« Back to all home prices

Mortgage Payment Schedule for a $239,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($47,800) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$900 360 $132,670 $323,870

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 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 #: 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 #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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
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  $239,000
Down Payment $47,800$191,200
Year 1 - 1 ($900)$618$281$190,919
2 ($900)$617$282$190,636
3 ($900)$616$283$190,353
4 ($900)$615$284$190,069
5 ($900)$615$285$189,784
6 ($900)$614$286$189,498
7 ($900)$613$287$189,211
8 ($900)$612$288$188,923
9 ($900)$611$289$188,634
10 ($900)$610$290$188,344
11 ($900)$609$291$188,054
12 ($900)$608$292$187,762
Year 2 - 13 ($900)$607$293$187,470
14 ($900)$606$293$187,176
15 ($900)$605$294$186,882
16 ($900)$604$295$186,586
17 ($900)$603$296$186,290
18 ($900)$602$297$185,993
19 ($900)$601$298$185,694
20 ($900)$600$299$185,395
21 ($900)$599$300$185,095
22 ($900)$598$301$184,794
23 ($900)$597$302$184,492
24 ($900)$597$303$184,189
Year 3 - 25 ($900)$596$304$183,884
26 ($900)$595$305$183,579
27 ($900)$594$306$183,273
28 ($900)$593$307$182,966
29 ($900)$592$308$182,658
30 ($900)$591$309$182,349
31 ($900)$590$310$182,039
32 ($900)$589$311$181,728
33 ($900)$588$312$181,416
34 ($900)$587$313$181,103
35 ($900)$586$314$180,789
36 ($900)$585$315$180,474
Year 4 - 37 ($900)$584$316$180,158
38 ($900)$583$317$179,841
39 ($900)$581$318$179,522
40 ($900)$580$319$179,203
41 ($900)$579$320$178,883
42 ($900)$578$321$178,562
43 ($900)$577$322$178,239
44 ($900)$576$323$177,916
45 ($900)$575$324$177,592
46 ($900)$574$325$177,266
47 ($900)$573$326$176,940
48 ($900)$572$328$176,612
Year 5 - 49 ($900)$571$329$176,284
50 ($900)$570$330$175,954
51 ($900)$569$331$175,623
52 ($900)$568$332$175,292
53 ($900)$567$333$174,959
54 ($900)$566$334$174,625
55 ($900)$565$335$174,290
56 ($900)$564$336$173,954
57 ($900)$562$337$173,616
58 ($900)$561$338$173,278
59 ($900)$560$339$172,939
60 ($900)$559$340$172,598
Year 6 - 61 ($900)$558$342$172,257
62 ($900)$557$343$171,914
63 ($900)$556$344$171,570
64 ($900)$555$345$171,225
65 ($900)$554$346$170,879
66 ($900)$553$347$170,532
67 ($900)$551$348$170,184
68 ($900)$550$349$169,835
69 ($900)$549$351$169,484
70 ($900)$548$352$169,132
71 ($900)$547$353$168,780
72 ($900)$546$354$168,426
Year 7 - 73 ($900)$545$355$168,071
74 ($900)$543$356$167,714
75 ($900)$542$357$167,357
76 ($900)$541$359$166,999
77 ($900)$540$360$166,639
78 ($900)$539$361$166,278
79 ($900)$538$362$165,916
80 ($900)$536$363$165,553
81 ($900)$535$364$165,189
82 ($900)$534$366$164,823
83 ($900)$533$367$164,456
84 ($900)$532$368$164,088
Year 8 - 85 ($900)$531$369$163,719
86 ($900)$529$370$163,349
87 ($900)$528$371$162,978
88 ($900)$527$373$162,605
89 ($900)$526$374$162,231
90 ($900)$525$375$161,856
91 ($900)$523$376$161,480
92 ($900)$522$378$161,102
93 ($900)$521$379$160,723
94 ($900)$520$380$160,343
95 ($900)$518$381$159,962
96 ($900)$517$382$159,580
Year 9 - 97 ($900)$516$384$159,196
98 ($900)$515$385$158,811
99 ($900)$513$386$158,425
100 ($900)$512$387$158,038
101 ($900)$511$389$157,649
102 ($900)$510$390$157,259
103 ($900)$508$391$156,868
104 ($900)$507$392$156,475
105 ($900)$506$394$156,082
106 ($900)$505$395$155,687
107 ($900)$503$396$155,290
108 ($900)$502$398$154,893
