« Back to all home prices

Mortgage Payment Schedule for a $259,000 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% ($51,800) 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
$969 360 $141,642 $348,842

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  $259,000
Down Payment $51,800$207,200
Year 1 - 1 ($969)$661$308$206,892
2 ($969)$660$309$206,584
3 ($969)$659$310$206,274
4 ($969)$658$311$205,963
5 ($969)$657$312$205,652
6 ($969)$656$313$205,339
7 ($969)$655$314$205,025
8 ($969)$654$315$204,711
9 ($969)$653$316$204,395
10 ($969)$652$317$204,079
11 ($969)$651$318$203,761
12 ($969)$650$319$203,442
Year 2 - 13 ($969)$649$320$203,122
14 ($969)$648$321$202,802
15 ($969)$647$322$202,480
16 ($969)$646$323$202,157
17 ($969)$645$324$201,834
18 ($969)$644$325$201,509
19 ($969)$643$326$201,183
20 ($969)$642$327$200,856
21 ($969)$641$328$200,528
22 ($969)$640$329$200,199
23 ($969)$639$330$199,869
24 ($969)$638$331$199,538
Year 3 - 25 ($969)$637$332$199,206
26 ($969)$636$333$198,873
27 ($969)$635$334$198,538
28 ($969)$634$335$198,203
29 ($969)$633$336$197,867
30 ($969)$632$337$197,529
31 ($969)$630$339$197,190
32 ($969)$629$340$196,851
33 ($969)$628$341$196,510
34 ($969)$627$342$196,168
35 ($969)$626$343$195,825
36 ($969)$625$344$195,481
Year 4 - 37 ($969)$624$345$195,136
38 ($969)$623$346$194,790
39 ($969)$622$347$194,443
40 ($969)$621$348$194,094
41 ($969)$619$350$193,745
42 ($969)$618$351$193,394
43 ($969)$617$352$193,042
44 ($969)$616$353$192,690
45 ($969)$615$354$192,336
46 ($969)$614$355$191,980
47 ($969)$613$356$191,624
48 ($969)$612$357$191,267
Year 5 - 49 ($969)$610$359$190,908
50 ($969)$609$360$190,549
51 ($969)$608$361$190,188
52 ($969)$607$362$189,826
53 ($969)$606$363$189,463
54 ($969)$605$364$189,098
55 ($969)$604$365$188,733
56 ($969)$602$367$188,366
57 ($969)$601$368$187,998
58 ($969)$600$369$187,629
59 ($969)$599$370$187,259
60 ($969)$598$371$186,888
Year 6 - 61 ($969)$596$373$186,515
62 ($969)$595$374$186,142
63 ($969)$594$375$185,767
64 ($969)$593$376$185,391
65 ($969)$592$377$185,013
66 ($969)$591$379$184,635
67 ($969)$589$380$184,255
68 ($969)$588$381$183,874
69 ($969)$587$382$183,492
70 ($969)$586$383$183,109
71 ($969)$584$385$182,724
72 ($969)$583$386$182,338
Year 7 - 73 ($969)$582$387$181,951
74 ($969)$581$388$181,563
75 ($969)$579$390$181,174
76 ($969)$578$391$180,783
77 ($969)$577$392$180,391
78 ($969)$576$393$179,997
79 ($969)$574$395$179,603
80 ($969)$573$396$179,207
81 ($969)$572$397$178,810
82 ($969)$571$398$178,412
83 ($969)$569$400$178,012
84 ($969)$568$401$177,611
Year 8 - 85 ($969)$567$402$177,209
86 ($969)$566$403$176,806
87 ($969)$564$405$176,401
88 ($969)$563$406$175,995
89 ($969)$562$407$175,588
90 ($969)$560$409$175,179
91 ($969)$559$410$174,769
92 ($969)$558$411$174,358
93 ($969)$556$413$173,946
94 ($969)$555$414$173,532
95 ($969)$554$415$173,117
96 ($969)$553$416$172,700
Year 9 - 97 ($969)$551$418$172,282
98 ($969)$550$419$171,863
99 ($969)$549$420$171,443
100 ($969)$547$422$171,021
101 ($969)$546$423$170,598
102 ($969)$544$425$170,173
103 ($969)$543$426$169,747
104 ($969)$542$427$169,320
105 ($969)$540$429$168,892
106 ($969)$539$430$168,462
107 ($969)$538$431$168,030
108 ($969)$536$433$167,598
Year 10 - 109 ($969)$535$434$167,164
110 ($969)$534$435$166,728
111 ($969)$532$437$166,291
112 ($969)$531$438$165,853
113 ($969)$529$440$165,413
114 ($969)$528$441$164,972
