« Back to all home prices

Mortgage Payment Schedule for a $87,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($17,400) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$332 360 $49,877 $119,477

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $87,000
Down Payment $17,400$69,600
Year 1 - 1 ($332)$231$100$69,500
2 ($332)$231$101$69,399
3 ($332)$231$101$69,298
4 ($332)$230$101$69,196
5 ($332)$230$102$69,094
6 ($332)$230$102$68,992
7 ($332)$229$102$68,890
8 ($332)$229$103$68,787
9 ($332)$229$103$68,684
10 ($332)$228$104$68,580
11 ($332)$228$104$68,476
12 ($332)$228$104$68,372
Year 2 - 13 ($332)$227$105$68,268
14 ($332)$227$105$68,163
15 ($332)$227$105$68,058
16 ($332)$226$106$67,952
17 ($332)$226$106$67,846
18 ($332)$226$106$67,740
19 ($332)$225$107$67,633
20 ($332)$225$107$67,526
21 ($332)$225$107$67,419
22 ($332)$224$108$67,311
23 ($332)$224$108$67,203
24 ($332)$223$108$67,094
Year 3 - 25 ($332)$223$109$66,986
26 ($332)$223$109$66,877
27 ($332)$222$110$66,767
28 ($332)$222$110$66,657
29 ($332)$222$110$66,547
30 ($332)$221$111$66,436
31 ($332)$221$111$66,325
32 ($332)$221$111$66,214
33 ($332)$220$112$66,102
34 ($332)$220$112$65,990
35 ($332)$219$112$65,878
36 ($332)$219$113$65,765
Year 4 - 37 ($332)$219$113$65,652
38 ($332)$218$114$65,538
39 ($332)$218$114$65,424
40 ($332)$218$114$65,310
41 ($332)$217$115$65,195
42 ($332)$217$115$65,080
43 ($332)$216$115$64,964
44 ($332)$216$116$64,849
45 ($332)$216$116$64,732
46 ($332)$215$117$64,616
47 ($332)$215$117$64,499
48 ($332)$214$117$64,381
Year 5 - 49 ($332)$214$118$64,263
50 ($332)$214$118$64,145
51 ($332)$213$119$64,027
52 ($332)$213$119$63,908
53 ($332)$212$119$63,788
54 ($332)$212$120$63,668
55 ($332)$212$120$63,548
56 ($332)$211$121$63,428
57 ($332)$211$121$63,307
58 ($332)$210$121$63,185
59 ($332)$210$122$63,063
60 ($332)$210$122$62,941
Year 6 - 61 ($332)$209$123$62,819
62 ($332)$209$123$62,696
63 ($332)$208$123$62,572
64 ($332)$208$124$62,448
65 ($332)$208$124$62,324
66 ($332)$207$125$62,200
67 ($332)$207$125$62,074
68 ($332)$206$125$61,949
69 ($332)$206$126$61,823
70 ($332)$206$126$61,697
71 ($332)$205$127$61,570
72 ($332)$205$127$61,443
Year 7 - 73 ($332)$204$128$61,315
74 ($332)$204$128$61,187
75 ($332)$203$128$61,059
76 ($332)$203$129$60,930
77 ($332)$203$129$60,801
78 ($332)$202$130$60,671
79 ($332)$202$130$60,541
80 ($332)$201$131$60,410
81 ($332)$201$131$60,279
82 ($332)$200$131$60,148
83 ($332)$200$132$60,016
84 ($332)$200$132$59,884
Year 8 - 85 ($332)$199$133$59,751
86 ($332)$199$133$59,618
87 ($332)$198$134$59,484
88 ($332)$198$134$59,350
89 ($332)$197$135$59,215
90 ($332)$197$135$59,080
91 ($332)$196$135$58,945
92 ($332)$196$136$58,809
93 ($332)$196$136$58,673
94 ($332)$195$137$58,536
95 ($332)$195$137$58,399
96 ($332)$194$138$58,261
Year 9 - 97 ($332)$194$138$58,123
98 ($332)$193$139$57,984
99 ($332)$193$139$57,845
100 ($332)$192$140$57,706
101 ($332)$192$140$57,566
102 ($332)$191$140$57,425
103 ($332)$191$141$57,284
104 ($332)$190$141$57,143
105 ($332)$190$142$57,001
106 ($332)$190$142$56,858
107 ($332)$189$143$56,716
108 ($332)$189$143$56,572
Year 10 - 109 ($332)$188$144$56,429
110 ($332)$188$144$56,284
111 ($332)$187$145$56,140
112 ($332)$187$145$55,994
113 ($332)$186$146$55,849
114 ($332)$186$146$55,702
115 ($332)$185$147$55,556
