« Back to all home prices

Mortgage Payment Schedule for a $220,000 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 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($44,000) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$823 360 $120,314 $296,314

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 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 #: 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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 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  $220,000
Down Payment $44,000$176,000
Year 1 - 1 ($823)$562$261$175,739
2 ($823)$561$262$175,476
3 ($823)$560$263$175,213
4 ($823)$559$264$174,950
5 ($823)$558$265$174,685
6 ($823)$558$266$174,419
7 ($823)$557$266$174,153
8 ($823)$556$267$173,886
9 ($823)$555$268$173,618
10 ($823)$554$269$173,349
11 ($823)$553$270$173,079
12 ($823)$552$271$172,808
Year 2 - 13 ($823)$552$272$172,536
14 ($823)$551$272$172,264
15 ($823)$550$273$171,991
16 ($823)$549$274$171,717
17 ($823)$548$275$171,442
18 ($823)$547$276$171,166
19 ($823)$546$277$170,889
20 ($823)$545$278$170,611
21 ($823)$545$279$170,333
22 ($823)$544$279$170,053
23 ($823)$543$280$169,773
24 ($823)$542$281$169,492
Year 3 - 25 ($823)$541$282$169,210
26 ($823)$540$283$168,926
27 ($823)$539$284$168,643
28 ($823)$538$285$168,358
29 ($823)$537$286$168,072
30 ($823)$536$287$167,785
31 ($823)$536$288$167,498
32 ($823)$535$288$167,209
33 ($823)$534$289$166,920
34 ($823)$533$290$166,629
35 ($823)$532$291$166,338
36 ($823)$531$292$166,046
Year 4 - 37 ($823)$530$293$165,753
38 ($823)$529$294$165,459
39 ($823)$528$295$165,164
40 ($823)$527$296$164,868
41 ($823)$526$297$164,571
42 ($823)$525$298$164,273
43 ($823)$524$299$163,974
44 ($823)$523$300$163,675
45 ($823)$522$301$163,374
46 ($823)$521$302$163,072
47 ($823)$520$303$162,770
48 ($823)$520$304$162,466
Year 5 - 49 ($823)$519$305$162,161
50 ($823)$518$306$161,856
51 ($823)$517$307$161,549
52 ($823)$516$307$161,242
53 ($823)$515$308$160,933
54 ($823)$514$309$160,624
55 ($823)$513$310$160,314
56 ($823)$512$311$160,002
57 ($823)$511$312$159,690
58 ($823)$510$313$159,376
59 ($823)$509$314$159,062
60 ($823)$508$315$158,746
Year 6 - 61 ($823)$507$316$158,430
62 ($823)$506$317$158,113
63 ($823)$505$318$157,794
64 ($823)$504$319$157,475
65 ($823)$503$320$157,154
66 ($823)$502$322$156,833
67 ($823)$501$323$156,510
68 ($823)$500$324$156,187
69 ($823)$498$325$155,862
70 ($823)$497$326$155,536
71 ($823)$496$327$155,210
72 ($823)$495$328$154,882
Year 7 - 73 ($823)$494$329$154,553
74 ($823)$493$330$154,223
75 ($823)$492$331$153,893
76 ($823)$491$332$153,561
77 ($823)$490$333$153,228
78 ($823)$489$334$152,894
79 ($823)$488$335$152,559
80 ($823)$487$336$152,222
81 ($823)$486$337$151,885
82 ($823)$485$338$151,547
83 ($823)$484$339$151,207
84 ($823)$483$340$150,867
Year 8 - 85 ($823)$482$342$150,525
86 ($823)$480$343$150,183
87 ($823)$479$344$149,839
88 ($823)$478$345$149,494
89 ($823)$477$346$149,148
90 ($823)$476$347$148,801
91 ($823)$475$348$148,453
92 ($823)$474$349$148,104
93 ($823)$473$350$147,753
94 ($823)$472$352$147,402
95 ($823)$470$353$147,049
96 ($823)$469$354$146,695
Year 9 - 97 ($823)$468$355$146,340
98 ($823)$467$356$145,984
99 ($823)$466$357$145,627
100 ($823)$465$358$145,269
101 ($823)$464$359$144,909
102 ($823)$463$361$144,549
103 ($823)$461$362$144,187
104 ($823)$460$363$143,824
105 ($823)$459$364$143,460
106 ($823)$458$365$143,095
107 ($823)$457$366$142,729
