« 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 January 18, 2018. 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


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$875 360 $132,606 $315,006

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$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 #: 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 #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 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  $228,000
Down Payment $45,600$182,400
Year 1 - 1 ($875)$614$261$182,139
2 ($875)$613$262$181,877
3 ($875)$612$263$181,615
4 ($875)$611$264$181,351
5 ($875)$611$264$181,087
6 ($875)$610$265$180,821
7 ($875)$609$266$180,555
8 ($875)$608$267$180,288
9 ($875)$607$268$180,020
10 ($875)$606$269$179,751
11 ($875)$605$270$179,481
12 ($875)$604$271$179,210
Year 2 - 13 ($875)$603$272$178,938
14 ($875)$602$273$178,666
15 ($875)$602$274$178,392
16 ($875)$601$274$178,118
17 ($875)$600$275$177,843
18 ($875)$599$276$177,566
19 ($875)$598$277$177,289
20 ($875)$597$278$177,011
21 ($875)$596$279$176,732
22 ($875)$595$280$176,452
23 ($875)$594$281$176,171
24 ($875)$593$282$175,889
Year 3 - 25 ($875)$592$283$175,606
26 ($875)$591$284$175,322
27 ($875)$590$285$175,038
28 ($875)$589$286$174,752
29 ($875)$588$287$174,465
30 ($875)$587$288$174,177
31 ($875)$586$289$173,889
32 ($875)$585$290$173,599
33 ($875)$584$291$173,309
34 ($875)$583$292$173,017
35 ($875)$582$293$172,725
36 ($875)$582$294$172,431
Year 4 - 37 ($875)$581$294$172,137
38 ($875)$580$295$171,841
39 ($875)$579$296$171,545
40 ($875)$578$297$171,247
41 ($875)$577$298$170,949
42 ($875)$576$299$170,649
43 ($875)$575$300$170,349
44 ($875)$574$302$170,047
45 ($875)$572$303$169,745
46 ($875)$571$304$169,441
47 ($875)$570$305$169,137
48 ($875)$569$306$168,831
Year 5 - 49 ($875)$568$307$168,524
50 ($875)$567$308$168,217
51 ($875)$566$309$167,908
52 ($875)$565$310$167,598
53 ($875)$564$311$167,287
54 ($875)$563$312$166,976
55 ($875)$562$313$166,663
56 ($875)$561$314$166,349
57 ($875)$560$315$166,034
58 ($875)$559$316$165,718
59 ($875)$558$317$165,401
60 ($875)$557$318$165,083
Year 6 - 61 ($875)$556$319$164,763
62 ($875)$555$320$164,443
63 ($875)$554$321$164,122
64 ($875)$553$322$163,799
65 ($875)$551$324$163,476
66 ($875)$550$325$163,151
67 ($875)$549$326$162,825
68 ($875)$548$327$162,498
69 ($875)$547$328$162,170
70 ($875)$546$329$161,841
71 ($875)$545$330$161,511
72 ($875)$544$331$161,180
Year 7 - 73 ($875)$543$332$160,848
74 ($875)$542$333$160,514
75 ($875)$540$335$160,180
76 ($875)$539$336$159,844
77 ($875)$538$337$159,507
78 ($875)$537$338$159,169
79 ($875)$536$339$158,830
80 ($875)$535$340$158,489
81 ($875)$534$341$158,148
82 ($875)$532$343$157,805
83 ($875)$531$344$157,462
84 ($875)$530$345$157,117
Year 8 - 85 ($875)$529$346$156,771
86 ($875)$528$347$156,424
87 ($875)$527$348$156,075
88 ($875)$525$350$155,726
89 ($875)$524$351$155,375
90 ($875)$523$352$155,023
91 ($875)$522$353$154,670
92 ($875)$521$354$154,315
93 ($875)$520$355$153,960
94 ($875)$518$357$153,603
95 ($875)$517$358$153,245
96 ($875)$516$359$152,886
Year 9 - 97 ($875)$515$360$152,526
98 ($875)$514$362$152,165
99 ($875)$512$363$151,802
100 ($875)$511$364$151,438
101 ($875)$510$365$151,073
102 ($875)$509$366$150,706
103 ($875)$507$368$150,339
104 ($875)$506$369$149,970
105 ($875)$505$370$149,600
106 ($875)$504$371$149,228
107 ($875)$502$373$148,856
108 ($875)$501$374$148,482
Year 10 - 109 ($875)$500$375$148,107
