« Back to all home prices

Mortgage Payment Schedule for a $241,000 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 November 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($48,200) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$912 360 $135,371 $328,171

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 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 #: 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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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
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  $241,000
Down Payment $48,200$192,800
Year 1 - 1 ($912)$630$282$192,518
2 ($912)$629$283$192,236
3 ($912)$628$284$191,952
4 ($912)$627$285$191,667
5 ($912)$626$285$191,382
6 ($912)$625$286$191,095
7 ($912)$624$287$190,808
8 ($912)$623$288$190,520
9 ($912)$622$289$190,231
10 ($912)$621$290$189,940
11 ($912)$620$291$189,649
12 ($912)$620$292$189,357
Year 2 - 13 ($912)$619$293$189,064
14 ($912)$618$294$188,770
15 ($912)$617$295$188,475
16 ($912)$616$296$188,179
17 ($912)$615$297$187,883
18 ($912)$614$298$187,585
19 ($912)$613$299$187,286
20 ($912)$612$300$186,986
21 ($912)$611$301$186,685
22 ($912)$610$302$186,384
23 ($912)$609$303$186,081
24 ($912)$608$304$185,777
Year 3 - 25 ($912)$607$305$185,472
26 ($912)$606$306$185,167
27 ($912)$605$307$184,860
28 ($912)$604$308$184,552
29 ($912)$603$309$184,244
30 ($912)$602$310$183,934
31 ($912)$601$311$183,623
32 ($912)$600$312$183,311
33 ($912)$599$313$182,999
34 ($912)$598$314$182,685
35 ($912)$597$315$182,370
36 ($912)$596$316$182,054
Year 4 - 37 ($912)$595$317$181,737
38 ($912)$594$318$181,419
39 ($912)$593$319$181,100
40 ($912)$592$320$180,780
41 ($912)$591$321$180,459
42 ($912)$590$322$180,137
43 ($912)$588$323$179,814
44 ($912)$587$324$179,490
45 ($912)$586$325$179,165
46 ($912)$585$326$178,838
47 ($912)$584$327$178,511
48 ($912)$583$328$178,183
Year 5 - 49 ($912)$582$330$177,853
50 ($912)$581$331$177,522
51 ($912)$580$332$177,191
52 ($912)$579$333$176,858
53 ($912)$578$334$176,524
54 ($912)$577$335$176,189
55 ($912)$576$336$175,853
56 ($912)$574$337$175,516
57 ($912)$573$338$175,178
58 ($912)$572$339$174,839
59 ($912)$571$340$174,498
60 ($912)$570$342$174,157
Year 6 - 61 ($912)$569$343$173,814
62 ($912)$568$344$173,470
63 ($912)$567$345$173,125
64 ($912)$566$346$172,779
65 ($912)$564$347$172,432
66 ($912)$563$348$172,084
67 ($912)$562$349$171,734
68 ($912)$561$351$171,384
69 ($912)$560$352$171,032
70 ($912)$559$353$170,679
71 ($912)$558$354$170,325
72 ($912)$556$355$169,970
Year 7 - 73 ($912)$555$356$169,613
74 ($912)$554$358$169,256
75 ($912)$553$359$168,897
76 ($912)$552$360$168,537
77 ($912)$551$361$168,176
78 ($912)$549$362$167,814
79 ($912)$548$363$167,451
80 ($912)$547$365$167,086
81 ($912)$546$366$166,720
82 ($912)$545$367$166,353
83 ($912)$543$368$165,985
84 ($912)$542$369$165,616
Year 8 - 85 ($912)$541$371$165,245
86 ($912)$540$372$164,873
87 ($912)$539$373$164,500
88 ($912)$537$374$164,126
89 ($912)$536$375$163,751
90 ($912)$535$377$163,374
91 ($912)$534$378$162,996
92 ($912)$532$379$162,617
93 ($912)$531$380$162,237
94 ($912)$530$382$161,855
95 ($912)$529$383$161,472
96 ($912)$527$384$161,088
Year 9 - 97 ($912)$526$385$160,703
98 ($912)$525$387$160,316
99 ($912)$524$388$159,928
100 ($912)$522$389$159,539
101 ($912)$521$390$159,149
102 ($912)$520$392$158,757
103 ($912)$519$393$158,364
104 ($912)$517$394$157,970
105 ($912)$516$396$157,574
106 ($912)$515$397$157,177
