« Back to all home prices

Mortgage Payment Schedule for a $247,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($49,400) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$933 360 $138,334 $335,934

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | 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

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

$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 #: 1838 | State Lic #: MC-4344
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $247,000
Down Payment $49,400$197,600
Year 1 - 1 ($933)$644$289$197,311
2 ($933)$643$290$197,020
3 ($933)$642$291$196,729
4 ($933)$641$292$196,437
5 ($933)$640$293$196,144
6 ($933)$639$294$195,850
7 ($933)$638$295$195,555
8 ($933)$637$296$195,259
9 ($933)$636$297$194,962
10 ($933)$635$298$194,664
11 ($933)$634$299$194,365
12 ($933)$633$300$194,065
Year 2 - 13 ($933)$632$301$193,765
14 ($933)$631$302$193,463
15 ($933)$630$303$193,160
16 ($933)$629$304$192,856
17 ($933)$628$305$192,552
18 ($933)$627$306$192,246
19 ($933)$626$307$191,939
20 ($933)$625$308$191,631
21 ($933)$624$309$191,323
22 ($933)$623$310$191,013
23 ($933)$622$311$190,702
24 ($933)$621$312$190,390
Year 3 - 25 ($933)$620$313$190,077
26 ($933)$619$314$189,764
27 ($933)$618$315$189,449
28 ($933)$617$316$189,133
29 ($933)$616$317$188,816
30 ($933)$615$318$188,498
31 ($933)$614$319$188,179
32 ($933)$613$320$187,859
33 ($933)$612$321$187,538
34 ($933)$611$322$187,216
35 ($933)$610$323$186,893
36 ($933)$609$324$186,569
Year 4 - 37 ($933)$608$325$186,243
38 ($933)$607$326$185,917
39 ($933)$606$327$185,590
40 ($933)$605$328$185,261
41 ($933)$604$330$184,932
42 ($933)$603$331$184,601
43 ($933)$601$332$184,270
44 ($933)$600$333$183,937
45 ($933)$599$334$183,603
46 ($933)$598$335$183,268
47 ($933)$597$336$182,932
48 ($933)$596$337$182,595
Year 5 - 49 ($933)$595$338$182,257
50 ($933)$594$339$181,918
51 ($933)$593$340$181,577
52 ($933)$592$342$181,236
53 ($933)$591$343$180,893
54 ($933)$589$344$180,549
55 ($933)$588$345$180,204
56 ($933)$587$346$179,858
57 ($933)$586$347$179,511
58 ($933)$585$348$179,163
59 ($933)$584$349$178,814
60 ($933)$583$351$178,463
Year 6 - 61 ($933)$581$352$178,112
62 ($933)$580$353$177,759
63 ($933)$579$354$177,405
64 ($933)$578$355$177,050
65 ($933)$577$356$176,693
66 ($933)$576$357$176,336
67 ($933)$575$359$175,977
68 ($933)$573$360$175,618
69 ($933)$572$361$175,257
70 ($933)$571$362$174,895
71 ($933)$570$363$174,531
72 ($933)$569$364$174,167
Year 7 - 73 ($933)$567$366$173,801
74 ($933)$566$367$173,434
75 ($933)$565$368$173,066
76 ($933)$564$369$172,697
77 ($933)$563$370$172,327
78 ($933)$561$372$171,955
79 ($933)$560$373$171,582
80 ($933)$559$374$171,208
81 ($933)$558$375$170,833
82 ($933)$557$377$170,456
83 ($933)$555$378$170,079
84 ($933)$554$379$169,700
Year 8 - 85 ($933)$553$380$169,319
86 ($933)$552$381$168,938
87 ($933)$550$383$168,555
88 ($933)$549$384$168,171
89 ($933)$548$385$167,786
90 ($933)$547$386$167,400
91 ($933)$545$388$167,012
92 ($933)$544$389$166,623
93 ($933)$543$390$166,233
94 ($933)$542$392$165,841
95 ($933)$540$393$165,448
96 ($933)$539$394$165,054
Year 9 - 97 ($933)$538$395$164,659
98 ($933)$537$397$164,262
99 ($933)$535$398$163,864
100 ($933)$534$399$163,465
101 ($933)$533$401$163,065
102 ($933)$531$402$162,663
103 ($933)$530$403$162,260
104 ($933)$529$404$161,855
105 ($933)$527$406$161,450
106 ($933)$526$407$161,042
107 ($933)$525$408$160,634
108 ($933)$523$410$160,224
