« Back to all home prices

Mortgage Payment Schedule for a $245,000 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% ($49,000) 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
$922 360 $136,001 $332,001

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$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 #: 227765 | State Lic #: MC-5920
$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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 244476 | State Lic #: MC-5877
$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  $245,000
Down Payment $49,000$196,000
Year 1 - 1 ($922)$634$288$195,712
2 ($922)$633$289$195,422
3 ($922)$632$290$195,132
4 ($922)$631$291$194,840
5 ($922)$630$292$194,548
6 ($922)$629$293$194,255
7 ($922)$628$294$193,961
8 ($922)$627$295$193,666
9 ($922)$626$296$193,370
10 ($922)$625$297$193,073
11 ($922)$624$298$192,775
12 ($922)$623$299$192,476
Year 2 - 13 ($922)$622$300$192,176
14 ($922)$621$301$191,875
15 ($922)$620$302$191,573
16 ($922)$619$303$191,270
17 ($922)$618$304$190,967
18 ($922)$617$305$190,662
19 ($922)$616$306$190,356
20 ($922)$615$307$190,049
21 ($922)$614$308$189,742
22 ($922)$613$309$189,433
23 ($922)$612$310$189,123
24 ($922)$611$311$188,813
Year 3 - 25 ($922)$610$312$188,501
26 ($922)$609$313$188,188
27 ($922)$608$314$187,874
28 ($922)$607$315$187,560
29 ($922)$606$316$187,244
30 ($922)$605$317$186,927
31 ($922)$604$318$186,609
32 ($922)$603$319$186,290
33 ($922)$602$320$185,970
34 ($922)$601$321$185,649
35 ($922)$600$322$185,328
36 ($922)$599$323$185,005
Year 4 - 37 ($922)$598$324$184,680
38 ($922)$597$325$184,355
39 ($922)$596$326$184,029
40 ($922)$595$327$183,702
41 ($922)$594$328$183,374
42 ($922)$593$329$183,044
43 ($922)$592$330$182,714
44 ($922)$591$331$182,383
45 ($922)$590$333$182,050
46 ($922)$589$334$181,717
47 ($922)$588$335$181,382
48 ($922)$586$336$181,046
Year 5 - 49 ($922)$585$337$180,709
50 ($922)$584$338$180,371
51 ($922)$583$339$180,032
52 ($922)$582$340$179,692
53 ($922)$581$341$179,351
54 ($922)$580$342$179,009
55 ($922)$579$343$178,665
56 ($922)$578$345$178,321
57 ($922)$577$346$177,975
58 ($922)$575$347$177,628
59 ($922)$574$348$177,280
60 ($922)$573$349$176,931
Year 6 - 61 ($922)$572$350$176,581
62 ($922)$571$351$176,230
63 ($922)$570$352$175,877
64 ($922)$569$354$175,524
65 ($922)$568$355$175,169
66 ($922)$566$356$174,813
67 ($922)$565$357$174,456
68 ($922)$564$358$174,098
69 ($922)$563$359$173,739
70 ($922)$562$360$173,378
71 ($922)$561$362$173,017
72 ($922)$559$363$172,654
Year 7 - 73 ($922)$558$364$172,290
74 ($922)$557$365$171,925
75 ($922)$556$366$171,559
76 ($922)$555$368$171,191
77 ($922)$554$369$170,822
78 ($922)$552$370$170,452
79 ($922)$551$371$170,081
80 ($922)$550$372$169,709
81 ($922)$549$373$169,336
82 ($922)$548$375$168,961
83 ($922)$546$376$168,585
84 ($922)$545$377$168,208
Year 8 - 85 ($922)$544$378$167,829
86 ($922)$543$380$167,450
87 ($922)$541$381$167,069
88 ($922)$540$382$166,687
89 ($922)$539$383$166,304
90 ($922)$538$385$165,919
91 ($922)$536$386$165,533
92 ($922)$535$387$165,146
93 ($922)$534$388$164,758
94 ($922)$533$390$164,369
95 ($922)$531$391$163,978
96 ($922)$530$392$163,586
Year 9 - 97 ($922)$529$393$163,193
98 ($922)$528$395$162,798
99 ($922)$526$396$162,402
100 ($922)$525$397$162,005
101 ($922)$524$398$161,607
102 ($922)$523$400$161,207
103 ($922)$521$401$160,806
104 ($922)$520$402$160,404
105 ($922)$519$404$160,000
106 ($922)$517$405$159,595
107 ($922)$516$406$159,189
