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

Mortgage Parameters


Less than 20% ($16,800) 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
$318 360 $47,183 $114,383

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  $84,000
Down Payment $16,800$67,200
Year 1 - 1 ($318)$220$98$67,102
2 ($318)$219$99$67,003
3 ($318)$219$99$66,904
4 ($318)$219$99$66,805
5 ($318)$218$100$66,706
6 ($318)$218$100$66,606
7 ($318)$218$100$66,506
8 ($318)$217$100$66,405
9 ($318)$217$101$66,304
10 ($318)$217$101$66,203
11 ($318)$216$101$66,102
12 ($318)$216$102$66,000
Year 2 - 13 ($318)$216$102$65,898
14 ($318)$215$102$65,795
15 ($318)$215$103$65,693
16 ($318)$215$103$65,590
17 ($318)$214$103$65,486
18 ($318)$214$104$65,382
19 ($318)$214$104$65,278
20 ($318)$213$104$65,174
21 ($318)$213$105$65,069
22 ($318)$213$105$64,964
23 ($318)$212$106$64,858
24 ($318)$212$106$64,752
Year 3 - 25 ($318)$212$106$64,646
26 ($318)$211$107$64,539
27 ($318)$211$107$64,433
28 ($318)$210$107$64,325
29 ($318)$210$108$64,218
30 ($318)$210$108$64,110
31 ($318)$209$108$64,001
32 ($318)$209$109$63,893
33 ($318)$209$109$63,784
34 ($318)$208$109$63,674
35 ($318)$208$110$63,565
36 ($318)$208$110$63,455
Year 4 - 37 ($318)$207$110$63,344
38 ($318)$207$111$63,233
39 ($318)$207$111$63,122
40 ($318)$206$112$63,011
41 ($318)$206$112$62,899
42 ($318)$205$112$62,786
43 ($318)$205$113$62,674
44 ($318)$205$113$62,561
45 ($318)$204$113$62,447
46 ($318)$204$114$62,334
47 ($318)$204$114$62,220
48 ($318)$203$114$62,105
Year 5 - 49 ($318)$203$115$61,990
50 ($318)$203$115$61,875
51 ($318)$202$116$61,759
52 ($318)$202$116$61,643
53 ($318)$201$116$61,527
54 ($318)$201$117$61,410
55 ($318)$201$117$61,293
56 ($318)$200$118$61,176
57 ($318)$200$118$61,058
58 ($318)$199$118$60,940
59 ($318)$199$119$60,821
60 ($318)$199$119$60,702
Year 6 - 61 ($318)$198$119$60,582
62 ($318)$198$120$60,463
63 ($318)$198$120$60,342
64 ($318)$197$121$60,222
65 ($318)$197$121$60,101
66 ($318)$196$121$59,979
67 ($318)$196$122$59,858
68 ($318)$196$122$59,735
69 ($318)$195$123$59,613
70 ($318)$195$123$59,490
71 ($318)$194$123$59,366
72 ($318)$194$124$59,243
Year 7 - 73 ($318)$194$124$59,118
74 ($318)$193$125$58,994
75 ($318)$193$125$58,869
76 ($318)$192$125$58,743
77 ($318)$192$126$58,617
78 ($318)$191$126$58,491
79 ($318)$191$127$58,365
80 ($318)$191$127$58,237
81 ($318)$190$127$58,110
82 ($318)$190$128$57,982
83 ($318)$189$128$57,854
84 ($318)$189$129$57,725
Year 8 - 85 ($318)$189$129$57,596
86 ($318)$188$130$57,466
87 ($318)$188$130$57,336
88 ($318)$187$130$57,206
89 ($318)$187$131$57,075
90 ($318)$186$131$56,944
91 ($318)$186$132$56,812
92 ($318)$186$132$56,680
93 ($318)$185$133$56,547
94 ($318)$185$133$56,414
95 ($318)$184$133$56,281
96 ($318)$184$134$56,147
Year 9 - 97 ($318)$183$134$56,013
98 ($318)$183$135$55,878
99 ($318)$183$135$55,743
100 ($318)$182$136$55,607
101 ($318)$182$136$55,471
102 ($318)$181$137$55,334
103 ($318)$181$137$55,197
104 ($318)$180$137$55,060
105 ($318)$180$138$54,922
106 ($318)$179$138$54,784
107 ($318)$179$139$54,645
108 ($318)$179$139$54,506
Year 10 - 109 ($318)$178$140$54,366
110 ($318)$178$140$54,226
111 ($318)$177$141$54,085
112 ($318)$177$141$53,944
113 ($318)$176$142$53,803
114 ($318)$176$142$53,661
115 ($318)$175$142$53,518