Year 10 - 109 ($933)$522$411$159,813
110 ($933)$521$412$159,401
111 ($933)$519$414$158,987
112 ($933)$518$415$158,572
113 ($933)$517$416$158,155
114 ($933)$515$418$157,738
115 ($933)$514$419$157,318
116 ($933)$513$421$156,898
117 ($933)$511$422$156,476
118 ($933)$510$423$156,053
119 ($933)$508$425$155,628
120 ($933)$507$426$155,202
Year 11 - 121 ($933)$506$427$154,774
122 ($933)$504$429$154,346
123 ($933)$503$430$153,915
124 ($933)$502$432$153,484
125 ($933)$500$433$153,051
126 ($933)$499$434$152,616
127 ($933)$497$436$152,180
128 ($933)$496$437$151,743
129 ($933)$494$439$151,304
130 ($933)$493$440$150,864
131 ($933)$492$442$150,423
132 ($933)$490$443$149,980
Year 12 - 133 ($933)$489$444$149,535
134 ($933)$487$446$149,089
135 ($933)$486$447$148,642
136 ($933)$484$449$148,193
137 ($933)$483$450$147,743
138 ($933)$481$452$147,291
139 ($933)$480$453$146,838
140 ($933)$478$455$146,383
141 ($933)$477$456$145,927
142 ($933)$475$458$145,469
143 ($933)$474$459$145,010
144 ($933)$472$461$144,549
Year 13 - 145 ($933)$471$462$144,087
146 ($933)$469$464$143,624
147 ($933)$468$465$143,158
148 ($933)$466$467$142,692
149 ($933)$465$468$142,223
150 ($933)$463$470$141,754
151 ($933)$462$471$141,282
152 ($933)$460$473$140,810
153 ($933)$459$474$140,335
154 ($933)$457$476$139,859
155 ($933)$456$477$139,382
156 ($933)$454$479$138,903
Year 14 - 157 ($933)$453$481$138,422
158 ($933)$451$482$137,940
159 ($933)$449$484$137,457
160 ($933)$448$485$136,971
161 ($933)$446$487$136,484
162 ($933)$445$488$135,996
163 ($933)$443$490$135,506
164 ($933)$442$492$135,014
165 ($933)$440$493$134,521
166 ($933)$438$495$134,026
167 ($933)$437$496$133,530
168 ($933)$435$498$133,032
Year 15 - 169 ($933)$433$500$132,532
170 ($933)$432$501$132,031
171 ($933)$430$503$131,528
172 ($933)$429$505$131,023
173 ($933)$427$506$130,517
174 ($933)$425$508$130,009
175 ($933)$424$510$129,500
176 ($933)$422$511$128,988
177 ($933)$420$513$128,476
178 ($933)$419$515$127,961
179 ($933)$417$516$127,445
180 ($933)$415$518$126,927
Year 16 - 181 ($933)$414$520$126,407
182 ($933)$412$521$125,886
183 ($933)$410$523$125,363
184 ($933)$408$525$124,838
185 ($933)$407$526$124,312
186 ($933)$405$528$123,784
187 ($933)$403$530$123,254
188 ($933)$402$532$122,723
189 ($933)$400$533$122,189
190 ($933)$398$535$121,654
191 ($933)$396$537$121,118
192 ($933)$395$539$120,579
Year 17 - 193 ($933)$393$540$120,039
194 ($933)$391$542$119,497
195 ($933)$389$544$118,953
196 ($933)$388$546$118,407
197 ($933)$386$547$117,860
198 ($933)$384$549$117,311
199 ($933)$382$551$116,760
200 ($933)$380$553$116,207
201 ($933)$379$555$115,653
202 ($933)$377$556$115,096
203 ($933)$375$558$114,538
204 ($933)$373$560$113,978
Year 18 - 205 ($933)$371$562$113,417
206 ($933)$370$564$112,853
207 ($933)$368$565$112,288
208 ($933)$366$567$111,720
209 ($933)$364$569$111,151
210 ($933)$362$571$110,580
211 ($933)$360$573$110,007
212 ($933)$358$575$109,433
213 ($933)$357$577$108,856
214 ($933)$355$578$108,278
215 ($933)$353$580$107,697
216 ($933)$351$582$107,115
Year 19 - 217 ($933)$349$584$106,531
218 ($933)$347$586$105,945
219 ($933)$345$588$105,357
220 ($933)$343$590$104,767
221 ($933)$341$592$104,175
222 ($933)$339$594$103,582
223 ($933)$338$596$102,986
224 ($933)$336$598$102,388
225 ($933)$334$600$101,789
226 ($933)$332$601$101,187
227 ($933)$330$603$100,584
228 ($933)$328$605$99,978
Year 20 - 229 ($933)$326$607$99,371
230 ($933)$324$609$98,762
231 ($933)$322$611$98,150
232 ($933)$320$613$97,537
