670
125 ($285)$154$131$46,539
126 ($285)$153$132$46,408
127 ($285)$153$132$46,276
128 ($285)$152$132$46,143
129 ($285)$152$133$46,010
130 ($285)$151$133$45,877
131 ($285)$151$134$45,743
132 ($285)$151$134$45,609
Year 12 - 133 ($285)$150$135$45,475
134 ($285)$150$135$45,340
135 ($285)$149$135$45,204
136 ($285)$149$136$45,068
137 ($285)$148$136$44,932
138 ($285)$148$137$44,795
139 ($285)$147$137$44,658
140 ($285)$147$138$44,520
141 ($285)$147$138$44,382
142 ($285)$146$139$44,243
143 ($285)$146$139$44,104
144 ($285)$145$140$43,965
Year 13 - 145 ($285)$145$140$43,825
146 ($285)$144$140$43,684
147 ($285)$144$141$43,543
148 ($285)$143$141$43,402
149 ($285)$143$142$43,260
150 ($285)$142$142$43,118
151 ($285)$142$143$42,975
152 ($285)$141$143$42,832
153 ($285)$141$144$42,688
154 ($285)$141$144$42,544
155 ($285)$140$145$42,399
156 ($285)$140$145$42,254
Year 14 - 157 ($285)$139$146$42,108
158 ($285)$139$146$41,962
159 ($285)$138$147$41,815
160 ($285)$138$147$41,668
161 ($285)$137$148$41,521
162 ($285)$137$148$41,373
163 ($285)$136$149$41,224
164 ($285)$136$149$41,075
165 ($285)$135$150$40,926
166 ($285)$135$150$40,776
167 ($285)$134$151$40,625
168 ($285)$134$151$40,474
Year 15 - 169 ($285)$133$151$40,323
170 ($285)$133$152$40,171
171 ($285)$132$152$40,018
172 ($285)$132$153$39,865
173 ($285)$131$153$39,712
174 ($285)$131$154$39,558
175 ($285)$130$155$39,403
176 ($285)$130$155$39,248
177 ($285)$129$156$39,093
178 ($285)$129$156$38,937
179 ($285)$128$157$38,780
180 ($285)$128$157$38,623
Year 16 - 181 ($285)$127$158$38,465
182 ($285)$127$158$38,307
183 ($285)$126$159$38,149
184 ($285)$126$159$37,989
185 ($285)$125$160$37,830
186 ($285)$125$160$37,670
187 ($285)$124$161$37,509
188 ($285)$123$161$37,348
189 ($285)$123$162$37,186
190 ($285)$122$162$37,023
191 ($285)$122$163$36,861
192 ($285)$121$163$36,697
Year 17 - 193 ($285)$121$164$36,533
194 ($285)$120$164$36,369
195 ($285)$120$165$36,204
196 ($285)$119$166$36,038
197 ($285)$119$166$35,872
198 ($285)$118$167$35,706
199 ($285)$118$167$35,538
200 ($285)$117$168$35,371
201 ($285)$116$168$35,202
202 ($285)$116$169$35,033
203 ($285)$115$169$34,864
204 ($285)$115$170$34,694
Year 18 - 205 ($285)$114$171$34,524
206 ($285)$114$171$34,353
207 ($285)$113$172$34,181
208 ($285)$113$172$34,009
209 ($285)$112$173$33,836
210 ($285)$111$173$33,663
211 ($285)$111$174$33,489
212 ($285)$110$174$33,314
213 ($285)$110$175$33,139
214 ($285)$109$176$32,963
215 ($285)$109$176$32,787
216 ($285)$108$177$32,610
Year 19 - 217 ($285)$107$177$32,433
218 ($285)$107$178$32,255
219 ($285)$106$179$32,077
220 ($285)$106$179$31,897
221 ($285)$105$180$31,718
222 ($285)$104$180$31,537
223 ($285)$104$181$31,356
224 ($285)$103$182$31,175
225 ($285)$103$182$30,993
226 ($285)$102$183$30,810
227 ($285)$101$183$30,627
228 ($285)$101$184$30,443
Year 20 - 229 ($285)$100$185$30,258
230 ($285)$100$185$30,073
231 ($285)$99$186$29,888
232 ($285)$98$186$29,701
233 ($285)$98$187$29,514
234 ($285)$97$188$29,327
235 ($285)$97$188$29,138
236 ($285)$96$189$28,950
237 ($285)$95$189$28,760
238 ($285)$95$190$28,570
239 ($285)$94$191$28,379
240 ($285)$93$191$28,188
