« Back to all home prices

Mortgage Payment Schedule for a $248,000 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 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($49,600) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$928 360 $135,626 $334,026

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $248,000
Down Payment $49,600$198,400
Year 1 - 1 ($928)$633$295$198,105
2 ($928)$632$296$197,810
3 ($928)$631$297$197,513
4 ($928)$630$297$197,216
5 ($928)$629$298$196,917
6 ($928)$628$299$196,618
7 ($928)$628$300$196,318
8 ($928)$627$301$196,017
9 ($928)$626$302$195,714
10 ($928)$625$303$195,411
11 ($928)$624$304$195,107
12 ($928)$623$305$194,802
Year 2 - 13 ($928)$622$306$194,496
14 ($928)$621$307$194,189
15 ($928)$620$308$193,881
16 ($928)$619$309$193,571
17 ($928)$618$310$193,261
18 ($928)$617$311$192,950
19 ($928)$616$312$192,638
20 ($928)$615$313$192,325
21 ($928)$614$314$192,011
22 ($928)$613$315$191,696
23 ($928)$612$316$191,380
24 ($928)$611$317$191,063
Year 3 - 25 ($928)$610$318$190,745
26 ($928)$609$319$190,426
27 ($928)$608$320$190,106
28 ($928)$607$321$189,785
29 ($928)$606$322$189,463
30 ($928)$605$323$189,140
31 ($928)$604$324$188,816
32 ($928)$603$325$188,490
33 ($928)$602$326$188,164
34 ($928)$601$327$187,837
35 ($928)$600$328$187,508
36 ($928)$598$329$187,179
Year 4 - 37 ($928)$597$330$186,849
38 ($928)$596$331$186,517
39 ($928)$595$333$186,185
40 ($928)$594$334$185,851
41 ($928)$593$335$185,516
42 ($928)$592$336$185,181
43 ($928)$591$337$184,844
44 ($928)$590$338$184,506
45 ($928)$589$339$184,167
46 ($928)$588$340$183,827
47 ($928)$587$341$183,486
48 ($928)$586$342$183,144
Year 5 - 49 ($928)$585$343$182,800
50 ($928)$583$344$182,456
51 ($928)$582$346$182,110
52 ($928)$581$347$181,764
53 ($928)$580$348$181,416
54 ($928)$579$349$181,067
55 ($928)$578$350$180,717
56 ($928)$577$351$180,366
57 ($928)$576$352$180,014
58 ($928)$575$353$179,661
59 ($928)$573$354$179,306
60 ($928)$572$356$178,951
Year 6 - 61 ($928)$571$357$178,594
62 ($928)$570$358$178,236
63 ($928)$569$359$177,877
64 ($928)$568$360$177,517
65 ($928)$567$361$177,156
66 ($928)$565$362$176,793
67 ($928)$564$364$176,430
68 ($928)$563$365$176,065
69 ($928)$562$366$175,699
70 ($928)$561$367$175,332
71 ($928)$560$368$174,964
72 ($928)$558$369$174,594
Year 7 - 73 ($928)$557$371$174,224
74 ($928)$556$372$173,852
75 ($928)$555$373$173,479
76 ($928)$554$374$173,105
77 ($928)$552$375$172,729
78 ($928)$551$377$172,353
79 ($928)$550$378$171,975
80 ($928)$549$379$171,596
81 ($928)$548$380$171,216
82 ($928)$546$381$170,835
83 ($928)$545$383$170,452
84 ($928)$544$384$170,068
Year 8 - 85 ($928)$543$385$169,683
86 ($928)$542$386$169,297
87 ($928)$540$388$168,909
88 ($928)$539$389$168,521
89 ($928)$538$390$168,131
90 ($928)$537$391$167,739
91 ($928)$535$392$167,347
92 ($928)$534$394$166,953
93 ($928)$533$395$166,558
94 ($928)$532$396$166,162
95 ($928)$530$398$165,764
96 ($928)$529$399$165,366
Year 9 - 97 ($928)$528$400$164,965
98 ($928)$527$401$164,564
99 ($928)$525$403$164,161
100 ($928)$524$404$163,758
101 ($928)$523$405$163,352
102 ($928)$521$406$162,946
103 ($928)$520$408$162,538
104 ($928)$519$409$162,129
105 ($928)$517$410$161,719
106 ($928)$516$412$161,307
107 ($928)$515$413$160,894
108 ($928)$514$414$160,480
Year 10 - 109 ($928)$512$416$160,064
110 ($928)$511$417$159,647
111 ($928)$510$418$159,229
112 ($928)$508$420$158,809
113 ($928)$507$421$158,388