233 ($933)$318$615$96,922
234 ($933)$316$617$96,304
235 ($933)$314$619$95,685
236 ($933)$312$621$95,064
237 ($933)$310$623$94,440
238 ($933)$308$625$93,815
239 ($933)$306$627$93,187
240 ($933)$304$630$92,558
Year 21 - 241 ($933)$302$632$91,926
242 ($933)$300$634$91,293
243 ($933)$297$636$90,657
244 ($933)$295$638$90,019
245 ($933)$293$640$89,379
246 ($933)$291$642$88,737
247 ($933)$289$644$88,093
248 ($933)$287$646$87,447
249 ($933)$285$648$86,799
250 ($933)$283$650$86,149
251 ($933)$281$652$85,496
252 ($933)$279$655$84,842
Year 22 - 253 ($933)$276$657$84,185
254 ($933)$274$659$83,526
255 ($933)$272$661$82,865
256 ($933)$270$663$82,202
257 ($933)$268$665$81,537
258 ($933)$266$667$80,869
259 ($933)$263$670$80,200
260 ($933)$261$672$79,528
261 ($933)$259$674$78,854
262 ($933)$257$676$78,178
263 ($933)$255$678$77,499
264 ($933)$253$681$76,818
Year 23 - 265 ($933)$250$683$76,136
266 ($933)$248$685$75,451
267 ($933)$246$687$74,763
268 ($933)$244$690$74,074
269 ($933)$241$692$73,382
270 ($933)$239$694$72,688
271 ($933)$237$696$71,992
272 ($933)$235$699$71,293
273 ($933)$232$701$70,592
274 ($933)$230$703$69,889
275 ($933)$228$705$69,184
276 ($933)$225$708$68,476
Year 24 - 277 ($933)$223$710$67,766
278 ($933)$221$712$67,053
279 ($933)$218$715$66,339
280 ($933)$216$717$65,622
281 ($933)$214$719$64,902
282 ($933)$211$722$64,181
283 ($933)$209$724$63,457
284 ($933)$207$726$62,730
285 ($933)$204$729$62,002
286 ($933)$202$731$61,271
287 ($933)$200$734$60,537
288 ($933)$197$736$59,801
Year 25 - 289 ($933)$195$738$59,063
290 ($933)$192$741$58,322
291 ($933)$190$743$57,579
292 ($933)$188$746$56,833
293 ($933)$185$748$56,085
294 ($933)$183$750$55,335
295 ($933)$180$753$54,582
296 ($933)$178$755$53,827
297 ($933)$175$758$53,069
298 ($933)$173$760$52,309
299 ($933)$170$763$51,546
300 ($933)$168$765$50,781
Year 26 - 301 ($933)$165$768$50,013
302 ($933)$163$770$49,243
303 ($933)$160$773$48,470
304 ($933)$158$775$47,695
305 ($933)$155$778$46,917
306 ($933)$153$780$46,137
307 ($933)$150$783$45,354
308 ($933)$148$785$44,569
309 ($933)$145$788$43,781
310 ($933)$143$790$42,991
311 ($933)$140$793$42,198
312 ($933)$137$796$41,402
Year 27 - 313 ($933)$135$798$40,604
314 ($933)$132$801$39,803
315 ($933)$130$803$38,999
316 ($933)$127$806$38,193
317 ($933)$124$809$37,385
318 ($933)$122$811$36,573
319 ($933)$119$814$35,759
320 ($933)$117$817$34,943
321 ($933)$114$819$34,123
322 ($933)$111$822$33,301
323 ($933)$109$825$32,477
324 ($933)$106$827$31,649
Year 28 - 325 ($933)$103$830$30,819
326 ($933)$100$833$29,987
327 ($933)$98$835$29,151
328 ($933)$95$838$28,313
329 ($933)$92$841$27,472
330 ($933)$90$844$26,628
331 ($933)$87$846$25,782
332 ($933)$84$849$24,933
333 ($933)$81$852$24,081
334 ($933)$78$855$23,226
335 ($933)$76$857$22,369
336 ($933)$73$860$21,509
Year 29 - 337 ($933)$70$863$20,646
338 ($933)$67$866$19,780
339 ($933)$64$869$18,911
340 ($933)$62$872$18,039
341 ($933)$59$874$17,165
342 ($933)$56$877$16,288
343 ($933)$53$880$15,408
344 ($933)$50$883$14,525
345 ($933)$47$886$13,639
346 ($933)$44$889$12,750
347 ($933)$42$892$11,859
348 ($933)$39$895$10,964
Year 30 - 349 ($933)$36$897$10,067
350 ($933)$33$900$9,166
351 ($933)$30$903$8,263
352 ($933)$27$906$7,357
353 ($933)$24$909$6,448
354 ($933)$21$912$5,536
355 ($933)$18$915$4,620
356 ($933)$15$918$3,702
357 ($933)$12$921$2,781
358 ($933)$9$924$1,857
359 ($933)$6$927$930
360 ($933)$3$930$0
TOTALS$138,334$197,600$335,934

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.