Year 10 - 109 ($900)$501$399$154,494
110 ($900)$500$400$154,094
111 ($900)$498$401$153,693
112 ($900)$497$403$153,290
113 ($900)$496$404$152,886
114 ($900)$494$405$152,481
115 ($900)$493$407$152,074
116 ($900)$492$408$151,666
117 ($900)$490$409$151,257
118 ($900)$489$411$150,846
119 ($900)$488$412$150,434
120 ($900)$486$413$150,021
Year 11 - 121 ($900)$485$415$149,607
122 ($900)$484$416$149,191
123 ($900)$482$417$148,773
124 ($900)$481$419$148,355
125 ($900)$480$420$147,935
126 ($900)$478$421$147,513
127 ($900)$477$423$147,091
128 ($900)$476$424$146,667
129 ($900)$474$425$146,241
130 ($900)$473$427$145,815
131 ($900)$471$428$145,386
132 ($900)$470$430$144,957
Year 12 - 133 ($900)$469$431$144,526
134 ($900)$467$432$144,094
135 ($900)$466$434$143,660
136 ($900)$464$435$143,225
137 ($900)$463$437$142,788
138 ($900)$462$438$142,350
139 ($900)$460$439$141,911
140 ($900)$459$441$141,470
141 ($900)$457$442$141,028
142 ($900)$456$444$140,584
143 ($900)$455$445$140,139
144 ($900)$453$447$139,692
Year 13 - 145 ($900)$452$448$139,245
146 ($900)$450$449$138,795
147 ($900)$449$451$138,344
148 ($900)$447$452$137,892
149 ($900)$446$454$137,438
150 ($900)$444$455$136,983
151 ($900)$443$457$136,526
152 ($900)$441$458$136,068
153 ($900)$440$460$135,608
154 ($900)$438$461$135,147
155 ($900)$437$463$134,684
156 ($900)$435$464$134,220
Year 14 - 157 ($900)$434$466$133,755
158 ($900)$432$467$133,287
159 ($900)$431$469$132,819
160 ($900)$429$470$132,349
161 ($900)$428$472$131,877
162 ($900)$426$473$131,404
163 ($900)$425$475$130,929
164 ($900)$423$476$130,452
165 ($900)$422$478$129,975
166 ($900)$420$479$129,495
167 ($900)$419$481$129,014
168 ($900)$417$482$128,532
Year 15 - 169 ($900)$416$484$128,048
170 ($900)$414$486$127,562
171 ($900)$412$487$127,075
172 ($900)$411$489$126,586
173 ($900)$409$490$126,096
174 ($900)$408$492$125,604
175 ($900)$406$494$125,110
176 ($900)$405$495$124,615
177 ($900)$403$497$124,119
178 ($900)$401$498$123,620
179 ($900)$400$500$123,120
180 ($900)$398$502$122,619
Year 16 - 181 ($900)$396$503$122,116
182 ($900)$395$505$121,611
183 ($900)$393$506$121,104
184 ($900)$392$508$120,596
185 ($900)$390$510$120,087
186 ($900)$388$511$119,575
187 ($900)$387$513$119,062
188 ($900)$385$515$118,548
189 ($900)$383$516$118,031
190 ($900)$382$518$117,513
191 ($900)$380$520$116,994
192 ($900)$378$521$116,472
Year 17 - 193 ($900)$377$523$115,949
194 ($900)$375$525$115,424
195 ($900)$373$526$114,898
196 ($900)$372$528$114,370
197 ($900)$370$530$113,840
198 ($900)$368$532$113,308
199 ($900)$366$533$112,775
200 ($900)$365$535$112,240
201 ($900)$363$537$111,703
202 ($900)$361$538$111,165
203 ($900)$359$540$110,625
204 ($900)$358$542$110,083
Year 18 - 205 ($900)$356$544$109,539
206 ($900)$354$545$108,994
207 ($900)$352$547$108,446
208 ($900)$351$549$107,897
209 ($900)$349$551$107,347
210 ($900)$347$553$106,794
211 ($900)$345$554$106,240
212 ($900)$344$556$105,684
213 ($900)$342$558$105,126
214 ($900)$340$560$104,566
215 ($900)$338$562$104,004
216 ($900)$336$563$103,441
Year 19 - 217 ($900)$334$565$102,876
218 ($900)$333$567$102,309
219 ($900)$331$569$101,740
220 ($900)$329$571$101,169
221 ($900)$327$573$100,597
222 ($900)$325$574$100,022
223 ($900)$323$576$99,446
224 ($900)$322$578$98,868
225 ($900)$320$580$98,288
226 ($900)$318$582$97,706
227 ($900)$316$584$97,123
228 ($900)$314$586$96,537
Year 20 - 229 ($900)$312$588$95,949
230 ($900)$310$589$95,360
231 ($900)$308$591$94,769
232 ($900)$306$593$94,175
