« Back to all home prices

Mortgage Payment Schedule for a $253,000 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% ($50,600) 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
$956 360 $141,694 $344,094

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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 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  $253,000
Down Payment $50,600$202,400
Year 1 - 1 ($956)$659$296$202,104
2 ($956)$659$297$201,806
3 ($956)$658$298$201,508
4 ($956)$657$299$201,209
5 ($956)$656$300$200,909
6 ($956)$655$301$200,607
7 ($956)$654$302$200,305
8 ($956)$653$303$200,002
9 ($956)$652$304$199,698
10 ($956)$651$305$199,393
11 ($956)$650$306$199,087
12 ($956)$649$307$198,780
Year 2 - 13 ($956)$648$308$198,471
14 ($956)$647$309$198,162
15 ($956)$646$310$197,852
16 ($956)$645$311$197,541
17 ($956)$644$312$197,229
18 ($956)$643$313$196,916
19 ($956)$642$314$196,602
20 ($956)$641$315$196,286
21 ($956)$640$316$195,970
22 ($956)$639$317$195,653
23 ($956)$638$318$195,334
24 ($956)$636$319$195,015
Year 3 - 25 ($956)$635$320$194,695
26 ($956)$634$321$194,373
27 ($956)$633$322$194,051
28 ($956)$632$324$193,727
29 ($956)$631$325$193,403
30 ($956)$630$326$193,077
31 ($956)$629$327$192,750
32 ($956)$628$328$192,423
33 ($956)$627$329$192,094
34 ($956)$626$330$191,764
35 ($956)$625$331$191,433
36 ($956)$624$332$191,101
Year 4 - 37 ($956)$623$333$190,768
38 ($956)$622$334$190,433
39 ($956)$620$335$190,098
40 ($956)$619$336$189,762
41 ($956)$618$338$189,424
42 ($956)$617$339$189,086
43 ($956)$616$340$188,746
44 ($956)$615$341$188,405
45 ($956)$614$342$188,063
46 ($956)$613$343$187,720
47 ($956)$612$344$187,376
48 ($956)$611$345$187,031
Year 5 - 49 ($956)$609$346$186,684
50 ($956)$608$348$186,337
51 ($956)$607$349$185,988
52 ($956)$606$350$185,638
53 ($956)$605$351$185,287
54 ($956)$604$352$184,935
55 ($956)$603$353$184,582
56 ($956)$601$354$184,227
57 ($956)$600$356$183,872
58 ($956)$599$357$183,515
59 ($956)$598$358$183,157
60 ($956)$597$359$182,798
Year 6 - 61 ($956)$596$360$182,438
62 ($956)$594$361$182,077
63 ($956)$593$363$181,714
64 ($956)$592$364$181,351
65 ($956)$591$365$180,986
66 ($956)$590$366$180,619
67 ($956)$589$367$180,252
68 ($956)$587$368$179,884
69 ($956)$586$370$179,514
70 ($956)$585$371$179,143
71 ($956)$584$372$178,771
72 ($956)$582$373$178,398
Year 7 - 73 ($956)$581$375$178,023
74 ($956)$580$376$177,647
75 ($956)$579$377$177,270
76 ($956)$578$378$176,892
77 ($956)$576$379$176,513
78 ($956)$575$381$176,132
79 ($956)$574$382$175,750
80 ($956)$573$383$175,367
81 ($956)$571$384$174,983
82 ($956)$570$386$174,597
83 ($956)$569$387$174,210
84 ($956)$568$388$173,822
Year 8 - 85 ($956)$566$389$173,432
86 ($956)$565$391$173,042
87 ($956)$564$392$172,650
88 ($956)$563$393$172,256
89 ($956)$561$395$171,862
90 ($956)$560$396$171,466
91 ($956)$559$397$171,069
92 ($956)$557$398$170,670
93 ($956)$556$400$170,271
94 ($956)$555$401$169,870
95 ($956)$553$402$169,467
96 ($956)$552$404$169,064
Year 9 - 97 ($956)$551$405$168,659
98 ($956)$550$406$168,253
99 ($956)$548$408$167,845
100 ($956)$547$409$167,436
101 ($956)$546$410$167,026
102 ($956)$544$412$166,614
103 ($956)$543$413$166,201
104 ($956)$542$414$165,787
105 ($956)$540$416$165,371
106 ($956)$539$417$164,954
107 ($956)$537$418$164,536
108 ($956)$536$420$164,116
Year 10 - 109 ($956)$535$421$163,695
110 ($956)$533$422$163,273
111 ($956)$532$424$162,849
