« 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 November 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($48,600) 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
$919 360 $136,495 $330,895

Mortgage Providers

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


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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 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 #: 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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 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  $243,000
Down Payment $48,600$194,400
Year 1 - 1 ($919)$635$284$194,116
2 ($919)$634$285$193,831
3 ($919)$633$286$193,545
4 ($919)$632$287$193,258
5 ($919)$631$288$192,970
6 ($919)$630$289$192,681
7 ($919)$629$290$192,392
8 ($919)$628$291$192,101
9 ($919)$628$292$191,809
10 ($919)$627$293$191,517
11 ($919)$626$294$191,223
12 ($919)$625$294$190,929
Year 2 - 13 ($919)$624$295$190,633
14 ($919)$623$296$190,337
15 ($919)$622$297$190,039
16 ($919)$621$298$189,741
17 ($919)$620$299$189,442
18 ($919)$619$300$189,141
19 ($919)$618$301$188,840
20 ($919)$617$302$188,538
21 ($919)$616$303$188,235
22 ($919)$615$304$187,930
23 ($919)$614$305$187,625
24 ($919)$613$306$187,319
Year 3 - 25 ($919)$612$307$187,012
26 ($919)$611$308$186,703
27 ($919)$610$309$186,394
28 ($919)$609$310$186,084
29 ($919)$608$311$185,773
30 ($919)$607$312$185,460
31 ($919)$606$313$185,147
32 ($919)$605$314$184,833
33 ($919)$604$315$184,517
34 ($919)$603$316$184,201
35 ($919)$602$317$183,883
36 ($919)$601$318$183,565
Year 4 - 37 ($919)$600$320$183,246
38 ($919)$599$321$182,925
39 ($919)$598$322$182,603
40 ($919)$597$323$182,281
41 ($919)$595$324$181,957
42 ($919)$594$325$181,632
43 ($919)$593$326$181,306
44 ($919)$592$327$180,980
45 ($919)$591$328$180,652
46 ($919)$590$329$180,323
47 ($919)$589$330$179,992
48 ($919)$588$331$179,661
Year 5 - 49 ($919)$587$332$179,329
50 ($919)$586$333$178,996
51 ($919)$585$334$178,661
52 ($919)$584$336$178,326
53 ($919)$583$337$177,989
54 ($919)$581$338$177,651
55 ($919)$580$339$177,313
56 ($919)$579$340$176,973
57 ($919)$578$341$176,632
58 ($919)$577$342$176,289
59 ($919)$576$343$175,946
60 ($919)$575$344$175,602
Year 6 - 61 ($919)$574$346$175,256
62 ($919)$573$347$174,910
63 ($919)$571$348$174,562
64 ($919)$570$349$174,213
65 ($919)$569$350$173,863
66 ($919)$568$351$173,512
67 ($919)$567$352$173,159
68 ($919)$566$353$172,806
69 ($919)$564$355$172,451
70 ($919)$563$356$172,095
71 ($919)$562$357$171,738
72 ($919)$561$358$171,380
Year 7 - 73 ($919)$560$359$171,021
74 ($919)$559$360$170,660
75 ($919)$557$362$170,299
76 ($919)$556$363$169,936
77 ($919)$555$364$169,572
78 ($919)$554$365$169,207
79 ($919)$553$366$168,840
80 ($919)$552$368$168,473
81 ($919)$550$369$168,104
82 ($919)$549$370$167,734
83 ($919)$548$371$167,363
84 ($919)$547$372$166,990
Year 8 - 85 ($919)$546$374$166,617
86 ($919)$544$375$166,242
87 ($919)$543$376$165,866
88 ($919)$542$377$165,488
89 ($919)$541$379$165,110
90 ($919)$539$380$164,730
91 ($919)$538$381$164,349
92 ($919)$537$382$163,967
93 ($919)$536$384$163,583
94 ($919)$534$385$163,198
95 ($919)$533$386$162,812
96 ($919)$532$387$162,425
Year 9 - 97 ($919)$531$389$162,036
98 ($919)$529$390$161,647
99 ($919)$528$391$161,255
100 ($919)$527$392$160,863
101 ($919)$525$394$160,469
102 ($919)$524$395$160,074
103 ($919)$523$396$159,678
104 ($919)$522$398$159,281
105 ($919)$520$399$158,882
106 ($919)$519$400$158,482