233 ($900)$305$595$93,580
234 ($900)$303$597$92,983
235 ($900)$301$599$92,384
236 ($900)$299$601$91,783
237 ($900)$297$603$91,180
238 ($900)$295$605$90,576
239 ($900)$293$607$89,969
240 ($900)$291$609$89,360
Year 21 - 241 ($900)$289$611$88,749
242 ($900)$287$613$88,137
243 ($900)$285$615$87,522
244 ($900)$283$617$86,905
245 ($900)$281$619$86,287
246 ($900)$279$621$85,666
247 ($900)$277$623$85,043
248 ($900)$275$625$84,419
249 ($900)$273$627$83,792
250 ($900)$271$629$83,163
251 ($900)$269$631$82,533
252 ($900)$267$633$81,900
Year 22 - 253 ($900)$265$635$81,265
254 ($900)$263$637$80,628
255 ($900)$261$639$79,989
256 ($900)$259$641$79,348
257 ($900)$257$643$78,705
258 ($900)$254$645$78,060
259 ($900)$252$647$77,413
260 ($900)$250$649$76,763
261 ($900)$248$651$76,112
262 ($900)$246$654$75,458
263 ($900)$244$656$74,803
264 ($900)$242$658$74,145
Year 23 - 265 ($900)$240$660$73,485
266 ($900)$238$662$72,823
267 ($900)$235$664$72,159
268 ($900)$233$666$71,493
269 ($900)$231$668$70,824
270 ($900)$229$671$70,153
271 ($900)$227$673$69,481
272 ($900)$225$675$68,806
273 ($900)$222$677$68,128
274 ($900)$220$679$67,449
275 ($900)$218$682$66,768
276 ($900)$216$684$66,084
Year 24 - 277 ($900)$214$686$65,398
278 ($900)$211$688$64,710
279 ($900)$209$690$64,019
280 ($900)$207$693$63,327
281 ($900)$205$695$62,632
282 ($900)$203$697$61,935
283 ($900)$200$699$61,235
284 ($900)$198$702$60,533
285 ($900)$196$704$59,830
286 ($900)$193$706$59,123
287 ($900)$191$708$58,415
288 ($900)$189$711$57,704
Year 25 - 289 ($900)$187$713$56,991
290 ($900)$184$715$56,276
291 ($900)$182$718$55,558
292 ($900)$180$720$54,838
293 ($900)$177$722$54,116
294 ($900)$175$725$53,391
295 ($900)$173$727$52,664
296 ($900)$170$729$51,935
297 ($900)$168$732$51,203
298 ($900)$166$734$50,469
299 ($900)$163$736$49,732
300 ($900)$161$739$48,994
Year 26 - 301 ($900)$158$741$48,252
302 ($900)$156$744$47,509
303 ($900)$154$746$46,763
304 ($900)$151$748$46,014
305 ($900)$149$751$45,263
306 ($900)$146$753$44,510
307 ($900)$144$756$43,754
308 ($900)$141$758$42,996
309 ($900)$139$761$42,236
310 ($900)$137$763$41,472
311 ($900)$134$766$40,707
312 ($900)$132$768$39,939
Year 27 - 313 ($900)$129$771$39,168
314 ($900)$127$773$38,395
315 ($900)$124$775$37,620
316 ($900)$122$778$36,842
317 ($900)$119$781$36,061
318 ($900)$117$783$35,278
319 ($900)$114$786$34,493
320 ($900)$112$788$33,705
321 ($900)$109$791$32,914
322 ($900)$106$793$32,121
323 ($900)$104$796$31,325
324 ($900)$101$798$30,527
Year 28 - 325 ($900)$99$801$29,726
326 ($900)$96$804$28,922
327 ($900)$94$806$28,116
328 ($900)$91$809$27,307
329 ($900)$88$811$26,496
330 ($900)$86$814$25,682
331 ($900)$83$817$24,865
332 ($900)$80$819$24,046
333 ($900)$78$822$23,224
334 ($900)$75$825$22,400
335 ($900)$72$827$21,573
336 ($900)$70$830$20,743
Year 29 - 337 ($900)$67$833$19,910
338 ($900)$64$835$19,075
339 ($900)$62$838$18,237
340 ($900)$59$841$17,396
341 ($900)$56$843$16,553
342 ($900)$54$846$15,707
343 ($900)$51$849$14,858
344 ($900)$48$852$14,006
345 ($900)$45$854$13,152
346 ($900)$43$857$12,295
347 ($900)$40$860$11,435
348 ($900)$37$863$10,572
Year 30 - 349 ($900)$34$865$9,707
350 ($900)$31$868$8,838
351 ($900)$29$871$7,967
352 ($900)$26$874$7,094
353 ($900)$23$877$6,217
354 ($900)$20$880$5,337
355 ($900)$17$882$4,455
356 ($900)$14$885$3,570
357 ($900)$12$888$2,682
358 ($900)$9$891$1,791
359 ($900)$6$894$897
360 ($900)$3$897$0
TOTALS$132,670$191,200$323,870

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.