« 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 September 21, 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$902 360 $131,798 $324,598

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 258821
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 30 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 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 #: 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 ($902)$615$286$192,514
2 ($902)$614$287$192,226
3 ($902)$614$288$191,938
4 ($902)$613$289$191,649
5 ($902)$612$290$191,359
6 ($902)$611$291$191,068
7 ($902)$610$292$190,777
8 ($902)$609$293$190,484
9 ($902)$608$294$190,190
10 ($902)$607$295$189,895
11 ($902)$606$296$189,600
12 ($902)$605$297$189,303
Year 2 - 13 ($902)$604$297$189,006
14 ($902)$603$298$188,707
15 ($902)$602$299$188,408
16 ($902)$601$300$188,108
17 ($902)$600$301$187,806
18 ($902)$599$302$187,504
19 ($902)$598$303$187,201
20 ($902)$597$304$186,897
21 ($902)$597$305$186,592
22 ($902)$596$306$186,286
23 ($902)$595$307$185,978
24 ($902)$594$308$185,670
Year 3 - 25 ($902)$593$309$185,361
26 ($902)$592$310$185,051
27 ($902)$591$311$184,740
28 ($902)$590$312$184,428
29 ($902)$589$313$184,115
30 ($902)$588$314$183,801
31 ($902)$587$315$183,486
32 ($902)$586$316$183,170
33 ($902)$585$317$182,853
34 ($902)$584$318$182,535
35 ($902)$583$319$182,216
36 ($902)$582$320$181,896
Year 4 - 37 ($902)$581$321$181,575
38 ($902)$580$322$181,253
39 ($902)$578$323$180,929
40 ($902)$577$324$180,605
41 ($902)$576$325$180,280
42 ($902)$575$326$179,954
43 ($902)$574$327$179,626
44 ($902)$573$328$179,298
45 ($902)$572$329$178,969
46 ($902)$571$330$178,638
47 ($902)$570$332$178,307
48 ($902)$569$333$177,974
Year 5 - 49 ($902)$568$334$177,641
50 ($902)$567$335$177,306
51 ($902)$566$336$176,970
52 ($902)$565$337$176,633
53 ($902)$564$338$176,295
54 ($902)$563$339$175,956
55 ($902)$562$340$175,616
56 ($902)$561$341$175,275
57 ($902)$559$342$174,933
58 ($902)$558$343$174,590
59 ($902)$557$344$174,245
60 ($902)$556$346$173,900
Year 6 - 61 ($902)$555$347$173,553
62 ($902)$554$348$173,205
63 ($902)$553$349$172,856
64 ($902)$552$350$172,506
65 ($902)$551$351$172,155
66 ($902)$549$352$171,803
67 ($902)$548$353$171,450
68 ($902)$547$354$171,095
69 ($902)$546$356$170,740
70 ($902)$545$357$170,383
71 ($902)$544$358$170,025
72 ($902)$543$359$169,666
Year 7 - 73 ($902)$542$360$169,306
74 ($902)$540$361$168,945
75 ($902)$539$362$168,582
76 ($902)$538$364$168,219
77 ($902)$537$365$167,854
78 ($902)$536$366$167,488
79 ($902)$535$367$167,121
80 ($902)$533$368$166,753
81 ($902)$532$369$166,383
82 ($902)$531$371$166,013
83 ($902)$530$372$165,641
84 ($902)$529$373$165,268
Year 8 - 85 ($902)$527$374$164,894
86 ($902)$526$375$164,518
87 ($902)$525$377$164,142
88 ($902)$524$378$163,764
89 ($902)$523$379$163,385
90 ($902)$521$380$163,005
91 ($902)$520$381$162,623
92 ($902)$519$383$162,241
93 ($902)$518$384$161,857
94 ($902)$517$385$161,472
95 ($902)$515$386$161,085
96 ($902)$514$388$160,698
Year 9 - 97 ($902)$513$389$160,309
98 ($902)$512$390$159,919
99 ($902)$510$391$159,528
100 ($902)$509$393$159,135
101 ($902)$508$394$158,742
102 ($902)$507$395$158,347
103 ($902)$505$396$157,950
104 ($902)$504$398$157,553
105 ($902)$503$399$157,154
106 ($902)$502$400$156,754
107 ($902)$500$401$156,353
108 ($902)$499$403$155,950
Year 10 - 109 ($902)$498$404$155,546
110 ($902)$496$405$155,141
111 ($902)$495$407$154,734
