« Back to all home prices

Mortgage Payment Schedule for a $190,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($38,000) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$718 360 $106,410 $258,410

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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

$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 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 #: 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

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.644% | Rate: 3.625% | Fees: $595 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.769% | Rate: 3.750% | Fees: $595 | 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  $190,000
Down Payment $38,000$152,000
Year 1 - 1 ($718)$495$223$151,777
2 ($718)$495$223$151,554
3 ($718)$494$224$151,330
4 ($718)$493$225$151,105
5 ($718)$492$225$150,880
6 ($718)$492$226$150,654
7 ($718)$491$227$150,427
8 ($718)$490$228$150,199
9 ($718)$489$228$149,971
10 ($718)$489$229$149,742
11 ($718)$488$230$149,512
12 ($718)$487$231$149,281
Year 2 - 13 ($718)$486$231$149,050
14 ($718)$486$232$148,818
15 ($718)$485$233$148,585
16 ($718)$484$234$148,351
17 ($718)$483$234$148,117
18 ($718)$483$235$147,881
19 ($718)$482$236$147,645
20 ($718)$481$237$147,409
21 ($718)$480$238$147,171
22 ($718)$480$238$146,933
23 ($718)$479$239$146,694
24 ($718)$478$240$146,454
Year 3 - 25 ($718)$477$241$146,213
26 ($718)$476$241$145,972
27 ($718)$476$242$145,730
28 ($718)$475$243$145,487
29 ($718)$474$244$145,243
30 ($718)$473$245$144,999
31 ($718)$472$245$144,753
32 ($718)$472$246$144,507
33 ($718)$471$247$144,260
34 ($718)$470$248$144,012
35 ($718)$469$249$143,764
36 ($718)$468$249$143,514
Year 4 - 37 ($718)$468$250$143,264
38 ($718)$467$251$143,013
39 ($718)$466$252$142,761
40 ($718)$465$253$142,509
41 ($718)$464$253$142,255
42 ($718)$464$254$142,001
43 ($718)$463$255$141,746
44 ($718)$462$256$141,490
45 ($718)$461$257$141,233
46 ($718)$460$258$140,976
47 ($718)$459$258$140,717
48 ($718)$459$259$140,458
Year 5 - 49 ($718)$458$260$140,198
50 ($718)$457$261$139,937
51 ($718)$456$262$139,675
52 ($718)$455$263$139,412
53 ($718)$454$264$139,148
54 ($718)$453$264$138,884
55 ($718)$453$265$138,619
56 ($718)$452$266$138,353
57 ($718)$451$267$138,086
58 ($718)$450$268$137,818
59 ($718)$449$269$137,549
60 ($718)$448$270$137,279
Year 6 - 61 ($718)$447$271$137,009
62 ($718)$446$271$136,738
63 ($718)$446$272$136,465
64 ($718)$445$273$136,192
65 ($718)$444$274$135,918
66 ($718)$443$275$135,643
67 ($718)$442$276$135,367
68 ($718)$441$277$135,091
69 ($718)$440$278$134,813
70 ($718)$439$279$134,534
71 ($718)$438$279$134,255
72 ($718)$437$280$133,975
Year 7 - 73 ($718)$437$281$133,693
74 ($718)$436$282$133,411
75 ($718)$435$283$133,128
76 ($718)$434$284$132,844
77 ($718)$433$285$132,559
78 ($718)$432$286$132,273
79 ($718)$431$287$131,986
80 ($718)$430$288$131,699
81 ($718)$429$289$131,410
82 ($718)$428$290$131,120
83 ($718)$427$291$130,830
84 ($718)$426$292$130,538
Year 8 - 85 ($718)$425$292$130,246
86 ($718)$424$293$129,952
87 ($718)$423$294$129,658
88 ($718)$422$295$129,363
89 ($718)$422$296$129,066
90 ($718)$421$297$128,769
91 ($718)$420$298$128,471
92 ($718)$419$299$128,171
93 ($718)$418$300$127,871
94 ($718)$417$301$127,570
95 ($718)$416$302$127,268
96 ($718)$415$303$126,965
Year 9 - 97 ($718)$414$304$126,661
98 ($718)$413$305$126,356
99 ($718)$412$306$126,050
100 ($718)$411$307$125,742
101 ($718)$410$308$125,434
102 ($718)$409$309$125,125
103 ($718)$408$310$124,815