110 ($875)$499$376$147,730
111 ($875)$497$378$147,353
112 ($875)$496$379$146,974
113 ($875)$495$380$146,593
114 ($875)$494$381$146,212
115 ($875)$492$383$145,829
116 ($875)$491$384$145,445
117 ($875)$490$385$145,060
118 ($875)$488$387$144,673
119 ($875)$487$388$144,285
120 ($875)$486$389$143,896
Year 11 - 121 ($875)$484$391$143,505
122 ($875)$483$392$143,113
123 ($875)$482$393$142,720
124 ($875)$480$395$142,326
125 ($875)$479$396$141,930
126 ($875)$478$397$141,533
127 ($875)$476$399$141,134
128 ($875)$475$400$140,734
129 ($875)$474$401$140,333
130 ($875)$472$403$139,931
131 ($875)$471$404$139,527
132 ($875)$470$405$139,121
Year 12 - 133 ($875)$468$407$138,715
134 ($875)$467$408$138,307
135 ($875)$466$409$137,897
136 ($875)$464$411$137,487
137 ($875)$463$412$137,074
138 ($875)$461$414$136,661
139 ($875)$460$415$136,246
140 ($875)$459$416$135,830
141 ($875)$457$418$135,412
142 ($875)$456$419$134,993
143 ($875)$454$421$134,572
144 ($875)$453$422$134,150
Year 13 - 145 ($875)$452$423$133,727
146 ($875)$450$425$133,302
147 ($875)$449$426$132,876
148 ($875)$447$428$132,448
149 ($875)$446$429$132,019
150 ($875)$444$431$131,589
151 ($875)$443$432$131,157
152 ($875)$442$433$130,723
153 ($875)$440$435$130,288
154 ($875)$439$436$129,852
155 ($875)$437$438$129,414
156 ($875)$436$439$128,975
Year 14 - 157 ($875)$434$441$128,534
158 ($875)$433$442$128,092
159 ($875)$431$444$127,648
160 ($875)$430$445$127,202
161 ($875)$428$447$126,756
162 ($875)$427$448$126,307
163 ($875)$425$450$125,858
164 ($875)$424$451$125,406
165 ($875)$422$453$124,954
166 ($875)$421$454$124,499
167 ($875)$419$456$124,043
168 ($875)$418$457$123,586
Year 15 - 169 ($875)$416$459$123,127
170 ($875)$415$460$122,666
171 ($875)$413$462$122,204
172 ($875)$411$464$121,741
173 ($875)$410$465$121,276
174 ($875)$408$467$120,809
175 ($875)$407$468$120,341
176 ($875)$405$470$119,871
177 ($875)$404$471$119,399
178 ($875)$402$473$118,926
179 ($875)$400$475$118,452
180 ($875)$399$476$117,975
Year 16 - 181 ($875)$397$478$117,498
182 ($875)$396$479$117,018
183 ($875)$394$481$116,537
184 ($875)$392$483$116,054
185 ($875)$391$484$115,570
186 ($875)$389$486$115,084
187 ($875)$387$488$114,597
188 ($875)$386$489$114,107
189 ($875)$384$491$113,617
190 ($875)$383$493$113,124
191 ($875)$381$494$112,630
192 ($875)$379$496$112,134
Year 17 - 193 ($875)$378$497$111,637
194 ($875)$376$499$111,137
195 ($875)$374$501$110,637
196 ($875)$372$503$110,134
197 ($875)$371$504$109,630
198 ($875)$369$506$109,124
199 ($875)$367$508$108,616
200 ($875)$366$509$108,107
201 ($875)$364$511$107,596
202 ($875)$362$513$107,083
203 ($875)$361$515$106,569
204 ($875)$359$516$106,052
Year 18 - 205 ($875)$357$518$105,534
206 ($875)$355$520$105,015
207 ($875)$354$521$104,493
208 ($875)$352$523$103,970
209 ($875)$350$525$103,445
210 ($875)$348$527$102,918
211 ($875)$346$529$102,390
212 ($875)$345$530$101,859
213 ($875)$343$532$101,327
214 ($875)$341$534$100,793
215 ($875)$339$536$100,258
216 ($875)$338$537$99,720
Year 19 - 217 ($875)$336$539$99,181
218 ($875)$334$541$98,640
219 ($875)$332$543$98,097
220 ($875)$330$545$97,552
221 ($875)$328$547$97,006
222 ($875)$327$548$96,457
223 ($875)$325$550$95,907
224 ($875)$323$552$95,355
225 ($875)$321$554$94,801
226 ($875)$319$556$94,245
227 ($875)$317$558$93,687
228 ($875)$315$560$93,128
Year 20 - 229 ($875)$314$561$92,566
230 ($875)$312$563$92,003
231 ($875)$310$565$91,437
232 ($875)$308$567$90,870
233 ($875)$306$569$90,301