116 ($318)$175$143$53,376
117 ($318)$174$143$53,232
118 ($318)$174$144$53,088
119 ($318)$173$144$52,944
120 ($318)$173$145$52,799
Year 11 - 121 ($318)$172$145$52,654
122 ($318)$172$146$52,508
123 ($318)$172$146$52,362
124 ($318)$171$147$52,215
125 ($318)$171$147$52,068
126 ($318)$170$148$51,921
127 ($318)$170$148$51,772
128 ($318)$169$149$51,624
129 ($318)$169$149$51,475
130 ($318)$168$150$51,325
131 ($318)$168$150$51,175
132 ($318)$167$151$51,025
Year 12 - 133 ($318)$167$151$50,873
134 ($318)$166$152$50,722
135 ($318)$166$152$50,570
136 ($318)$165$153$50,417
137 ($318)$165$153$50,264
138 ($318)$164$154$50,111
139 ($318)$164$154$49,957
140 ($318)$163$155$49,802
141 ($318)$163$155$49,647
142 ($318)$162$156$49,492
143 ($318)$162$156$49,336
144 ($318)$161$157$49,179
Year 13 - 145 ($318)$161$157$49,022
146 ($318)$160$158$48,864
147 ($318)$160$158$48,706
148 ($318)$159$159$48,548
149 ($318)$159$159$48,388
150 ($318)$158$160$48,229
151 ($318)$158$160$48,069
152 ($318)$157$161$47,908
153 ($318)$156$161$47,747
154 ($318)$156$162$47,585
155 ($318)$155$162$47,423
156 ($318)$155$163$47,260
Year 14 - 157 ($318)$154$163$47,096
158 ($318)$154$164$46,933
159 ($318)$153$164$46,768
160 ($318)$153$165$46,603
161 ($318)$152$165$46,438
162 ($318)$152$166$46,272
163 ($318)$151$167$46,105
164 ($318)$151$167$45,938
165 ($318)$150$168$45,770
166 ($318)$150$168$45,602
167 ($318)$149$169$45,433
168 ($318)$148$169$45,264
Year 15 - 169 ($318)$148$170$45,094
170 ($318)$147$170$44,924
171 ($318)$147$171$44,753
172 ($318)$146$172$44,581
173 ($318)$146$172$44,409
174 ($318)$145$173$44,236
175 ($318)$145$173$44,063
176 ($318)$144$174$43,889
177 ($318)$143$174$43,715
178 ($318)$143$175$43,540
179 ($318)$142$176$43,365
180 ($318)$142$176$43,189
Year 16 - 181 ($318)$141$177$43,012
182 ($318)$141$177$42,835
183 ($318)$140$178$42,657
184 ($318)$139$178$42,478
185 ($318)$139$179$42,299
186 ($318)$138$180$42,120
187 ($318)$138$180$41,940
188 ($318)$137$181$41,759
189 ($318)$136$181$41,578
190 ($318)$136$182$41,396
191 ($318)$135$183$41,213
192 ($318)$135$183$41,030
Year 17 - 193 ($318)$134$184$40,847
194 ($318)$133$184$40,662
195 ($318)$133$185$40,477
196 ($318)$132$186$40,292
197 ($318)$132$186$40,106
198 ($318)$131$187$39,919
199 ($318)$130$187$39,732
200 ($318)$130$188$39,544
201 ($318)$129$189$39,355
202 ($318)$129$189$39,166
203 ($318)$128$190$38,976
204 ($318)$127$190$38,786
Year 18 - 205 ($318)$127$191$38,595
206 ($318)$126$192$38,403
207 ($318)$125$192$38,211
208 ($318)$125$193$38,018
209 ($318)$124$194$37,824
210 ($318)$124$194$37,630
211 ($318)$123$195$37,435
212 ($318)$122$195$37,240
213 ($318)$122$196$37,044
214 ($318)$121$197$36,847
215 ($318)$120$197$36,650
216 ($318)$120$198$36,452
Year 19 - 217 ($318)$119$199$36,253
218 ($318)$118$199$36,054
219 ($318)$118$200$35,854
220 ($318)$117$201$35,653
221 ($318)$116$201$35,452
222 ($318)$116$202$35,250
223 ($318)$115$203$35,047
224 ($318)$114$203$34,844
225 ($318)$114$204$34,640
226 ($318)$113$205$34,436
227 ($318)$112$205$34,231
228 ($318)$112$206$34,025
Year 20 - 229 ($318)$111$207$33,818
230 ($318)$110$207$33,611
231 ($318)$110$208$33,403
232 ($318)$109$209$33,194
233 ($318)$108$209$32,985
234 ($318)$108$210$32,775
235 ($318)$107$211$32,564
236 ($318)$106$211$32,353