115 ($969)$527$442$164,530
116 ($969)$525$444$164,086
117 ($969)$524$445$163,641
118 ($969)$522$447$163,194
119 ($969)$521$448$162,746
120 ($969)$519$450$162,296
Year 11 - 121 ($969)$518$451$161,845
122 ($969)$517$452$161,393
123 ($969)$515$454$160,939
124 ($969)$514$455$160,483
125 ($969)$512$457$160,027
126 ($969)$511$458$159,568
127 ($969)$509$460$159,109
128 ($969)$508$461$158,648
129 ($969)$506$463$158,185
130 ($969)$505$464$157,721
131 ($969)$503$466$157,255
132 ($969)$502$467$156,788
Year 12 - 133 ($969)$500$469$156,319
134 ($969)$499$470$155,849
135 ($969)$497$472$155,378
136 ($969)$496$473$154,905
137 ($969)$494$475$154,430
138 ($969)$493$476$153,954
139 ($969)$491$478$153,476
140 ($969)$490$479$152,997
141 ($969)$488$481$152,516
142 ($969)$487$482$152,034
143 ($969)$485$484$151,550
144 ($969)$484$485$151,065
Year 13 - 145 ($969)$482$487$150,578
146 ($969)$481$488$150,090
147 ($969)$479$490$149,600
148 ($969)$477$492$149,108
149 ($969)$476$493$148,615
150 ($969)$474$495$148,121
151 ($969)$473$496$147,624
152 ($969)$471$498$147,127
153 ($969)$470$499$146,627
154 ($969)$468$501$146,126
155 ($969)$466$503$145,623
156 ($969)$465$504$145,119
Year 14 - 157 ($969)$463$506$144,613
158 ($969)$462$507$144,106
159 ($969)$460$509$143,597
160 ($969)$458$511$143,086
161 ($969)$457$512$142,574
162 ($969)$455$514$142,060
163 ($969)$453$516$141,544
164 ($969)$452$517$141,027
165 ($969)$450$519$140,508
166 ($969)$448$521$139,988
167 ($969)$447$522$139,465
168 ($969)$445$524$138,942
Year 15 - 169 ($969)$443$526$138,416
170 ($969)$442$527$137,889
171 ($969)$440$529$137,360
172 ($969)$438$531$136,829
173 ($969)$437$532$136,297
174 ($969)$435$534$135,763
175 ($969)$433$536$135,227
176 ($969)$432$537$134,690
177 ($969)$430$539$134,151
178 ($969)$428$541$133,610
179 ($969)$426$543$133,067
180 ($969)$425$544$132,523
Year 16 - 181 ($969)$423$546$131,977
182 ($969)$421$548$131,429
183 ($969)$419$550$130,880
184 ($969)$418$551$130,328
185 ($969)$416$553$129,775
186 ($969)$414$555$129,221
187 ($969)$412$557$128,664
188 ($969)$411$558$128,106
189 ($969)$409$560$127,546
190 ($969)$407$562$126,984
191 ($969)$405$564$126,420
192 ($969)$403$566$125,854
Year 17 - 193 ($969)$402$567$125,287
194 ($969)$400$569$124,718
195 ($969)$398$571$124,147
196 ($969)$396$573$123,574
197 ($969)$394$575$123,000
198 ($969)$393$576$122,423
199 ($969)$391$578$121,845
200 ($969)$389$580$121,265
201 ($969)$387$582$120,683
202 ($969)$385$584$120,099
203 ($969)$383$586$119,513
204 ($969)$381$588$118,926
Year 18 - 205 ($969)$380$589$118,336
206 ($969)$378$591$117,745
207 ($969)$376$593$117,152
208 ($969)$374$595$116,557
209 ($969)$372$597$115,960
210 ($969)$370$599$115,361
211 ($969)$368$601$114,760
212 ($969)$366$603$114,157
213 ($969)$364$605$113,553
214 ($969)$362$607$112,946
215 ($969)$360$609$112,337
216 ($969)$359$610$111,727
Year 19 - 217 ($969)$357$612$111,115
218 ($969)$355$614$110,500
219 ($969)$353$616$109,884
220 ($969)$351$618$109,266
221 ($969)$349$620$108,645
222 ($969)$347$622$108,023
223 ($969)$345$624$107,399
224 ($969)$343$626$106,773
225 ($969)$341$628$106,144
226 ($969)$339$630$105,514
227 ($969)$337$632$104,882
228 ($969)$335$634$104,248
Year 20 - 229 ($969)$333$636$103,611
230 ($969)$331$638$102,973
231 ($969)$329$640$102,333
232 ($969)$327$642$101,690
233 ($969)$325$644$101,046
234 ($969)$323$647$100,399
235 ($969)$320$649$99,751
