« Back to all home prices

Mortgage Payment Schedule for a $252,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($50,400) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$957 360 $142,800 $344,400

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 30 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 #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | 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  $252,000
Down Payment $50,400$201,600
Year 1 - 1 ($957)$664$293$201,307
2 ($957)$663$294$201,013
3 ($957)$662$295$200,718
4 ($957)$661$296$200,422
5 ($957)$660$297$200,125
6 ($957)$659$298$199,827
7 ($957)$658$299$199,528
8 ($957)$657$300$199,228
9 ($957)$656$301$198,927
10 ($957)$655$302$198,626
11 ($957)$654$303$198,323
12 ($957)$653$304$198,019
Year 2 - 13 ($957)$652$305$197,714
14 ($957)$651$306$197,408
15 ($957)$650$307$197,101
16 ($957)$649$308$196,793
17 ($957)$648$309$196,484
18 ($957)$647$310$196,175
19 ($957)$646$311$195,864
20 ($957)$645$312$195,552
21 ($957)$644$313$195,239
22 ($957)$643$314$194,925
23 ($957)$642$315$194,610
24 ($957)$641$316$194,294
Year 3 - 25 ($957)$640$317$193,976
26 ($957)$639$318$193,658
27 ($957)$637$319$193,339
28 ($957)$636$320$193,019
29 ($957)$635$321$192,698
30 ($957)$634$322$192,375
31 ($957)$633$323$192,052
32 ($957)$632$324$191,727
33 ($957)$631$326$191,402
34 ($957)$630$327$191,075
35 ($957)$629$328$190,747
36 ($957)$628$329$190,419
Year 4 - 37 ($957)$627$330$190,089
38 ($957)$626$331$189,758
39 ($957)$625$332$189,426
40 ($957)$624$333$189,093
41 ($957)$622$334$188,758
42 ($957)$621$335$188,423
43 ($957)$620$336$188,086
44 ($957)$619$338$187,749
45 ($957)$618$339$187,410
46 ($957)$617$340$187,071
47 ($957)$616$341$186,730
48 ($957)$615$342$186,388
Year 5 - 49 ($957)$614$343$186,044
50 ($957)$612$344$185,700
51 ($957)$611$345$185,355
52 ($957)$610$347$185,008
53 ($957)$609$348$184,661
54 ($957)$608$349$184,312
55 ($957)$607$350$183,962
56 ($957)$606$351$183,611
57 ($957)$604$352$183,258
58 ($957)$603$353$182,905
59 ($957)$602$355$182,550
60 ($957)$601$356$182,195
Year 6 - 61 ($957)$600$357$181,838
62 ($957)$599$358$181,479
63 ($957)$597$359$181,120
64 ($957)$596$360$180,760
65 ($957)$595$362$180,398
66 ($957)$594$363$180,035
67 ($957)$593$364$179,671
68 ($957)$591$365$179,306
69 ($957)$590$366$178,939
70 ($957)$589$368$178,572
71 ($957)$588$369$178,203
72 ($957)$587$370$177,833
Year 7 - 73 ($957)$585$371$177,462
74 ($957)$584$373$177,089
75 ($957)$583$374$176,715
76 ($957)$582$375$176,340
77 ($957)$580$376$175,964
78 ($957)$579$377$175,587
79 ($957)$578$379$175,208
80 ($957)$577$380$174,828
81 ($957)$575$381$174,447
82 ($957)$574$382$174,064
83 ($957)$573$384$173,681
84 ($957)$572$385$173,296
Year 8 - 85 ($957)$570$386$172,909
86 ($957)$569$388$172,522
87 ($957)$568$389$172,133
88 ($957)$567$390$171,743
89 ($957)$565$391$171,352
90 ($957)$564$393$170,959
91 ($957)$563$394$170,565
92 ($957)$561$395$170,170
93 ($957)$560$397$169,773
94 ($957)$559$398$169,376
95 ($957)$558$399$168,976
96 ($957)$556$400$168,576
Year 9 - 97 ($957)$555$402$168,174
98 ($957)$554$403$167,771
99 ($957)$552$404$167,367
100 ($957)$551$406$166,961
101 ($957)$550$407$166,554
102 ($957)$548$408$166,145
103 ($957)$547$410$165,736
104 ($957)$546$411$165,325
105 ($957)$544$412$164,912
106 ($957)$543$414$164,498
107 ($957)$541$415$164,083
108 ($957)$540$417$163,666
Year 10 - 109 ($957)$539$418$163,249
110 ($957)$537$419$162,829
