« Back to all home prices

Mortgage Payment Schedule for a $237,000 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% ($47,400) 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
$895 360 $132,733 $322,333

Mortgage Providers

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


NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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 #: 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

$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: 3.887% | Rate: 3.875% | Fees: $377 | 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 #: 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

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

$1,158 /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: 3.769% | Rate: 3.750% | Fees: $595 | 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  $237,000
Down Payment $47,400$189,600
Year 1 - 1 ($895)$618$278$189,322
2 ($895)$617$278$189,044
3 ($895)$616$279$188,765
4 ($895)$615$280$188,484
5 ($895)$614$281$188,203
6 ($895)$613$282$187,921
7 ($895)$612$283$187,638
8 ($895)$611$284$187,354
9 ($895)$610$285$187,069
10 ($895)$610$286$186,783
11 ($895)$609$287$186,496
12 ($895)$608$288$186,209
Year 2 - 13 ($895)$607$289$185,920
14 ($895)$606$290$185,630
15 ($895)$605$291$185,340
16 ($895)$604$291$185,048
17 ($895)$603$292$184,756
18 ($895)$602$293$184,463
19 ($895)$601$294$184,168
20 ($895)$600$295$183,873
21 ($895)$599$296$183,577
22 ($895)$598$297$183,279
23 ($895)$597$298$182,981
24 ($895)$596$299$182,682
Year 3 - 25 ($895)$595$300$182,382
26 ($895)$594$301$182,081
27 ($895)$593$302$181,779
28 ($895)$592$303$181,476
29 ($895)$591$304$181,172
30 ($895)$590$305$180,867
31 ($895)$589$306$180,561
32 ($895)$588$307$180,254
33 ($895)$587$308$179,946
34 ($895)$586$309$179,636
35 ($895)$585$310$179,326
36 ($895)$584$311$179,015
Year 4 - 37 ($895)$583$312$178,703
38 ($895)$582$313$178,390
39 ($895)$581$314$178,076
40 ($895)$580$315$177,761
41 ($895)$579$316$177,445
42 ($895)$578$317$177,128
43 ($895)$577$318$176,809
44 ($895)$576$319$176,490
45 ($895)$575$320$176,170
46 ($895)$574$321$175,848
47 ($895)$573$322$175,526
48 ($895)$572$323$175,203
Year 5 - 49 ($895)$571$325$174,878
50 ($895)$570$326$174,552
51 ($895)$569$327$174,226
52 ($895)$568$328$173,898
53 ($895)$567$329$173,569
54 ($895)$566$330$173,240
55 ($895)$564$331$172,909
56 ($895)$563$332$172,577
57 ($895)$562$333$172,244
58 ($895)$561$334$171,910
59 ($895)$560$335$171,574
60 ($895)$559$336$171,238
Year 6 - 61 ($895)$558$337$170,901
62 ($895)$557$339$170,562
63 ($895)$556$340$170,222
64 ($895)$555$341$169,882
65 ($895)$554$342$169,540
66 ($895)$552$343$169,197
67 ($895)$551$344$168,853
68 ($895)$550$345$168,508
69 ($895)$549$346$168,161
70 ($895)$548$347$167,814
71 ($895)$547$349$167,465
72 ($895)$546$350$167,116
Year 7 - 73 ($895)$545$351$166,765
74 ($895)$543$352$166,413
75 ($895)$542$353$166,060
76 ($895)$541$354$165,705
77 ($895)$540$355$165,350
78 ($895)$539$357$164,993
79 ($895)$538$358$164,636
80 ($895)$536$359$164,277
81 ($895)$535$360$163,916
82 ($895)$534$361$163,555
83 ($895)$533$362$163,193
84 ($895)$532$364$162,829
Year 8 - 85 ($895)$531$365$162,464
86 ($895)$529$366$162,098
87 ($895)$528$367$161,731
88 ($895)$527$368$161,363
89 ($895)$526$370$160,993
90 ($895)$525$371$160,622
91 ($895)$523$372$160,250
92 ($895)$522$373$159,877
93 ($895)$521$374$159,503
94 ($895)$520$376$159,127
95 ($895)$518$377$158,750
96 ($895)$517$378$158,372
Year 9 - 97 ($895)$516$379$157,993
98 ($895)$515$381$157,612
99 ($895)$514$382$157,230