107 ($912)$513$398$156,779
108 ($912)$512$399$156,380
Year 10 - 109 ($912)$511$401$155,979
110 ($912)$510$402$155,577
111 ($912)$508$403$155,174
112 ($912)$507$405$154,769
113 ($912)$506$406$154,363
114 ($912)$504$407$153,956
115 ($912)$503$409$153,547
116 ($912)$502$410$153,137
117 ($912)$500$411$152,726
118 ($912)$499$413$152,313
119 ($912)$498$414$151,899
120 ($912)$496$415$151,483
Year 11 - 121 ($912)$495$417$151,067
122 ($912)$493$418$150,649
123 ($912)$492$419$150,229
124 ($912)$491$421$149,808
125 ($912)$489$422$149,386
126 ($912)$488$424$148,962
127 ($912)$487$425$148,538
128 ($912)$485$426$148,111
129 ($912)$484$428$147,683
130 ($912)$482$429$147,254
131 ($912)$481$431$146,824
132 ($912)$480$432$146,392
Year 12 - 133 ($912)$478$433$145,958
134 ($912)$477$435$145,524
135 ($912)$475$436$145,087
136 ($912)$474$438$144,650
137 ($912)$473$439$144,211
138 ($912)$471$440$143,770
139 ($912)$470$442$143,328
140 ($912)$468$443$142,885
141 ($912)$467$445$142,440
142 ($912)$465$446$141,994
143 ($912)$464$448$141,546
144 ($912)$462$449$141,097
Year 13 - 145 ($912)$461$451$140,646
146 ($912)$459$452$140,194
147 ($912)$458$454$139,740
148 ($912)$456$455$139,285
149 ($912)$455$457$138,829
150 ($912)$454$458$138,371
151 ($912)$452$460$137,911
152 ($912)$451$461$137,450
153 ($912)$449$463$136,987
154 ($912)$447$464$136,523
155 ($912)$446$466$136,058
156 ($912)$444$467$135,591
Year 14 - 157 ($912)$443$469$135,122
158 ($912)$441$470$134,652
159 ($912)$440$472$134,180
160 ($912)$438$473$133,707
161 ($912)$437$475$133,232
162 ($912)$435$476$132,755
163 ($912)$434$478$132,278
164 ($912)$432$479$131,798
165 ($912)$431$481$131,317
166 ($912)$429$483$130,834
167 ($912)$427$484$130,350
168 ($912)$426$486$129,864
Year 15 - 169 ($912)$424$487$129,377
170 ($912)$423$489$128,888
171 ($912)$421$491$128,398
172 ($912)$419$492$127,905
173 ($912)$418$494$127,412
174 ($912)$416$495$126,916
175 ($912)$415$497$126,419
176 ($912)$413$499$125,921
177 ($912)$411$500$125,420
178 ($912)$410$502$124,919
179 ($912)$408$504$124,415
180 ($912)$406$505$123,910
Year 16 - 181 ($912)$405$507$123,403
182 ($912)$403$508$122,895
183 ($912)$401$510$122,384
184 ($912)$400$512$121,873
185 ($912)$398$513$121,359
186 ($912)$396$515$120,844
187 ($912)$395$517$120,327
188 ($912)$393$519$119,809
189 ($912)$391$520$119,288
190 ($912)$390$522$118,767
191 ($912)$388$524$118,243
192 ($912)$386$525$117,718
Year 17 - 193 ($912)$385$527$117,191
194 ($912)$383$529$116,662
195 ($912)$381$530$116,131
196 ($912)$379$532$115,599
197 ($912)$378$534$115,065
198 ($912)$376$536$114,529
199 ($912)$374$537$113,992
200 ($912)$372$539$113,453
201 ($912)$371$541$112,912
202 ($912)$369$543$112,369
203 ($912)$367$545$111,825
204 ($912)$365$546$111,278
Year 18 - 205 ($912)$364$548$110,730
206 ($912)$362$550$110,180
207 ($912)$360$552$109,629
208 ($912)$358$553$109,075
209 ($912)$356$555$108,520
210 ($912)$354$557$107,963
211 ($912)$353$559$107,404
212 ($912)$351$561$106,843
213 ($912)$349$563$106,281
214 ($912)$347$564$105,716
215 ($912)$345$566$105,150
216 ($912)$343$568$104,582
Year 19 - 217 ($912)$342$570$104,012
218 ($912)$340$572$103,440
219 ($912)$338$574$102,866
220 ($912)$336$576$102,291
221 ($912)$334$577$101,713
222 ($912)$332$579$101,134
223 ($912)$330$581$100,553
224 ($912)$328$583$99,970
225 ($912)$327$585$99,385
226 ($912)$325$587$98,798
227 ($912)$323$589$98,209
228 ($912)$321$591$97,618
Year 20 - 229 ($912)$319$593$97,025
230 ($912)$317$595$96,431
231 ($912)$315$597$95,834