108 ($922)$515$408$158,781
Year 10 - 109 ($922)$513$409$158,373
110 ($922)$512$410$157,962
111 ($922)$511$411$157,551
112 ($922)$509$413$157,138
113 ($922)$508$414$156,724
114 ($922)$507$415$156,309
115 ($922)$505$417$155,892
116 ($922)$504$418$155,474
117 ($922)$503$420$155,054
118 ($922)$501$421$154,633
119 ($922)$500$422$154,211
120 ($922)$499$424$153,787
Year 11 - 121 ($922)$497$425$153,362
122 ($922)$496$426$152,936
123 ($922)$494$428$152,508
124 ($922)$493$429$152,079
125 ($922)$492$431$151,649
126 ($922)$490$432$151,217
127 ($922)$489$433$150,783
128 ($922)$488$435$150,349
129 ($922)$486$436$149,913
130 ($922)$485$438$149,475
131 ($922)$483$439$149,036
132 ($922)$482$440$148,596
Year 12 - 133 ($922)$480$442$148,154
134 ($922)$479$443$147,711
135 ($922)$478$445$147,266
136 ($922)$476$446$146,820
137 ($922)$475$448$146,373
138 ($922)$473$449$145,924
139 ($922)$472$450$145,473
140 ($922)$470$452$145,021
141 ($922)$469$453$144,568
142 ($922)$467$455$144,113
143 ($922)$466$456$143,657
144 ($922)$464$458$143,199
Year 13 - 145 ($922)$463$459$142,740
146 ($922)$462$461$142,279
147 ($922)$460$462$141,817
148 ($922)$459$464$141,354
149 ($922)$457$465$140,888
150 ($922)$456$467$140,422
151 ($922)$454$468$139,954
152 ($922)$453$470$139,484
153 ($922)$451$471$139,013
154 ($922)$449$473$138,540
155 ($922)$448$474$138,066
156 ($922)$446$476$137,590
Year 14 - 157 ($922)$445$477$137,112
158 ($922)$443$479$136,634
159 ($922)$442$480$136,153
160 ($922)$440$482$135,671
161 ($922)$439$484$135,188
162 ($922)$437$485$134,702
163 ($922)$436$487$134,216
164 ($922)$434$488$133,727
165 ($922)$432$490$133,238
166 ($922)$431$491$132,746
167 ($922)$429$493$132,253
168 ($922)$428$495$131,759
Year 15 - 169 ($922)$426$496$131,262
170 ($922)$424$498$130,765
171 ($922)$423$499$130,265
172 ($922)$421$501$129,764
173 ($922)$420$503$129,261
174 ($922)$418$504$128,757
175 ($922)$416$506$128,251
176 ($922)$415$508$127,744
177 ($922)$413$509$127,235
178 ($922)$411$511$126,724
179 ($922)$410$512$126,211
180 ($922)$408$514$125,697
Year 16 - 181 ($922)$406$516$125,181
182 ($922)$405$517$124,664
183 ($922)$403$519$124,145
184 ($922)$401$521$123,624
185 ($922)$400$523$123,101
186 ($922)$398$524$122,577
187 ($922)$396$526$122,051
188 ($922)$395$528$121,524
189 ($922)$393$529$120,994
190 ($922)$391$531$120,463
191 ($922)$389$533$119,931
192 ($922)$388$534$119,396
Year 17 - 193 ($922)$386$536$118,860
194 ($922)$384$538$118,322
195 ($922)$383$540$117,782
196 ($922)$381$541$117,241
197 ($922)$379$543$116,698
198 ($922)$377$545$116,153
199 ($922)$376$547$115,606
200 ($922)$374$548$115,058
201 ($922)$372$550$114,508
202 ($922)$370$552$113,956
203 ($922)$368$554$113,402
204 ($922)$367$556$112,846
Year 18 - 205 ($922)$365$557$112,289
206 ($922)$363$559$111,730
207 ($922)$361$561$111,169
208 ($922)$359$563$110,606
209 ($922)$358$565$110,041
210 ($922)$356$566$109,475
211 ($922)$354$568$108,907
212 ($922)$352$570$108,337
213 ($922)$350$572$107,765
214 ($922)$348$574$107,191
215 ($922)$347$576$106,615
216 ($922)$345$578$106,038
Year 19 - 217 ($922)$343$579$105,458
218 ($922)$341$581$104,877
219 ($922)$339$583$104,294
220 ($922)$337$585$103,709
221 ($922)$335$587$103,122
222 ($922)$333$589$102,533
223 ($922)$332$591$101,943
224 ($922)$330$593$101,350
225 ($922)$328$595$100,756
226 ($922)$326$596$100,159
227 ($922)$324$598$99,561
228 ($922)$322$600$98,960
Year 20 - 229 ($922)$320$602$98,358
230 ($922)$318$604$97,754
231 ($922)$316$606$97,148
232 ($922)$314$608$96,540
