« Back to all home prices

Mortgage Payment Schedule for a $243,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($48,600) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$904 360 $130,899 $325,299

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 790396
$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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 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: 3.761% | Rate: 3.750% | Fees: $330 | 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | 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
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  $243,000
Down Payment $48,600$194,400
Year 1 - 1 ($904)$612$291$194,109
2 ($904)$611$292$193,817
3 ($904)$611$293$193,523
4 ($904)$610$294$193,229
5 ($904)$609$295$192,935
6 ($904)$608$296$192,639
7 ($904)$607$297$192,342
8 ($904)$606$298$192,044
9 ($904)$605$299$191,745
10 ($904)$604$300$191,446
11 ($904)$603$301$191,145
12 ($904)$602$302$190,844
Year 2 - 13 ($904)$601$302$190,541
14 ($904)$600$303$190,238
15 ($904)$599$304$189,934
16 ($904)$598$305$189,628
17 ($904)$597$306$189,322
18 ($904)$596$307$189,015
19 ($904)$595$308$188,707
20 ($904)$594$309$188,397
21 ($904)$593$310$188,087
22 ($904)$592$311$187,776
23 ($904)$591$312$187,464
24 ($904)$591$313$187,151
Year 3 - 25 ($904)$590$314$186,837
26 ($904)$589$315$186,522
27 ($904)$588$316$186,206
28 ($904)$587$317$185,889
29 ($904)$586$318$185,571
30 ($904)$585$319$185,251
31 ($904)$584$320$184,931
32 ($904)$583$321$184,610
33 ($904)$582$322$184,288
34 ($904)$581$323$183,965
35 ($904)$579$324$183,641
36 ($904)$578$325$183,316
Year 4 - 37 ($904)$577$326$182,990
38 ($904)$576$327$182,663
39 ($904)$575$328$182,334
40 ($904)$574$329$182,005
41 ($904)$573$330$181,675
42 ($904)$572$331$181,343
43 ($904)$571$332$181,011
44 ($904)$570$333$180,678
45 ($904)$569$334$180,343
46 ($904)$568$336$180,008
47 ($904)$567$337$179,671
48 ($904)$566$338$179,333
Year 5 - 49 ($904)$565$339$178,995
50 ($904)$564$340$178,655
51 ($904)$563$341$178,314
52 ($904)$562$342$177,972
53 ($904)$561$343$177,629
54 ($904)$560$344$177,285
55 ($904)$558$345$176,940
56 ($904)$557$346$176,594
57 ($904)$556$347$176,246
58 ($904)$555$348$175,898
59 ($904)$554$350$175,548
60 ($904)$553$351$175,198
Year 6 - 61 ($904)$552$352$174,846
62 ($904)$551$353$174,493
63 ($904)$550$354$174,139
64 ($904)$549$355$173,784
65 ($904)$547$356$173,428
66 ($904)$546$357$173,071
67 ($904)$545$358$172,712
68 ($904)$544$360$172,353
69 ($904)$543$361$171,992
70 ($904)$542$362$171,630
71 ($904)$541$363$171,267
72 ($904)$539$364$170,903
Year 7 - 73 ($904)$538$365$170,538
74 ($904)$537$366$170,171
75 ($904)$536$368$169,804
76 ($904)$535$369$169,435
77 ($904)$534$370$169,065
78 ($904)$533$371$168,694
79 ($904)$531$372$168,322
80 ($904)$530$373$167,948
81 ($904)$529$375$167,574
82 ($904)$528$376$167,198
83 ($904)$527$377$166,821
84 ($904)$525$378$166,443
Year 8 - 85 ($904)$524$379$166,064
86 ($904)$523$381$165,683
87 ($904)$522$382$165,302
88 ($904)$521$383$164,919
89 ($904)$519$384$164,534
90 ($904)$518$385$164,149
91 ($904)$517$387$163,763
92 ($904)$516$388$163,375
93 ($904)$515$389$162,986
94 ($904)$513$390$162,596
95 ($904)$512$391$162,204
96 ($904)$511$393$161,812
Year 9 - 97 ($904)$510$394$161,418
98 ($904)$508$395$161,023
99 ($904)$507$396$160,626
100 ($904)$506$398$160,229
101 ($904)$505$399$159,830
102 ($904)$503$400$159,429
103 ($904)$502$401$159,028
104 ($904)$501$403$158,625
105 ($904)$500$404$158,221
