« Back to all home prices

Mortgage Payment Schedule for a $233,000 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% ($46,600) 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
$880 360 $130,493 $316,893

Mortgage Providers

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


$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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
$1,158 /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 #: 1838 | State Lic #: MC-4344
$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: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $233,000
Down Payment $46,600$186,400
Year 1 - 1 ($880)$607$273$186,127
2 ($880)$606$274$185,853
3 ($880)$606$275$185,579
4 ($880)$605$276$185,303
5 ($880)$604$276$185,027
6 ($880)$603$277$184,749
7 ($880)$602$278$184,471
8 ($880)$601$279$184,192
9 ($880)$600$280$183,912
10 ($880)$599$281$183,631
11 ($880)$598$282$183,349
12 ($880)$597$283$183,066
Year 2 - 13 ($880)$596$284$182,782
14 ($880)$596$285$182,497
15 ($880)$595$286$182,212
16 ($880)$594$287$181,925
17 ($880)$593$287$181,638
18 ($880)$592$288$181,349
19 ($880)$591$289$181,060
20 ($880)$590$290$180,770
21 ($880)$589$291$180,478
22 ($880)$588$292$180,186
23 ($880)$587$293$179,893
24 ($880)$586$294$179,599
Year 3 - 25 ($880)$585$295$179,304
26 ($880)$584$296$179,008
27 ($880)$583$297$178,711
28 ($880)$582$298$178,413
29 ($880)$581$299$178,114
30 ($880)$580$300$177,814
31 ($880)$579$301$177,513
32 ($880)$578$302$177,211
33 ($880)$577$303$176,908
34 ($880)$576$304$176,605
35 ($880)$575$305$176,300
36 ($880)$574$306$175,994
Year 4 - 37 ($880)$573$307$175,687
38 ($880)$572$308$175,379
39 ($880)$571$309$175,071
40 ($880)$570$310$174,761
41 ($880)$569$311$174,450
42 ($880)$568$312$174,138
43 ($880)$567$313$173,825
44 ($880)$566$314$173,511
45 ($880)$565$315$173,196
46 ($880)$564$316$172,880
47 ($880)$563$317$172,564
48 ($880)$562$318$172,246
Year 5 - 49 ($880)$561$319$171,927
50 ($880)$560$320$171,606
51 ($880)$559$321$171,285
52 ($880)$558$322$170,963
53 ($880)$557$323$170,640
54 ($880)$556$324$170,316
55 ($880)$555$325$169,990
56 ($880)$554$326$169,664
57 ($880)$553$327$169,337
58 ($880)$552$329$169,008
59 ($880)$551$330$168,679
60 ($880)$550$331$168,348
Year 6 - 61 ($880)$549$332$168,016
62 ($880)$547$333$167,683
63 ($880)$546$334$167,349
64 ($880)$545$335$167,015
65 ($880)$544$336$166,678
66 ($880)$543$337$166,341
67 ($880)$542$338$166,003
68 ($880)$541$339$165,664
69 ($880)$540$340$165,323
70 ($880)$539$342$164,982
71 ($880)$538$343$164,639
72 ($880)$536$344$164,295
Year 7 - 73 ($880)$535$345$163,950
74 ($880)$534$346$163,604
75 ($880)$533$347$163,257
76 ($880)$532$348$162,909
77 ($880)$531$349$162,559
78 ($880)$530$351$162,209
79 ($880)$529$352$161,857
80 ($880)$527$353$161,504
81 ($880)$526$354$161,150
82 ($880)$525$355$160,795
83 ($880)$524$356$160,438
84 ($880)$523$357$160,081
Year 8 - 85 ($880)$522$359$159,722
86 ($880)$520$360$159,362
87 ($880)$519$361$159,001
88 ($880)$518$362$158,639
89 ($880)$517$363$158,276
90 ($880)$516$365$157,911
91 ($880)$515$366$157,546
92 ($880)$513$367$157,179
93 ($880)$512$368$156,811
94 ($880)$511$369$156,441
95 ($880)$510$371$156,071
96 ($880)$509$372$155,699
Year 9 - 97 ($880)$507$373$155,326
98 ($880)$506$374$154,952
99 ($880)$505$375$154,577
100 ($880)$504$377$154,200
101 ($880)$502$378$153,822
102 ($880)$501$379$153,443
103 ($880)$500$380$153,063
104 ($880)$499$382$152,681
105 ($880)$497$383$152,299
106 ($880)$496$384$151,915
