« Back to all home prices

Mortgage Payment Schedule for a $228,000 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% ($45,600) 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
$853 360 $124,689 $307,089

Mortgage Providers

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


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 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

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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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

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

$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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$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  $228,000
Down Payment $45,600$182,400
Year 1 - 1 ($853)$582$271$182,129
2 ($853)$581$272$181,857
3 ($853)$580$273$181,585
4 ($853)$580$273$181,311
5 ($853)$579$274$181,037
6 ($853)$578$275$180,762
7 ($853)$577$276$180,486
8 ($853)$576$277$180,209
9 ($853)$575$278$179,931
10 ($853)$574$279$179,652
11 ($853)$573$280$179,372
12 ($853)$572$281$179,092
Year 2 - 13 ($853)$572$281$178,811
14 ($853)$571$282$178,528
15 ($853)$570$283$178,245
16 ($853)$569$284$177,961
17 ($853)$568$285$177,676
18 ($853)$567$286$177,390
19 ($853)$566$287$177,103
20 ($853)$565$288$176,815
21 ($853)$564$289$176,527
22 ($853)$563$290$176,237
23 ($853)$562$291$175,946
24 ($853)$562$291$175,655
Year 3 - 25 ($853)$561$292$175,363
26 ($853)$560$293$175,069
27 ($853)$559$294$174,775
28 ($853)$558$295$174,480
29 ($853)$557$296$174,184
30 ($853)$556$297$173,887
31 ($853)$555$298$173,589
32 ($853)$554$299$173,290
33 ($853)$553$300$172,990
34 ($853)$552$301$172,689
35 ($853)$551$302$172,387
36 ($853)$550$303$172,084
Year 4 - 37 ($853)$549$304$171,780
38 ($853)$548$305$171,475
39 ($853)$547$306$171,170
40 ($853)$546$307$170,863
41 ($853)$545$308$170,555
42 ($853)$544$309$170,247
43 ($853)$543$310$169,937
44 ($853)$542$311$169,626
45 ($853)$541$312$169,315
46 ($853)$540$313$169,002
47 ($853)$539$314$168,688
48 ($853)$538$315$168,374
Year 5 - 49 ($853)$537$316$168,058
50 ($853)$536$317$167,742
51 ($853)$535$318$167,424
52 ($853)$534$319$167,105
53 ($853)$533$320$166,786
54 ($853)$532$321$166,465
55 ($853)$531$322$166,143
56 ($853)$530$323$165,820
57 ($853)$529$324$165,497
58 ($853)$528$325$165,172
59 ($853)$527$326$164,846
60 ($853)$526$327$164,519
Year 6 - 61 ($853)$525$328$164,191
62 ($853)$524$329$163,862
63 ($853)$523$330$163,532
64 ($853)$522$331$163,201
65 ($853)$521$332$162,869
66 ($853)$520$333$162,536
67 ($853)$519$334$162,201
68 ($853)$518$335$161,866
69 ($853)$517$336$161,530
70 ($853)$516$337$161,192
71 ($853)$514$339$160,854
72 ($853)$513$340$160,514
Year 7 - 73 ($853)$512$341$160,173
74 ($853)$511$342$159,832
75 ($853)$510$343$159,489
76 ($853)$509$344$159,145
77 ($853)$508$345$158,800
78 ($853)$507$346$158,453
79 ($853)$506$347$158,106
80 ($853)$505$348$157,758
81 ($853)$504$350$157,408
82 ($853)$502$351$157,058
83 ($853)$501$352$156,706
84 ($853)$500$353$156,353
Year 8 - 85 ($853)$499$354$155,999
86 ($853)$498$355$155,644
87 ($853)$497$356$155,288
88 ($853)$496$357$154,930
89 ($853)$494$359$154,572
90 ($853)$493$360$154,212
91 ($853)$492$361$153,851
92 ($853)$491$362$153,489
93 ($853)$490$363$153,126
94 ($853)$489$364$152,762
95 ($853)$488$365$152,396
96 ($853)$486$367$152,030
Year 9 - 97 ($853)$485$368$151,662
98 ($853)$484$369$151,293
99 ($853)$483$370$150,923
100 ($853)$482$371$150,551
101 ($853)$481$373$150,179
102 ($853)$479$374$149,805