112 ($902)$494$408$154,327
113 ($902)$493$409$153,917
114 ($902)$491$410$153,507
115 ($902)$490$412$153,095
116 ($902)$489$413$152,682
117 ($902)$487$414$152,268
118 ($902)$486$416$151,852
119 ($902)$485$417$151,435
120 ($902)$483$418$151,017
Year 11 - 121 ($902)$482$420$150,597
122 ($902)$481$421$150,176
123 ($902)$479$422$149,754
124 ($902)$478$424$149,330
125 ($902)$477$425$148,905
126 ($902)$475$426$148,479
127 ($902)$474$428$148,051
128 ($902)$473$429$147,622
129 ($902)$471$431$147,191
130 ($902)$470$432$146,759
131 ($902)$468$433$146,326
132 ($902)$467$435$145,892
Year 12 - 133 ($902)$466$436$145,456
134 ($902)$464$437$145,018
135 ($902)$463$439$144,579
136 ($902)$461$440$144,139
137 ($902)$460$442$143,697
138 ($902)$459$443$143,254
139 ($902)$457$444$142,810
140 ($902)$456$446$142,364
141 ($902)$454$447$141,917
142 ($902)$453$449$141,468
143 ($902)$452$450$141,018
144 ($902)$450$452$140,566
Year 13 - 145 ($902)$449$453$140,113
146 ($902)$447$454$139,659
147 ($902)$446$456$139,203
148 ($902)$444$457$138,746
149 ($902)$443$459$138,287
150 ($902)$441$460$137,827
151 ($902)$440$462$137,365
152 ($902)$438$463$136,902
153 ($902)$437$465$136,437
154 ($902)$435$466$135,971
155 ($902)$434$468$135,503
156 ($902)$432$469$135,034
Year 14 - 157 ($902)$431$471$134,563
158 ($902)$429$472$134,091
159 ($902)$428$474$133,617
160 ($902)$426$475$133,142
161 ($902)$425$477$132,665
162 ($902)$423$478$132,187
163 ($902)$422$480$131,707
164 ($902)$420$481$131,226
165 ($902)$419$483$130,743
166 ($902)$417$484$130,259
167 ($902)$416$486$129,773
168 ($902)$414$487$129,285
Year 15 - 169 ($902)$413$489$128,796
170 ($902)$411$491$128,306
171 ($902)$410$492$127,814
172 ($902)$408$494$127,320
173 ($902)$406$495$126,825
174 ($902)$405$497$126,328
175 ($902)$403$498$125,829
176 ($902)$402$500$125,329
177 ($902)$400$502$124,828
178 ($902)$398$503$124,324
179 ($902)$397$505$123,819
180 ($902)$395$506$123,313
Year 16 - 181 ($902)$394$508$122,805
182 ($902)$392$510$122,295
183 ($902)$390$511$121,784
184 ($902)$389$513$121,271
185 ($902)$387$515$120,756
186 ($902)$385$516$120,240
187 ($902)$384$518$119,722
188 ($902)$382$520$119,203
189 ($902)$380$521$118,681
190 ($902)$379$523$118,158
191 ($902)$377$525$117,634
192 ($902)$375$526$117,108
Year 17 - 193 ($902)$374$528$116,580
194 ($902)$372$530$116,050
195 ($902)$370$531$115,519
196 ($902)$369$533$114,986
197 ($902)$367$535$114,451
198 ($902)$365$536$113,915
199 ($902)$364$538$113,377
200 ($902)$362$540$112,837
201 ($902)$360$542$112,296
202 ($902)$358$543$111,752
203 ($902)$357$545$111,207
204 ($902)$355$547$110,661
Year 18 - 205 ($902)$353$548$110,112
206 ($902)$351$550$109,562
207 ($902)$350$552$109,010
208 ($902)$348$554$108,456
209 ($902)$346$556$107,901
210 ($902)$344$557$107,343
211 ($902)$343$559$106,784
212 ($902)$341$561$106,224
213 ($902)$339$563$105,661
214 ($902)$337$564$105,096
215 ($902)$335$566$104,530
216 ($902)$334$568$103,962
Year 19 - 217 ($902)$332$570$103,392
218 ($902)$330$572$102,821
219 ($902)$328$573$102,247
220 ($902)$326$575$101,672
221 ($902)$325$577$101,095
222 ($902)$323$579$100,516
223 ($902)$321$581$99,935
224 ($902)$319$583$99,352
225 ($902)$317$585$98,768
226 ($902)$315$586$98,181
227 ($902)$313$588$97,593
228 ($902)$311$590$97,003
Year 20 - 229 ($902)$310$592$96,411
230 ($902)$308$594$95,817
231 ($902)$306$596$95,221
232 ($902)$304$598$94,623
233 ($902)$302$600$94,023
234 ($902)$300$602$93,422
