« Back to all home prices

Mortgage Payment Schedule for a $242,000 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% ($48,400) 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
$911 360 $134,336 $327,936

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $242,000
Down Payment $48,400$193,600
Year 1 - 1 ($911)$626$285$193,315
2 ($911)$625$286$193,029
3 ($911)$624$287$192,742
4 ($911)$623$288$192,455
5 ($911)$622$289$192,166
6 ($911)$621$290$191,876
7 ($911)$620$291$191,586
8 ($911)$619$291$191,294
9 ($911)$619$292$191,002
10 ($911)$618$293$190,709
11 ($911)$617$294$190,414
12 ($911)$616$295$190,119
Year 2 - 13 ($911)$615$296$189,823
14 ($911)$614$297$189,526
15 ($911)$613$298$189,227
16 ($911)$612$299$188,928
17 ($911)$611$300$188,628
18 ($911)$610$301$188,327
19 ($911)$609$302$188,025
20 ($911)$608$303$187,722
21 ($911)$607$304$187,418
22 ($911)$606$305$187,113
23 ($911)$605$306$186,807
24 ($911)$604$307$186,501
Year 3 - 25 ($911)$603$308$186,193
26 ($911)$602$309$185,884
27 ($911)$601$310$185,574
28 ($911)$600$311$185,263
29 ($911)$599$312$184,951
30 ($911)$598$313$184,638
31 ($911)$597$314$184,324
32 ($911)$596$315$184,009
33 ($911)$595$316$183,693
34 ($911)$594$317$183,376
35 ($911)$593$318$183,058
36 ($911)$592$319$182,739
Year 4 - 37 ($911)$591$320$182,419
38 ($911)$590$321$182,098
39 ($911)$589$322$181,776
40 ($911)$588$323$181,453
41 ($911)$587$324$181,128
42 ($911)$586$325$180,803
43 ($911)$585$326$180,477
44 ($911)$584$327$180,149
45 ($911)$582$328$179,821
46 ($911)$581$330$179,491
47 ($911)$580$331$179,161
48 ($911)$579$332$178,829
Year 5 - 49 ($911)$578$333$178,496
50 ($911)$577$334$178,163
51 ($911)$576$335$177,828
52 ($911)$575$336$177,492
53 ($911)$574$337$177,155
54 ($911)$573$338$176,817
55 ($911)$572$339$176,477
56 ($911)$571$340$176,137
57 ($911)$570$341$175,796
58 ($911)$568$343$175,453
59 ($911)$567$344$175,110
60 ($911)$566$345$174,765
Year 6 - 61 ($911)$565$346$174,419
62 ($911)$564$347$174,072
63 ($911)$563$348$173,724
64 ($911)$562$349$173,375
65 ($911)$561$350$173,024
66 ($911)$559$351$172,673
67 ($911)$558$353$172,320
68 ($911)$557$354$171,966
69 ($911)$556$355$171,611
70 ($911)$555$356$171,255
71 ($911)$554$357$170,898
72 ($911)$553$358$170,540
Year 7 - 73 ($911)$551$360$170,180
74 ($911)$550$361$169,820
75 ($911)$549$362$169,458
76 ($911)$548$363$169,095
77 ($911)$547$364$168,731
78 ($911)$546$365$168,365
79 ($911)$544$367$167,999
80 ($911)$543$368$167,631
81 ($911)$542$369$167,262
82 ($911)$541$370$166,892
83 ($911)$540$371$166,521
84 ($911)$538$373$166,148
Year 8 - 85 ($911)$537$374$165,774
86 ($911)$536$375$165,399
87 ($911)$535$376$165,023
88 ($911)$534$377$164,646
89 ($911)$532$379$164,267
90 ($911)$531$380$163,888
91 ($911)$530$381$163,507
92 ($911)$529$382$163,124
93 ($911)$527$383$162,741
94 ($911)$526$385$162,356
95 ($911)$525$386$161,970
96 ($911)$524$387$161,583
Year 9 - 97 ($911)$522$388$161,194
98 ($911)$521$390$160,805
99 ($911)$520$391$160,414
100 ($911)$519$392$160,021
101 ($911)$517$394$159,628
102 ($911)$516$395$159,233
103 ($911)$515$396$158,837
104 ($911)$514$397$158,440
105 ($911)$512$399$158,041
106 ($911)$511$400$157,641
107 ($911)$510$401$157,240
108 ($911)$508$403$156,837
Year 10 - 109 ($911)$507$404$156,433
110 ($911)$506$405$156,028
111 ($911)$504$406$155,622
112 ($911)$503$408$155,214
113 ($911)$502$409$154,805
114 ($911)$501$410$154,395
