« Back to all home prices

Mortgage Payment Schedule for a $83,000 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% ($16,600) 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
$314 360 $46,622 $113,022

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 #: 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 #: 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 #: 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  $83,000
Down Payment $16,600$66,400
Year 1 - 1 ($314)$217$97$66,303
2 ($314)$217$97$66,206
3 ($314)$216$98$66,108
4 ($314)$216$98$66,010
5 ($314)$216$98$65,912
6 ($314)$215$99$65,813
7 ($314)$215$99$65,714
8 ($314)$215$99$65,615
9 ($314)$214$100$65,515
10 ($314)$214$100$65,415
11 ($314)$214$100$65,315
12 ($314)$213$101$65,214
Year 2 - 13 ($314)$213$101$65,113
14 ($314)$213$101$65,012
15 ($314)$212$102$64,911
16 ($314)$212$102$64,809
17 ($314)$212$102$64,706
18 ($314)$211$103$64,604
19 ($314)$211$103$64,501
20 ($314)$211$103$64,398
21 ($314)$210$104$64,294
22 ($314)$210$104$64,190
23 ($314)$210$104$64,086
24 ($314)$209$105$63,981
Year 3 - 25 ($314)$209$105$63,876
26 ($314)$209$105$63,771
27 ($314)$208$106$63,665
28 ($314)$208$106$63,560
29 ($314)$208$106$63,453
30 ($314)$207$107$63,347
31 ($314)$207$107$63,240
32 ($314)$207$107$63,132
33 ($314)$206$108$63,024
34 ($314)$206$108$62,916
35 ($314)$206$108$62,808
36 ($314)$205$109$62,699
Year 4 - 37 ($314)$205$109$62,590
38 ($314)$204$109$62,481
39 ($314)$204$110$62,371
40 ($314)$204$110$62,260
41 ($314)$203$111$62,150
42 ($314)$203$111$62,039
43 ($314)$203$111$61,928
44 ($314)$202$112$61,816
45 ($314)$202$112$61,704
46 ($314)$202$112$61,592
47 ($314)$201$113$61,479
48 ($314)$201$113$61,366
Year 5 - 49 ($314)$200$113$61,252
50 ($314)$200$114$61,138
51 ($314)$200$114$61,024
52 ($314)$199$115$60,910
53 ($314)$199$115$60,795
54 ($314)$199$115$60,679
55 ($314)$198$116$60,564
56 ($314)$198$116$60,447
57 ($314)$197$116$60,331
58 ($314)$197$117$60,214
59 ($314)$197$117$60,097
60 ($314)$196$118$59,979
Year 6 - 61 ($314)$196$118$59,861
62 ($314)$196$118$59,743
63 ($314)$195$119$59,624
64 ($314)$195$119$59,505
65 ($314)$194$120$59,385
66 ($314)$194$120$59,265
67 ($314)$194$120$59,145
68 ($314)$193$121$59,024
69 ($314)$193$121$58,903
70 ($314)$192$122$58,782
71 ($314)$192$122$58,660
72 ($314)$192$122$58,537
Year 7 - 73 ($314)$191$123$58,415
74 ($314)$191$123$58,291
75 ($314)$190$124$58,168
76 ($314)$190$124$58,044
77 ($314)$190$124$57,920
78 ($314)$189$125$57,795
79 ($314)$189$125$57,670
80 ($314)$188$126$57,544
81 ($314)$188$126$57,418
82 ($314)$188$126$57,292
83 ($314)$187$127$57,165
84 ($314)$187$127$57,038
Year 8 - 85 ($314)$186$128$56,910
86 ($314)$186$128$56,782
87 ($314)$185$128$56,654
88 ($314)$185$129$56,525
89 ($314)$185$129$56,396
90 ($314)$184$130$56,266
91 ($314)$184$130$56,136
92 ($314)$183$131$56,005
93 ($314)$183$131$55,874
94 ($314)$183$131$55,743
95 ($314)$182$132$55,611
96 ($314)$182$132$55,478
Year 9 - 97 ($314)$181$133$55,346
98 ($314)$181$133$55,213
99 ($314)$180$134$55,079
100 ($314)$180$134$54,945
101 ($314)$179$134$54,811
102 ($314)$179$135$54,676
103 ($314)$179$135$54,540
104 ($314)$178$136$54,405
105 ($314)$178$136$54,268
106 ($314)$177$137$54,132
107 ($314)$177$137$53,994
108 ($314)$176$138$53,857
Year 10 - 109 ($314)$176$138$53,719
110 ($314)$175$138$53,580