112 ($956)$531$425$162,424
113 ($956)$529$427$161,997
114 ($956)$528$428$161,569
115 ($956)$526$429$161,140
116 ($956)$525$431$160,709
117 ($956)$524$432$160,277
118 ($956)$522$434$159,843
119 ($956)$521$435$159,408
120 ($956)$519$436$158,972
Year 11 - 121 ($956)$518$438$158,534
122 ($956)$517$439$158,095
123 ($956)$515$441$157,654
124 ($956)$514$442$157,212
125 ($956)$512$444$156,768
126 ($956)$511$445$156,323
127 ($956)$509$446$155,877
128 ($956)$508$448$155,429
129 ($956)$506$449$154,980
130 ($956)$505$451$154,529
131 ($956)$504$452$154,077
132 ($956)$502$454$153,623
Year 12 - 133 ($956)$501$455$153,168
134 ($956)$499$457$152,711
135 ($956)$498$458$152,253
136 ($956)$496$460$151,793
137 ($956)$495$461$151,332
138 ($956)$493$463$150,869
139 ($956)$492$464$150,405
140 ($956)$490$466$149,939
141 ($956)$489$467$149,472
142 ($956)$487$469$149,003
143 ($956)$486$470$148,532
144 ($956)$484$472$148,061
Year 13 - 145 ($956)$482$473$147,587
146 ($956)$481$475$147,112
147 ($956)$479$476$146,636
148 ($956)$478$478$146,158
149 ($956)$476$480$145,678
150 ($956)$475$481$145,197
151 ($956)$473$483$144,714
152 ($956)$472$484$144,230
153 ($956)$470$486$143,744
154 ($956)$468$487$143,257
155 ($956)$467$489$142,768
156 ($956)$465$491$142,277
Year 14 - 157 ($956)$464$492$141,785
158 ($956)$462$494$141,291
159 ($956)$460$495$140,796
160 ($956)$459$497$140,299
161 ($956)$457$499$139,800
162 ($956)$456$500$139,300
163 ($956)$454$502$138,798
164 ($956)$452$504$138,294
165 ($956)$451$505$137,789
166 ($956)$449$507$137,282
167 ($956)$447$509$136,773
168 ($956)$446$510$136,263
Year 15 - 169 ($956)$444$512$135,752
170 ($956)$442$513$135,238
171 ($956)$441$515$134,723
172 ($956)$439$517$134,206
173 ($956)$437$519$133,687
174 ($956)$436$520$133,167
175 ($956)$434$522$132,645
176 ($956)$432$524$132,122
177 ($956)$430$525$131,596
178 ($956)$429$527$131,069
179 ($956)$427$529$130,541
180 ($956)$425$530$130,010
Year 16 - 181 ($956)$424$532$129,478
182 ($956)$422$534$128,944
183 ($956)$420$536$128,408
184 ($956)$418$537$127,871
185 ($956)$417$539$127,332
186 ($956)$415$541$126,791
187 ($956)$413$543$126,248
188 ($956)$411$544$125,704
189 ($956)$410$546$125,157
190 ($956)$408$548$124,609
191 ($956)$406$550$124,060
192 ($956)$404$552$123,508
Year 17 - 193 ($956)$402$553$122,955
194 ($956)$401$555$122,399
195 ($956)$399$557$121,842
196 ($956)$397$559$121,284
197 ($956)$395$561$120,723
198 ($956)$393$562$120,161
199 ($956)$392$564$119,596
200 ($956)$390$566$119,030
201 ($956)$388$568$118,462
202 ($956)$386$570$117,892
203 ($956)$384$572$117,321
204 ($956)$382$574$116,747
Year 18 - 205 ($956)$380$575$116,172
206 ($956)$379$577$115,594
207 ($956)$377$579$115,015
208 ($956)$375$581$114,434
209 ($956)$373$583$113,851
210 ($956)$371$585$113,266
211 ($956)$369$587$112,680
212 ($956)$367$589$112,091
213 ($956)$365$591$111,500
214 ($956)$363$593$110,908
215 ($956)$361$594$110,313
216 ($956)$359$596$109,717
Year 19 - 217 ($956)$357$598$109,119
218 ($956)$356$600$108,518
219 ($956)$354$602$107,916
220 ($956)$352$604$107,312
221 ($956)$350$606$106,706
222 ($956)$348$608$106,098
223 ($956)$346$610$105,488
224 ($956)$344$612$104,876
225 ($956)$342$614$104,261
226 ($956)$340$616$103,645
227 ($956)$338$618$103,027
228 ($956)$336$620$102,407
Year 20 - 229 ($956)$334$622$101,785
230 ($956)$332$624$101,161
231 ($956)$330$626$100,535
232 ($956)$328$628$99,906
233 ($956)$326$630$99,276
234 ($956)$323$632$98,644