111 ($957)$536$421$162,409
112 ($957)$535$422$161,986
113 ($957)$533$423$161,563
114 ($957)$532$425$161,138
115 ($957)$530$426$160,712
116 ($957)$529$428$160,284
117 ($957)$528$429$159,855
118 ($957)$526$430$159,425
119 ($957)$525$432$158,993
120 ($957)$523$433$158,560
Year 11 - 121 ($957)$522$435$158,125
122 ($957)$520$436$157,689
123 ($957)$519$438$157,251
124 ($957)$518$439$156,812
125 ($957)$516$440$156,371
126 ($957)$515$442$155,929
127 ($957)$513$443$155,486
128 ($957)$512$445$155,041
129 ($957)$510$446$154,595
130 ($957)$509$448$154,147
131 ($957)$507$449$153,698
132 ($957)$506$451$153,247
Year 12 - 133 ($957)$504$452$152,795
134 ($957)$503$454$152,341
135 ($957)$501$455$151,886
136 ($957)$500$457$151,429
137 ($957)$498$458$150,971
138 ($957)$497$460$150,511
139 ($957)$495$461$150,050
140 ($957)$494$463$149,587
141 ($957)$492$464$149,123
142 ($957)$491$466$148,657
143 ($957)$489$467$148,190
144 ($957)$488$469$147,721
Year 13 - 145 ($957)$486$470$147,251
146 ($957)$485$472$146,779
147 ($957)$483$474$146,305
148 ($957)$482$475$145,830
149 ($957)$480$477$145,353
150 ($957)$478$478$144,875
151 ($957)$477$480$144,395
152 ($957)$475$481$143,914
153 ($957)$474$483$143,431
154 ($957)$472$485$142,947
155 ($957)$471$486$142,460
156 ($957)$469$488$141,973
Year 14 - 157 ($957)$467$489$141,483
158 ($957)$466$491$140,992
159 ($957)$464$493$140,500
160 ($957)$462$494$140,006
161 ($957)$461$496$139,510
162 ($957)$459$497$139,012
163 ($957)$458$499$138,513
164 ($957)$456$501$138,013
165 ($957)$454$502$137,510
166 ($957)$453$504$137,006
167 ($957)$451$506$136,500
168 ($957)$449$507$135,993
Year 15 - 169 ($957)$448$509$135,484
170 ($957)$446$511$134,973
171 ($957)$444$512$134,461
172 ($957)$443$514$133,947
173 ($957)$441$516$133,431
174 ($957)$439$517$132,914
175 ($957)$438$519$132,395
176 ($957)$436$521$131,874
177 ($957)$434$523$131,351
178 ($957)$432$524$130,827
179 ($957)$431$526$130,301
180 ($957)$429$528$129,773
Year 16 - 181 ($957)$427$529$129,244
182 ($957)$425$531$128,712
183 ($957)$424$533$128,179
184 ($957)$422$535$127,645
185 ($957)$420$537$127,108
186 ($957)$418$538$126,570
187 ($957)$417$540$126,030
188 ($957)$415$542$125,488
189 ($957)$413$544$124,944
190 ($957)$411$545$124,399
191 ($957)$409$547$123,852
192 ($957)$408$549$123,303
Year 17 - 193 ($957)$406$551$122,752
194 ($957)$404$553$122,199
195 ($957)$402$554$121,645
196 ($957)$400$556$121,089
197 ($957)$399$558$120,531
198 ($957)$397$560$119,971
199 ($957)$395$562$119,409
200 ($957)$393$564$118,845
201 ($957)$391$565$118,280
202 ($957)$389$567$117,712
203 ($957)$387$569$117,143
204 ($957)$386$571$116,572
Year 18 - 205 ($957)$384$573$115,999
206 ($957)$382$575$115,424
207 ($957)$380$577$114,848
208 ($957)$378$579$114,269
209 ($957)$376$581$113,689
210 ($957)$374$582$113,106
211 ($957)$372$584$112,522
212 ($957)$370$586$111,935
213 ($957)$368$588$111,347
214 ($957)$367$590$110,757
215 ($957)$365$592$110,165
216 ($957)$363$594$109,571
Year 19 - 217 ($957)$361$596$108,975
218 ($957)$359$598$108,377
219 ($957)$357$600$107,777
220 ($957)$355$602$107,175
221 ($957)$353$604$106,571
222 ($957)$351$606$105,965
223 ($957)$349$608$105,358
224 ($957)$347$610$104,748
225 ($957)$345$612$104,136
226 ($957)$343$614$103,522
227 ($957)$341$616$102,906
228 ($957)$339$618$102,288
Year 20 - 229 ($957)$337$620$101,668
230 ($957)$335$622$101,046
231 ($957)$333$624$100,422
232 ($957)$331$626$99,796
233 ($957)$328$628$99,168