107 ($880)$495$385$151,529
108 ($880)$494$387$151,143
Year 10 - 109 ($880)$492$388$150,755
110 ($880)$491$389$150,366
111 ($880)$490$390$149,976
112 ($880)$489$392$149,584
113 ($880)$487$393$149,191
114 ($880)$486$394$148,797
115 ($880)$485$395$148,402
116 ($880)$484$397$148,005
117 ($880)$482$398$147,607
118 ($880)$481$399$147,208
119 ($880)$480$401$146,807
120 ($880)$478$402$146,405
Year 11 - 121 ($880)$477$403$146,002
122 ($880)$476$405$145,597
123 ($880)$474$406$145,191
124 ($880)$473$407$144,784
125 ($880)$472$409$144,376
126 ($880)$470$410$143,966
127 ($880)$469$411$143,555
128 ($880)$468$413$143,142
129 ($880)$466$414$142,728
130 ($880)$465$415$142,313
131 ($880)$464$417$141,897
132 ($880)$462$418$141,479
Year 12 - 133 ($880)$461$419$141,059
134 ($880)$460$421$140,639
135 ($880)$458$422$140,217
136 ($880)$457$423$139,793
137 ($880)$455$425$139,369
138 ($880)$454$426$138,942
139 ($880)$453$428$138,515
140 ($880)$451$429$138,086
141 ($880)$450$430$137,656
142 ($880)$449$432$137,224
143 ($880)$447$433$136,791
144 ($880)$446$435$136,356
Year 13 - 145 ($880)$444$436$135,920
146 ($880)$443$437$135,483
147 ($880)$441$439$135,044
148 ($880)$440$440$134,604
149 ($880)$439$442$134,162
150 ($880)$437$443$133,719
151 ($880)$436$445$133,275
152 ($880)$434$446$132,829
153 ($880)$433$447$132,381
154 ($880)$431$449$131,932
155 ($880)$430$450$131,482
156 ($880)$428$452$131,030
Year 14 - 157 ($880)$427$453$130,577
158 ($880)$425$455$130,122
159 ($880)$424$456$129,666
160 ($880)$422$458$129,208
161 ($880)$421$459$128,748
162 ($880)$420$461$128,288
163 ($880)$418$462$127,825
164 ($880)$416$464$127,362
165 ($880)$415$465$126,896
166 ($880)$413$467$126,430
167 ($880)$412$468$125,961
168 ($880)$410$470$125,492
Year 15 - 169 ($880)$409$471$125,020
170 ($880)$407$473$124,547
171 ($880)$406$474$124,073
172 ($880)$404$476$123,597
173 ($880)$403$478$123,119
174 ($880)$401$479$122,640
175 ($880)$400$481$122,160
176 ($880)$398$482$121,677
177 ($880)$396$484$121,194
178 ($880)$395$485$120,708
179 ($880)$393$487$120,221
180 ($880)$392$489$119,733
Year 16 - 181 ($880)$390$490$119,243
182 ($880)$389$492$118,751
183 ($880)$387$493$118,257
184 ($880)$385$495$117,763
185 ($880)$384$497$117,266
186 ($880)$382$498$116,768
187 ($880)$380$500$116,268
188 ($880)$379$501$115,767
189 ($880)$377$503$115,264
190 ($880)$376$505$114,759
191 ($880)$374$506$114,253
192 ($880)$372$508$113,745
Year 17 - 193 ($880)$371$510$113,235
194 ($880)$369$511$112,724
195 ($880)$367$513$112,211
196 ($880)$366$515$111,696
197 ($880)$364$516$111,180
198 ($880)$362$518$110,662
199 ($880)$361$520$110,142
200 ($880)$359$521$109,621
201 ($880)$357$523$109,098
202 ($880)$355$525$108,573
203 ($880)$354$526$108,046
204 ($880)$352$528$107,518
Year 18 - 205 ($880)$350$530$106,988
206 ($880)$349$532$106,457
207 ($880)$347$533$105,923
208 ($880)$345$535$105,388
209 ($880)$343$537$104,851
210 ($880)$342$539$104,313
211 ($880)$340$540$103,772
212 ($880)$338$542$103,230
213 ($880)$336$544$102,686
214 ($880)$335$546$102,140
215 ($880)$333$547$101,593
216 ($880)$331$549$101,044
Year 19 - 217 ($880)$329$551$100,493
218 ($880)$327$553$99,940
219 ($880)$326$555$99,385
220 ($880)$324$556$98,829
221 ($880)$322$558$98,271
222 ($880)$320$560$97,711
223 ($880)$318$562$97,149
224 ($880)$317$564$96,585
225 ($880)$315$566$96,019
226 ($880)$313$567$95,452
227 ($880)$311$569$94,883
228 ($880)$309$571$94,312
Year 20 - 229 ($880)$307$573$93,739
230 ($880)$305$575$93,164
231 ($880)$304$577$92,587