107 ($919)$518$401$158,080
108 ($919)$516$403$157,678
Year 10 - 109 ($919)$515$404$157,273
110 ($919)$514$405$156,868
111 ($919)$512$407$156,461
112 ($919)$511$408$156,053
113 ($919)$510$409$155,644
114 ($919)$508$411$155,233
115 ($919)$507$412$154,821
116 ($919)$506$413$154,408
117 ($919)$504$415$153,993
118 ($919)$503$416$153,577
119 ($919)$502$417$153,159
120 ($919)$500$419$152,741
Year 11 - 121 ($919)$499$420$152,320
122 ($919)$498$422$151,899
123 ($919)$496$423$151,476
124 ($919)$495$424$151,052
125 ($919)$493$426$150,626
126 ($919)$492$427$150,199
127 ($919)$491$429$149,770
128 ($919)$489$430$149,340
129 ($919)$488$431$148,909
130 ($919)$486$433$148,476
131 ($919)$485$434$148,042
132 ($919)$484$436$147,607
Year 12 - 133 ($919)$482$437$147,170
134 ($919)$481$438$146,731
135 ($919)$479$440$146,291
136 ($919)$478$441$145,850
137 ($919)$476$443$145,407
138 ($919)$475$444$144,963
139 ($919)$474$446$144,518
140 ($919)$472$447$144,071
141 ($919)$471$449$143,622
142 ($919)$469$450$143,172
143 ($919)$468$451$142,721
144 ($919)$466$453$142,268
Year 13 - 145 ($919)$465$454$141,813
146 ($919)$463$456$141,357
147 ($919)$462$457$140,900
148 ($919)$460$459$140,441
149 ($919)$459$460$139,981
150 ($919)$457$462$139,519
151 ($919)$456$463$139,055
152 ($919)$454$465$138,591
153 ($919)$453$466$138,124
154 ($919)$451$468$137,656
155 ($919)$450$469$137,187
156 ($919)$448$471$136,716
Year 14 - 157 ($919)$447$473$136,243
158 ($919)$445$474$135,769
159 ($919)$444$476$135,293
160 ($919)$442$477$134,816
161 ($919)$440$479$134,338
162 ($919)$439$480$133,857
163 ($919)$437$482$133,375
164 ($919)$436$483$132,892
165 ($919)$434$485$132,407
166 ($919)$433$487$131,920
167 ($919)$431$488$131,432
168 ($919)$429$490$130,942
Year 15 - 169 ($919)$428$491$130,451
170 ($919)$426$493$129,958
171 ($919)$425$495$129,463
172 ($919)$423$496$128,967
173 ($919)$421$498$128,469
174 ($919)$420$499$127,970
175 ($919)$418$501$127,468
176 ($919)$416$503$126,966
177 ($919)$415$504$126,461
178 ($919)$413$506$125,955
179 ($919)$411$508$125,448
180 ($919)$410$509$124,938
Year 16 - 181 ($919)$408$511$124,427
182 ($919)$406$513$123,914
183 ($919)$405$514$123,400
184 ($919)$403$516$122,884
185 ($919)$401$518$122,366
186 ($919)$400$519$121,847
187 ($919)$398$521$121,326
188 ($919)$396$523$120,803
189 ($919)$395$525$120,278
190 ($919)$393$526$119,752
191 ($919)$391$528$119,224
192 ($919)$389$530$118,695
Year 17 - 193 ($919)$388$531$118,163
194 ($919)$386$533$117,630
195 ($919)$384$535$117,095
196 ($919)$383$537$116,558
197 ($919)$381$538$116,020
198 ($919)$379$540$115,480
199 ($919)$377$542$114,938
200 ($919)$375$544$114,394
201 ($919)$374$545$113,849
202 ($919)$372$547$113,302
203 ($919)$370$549$112,753
204 ($919)$368$551$112,202
Year 18 - 205 ($919)$367$553$111,649
206 ($919)$365$554$111,095
207 ($919)$363$556$110,538
208 ($919)$361$558$109,980
209 ($919)$359$560$109,420
210 ($919)$357$562$108,859
211 ($919)$356$564$108,295
212 ($919)$354$565$107,730
213 ($919)$352$567$107,163
214 ($919)$350$569$106,594
215 ($919)$348$571$106,023
216 ($919)$346$573$105,450
Year 19 - 217 ($919)$344$575$104,875
218 ($919)$343$577$104,299
219 ($919)$341$578$103,720
220 ($919)$339$580$103,140
221 ($919)$337$582$102,558
222 ($919)$335$584$101,973
223 ($919)$333$586$101,387
224 ($919)$331$588$100,799
225 ($919)$329$590$100,210
226 ($919)$327$592$99,618
227 ($919)$325$594$99,024
228 ($919)$323$596$98,428
Year 20 - 229 ($919)$322$598$97,831
230 ($919)$320$600$97,231
231 ($919)$318$602$96,630