235 ($902)$298$603$92,818
236 ($902)$296$605$92,213
237 ($902)$294$607$91,606
238 ($902)$292$609$90,996
239 ($902)$290$611$90,385
240 ($902)$288$613$89,772
Year 21 - 241 ($902)$287$615$89,157
242 ($902)$285$617$88,540
243 ($902)$283$619$87,921
244 ($902)$281$621$87,300
245 ($902)$279$623$86,677
246 ($902)$277$625$86,051
247 ($902)$275$627$85,424
248 ($902)$273$629$84,795
249 ($902)$271$631$84,164
250 ($902)$269$633$83,531
251 ($902)$267$635$82,896
252 ($902)$265$637$82,259
Year 22 - 253 ($902)$263$639$81,620
254 ($902)$261$641$80,979
255 ($902)$258$643$80,336
256 ($902)$256$645$79,691
257 ($902)$254$647$79,043
258 ($902)$252$649$78,394
259 ($902)$250$651$77,742
260 ($902)$248$654$77,089
261 ($902)$246$656$76,433
262 ($902)$244$658$75,776
263 ($902)$242$660$75,116
264 ($902)$240$662$74,454
Year 23 - 265 ($902)$238$664$73,790
266 ($902)$236$666$73,124
267 ($902)$233$668$72,455
268 ($902)$231$670$71,785
269 ($902)$229$673$71,112
270 ($902)$227$675$70,438
271 ($902)$225$677$69,761
272 ($902)$223$679$69,082
273 ($902)$220$681$68,401
274 ($902)$218$683$67,717
275 ($902)$216$686$67,032
276 ($902)$214$688$66,344
Year 24 - 277 ($902)$212$690$65,654
278 ($902)$210$692$64,962
279 ($902)$207$694$64,268
280 ($902)$205$697$63,571
281 ($902)$203$699$62,872
282 ($902)$201$701$62,171
283 ($902)$198$703$61,468
284 ($902)$196$705$60,763
285 ($902)$194$708$60,055
286 ($902)$192$710$59,345
287 ($902)$189$712$58,633
288 ($902)$187$715$57,918
Year 25 - 289 ($902)$185$717$57,201
290 ($902)$183$719$56,482
291 ($902)$180$721$55,761
292 ($902)$178$724$55,037
293 ($902)$176$726$54,311
294 ($902)$173$728$53,583
295 ($902)$171$731$52,852
296 ($902)$169$733$52,119
297 ($902)$166$735$51,384
298 ($902)$164$738$50,646
299 ($902)$162$740$49,906
300 ($902)$159$742$49,164
Year 26 - 301 ($902)$157$745$48,419
302 ($902)$155$747$47,672
303 ($902)$152$750$46,923
304 ($902)$150$752$46,171
305 ($902)$147$754$45,416
306 ($902)$145$757$44,660
307 ($902)$143$759$43,901
308 ($902)$140$762$43,139
309 ($902)$138$764$42,375
310 ($902)$135$766$41,609
311 ($902)$133$769$40,840
312 ($902)$130$771$40,068
Year 27 - 313 ($902)$128$774$39,295
314 ($902)$125$776$38,518
315 ($902)$123$779$37,740
316 ($902)$120$781$36,958
317 ($902)$118$784$36,175
318 ($902)$115$786$35,389
319 ($902)$113$789$34,600
320 ($902)$110$791$33,809
321 ($902)$108$794$33,015
322 ($902)$105$796$32,219
323 ($902)$103$799$31,420
324 ($902)$100$801$30,618
Year 28 - 325 ($902)$98$804$29,814
326 ($902)$95$807$29,008
327 ($902)$93$809$28,199
328 ($902)$90$812$27,387
329 ($902)$87$814$26,573
330 ($902)$85$817$25,756
331 ($902)$82$819$24,937
332 ($902)$80$822$24,115
333 ($902)$77$825$23,290
334 ($902)$74$827$22,462
335 ($902)$72$830$21,633
336 ($902)$69$833$20,800
Year 29 - 337 ($902)$66$835$19,965
338 ($902)$64$838$19,127
339 ($902)$61$841$18,286
340 ($902)$58$843$17,443
341 ($902)$56$846$16,597
342 ($902)$53$849$15,748
343 ($902)$50$851$14,897
344 ($902)$48$854$14,043
345 ($902)$45$857$13,186
346 ($902)$42$860$12,326
347 ($902)$39$862$11,464
348 ($902)$37$865$10,599
Year 30 - 349 ($902)$34$868$9,731
350 ($902)$31$871$8,860
351 ($902)$28$873$7,987
352 ($902)$25$876$7,111
353 ($902)$23$879$6,232
354 ($902)$20$882$5,350
355 ($902)$17$885$4,465
356 ($902)$14$887$3,578
357 ($902)$11$890$2,688
358 ($902)$9$893$1,795
359 ($902)$6$896$899
360 ($902)$3$899$0
TOTALS$131,798$192,800$324,598

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.