« 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 September 21, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$943 360 $137,814 $339,414

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 #: 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  $252,000
Down Payment $50,400$201,600
Year 1 - 1 ($943)$643$299$201,301
2 ($943)$642$300$201,000
3 ($943)$642$301$200,699
4 ($943)$641$302$200,397
5 ($943)$640$303$200,094
6 ($943)$639$304$199,789
7 ($943)$638$305$199,484
8 ($943)$637$306$199,178
9 ($943)$636$307$198,871
10 ($943)$635$308$198,563
11 ($943)$634$309$198,254
12 ($943)$633$310$197,944
Year 2 - 13 ($943)$632$311$197,633
14 ($943)$631$312$197,321
15 ($943)$630$313$197,008
16 ($943)$629$314$196,694
17 ($943)$628$315$196,379
18 ($943)$627$316$196,063
19 ($943)$626$317$195,745
20 ($943)$625$318$195,427
21 ($943)$624$319$195,108
22 ($943)$623$320$194,788
23 ($943)$622$321$194,467
24 ($943)$621$322$194,145
Year 3 - 25 ($943)$620$323$193,822
26 ($943)$619$324$193,498
27 ($943)$618$325$193,172
28 ($943)$617$326$192,846
29 ($943)$616$327$192,519
30 ($943)$614$328$192,190
31 ($943)$613$329$191,861
32 ($943)$612$330$191,531
33 ($943)$611$332$191,199
34 ($943)$610$333$190,866
35 ($943)$609$334$190,533
36 ($943)$608$335$190,198
Year 4 - 37 ($943)$607$336$189,862
38 ($943)$606$337$189,526
39 ($943)$605$338$189,188
40 ($943)$604$339$188,849
41 ($943)$603$340$188,509
42 ($943)$602$341$188,167
43 ($943)$601$342$187,825
44 ($943)$599$343$187,482
45 ($943)$598$344$187,137
46 ($943)$597$346$186,792
47 ($943)$596$347$186,445
48 ($943)$595$348$186,097
Year 5 - 49 ($943)$594$349$185,749
50 ($943)$593$350$185,399
51 ($943)$592$351$185,048
52 ($943)$591$352$184,695
53 ($943)$589$353$184,342
54 ($943)$588$354$183,988
55 ($943)$587$356$183,632
56 ($943)$586$357$183,275
57 ($943)$585$358$182,917
58 ($943)$584$359$182,558
59 ($943)$583$360$182,198
60 ($943)$582$361$181,837
Year 6 - 61 ($943)$580$362$181,474
62 ($943)$579$364$181,111
63 ($943)$578$365$180,746
64 ($943)$577$366$180,380
65 ($943)$576$367$180,013
66 ($943)$575$368$179,645
67 ($943)$573$369$179,275
68 ($943)$572$371$178,905
69 ($943)$571$372$178,533
70 ($943)$570$373$178,160
71 ($943)$569$374$177,786
72 ($943)$567$375$177,410
Year 7 - 73 ($943)$566$377$177,034
74 ($943)$565$378$176,656
75 ($943)$564$379$176,277
76 ($943)$563$380$175,897
77 ($943)$561$381$175,515
78 ($943)$560$383$175,133
79 ($943)$559$384$174,749
80 ($943)$558$385$174,364
81 ($943)$557$386$173,977
82 ($943)$555$388$173,590
83 ($943)$554$389$173,201
84 ($943)$553$390$172,811
Year 8 - 85 ($943)$552$391$172,420
86 ($943)$550$393$172,027
87 ($943)$549$394$171,634
88 ($943)$548$395$171,239
89 ($943)$547$396$170,842
90 ($943)$545$398$170,445
91 ($943)$544$399$170,046
92 ($943)$543$400$169,646
93 ($943)$541$401$169,244
94 ($943)$540$403$168,842
95 ($943)$539$404$168,438
96 ($943)$538$405$168,033
Year 9 - 97 ($943)$536$407$167,626
98 ($943)$535$408$167,218
99 ($943)$534$409$166,809
100 ($943)$532$410$166,399
101 ($943)$531$412$165,987
102 ($943)$530$413$165,574
103 ($943)$528$414$165,160
104 ($943)$527$416$164,744
105 ($943)$526$417$164,327
106 ($943)$524$418$163,909
107 ($943)$523$420$163,489
108 ($943)$522$421$163,068
Year 10 - 109 ($943)$520$422$162,646
110 ($943)$519$424$162,222
111 ($943)$518$425$161,797
112 ($943)$516$426$161,370
113 ($943)$515$428$160,943
114 ($943)$514$429$160,514