108 ($823)$456$368$142,361
Year 10 - 109 ($823)$454$369$141,992
110 ($823)$453$370$141,622
111 ($823)$452$371$141,251
112 ($823)$451$372$140,879
113 ($823)$450$373$140,506
114 ($823)$448$375$140,131
115 ($823)$447$376$139,755
116 ($823)$446$377$139,378
117 ($823)$445$378$139,000
118 ($823)$444$379$138,620
119 ($823)$442$381$138,240
120 ($823)$441$382$137,858
Year 11 - 121 ($823)$440$383$137,475
122 ($823)$439$384$137,090
123 ($823)$438$386$136,705
124 ($823)$436$387$136,318
125 ($823)$435$388$135,930
126 ($823)$434$389$135,541
127 ($823)$433$390$135,150
128 ($823)$431$392$134,759
129 ($823)$430$393$134,366
130 ($823)$429$394$133,971
131 ($823)$428$396$133,576
132 ($823)$426$397$133,179
Year 12 - 133 ($823)$425$398$132,781
134 ($823)$424$399$132,382
135 ($823)$423$401$131,981
136 ($823)$421$402$131,579
137 ($823)$420$403$131,176
138 ($823)$419$404$130,772
139 ($823)$417$406$130,366
140 ($823)$416$407$129,959
141 ($823)$415$408$129,551
142 ($823)$413$410$129,141
143 ($823)$412$411$128,730
144 ($823)$411$412$128,318
Year 13 - 145 ($823)$410$414$127,904
146 ($823)$408$415$127,489
147 ($823)$407$416$127,073
148 ($823)$406$418$126,656
149 ($823)$404$419$126,237
150 ($823)$403$420$125,817
151 ($823)$402$422$125,395
152 ($823)$400$423$124,972
153 ($823)$399$424$124,548
154 ($823)$398$426$124,123
155 ($823)$396$427$123,696
156 ($823)$395$428$123,267
Year 14 - 157 ($823)$393$430$122,838
158 ($823)$392$431$122,407
159 ($823)$391$432$121,974
160 ($823)$389$434$121,540
161 ($823)$388$435$121,105
162 ($823)$387$437$120,669
163 ($823)$385$438$120,231
164 ($823)$384$439$119,791
165 ($823)$382$441$119,351
166 ($823)$381$442$118,908
167 ($823)$380$444$118,465
168 ($823)$378$445$118,020
Year 15 - 169 ($823)$377$446$117,573
170 ($823)$375$448$117,126
171 ($823)$374$449$116,676
172 ($823)$372$451$116,226
173 ($823)$371$452$115,773
174 ($823)$370$454$115,320
175 ($823)$368$455$114,865
176 ($823)$367$456$114,408
177 ($823)$365$458$113,950
178 ($823)$364$459$113,491
179 ($823)$362$461$113,030
180 ($823)$361$462$112,568
Year 16 - 181 ($823)$359$464$112,104
182 ($823)$358$465$111,639
183 ($823)$356$467$111,172
184 ($823)$355$468$110,704
185 ($823)$353$470$110,234
186 ($823)$352$471$109,763
187 ($823)$350$473$109,290
188 ($823)$349$474$108,816
189 ($823)$347$476$108,340
190 ($823)$346$477$107,863
191 ($823)$344$479$107,384
192 ($823)$343$480$106,903
Year 17 - 193 ($823)$341$482$106,421
194 ($823)$340$483$105,938
195 ($823)$338$485$105,453
196 ($823)$337$487$104,966
197 ($823)$335$488$104,478
198 ($823)$333$490$103,989
199 ($823)$332$491$103,498
200 ($823)$330$493$103,005
201 ($823)$329$494$102,510
202 ($823)$327$496$102,015
203 ($823)$326$497$101,517
204 ($823)$324$499$101,018
Year 18 - 205 ($823)$322$501$100,517
206 ($823)$321$502$100,015
207 ($823)$319$504$99,511
208 ($823)$318$505$99,006
209 ($823)$316$507$98,499
210 ($823)$314$509$97,990
211 ($823)$313$510$97,480
212 ($823)$311$512$96,968
213 ($823)$309$514$96,454
214 ($823)$308$515$95,939
215 ($823)$306$517$95,422
216 ($823)$305$519$94,903
Year 19 - 217 ($823)$303$520$94,383
218 ($823)$301$522$93,861
219 ($823)$300$524$93,338
220 ($823)$298$525$92,813
221 ($823)$296$527$92,286
222 ($823)$295$529$91,757
223 ($823)$293$530$91,227
224 ($823)$291$532$90,695
225 ($823)$289$534$90,161
226 ($823)$288$535$89,626
227 ($823)$286$537$89,089
228 ($823)$284$539$88,550
Year 20 - 229 ($823)$283$540$88,010
230 ($823)$281$542$87,468
231 ($823)$279$544$86,924
232 ($823)$277$546$86,378
