« 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 September 21, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$958 360 $140,001 $344,801

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 258821
$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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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 #: 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
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 ($958)$654$304$204,496
2 ($958)$653$305$204,191
3 ($958)$652$306$203,885
4 ($958)$651$307$203,578
5 ($958)$650$308$203,270
6 ($958)$649$309$202,961
7 ($958)$648$310$202,651
8 ($958)$647$311$202,340
9 ($958)$646$312$202,028
10 ($958)$645$313$201,715
11 ($958)$644$314$201,401
12 ($958)$643$315$201,086
Year 2 - 13 ($958)$642$316$200,770
14 ($958)$641$317$200,453
15 ($958)$640$318$200,135
16 ($958)$639$319$199,816
17 ($958)$638$320$199,496
18 ($958)$637$321$199,175
19 ($958)$636$322$198,853
20 ($958)$635$323$198,529
21 ($958)$634$324$198,205
22 ($958)$633$325$197,880
23 ($958)$632$326$197,554
24 ($958)$631$327$197,227
Year 3 - 25 ($958)$629$328$196,898
26 ($958)$628$329$196,569
27 ($958)$627$330$196,239
28 ($958)$626$331$195,907
29 ($958)$625$333$195,575
30 ($958)$624$334$195,241
31 ($958)$623$335$194,906
32 ($958)$622$336$194,571
33 ($958)$621$337$194,234
34 ($958)$620$338$193,896
35 ($958)$619$339$193,557
36 ($958)$618$340$193,217
Year 4 - 37 ($958)$617$341$192,876
38 ($958)$616$342$192,534
39 ($958)$615$343$192,191
40 ($958)$613$344$191,846
41 ($958)$612$345$191,501
42 ($958)$611$347$191,154
43 ($958)$610$348$190,806
44 ($958)$609$349$190,458
45 ($958)$608$350$190,108
46 ($958)$607$351$189,757
47 ($958)$606$352$189,405
48 ($958)$605$353$189,051
Year 5 - 49 ($958)$603$354$188,697
50 ($958)$602$356$188,341
51 ($958)$601$357$187,985
52 ($958)$600$358$187,627
53 ($958)$599$359$187,268
54 ($958)$598$360$186,908
55 ($958)$597$361$186,547
56 ($958)$595$362$186,184
57 ($958)$594$364$185,821
58 ($958)$593$365$185,456
59 ($958)$592$366$185,090
60 ($958)$591$367$184,723
Year 6 - 61 ($958)$590$368$184,355
62 ($958)$588$369$183,986
63 ($958)$587$371$183,615
64 ($958)$586$372$183,243
65 ($958)$585$373$182,870
66 ($958)$584$374$182,496
67 ($958)$582$375$182,121
68 ($958)$581$377$181,744
69 ($958)$580$378$181,367
70 ($958)$579$379$180,988
71 ($958)$578$380$180,608
72 ($958)$576$381$180,226
Year 7 - 73 ($958)$575$383$179,844
74 ($958)$574$384$179,460
75 ($958)$573$385$179,075
76 ($958)$572$386$178,689
77 ($958)$570$387$178,301
78 ($958)$569$389$177,913
79 ($958)$568$390$177,523
80 ($958)$567$391$177,131
81 ($958)$565$392$176,739
82 ($958)$564$394$176,345
83 ($958)$563$395$175,950
84 ($958)$562$396$175,554
Year 8 - 85 ($958)$560$397$175,157
86 ($958)$559$399$174,758
87 ($958)$558$400$174,358
88 ($958)$556$401$173,957
89 ($958)$555$403$173,554
90 ($958)$554$404$173,150
91 ($958)$553$405$172,745
92 ($958)$551$406$172,339
93 ($958)$550$408$171,931
94 ($958)$549$409$171,522
95 ($958)$547$410$171,112
96 ($958)$546$412$170,700
Year 9 - 97 ($958)$545$413$170,287
98 ($958)$543$414$169,873
99 ($958)$542$416$169,457
100 ($958)$541$417$169,040
101 ($958)$540$418$168,622
102 ($958)$538$420$168,202
103 ($958)$537$421$167,781
104 ($958)$536$422$167,359
105 ($958)$534$424$166,935
106 ($958)$533$425$166,510
107 ($958)$531$426$166,084
108 ($958)$530$428$165,656
Year 10 - 109 ($958)$529$429$165,227
110 ($958)$527$430$164,797