115 ($911)$499$412$153,983
116 ($911)$498$413$153,570
117 ($911)$497$414$153,155
118 ($911)$495$416$152,740
119 ($911)$494$417$152,323
120 ($911)$493$418$151,904
Year 11 - 121 ($911)$491$420$151,484
122 ($911)$490$421$151,063
123 ($911)$488$422$150,641
124 ($911)$487$424$150,217
125 ($911)$486$425$149,792
126 ($911)$484$427$149,365
127 ($911)$483$428$148,937
128 ($911)$482$429$148,508
129 ($911)$480$431$148,077
130 ($911)$479$432$147,645
131 ($911)$477$434$147,211
132 ($911)$476$435$146,776
Year 12 - 133 ($911)$475$436$146,340
134 ($911)$473$438$145,902
135 ($911)$472$439$145,463
136 ($911)$470$441$145,022
137 ($911)$469$442$144,580
138 ($911)$467$443$144,137
139 ($911)$466$445$143,692
140 ($911)$465$446$143,246
141 ($911)$463$448$142,798
142 ($911)$462$449$142,349
143 ($911)$460$451$141,898
144 ($911)$459$452$141,446
Year 13 - 145 ($911)$457$454$140,992
146 ($911)$456$455$140,537
147 ($911)$454$457$140,081
148 ($911)$453$458$139,623
149 ($911)$451$459$139,163
150 ($911)$450$461$138,702
151 ($911)$448$462$138,240
152 ($911)$447$464$137,776
153 ($911)$445$465$137,310
154 ($911)$444$467$136,843
155 ($911)$442$468$136,375
156 ($911)$441$470$135,905
Year 14 - 157 ($911)$439$472$135,433
158 ($911)$438$473$134,960
159 ($911)$436$475$134,486
160 ($911)$435$476$134,010
161 ($911)$433$478$133,532
162 ($911)$432$479$133,053
163 ($911)$430$481$132,572
164 ($911)$429$482$132,090
165 ($911)$427$484$131,606
166 ($911)$426$485$131,121
167 ($911)$424$487$130,634
168 ($911)$422$489$130,145
Year 15 - 169 ($911)$421$490$129,655
170 ($911)$419$492$129,163
171 ($911)$418$493$128,670
172 ($911)$416$495$128,175
173 ($911)$414$496$127,679
174 ($911)$413$498$127,181
175 ($911)$411$500$126,681
176 ($911)$410$501$126,180
177 ($911)$408$503$125,677
178 ($911)$406$505$125,172
179 ($911)$405$506$124,666
180 ($911)$403$508$124,158
Year 16 - 181 ($911)$401$509$123,648
182 ($911)$400$511$123,137
183 ($911)$398$513$122,624
184 ($911)$396$514$122,110
185 ($911)$395$516$121,594
186 ($911)$393$518$121,076
187 ($911)$391$519$120,557
188 ($911)$390$521$120,036
189 ($911)$388$523$119,513
190 ($911)$386$525$118,988
191 ($911)$385$526$118,462
192 ($911)$383$528$117,934
Year 17 - 193 ($911)$381$530$117,405
194 ($911)$380$531$116,873
195 ($911)$378$533$116,340
196 ($911)$376$535$115,805
197 ($911)$374$536$115,269
198 ($911)$373$538$114,731
199 ($911)$371$540$114,191
200 ($911)$369$542$113,649
201 ($911)$367$543$113,106
202 ($911)$366$545$112,560
203 ($911)$364$547$112,013
204 ($911)$362$549$111,465
Year 18 - 205 ($911)$360$551$110,914
206 ($911)$359$552$110,362
207 ($911)$357$554$109,808
208 ($911)$355$556$109,252
209 ($911)$353$558$108,694
210 ($911)$351$559$108,135
211 ($911)$350$561$107,573
212 ($911)$348$563$107,010
213 ($911)$346$565$106,445
214 ($911)$344$567$105,878
215 ($911)$342$569$105,310
216 ($911)$341$570$104,739
Year 19 - 217 ($911)$339$572$104,167
218 ($911)$337$574$103,593
219 ($911)$335$576$103,017
220 ($911)$333$578$102,439
221 ($911)$331$580$101,859
222 ($911)$329$582$101,278
223 ($911)$327$583$100,694
224 ($911)$326$585$100,109
225 ($911)$324$587$99,522
226 ($911)$322$589$98,933
227 ($911)$320$591$98,342
228 ($911)$318$593$97,749
Year 20 - 229 ($911)$316$595$97,154
230 ($911)$314$597$96,557
231 ($911)$312$599$95,958
232 ($911)$310$601$95,358
233 ($911)$308$603$94,755
234 ($911)$306$605$94,150
235 ($911)$304$607$93,544