100 ($895)$512$383$156,847
101 ($895)$511$384$156,463
102 ($895)$510$386$156,077
103 ($895)$509$387$155,691
104 ($895)$507$388$155,302
105 ($895)$506$389$154,913
106 ($895)$505$391$154,522
107 ($895)$503$392$154,131
108 ($895)$502$393$153,737
Year 10 - 109 ($895)$501$394$153,343
110 ($895)$500$396$152,947
111 ($895)$498$397$152,550
112 ($895)$497$398$152,152
113 ($895)$496$400$151,752
114 ($895)$494$401$151,351
115 ($895)$493$402$150,949
116 ($895)$492$404$150,546
117 ($895)$491$405$150,141
118 ($895)$489$406$149,735
119 ($895)$488$407$149,327
120 ($895)$487$409$148,918
Year 11 - 121 ($895)$485$410$148,508
122 ($895)$484$411$148,097
123 ($895)$483$413$147,684
124 ($895)$481$414$147,270
125 ($895)$480$416$146,854
126 ($895)$479$417$146,437
127 ($895)$477$418$146,019
128 ($895)$476$420$145,600
129 ($895)$474$421$145,179
130 ($895)$473$422$144,756
131 ($895)$472$424$144,333
132 ($895)$470$425$143,907
Year 12 - 133 ($895)$469$426$143,481
134 ($895)$468$428$143,053
135 ($895)$466$429$142,624
136 ($895)$465$431$142,193
137 ($895)$463$432$141,761
138 ($895)$462$433$141,328
139 ($895)$460$435$140,893
140 ($895)$459$436$140,457
141 ($895)$458$438$140,019
142 ($895)$456$439$139,580
143 ($895)$455$441$139,139
144 ($895)$453$442$138,697
Year 13 - 145 ($895)$452$443$138,254
146 ($895)$450$445$137,809
147 ($895)$449$446$137,362
148 ($895)$448$448$136,915
149 ($895)$446$449$136,465
150 ($895)$445$451$136,015
151 ($895)$443$452$135,562
152 ($895)$442$454$135,109
153 ($895)$440$455$134,654
154 ($895)$439$457$134,197
155 ($895)$437$458$133,739
156 ($895)$436$460$133,279
Year 14 - 157 ($895)$434$461$132,818
158 ($895)$433$463$132,356
159 ($895)$431$464$131,892
160 ($895)$430$466$131,426
161 ($895)$428$467$130,959
162 ($895)$427$469$130,490
163 ($895)$425$470$130,020
164 ($895)$424$472$129,548
165 ($895)$422$473$129,075
166 ($895)$421$475$128,600
167 ($895)$419$476$128,124
168 ($895)$417$478$127,646
Year 15 - 169 ($895)$416$479$127,166
170 ($895)$414$481$126,685
171 ($895)$413$483$126,203
172 ($895)$411$484$125,719
173 ($895)$410$486$125,233
174 ($895)$408$487$124,746
175 ($895)$406$489$124,257
176 ($895)$405$490$123,766
177 ($895)$403$492$123,274
178 ($895)$402$494$122,780
179 ($895)$400$495$122,285
180 ($895)$398$497$121,788
Year 16 - 181 ($895)$397$499$121,290
182 ($895)$395$500$120,789
183 ($895)$394$502$120,288
184 ($895)$392$503$119,784
185 ($895)$390$505$119,279
186 ($895)$389$507$118,772
187 ($895)$387$508$118,264
188 ($895)$385$510$117,754
189 ($895)$384$512$117,242
190 ($895)$382$513$116,729
191 ($895)$380$515$116,214
192 ($895)$379$517$115,697
Year 17 - 193 ($895)$377$518$115,179
194 ($895)$375$520$114,659
195 ($895)$374$522$114,137
196 ($895)$372$523$113,614
197 ($895)$370$525$113,088
198 ($895)$368$527$112,561
199 ($895)$367$529$112,033
200 ($895)$365$530$111,503
201 ($895)$363$532$110,970
202 ($895)$362$534$110,437
203 ($895)$360$536$109,901
204 ($895)$358$537$109,364
Year 18 - 205 ($895)$356$539$108,825
206 ($895)$355$541$108,284
207 ($895)$353$543$107,742
208 ($895)$351$544$107,197
209 ($895)$349$546$106,651
210 ($895)$348$548$106,103
211 ($895)$346$550$105,554
212 ($895)$344$551$105,002
213 ($895)$342$553$104,449
214 ($895)$340$555$103,894
215 ($895)$339$557$103,337
216 ($895)$337$559$102,778
Year 19 - 217 ($895)$335$560$102,218
218 ($895)$333$562$101,656
219 ($895)$331$564$101,091
220 ($895)$329$566$100,525
221 ($895)$328$568$99,958
222 ($895)$326$570$99,388
223 ($895)$324$572$98,816
224 ($895)$322$573$98,243
225 ($895)$320$575$97,668
226 ($895)$318$577$97,091
227 ($895)$316$579$96,512
228 ($895)$314$581$95,931