232 ($912)$313$599$95,236
233 ($912)$311$600$94,635
234 ($912)$309$602$94,033
235 ($912)$307$604$93,428
236 ($912)$305$606$92,822
237 ($912)$303$608$92,214
238 ($912)$301$610$91,603
239 ($912)$299$612$90,991
240 ($912)$297$614$90,377
Year 21 - 241 ($912)$295$616$89,760
242 ($912)$293$618$89,142
243 ($912)$291$620$88,521
244 ($912)$289$622$87,899
245 ($912)$287$624$87,275
246 ($912)$285$626$86,648
247 ($912)$283$629$86,020
248 ($912)$281$631$85,389
249 ($912)$279$633$84,756
250 ($912)$277$635$84,122
251 ($912)$275$637$83,485
252 ($912)$273$639$82,846
Year 22 - 253 ($912)$271$641$82,205
254 ($912)$269$643$81,562
255 ($912)$266$645$80,917
256 ($912)$264$647$80,270
257 ($912)$262$649$79,620
258 ($912)$260$651$78,969
259 ($912)$258$654$78,315
260 ($912)$256$656$77,659
261 ($912)$254$658$77,001
262 ($912)$252$660$76,341
263 ($912)$249$662$75,679
264 ($912)$247$664$75,015
Year 23 - 265 ($912)$245$667$74,348
266 ($912)$243$669$73,680
267 ($912)$241$671$73,009
268 ($912)$238$673$72,336
269 ($912)$236$675$71,660
270 ($912)$234$677$70,983
271 ($912)$232$680$70,303
272 ($912)$230$682$69,621
273 ($912)$227$684$68,937
274 ($912)$225$686$68,251
275 ($912)$223$689$67,562
276 ($912)$221$691$66,871
Year 24 - 277 ($912)$218$693$66,178
278 ($912)$216$695$65,482
279 ($912)$214$698$64,785
280 ($912)$212$700$64,085
281 ($912)$209$702$63,383
282 ($912)$207$705$62,678
283 ($912)$205$707$61,971
284 ($912)$202$709$61,262
285 ($912)$200$711$60,551
286 ($912)$198$714$59,837
287 ($912)$195$716$59,121
288 ($912)$193$718$58,402
Year 25 - 289 ($912)$191$721$57,681
290 ($912)$188$723$56,958
291 ($912)$186$726$56,233
292 ($912)$184$728$55,505
293 ($912)$181$730$54,775
294 ($912)$179$733$54,042
295 ($912)$177$735$53,307
296 ($912)$174$737$52,569
297 ($912)$172$740$51,830
298 ($912)$169$742$51,087
299 ($912)$167$745$50,343
300 ($912)$164$747$49,595
Year 26 - 301 ($912)$162$750$48,846
302 ($912)$160$752$48,094
303 ($912)$157$754$47,339
304 ($912)$155$757$46,582
305 ($912)$152$759$45,823
306 ($912)$150$762$45,061
307 ($912)$147$764$44,297
308 ($912)$145$767$43,530
309 ($912)$142$769$42,760
310 ($912)$140$772$41,989
311 ($912)$137$774$41,214
312 ($912)$135$777$40,437
Year 27 - 313 ($912)$132$779$39,658
314 ($912)$130$782$38,876
315 ($912)$127$785$38,091
316 ($912)$124$787$37,304
317 ($912)$122$790$36,514
318 ($912)$119$792$35,722
319 ($912)$117$795$34,927
320 ($912)$114$797$34,129
321 ($912)$111$800$33,329
322 ($912)$109$803$32,527
323 ($912)$106$805$31,721
324 ($912)$104$808$30,913
Year 28 - 325 ($912)$101$811$30,103
326 ($912)$98$813$29,290
327 ($912)$96$816$28,474
328 ($912)$93$819$27,655
329 ($912)$90$821$26,834
330 ($912)$88$824$26,010
331 ($912)$85$827$25,183
332 ($912)$82$829$24,354
333 ($912)$80$832$23,522
334 ($912)$77$835$22,687
335 ($912)$74$837$21,850
336 ($912)$71$840$21,009
Year 29 - 337 ($912)$69$843$20,167
338 ($912)$66$846$19,321
339 ($912)$63$848$18,472
340 ($912)$60$851$17,621
341 ($912)$58$854$16,767
342 ($912)$55$857$15,910
343 ($912)$52$860$15,051
344 ($912)$49$862$14,188
345 ($912)$46$865$13,323
346 ($912)$44$868$12,455
347 ($912)$41$871$11,584
348 ($912)$38$874$10,710
Year 30 - 349 ($912)$35$877$9,834
350 ($912)$32$879$8,954
351 ($912)$29$882$8,072
352 ($912)$26$885$7,187
353 ($912)$23$888$6,299
354 ($912)$21$891$5,408
355 ($912)$18$894$4,514
356 ($912)$15$897$3,617
357 ($912)$12$900$2,717
358 ($912)$9$903$1,814
359 ($912)$6$906$909
360 ($912)$3$909$0
TOTALS$135,371$192,800$328,171

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.