235 ($956)$321$634$98,009
236 ($956)$319$636$97,373
237 ($956)$317$639$96,734
238 ($956)$315$641$96,094
239 ($956)$313$643$95,451
240 ($956)$311$645$94,806
Year 21 - 241 ($956)$309$647$94,159
242 ($956)$307$649$93,510
243 ($956)$305$651$92,859
244 ($956)$303$653$92,206
245 ($956)$300$655$91,550
246 ($956)$298$658$90,893
247 ($956)$296$660$90,233
248 ($956)$294$662$89,572
249 ($956)$292$664$88,908
250 ($956)$290$666$88,241
251 ($956)$288$668$87,573
252 ($956)$285$670$86,903
Year 22 - 253 ($956)$283$673$86,230
254 ($956)$281$675$85,555
255 ($956)$279$677$84,878
256 ($956)$277$679$84,199
257 ($956)$274$681$83,517
258 ($956)$272$684$82,834
259 ($956)$270$686$82,148
260 ($956)$268$688$81,460
261 ($956)$265$690$80,769
262 ($956)$263$693$80,077
263 ($956)$261$695$79,382
264 ($956)$259$697$78,685
Year 23 - 265 ($956)$256$699$77,985
266 ($956)$254$702$77,283
267 ($956)$252$704$76,579
268 ($956)$250$706$75,873
269 ($956)$247$709$75,164
270 ($956)$245$711$74,454
271 ($956)$243$713$73,740
272 ($956)$240$716$73,025
273 ($956)$238$718$72,307
274 ($956)$236$720$71,587
275 ($956)$233$723$70,864
276 ($956)$231$725$70,139
Year 24 - 277 ($956)$229$727$69,412
278 ($956)$226$730$68,682
279 ($956)$224$732$67,950
280 ($956)$221$734$67,216
281 ($956)$219$737$66,479
282 ($956)$217$739$65,740
283 ($956)$214$742$64,998
284 ($956)$212$744$64,254
285 ($956)$209$746$63,508
286 ($956)$207$749$62,759
287 ($956)$204$751$62,008
288 ($956)$202$754$61,254
Year 25 - 289 ($956)$200$756$60,498
290 ($956)$197$759$59,739
291 ($956)$195$761$58,978
292 ($956)$192$764$58,214
293 ($956)$190$766$57,448
294 ($956)$187$769$56,679
295 ($956)$185$771$55,908
296 ($956)$182$774$55,134
297 ($956)$180$776$54,358
298 ($956)$177$779$53,580
299 ($956)$175$781$52,798
300 ($956)$172$784$52,015
Year 26 - 301 ($956)$169$786$51,228
302 ($956)$167$789$50,439
303 ($956)$164$791$49,648
304 ($956)$162$794$48,854
305 ($956)$159$797$48,057
306 ($956)$157$799$47,258
307 ($956)$154$802$46,456
308 ($956)$151$804$45,652
309 ($956)$149$807$44,845
310 ($956)$146$810$44,035
311 ($956)$143$812$43,223
312 ($956)$141$815$42,408
Year 27 - 313 ($956)$138$818$41,590
314 ($956)$136$820$40,770
315 ($956)$133$823$39,947
316 ($956)$130$826$39,121
317 ($956)$127$828$38,293
318 ($956)$125$831$37,462
319 ($956)$122$834$36,628
320 ($956)$119$836$35,791
321 ($956)$117$839$34,952
322 ($956)$114$842$34,110
323 ($956)$111$845$33,266
324 ($956)$108$847$32,418
Year 28 - 325 ($956)$106$850$31,568
326 ($956)$103$853$30,715
327 ($956)$100$856$29,859
328 ($956)$97$859$29,001
329 ($956)$94$861$28,139
330 ($956)$92$864$27,275
331 ($956)$89$867$26,408
332 ($956)$86$870$25,539
333 ($956)$83$873$24,666
334 ($956)$80$875$23,791
335 ($956)$78$878$22,912
336 ($956)$75$881$22,031
Year 29 - 337 ($956)$72$884$21,147
338 ($956)$69$887$20,260
339 ($956)$66$890$19,370
340 ($956)$63$893$18,478
341 ($956)$60$896$17,582
342 ($956)$57$899$16,684
343 ($956)$54$901$15,782
344 ($956)$51$904$14,878
345 ($956)$48$907$13,970
346 ($956)$46$910$13,060
347 ($956)$43$913$12,147
348 ($956)$40$916$11,231
Year 30 - 349 ($956)$37$919$10,311
350 ($956)$34$922$9,389
351 ($956)$31$925$8,464
352 ($956)$28$928$7,536
353 ($956)$25$931$6,604
354 ($956)$22$934$5,670
355 ($956)$18$937$4,733
356 ($956)$15$940$3,792
357 ($956)$12$943$2,849
358 ($956)$9$947$1,902
359 ($956)$6$950$953
360 ($956)$3$953$0
TOTALS$141,694$202,400$344,094

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.