115 ($943)$512$431$160,083
116 ($943)$511$432$159,651
117 ($943)$510$433$159,218
118 ($943)$508$435$158,783
119 ($943)$507$436$158,347
120 ($943)$505$437$157,910
Year 11 - 121 ($943)$504$439$157,471
122 ($943)$503$440$157,031
123 ($943)$501$442$156,589
124 ($943)$500$443$156,146
125 ($943)$498$444$155,702
126 ($943)$497$446$155,256
127 ($943)$496$447$154,808
128 ($943)$494$449$154,360
129 ($943)$493$450$153,910
130 ($943)$491$452$153,458
131 ($943)$490$453$153,005
132 ($943)$488$454$152,551
Year 12 - 133 ($943)$487$456$152,095
134 ($943)$485$457$151,637
135 ($943)$484$459$151,178
136 ($943)$483$460$150,718
137 ($943)$481$462$150,256
138 ($943)$480$463$149,793
139 ($943)$478$465$149,328
140 ($943)$477$466$148,862
141 ($943)$475$468$148,394
142 ($943)$474$469$147,925
143 ($943)$472$471$147,455
144 ($943)$471$472$146,982
Year 13 - 145 ($943)$469$474$146,509
146 ($943)$468$475$146,033
147 ($943)$466$477$145,557
148 ($943)$465$478$145,078
149 ($943)$463$480$144,599
150 ($943)$462$481$144,117
151 ($943)$460$483$143,635
152 ($943)$458$484$143,150
153 ($943)$457$486$142,664
154 ($943)$455$487$142,177
155 ($943)$454$489$141,688
156 ($943)$452$491$141,197
Year 14 - 157 ($943)$451$492$140,705
158 ($943)$449$494$140,211
159 ($943)$448$495$139,716
160 ($943)$446$497$139,219
161 ($943)$444$498$138,721
162 ($943)$443$500$138,220
163 ($943)$441$502$137,719
164 ($943)$440$503$137,216
165 ($943)$438$505$136,711
166 ($943)$436$506$136,204
167 ($943)$435$508$135,696
168 ($943)$433$510$135,186
Year 15 - 169 ($943)$431$511$134,675
170 ($943)$430$513$134,162
171 ($943)$428$515$133,647
172 ($943)$427$516$133,131
173 ($943)$425$518$132,613
174 ($943)$423$520$132,094
175 ($943)$422$521$131,572
176 ($943)$420$523$131,050
177 ($943)$418$525$130,525
178 ($943)$417$526$129,999
179 ($943)$415$528$129,471
180 ($943)$413$530$128,941
Year 16 - 181 ($943)$412$531$128,410
182 ($943)$410$533$127,877
183 ($943)$408$535$127,342
184 ($943)$406$536$126,806
185 ($943)$405$538$126,268
186 ($943)$403$540$125,728
187 ($943)$401$542$125,187
188 ($943)$400$543$124,643
189 ($943)$398$545$124,098
190 ($943)$396$547$123,552
191 ($943)$394$548$123,003
192 ($943)$393$550$122,453
Year 17 - 193 ($943)$391$552$121,901
194 ($943)$389$554$121,347
195 ($943)$387$556$120,792
196 ($943)$386$557$120,234
197 ($943)$384$559$119,675
198 ($943)$382$561$119,114
199 ($943)$380$563$118,552
200 ($943)$378$564$117,987
201 ($943)$377$566$117,421
202 ($943)$375$568$116,853
203 ($943)$373$570$116,283
204 ($943)$371$572$115,712
Year 18 - 205 ($943)$369$574$115,138
206 ($943)$367$575$114,563
207 ($943)$366$577$113,986
208 ($943)$364$579$113,407
209 ($943)$362$581$112,826
210 ($943)$360$583$112,243
211 ($943)$358$585$111,658
212 ($943)$356$586$111,072
213 ($943)$355$588$110,484
214 ($943)$353$590$109,893
215 ($943)$351$592$109,301
216 ($943)$349$594$108,707
Year 19 - 217 ($943)$347$596$108,112
218 ($943)$345$598$107,514
219 ($943)$343$600$106,914
220 ($943)$341$602$106,313
221 ($943)$339$604$105,709
222 ($943)$337$605$105,104
223 ($943)$335$607$104,496
224 ($943)$334$609$103,887
225 ($943)$332$611$103,276
226 ($943)$330$613$102,662
227 ($943)$328$615$102,047
228 ($943)$326$617$101,430
Year 20 - 229 ($943)$324$619$100,811
230 ($943)$322$621$100,190
231 ($943)$320$623$99,567
232 ($943)$318$625$98,942
233 ($943)$316$627$98,315
234 ($943)$314$629$97,686
235 ($943)$312$631$97,055
236 ($943)$310$633$96,422