103 ($853)$478$375$149,430
104 ($853)$477$376$149,054
105 ($853)$476$377$148,677
106 ($853)$475$378$148,298
107 ($853)$473$380$147,919
108 ($853)$472$381$147,538
Year 10 - 109 ($853)$471$382$147,156
110 ($853)$470$383$146,772
111 ($853)$468$385$146,388
112 ($853)$467$386$146,002
113 ($853)$466$387$145,615
114 ($853)$465$388$145,227
115 ($853)$464$390$144,837
116 ($853)$462$391$144,446
117 ($853)$461$392$144,054
118 ($853)$460$393$143,661
119 ($853)$459$395$143,267
120 ($853)$457$396$142,871
Year 11 - 121 ($853)$456$397$142,474
122 ($853)$455$398$142,075
123 ($853)$453$400$141,676
124 ($853)$452$401$141,275
125 ($853)$451$402$140,873
126 ($853)$450$403$140,470
127 ($853)$448$405$140,065
128 ($853)$447$406$139,659
129 ($853)$446$407$139,252
130 ($853)$444$409$138,843
131 ($853)$443$410$138,433
132 ($853)$442$411$138,022
Year 12 - 133 ($853)$441$413$137,609
134 ($853)$439$414$137,196
135 ($853)$438$415$136,780
136 ($853)$437$416$136,364
137 ($853)$435$418$135,946
138 ($853)$434$419$135,527
139 ($853)$433$420$135,107
140 ($853)$431$422$134,685
141 ($853)$430$423$134,262
142 ($853)$429$425$133,837
143 ($853)$427$426$133,411
144 ($853)$426$427$132,984
Year 13 - 145 ($853)$424$429$132,555
146 ($853)$423$430$132,125
147 ($853)$422$431$131,694
148 ($853)$420$433$131,261
149 ($853)$419$434$130,827
150 ($853)$418$435$130,392
151 ($853)$416$437$129,955
152 ($853)$415$438$129,517
153 ($853)$413$440$129,077
154 ($853)$412$441$128,636
155 ($853)$411$442$128,194
156 ($853)$409$444$127,750
Year 14 - 157 ($853)$408$445$127,304
158 ($853)$406$447$126,858
159 ($853)$405$448$126,410
160 ($853)$403$450$125,960
161 ($853)$402$451$125,509
162 ($853)$401$452$125,057
163 ($853)$399$454$124,603
164 ($853)$398$455$124,147
165 ($853)$396$457$123,691
166 ($853)$395$458$123,232
167 ($853)$393$460$122,773
168 ($853)$392$461$122,311
Year 15 - 169 ($853)$390$463$121,849
170 ($853)$389$464$121,385
171 ($853)$387$466$120,919
172 ($853)$386$467$120,452
173 ($853)$384$469$119,983
174 ($853)$383$470$119,513
175 ($853)$381$472$119,042
176 ($853)$380$473$118,569
177 ($853)$378$475$118,094
178 ($853)$377$476$117,618
179 ($853)$375$478$117,140
180 ($853)$374$479$116,661
Year 16 - 181 ($853)$372$481$116,181
182 ($853)$371$482$115,698
183 ($853)$369$484$115,215
184 ($853)$368$485$114,729
185 ($853)$366$487$114,242
186 ($853)$365$488$113,754
187 ($853)$363$490$113,264
188 ($853)$362$492$112,773
189 ($853)$360$493$112,279
190 ($853)$358$495$111,785
191 ($853)$357$496$111,289
192 ($853)$355$498$110,791
Year 17 - 193 ($853)$354$499$110,291
194 ($853)$352$501$109,790
195 ($853)$350$503$109,288
196 ($853)$349$504$108,783
197 ($853)$347$506$108,278
198 ($853)$346$507$107,770
199 ($853)$344$509$107,261
200 ($853)$342$511$106,750
201 ($853)$341$512$106,238
202 ($853)$339$514$105,724
203 ($853)$337$516$105,209
204 ($853)$336$517$104,691
Year 18 - 205 ($853)$334$519$104,172
206 ($853)$332$521$103,652
207 ($853)$331$522$103,130
208 ($853)$329$524$102,606
209 ($853)$327$526$102,080
210 ($853)$326$527$101,553
211 ($853)$324$529$101,024
212 ($853)$322$531$100,494
213 ($853)$321$532$99,961
214 ($853)$319$534$99,427
215 ($853)$317$536$98,892
216 ($853)$316$537$98,354
Year 19 - 217 ($853)$314$539$97,815
218 ($853)$312$541$97,274
219 ($853)$310$543$96,732
220 ($853)$309$544$96,188
221 ($853)$307$546$95,641
222 ($853)$305$548$95,094
223 ($853)$304$550$94,544
224 ($853)$302$551$93,993
225 ($853)$300$553$93,440
226 ($853)$298$555$92,885
227 ($853)$296$557$92,329
228 ($853)$295$558$91,770
Year 20 - 229 ($853)$293$560$91,210
