« Back to all home prices

Mortgage Payment Schedule for a $256,000 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% ($51,200) 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
$972 360 $145,067 $349,867

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  $256,000
Down Payment $51,200$204,800
Year 1 - 1 ($972)$674$298$204,502
2 ($972)$673$299$204,204
3 ($972)$672$300$203,904
4 ($972)$671$301$203,603
5 ($972)$670$302$203,302
6 ($972)$669$303$202,999
7 ($972)$668$304$202,695
8 ($972)$667$305$202,391
9 ($972)$666$306$202,085
10 ($972)$665$307$201,778
11 ($972)$664$308$201,471
12 ($972)$663$309$201,162
Year 2 - 13 ($972)$662$310$200,852
14 ($972)$661$311$200,542
15 ($972)$660$312$200,230
16 ($972)$659$313$199,917
17 ($972)$658$314$199,603
18 ($972)$657$315$199,288
19 ($972)$656$316$198,973
20 ($972)$655$317$198,656
21 ($972)$654$318$198,338
22 ($972)$653$319$198,019
23 ($972)$652$320$197,699
24 ($972)$651$321$197,378
Year 3 - 25 ($972)$650$322$197,055
26 ($972)$649$323$196,732
27 ($972)$648$324$196,408
28 ($972)$647$325$196,083
29 ($972)$645$326$195,756
30 ($972)$644$327$195,429
31 ($972)$643$329$195,100
32 ($972)$642$330$194,771
33 ($972)$641$331$194,440
34 ($972)$640$332$194,108
35 ($972)$639$333$193,775
36 ($972)$638$334$193,441
Year 4 - 37 ($972)$637$335$193,106
38 ($972)$636$336$192,770
39 ($972)$635$337$192,432
40 ($972)$633$338$192,094
41 ($972)$632$340$191,754
42 ($972)$631$341$191,414
43 ($972)$630$342$191,072
44 ($972)$629$343$190,729
45 ($972)$628$344$190,385
46 ($972)$627$345$190,040
47 ($972)$626$346$189,694
48 ($972)$624$347$189,346
Year 5 - 49 ($972)$623$349$188,998
50 ($972)$622$350$188,648
51 ($972)$621$351$188,297
52 ($972)$620$352$187,945
53 ($972)$619$353$187,592
54 ($972)$617$354$187,237
55 ($972)$616$356$186,882
56 ($972)$615$357$186,525
57 ($972)$614$358$186,167
58 ($972)$613$359$185,808
59 ($972)$612$360$185,448
60 ($972)$610$361$185,087
Year 6 - 61 ($972)$609$363$184,724
62 ($972)$608$364$184,360
63 ($972)$607$365$183,995
64 ($972)$606$366$183,629
65 ($972)$604$367$183,261
66 ($972)$603$369$182,893
67 ($972)$602$370$182,523
68 ($972)$601$371$182,152
69 ($972)$600$372$181,780
70 ($972)$598$373$181,406
71 ($972)$597$375$181,032
72 ($972)$596$376$180,656
Year 7 - 73 ($972)$595$377$180,278
74 ($972)$593$378$179,900
75 ($972)$592$380$179,520
76 ($972)$591$381$179,139
77 ($972)$590$382$178,757
78 ($972)$588$383$178,374
79 ($972)$587$385$177,989
80 ($972)$586$386$177,603
81 ($972)$585$387$177,216
82 ($972)$583$389$176,827
83 ($972)$582$390$176,437
84 ($972)$581$391$176,046
Year 8 - 85 ($972)$579$392$175,654
86 ($972)$578$394$175,260
87 ($972)$577$395$174,865
88 ($972)$576$396$174,469
89 ($972)$574$398$174,072
90 ($972)$573$399$173,673
91 ($972)$572$400$173,273
92 ($972)$570$401$172,871
93 ($972)$569$403$172,468
94 ($972)$568$404$172,064
95 ($972)$566$405$171,659
96 ($972)$565$407$171,252
Year 9 - 97 ($972)$564$408$170,844
98 ($972)$562$409$170,434
99 ($972)$561$411$170,023
100 ($972)$560$412$169,611
101 ($972)$558$414$169,198
102 ($972)$557$415$168,783
103 ($972)$556$416$168,366
104 ($972)$554$418$167,949
105 ($972)$553$419$167,530
106 ($972)$551$420$167,109
107 ($972)$550$422$166,688
108 ($972)$549$423$166,264
Year 10 - 109 ($972)$547$425$165,840
110 ($972)$546$426$165,414
111 ($972)$544$427$164,986
112 ($972)$543$429$164,558
113 ($972)$542$430$164,128
114 ($972)$540$432$163,696
