« 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 December 14, 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


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$720 360 $107,038 $259,038

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 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 #: 244476 | State Lic #: MC-5877
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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: $865 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 ($720)$498$222$151,778
2 ($720)$497$222$151,556
3 ($720)$496$223$151,333
4 ($720)$496$224$151,109
5 ($720)$495$225$150,884
6 ($720)$494$225$150,659
7 ($720)$493$226$150,432
8 ($720)$493$227$150,206
9 ($720)$492$228$149,978
10 ($720)$491$228$149,750
11 ($720)$490$229$149,520
12 ($720)$490$230$149,291
Year 2 - 13 ($720)$489$231$149,060
14 ($720)$488$231$148,829
15 ($720)$487$232$148,596
16 ($720)$487$233$148,363
17 ($720)$486$234$148,130
18 ($720)$485$234$147,895
19 ($720)$484$235$147,660
20 ($720)$484$236$147,424
21 ($720)$483$237$147,188
22 ($720)$482$238$146,950
23 ($720)$481$238$146,712
24 ($720)$480$239$146,473
Year 3 - 25 ($720)$480$240$146,233
26 ($720)$479$241$145,992
27 ($720)$478$241$145,751
28 ($720)$477$242$145,509
29 ($720)$477$243$145,266
30 ($720)$476$244$145,022
31 ($720)$475$245$144,777
32 ($720)$474$245$144,532
33 ($720)$473$246$144,285
34 ($720)$473$247$144,038
35 ($720)$472$248$143,791
36 ($720)$471$249$143,542
Year 4 - 37 ($720)$470$249$143,293
38 ($720)$469$250$143,042
39 ($720)$468$251$142,791
40 ($720)$468$252$142,539
41 ($720)$467$253$142,287
42 ($720)$466$254$142,033
43 ($720)$465$254$141,779
44 ($720)$464$255$141,523
45 ($720)$463$256$141,267
46 ($720)$463$257$141,010
47 ($720)$462$258$140,753
48 ($720)$461$259$140,494
Year 5 - 49 ($720)$460$259$140,235
50 ($720)$459$260$139,974
51 ($720)$458$261$139,713
52 ($720)$458$262$139,451
53 ($720)$457$263$139,188
54 ($720)$456$264$138,925
55 ($720)$455$265$138,660
56 ($720)$454$265$138,395
57 ($720)$453$266$138,128
58 ($720)$452$267$137,861
59 ($720)$451$268$137,593
60 ($720)$451$269$137,324
Year 6 - 61 ($720)$450$270$137,054
62 ($720)$449$271$136,784
63 ($720)$448$272$136,512
64 ($720)$447$272$136,240
65 ($720)$446$273$135,966
66 ($720)$445$274$135,692
67 ($720)$444$275$135,417
68 ($720)$443$276$135,141
69 ($720)$443$277$134,864
70 ($720)$442$278$134,586
71 ($720)$441$279$134,307
72 ($720)$440$280$134,027
Year 7 - 73 ($720)$439$281$133,747
74 ($720)$438$282$133,465
75 ($720)$437$282$133,183
76 ($720)$436$283$132,900
77 ($720)$435$284$132,615
78 ($720)$434$285$132,330
79 ($720)$433$286$132,044
80 ($720)$432$287$131,757
81 ($720)$432$288$131,469
82 ($720)$431$289$131,180
83 ($720)$430$290$130,890
84 ($720)$429$291$130,599
Year 8 - 85 ($720)$428$292$130,307
86 ($720)$427$293$130,014
87 ($720)$426$294$129,720
88 ($720)$425$295$129,426
89 ($720)$424$296$129,130
90 ($720)$423$297$128,833
91 ($720)$422$298$128,536
92 ($720)$421$299$128,237
93 ($720)$420$300$127,938
94 ($720)$419$301$127,637
95 ($720)$418$302$127,336
96 ($720)$417$303$127,033
Year 9 - 97 ($720)$416$304$126,729
98 ($720)$415$305$126,425
99 ($720)$414$306$126,119
100 ($720)$413$307$125,813
101 ($720)$412$308$125,505
102 ($720)$411$309$125,197
103 ($720)$410$310$124,887
104 ($720)$409$311$124,577
105 ($720)$408$312$124,265
106 ($720)$407$313$123,953
107 ($720)$406$314$123,639
108 ($720)$405$315$123,324
Year 10 - 109 ($720)$404$316$123,009