Year 21 - 241 ($285)$93$192$27,996
242 ($285)$92$193$27,804
243 ($285)$92$193$27,610
244 ($285)$91$194$27,417
245 ($285)$90$194$27,222
246 ($285)$90$195$27,027
247 ($285)$89$196$26,831
248 ($285)$88$196$26,635
249 ($285)$88$197$26,438
250 ($285)$87$198$26,240
251 ($285)$86$198$26,042
252 ($285)$86$199$25,843
Year 22 - 253 ($285)$85$200$25,643
254 ($285)$84$200$25,443
255 ($285)$84$201$25,242
256 ($285)$83$202$25,040
257 ($285)$82$202$24,838
258 ($285)$82$203$24,635
259 ($285)$81$204$24,431
260 ($285)$80$204$24,227
261 ($285)$80$205$24,022
262 ($285)$79$206$23,816
263 ($285)$78$206$23,610
264 ($285)$78$207$23,403
Year 23 - 265 ($285)$77$208$23,195
266 ($285)$76$208$22,987
267 ($285)$76$209$22,778
268 ($285)$75$210$22,568
269 ($285)$74$210$22,358
270 ($285)$74$211$22,147
271 ($285)$73$212$21,935
272 ($285)$72$213$21,722
273 ($285)$72$213$21,509
274 ($285)$71$214$21,295
275 ($285)$70$215$21,081
276 ($285)$69$215$20,865
Year 24 - 277 ($285)$69$216$20,649
278 ($285)$68$217$20,432
279 ($285)$67$217$20,215
280 ($285)$67$218$19,997
281 ($285)$66$219$19,778
282 ($285)$65$220$19,558
283 ($285)$64$220$19,338
284 ($285)$64$221$19,117
285 ($285)$63$222$18,895
286 ($285)$62$223$18,673
287 ($285)$61$223$18,449
288 ($285)$61$224$18,225
Year 25 - 289 ($285)$60$225$18,001
290 ($285)$59$225$17,775
291 ($285)$59$226$17,549
292 ($285)$58$227$17,322
293 ($285)$57$228$17,094
294 ($285)$56$228$16,866
295 ($285)$56$229$16,637
296 ($285)$55$230$16,407
297 ($285)$54$231$16,176
298 ($285)$53$231$15,944
299 ($285)$52$232$15,712
300 ($285)$52$233$15,479
Year 26 - 301 ($285)$51$234$15,245
302 ($285)$50$235$15,011
303 ($285)$49$235$14,775
304 ($285)$49$236$14,539
305 ($285)$48$237$14,303
306 ($285)$47$238$14,065
307 ($285)$46$238$13,826
308 ($285)$46$239$13,587
309 ($285)$45$240$13,347
310 ($285)$44$241$13,106
311 ($285)$43$242$12,865
312 ($285)$42$242$12,623
Year 27 - 313 ($285)$42$243$12,379
314 ($285)$41$244$12,135
315 ($285)$40$245$11,891
316 ($285)$39$246$11,645
317 ($285)$38$246$11,399
318 ($285)$38$247$11,151
319 ($285)$37$248$10,903
320 ($285)$36$249$10,655
321 ($285)$35$250$10,405
322 ($285)$34$250$10,154
323 ($285)$33$251$9,903
324 ($285)$33$252$9,651
Year 28 - 325 ($285)$32$253$9,398
326 ($285)$31$254$9,144
327 ($285)$30$255$8,890
328 ($285)$29$255$8,634
329 ($285)$28$256$8,378
330 ($285)$28$257$8,121
331 ($285)$27$258$7,863
332 ($285)$26$259$7,604
333 ($285)$25$260$7,344
334 ($285)$24$261$7,084
335 ($285)$23$261$6,822
336 ($285)$22$262$6,560
Year 29 - 337 ($285)$22$263$6,297
338 ($285)$21$264$6,033
339 ($285)$20$265$5,768
340 ($285)$19$266$5,502
341 ($285)$18$267$5,236
342 ($285)$17$267$4,968
343 ($285)$16$268$4,700
344 ($285)$15$269$4,431
345 ($285)$15$270$4,160
346 ($285)$14$271$3,889
347 ($285)$13$272$3,617
348 ($285)$12$273$3,345
Year 30 - 349 ($285)$11$274$3,071
350 ($285)$10$275$2,796
351 ($285)$9$276$2,521
352 ($285)$8$276$2,244
353 ($285)$7$277$1,967
354 ($285)$6$278$1,689
355 ($285)$6$279$1,410
356 ($285)$5$280$1,130
357 ($285)$4$281$849
358 ($285)$3$282$567
359 ($285)$2$283$284
360 ($285)$1$284$0
TOTALS$42,500$60,000$102,500

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.