114 ($928)$506$422$157,966
115 ($928)$504$424$157,542
116 ($928)$503$425$157,117
117 ($928)$501$426$156,691
118 ($928)$500$428$156,263
119 ($928)$499$429$155,834
120 ($928)$497$430$155,403
Year 11 - 121 ($928)$496$432$154,971
122 ($928)$495$433$154,538
123 ($928)$493$435$154,104
124 ($928)$492$436$153,668
125 ($928)$490$437$153,230
126 ($928)$489$439$152,791
127 ($928)$488$440$152,351
128 ($928)$486$442$151,910
129 ($928)$485$443$151,467
130 ($928)$483$444$151,022
131 ($928)$482$446$150,576
132 ($928)$481$447$150,129
Year 12 - 133 ($928)$479$449$149,680
134 ($928)$478$450$149,230
135 ($928)$476$452$148,779
136 ($928)$475$453$148,326
137 ($928)$473$454$147,871
138 ($928)$472$456$147,415
139 ($928)$471$457$146,958
140 ($928)$469$459$146,499
141 ($928)$468$460$146,039
142 ($928)$466$462$145,577
143 ($928)$465$463$145,114
144 ($928)$463$465$144,649
Year 13 - 145 ($928)$462$466$144,183
146 ($928)$460$468$143,715
147 ($928)$459$469$143,246
148 ($928)$457$471$142,776
149 ($928)$456$472$142,303
150 ($928)$454$474$141,830
151 ($928)$453$475$141,355
152 ($928)$451$477$140,878
153 ($928)$450$478$140,400
154 ($928)$448$480$139,920
155 ($928)$447$481$139,439
156 ($928)$445$483$138,956
Year 14 - 157 ($928)$444$484$138,472
158 ($928)$442$486$137,986
159 ($928)$440$487$137,498
160 ($928)$439$489$137,009
161 ($928)$437$491$136,519
162 ($928)$436$492$136,026
163 ($928)$434$494$135,533
164 ($928)$433$495$135,038
165 ($928)$431$497$134,541
166 ($928)$429$498$134,042
167 ($928)$428$500$133,542
168 ($928)$426$502$133,041
Year 15 - 169 ($928)$425$503$132,537
170 ($928)$423$505$132,032
171 ($928)$421$506$131,526
172 ($928)$420$508$131,018
173 ($928)$418$510$130,508
174 ($928)$417$511$129,997
175 ($928)$415$513$129,484
176 ($928)$413$515$128,969
177 ($928)$412$516$128,453
178 ($928)$410$518$127,935
179 ($928)$408$520$127,416
180 ($928)$407$521$126,895
Year 16 - 181 ($928)$405$523$126,372
182 ($928)$403$525$125,847
183 ($928)$402$526$125,321
184 ($928)$400$528$124,793
185 ($928)$398$530$124,264
186 ($928)$397$531$123,732
187 ($928)$395$533$123,200
188 ($928)$393$535$122,665
189 ($928)$392$536$122,129
190 ($928)$390$538$121,590
191 ($928)$388$540$121,051
192 ($928)$386$541$120,509
Year 17 - 193 ($928)$385$543$119,966
194 ($928)$383$545$119,421
195 ($928)$381$547$118,874
196 ($928)$379$548$118,326
197 ($928)$378$550$117,776
198 ($928)$376$552$117,224
199 ($928)$374$554$116,670
200 ($928)$372$555$116,115
201 ($928)$371$557$115,557
202 ($928)$369$559$114,998
203 ($928)$367$561$114,437
204 ($928)$365$563$113,875
Year 18 - 205 ($928)$363$564$113,310
206 ($928)$362$566$112,744
207 ($928)$360$568$112,176
208 ($928)$358$570$111,606
209 ($928)$356$572$111,035
210 ($928)$354$573$110,461
211 ($928)$353$575$109,886
212 ($928)$351$577$109,309
213 ($928)$349$579$108,730
214 ($928)$347$581$108,149
215 ($928)$345$583$107,566
216 ($928)$343$585$106,982
Year 19 - 217 ($928)$341$586$106,395
218 ($928)$340$588$105,807
219 ($928)$338$590$105,217
220 ($928)$336$592$104,625
221 ($928)$334$594$104,031
222 ($928)$332$596$103,435
223 ($928)$330$598$102,838
224 ($928)$328$600$102,238
225 ($928)$326$602$101,636
226 ($928)$324$603$101,033
227 ($928)$322$605$100,428
228 ($928)$321$607$99,820
Year 20 - 229 ($928)$319$609$99,211
230 ($928)$317$611$98,600
231 ($928)$315$613$97,987
232 ($928)$313$615$97,371
233 ($928)$311$617$96,754
234 ($928)$309$619$96,135
235 ($928)$307$621$95,514