106 ($904)$498$405$157,816
107 ($904)$497$406$157,410
108 ($904)$496$408$157,002
Year 10 - 109 ($904)$495$409$156,593
110 ($904)$493$410$156,183
111 ($904)$492$412$155,771
112 ($904)$491$413$155,358
113 ($904)$489$414$154,944
114 ($904)$488$416$154,528
115 ($904)$487$417$154,111
116 ($904)$485$418$153,693
117 ($904)$484$419$153,274
118 ($904)$483$421$152,853
119 ($904)$481$422$152,431
120 ($904)$480$423$152,007
Year 11 - 121 ($904)$479$425$151,583
122 ($904)$477$426$151,157
123 ($904)$476$427$150,729
124 ($904)$475$429$150,300
125 ($904)$473$430$149,870
126 ($904)$472$432$149,439
127 ($904)$471$433$149,006
128 ($904)$469$434$148,571
129 ($904)$468$436$148,136
130 ($904)$467$437$147,699
131 ($904)$465$438$147,260
132 ($904)$464$440$146,821
Year 12 - 133 ($904)$462$441$146,380
134 ($904)$461$443$145,937
135 ($904)$460$444$145,493
136 ($904)$458$445$145,048
137 ($904)$457$447$144,601
138 ($904)$455$448$144,153
139 ($904)$454$450$143,704
140 ($904)$453$451$143,253
141 ($904)$451$452$142,800
142 ($904)$450$454$142,346
143 ($904)$448$455$141,891
144 ($904)$447$457$141,435
Year 13 - 145 ($904)$446$458$140,976
146 ($904)$444$460$140,517
147 ($904)$443$461$140,056
148 ($904)$441$462$139,594
149 ($904)$440$464$139,130
150 ($904)$438$465$138,664
151 ($904)$437$467$138,197
152 ($904)$435$468$137,729
153 ($904)$434$470$137,259
154 ($904)$432$471$136,788
155 ($904)$431$473$136,315
156 ($904)$429$474$135,841
Year 14 - 157 ($904)$428$476$135,366
158 ($904)$426$477$134,888
159 ($904)$425$479$134,410
160 ($904)$423$480$133,929
161 ($904)$422$482$133,448
162 ($904)$420$483$132,964
163 ($904)$419$485$132,480
164 ($904)$417$486$131,993
165 ($904)$416$488$131,506
166 ($904)$414$489$131,016
167 ($904)$413$491$130,525
168 ($904)$411$492$130,033
Year 15 - 169 ($904)$410$494$129,539
170 ($904)$408$496$129,043
171 ($904)$406$497$128,546
172 ($904)$405$499$128,047
173 ($904)$403$500$127,547
174 ($904)$402$502$127,045
175 ($904)$400$503$126,542
176 ($904)$399$505$126,037
177 ($904)$397$507$125,530
178 ($904)$395$508$125,022
179 ($904)$394$510$124,512
180 ($904)$392$511$124,001
Year 16 - 181 ($904)$391$513$123,488
182 ($904)$389$515$122,973
183 ($904)$387$516$122,457
184 ($904)$386$518$121,939
185 ($904)$384$520$121,420
186 ($904)$382$521$120,899
187 ($904)$381$523$120,376
188 ($904)$379$524$119,851
189 ($904)$378$526$119,325
190 ($904)$376$528$118,798
191 ($904)$374$529$118,268
192 ($904)$373$531$117,737
Year 17 - 193 ($904)$371$533$117,204
194 ($904)$369$534$116,670
195 ($904)$368$536$116,134
196 ($904)$366$538$115,596
197 ($904)$364$539$115,057
198 ($904)$362$541$114,515
199 ($904)$361$543$113,972
200 ($904)$359$545$113,428
201 ($904)$357$546$112,882
202 ($904)$356$548$112,334
203 ($904)$354$550$111,784
204 ($904)$352$551$111,232
Year 18 - 205 ($904)$350$553$110,679
206 ($904)$349$555$110,124
207 ($904)$347$557$109,567
208 ($904)$345$558$109,009
209 ($904)$343$560$108,449
210 ($904)$342$562$107,887
211 ($904)$340$564$107,323
212 ($904)$338$566$106,757
213 ($904)$336$567$106,190
214 ($904)$334$569$105,621
215 ($904)$333$571$105,050
216 ($904)$331$573$104,477
Year 19 - 217 ($904)$329$575$103,903
218 ($904)$327$576$103,327
219 ($904)$325$578$102,748
220 ($904)$324$580$102,168
221 ($904)$322$582$101,587
222 ($904)$320$584$101,003
223 ($904)$318$585$100,418
224 ($904)$316$587$99,830
225 ($904)$314$589$99,241
226 ($904)$313$591$98,650
227 ($904)$311$593$98,057
228 ($904)$309$595$97,463
Year 20 - 229 ($904)$307$597$96,866
230 ($904)$305$598$96,267
231 ($904)$303$600$95,667
