« Back to all home prices

Mortgage Payment Schedule for a $84,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($16,800) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$312 360 $45,249 $112,449

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 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 #: 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 #: 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 #: 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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 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 #: 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
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  $84,000
Down Payment $16,800$67,200
Year 1 - 1 ($312)$212$101$67,099
2 ($312)$211$101$66,998
3 ($312)$211$101$66,897
4 ($312)$211$102$66,795
5 ($312)$210$102$66,693
6 ($312)$210$102$66,591
7 ($312)$210$103$66,489
8 ($312)$209$103$66,386
9 ($312)$209$103$66,282
10 ($312)$209$104$66,179
11 ($312)$208$104$66,075
12 ($312)$208$104$65,971
Year 2 - 13 ($312)$208$105$65,866
14 ($312)$207$105$65,761
15 ($312)$207$105$65,656
16 ($312)$207$106$65,551
17 ($312)$206$106$65,445
18 ($312)$206$106$65,338
19 ($312)$206$107$65,232
20 ($312)$205$107$65,125
21 ($312)$205$107$65,018
22 ($312)$205$108$64,910
23 ($312)$204$108$64,802
24 ($312)$204$108$64,694
Year 3 - 25 ($312)$204$109$64,586
26 ($312)$203$109$64,477
27 ($312)$203$109$64,367
28 ($312)$203$110$64,258
29 ($312)$202$110$64,148
30 ($312)$202$110$64,038
31 ($312)$202$111$63,927
32 ($312)$201$111$63,816
33 ($312)$201$111$63,705
34 ($312)$201$112$63,593
35 ($312)$200$112$63,481
36 ($312)$200$112$63,368
Year 4 - 37 ($312)$200$113$63,256
38 ($312)$199$113$63,143
39 ($312)$199$113$63,029
40 ($312)$199$114$62,915
41 ($312)$198$114$62,801
42 ($312)$198$115$62,687
43 ($312)$197$115$62,572
44 ($312)$197$115$62,456
45 ($312)$197$116$62,341
46 ($312)$196$116$62,225
47 ($312)$196$116$62,108
48 ($312)$196$117$61,992
Year 5 - 49 ($312)$195$117$61,875
50 ($312)$195$117$61,757
51 ($312)$195$118$61,639
52 ($312)$194$118$61,521
53 ($312)$194$119$61,403
54 ($312)$193$119$61,284
55 ($312)$193$119$61,164
56 ($312)$193$120$61,045
57 ($312)$192$120$60,925
58 ($312)$192$120$60,804
59 ($312)$192$121$60,683
60 ($312)$191$121$60,562
Year 6 - 61 ($312)$191$122$60,441
62 ($312)$190$122$60,319
63 ($312)$190$122$60,196
64 ($312)$190$123$60,074
65 ($312)$189$123$59,950
66 ($312)$189$124$59,827
67 ($312)$188$124$59,703
68 ($312)$188$124$59,579
69 ($312)$188$125$59,454
70 ($312)$187$125$59,329
71 ($312)$187$125$59,203
72 ($312)$186$126$59,078
Year 7 - 73 ($312)$186$126$58,951
74 ($312)$186$127$58,825
75 ($312)$185$127$58,698
76 ($312)$185$127$58,570
77 ($312)$184$128$58,442
78 ($312)$184$128$58,314
79 ($312)$184$129$58,185
80 ($312)$183$129$58,056
81 ($312)$183$129$57,927
82 ($312)$182$130$57,797
83 ($312)$182$130$57,667
84 ($312)$182$131$57,536
Year 8 - 85 ($312)$181$131$57,405
86 ($312)$181$132$57,273
87 ($312)$180$132$57,141
88 ($312)$180$132$57,009
89 ($312)$180$133$56,876
90 ($312)$179$133$56,743
91 ($312)$179$134$56,609
92 ($312)$178$134$56,475
93 ($312)$178$134$56,341
94 ($312)$177$135$56,206
95 ($312)$177$135$56,071
96 ($312)$177$136$55,935
Year 9 - 97 ($312)$176$136$55,799
98 ($312)$176$137$55,662
99 ($312)$175$137$55,525
100 ($312)$175$137$55,388
101 ($312)$174$138$55,250
102 ($312)$174$138$55,111
103 ($312)$174$139$54,973