111 ($314)$175$139$53,442
112 ($314)$175$139$53,302
113 ($314)$174$140$53,162
114 ($314)$174$140$53,022
115 ($314)$173$141$52,881
116 ($314)$173$141$52,740
117 ($314)$172$142$52,598
118 ($314)$172$142$52,456
119 ($314)$171$143$52,314
120 ($314)$171$143$52,171
Year 11 - 121 ($314)$170$144$52,027
122 ($314)$170$144$51,883
123 ($314)$169$144$51,739
124 ($314)$169$145$51,594
125 ($314)$169$145$51,448
126 ($314)$168$146$51,302
127 ($314)$168$146$51,156
128 ($314)$167$147$51,009
129 ($314)$167$147$50,862
130 ($314)$166$148$50,714
131 ($314)$166$148$50,566
132 ($314)$165$149$50,417
Year 12 - 133 ($314)$165$149$50,268
134 ($314)$164$150$50,118
135 ($314)$164$150$49,968
136 ($314)$163$151$49,817
137 ($314)$163$151$49,666
138 ($314)$162$152$49,514
139 ($314)$162$152$49,362
140 ($314)$161$153$49,209
141 ($314)$161$153$49,056
142 ($314)$160$154$48,902
143 ($314)$160$154$48,748
144 ($314)$159$155$48,593
Year 13 - 145 ($314)$159$155$48,438
146 ($314)$158$156$48,283
147 ($314)$158$156$48,126
148 ($314)$157$157$47,970
149 ($314)$157$157$47,812
150 ($314)$156$158$47,655
151 ($314)$156$158$47,496
152 ($314)$155$159$47,338
153 ($314)$155$159$47,178
154 ($314)$154$160$47,018
155 ($314)$154$160$46,858
156 ($314)$153$161$46,697
Year 14 - 157 ($314)$153$161$46,536
158 ($314)$152$162$46,374
159 ($314)$151$162$46,211
160 ($314)$151$163$46,048
161 ($314)$150$164$45,885
162 ($314)$150$164$45,721
163 ($314)$149$165$45,556
164 ($314)$149$165$45,391
165 ($314)$148$166$45,225
166 ($314)$148$166$45,059
167 ($314)$147$167$44,892
168 ($314)$147$167$44,725
Year 15 - 169 ($314)$146$168$44,557
170 ($314)$146$168$44,389
171 ($314)$145$169$44,220
172 ($314)$144$169$44,050
173 ($314)$144$170$43,880
174 ($314)$143$171$43,710
175 ($314)$143$171$43,539
176 ($314)$142$172$43,367
177 ($314)$142$172$43,195
178 ($314)$141$173$43,022
179 ($314)$141$173$42,848
180 ($314)$140$174$42,674
Year 16 - 181 ($314)$139$175$42,500
182 ($314)$139$175$42,325
183 ($314)$138$176$42,149
184 ($314)$138$176$41,973
185 ($314)$137$177$41,796
186 ($314)$137$177$41,618
187 ($314)$136$178$41,440
188 ($314)$135$179$41,262
189 ($314)$135$179$41,083
190 ($314)$134$180$40,903
191 ($314)$134$180$40,723
192 ($314)$133$181$40,542
Year 17 - 193 ($314)$132$182$40,360
194 ($314)$132$182$40,178
195 ($314)$131$183$39,995
196 ($314)$131$183$39,812
197 ($314)$130$184$39,628
198 ($314)$129$184$39,444
199 ($314)$129$185$39,259
200 ($314)$128$186$39,073
201 ($314)$128$186$38,887
202 ($314)$127$187$38,700
203 ($314)$126$188$38,512
204 ($314)$126$188$38,324
Year 18 - 205 ($314)$125$189$38,135
206 ($314)$125$189$37,946
207 ($314)$124$190$37,756
208 ($314)$123$191$37,565
209 ($314)$123$191$37,374
210 ($314)$122$192$37,182
211 ($314)$121$192$36,990
212 ($314)$121$193$36,797
213 ($314)$120$194$36,603
214 ($314)$120$194$36,408
215 ($314)$119$195$36,213
216 ($314)$118$196$36,018
Year 19 - 217 ($314)$118$196$35,822
218 ($314)$117$197$35,625
219 ($314)$116$198$35,427
220 ($314)$116$198$35,229
221 ($314)$115$199$35,030
222 ($314)$114$200$34,830
223 ($314)$114$200$34,630
224 ($314)$113$201$34,429
225 ($314)$112$201$34,228
226 ($314)$112$202$34,026
227 ($314)$111$203$33,823
228 ($314)$110$203$33,620
Year 20 - 229 ($314)$110$204$33,415
230 ($314)$109$205$33,211
231 ($314)$108$205$33,005
232 ($314)$108$206$32,799
233 ($314)$107$207$32,592
