« 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 January 18, 2018. 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


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$929 360 $140,749 $334,349

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 122701 | State Lic #: MC-1186
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $242,000
Down Payment $48,400$193,600
Year 1 - 1 ($929)$652$277$193,323
2 ($929)$651$278$193,045
3 ($929)$650$279$192,766
4 ($929)$649$280$192,487
5 ($929)$648$281$192,206
6 ($929)$647$282$191,924
7 ($929)$646$283$191,642
8 ($929)$645$284$191,358
9 ($929)$644$285$191,074
10 ($929)$643$285$190,788
11 ($929)$642$286$190,502
12 ($929)$641$287$190,214
Year 2 - 13 ($929)$640$288$189,926
14 ($929)$639$289$189,637
15 ($929)$638$290$189,346
16 ($929)$637$291$189,055
17 ($929)$636$292$188,763
18 ($929)$636$293$188,469
19 ($929)$635$294$188,175
20 ($929)$634$295$187,880
21 ($929)$633$296$187,584
22 ($929)$632$297$187,287
23 ($929)$631$298$186,988
24 ($929)$630$299$186,689
Year 3 - 25 ($929)$629$300$186,389
26 ($929)$628$301$186,088
27 ($929)$626$302$185,785
28 ($929)$625$303$185,482
29 ($929)$624$304$185,178
30 ($929)$623$305$184,873
31 ($929)$622$306$184,566
32 ($929)$621$307$184,259
33 ($929)$620$308$183,950
34 ($929)$619$309$183,641
35 ($929)$618$310$183,331
36 ($929)$617$312$183,019
Year 4 - 37 ($929)$616$313$182,706
38 ($929)$615$314$182,393
39 ($929)$614$315$182,078
40 ($929)$613$316$181,762
41 ($929)$612$317$181,446
42 ($929)$611$318$181,128
43 ($929)$610$319$180,809
44 ($929)$609$320$180,489
45 ($929)$608$321$180,168
46 ($929)$607$322$179,845
47 ($929)$605$323$179,522
48 ($929)$604$324$179,198
Year 5 - 49 ($929)$603$325$178,872
50 ($929)$602$327$178,546
51 ($929)$601$328$178,218
52 ($929)$600$329$177,889
53 ($929)$599$330$177,560
54 ($929)$598$331$177,229
55 ($929)$597$332$176,896
56 ($929)$596$333$176,563
57 ($929)$594$334$176,229
58 ($929)$593$335$175,894
59 ($929)$592$337$175,557
60 ($929)$591$338$175,219
Year 6 - 61 ($929)$590$339$174,880
62 ($929)$589$340$174,540
63 ($929)$588$341$174,199
64 ($929)$586$342$173,857
65 ($929)$585$343$173,514
66 ($929)$584$345$173,169
67 ($929)$583$346$172,823
68 ($929)$582$347$172,476
69 ($929)$581$348$172,128
70 ($929)$579$349$171,779
71 ($929)$578$350$171,429
72 ($929)$577$352$171,077
Year 7 - 73 ($929)$576$353$170,724
74 ($929)$575$354$170,370
75 ($929)$574$355$170,015
76 ($929)$572$356$169,659
77 ($929)$571$358$169,301
78 ($929)$570$359$168,942
79 ($929)$569$360$168,582
80 ($929)$568$361$168,221
81 ($929)$566$362$167,859
82 ($929)$565$364$167,495
83 ($929)$564$365$167,130
84 ($929)$563$366$166,764
Year 8 - 85 ($929)$561$367$166,397
86 ($929)$560$369$166,028
87 ($929)$559$370$165,659
88 ($929)$558$371$165,288
89 ($929)$556$372$164,915
90 ($929)$555$374$164,542
91 ($929)$554$375$164,167
92 ($929)$553$376$163,791
93 ($929)$551$377$163,414
94 ($929)$550$379$163,035
95 ($929)$549$380$162,655
96 ($929)$548$381$162,274
Year 9 - 97 ($929)$546$382$161,892
98 ($929)$545$384$161,508
99 ($929)$544$385$161,123
100 ($929)$542$386$160,737
101 ($929)$541$388$160,349
102 ($929)$540$389$159,960
103 ($929)$539$390$159,570
104 ($929)$537$392$159,178
105 ($929)$536$393$158,786
106 ($929)$535$394$158,391
107 ($929)$533$395$157,996
108 ($929)$532$397$157,599
Year 10 - 109 ($929)$531$398$157,201
110 ($929)$529$400$156,801
111 ($929)$528$401$156,401
112 ($929)$527$402$155,998