230 ($853)$291$562$90,648
231 ($853)$289$564$90,084
232 ($853)$288$566$89,519
233 ($853)$286$567$88,952
234 ($853)$284$569$88,383
235 ($853)$282$571$87,812
236 ($853)$280$573$87,239
237 ($853)$278$575$86,664
238 ($853)$277$576$86,088
239 ($853)$275$578$85,510
240 ($853)$273$580$84,929
Year 21 - 241 ($853)$271$582$84,347
242 ($853)$269$584$83,764
243 ($853)$267$586$83,178
244 ($853)$265$588$82,590
245 ($853)$264$589$82,001
246 ($853)$262$591$81,410
247 ($853)$260$593$80,817
248 ($853)$258$595$80,221
249 ($853)$256$597$79,624
250 ($853)$254$599$79,026
251 ($853)$252$601$78,425
252 ($853)$250$603$77,822
Year 22 - 253 ($853)$248$605$77,217
254 ($853)$246$607$76,611
255 ($853)$245$609$76,002
256 ($853)$243$610$75,392
257 ($853)$241$612$74,779
258 ($853)$239$614$74,165
259 ($853)$237$616$73,549
260 ($853)$235$618$72,931
261 ($853)$233$620$72,310
262 ($853)$231$622$71,688
263 ($853)$229$624$71,064
264 ($853)$227$626$70,438
Year 23 - 265 ($853)$225$628$69,809
266 ($853)$223$630$69,179
267 ($853)$221$632$68,547
268 ($853)$219$634$67,913
269 ($853)$217$636$67,276
270 ($853)$215$638$66,638
271 ($853)$213$640$65,998
272 ($853)$211$642$65,355
273 ($853)$209$644$64,711
274 ($853)$207$646$64,065
275 ($853)$204$649$63,416
276 ($853)$202$651$62,765
Year 24 - 277 ($853)$200$653$62,113
278 ($853)$198$655$61,458
279 ($853)$196$657$60,801
280 ($853)$194$659$60,142
281 ($853)$192$661$59,481
282 ($853)$190$663$58,818
283 ($853)$188$665$58,152
284 ($853)$186$667$57,485
285 ($853)$183$670$56,815
286 ($853)$181$672$56,144
287 ($853)$179$674$55,470
288 ($853)$177$676$54,794
Year 25 - 289 ($853)$175$678$54,116
290 ($853)$173$680$53,436
291 ($853)$171$682$52,753
292 ($853)$168$685$52,068
293 ($853)$166$687$51,382
294 ($853)$164$689$50,693
295 ($853)$162$691$50,001
296 ($853)$160$693$49,308
297 ($853)$157$696$48,612
298 ($853)$155$698$47,914
299 ($853)$153$700$47,214
300 ($853)$151$702$46,512
Year 26 - 301 ($853)$148$705$45,807
302 ($853)$146$707$45,101
303 ($853)$144$709$44,391
304 ($853)$142$711$43,680
305 ($853)$139$714$42,966
306 ($853)$137$716$42,251
307 ($853)$135$718$41,532
308 ($853)$133$720$40,812
309 ($853)$130$723$40,089
310 ($853)$128$725$39,364
311 ($853)$126$727$38,637
312 ($853)$123$730$37,907
Year 27 - 313 ($853)$121$732$37,175
314 ($853)$119$734$36,441
315 ($853)$116$737$35,704
316 ($853)$114$739$34,965
317 ($853)$112$741$34,223
318 ($853)$109$744$33,480
319 ($853)$107$746$32,733
320 ($853)$104$749$31,985
321 ($853)$102$751$31,234
322 ($853)$100$753$30,481
323 ($853)$97$756$29,725
324 ($853)$95$758$28,967
Year 28 - 325 ($853)$92$761$28,206
326 ($853)$90$763$27,443
327 ($853)$88$765$26,678
328 ($853)$85$768$25,910
329 ($853)$83$770$25,140
330 ($853)$80$773$24,367
331 ($853)$78$775$23,591
332 ($853)$75$778$22,814
333 ($853)$73$780$22,034
334 ($853)$70$783$21,251
335 ($853)$68$785$20,466
336 ($853)$65$788$19,678
Year 29 - 337 ($853)$63$790$18,888
338 ($853)$60$793$18,095
339 ($853)$58$795$17,300
340 ($853)$55$798$16,502
341 ($853)$53$800$15,702
342 ($853)$50$803$14,899
343 ($853)$48$805$14,093
344 ($853)$45$808$13,285
345 ($853)$42$811$12,474
346 ($853)$40$813$11,661
347 ($853)$37$816$10,845
348 ($853)$35$818$10,027
Year 30 - 349 ($853)$32$821$9,206
350 ($853)$29$824$8,382
351 ($853)$27$826$7,556
352 ($853)$24$829$6,727
353 ($853)$21$832$5,896
354 ($853)$19$834$5,061
355 ($853)$16$837$4,225
356 ($853)$13$840$3,385
357 ($853)$11$842$2,543
358 ($853)$8$845$1,698
359 ($853)$5$848$850
360 ($853)$3$850$0
TOTALS$124,689$182,400$307,089

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.