116 ($332)$185$147$55,409
117 ($332)$184$148$55,261
118 ($332)$184$148$55,113
119 ($332)$183$149$54,964
120 ($332)$183$149$54,815
Year 11 - 121 ($332)$182$150$54,665
122 ($332)$182$150$54,515
123 ($332)$181$151$54,365
124 ($332)$181$151$54,214
125 ($332)$180$152$54,062
126 ($332)$180$152$53,910
127 ($332)$179$153$53,757
128 ($332)$179$153$53,604
129 ($332)$178$154$53,450
130 ($332)$178$154$53,296
131 ($332)$177$155$53,142
132 ($332)$177$155$52,986
Year 12 - 133 ($332)$176$156$52,831
134 ($332)$176$156$52,675
135 ($332)$175$157$52,518
136 ($332)$175$157$52,361
137 ($332)$174$158$52,203
138 ($332)$174$158$52,044
139 ($332)$173$159$51,886
140 ($332)$173$159$51,726
141 ($332)$172$160$51,566
142 ($332)$171$160$51,406
143 ($332)$171$161$51,245
144 ($332)$170$161$51,084
Year 13 - 145 ($332)$170$162$50,921
146 ($332)$169$163$50,759
147 ($332)$169$163$50,596
148 ($332)$168$164$50,432
149 ($332)$168$164$50,268
150 ($332)$167$165$50,103
151 ($332)$167$165$49,938
152 ($332)$166$166$49,772
153 ($332)$165$166$49,606
154 ($332)$165$167$49,439
155 ($332)$164$167$49,271
156 ($332)$164$168$49,103
Year 14 - 157 ($332)$163$169$48,935
158 ($332)$163$169$48,765
159 ($332)$162$170$48,596
160 ($332)$162$170$48,425
161 ($332)$161$171$48,255
162 ($332)$160$171$48,083
163 ($332)$160$172$47,911
164 ($332)$159$173$47,739
165 ($332)$159$173$47,565
166 ($332)$158$174$47,392
167 ($332)$158$174$47,217
168 ($332)$157$175$47,042
Year 15 - 169 ($332)$156$175$46,867
170 ($332)$156$176$46,691
171 ($332)$155$177$46,514
172 ($332)$155$177$46,337
173 ($332)$154$178$46,159
174 ($332)$153$178$45,981
175 ($332)$153$179$45,802
176 ($332)$152$180$45,622
177 ($332)$152$180$45,442
178 ($332)$151$181$45,261
179 ($332)$150$181$45,080
180 ($332)$150$182$44,898
Year 16 - 181 ($332)$149$183$44,715
182 ($332)$149$183$44,532
183 ($332)$148$184$44,348
184 ($332)$147$184$44,164
185 ($332)$147$185$43,979
186 ($332)$146$186$43,793
187 ($332)$146$186$43,607
188 ($332)$145$187$43,420
189 ($332)$144$188$43,233
190 ($332)$144$188$43,044
191 ($332)$143$189$42,856
192 ($332)$142$189$42,666
Year 17 - 193 ($332)$142$190$42,476
194 ($332)$141$191$42,286
195 ($332)$141$191$42,094
196 ($332)$140$192$41,902
197 ($332)$139$193$41,710
198 ($332)$139$193$41,517
199 ($332)$138$194$41,323
200 ($332)$137$194$41,128
201 ($332)$137$195$40,933
202 ($332)$136$196$40,737
203 ($332)$135$196$40,541
204 ($332)$135$197$40,344
Year 18 - 205 ($332)$134$198$40,146
206 ($332)$133$198$39,948
207 ($332)$133$199$39,749
208 ($332)$132$200$39,549
209 ($332)$132$200$39,349
210 ($332)$131$201$39,148
211 ($332)$130$202$38,946
212 ($332)$129$202$38,744
213 ($332)$129$203$38,541
214 ($332)$128$204$38,337
215 ($332)$127$204$38,132
216 ($332)$127$205$37,927
Year 19 - 217 ($332)$126$206$37,722
218 ($332)$125$206$37,515
219 ($332)$125$207$37,308
220 ($332)$124$208$37,100
221 ($332)$123$209$36,892
222 ($332)$123$209$36,682
223 ($332)$122$210$36,472
224 ($332)$121$211$36,262
225 ($332)$121$211$36,051
226 ($332)$120$212$35,838
227 ($332)$119$213$35,626
228 ($332)$118$213$35,412
Year 20 - 229 ($332)$118$214$35,198
230 ($332)$117$215$34,983
231 ($332)$116$216$34,768
232 ($332)$116$216$34,552
233 ($332)$115$217$34,335
234 ($332)$114$218$34,117
235 ($332)$113$218$33,898
236 ($332)$113$219$33,679