113 ($929)$525$404$155,595
114 ($929)$524$405$155,190
115 ($929)$522$406$154,784
116 ($929)$521$408$154,376
117 ($929)$520$409$153,967
118 ($929)$518$410$153,557
119 ($929)$517$412$153,145
120 ($929)$516$413$152,732
Year 11 - 121 ($929)$514$415$152,317
122 ($929)$513$416$151,901
123 ($929)$511$417$151,484
124 ($929)$510$419$151,065
125 ($929)$509$420$150,645
126 ($929)$507$422$150,223
127 ($929)$506$423$149,800
128 ($929)$504$424$149,376
129 ($929)$503$426$148,950
130 ($929)$501$427$148,523
131 ($929)$500$429$148,094
132 ($929)$499$430$147,664
Year 12 - 133 ($929)$497$432$147,232
134 ($929)$496$433$146,799
135 ($929)$494$435$146,365
136 ($929)$493$436$145,929
137 ($929)$491$437$145,491
138 ($929)$490$439$145,052
139 ($929)$488$440$144,612
140 ($929)$487$442$144,170
141 ($929)$485$443$143,727
142 ($929)$484$445$143,282
143 ($929)$482$446$142,835
144 ($929)$481$448$142,388
Year 13 - 145 ($929)$479$449$141,938
146 ($929)$478$451$141,487
147 ($929)$476$452$141,035
148 ($929)$475$454$140,581
149 ($929)$473$455$140,126
150 ($929)$472$457$139,669
151 ($929)$470$459$139,210
152 ($929)$469$460$138,750
153 ($929)$467$462$138,288
154 ($929)$466$463$137,825
155 ($929)$464$465$137,360
156 ($929)$462$466$136,894
Year 14 - 157 ($929)$461$468$136,426
158 ($929)$459$469$135,957
159 ($929)$458$471$135,486
160 ($929)$456$473$135,013
161 ($929)$455$474$134,539
162 ($929)$453$476$134,063
163 ($929)$451$477$133,586
164 ($929)$450$479$133,107
165 ($929)$448$481$132,626
166 ($929)$447$482$132,144
167 ($929)$445$484$131,660
168 ($929)$443$485$131,175
Year 15 - 169 ($929)$442$487$130,687
170 ($929)$440$489$130,199
171 ($929)$438$490$129,708
172 ($929)$437$492$129,216
173 ($929)$435$494$128,722
174 ($929)$433$495$128,227
175 ($929)$432$497$127,730
176 ($929)$430$499$127,231
177 ($929)$428$500$126,731
178 ($929)$427$502$126,229
179 ($929)$425$504$125,725
180 ($929)$423$505$125,220
Year 16 - 181 ($929)$422$507$124,712
182 ($929)$420$509$124,204
183 ($929)$418$511$123,693
184 ($929)$416$512$123,181
185 ($929)$415$514$122,667
186 ($929)$413$516$122,151
187 ($929)$411$518$121,633
188 ($929)$409$519$121,114
189 ($929)$408$521$120,593
190 ($929)$406$523$120,070
191 ($929)$404$525$119,546
192 ($929)$402$526$119,020
Year 17 - 193 ($929)$401$528$118,491
194 ($929)$399$530$117,962
195 ($929)$397$532$117,430
196 ($929)$395$533$116,897
197 ($929)$394$535$116,361
198 ($929)$392$537$115,824
199 ($929)$390$539$115,286
200 ($929)$388$541$114,745
201 ($929)$386$542$114,203
202 ($929)$384$544$113,658
203 ($929)$383$546$113,112
204 ($929)$381$548$112,564
Year 18 - 205 ($929)$379$550$112,015
206 ($929)$377$552$111,463
207 ($929)$375$553$110,909
208 ($929)$373$555$110,354
209 ($929)$372$557$109,797
210 ($929)$370$559$109,238
211 ($929)$368$561$108,677
212 ($929)$366$563$108,114
213 ($929)$364$565$107,549
214 ($929)$362$567$106,982
215 ($929)$360$569$106,414
216 ($929)$358$570$105,843
Year 19 - 217 ($929)$356$572$105,271
218 ($929)$354$574$104,697
219 ($929)$352$576$104,120
220 ($929)$351$578$103,542
221 ($929)$349$580$102,962
222 ($929)$347$582$102,380
223 ($929)$345$584$101,796
224 ($929)$343$586$101,210
225 ($929)$341$588$100,622
226 ($929)$339$590$100,032
227 ($929)$337$592$99,440
228 ($929)$335$594$98,846
Year 20 - 229 ($929)$333$596$98,250
230 ($929)$331$598$97,652
231 ($929)$329$600$97,052
232 ($929)$327$602$96,450
233 ($929)$325$604$95,846
234 ($929)$323$606$95,240