111 ($958)$526$432$164,365
112 ($958)$525$433$163,932
113 ($958)$523$435$163,497
114 ($958)$522$436$163,061
115 ($958)$520$437$162,624
116 ($958)$519$439$162,185
117 ($958)$518$440$161,745
118 ($958)$516$442$161,304
119 ($958)$515$443$160,861
120 ($958)$513$444$160,416
Year 11 - 121 ($958)$512$446$159,971
122 ($958)$511$447$159,523
123 ($958)$509$449$159,075
124 ($958)$508$450$158,625
125 ($958)$506$452$158,173
126 ($958)$505$453$157,720
127 ($958)$503$454$157,266
128 ($958)$502$456$156,810
129 ($958)$500$457$156,353
130 ($958)$499$459$155,894
131 ($958)$498$460$155,434
132 ($958)$496$462$154,972
Year 12 - 133 ($958)$495$463$154,509
134 ($958)$493$465$154,044
135 ($958)$492$466$153,578
136 ($958)$490$468$153,110
137 ($958)$489$469$152,641
138 ($958)$487$471$152,171
139 ($958)$486$472$151,699
140 ($958)$484$474$151,225
141 ($958)$483$475$150,750
142 ($958)$481$477$150,273
143 ($958)$480$478$149,795
144 ($958)$478$480$149,315
Year 13 - 145 ($958)$477$481$148,834
146 ($958)$475$483$148,351
147 ($958)$473$484$147,867
148 ($958)$472$486$147,381
149 ($958)$470$487$146,894
150 ($958)$469$489$146,405
151 ($958)$467$491$145,914
152 ($958)$466$492$145,422
153 ($958)$464$494$144,929
154 ($958)$463$495$144,434
155 ($958)$461$497$143,937
156 ($958)$459$498$143,438
Year 14 - 157 ($958)$458$500$142,938
158 ($958)$456$502$142,437
159 ($958)$455$503$141,934
160 ($958)$453$505$141,429
161 ($958)$451$506$140,922
162 ($958)$450$508$140,414
163 ($958)$448$510$139,905
164 ($958)$447$511$139,394
165 ($958)$445$513$138,881
166 ($958)$443$515$138,366
167 ($958)$442$516$137,850
168 ($958)$440$518$137,332
Year 15 - 169 ($958)$438$519$136,813
170 ($958)$437$521$136,292
171 ($958)$435$523$135,769
172 ($958)$433$524$135,244
173 ($958)$432$526$134,718
174 ($958)$430$528$134,190
175 ($958)$428$529$133,661
176 ($958)$427$531$133,130
177 ($958)$425$533$132,597
178 ($958)$423$535$132,062
179 ($958)$421$536$131,526
180 ($958)$420$538$130,988
Year 16 - 181 ($958)$418$540$130,448
182 ($958)$416$541$129,907
183 ($958)$415$543$129,364
184 ($958)$413$545$128,819
185 ($958)$411$547$128,272
186 ($958)$409$548$127,724
187 ($958)$408$550$127,174
188 ($958)$406$552$126,622
189 ($958)$404$554$126,068
190 ($958)$402$555$125,513
191 ($958)$401$557$124,956
192 ($958)$399$559$124,397
Year 17 - 193 ($958)$397$561$123,836
194 ($958)$395$563$123,273
195 ($958)$393$564$122,709
196 ($958)$392$566$122,143
197 ($958)$390$568$121,575
198 ($958)$388$570$121,005
199 ($958)$386$572$120,434
200 ($958)$384$573$119,860
201 ($958)$383$575$119,285
202 ($958)$381$577$118,708
203 ($958)$379$579$118,129
204 ($958)$377$581$117,548
Year 18 - 205 ($958)$375$583$116,966
206 ($958)$373$584$116,381
207 ($958)$371$586$115,795
208 ($958)$370$588$115,207
209 ($958)$368$590$114,617
210 ($958)$366$592$114,025
211 ($958)$364$594$113,431
212 ($958)$362$596$112,835
213 ($958)$360$598$112,237
214 ($958)$358$600$111,638
215 ($958)$356$601$111,036
216 ($958)$354$603$110,433
Year 19 - 217 ($958)$352$605$109,828
218 ($958)$351$607$109,220
219 ($958)$349$609$108,611
220 ($958)$347$611$108,000
221 ($958)$345$613$107,387
222 ($958)$343$615$106,772
223 ($958)$341$617$106,155
224 ($958)$339$619$105,536
225 ($958)$337$621$104,915
226 ($958)$335$623$104,292
227 ($958)$333$625$103,667
228 ($958)$331$627$103,040
Year 20 - 229 ($958)$329$629$102,411
230 ($958)$327$631$101,780
231 ($958)$325$633$101,147
232 ($958)$323$635$100,512
233 ($958)$321$637$99,876