237 ($318)$106$212$32,141
238 ($318)$105$213$31,928
239 ($318)$104$213$31,715
240 ($318)$104$214$31,501
Year 21 - 241 ($318)$103$215$31,286
242 ($318)$102$216$31,070
243 ($318)$101$216$30,854
244 ($318)$101$217$30,637
245 ($318)$100$218$30,419
246 ($318)$99$218$30,201
247 ($318)$99$219$29,982
248 ($318)$98$220$29,762
249 ($318)$97$221$29,542
250 ($318)$97$221$29,320
251 ($318)$96$222$29,098
252 ($318)$95$223$28,876
Year 22 - 253 ($318)$94$223$28,652
254 ($318)$94$224$28,428
255 ($318)$93$225$28,203
256 ($318)$92$226$27,978
257 ($318)$91$226$27,751
258 ($318)$91$227$27,524
259 ($318)$90$228$27,297
260 ($318)$89$229$27,068
261 ($318)$88$229$26,839
262 ($318)$88$230$26,609
263 ($318)$87$231$26,378
264 ($318)$86$232$26,146
Year 23 - 265 ($318)$85$232$25,914
266 ($318)$85$233$25,681
267 ($318)$84$234$25,447
268 ($318)$83$235$25,212
269 ($318)$82$235$24,977
270 ($318)$82$236$24,741
271 ($318)$81$237$24,504
272 ($318)$80$238$24,266
273 ($318)$79$238$24,028
274 ($318)$78$239$23,789
275 ($318)$78$240$23,549
276 ($318)$77$241$23,308
Year 24 - 277 ($318)$76$242$23,066
278 ($318)$75$242$22,824
279 ($318)$75$243$22,581
280 ($318)$74$244$22,337
281 ($318)$73$245$22,092
282 ($318)$72$246$21,846
283 ($318)$71$246$21,600
284 ($318)$71$247$21,353
285 ($318)$70$248$21,105
286 ($318)$69$249$20,856
287 ($318)$68$250$20,606
288 ($318)$67$250$20,356
Year 25 - 289 ($318)$66$251$20,105
290 ($318)$66$252$19,853
291 ($318)$65$253$19,600
292 ($318)$64$254$19,346
293 ($318)$63$255$19,092
294 ($318)$62$255$18,836
295 ($318)$62$256$18,580
296 ($318)$61$257$18,323
297 ($318)$60$258$18,065
298 ($318)$59$259$17,806
299 ($318)$58$260$17,547
300 ($318)$57$260$17,286
Year 26 - 301 ($318)$56$261$17,025
302 ($318)$56$262$16,763
303 ($318)$55$263$16,500
304 ($318)$54$264$16,236
305 ($318)$53$265$15,972
306 ($318)$52$266$15,706
307 ($318)$51$266$15,440
308 ($318)$50$267$15,172
309 ($318)$50$268$14,904
310 ($318)$49$269$14,635
311 ($318)$48$270$14,365
312 ($318)$47$271$14,094
Year 27 - 313 ($318)$46$272$13,823
314 ($318)$45$273$13,550
315 ($318)$44$273$13,277
316 ($318)$43$274$13,002
317 ($318)$42$275$12,727
318 ($318)$42$276$12,451
319 ($318)$41$277$12,174
320 ($318)$40$278$11,896
321 ($318)$39$279$11,617
322 ($318)$38$280$11,337
323 ($318)$37$281$11,056
324 ($318)$36$282$10,775
Year 28 - 325 ($318)$35$283$10,492
326 ($318)$34$283$10,209
327 ($318)$33$284$9,924
328 ($318)$32$285$9,639
329 ($318)$31$286$9,353
330 ($318)$31$287$9,066
331 ($318)$30$288$8,778
332 ($318)$29$289$8,489
333 ($318)$28$290$8,199
334 ($318)$27$291$7,908
335 ($318)$26$292$7,616
336 ($318)$25$293$7,323
Year 29 - 337 ($318)$24$294$7,029
338 ($318)$23$295$6,734
339 ($318)$22$296$6,438
340 ($318)$21$297$6,142
341 ($318)$20$298$5,844
342 ($318)$19$299$5,545
343 ($318)$18$300$5,246
344 ($318)$17$301$4,945
345 ($318)$16$302$4,644
346 ($318)$15$303$4,341
347 ($318)$14$304$4,038
348 ($318)$13$305$3,733
Year 30 - 349 ($318)$12$306$3,428
350 ($318)$11$307$3,121
351 ($318)$10$308$2,813
352 ($318)$9$309$2,505
353 ($318)$8$310$2,195
354 ($318)$7$311$1,885
355 ($318)$6$312$1,573
356 ($318)$5$313$1,261
357 ($318)$4$314$947
358 ($318)$3$315$632
359 ($318)$2$316$317
360 ($318)$1$317$0
TOTALS$47,183$67,200$114,383

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.