235 ($929)$321$608$94,632
236 ($929)$319$610$94,022
237 ($929)$317$612$93,409
238 ($929)$314$614$92,795
239 ($929)$312$616$92,179
240 ($929)$310$618$91,560
Year 21 - 241 ($929)$308$620$90,940
242 ($929)$306$623$90,317
243 ($929)$304$625$89,693
244 ($929)$302$627$89,066
245 ($929)$300$629$88,437
246 ($929)$298$631$87,806
247 ($929)$296$633$87,173
248 ($929)$293$635$86,538
249 ($929)$291$637$85,900
250 ($929)$289$640$85,261
251 ($929)$287$642$84,619
252 ($929)$285$644$83,975
Year 22 - 253 ($929)$283$646$83,329
254 ($929)$281$648$82,681
255 ($929)$278$650$82,030
256 ($929)$276$653$81,378
257 ($929)$274$655$80,723
258 ($929)$272$657$80,066
259 ($929)$270$659$79,407
260 ($929)$267$661$78,745
261 ($929)$265$664$78,082
262 ($929)$263$666$77,416
263 ($929)$261$668$76,748
264 ($929)$258$670$76,078
Year 23 - 265 ($929)$256$673$75,405
266 ($929)$254$675$74,730
267 ($929)$252$677$74,053
268 ($929)$249$679$73,373
269 ($929)$247$682$72,692
270 ($929)$245$684$72,008
271 ($929)$242$686$71,321
272 ($929)$240$689$70,633
273 ($929)$238$691$69,942
274 ($929)$235$693$69,249
275 ($929)$233$696$68,553
276 ($929)$231$698$67,855
Year 24 - 277 ($929)$228$700$67,155
278 ($929)$226$703$66,452
279 ($929)$224$705$65,747
280 ($929)$221$707$65,040
281 ($929)$219$710$64,330
282 ($929)$217$712$63,618
283 ($929)$214$715$62,903
284 ($929)$212$717$62,186
285 ($929)$209$719$61,467
286 ($929)$207$722$60,745
287 ($929)$205$724$60,021
288 ($929)$202$727$59,294
Year 25 - 289 ($929)$200$729$58,565
290 ($929)$197$732$57,833
291 ($929)$195$734$57,099
292 ($929)$192$737$56,363
293 ($929)$190$739$55,624
294 ($929)$187$741$54,882
295 ($929)$185$744$54,138
296 ($929)$182$746$53,392
297 ($929)$180$749$52,643
298 ($929)$177$752$51,891
299 ($929)$175$754$51,137
300 ($929)$172$757$50,381
Year 26 - 301 ($929)$170$759$49,622
302 ($929)$167$762$48,860
303 ($929)$164$764$48,096
304 ($929)$162$767$47,329
305 ($929)$159$769$46,559
306 ($929)$157$772$45,787
307 ($929)$154$775$45,013
308 ($929)$152$777$44,236
309 ($929)$149$780$43,456
310 ($929)$146$782$42,673
311 ($929)$144$785$41,888
312 ($929)$141$788$41,100
Year 27 - 313 ($929)$138$790$40,310
314 ($929)$136$793$39,517
315 ($929)$133$796$38,721
316 ($929)$130$798$37,923
317 ($929)$128$801$37,122
318 ($929)$125$804$36,318
319 ($929)$122$806$35,512
320 ($929)$120$809$34,702
321 ($929)$117$812$33,891
322 ($929)$114$815$33,076
323 ($929)$111$817$32,259
324 ($929)$109$820$31,438
Year 28 - 325 ($929)$106$823$30,615
326 ($929)$103$826$29,790
327 ($929)$100$828$28,961
328 ($929)$98$831$28,130
329 ($929)$95$834$27,296
330 ($929)$92$837$26,459
331 ($929)$89$840$25,620
332 ($929)$86$842$24,777
333 ($929)$83$845$23,932
334 ($929)$81$848$23,084
335 ($929)$78$851$22,233
336 ($929)$75$854$21,379
Year 29 - 337 ($929)$72$857$20,522
338 ($929)$69$860$19,662
339 ($929)$66$863$18,800
340 ($929)$63$865$17,934
341 ($929)$60$868$17,066
342 ($929)$57$871$16,195
343 ($929)$55$874$15,320
344 ($929)$52$877$14,443
345 ($929)$49$880$13,563
346 ($929)$46$883$12,680
347 ($929)$43$886$11,794
348 ($929)$40$889$10,905
Year 30 - 349 ($929)$37$892$10,013
350 ($929)$34$895$9,118
351 ($929)$31$898$8,220
352 ($929)$28$901$7,319
353 ($929)$25$904$6,415
354 ($929)$22$907$5,507
355 ($929)$19$910$4,597
356 ($929)$15$913$3,684
357 ($929)$12$916$2,768
358 ($929)$9$919$1,848
359 ($929)$6$923$926
360 ($929)$3$926$0
TOTALS$140,749$193,600$334,349

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.