234 ($875)$304$571$89,730
235 ($875)$302$573$89,157
236 ($875)$300$575$88,582
237 ($875)$298$577$88,006
238 ($875)$296$579$87,427
239 ($875)$294$581$86,846
240 ($875)$292$583$86,264
Year 21 - 241 ($875)$290$585$85,679
242 ($875)$288$587$85,092
243 ($875)$286$589$84,504
244 ($875)$284$591$83,913
245 ($875)$283$593$83,321
246 ($875)$281$595$82,726
247 ($875)$279$597$82,130
248 ($875)$277$599$81,531
249 ($875)$274$601$80,931
250 ($875)$272$603$80,328
251 ($875)$270$605$79,724
252 ($875)$268$607$79,117
Year 22 - 253 ($875)$266$609$78,508
254 ($875)$264$611$77,898
255 ($875)$262$613$77,285
256 ($875)$260$615$76,670
257 ($875)$258$617$76,053
258 ($875)$256$619$75,434
259 ($875)$254$621$74,813
260 ($875)$252$623$74,190
261 ($875)$250$625$73,565
262 ($875)$248$627$72,937
263 ($875)$246$629$72,308
264 ($875)$243$632$71,676
Year 23 - 265 ($875)$241$634$71,043
266 ($875)$239$636$70,407
267 ($875)$237$638$69,769
268 ($875)$235$640$69,129
269 ($875)$233$642$68,486
270 ($875)$231$644$67,842
271 ($875)$228$647$67,195
272 ($875)$226$649$66,547
273 ($875)$224$651$65,896
274 ($875)$222$653$65,242
275 ($875)$220$655$64,587
276 ($875)$217$658$63,929
Year 24 - 277 ($875)$215$660$63,270
278 ($875)$213$662$62,608
279 ($875)$211$664$61,943
280 ($875)$209$666$61,277
281 ($875)$206$669$60,608
282 ($875)$204$671$59,937
283 ($875)$202$673$59,264
284 ($875)$200$675$58,589
285 ($875)$197$678$57,911
286 ($875)$195$680$57,231
287 ($875)$193$682$56,548
288 ($875)$190$685$55,864
Year 25 - 289 ($875)$188$687$55,177
290 ($875)$186$689$54,488
291 ($875)$183$692$53,796
292 ($875)$181$694$53,102
293 ($875)$179$696$52,406
294 ($875)$176$699$51,707
295 ($875)$174$701$51,006
296 ($875)$172$703$50,303
297 ($875)$169$706$49,597
298 ($875)$167$708$48,889
299 ($875)$165$710$48,179
300 ($875)$162$713$47,466
Year 26 - 301 ($875)$160$715$46,751
302 ($875)$157$718$46,033
303 ($875)$155$720$45,313
304 ($875)$153$722$44,591
305 ($875)$150$725$43,866
306 ($875)$148$727$43,139
307 ($875)$145$730$42,409
308 ($875)$143$732$41,676
309 ($875)$140$735$40,942
310 ($875)$138$737$40,205
311 ($875)$135$740$39,465
312 ($875)$133$742$38,723
Year 27 - 313 ($875)$130$745$37,978
314 ($875)$128$747$37,231
315 ($875)$125$750$36,481
316 ($875)$123$752$35,729
317 ($875)$120$755$34,974
318 ($875)$118$757$34,217
319 ($875)$115$760$33,457
320 ($875)$113$762$32,695
321 ($875)$110$765$31,930
322 ($875)$107$768$31,162
323 ($875)$105$770$30,392
324 ($875)$102$773$29,620
Year 28 - 325 ($875)$100$775$28,844
326 ($875)$97$778$28,066
327 ($875)$94$781$27,286
328 ($875)$92$783$26,503
329 ($875)$89$786$25,717
330 ($875)$87$788$24,929
331 ($875)$84$791$24,137
332 ($875)$81$794$23,344
333 ($875)$79$796$22,547
334 ($875)$76$799$21,748
335 ($875)$73$802$20,946
336 ($875)$71$804$20,142
Year 29 - 337 ($875)$68$807$19,335
338 ($875)$65$810$18,525
339 ($875)$62$813$17,712
340 ($875)$60$815$16,897
341 ($875)$57$818$16,079
342 ($875)$54$821$15,258
343 ($875)$51$824$14,434
344 ($875)$49$826$13,608
345 ($875)$46$829$12,778
346 ($875)$43$832$11,946
347 ($875)$40$835$11,112
348 ($875)$37$838$10,274
Year 30 - 349 ($875)$35$840$9,434
350 ($875)$32$843$8,590
351 ($875)$29$846$7,744
352 ($875)$26$849$6,895
353 ($875)$23$852$6,043
354 ($875)$20$855$5,189
355 ($875)$17$858$4,331
356 ($875)$15$860$3,471
357 ($875)$12$863$2,607
358 ($875)$9$866$1,741
359 ($875)$6$869$872
360 ($875)$3$872$0
TOTALS$132,606$182,400$315,006

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.