234 ($958)$319$639$99,237
235 ($958)$317$641$98,595
236 ($958)$315$643$97,952
237 ($958)$313$645$97,307
238 ($958)$311$647$96,660
239 ($958)$309$649$96,011
240 ($958)$306$651$95,359
Year 21 - 241 ($958)$304$653$94,706
242 ($958)$302$656$94,050
243 ($958)$300$658$93,393
244 ($958)$298$660$92,733
245 ($958)$296$662$92,071
246 ($958)$294$664$91,407
247 ($958)$292$666$90,741
248 ($958)$290$668$90,073
249 ($958)$287$670$89,403
250 ($958)$285$672$88,730
251 ($958)$283$675$88,056
252 ($958)$281$677$87,379
Year 22 - 253 ($958)$279$679$86,700
254 ($958)$277$681$86,019
255 ($958)$275$683$85,336
256 ($958)$272$685$84,651
257 ($958)$270$688$83,963
258 ($958)$268$690$83,273
259 ($958)$266$692$82,581
260 ($958)$264$694$81,887
261 ($958)$261$696$81,190
262 ($958)$259$699$80,492
263 ($958)$257$701$79,791
264 ($958)$255$703$79,088
Year 23 - 265 ($958)$252$705$78,382
266 ($958)$250$708$77,675
267 ($958)$248$710$76,965
268 ($958)$246$712$76,253
269 ($958)$243$714$75,538
270 ($958)$241$717$74,822
271 ($958)$239$719$74,103
272 ($958)$237$721$73,382
273 ($958)$234$724$72,658
274 ($958)$232$726$71,932
275 ($958)$230$728$71,204
276 ($958)$227$731$70,473
Year 24 - 277 ($958)$225$733$69,740
278 ($958)$223$735$69,005
279 ($958)$220$738$68,268
280 ($958)$218$740$67,528
281 ($958)$216$742$66,786
282 ($958)$213$745$66,041
283 ($958)$211$747$65,294
284 ($958)$208$749$64,545
285 ($958)$206$752$63,793
286 ($958)$204$754$63,039
287 ($958)$201$757$62,282
288 ($958)$199$759$61,523
Year 25 - 289 ($958)$196$761$60,762
290 ($958)$194$764$59,998
291 ($958)$191$766$59,232
292 ($958)$189$769$58,463
293 ($958)$187$771$57,692
294 ($958)$184$774$56,918
295 ($958)$182$776$56,142
296 ($958)$179$779$55,363
297 ($958)$177$781$54,582
298 ($958)$174$784$53,799
299 ($958)$172$786$53,012
300 ($958)$169$789$52,224
Year 26 - 301 ($958)$167$791$51,433
302 ($958)$164$794$50,639
303 ($958)$162$796$49,843
304 ($958)$159$799$49,044
305 ($958)$157$801$48,243
306 ($958)$154$804$47,439
307 ($958)$151$806$46,633
308 ($958)$149$809$45,824
309 ($958)$146$812$45,012
310 ($958)$144$814$44,198
311 ($958)$141$817$43,382
312 ($958)$138$819$42,562
Year 27 - 313 ($958)$136$822$41,740
314 ($958)$133$825$40,916
315 ($958)$131$827$40,089
316 ($958)$128$830$39,259
317 ($958)$125$832$38,426
318 ($958)$123$835$37,591
319 ($958)$120$838$36,753
320 ($958)$117$840$35,913
321 ($958)$115$843$35,070
322 ($958)$112$846$34,224
323 ($958)$109$849$33,375
324 ($958)$107$851$32,524
Year 28 - 325 ($958)$104$854$31,670
326 ($958)$101$857$30,813
327 ($958)$98$859$29,954
328 ($958)$96$862$29,092
329 ($958)$93$865$28,227
330 ($958)$90$868$27,359
331 ($958)$87$870$26,489
332 ($958)$85$873$25,615
333 ($958)$82$876$24,739
334 ($958)$79$879$23,861
335 ($958)$76$882$22,979
336 ($958)$73$884$22,095
Year 29 - 337 ($958)$71$887$21,207
338 ($958)$68$890$20,317
339 ($958)$65$893$19,424
340 ($958)$62$896$18,528
341 ($958)$59$899$17,630
342 ($958)$56$902$16,728
343 ($958)$53$904$15,824
344 ($958)$51$907$14,917
345 ($958)$48$910$14,006
346 ($958)$45$913$13,093
347 ($958)$42$916$12,177
348 ($958)$39$919$11,258
Year 30 - 349 ($958)$36$922$10,337
350 ($958)$33$925$9,412
351 ($958)$30$928$8,484
352 ($958)$27$931$7,553
353 ($958)$24$934$6,620
354 ($958)$21$937$5,683
355 ($958)$18$940$4,743
356 ($958)$15$943$3,801
357 ($958)$12$946$2,855
358 ($958)$9$949$1,906
359 ($958)$6$952$955
360 ($958)$3$955$0
TOTALS$140,001$204,800$344,801

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.