237 ($943)$308$635$95,787
238 ($943)$306$637$95,150
239 ($943)$304$639$94,511
240 ($943)$302$641$93,869
Year 21 - 241 ($943)$300$643$93,226
242 ($943)$298$645$92,581
243 ($943)$295$647$91,934
244 ($943)$293$649$91,284
245 ($943)$291$651$90,633
246 ($943)$289$654$89,979
247 ($943)$287$656$89,324
248 ($943)$285$658$88,666
249 ($943)$283$660$88,006
250 ($943)$281$662$87,344
251 ($943)$279$664$86,680
252 ($943)$277$666$86,014
Year 22 - 253 ($943)$275$668$85,346
254 ($943)$272$670$84,675
255 ($943)$270$673$84,003
256 ($943)$268$675$83,328
257 ($943)$266$677$82,651
258 ($943)$264$679$81,972
259 ($943)$262$681$81,291
260 ($943)$259$683$80,607
261 ($943)$257$686$79,922
262 ($943)$255$688$79,234
263 ($943)$253$690$78,544
264 ($943)$251$692$77,852
Year 23 - 265 ($943)$248$694$77,158
266 ($943)$246$697$76,461
267 ($943)$244$699$75,762
268 ($943)$242$701$75,061
269 ($943)$240$703$74,358
270 ($943)$237$705$73,653
271 ($943)$235$708$72,945
272 ($943)$233$710$72,235
273 ($943)$231$712$71,523
274 ($943)$228$715$70,808
275 ($943)$226$717$70,091
276 ($943)$224$719$69,372
Year 24 - 277 ($943)$221$721$68,651
278 ($943)$219$724$67,927
279 ($943)$217$726$67,201
280 ($943)$214$728$66,473
281 ($943)$212$731$65,742
282 ($943)$210$733$65,009
283 ($943)$207$735$64,274
284 ($943)$205$738$63,536
285 ($943)$203$740$62,796
286 ($943)$200$742$62,054
287 ($943)$198$745$61,309
288 ($943)$196$747$60,562
Year 25 - 289 ($943)$193$750$59,812
290 ($943)$191$752$59,060
291 ($943)$189$754$58,306
292 ($943)$186$757$57,549
293 ($943)$184$759$56,790
294 ($943)$181$762$56,029
295 ($943)$179$764$55,265
296 ($943)$176$766$54,498
297 ($943)$174$769$53,729
298 ($943)$171$771$52,958
299 ($943)$169$774$52,184
300 ($943)$167$776$51,408
Year 26 - 301 ($943)$164$779$50,629
302 ($943)$162$781$49,848
303 ($943)$159$784$49,064
304 ($943)$157$786$48,278
305 ($943)$154$789$47,489
306 ($943)$152$791$46,698
307 ($943)$149$794$45,904
308 ($943)$147$796$45,108
309 ($943)$144$799$44,309
310 ($943)$141$801$43,508
311 ($943)$139$804$42,704
312 ($943)$136$807$41,897
Year 27 - 313 ($943)$134$809$41,088
314 ($943)$131$812$40,276
315 ($943)$129$814$39,462
316 ($943)$126$817$38,645
317 ($943)$123$819$37,826
318 ($943)$121$822$37,004
319 ($943)$118$825$36,179
320 ($943)$115$827$35,352
321 ($943)$113$830$34,522
322 ($943)$110$833$33,689
323 ($943)$108$835$32,854
324 ($943)$105$838$32,016
Year 28 - 325 ($943)$102$841$31,175
326 ($943)$100$843$30,332
327 ($943)$97$846$29,486
328 ($943)$94$849$28,637
329 ($943)$91$851$27,786
330 ($943)$89$854$26,932
331 ($943)$86$857$26,075
332 ($943)$83$860$25,215
333 ($943)$80$862$24,353
334 ($943)$78$865$23,488
335 ($943)$75$868$22,620
336 ($943)$72$871$21,749
Year 29 - 337 ($943)$69$873$20,876
338 ($943)$67$876$20,000
339 ($943)$64$879$19,121
340 ($943)$61$882$18,239
341 ($943)$58$885$17,354
342 ($943)$55$887$16,467
343 ($943)$53$890$15,577
344 ($943)$50$893$14,684
345 ($943)$47$896$13,788
346 ($943)$44$899$12,889
347 ($943)$41$902$11,987
348 ($943)$38$905$11,083
Year 30 - 349 ($943)$35$907$10,175
350 ($943)$32$910$9,265
351 ($943)$30$913$8,352
352 ($943)$27$916$7,435
353 ($943)$24$919$6,516
354 ($943)$21$922$5,594
355 ($943)$18$925$4,669
356 ($943)$15$928$3,741
357 ($943)$12$931$2,810
358 ($943)$9$934$1,877
359 ($943)$6$937$940
360 ($943)$3$940$0
TOTALS$137,814$201,600$339,414

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.