233 ($922)$312$610$95,930
234 ($922)$310$612$95,318
235 ($922)$308$614$94,704
236 ($922)$306$616$94,088
237 ($922)$304$618$93,470
238 ($922)$302$620$92,850
239 ($922)$300$622$92,227
240 ($922)$298$624$91,603
Year 21 - 241 ($922)$296$626$90,977
242 ($922)$294$628$90,349
243 ($922)$292$630$89,719
244 ($922)$290$632$89,087
245 ($922)$288$634$88,453
246 ($922)$286$636$87,817
247 ($922)$284$638$87,178
248 ($922)$282$640$86,538
249 ($922)$280$642$85,896
250 ($922)$278$644$85,251
251 ($922)$276$647$84,605
252 ($922)$274$649$83,956
Year 22 - 253 ($922)$271$651$83,305
254 ($922)$269$653$82,652
255 ($922)$267$655$81,997
256 ($922)$265$657$81,340
257 ($922)$263$659$80,681
258 ($922)$261$661$80,020
259 ($922)$259$663$79,356
260 ($922)$257$666$78,690
261 ($922)$254$668$78,023
262 ($922)$252$670$77,353
263 ($922)$250$672$76,681
264 ($922)$248$674$76,006
Year 23 - 265 ($922)$246$676$75,330
266 ($922)$244$679$74,651
267 ($922)$241$681$73,970
268 ($922)$239$683$73,287
269 ($922)$237$685$72,602
270 ($922)$235$687$71,915
271 ($922)$233$690$71,225
272 ($922)$230$692$70,533
273 ($922)$228$694$69,839
274 ($922)$226$696$69,142
275 ($922)$224$699$68,444
276 ($922)$221$701$67,743
Year 24 - 277 ($922)$219$703$67,040
278 ($922)$217$705$66,334
279 ($922)$214$708$65,626
280 ($922)$212$710$64,916
281 ($922)$210$712$64,204
282 ($922)$208$715$63,489
283 ($922)$205$717$62,772
284 ($922)$203$719$62,053
285 ($922)$201$722$61,332
286 ($922)$198$724$60,608
287 ($922)$196$726$59,881
288 ($922)$194$729$59,153
Year 25 - 289 ($922)$191$731$58,422
290 ($922)$189$733$57,688
291 ($922)$187$736$56,953
292 ($922)$184$738$56,215
293 ($922)$182$740$55,474
294 ($922)$179$743$54,731
295 ($922)$177$745$53,986
296 ($922)$175$748$53,238
297 ($922)$172$750$52,488
298 ($922)$170$753$51,736
299 ($922)$167$755$50,981
300 ($922)$165$757$50,224
Year 26 - 301 ($922)$162$760$49,464
302 ($922)$160$762$48,701
303 ($922)$157$765$47,937
304 ($922)$155$767$47,169
305 ($922)$153$770$46,400
306 ($922)$150$772$45,627
307 ($922)$148$775$44,853
308 ($922)$145$777$44,076
309 ($922)$143$780$43,296
310 ($922)$140$782$42,514
311 ($922)$137$785$41,729
312 ($922)$135$787$40,942
Year 27 - 313 ($922)$132$790$40,152
314 ($922)$130$792$39,359
315 ($922)$127$795$38,564
316 ($922)$125$798$37,767
317 ($922)$122$800$36,967
318 ($922)$120$803$36,164
319 ($922)$117$805$35,359
320 ($922)$114$808$34,551
321 ($922)$112$811$33,740
322 ($922)$109$813$32,927
323 ($922)$106$816$32,111
324 ($922)$104$818$31,293
Year 28 - 325 ($922)$101$821$30,472
326 ($922)$99$824$29,648
327 ($922)$96$826$28,822
328 ($922)$93$829$27,993
329 ($922)$91$832$27,161
330 ($922)$88$834$26,327
331 ($922)$85$837$25,490
332 ($922)$82$840$24,650
333 ($922)$80$843$23,807
334 ($922)$77$845$22,962
335 ($922)$74$848$22,114
336 ($922)$72$851$21,263
Year 29 - 337 ($922)$69$853$20,410
338 ($922)$66$856$19,554
339 ($922)$63$859$18,695
340 ($922)$60$862$17,833
341 ($922)$58$865$16,968
342 ($922)$55$867$16,101
343 ($922)$52$870$15,231
344 ($922)$49$873$14,358
345 ($922)$46$876$13,482
346 ($922)$44$879$12,603
347 ($922)$41$881$11,722
348 ($922)$38$884$10,838
Year 30 - 349 ($922)$35$887$9,950
350 ($922)$32$890$9,060
351 ($922)$29$893$8,167
352 ($922)$26$896$7,272
353 ($922)$24$899$6,373
354 ($922)$21$902$5,471
355 ($922)$18$905$4,567
356 ($922)$15$907$3,659
357 ($922)$12$910$2,749
358 ($922)$9$913$1,836
359 ($922)$6$916$919
360 ($922)$3$919$0
TOTALS$136,001$196,000$332,001

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.