104 ($718)$407$311$124,504
105 ($718)$406$312$124,192
106 ($718)$405$313$123,879
107 ($718)$404$314$123,565
108 ($718)$403$315$123,249
Year 10 - 109 ($718)$402$316$122,933
110 ($718)$401$317$122,616
111 ($718)$400$318$122,298
112 ($718)$398$319$121,978
113 ($718)$397$320$121,658
114 ($718)$396$321$121,337
115 ($718)$395$322$121,014
116 ($718)$394$324$120,691
117 ($718)$393$325$120,366
118 ($718)$392$326$120,040
119 ($718)$391$327$119,714
120 ($718)$390$328$119,386
Year 11 - 121 ($718)$389$329$119,057
122 ($718)$388$330$118,727
123 ($718)$387$331$118,396
124 ($718)$386$332$118,064
125 ($718)$385$333$117,731
126 ($718)$384$334$117,397
127 ($718)$383$335$117,062
128 ($718)$381$336$116,725
129 ($718)$380$337$116,388
130 ($718)$379$339$116,049
131 ($718)$378$340$115,710
132 ($718)$377$341$115,369
Year 12 - 133 ($718)$376$342$115,027
134 ($718)$375$343$114,684
135 ($718)$374$344$114,340
136 ($718)$373$345$113,995
137 ($718)$371$346$113,648
138 ($718)$370$348$113,301
139 ($718)$369$349$112,952
140 ($718)$368$350$112,602
141 ($718)$367$351$112,251
142 ($718)$366$352$111,899
143 ($718)$365$353$111,546
144 ($718)$363$354$111,192
Year 13 - 145 ($718)$362$356$110,836
146 ($718)$361$357$110,480
147 ($718)$360$358$110,122
148 ($718)$359$359$109,763
149 ($718)$358$360$109,403
150 ($718)$356$361$109,041
151 ($718)$355$363$108,679
152 ($718)$354$364$108,315
153 ($718)$353$365$107,950
154 ($718)$352$366$107,584
155 ($718)$351$367$107,217
156 ($718)$349$368$106,848
Year 14 - 157 ($718)$348$370$106,479
158 ($718)$347$371$106,108
159 ($718)$346$372$105,736
160 ($718)$345$373$105,363
161 ($718)$343$375$104,988
162 ($718)$342$376$104,612
163 ($718)$341$377$104,235
164 ($718)$340$378$103,857
165 ($718)$338$379$103,478
166 ($718)$337$381$103,097
167 ($718)$336$382$102,715
168 ($718)$335$383$102,332
Year 15 - 169 ($718)$333$384$101,948
170 ($718)$332$386$101,562
171 ($718)$331$387$101,175
172 ($718)$330$388$100,787
173 ($718)$328$389$100,398
174 ($718)$327$391$100,007
175 ($718)$326$392$99,615
176 ($718)$325$393$99,222
177 ($718)$323$395$98,827
178 ($718)$322$396$98,432
179 ($718)$321$397$98,034
180 ($718)$319$398$97,636
Year 16 - 181 ($718)$318$400$97,236
182 ($718)$317$401$96,835
183 ($718)$316$402$96,433
184 ($718)$314$404$96,030
185 ($718)$313$405$95,625
186 ($718)$312$406$95,218
187 ($718)$310$408$94,811
188 ($718)$309$409$94,402
189 ($718)$308$410$93,992
190 ($718)$306$412$93,580
191 ($718)$305$413$93,167
192 ($718)$304$414$92,753
Year 17 - 193 ($718)$302$416$92,337
194 ($718)$301$417$91,921
195 ($718)$300$418$91,502
196 ($718)$298$420$91,083
197 ($718)$297$421$90,662
198 ($718)$295$422$90,239
199 ($718)$294$424$89,815
200 ($718)$293$425$89,390
201 ($718)$291$427$88,964
202 ($718)$290$428$88,536
203 ($718)$288$429$88,106
204 ($718)$287$431$87,676
Year 18 - 205 ($718)$286$432$87,244
206 ($718)$284$434$86,810
207 ($718)$283$435$86,375
208 ($718)$281$436$85,939
209 ($718)$280$438$85,501
210 ($718)$279$439$85,062
211 ($718)$277$441$84,621
212 ($718)$276$442$84,179
213 ($718)$274$444$83,735
214 ($718)$273$445$83,290
215 ($718)$271$446$82,844
216 ($718)$270$448$82,396
Year 19 - 217 ($718)$268$449$81,947
218 ($718)$267$451$81,496
219 ($718)$266$452$81,044
220 ($718)$264$454$80,590
221 ($718)$263$455$80,135
222 ($718)$261$457$79,678
223 ($718)$260$458$79,220
224 ($718)$258$460$78,760
225 ($718)$257$461$78,299
226 ($718)$255$463$77,836
227 ($718)$254$464$77,372
228 ($718)$252$466$76,907
Year 20 - 229 ($718)$251$467$76,439
230 ($718)$249$469$75,971