110 ($720)$403$317$122,692
111 ($720)$402$318$122,374
112 ($720)$401$319$122,056
113 ($720)$400$320$121,736
114 ($720)$399$321$121,415
115 ($720)$398$322$121,093
116 ($720)$397$323$120,770
117 ($720)$396$324$120,446
118 ($720)$394$325$120,121
119 ($720)$393$326$119,795
120 ($720)$392$327$119,468
Year 11 - 121 ($720)$391$328$119,139
122 ($720)$390$329$118,810
123 ($720)$389$330$118,479
124 ($720)$388$332$118,148
125 ($720)$387$333$117,815
126 ($720)$386$334$117,482
127 ($720)$385$335$117,147
128 ($720)$384$336$116,811
129 ($720)$383$337$116,474
130 ($720)$381$338$116,136
131 ($720)$380$339$115,797
132 ($720)$379$340$115,456
Year 12 - 133 ($720)$378$341$115,115
134 ($720)$377$343$114,772
135 ($720)$376$344$114,429
136 ($720)$375$345$114,084
137 ($720)$374$346$113,738
138 ($720)$372$347$113,391
139 ($720)$371$348$113,043
140 ($720)$370$349$112,693
141 ($720)$369$350$112,343
142 ($720)$368$352$111,991
143 ($720)$367$353$111,638
144 ($720)$366$354$111,284
Year 13 - 145 ($720)$364$355$110,929
146 ($720)$363$356$110,573
147 ($720)$362$357$110,216
148 ($720)$361$359$109,857
149 ($720)$360$360$109,497
150 ($720)$359$361$109,136
151 ($720)$357$362$108,774
152 ($720)$356$363$108,411
153 ($720)$355$365$108,046
154 ($720)$354$366$107,681
155 ($720)$353$367$107,314
156 ($720)$351$368$106,946
Year 14 - 157 ($720)$350$369$106,576
158 ($720)$349$371$106,206
159 ($720)$348$372$105,834
160 ($720)$347$373$105,461
161 ($720)$345$374$105,087
162 ($720)$344$375$104,712
163 ($720)$343$377$104,335
164 ($720)$342$378$103,957
165 ($720)$340$379$103,578
166 ($720)$339$380$103,198
167 ($720)$338$382$102,816
168 ($720)$337$383$102,433
Year 15 - 169 ($720)$335$384$102,049
170 ($720)$334$385$101,664
171 ($720)$333$387$101,277
172 ($720)$332$388$100,889
173 ($720)$330$389$100,500
174 ($720)$329$390$100,110
175 ($720)$328$392$99,718
176 ($720)$327$393$99,325
177 ($720)$325$394$98,931
178 ($720)$324$396$98,535
179 ($720)$323$397$98,139
180 ($720)$321$398$97,740
Year 16 - 181 ($720)$320$399$97,341
182 ($720)$319$401$96,940
183 ($720)$317$402$96,538
184 ($720)$316$403$96,135
185 ($720)$315$405$95,730
186 ($720)$314$406$95,324
187 ($720)$312$407$94,917
188 ($720)$311$409$94,508
189 ($720)$310$410$94,098
190 ($720)$308$411$93,687
191 ($720)$307$413$93,274
192 ($720)$305$414$92,860
Year 17 - 193 ($720)$304$415$92,444
194 ($720)$303$417$92,028
195 ($720)$301$418$91,609
196 ($720)$300$420$91,190
197 ($720)$299$421$90,769
198 ($720)$297$422$90,347
199 ($720)$296$424$89,923
200 ($720)$294$425$89,498
201 ($720)$293$426$89,071
202 ($720)$292$428$88,644
203 ($720)$290$429$88,214
204 ($720)$289$431$87,784
Year 18 - 205 ($720)$287$432$87,352
206 ($720)$286$433$86,918
207 ($720)$285$435$86,483
208 ($720)$283$436$86,047
209 ($720)$282$438$85,609
210 ($720)$280$439$85,170
211 ($720)$279$441$84,729
212 ($720)$277$442$84,287
213 ($720)$276$444$83,844
214 ($720)$275$445$83,399
215 ($720)$273$446$82,953
216 ($720)$272$448$82,505
Year 19 - 217 ($720)$270$449$82,055
218 ($720)$269$451$81,604
219 ($720)$267$452$81,152
220 ($720)$266$454$80,698
221 ($720)$264$455$80,243
222 ($720)$263$457$79,786
223 ($720)$261$458$79,328
224 ($720)$260$460$78,868
225 ($720)$258$461$78,407
226 ($720)$257$463$77,944
227 ($720)$255$464$77,480
228 ($720)$254$466$77,014
Year 20 - 229 ($720)$252$467$76,547
230 ($720)$251$469$76,078
231 ($720)$249$470$75,608
232 ($720)$248$472$75,136
233 ($720)$246$473$74,662