233 ($823)$276$547$85,831
234 ($823)$274$549$85,281
235 ($823)$272$551$84,730
236 ($823)$270$553$84,178
237 ($823)$269$554$83,623
238 ($823)$267$556$83,067
239 ($823)$265$558$82,509
240 ($823)$263$560$81,949
Year 21 - 241 ($823)$262$562$81,388
242 ($823)$260$563$80,825
243 ($823)$258$565$80,259
244 ($823)$256$567$79,693
245 ($823)$254$569$79,124
246 ($823)$253$571$78,553
247 ($823)$251$572$77,981
248 ($823)$249$574$77,407
249 ($823)$247$576$76,831
250 ($823)$245$578$76,253
251 ($823)$243$580$75,673
252 ($823)$242$582$75,091
Year 22 - 253 ($823)$240$583$74,508
254 ($823)$238$585$73,923
255 ($823)$236$587$73,336
256 ($823)$234$589$72,747
257 ($823)$232$591$72,156
258 ($823)$230$593$71,563
259 ($823)$228$595$70,968
260 ($823)$227$597$70,372
261 ($823)$225$598$69,773
262 ($823)$223$600$69,173
263 ($823)$221$602$68,570
264 ($823)$219$604$67,966
Year 23 - 265 ($823)$217$606$67,360
266 ($823)$215$608$66,752
267 ($823)$213$610$66,142
268 ($823)$211$612$65,530
269 ($823)$209$614$64,916
270 ($823)$207$616$64,300
271 ($823)$205$618$63,682
272 ($823)$203$620$63,062
273 ($823)$201$622$62,440
274 ($823)$199$624$61,817
275 ($823)$197$626$61,191
276 ($823)$195$628$60,563
Year 24 - 277 ($823)$193$630$59,933
278 ($823)$191$632$59,301
279 ($823)$189$634$58,668
280 ($823)$187$636$58,032
281 ($823)$185$638$57,394
282 ($823)$183$640$56,754
283 ($823)$181$642$56,112
284 ($823)$179$644$55,468
285 ($823)$177$646$54,822
286 ($823)$175$648$54,174
287 ($823)$173$650$53,524
288 ($823)$171$652$52,871
Year 25 - 289 ($823)$169$654$52,217
290 ($823)$167$656$51,561
291 ($823)$165$659$50,902
292 ($823)$162$661$50,241
293 ($823)$160$663$49,579
294 ($823)$158$665$48,914
295 ($823)$156$667$48,247
296 ($823)$154$669$47,578
297 ($823)$152$671$46,907
298 ($823)$150$673$46,233
299 ($823)$148$676$45,558
300 ($823)$145$678$44,880
Year 26 - 301 ($823)$143$680$44,200
302 ($823)$141$682$43,518
303 ($823)$139$684$42,834
304 ($823)$137$686$42,147
305 ($823)$135$689$41,459
306 ($823)$132$691$40,768
307 ($823)$130$693$40,075
308 ($823)$128$695$39,380
309 ($823)$126$697$38,683
310 ($823)$123$700$37,983
311 ($823)$121$702$37,281
312 ($823)$119$704$36,577
Year 27 - 313 ($823)$117$706$35,871
314 ($823)$114$709$35,162
315 ($823)$112$711$34,451
316 ($823)$110$713$33,738
317 ($823)$108$715$33,023
318 ($823)$105$718$32,305
319 ($823)$103$720$31,585
320 ($823)$101$722$30,863
321 ($823)$99$725$30,138
322 ($823)$96$727$29,411
323 ($823)$94$729$28,682
324 ($823)$92$732$27,950
Year 28 - 325 ($823)$89$734$27,216
326 ($823)$87$736$26,480
327 ($823)$85$739$25,742
328 ($823)$82$741$25,001
329 ($823)$80$743$24,257
330 ($823)$77$746$23,512
331 ($823)$75$748$22,764
332 ($823)$73$750$22,013
333 ($823)$70$753$21,260
334 ($823)$68$755$20,505
335 ($823)$65$758$19,748
336 ($823)$63$760$18,987
Year 29 - 337 ($823)$61$762$18,225
338 ($823)$58$765$17,460
339 ($823)$56$767$16,693
340 ($823)$53$770$15,923
341 ($823)$51$772$15,151
342 ($823)$48$775$14,376
343 ($823)$46$777$13,599
344 ($823)$43$780$12,819
345 ($823)$41$782$12,037
346 ($823)$38$785$11,252
347 ($823)$36$787$10,465
348 ($823)$33$790$9,675
Year 30 - 349 ($823)$31$792$8,883
350 ($823)$28$795$8,088
351 ($823)$26$797$7,291
352 ($823)$23$800$6,491
353 ($823)$21$802$5,689
354 ($823)$18$805$4,884
355 ($823)$16$808$4,076
356 ($823)$13$810$3,266
357 ($823)$10$813$2,454
358 ($823)$8$815$1,638
359 ($823)$5$818$820
360 ($823)$3$820$0
TOTALS$120,314$176,000$296,314

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.