231 ($718)$248$470$75,500
232 ($718)$246$472$75,028
233 ($718)$244$473$74,555
234 ($718)$243$475$74,080
235 ($718)$241$476$73,604
236 ($718)$240$478$73,126
237 ($718)$238$480$72,646
238 ($718)$237$481$72,165
239 ($718)$235$483$71,683
240 ($718)$234$484$71,198
Year 21 - 241 ($718)$232$486$70,712
242 ($718)$230$487$70,225
243 ($718)$229$489$69,736
244 ($718)$227$491$69,246
245 ($718)$226$492$68,753
246 ($718)$224$494$68,260
247 ($718)$222$495$67,764
248 ($718)$221$497$67,267
249 ($718)$219$499$66,769
250 ($718)$218$500$66,268
251 ($718)$216$502$65,766
252 ($718)$214$504$65,263
Year 22 - 253 ($718)$213$505$64,758
254 ($718)$211$507$64,251
255 ($718)$209$508$63,742
256 ($718)$208$510$63,232
257 ($718)$206$512$62,721
258 ($718)$204$513$62,207
259 ($718)$203$515$61,692
260 ($718)$201$517$61,175
261 ($718)$199$518$60,657
262 ($718)$198$520$60,137
263 ($718)$196$522$59,615
264 ($718)$194$524$59,091
Year 23 - 265 ($718)$193$525$58,566
266 ($718)$191$527$58,039
267 ($718)$189$529$57,510
268 ($718)$187$530$56,980
269 ($718)$186$532$56,448
270 ($718)$184$534$55,914
271 ($718)$182$536$55,378
272 ($718)$180$537$54,841
273 ($718)$179$539$54,302
274 ($718)$177$541$53,761
275 ($718)$175$543$53,218
276 ($718)$173$544$52,674
Year 24 - 277 ($718)$172$546$52,128
278 ($718)$170$548$51,580
279 ($718)$168$550$51,030
280 ($718)$166$552$50,478
281 ($718)$164$553$49,925
282 ($718)$163$555$49,370
283 ($718)$161$557$48,813
284 ($718)$159$559$48,254
285 ($718)$157$561$47,694
286 ($718)$155$562$47,131
287 ($718)$154$564$46,567
288 ($718)$152$566$46,001
Year 25 - 289 ($718)$150$568$45,433
290 ($718)$148$570$44,863
291 ($718)$146$572$44,292
292 ($718)$144$573$43,718
293 ($718)$142$575$43,143
294 ($718)$141$577$42,565
295 ($718)$139$579$41,986
296 ($718)$137$581$41,405
297 ($718)$135$583$40,822
298 ($718)$133$585$40,238
299 ($718)$131$587$39,651
300 ($718)$129$589$39,062
Year 26 - 301 ($718)$127$591$38,472
302 ($718)$125$592$37,879
303 ($718)$123$594$37,285
304 ($718)$121$596$36,689
305 ($718)$120$598$36,090
306 ($718)$118$600$35,490
307 ($718)$116$602$34,888
308 ($718)$114$604$34,284
309 ($718)$112$606$33,678
310 ($718)$110$608$33,070
311 ($718)$108$610$32,460
312 ($718)$106$612$31,848
Year 27 - 313 ($718)$104$614$31,234
314 ($718)$102$616$30,618
315 ($718)$100$618$29,999
316 ($718)$98$620$29,379
317 ($718)$96$622$28,757
318 ($718)$94$624$28,133
319 ($718)$92$626$27,507
320 ($718)$90$628$26,879
321 ($718)$88$630$26,249
322 ($718)$86$632$25,616
323 ($718)$83$634$24,982
324 ($718)$81$636$24,346
Year 28 - 325 ($718)$79$638$23,707
326 ($718)$77$641$23,067
327 ($718)$75$643$22,424
328 ($718)$73$645$21,779
329 ($718)$71$647$21,132
330 ($718)$69$649$20,483
331 ($718)$67$651$19,832
332 ($718)$65$653$19,179
333 ($718)$62$655$18,524
334 ($718)$60$657$17,866
335 ($718)$58$660$17,207
336 ($718)$56$662$16,545
Year 29 - 337 ($718)$54$664$15,881
338 ($718)$52$666$15,215
339 ($718)$50$668$14,547
340 ($718)$47$670$13,876
341 ($718)$45$673$13,204
342 ($718)$43$675$12,529
343 ($718)$41$677$11,852
344 ($718)$39$679$11,173
345 ($718)$36$681$10,492
346 ($718)$34$684$9,808
347 ($718)$32$686$9,122
348 ($718)$30$688$8,434
Year 30 - 349 ($718)$27$690$7,744
350 ($718)$25$693$7,051
351 ($718)$23$695$6,356
352 ($718)$21$697$5,659
353 ($718)$18$699$4,960
354 ($718)$16$702$4,258
355 ($718)$14$704$3,554
356 ($718)$12$706$2,848
357 ($718)$9$709$2,139
358 ($718)$7$711$1,429
359 ($718)$5$713$715
360 ($718)$2$715$0
TOTALS$106,410$152,000$258,410

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.