232 ($919)$316$603$96,026
233 ($919)$314$605$95,421
234 ($919)$312$607$94,813
235 ($919)$310$609$94,204
236 ($919)$308$611$93,592
237 ($919)$306$613$92,979
238 ($919)$304$615$92,363
239 ($919)$302$617$91,746
240 ($919)$300$619$91,127
Year 21 - 241 ($919)$298$621$90,505
242 ($919)$296$624$89,882
243 ($919)$294$626$89,256
244 ($919)$292$628$88,629
245 ($919)$290$630$87,999
246 ($919)$287$632$87,367
247 ($919)$285$634$86,733
248 ($919)$283$636$86,098
249 ($919)$281$638$85,460
250 ($919)$279$640$84,820
251 ($919)$277$642$84,178
252 ($919)$275$644$83,533
Year 22 - 253 ($919)$273$646$82,887
254 ($919)$271$648$82,239
255 ($919)$269$651$81,588
256 ($919)$267$653$80,936
257 ($919)$264$655$80,281
258 ($919)$262$657$79,624
259 ($919)$260$659$78,965
260 ($919)$258$661$78,304
261 ($919)$256$663$77,640
262 ($919)$254$666$76,975
263 ($919)$251$668$76,307
264 ($919)$249$670$75,637
Year 23 - 265 ($919)$247$672$74,965
266 ($919)$245$674$74,291
267 ($919)$243$676$73,615
268 ($919)$240$679$72,936
269 ($919)$238$681$72,255
270 ($919)$236$683$71,572
271 ($919)$234$685$70,886
272 ($919)$232$688$70,199
273 ($919)$229$690$69,509
274 ($919)$227$692$68,817
275 ($919)$225$694$68,123
276 ($919)$223$697$67,426
Year 24 - 277 ($919)$220$699$66,727
278 ($919)$218$701$66,026
279 ($919)$216$703$65,322
280 ($919)$213$706$64,617
281 ($919)$211$708$63,909
282 ($919)$209$710$63,198
283 ($919)$206$713$62,486
284 ($919)$204$715$61,770
285 ($919)$202$717$61,053
286 ($919)$199$720$60,333
287 ($919)$197$722$59,611
288 ($919)$195$724$58,887
Year 25 - 289 ($919)$192$727$58,160
290 ($919)$190$729$57,431
291 ($919)$188$732$56,699
292 ($919)$185$734$55,965
293 ($919)$183$736$55,229
294 ($919)$180$739$54,490
295 ($919)$178$741$53,749
296 ($919)$176$744$53,006
297 ($919)$173$746$52,260
298 ($919)$171$748$51,511
299 ($919)$168$751$50,760
300 ($919)$166$753$50,007
Year 26 - 301 ($919)$163$756$49,251
302 ($919)$161$758$48,493
303 ($919)$158$761$47,732
304 ($919)$156$763$46,969
305 ($919)$153$766$46,203
306 ($919)$151$768$45,435
307 ($919)$148$771$44,664
308 ($919)$146$773$43,891
309 ($919)$143$776$43,115
310 ($919)$141$778$42,337
311 ($919)$138$781$41,556
312 ($919)$136$783$40,773
Year 27 - 313 ($919)$133$786$39,987
314 ($919)$131$789$39,198
315 ($919)$128$791$38,407
316 ($919)$125$794$37,613
317 ($919)$123$796$36,817
318 ($919)$120$799$36,018
319 ($919)$118$801$35,217
320 ($919)$115$804$34,413
321 ($919)$112$807$33,606
322 ($919)$110$809$32,797
323 ($919)$107$812$31,985
324 ($919)$104$815$31,170
Year 28 - 325 ($919)$102$817$30,353
326 ($919)$99$820$29,533
327 ($919)$96$823$28,710
328 ($919)$94$825$27,885
329 ($919)$91$828$27,056
330 ($919)$88$831$26,226
331 ($919)$86$833$25,392
332 ($919)$83$836$24,556
333 ($919)$80$839$23,717
334 ($919)$77$842$22,875
335 ($919)$75$844$22,031
336 ($919)$72$847$21,184
Year 29 - 337 ($919)$69$850$20,334
338 ($919)$66$853$19,481
339 ($919)$64$856$18,626
340 ($919)$61$858$17,767
341 ($919)$58$861$16,906
342 ($919)$55$864$16,042
343 ($919)$52$867$15,176
344 ($919)$50$870$14,306
345 ($919)$47$872$13,434
346 ($919)$44$875$12,558
347 ($919)$41$878$11,680
348 ($919)$38$881$10,799
Year 30 - 349 ($919)$35$884$9,915
350 ($919)$32$887$9,029
351 ($919)$29$890$8,139
352 ($919)$27$893$7,246
353 ($919)$24$895$6,351
354 ($919)$21$898$5,452
355 ($919)$18$901$4,551
356 ($919)$15$904$3,647
357 ($919)$12$907$2,740
358 ($919)$9$910$1,829
359 ($919)$6$913$916
360 ($919)$3$916$0
TOTALS$136,495$194,400$330,895

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.