232 ($880)$302$579$92,009
233 ($880)$300$580$91,428
234 ($880)$298$582$90,846
235 ($880)$296$584$90,262
236 ($880)$294$586$89,675
237 ($880)$292$588$89,087
238 ($880)$290$590$88,497
239 ($880)$288$592$87,905
240 ($880)$286$594$87,312
Year 21 - 241 ($880)$284$596$86,716
242 ($880)$283$598$86,118
243 ($880)$281$600$85,518
244 ($880)$279$602$84,917
245 ($880)$277$604$84,313
246 ($880)$275$606$83,708
247 ($880)$273$608$83,100
248 ($880)$271$609$82,491
249 ($880)$269$611$81,879
250 ($880)$267$613$81,266
251 ($880)$265$615$80,650
252 ($880)$263$617$80,033
Year 22 - 253 ($880)$261$619$79,413
254 ($880)$259$622$78,792
255 ($880)$257$624$78,168
256 ($880)$255$626$77,543
257 ($880)$253$628$76,915
258 ($880)$251$630$76,286
259 ($880)$249$632$75,654
260 ($880)$247$634$75,020
261 ($880)$244$636$74,384
262 ($880)$242$638$73,746
263 ($880)$240$640$73,106
264 ($880)$238$642$72,464
Year 23 - 265 ($880)$236$644$71,820
266 ($880)$234$646$71,174
267 ($880)$232$648$70,526
268 ($880)$230$650$69,875
269 ($880)$228$653$69,223
270 ($880)$226$655$68,568
271 ($880)$223$657$67,911
272 ($880)$221$659$67,252
273 ($880)$219$661$66,591
274 ($880)$217$663$65,928
275 ($880)$215$665$65,262
276 ($880)$213$668$64,595
Year 24 - 277 ($880)$210$670$63,925
278 ($880)$208$672$63,253
279 ($880)$206$674$62,579
280 ($880)$204$676$61,902
281 ($880)$202$679$61,224
282 ($880)$199$681$60,543
283 ($880)$197$683$59,860
284 ($880)$195$685$59,175
285 ($880)$193$687$58,487
286 ($880)$191$690$57,798
287 ($880)$188$692$57,106
288 ($880)$186$694$56,412
Year 25 - 289 ($880)$184$696$55,715
290 ($880)$182$699$55,016
291 ($880)$179$701$54,315
292 ($880)$177$703$53,612
293 ($880)$175$706$52,907
294 ($880)$172$708$52,199
295 ($880)$170$710$51,488
296 ($880)$168$712$50,776
297 ($880)$165$715$50,061
298 ($880)$163$717$49,344
299 ($880)$161$719$48,625
300 ($880)$158$722$47,903
Year 26 - 301 ($880)$156$724$47,179
302 ($880)$154$727$46,452
303 ($880)$151$729$45,723
304 ($880)$149$731$44,992
305 ($880)$147$734$44,258
306 ($880)$144$736$43,522
307 ($880)$142$738$42,784
308 ($880)$139$741$42,043
309 ($880)$137$743$41,300
310 ($880)$135$746$40,554
311 ($880)$132$748$39,806
312 ($880)$130$751$39,055
Year 27 - 313 ($880)$127$753$38,302
314 ($880)$125$755$37,547
315 ($880)$122$758$36,789
316 ($880)$120$760$36,028
317 ($880)$117$763$35,266
318 ($880)$115$765$34,500
319 ($880)$112$768$33,732
320 ($880)$110$770$32,962
321 ($880)$107$773$32,189
322 ($880)$105$775$31,414
323 ($880)$102$778$30,636
324 ($880)$100$780$29,855
Year 28 - 325 ($880)$97$783$29,072
326 ($880)$95$786$28,287
327 ($880)$92$788$27,499
328 ($880)$90$791$26,708
329 ($880)$87$793$25,915
330 ($880)$84$796$25,119
331 ($880)$82$798$24,321
332 ($880)$79$801$23,520
333 ($880)$77$804$22,716
334 ($880)$74$806$21,910
335 ($880)$71$809$21,101
336 ($880)$69$812$20,290
Year 29 - 337 ($880)$66$814$19,475
338 ($880)$63$817$18,659
339 ($880)$61$819$17,839
340 ($880)$58$822$17,017
341 ($880)$55$825$16,192
342 ($880)$53$827$15,365
343 ($880)$50$830$14,534
344 ($880)$47$833$13,702
345 ($880)$45$836$12,866
346 ($880)$42$838$12,028
347 ($880)$39$841$11,187
348 ($880)$36$844$10,343
Year 30 - 349 ($880)$34$847$9,496
350 ($880)$31$849$8,647
351 ($880)$28$852$7,795
352 ($880)$25$855$6,940
353 ($880)$23$858$6,082
354 ($880)$20$860$5,222
355 ($880)$17$863$4,359
356 ($880)$14$866$3,493
357 ($880)$11$869$2,624
358 ($880)$9$872$1,752
359 ($880)$6$875$877
360 ($880)$3$877$0
TOTALS$130,493$186,400$316,893

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.