236 ($928)$305$623$94,891
237 ($928)$303$625$94,266
238 ($928)$301$627$93,639
239 ($928)$299$629$93,010
240 ($928)$297$631$92,379
Year 21 - 241 ($928)$295$633$91,746
242 ($928)$293$635$91,111
243 ($928)$291$637$90,474
244 ($928)$289$639$89,835
245 ($928)$287$641$89,194
246 ($928)$285$643$88,551
247 ($928)$283$645$87,906
248 ($928)$281$647$87,258
249 ($928)$278$649$86,609
250 ($928)$276$651$85,958
251 ($928)$274$654$85,304
252 ($928)$272$656$84,649
Year 22 - 253 ($928)$270$658$83,991
254 ($928)$268$660$83,331
255 ($928)$266$662$82,669
256 ($928)$264$664$82,005
257 ($928)$262$666$81,339
258 ($928)$260$668$80,671
259 ($928)$257$670$80,000
260 ($928)$255$673$79,328
261 ($928)$253$675$78,653
262 ($928)$251$677$77,976
263 ($928)$249$679$77,297
264 ($928)$247$681$76,616
Year 23 - 265 ($928)$245$683$75,933
266 ($928)$242$685$75,248
267 ($928)$240$688$74,560
268 ($928)$238$690$73,870
269 ($928)$236$692$73,178
270 ($928)$234$694$72,484
271 ($928)$231$697$71,787
272 ($928)$229$699$71,088
273 ($928)$227$701$70,387
274 ($928)$225$703$69,684
275 ($928)$222$705$68,979
276 ($928)$220$708$68,271
Year 24 - 277 ($928)$218$710$67,561
278 ($928)$216$712$66,849
279 ($928)$213$714$66,134
280 ($928)$211$717$65,418
281 ($928)$209$719$64,699
282 ($928)$206$721$63,977
283 ($928)$204$724$63,254
284 ($928)$202$726$62,528
285 ($928)$200$728$61,799
286 ($928)$197$731$61,069
287 ($928)$195$733$60,336
288 ($928)$193$735$59,600
Year 25 - 289 ($928)$190$738$58,863
290 ($928)$188$740$58,123
291 ($928)$186$742$57,381
292 ($928)$183$745$56,636
293 ($928)$181$747$55,889
294 ($928)$178$749$55,139
295 ($928)$176$752$54,387
296 ($928)$174$754$53,633
297 ($928)$171$757$52,876
298 ($928)$169$759$52,117
299 ($928)$166$762$51,356
300 ($928)$164$764$50,592
Year 26 - 301 ($928)$161$766$49,826
302 ($928)$159$769$49,057
303 ($928)$157$771$48,285
304 ($928)$154$774$47,512
305 ($928)$152$776$46,735
306 ($928)$149$779$45,957
307 ($928)$147$781$45,176
308 ($928)$144$784$44,392
309 ($928)$142$786$43,606
310 ($928)$139$789$42,817
311 ($928)$137$791$42,026
312 ($928)$134$794$41,232
Year 27 - 313 ($928)$132$796$40,436
314 ($928)$129$799$39,637
315 ($928)$127$801$38,836
316 ($928)$124$804$38,032
317 ($928)$121$806$37,225
318 ($928)$119$809$36,416
319 ($928)$116$812$35,605
320 ($928)$114$814$34,791
321 ($928)$111$817$33,974
322 ($928)$108$819$33,154
323 ($928)$106$822$32,332
324 ($928)$103$825$31,508
Year 28 - 325 ($928)$101$827$30,680
326 ($928)$98$830$29,850
327 ($928)$95$833$29,018
328 ($928)$93$835$28,183
329 ($928)$90$838$27,345
330 ($928)$87$841$26,504
331 ($928)$85$843$25,661
332 ($928)$82$846$24,815
333 ($928)$79$849$23,966
334 ($928)$76$851$23,115
335 ($928)$74$854$22,261
336 ($928)$71$857$21,404
Year 29 - 337 ($928)$68$860$20,545
338 ($928)$66$862$19,682
339 ($928)$63$865$18,817
340 ($928)$60$868$17,949
341 ($928)$57$871$17,079
342 ($928)$55$873$16,206
343 ($928)$52$876$15,329
344 ($928)$49$879$14,450
345 ($928)$46$882$13,569
346 ($928)$43$885$12,684
347 ($928)$40$887$11,797
348 ($928)$38$890$10,907
Year 30 - 349 ($928)$35$893$10,014
350 ($928)$32$896$9,118
351 ($928)$29$899$8,219
352 ($928)$26$902$7,317
353 ($928)$23$904$6,413
354 ($928)$20$907$5,505
355 ($928)$18$910$4,595
356 ($928)$15$913$3,682
357 ($928)$12$916$2,766
358 ($928)$9$919$1,847
359 ($928)$6$922$925
360 ($928)$3$925$0
TOTALS$135,626$198,400$334,026

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.