237 ($332)$112$220$33,459
238 ($332)$111$221$33,239
239 ($332)$111$221$33,017
240 ($332)$110$222$32,795
Year 21 - 241 ($332)$109$223$32,572
242 ($332)$108$224$32,349
243 ($332)$108$224$32,124
244 ($332)$107$225$31,899
245 ($332)$106$226$31,674
246 ($332)$105$227$31,447
247 ($332)$105$227$31,220
248 ($332)$104$228$30,992
249 ($332)$103$229$30,763
250 ($332)$102$230$30,533
251 ($332)$102$230$30,303
252 ($332)$101$231$30,072
Year 22 - 253 ($332)$100$232$29,840
254 ($332)$99$233$29,607
255 ($332)$98$233$29,374
256 ($332)$98$234$29,140
257 ($332)$97$235$28,905
258 ($332)$96$236$28,669
259 ($332)$95$237$28,432
260 ($332)$95$237$28,195
261 ($332)$94$238$27,957
262 ($332)$93$239$27,718
263 ($332)$92$240$27,478
264 ($332)$91$241$27,238
Year 23 - 265 ($332)$91$241$26,996
266 ($332)$90$242$26,754
267 ($332)$89$243$26,511
268 ($332)$88$244$26,268
269 ($332)$87$245$26,023
270 ($332)$87$245$25,778
271 ($332)$86$246$25,531
272 ($332)$85$247$25,284
273 ($332)$84$248$25,037
274 ($332)$83$249$24,788
275 ($332)$82$249$24,539
276 ($332)$82$250$24,288
Year 24 - 277 ($332)$81$251$24,037
278 ($332)$80$252$23,785
279 ($332)$79$253$23,532
280 ($332)$78$254$23,279
281 ($332)$77$254$23,024
282 ($332)$77$255$22,769
283 ($332)$76$256$22,513
284 ($332)$75$257$22,256
285 ($332)$74$258$21,998
286 ($332)$73$259$21,739
287 ($332)$72$260$21,480
288 ($332)$71$260$21,219
Year 25 - 289 ($332)$71$261$20,958
290 ($332)$70$262$20,696
291 ($332)$69$263$20,433
292 ($332)$68$264$20,169
293 ($332)$67$265$19,904
294 ($332)$66$266$19,638
295 ($332)$65$267$19,371
296 ($332)$64$267$19,104
297 ($332)$64$268$18,836
298 ($332)$63$269$18,566
299 ($332)$62$270$18,296
300 ($332)$61$271$18,025
Year 26 - 301 ($332)$60$272$17,753
302 ($332)$59$273$17,480
303 ($332)$58$274$17,207
304 ($332)$57$275$16,932
305 ($332)$56$276$16,656
306 ($332)$55$276$16,380
307 ($332)$54$277$16,102
308 ($332)$54$278$15,824
309 ($332)$53$279$15,545
310 ($332)$52$280$15,265
311 ($332)$51$281$14,984
312 ($332)$50$282$14,701
Year 27 - 313 ($332)$49$283$14,418
314 ($332)$48$284$14,135
315 ($332)$47$285$13,850
316 ($332)$46$286$13,564
317 ($332)$45$287$13,277
318 ($332)$44$288$12,989
319 ($332)$43$289$12,701
320 ($332)$42$290$12,411
321 ($332)$41$291$12,120
322 ($332)$40$292$11,829
323 ($332)$39$293$11,536
324 ($332)$38$294$11,243
Year 28 - 325 ($332)$37$294$10,948
326 ($332)$36$295$10,653
327 ($332)$35$296$10,356
328 ($332)$34$297$10,059
329 ($332)$33$298$9,760
330 ($332)$32$299$9,461
331 ($332)$31$300$9,161
332 ($332)$30$301$8,859
333 ($332)$29$302$8,557
334 ($332)$28$303$8,253
335 ($332)$27$304$7,949
336 ($332)$26$305$7,643
Year 29 - 337 ($332)$25$306$7,337
338 ($332)$24$307$7,029
339 ($332)$23$309$6,721
340 ($332)$22$310$6,411
341 ($332)$21$311$6,101
342 ($332)$20$312$5,789
343 ($332)$19$313$5,477
344 ($332)$18$314$5,163
345 ($332)$17$315$4,848
346 ($332)$16$316$4,532
347 ($332)$15$317$4,216
348 ($332)$14$318$3,898
Year 30 - 349 ($332)$13$319$3,579
350 ($332)$12$320$3,259
351 ($332)$11$321$2,938
352 ($332)$10$322$2,616
353 ($332)$9$323$2,293
354 ($332)$8$324$1,968
355 ($332)$7$325$1,643
356 ($332)$5$326$1,317
357 ($332)$4$328$989
358 ($332)$3$329$660
359 ($332)$2$330$331
360 ($332)$1$331$0
TOTALS$49,877$69,600$119,477

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.