104 ($312)$173$139$54,833
105 ($312)$173$140$54,694
106 ($312)$172$140$54,554
107 ($312)$172$141$54,413
108 ($312)$171$141$54,272
Year 10 - 109 ($312)$171$141$54,131
110 ($312)$171$142$53,989
111 ($312)$170$142$53,847
112 ($312)$170$143$53,704
113 ($312)$169$143$53,561
114 ($312)$169$144$53,417
115 ($312)$168$144$53,273
116 ($312)$168$145$53,129
117 ($312)$167$145$52,984
118 ($312)$167$145$52,838
119 ($312)$166$146$52,692
120 ($312)$166$146$52,546
Year 11 - 121 ($312)$166$147$52,399
122 ($312)$165$147$52,252
123 ($312)$165$148$52,104
124 ($312)$164$148$51,956
125 ($312)$164$149$51,807
126 ($312)$163$149$51,658
127 ($312)$163$150$51,508
128 ($312)$162$150$51,358
129 ($312)$162$151$51,207
130 ($312)$161$151$51,056
131 ($312)$161$152$50,905
132 ($312)$160$152$50,753
Year 12 - 133 ($312)$160$152$50,600
134 ($312)$159$153$50,447
135 ($312)$159$153$50,294
136 ($312)$158$154$50,140
137 ($312)$158$154$49,986
138 ($312)$157$155$49,831
139 ($312)$157$155$49,675
140 ($312)$156$156$49,519
141 ($312)$156$156$49,363
142 ($312)$155$157$49,206
143 ($312)$155$157$49,049
144 ($312)$155$158$48,891
Year 13 - 145 ($312)$154$158$48,733
146 ($312)$154$159$48,574
147 ($312)$153$159$48,414
148 ($312)$153$160$48,255
149 ($312)$152$160$48,094
150 ($312)$151$161$47,933
151 ($312)$151$161$47,772
152 ($312)$150$162$47,610
153 ($312)$150$162$47,448
154 ($312)$149$163$47,285
155 ($312)$149$163$47,121
156 ($312)$148$164$46,957
Year 14 - 157 ($312)$148$164$46,793
158 ($312)$147$165$46,628
159 ($312)$147$165$46,463
160 ($312)$146$166$46,297
161 ($312)$146$167$46,130
162 ($312)$145$167$45,963
163 ($312)$145$168$45,795
164 ($312)$144$168$45,627
165 ($312)$144$169$45,459
166 ($312)$143$169$45,290
167 ($312)$143$170$45,120
168 ($312)$142$170$44,950
Year 15 - 169 ($312)$142$171$44,779
170 ($312)$141$171$44,608
171 ($312)$141$172$44,436
172 ($312)$140$172$44,263
173 ($312)$139$173$44,090
174 ($312)$139$173$43,917
175 ($312)$138$174$43,743
176 ($312)$138$175$43,568
177 ($312)$137$175$43,393
178 ($312)$137$176$43,218
179 ($312)$136$176$43,041
180 ($312)$136$177$42,865
Year 16 - 181 ($312)$135$177$42,687
182 ($312)$134$178$42,509
183 ($312)$134$178$42,331
184 ($312)$133$179$42,152
185 ($312)$133$180$41,972
186 ($312)$132$180$41,792
187 ($312)$132$181$41,611
188 ($312)$131$181$41,430
189 ($312)$131$182$41,248
190 ($312)$130$182$41,066
191 ($312)$129$183$40,883
192 ($312)$129$184$40,699
Year 17 - 193 ($312)$128$184$40,515
194 ($312)$128$185$40,330
195 ($312)$127$185$40,145
196 ($312)$126$186$39,959
197 ($312)$126$186$39,773
198 ($312)$125$187$39,586
199 ($312)$125$188$39,398
200 ($312)$124$188$39,210
201 ($312)$124$189$39,021
202 ($312)$123$189$38,831
203 ($312)$122$190$38,641
204 ($312)$122$191$38,451
Year 18 - 205 ($312)$121$191$38,259
206 ($312)$121$192$38,068
207 ($312)$120$192$37,875
208 ($312)$119$193$37,682
209 ($312)$119$194$37,488
210 ($312)$118$194$37,294
211 ($312)$117$195$37,099
212 ($312)$117$195$36,904
213 ($312)$116$196$36,708
214 ($312)$116$197$36,511
215 ($312)$115$197$36,314
216 ($312)$114$198$36,116
Year 19 - 217 ($312)$114$199$35,917
218 ($312)$113$199$35,718
219 ($312)$113$200$35,518
220 ($312)$112$200$35,317
221 ($312)$111$201$35,116
222 ($312)$111$202$34,915
223 ($312)$110$202$34,712
224 ($312)$109$203$34,509
225 ($312)$109$204$34,306
226 ($312)$108$204$34,101
227 ($312)$107$205$33,896
228 ($312)$107$206$33,691
Year 20 - 229 ($312)$106$206$33,485
230 ($312)$105$207$33,278