236 ($911)$302$608$92,935
237 ($911)$300$610$92,325
238 ($911)$299$612$91,713
239 ($911)$297$614$91,098
240 ($911)$295$616$90,482
Year 21 - 241 ($911)$293$618$89,863
242 ($911)$291$620$89,243
243 ($911)$289$622$88,621
244 ($911)$287$624$87,996
245 ($911)$285$626$87,370
246 ($911)$282$628$86,741
247 ($911)$280$630$86,111
248 ($911)$278$633$85,478
249 ($911)$276$635$84,844
250 ($911)$274$637$84,207
251 ($911)$272$639$83,569
252 ($911)$270$641$82,928
Year 22 - 253 ($911)$268$643$82,285
254 ($911)$266$645$81,640
255 ($911)$264$647$80,993
256 ($911)$262$649$80,344
257 ($911)$260$651$79,693
258 ($911)$258$653$79,040
259 ($911)$256$655$78,384
260 ($911)$253$657$77,727
261 ($911)$251$660$77,067
262 ($911)$249$662$76,406
263 ($911)$247$664$75,742
264 ($911)$245$666$75,076
Year 23 - 265 ($911)$243$668$74,407
266 ($911)$241$670$73,737
267 ($911)$238$673$73,065
268 ($911)$236$675$72,390
269 ($911)$234$677$71,713
270 ($911)$232$679$71,034
271 ($911)$230$681$70,353
272 ($911)$227$683$69,669
273 ($911)$225$686$68,984
274 ($911)$223$688$68,296
275 ($911)$221$690$67,606
276 ($911)$219$692$66,913
Year 24 - 277 ($911)$216$695$66,219
278 ($911)$214$697$65,522
279 ($911)$212$699$64,823
280 ($911)$210$701$64,121
281 ($911)$207$704$63,418
282 ($911)$205$706$62,712
283 ($911)$203$708$62,004
284 ($911)$200$710$61,293
285 ($911)$198$713$60,581
286 ($911)$196$715$59,866
287 ($911)$194$717$59,148
288 ($911)$191$720$58,428
Year 25 - 289 ($911)$189$722$57,706
290 ($911)$187$724$56,982
291 ($911)$184$727$56,255
292 ($911)$182$729$55,526
293 ($911)$180$731$54,795
294 ($911)$177$734$54,061
295 ($911)$175$736$53,325
296 ($911)$172$739$52,587
297 ($911)$170$741$51,846
298 ($911)$168$743$51,102
299 ($911)$165$746$50,357
300 ($911)$163$748$49,609
Year 26 - 301 ($911)$160$751$48,858
302 ($911)$158$753$48,105
303 ($911)$156$755$47,350
304 ($911)$153$758$46,592
305 ($911)$151$760$45,832
306 ($911)$148$763$45,069
307 ($911)$146$765$44,304
308 ($911)$143$768$43,536
309 ($911)$141$770$42,766
310 ($911)$138$773$41,993
311 ($911)$136$775$41,218
312 ($911)$133$778$40,440
Year 27 - 313 ($911)$131$780$39,660
314 ($911)$128$783$38,877
315 ($911)$126$785$38,092
316 ($911)$123$788$37,304
317 ($911)$121$790$36,514
318 ($911)$118$793$35,721
319 ($911)$115$795$34,926
320 ($911)$113$798$34,128
321 ($911)$110$801$33,327
322 ($911)$108$803$32,524
323 ($911)$105$806$31,718
324 ($911)$103$808$30,910
Year 28 - 325 ($911)$100$811$30,099
326 ($911)$97$814$29,285
327 ($911)$95$816$28,469
328 ($911)$92$819$27,650
329 ($911)$89$822$26,829
330 ($911)$87$824$26,004
331 ($911)$84$827$25,178
332 ($911)$81$830$24,348
333 ($911)$79$832$23,516
334 ($911)$76$835$22,681
335 ($911)$73$838$21,843
336 ($911)$71$840$21,003
Year 29 - 337 ($911)$68$843$20,160
338 ($911)$65$846$19,314
339 ($911)$62$848$18,466
340 ($911)$60$851$17,615
341 ($911)$57$854$16,761
342 ($911)$54$857$15,904
343 ($911)$51$860$15,044
344 ($911)$49$862$14,182
345 ($911)$46$865$13,317
346 ($911)$43$868$12,449
347 ($911)$40$871$11,578
348 ($911)$37$873$10,705
Year 30 - 349 ($911)$35$876$9,829
350 ($911)$32$879$8,949
351 ($911)$29$882$8,067
352 ($911)$26$885$7,183
353 ($911)$23$888$6,295
354 ($911)$20$891$5,404
355 ($911)$17$893$4,511
356 ($911)$15$896$3,614
357 ($911)$12$899$2,715
358 ($911)$9$902$1,813
359 ($911)$6$905$908
360 ($911)$3$908$0
TOTALS$134,336$193,600$327,936

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.