236 ($969)$318$651$99,100
237 ($969)$316$653$98,448
238 ($969)$314$655$97,793
239 ($969)$312$657$97,136
240 ($969)$310$659$96,477
Year 21 - 241 ($969)$308$661$95,816
242 ($969)$306$663$95,153
243 ($969)$304$665$94,487
244 ($969)$302$667$93,820
245 ($969)$299$670$93,150
246 ($969)$297$672$92,479
247 ($969)$295$674$91,805
248 ($969)$293$676$91,129
249 ($969)$291$678$90,451
250 ($969)$289$680$89,770
251 ($969)$287$682$89,088
252 ($969)$284$685$88,403
Year 22 - 253 ($969)$282$687$87,716
254 ($969)$280$689$87,027
255 ($969)$278$691$86,336
256 ($969)$276$693$85,643
257 ($969)$273$696$84,947
258 ($969)$271$698$84,249
259 ($969)$269$700$83,549
260 ($969)$267$702$82,847
261 ($969)$264$705$82,142
262 ($969)$262$707$81,435
263 ($969)$260$709$80,726
264 ($969)$258$711$80,015
Year 23 - 265 ($969)$255$714$79,301
266 ($969)$253$716$78,585
267 ($969)$251$718$77,867
268 ($969)$249$720$77,146
269 ($969)$246$723$76,424
270 ($969)$244$725$75,699
271 ($969)$242$727$74,971
272 ($969)$239$730$74,241
273 ($969)$237$732$73,509
274 ($969)$235$734$72,775
275 ($969)$232$737$72,038
276 ($969)$230$739$71,299
Year 24 - 277 ($969)$228$741$70,558
278 ($969)$225$744$69,814
279 ($969)$223$746$69,068
280 ($969)$220$749$68,319
281 ($969)$218$751$67,568
282 ($969)$216$753$66,815
283 ($969)$213$756$66,059
284 ($969)$211$758$65,301
285 ($969)$208$761$64,540
286 ($969)$206$763$63,777
287 ($969)$204$765$63,012
288 ($969)$201$768$62,244
Year 25 - 289 ($969)$199$770$61,474
290 ($969)$196$773$60,701
291 ($969)$194$775$59,926
292 ($969)$191$778$59,148
293 ($969)$189$780$58,368
294 ($969)$186$783$57,585
295 ($969)$184$785$56,800
296 ($969)$181$788$56,012
297 ($969)$179$790$55,222
298 ($969)$176$793$54,429
299 ($969)$174$795$53,634
300 ($969)$171$798$52,836
Year 26 - 301 ($969)$169$800$52,036
302 ($969)$166$803$51,233
303 ($969)$164$805$50,427
304 ($969)$161$808$49,619
305 ($969)$158$811$48,808
306 ($969)$156$813$47,995
307 ($969)$153$816$47,179
308 ($969)$151$818$46,361
309 ($969)$148$821$45,540
310 ($969)$145$824$44,716
311 ($969)$143$826$43,890
312 ($969)$140$829$43,061
Year 27 - 313 ($969)$137$832$42,229
314 ($969)$135$834$41,395
315 ($969)$132$837$40,558
316 ($969)$129$840$39,719
317 ($969)$127$842$38,877
318 ($969)$124$845$38,032
319 ($969)$121$848$37,184
320 ($969)$119$850$36,334
321 ($969)$116$853$35,481
322 ($969)$113$856$34,625
323 ($969)$111$858$33,766
324 ($969)$108$861$32,905
Year 28 - 325 ($969)$105$864$32,041
326 ($969)$102$867$31,174
327 ($969)$99$870$30,305
328 ($969)$97$872$29,433
329 ($969)$94$875$28,558
330 ($969)$91$878$27,680
331 ($969)$88$881$26,799
332 ($969)$86$883$25,916
333 ($969)$83$886$25,029
334 ($969)$80$889$24,140
335 ($969)$77$892$23,248
336 ($969)$74$895$22,353
Year 29 - 337 ($969)$71$898$21,456
338 ($969)$68$901$20,555
339 ($969)$66$903$19,652
340 ($969)$63$906$18,746
341 ($969)$60$909$17,836
342 ($969)$57$912$16,924
343 ($969)$54$915$16,009
344 ($969)$51$918$15,091
345 ($969)$48$921$14,171
346 ($969)$45$924$13,247
347 ($969)$42$927$12,320
348 ($969)$39$930$11,390
Year 30 - 349 ($969)$36$933$10,458
350 ($969)$33$936$9,522
351 ($969)$30$939$8,583
352 ($969)$27$942$7,642
353 ($969)$24$945$6,697
354 ($969)$21$948$5,750
355 ($969)$18$951$4,799
356 ($969)$15$954$3,845
357 ($969)$12$957$2,889
358 ($969)$9$960$1,929
359 ($969)$6$963$966
360 ($969)$3$966$0
TOTALS$141,642$207,200$348,842

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.