234 ($957)$326$630$98,538
235 ($957)$324$632$97,905
236 ($957)$322$634$97,271
237 ($957)$320$636$96,634
238 ($957)$318$639$95,996
239 ($957)$316$641$95,355
240 ($957)$314$643$94,712
Year 21 - 241 ($957)$312$645$94,067
242 ($957)$310$647$93,420
243 ($957)$308$649$92,771
244 ($957)$305$651$92,120
245 ($957)$303$653$91,466
246 ($957)$301$656$90,811
247 ($957)$299$658$90,153
248 ($957)$297$660$89,493
249 ($957)$295$662$88,831
250 ($957)$292$664$88,167
251 ($957)$290$666$87,500
252 ($957)$288$669$86,832
Year 22 - 253 ($957)$286$671$86,161
254 ($957)$284$673$85,488
255 ($957)$281$675$84,813
256 ($957)$279$677$84,135
257 ($957)$277$680$83,455
258 ($957)$275$682$82,773
259 ($957)$272$684$82,089
260 ($957)$270$686$81,403
261 ($957)$268$689$80,714
262 ($957)$266$691$80,023
263 ($957)$263$693$79,330
264 ($957)$261$696$78,634
Year 23 - 265 ($957)$259$698$77,936
266 ($957)$257$700$77,236
267 ($957)$254$702$76,534
268 ($957)$252$705$75,829
269 ($957)$250$707$75,122
270 ($957)$247$709$74,413
271 ($957)$245$712$73,701
272 ($957)$243$714$72,987
273 ($957)$240$716$72,270
274 ($957)$238$719$71,552
275 ($957)$236$721$70,831
276 ($957)$233$724$70,107
Year 24 - 277 ($957)$231$726$69,381
278 ($957)$228$728$68,653
279 ($957)$226$731$67,922
280 ($957)$224$733$67,189
281 ($957)$221$736$66,454
282 ($957)$219$738$65,716
283 ($957)$216$740$64,975
284 ($957)$214$743$64,233
285 ($957)$211$745$63,487
286 ($957)$209$748$62,740
287 ($957)$207$750$61,989
288 ($957)$204$753$61,237
Year 25 - 289 ($957)$202$755$60,482
290 ($957)$199$758$59,724
291 ($957)$197$760$58,964
292 ($957)$194$763$58,202
293 ($957)$192$765$57,436
294 ($957)$189$768$56,669
295 ($957)$187$770$55,899
296 ($957)$184$773$55,126
297 ($957)$181$775$54,351
298 ($957)$179$778$53,573
299 ($957)$176$780$52,793
300 ($957)$174$783$52,010
Year 26 - 301 ($957)$171$785$51,224
302 ($957)$169$788$50,436
303 ($957)$166$791$49,646
304 ($957)$163$793$48,852
305 ($957)$161$796$48,057
306 ($957)$158$798$47,258
307 ($957)$156$801$46,457
308 ($957)$153$804$45,653
309 ($957)$150$806$44,847
310 ($957)$148$809$44,038
311 ($957)$145$812$43,226
312 ($957)$142$814$42,412
Year 27 - 313 ($957)$140$817$41,595
314 ($957)$137$820$40,775
315 ($957)$134$822$39,952
316 ($957)$132$825$39,127
317 ($957)$129$828$38,299
318 ($957)$126$831$37,469
319 ($957)$123$833$36,635
320 ($957)$121$836$35,799
321 ($957)$118$839$34,961
322 ($957)$115$842$34,119
323 ($957)$112$844$33,275
324 ($957)$110$847$32,427
Year 28 - 325 ($957)$107$850$31,578
326 ($957)$104$853$30,725
327 ($957)$101$856$29,869
328 ($957)$98$858$29,011
329 ($957)$95$861$28,150
330 ($957)$93$864$27,286
331 ($957)$90$867$26,419
332 ($957)$87$870$25,549
333 ($957)$84$873$24,677
334 ($957)$81$875$23,801
335 ($957)$78$878$22,923
336 ($957)$75$881$22,042
Year 29 - 337 ($957)$73$884$21,158
338 ($957)$70$887$20,271
339 ($957)$67$890$19,381
340 ($957)$64$893$18,488
341 ($957)$61$896$17,592
342 ($957)$58$899$16,693
343 ($957)$55$902$15,791
344 ($957)$52$905$14,887
345 ($957)$49$908$13,979
346 ($957)$46$911$13,068
347 ($957)$43$914$12,155
348 ($957)$40$917$11,238
Year 30 - 349 ($957)$37$920$10,318
350 ($957)$34$923$9,396
351 ($957)$31$926$8,470
352 ($957)$28$929$7,541
353 ($957)$25$932$6,609
354 ($957)$22$935$5,674
355 ($957)$19$938$4,736
356 ($957)$16$941$3,795
357 ($957)$12$944$2,851
358 ($957)$9$947$1,904
359 ($957)$6$950$954
360 ($957)$3$954$0
TOTALS$142,800$201,600$344,400

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.