115 ($972)$539$433$163,263
116 ($972)$537$434$162,828
117 ($972)$536$436$162,393
118 ($972)$535$437$161,955
119 ($972)$533$439$161,517
120 ($972)$532$440$161,076
Year 11 - 121 ($972)$530$442$160,635
122 ($972)$529$443$160,192
123 ($972)$527$445$159,747
124 ($972)$526$446$159,301
125 ($972)$524$447$158,854
126 ($972)$523$449$158,405
127 ($972)$521$450$157,954
128 ($972)$520$452$157,502
129 ($972)$518$453$157,049
130 ($972)$517$455$156,594
131 ($972)$515$456$156,138
132 ($972)$514$458$155,680
Year 12 - 133 ($972)$512$459$155,220
134 ($972)$511$461$154,759
135 ($972)$509$462$154,297
136 ($972)$508$464$153,833
137 ($972)$506$465$153,367
138 ($972)$505$467$152,900
139 ($972)$503$469$152,432
140 ($972)$502$470$151,962
141 ($972)$500$472$151,490
142 ($972)$499$473$151,017
143 ($972)$497$475$150,542
144 ($972)$496$476$150,066
Year 13 - 145 ($972)$494$478$149,588
146 ($972)$492$479$149,108
147 ($972)$491$481$148,627
148 ($972)$489$483$148,145
149 ($972)$488$484$147,661
150 ($972)$486$486$147,175
151 ($972)$484$487$146,687
152 ($972)$483$489$146,198
153 ($972)$481$491$145,708
154 ($972)$480$492$145,216
155 ($972)$478$494$144,722
156 ($972)$476$495$144,226
Year 14 - 157 ($972)$475$497$143,729
158 ($972)$473$499$143,230
159 ($972)$471$500$142,730
160 ($972)$470$502$142,228
161 ($972)$468$504$141,724
162 ($972)$467$505$141,219
163 ($972)$465$507$140,712
164 ($972)$463$509$140,203
165 ($972)$462$510$139,693
166 ($972)$460$512$139,181
167 ($972)$458$514$138,667
168 ($972)$456$515$138,152
Year 15 - 169 ($972)$455$517$137,635
170 ($972)$453$519$137,116
171 ($972)$451$521$136,595
172 ($972)$450$522$136,073
173 ($972)$448$524$135,549
174 ($972)$446$526$135,023
175 ($972)$444$527$134,496
176 ($972)$443$529$133,967
177 ($972)$441$531$133,436
178 ($972)$439$533$132,903
179 ($972)$437$534$132,369
180 ($972)$436$536$131,833
Year 16 - 181 ($972)$434$538$131,295
182 ($972)$432$540$130,755
183 ($972)$430$541$130,214
184 ($972)$429$543$129,671
185 ($972)$427$545$129,126
186 ($972)$425$547$128,579
187 ($972)$423$549$128,030
188 ($972)$421$550$127,480
189 ($972)$420$552$126,928
190 ($972)$418$554$126,374
191 ($972)$416$556$125,818
192 ($972)$414$558$125,260
Year 17 - 193 ($972)$412$560$124,700
194 ($972)$410$561$124,139
195 ($972)$409$563$123,576
196 ($972)$407$565$123,011
197 ($972)$405$567$122,444
198 ($972)$403$569$121,875
199 ($972)$401$571$121,304
200 ($972)$399$573$120,732
201 ($972)$397$574$120,157
202 ($972)$396$576$119,581
203 ($972)$394$578$119,003
204 ($972)$392$580$118,423
Year 18 - 205 ($972)$390$582$117,841
206 ($972)$388$584$117,257
207 ($972)$386$586$116,671
208 ($972)$384$588$116,083
209 ($972)$382$590$115,493
210 ($972)$380$592$114,901
211 ($972)$378$594$114,308
212 ($972)$376$596$113,712
213 ($972)$374$598$113,115
214 ($972)$372$600$112,515
215 ($972)$370$601$111,914
216 ($972)$368$603$111,310
Year 19 - 217 ($972)$366$605$110,705
218 ($972)$364$607$110,097
219 ($972)$362$609$109,488
220 ($972)$360$611$108,876
221 ($972)$358$613$108,263
222 ($972)$356$615$107,647
223 ($972)$354$618$107,030
224 ($972)$352$620$106,410
225 ($972)$350$622$105,789
226 ($972)$348$624$105,165
227 ($972)$346$626$104,539
228 ($972)$344$628$103,912
Year 20 - 229 ($972)$342$630$103,282
230 ($972)$340$632$102,650
231 ($972)$338$634$102,016
232 ($972)$336$636$101,380
233 ($972)$334$638$100,742
234 ($972)$332$640$100,102
235 ($972)$330$642$99,459