Year 20 - 229 ($895)$313$583$95,348
230 ($895)$311$585$94,763
231 ($895)$309$587$94,177
232 ($895)$307$589$93,588
233 ($895)$305$590$92,998
234 ($895)$303$592$92,405
235 ($895)$301$594$91,811
236 ($895)$299$596$91,215
237 ($895)$297$598$90,617
238 ($895)$295$600$90,017
239 ($895)$293$602$89,415
240 ($895)$291$604$88,811
Year 21 - 241 ($895)$289$606$88,205
242 ($895)$287$608$87,597
243 ($895)$285$610$86,987
244 ($895)$283$612$86,375
245 ($895)$281$614$85,761
246 ($895)$279$616$85,145
247 ($895)$277$618$84,527
248 ($895)$275$620$83,907
249 ($895)$273$622$83,285
250 ($895)$271$624$82,661
251 ($895)$269$626$82,035
252 ($895)$267$628$81,407
Year 22 - 253 ($895)$265$630$80,777
254 ($895)$263$632$80,145
255 ($895)$261$634$79,510
256 ($895)$259$636$78,874
257 ($895)$257$638$78,236
258 ($895)$255$640$77,595
259 ($895)$253$643$76,953
260 ($895)$251$645$76,308
261 ($895)$249$647$75,661
262 ($895)$247$649$75,012
263 ($895)$244$651$74,361
264 ($895)$242$653$73,708
Year 23 - 265 ($895)$240$655$73,053
266 ($895)$238$657$72,396
267 ($895)$236$659$71,736
268 ($895)$234$662$71,075
269 ($895)$232$664$70,411
270 ($895)$229$666$69,745
271 ($895)$227$668$69,077
272 ($895)$225$670$68,407
273 ($895)$223$672$67,734
274 ($895)$221$675$67,059
275 ($895)$219$677$66,383
276 ($895)$216$679$65,704
Year 24 - 277 ($895)$214$681$65,022
278 ($895)$212$684$64,339
279 ($895)$210$686$63,653
280 ($895)$207$688$62,965
281 ($895)$205$690$62,275
282 ($895)$203$692$61,582
283 ($895)$201$695$60,888
284 ($895)$198$697$60,191
285 ($895)$196$699$59,491
286 ($895)$194$702$58,790
287 ($895)$192$704$58,086
288 ($895)$189$706$57,380
Year 25 - 289 ($895)$187$708$56,672
290 ($895)$185$711$55,961
291 ($895)$182$713$55,248
292 ($895)$180$715$54,532
293 ($895)$178$718$53,815
294 ($895)$175$720$53,095
295 ($895)$173$722$52,372
296 ($895)$171$725$51,648
297 ($895)$168$727$50,921
298 ($895)$166$729$50,191
299 ($895)$164$732$49,459
300 ($895)$161$734$48,725
Year 26 - 301 ($895)$159$737$47,989
302 ($895)$156$739$47,249
303 ($895)$154$741$46,508
304 ($895)$152$744$45,764
305 ($895)$149$746$45,018
306 ($895)$147$749$44,269
307 ($895)$144$751$43,518
308 ($895)$142$754$42,765
309 ($895)$139$756$42,009
310 ($895)$137$758$41,250
311 ($895)$134$761$40,489
312 ($895)$132$763$39,726
Year 27 - 313 ($895)$129$766$38,960
314 ($895)$127$768$38,191
315 ($895)$124$771$37,420
316 ($895)$122$773$36,647
317 ($895)$119$776$35,871
318 ($895)$117$778$35,093
319 ($895)$114$781$34,311
320 ($895)$112$784$33,528
321 ($895)$109$786$32,742
322 ($895)$107$789$31,953
323 ($895)$104$791$31,162
324 ($895)$102$794$30,368
Year 28 - 325 ($895)$99$796$29,572
326 ($895)$96$799$28,773
327 ($895)$94$802$27,971
328 ($895)$91$804$27,167
329 ($895)$89$807$26,360
330 ($895)$86$809$25,550
331 ($895)$83$812$24,738
332 ($895)$81$815$23,924
333 ($895)$78$817$23,106
334 ($895)$75$820$22,286
335 ($895)$73$823$21,463
336 ($895)$70$825$20,638
Year 29 - 337 ($895)$67$828$19,810
338 ($895)$65$831$18,979
339 ($895)$62$834$18,145
340 ($895)$59$836$17,309
341 ($895)$56$839$16,470
342 ($895)$54$842$15,628
343 ($895)$51$844$14,784
344 ($895)$48$847$13,937
345 ($895)$45$850$13,087
346 ($895)$43$853$12,234
347 ($895)$40$856$11,379
348 ($895)$37$858$10,520
Year 30 - 349 ($895)$34$861$9,659
350 ($895)$31$864$8,795
351 ($895)$29$867$7,929
352 ($895)$26$870$7,059
353 ($895)$23$872$6,187
354 ($895)$20$875$5,311
355 ($895)$17$878$4,433
356 ($895)$14$881$3,552
357 ($895)$12$884$2,669
358 ($895)$9$887$1,782
359 ($895)$6$890$892
360 ($895)$3$892$0
TOTALS$132,733$189,600$322,333

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.