231 ($312)$105$208$33,070
232 ($312)$104$208$32,862
233 ($312)$104$209$32,653
234 ($312)$103$210$32,444
235 ($312)$102$210$32,233
236 ($312)$102$211$32,023
237 ($312)$101$211$31,811
238 ($312)$100$212$31,599
239 ($312)$100$213$31,386
240 ($312)$99$213$31,173
Year 21 - 241 ($312)$98$214$30,958
242 ($312)$98$215$30,744
243 ($312)$97$216$30,528
244 ($312)$96$216$30,312
245 ($312)$95$217$30,095
246 ($312)$95$218$29,877
247 ($312)$94$218$29,659
248 ($312)$93$219$29,440
249 ($312)$93$220$29,221
250 ($312)$92$220$29,000
251 ($312)$91$221$28,779
252 ($312)$91$222$28,558
Year 22 - 253 ($312)$90$222$28,335
254 ($312)$89$223$28,112
255 ($312)$89$224$27,888
256 ($312)$88$225$27,664
257 ($312)$87$225$27,439
258 ($312)$86$226$27,213
259 ($312)$86$227$26,986
260 ($312)$85$227$26,759
261 ($312)$84$228$26,531
262 ($312)$84$229$26,302
263 ($312)$83$230$26,072
264 ($312)$82$230$25,842
Year 23 - 265 ($312)$81$231$25,611
266 ($312)$81$232$25,379
267 ($312)$80$232$25,147
268 ($312)$79$233$24,914
269 ($312)$78$234$24,680
270 ($312)$78$235$24,445
271 ($312)$77$235$24,210
272 ($312)$76$236$23,974
273 ($312)$76$237$23,737
274 ($312)$75$238$23,500
275 ($312)$74$238$23,261
276 ($312)$73$239$23,022
Year 24 - 277 ($312)$73$240$22,782
278 ($312)$72$241$22,542
279 ($312)$71$241$22,300
280 ($312)$70$242$22,058
281 ($312)$69$243$21,815
282 ($312)$69$244$21,572
283 ($312)$68$244$21,327
284 ($312)$67$245$21,082
285 ($312)$66$246$20,836
286 ($312)$66$247$20,589
287 ($312)$65$248$20,342
288 ($312)$64$248$20,094
Year 25 - 289 ($312)$63$249$19,845
290 ($312)$63$250$19,595
291 ($312)$62$251$19,344
292 ($312)$61$251$19,093
293 ($312)$60$252$18,840
294 ($312)$59$253$18,587
295 ($312)$59$254$18,334
296 ($312)$58$255$18,079
297 ($312)$57$255$17,824
298 ($312)$56$256$17,567
299 ($312)$55$257$17,310
300 ($312)$55$258$17,053
Year 26 - 301 ($312)$54$259$16,794
302 ($312)$53$259$16,534
303 ($312)$52$260$16,274
304 ($312)$51$261$16,013
305 ($312)$50$262$15,751
306 ($312)$50$263$15,488
307 ($312)$49$264$15,225
308 ($312)$48$264$14,960
309 ($312)$47$265$14,695
310 ($312)$46$266$14,429
311 ($312)$45$267$14,162
312 ($312)$45$268$13,895
Year 27 - 313 ($312)$44$269$13,626
314 ($312)$43$269$13,356
315 ($312)$42$270$13,086
316 ($312)$41$271$12,815
317 ($312)$40$272$12,543
318 ($312)$40$273$12,270
319 ($312)$39$274$11,997
320 ($312)$38$275$11,722
321 ($312)$37$275$11,447
322 ($312)$36$276$11,170
323 ($312)$35$277$10,893
324 ($312)$34$278$10,615
Year 28 - 325 ($312)$33$279$10,336
326 ($312)$33$280$10,056
327 ($312)$32$281$9,776
328 ($312)$31$282$9,494
329 ($312)$30$282$9,212
330 ($312)$29$283$8,928
331 ($312)$28$284$8,644
332 ($312)$27$285$8,359
333 ($312)$26$286$8,073
334 ($312)$25$287$7,786
335 ($312)$25$288$7,498
336 ($312)$24$289$7,209
Year 29 - 337 ($312)$23$290$6,920
338 ($312)$22$291$6,629
339 ($312)$21$291$6,338
340 ($312)$20$292$6,045
341 ($312)$19$293$5,752
342 ($312)$18$294$5,458
343 ($312)$17$295$5,163
344 ($312)$16$296$4,866
345 ($312)$15$297$4,569
346 ($312)$14$298$4,271
347 ($312)$13$299$3,973
348 ($312)$13$300$3,673
Year 30 - 349 ($312)$12$301$3,372
350 ($312)$11$302$3,070
351 ($312)$10$303$2,767
352 ($312)$9$304$2,464
353 ($312)$8$305$2,159
354 ($312)$7$306$1,854
355 ($312)$6$307$1,547
356 ($312)$5$307$1,240
357 ($312)$4$308$931
358 ($312)$3$309$622
359 ($312)$2$310$311
360 ($312)$1$311$0
TOTALS$45,249$67,200$112,449

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.