236 ($972)$327$644$98,815
237 ($972)$325$647$98,168
238 ($972)$323$649$97,520
239 ($972)$321$651$96,869
240 ($972)$319$653$96,216
Year 21 - 241 ($972)$317$655$95,561
242 ($972)$315$657$94,903
243 ($972)$312$659$94,244
244 ($972)$310$662$93,582
245 ($972)$308$664$92,918
246 ($972)$306$666$92,252
247 ($972)$304$668$91,584
248 ($972)$301$670$90,914
249 ($972)$299$673$90,241
250 ($972)$297$675$89,566
251 ($972)$295$677$88,889
252 ($972)$293$679$88,210
Year 22 - 253 ($972)$290$681$87,529
254 ($972)$288$684$86,845
255 ($972)$286$686$86,159
256 ($972)$284$688$85,471
257 ($972)$281$691$84,780
258 ($972)$279$693$84,087
259 ($972)$277$695$83,392
260 ($972)$274$697$82,695
261 ($972)$272$700$81,995
262 ($972)$270$702$81,293
263 ($972)$268$704$80,589
264 ($972)$265$707$79,882
Year 23 - 265 ($972)$263$709$79,174
266 ($972)$261$711$78,462
267 ($972)$258$714$77,749
268 ($972)$256$716$77,033
269 ($972)$254$718$76,315
270 ($972)$251$721$75,594
271 ($972)$249$723$74,871
272 ($972)$246$725$74,145
273 ($972)$244$728$73,418
274 ($972)$242$730$72,687
275 ($972)$239$733$71,955
276 ($972)$237$735$71,220
Year 24 - 277 ($972)$234$737$70,482
278 ($972)$232$740$69,743
279 ($972)$230$742$69,000
280 ($972)$227$745$68,256
281 ($972)$225$747$67,508
282 ($972)$222$750$66,759
283 ($972)$220$752$66,007
284 ($972)$217$755$65,252
285 ($972)$215$757$64,495
286 ($972)$212$760$63,735
287 ($972)$210$762$62,973
288 ($972)$207$765$62,209
Year 25 - 289 ($972)$205$767$61,442
290 ($972)$202$770$60,672
291 ($972)$200$772$59,900
292 ($972)$197$775$59,125
293 ($972)$195$777$58,348
294 ($972)$192$780$57,568
295 ($972)$189$782$56,786
296 ($972)$187$785$56,001
297 ($972)$184$788$55,214
298 ($972)$182$790$54,423
299 ($972)$179$793$53,631
300 ($972)$177$795$52,835
Year 26 - 301 ($972)$174$798$52,037
302 ($972)$171$801$51,237
303 ($972)$169$803$50,434
304 ($972)$166$806$49,628
305 ($972)$163$808$48,819
306 ($972)$161$811$48,008
307 ($972)$158$814$47,194
308 ($972)$155$817$46,378
309 ($972)$153$819$45,559
310 ($972)$150$822$44,737
311 ($972)$147$825$43,912
312 ($972)$145$827$43,085
Year 27 - 313 ($972)$142$830$42,255
314 ($972)$139$833$41,422
315 ($972)$136$836$40,587
316 ($972)$134$838$39,748
317 ($972)$131$841$38,907
318 ($972)$128$844$38,064
319 ($972)$125$847$37,217
320 ($972)$123$849$36,368
321 ($972)$120$852$35,515
322 ($972)$117$855$34,661
323 ($972)$114$858$33,803
324 ($972)$111$861$32,942
Year 28 - 325 ($972)$108$863$32,079
326 ($972)$106$866$31,213
327 ($972)$103$869$30,343
328 ($972)$100$872$29,471
329 ($972)$97$875$28,597
330 ($972)$94$878$27,719
331 ($972)$91$881$26,838
332 ($972)$88$884$25,955
333 ($972)$85$886$25,068
334 ($972)$83$889$24,179
335 ($972)$80$892$23,287
336 ($972)$77$895$22,392
Year 29 - 337 ($972)$74$898$21,493
338 ($972)$71$901$20,592
339 ($972)$68$904$19,688
340 ($972)$65$907$18,781
341 ($972)$62$910$17,871
342 ($972)$59$913$16,958
343 ($972)$56$916$16,042
344 ($972)$53$919$15,123
345 ($972)$50$922$14,201
346 ($972)$47$925$13,276
347 ($972)$44$928$12,348
348 ($972)$41$931$11,416
Year 30 - 349 ($972)$38$934$10,482
350 ($972)$35$937$9,545
351 ($972)$31$940$8,604
352 ($972)$28$944$7,661
353 ($972)$25$947$6,714
354 ($972)$22$950$5,765
355 ($972)$19$953$4,812
356 ($972)$16$956$3,856
357 ($972)$13$959$2,896
358 ($972)$10$962$1,934
359 ($972)$6$965$969
360 ($972)$3$969$0
TOTALS$145,067$204,800$349,867

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.