234 ($720)$245$475$74,187
235 ($720)$243$477$73,711
236 ($720)$241$478$73,233
237 ($720)$240$480$72,753
238 ($720)$238$481$72,272
239 ($720)$237$483$71,789
240 ($720)$235$484$71,304
Year 21 - 241 ($720)$234$486$70,818
242 ($720)$232$488$70,331
243 ($720)$230$489$69,841
244 ($720)$229$491$69,351
245 ($720)$227$492$68,858
246 ($720)$226$494$68,364
247 ($720)$224$496$67,868
248 ($720)$222$497$67,371
249 ($720)$221$499$66,872
250 ($720)$219$501$66,372
251 ($720)$217$502$65,869
252 ($720)$216$504$65,366
Year 22 - 253 ($720)$214$505$64,860
254 ($720)$212$507$64,353
255 ($720)$211$509$63,844
256 ($720)$209$510$63,334
257 ($720)$207$512$62,822
258 ($720)$206$514$62,308
259 ($720)$204$515$61,792
260 ($720)$202$517$61,275
261 ($720)$201$519$60,756
262 ($720)$199$521$60,236
263 ($720)$197$522$59,713
264 ($720)$196$524$59,189
Year 23 - 265 ($720)$194$526$58,664
266 ($720)$192$527$58,136
267 ($720)$190$529$57,607
268 ($720)$189$531$57,076
269 ($720)$187$533$56,544
270 ($720)$185$534$56,009
271 ($720)$183$536$55,473
272 ($720)$182$538$54,935
273 ($720)$180$540$54,396
274 ($720)$178$541$53,854
275 ($720)$176$543$53,311
276 ($720)$175$545$52,766
Year 24 - 277 ($720)$173$547$52,219
278 ($720)$171$549$51,671
279 ($720)$169$550$51,120
280 ($720)$167$552$50,568
281 ($720)$166$554$50,014
282 ($720)$164$556$49,459
283 ($720)$162$558$48,901
284 ($720)$160$559$48,342
285 ($720)$158$561$47,780
286 ($720)$156$563$47,217
287 ($720)$155$565$46,652
288 ($720)$153$567$46,086
Year 25 - 289 ($720)$151$569$45,517
290 ($720)$149$570$44,947
291 ($720)$147$572$44,374
292 ($720)$145$574$43,800
293 ($720)$143$576$43,224
294 ($720)$142$578$42,646
295 ($720)$140$580$42,066
296 ($720)$138$582$41,484
297 ($720)$136$584$40,901
298 ($720)$134$586$40,315
299 ($720)$132$588$39,727
300 ($720)$130$589$39,138
Year 26 - 301 ($720)$128$591$38,547
302 ($720)$126$593$37,953
303 ($720)$124$595$37,358
304 ($720)$122$597$36,761
305 ($720)$120$599$36,162
306 ($720)$118$601$35,561
307 ($720)$116$603$34,958
308 ($720)$114$605$34,352
309 ($720)$113$607$33,745
310 ($720)$111$609$33,136
311 ($720)$109$611$32,525
312 ($720)$107$613$31,912
Year 27 - 313 ($720)$105$615$31,297
314 ($720)$102$617$30,680
315 ($720)$100$619$30,061
316 ($720)$98$621$29,440
317 ($720)$96$623$28,817
318 ($720)$94$625$28,192
319 ($720)$92$627$27,565
320 ($720)$90$629$26,935
321 ($720)$88$631$26,304
322 ($720)$86$633$25,670
323 ($720)$84$635$25,035
324 ($720)$82$638$24,397
Year 28 - 325 ($720)$80$640$23,758
326 ($720)$78$642$23,116
327 ($720)$76$644$22,472
328 ($720)$74$646$21,826
329 ($720)$71$648$21,178
330 ($720)$69$650$20,528
331 ($720)$67$652$19,876
332 ($720)$65$654$19,221
333 ($720)$63$657$18,565
334 ($720)$61$659$17,906
335 ($720)$59$661$17,245
336 ($720)$56$663$16,582
Year 29 - 337 ($720)$54$665$15,917
338 ($720)$52$667$15,249
339 ($720)$50$670$14,580
340 ($720)$48$672$13,908
341 ($720)$46$674$13,234
342 ($720)$43$676$12,558
343 ($720)$41$678$11,879
344 ($720)$39$681$11,199
345 ($720)$37$683$10,516
346 ($720)$34$685$9,831
347 ($720)$32$687$9,143
348 ($720)$30$690$8,454
Year 30 - 349 ($720)$28$692$7,762
350 ($720)$25$694$7,068
351 ($720)$23$696$6,371
352 ($720)$21$699$5,672
353 ($720)$19$701$4,972
354 ($720)$16$703$4,268
355 ($720)$14$706$3,563
356 ($720)$12$708$2,855
357 ($720)$9$710$2,145
358 ($720)$7$713$1,432
359 ($720)$5$715$717
360 ($720)$2$717$0
TOTALS$107,038$152,000$259,038

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.