232 ($904)$301$602$95,065
233 ($904)$299$604$94,461
234 ($904)$298$606$93,855
235 ($904)$296$608$93,247
236 ($904)$294$610$92,637
237 ($904)$292$612$92,025
238 ($904)$290$614$91,411
239 ($904)$288$616$90,796
240 ($904)$286$618$90,178
Year 21 - 241 ($904)$284$620$89,558
242 ($904)$282$622$88,937
243 ($904)$280$623$88,313
244 ($904)$278$625$87,688
245 ($904)$276$627$87,061
246 ($904)$274$629$86,431
247 ($904)$272$631$85,800
248 ($904)$270$633$85,167
249 ($904)$268$635$84,531
250 ($904)$266$637$83,894
251 ($904)$264$639$83,255
252 ($904)$262$641$82,613
Year 22 - 253 ($904)$260$643$81,970
254 ($904)$258$645$81,324
255 ($904)$256$647$80,677
256 ($904)$254$649$80,028
257 ($904)$252$652$79,376
258 ($904)$250$654$78,722
259 ($904)$248$656$78,067
260 ($904)$246$658$77,409
261 ($904)$244$660$76,749
262 ($904)$242$662$76,087
263 ($904)$240$664$75,424
264 ($904)$238$666$74,758
Year 23 - 265 ($904)$235$668$74,089
266 ($904)$233$670$73,419
267 ($904)$231$672$72,747
268 ($904)$229$674$72,072
269 ($904)$227$677$71,396
270 ($904)$225$679$70,717
271 ($904)$223$681$70,036
272 ($904)$221$683$69,353
273 ($904)$218$685$68,668
274 ($904)$216$687$67,981
275 ($904)$214$689$67,291
276 ($904)$212$692$66,600
Year 24 - 277 ($904)$210$694$65,906
278 ($904)$208$696$65,210
279 ($904)$205$698$64,512
280 ($904)$203$700$63,811
281 ($904)$201$703$63,109
282 ($904)$199$705$62,404
283 ($904)$197$707$61,697
284 ($904)$194$709$60,988
285 ($904)$192$711$60,276
286 ($904)$190$714$59,562
287 ($904)$188$716$58,846
288 ($904)$185$718$58,128
Year 25 - 289 ($904)$183$721$57,408
290 ($904)$181$723$56,685
291 ($904)$179$725$55,960
292 ($904)$176$727$55,232
293 ($904)$174$730$54,503
294 ($904)$172$732$53,771
295 ($904)$169$734$53,037
296 ($904)$167$737$52,300
297 ($904)$165$739$51,561
298 ($904)$162$741$50,820
299 ($904)$160$744$50,076
300 ($904)$158$746$49,331
Year 26 - 301 ($904)$155$748$48,582
302 ($904)$153$751$47,832
303 ($904)$151$753$47,079
304 ($904)$148$755$46,324
305 ($904)$146$758$45,566
306 ($904)$144$760$44,806
307 ($904)$141$762$44,043
308 ($904)$139$765$43,278
309 ($904)$136$767$42,511
310 ($904)$134$770$41,741
311 ($904)$131$772$40,969
312 ($904)$129$775$40,195
Year 27 - 313 ($904)$127$777$39,418
314 ($904)$124$779$38,638
315 ($904)$122$782$37,856
316 ($904)$119$784$37,072
317 ($904)$117$787$36,285
318 ($904)$114$789$35,496
319 ($904)$112$792$34,704
320 ($904)$109$794$33,910
321 ($904)$107$797$33,113
322 ($904)$104$799$32,314
323 ($904)$102$802$31,512
324 ($904)$99$804$30,708
Year 28 - 325 ($904)$97$807$29,901
326 ($904)$94$809$29,091
327 ($904)$92$812$28,279
328 ($904)$89$815$27,465
329 ($904)$87$817$26,648
330 ($904)$84$820$25,828
331 ($904)$81$822$25,006
332 ($904)$79$825$24,181
333 ($904)$76$827$23,354
334 ($904)$74$830$22,523
335 ($904)$71$833$21,691
336 ($904)$68$835$20,856
Year 29 - 337 ($904)$66$838$20,018
338 ($904)$63$841$19,177
339 ($904)$60$843$18,334
340 ($904)$58$846$17,488
341 ($904)$55$849$16,639
342 ($904)$52$851$15,788
343 ($904)$50$854$14,934
344 ($904)$47$857$14,078
345 ($904)$44$859$13,219
346 ($904)$42$862$12,357
347 ($904)$39$865$11,492
348 ($904)$36$867$10,625
Year 30 - 349 ($904)$33$870$9,754
350 ($904)$31$873$8,881
351 ($904)$28$876$8,006
352 ($904)$25$878$7,127
353 ($904)$22$881$6,246
354 ($904)$20$884$5,362
355 ($904)$17$887$4,476
356 ($904)$14$890$3,586
357 ($904)$11$892$2,694
358 ($904)$8$895$1,799
359 ($904)$6$898$901
360 ($904)$3$901$0
TOTALS$130,899$194,400$325,299

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.