234 ($314)$106$207$32,385
235 ($314)$106$208$32,177
236 ($314)$105$209$31,968
237 ($314)$104$210$31,758
238 ($314)$104$210$31,548
239 ($314)$103$211$31,337
240 ($314)$102$212$31,126
Year 21 - 241 ($314)$102$212$30,913
242 ($314)$101$213$30,700
243 ($314)$100$214$30,487
244 ($314)$100$214$30,272
245 ($314)$99$215$30,057
246 ($314)$98$216$29,841
247 ($314)$97$216$29,625
248 ($314)$97$217$29,408
249 ($314)$96$218$29,190
250 ($314)$95$219$28,971
251 ($314)$95$219$28,752
252 ($314)$94$220$28,532
Year 22 - 253 ($314)$93$221$28,311
254 ($314)$92$221$28,090
255 ($314)$92$222$27,868
256 ($314)$91$223$27,645
257 ($314)$90$224$27,421
258 ($314)$90$224$27,197
259 ($314)$89$225$26,972
260 ($314)$88$226$26,746
261 ($314)$87$227$26,519
262 ($314)$87$227$26,292
263 ($314)$86$228$26,064
264 ($314)$85$229$25,835
Year 23 - 265 ($314)$84$230$25,605
266 ($314)$84$230$25,375
267 ($314)$83$231$25,144
268 ($314)$82$232$24,912
269 ($314)$81$233$24,680
270 ($314)$81$233$24,446
271 ($314)$80$234$24,212
272 ($314)$79$235$23,977
273 ($314)$78$236$23,742
274 ($314)$78$236$23,505
275 ($314)$77$237$23,268
276 ($314)$76$238$23,030
Year 24 - 277 ($314)$75$239$22,792
278 ($314)$74$239$22,552
279 ($314)$74$240$22,312
280 ($314)$73$241$22,071
281 ($314)$72$242$21,829
282 ($314)$71$243$21,586
283 ($314)$71$243$21,343
284 ($314)$70$244$21,099
285 ($314)$69$245$20,854
286 ($314)$68$246$20,608
287 ($314)$67$247$20,361
288 ($314)$67$247$20,114
Year 25 - 289 ($314)$66$248$19,865
290 ($314)$65$249$19,616
291 ($314)$64$250$19,366
292 ($314)$63$251$19,116
293 ($314)$62$252$18,864
294 ($314)$62$252$18,612
295 ($314)$61$253$18,359
296 ($314)$60$254$18,105
297 ($314)$59$255$17,850
298 ($314)$58$256$17,594
299 ($314)$57$256$17,338
300 ($314)$57$257$17,081
Year 26 - 301 ($314)$56$258$16,822
302 ($314)$55$259$16,563
303 ($314)$54$260$16,304
304 ($314)$53$261$16,043
305 ($314)$52$262$15,781
306 ($314)$52$262$15,519
307 ($314)$51$263$15,256
308 ($314)$50$264$14,992
309 ($314)$49$265$14,727
310 ($314)$48$266$14,461
311 ($314)$47$267$14,194
312 ($314)$46$268$13,927
Year 27 - 313 ($314)$45$268$13,658
314 ($314)$45$269$13,389
315 ($314)$44$270$13,119
316 ($314)$43$271$12,847
317 ($314)$42$272$12,575
318 ($314)$41$273$12,303
319 ($314)$40$274$12,029
320 ($314)$39$275$11,754
321 ($314)$38$276$11,479
322 ($314)$37$276$11,202
323 ($314)$37$277$10,925
324 ($314)$36$278$10,647
Year 28 - 325 ($314)$35$279$10,367
326 ($314)$34$280$10,087
327 ($314)$33$281$9,806
328 ($314)$32$282$9,524
329 ($314)$31$283$9,242
330 ($314)$30$284$8,958
331 ($314)$29$285$8,673
332 ($314)$28$286$8,387
333 ($314)$27$287$8,101
334 ($314)$26$287$7,813
335 ($314)$26$288$7,525
336 ($314)$25$289$7,236
Year 29 - 337 ($314)$24$290$6,945
338 ($314)$23$291$6,654
339 ($314)$22$292$6,362
340 ($314)$21$293$6,069
341 ($314)$20$294$5,775
342 ($314)$19$295$5,479
343 ($314)$18$296$5,183
344 ($314)$17$297$4,886
345 ($314)$16$298$4,588
346 ($314)$15$299$4,289
347 ($314)$14$300$3,990
348 ($314)$13$301$3,689
Year 30 - 349 ($314)$12$302$3,387
350 ($314)$11$303$3,084
351 ($314)$10$304$2,780
352 ($314)$9$305$2,475
353 ($314)$8$306$2,169
354 ($314)$7$307$1,862
355 ($314)$6$308$1,554
356 ($314)$5$309$1,246
357 ($314)$4$310$936
358 ($314)$3$311$625
359 ($314)$2$312$313
360 ($314)$1$313$0
TOTALS$46,622$66,400$113,022

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.