« Back to all home prices

Mortgage Payment Schedule for a $261,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($52,200) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$988 360 $147,037 $355,837

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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

NMLS #: 122701 | State Lic #: MC-1186
$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 #: 447490
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $261,000
Down Payment $52,200$208,800
Year 1 - 1 ($988)$684$305$208,495
2 ($988)$683$306$208,190
3 ($988)$682$307$207,883
4 ($988)$681$308$207,576
5 ($988)$680$309$207,267
6 ($988)$679$310$206,957
7 ($988)$678$311$206,647
8 ($988)$677$312$206,335
9 ($988)$676$313$206,022
10 ($988)$675$314$205,709
11 ($988)$674$315$205,394
12 ($988)$673$316$205,078
Year 2 - 13 ($988)$672$317$204,761
14 ($988)$671$318$204,443
15 ($988)$670$319$204,125
16 ($988)$669$320$203,805
17 ($988)$667$321$203,484
18 ($988)$666$322$203,162
19 ($988)$665$323$202,839
20 ($988)$664$324$202,514
21 ($988)$663$325$202,189
22 ($988)$662$326$201,863
23 ($988)$661$327$201,536
24 ($988)$660$328$201,207
Year 3 - 25 ($988)$659$329$200,878
26 ($988)$658$331$200,547
27 ($988)$657$332$200,215
28 ($988)$656$333$199,883
29 ($988)$655$334$199,549
30 ($988)$654$335$199,214
31 ($988)$652$336$198,878
32 ($988)$651$337$198,541
33 ($988)$650$338$198,203
34 ($988)$649$339$197,863
35 ($988)$648$340$197,523
36 ($988)$647$342$197,181
Year 4 - 37 ($988)$646$343$196,839
38 ($988)$645$344$196,495
39 ($988)$644$345$196,150
40 ($988)$642$346$195,804
41 ($988)$641$347$195,457
42 ($988)$640$348$195,108
43 ($988)$639$349$194,759
44 ($988)$638$351$194,408
45 ($988)$637$352$194,057
46 ($988)$636$353$193,704
47 ($988)$634$354$193,350
48 ($988)$633$355$192,995
Year 5 - 49 ($988)$632$356$192,638
50 ($988)$631$358$192,281
51 ($988)$630$359$191,922
52 ($988)$629$360$191,562
53 ($988)$627$361$191,201
54 ($988)$626$362$190,839
55 ($988)$625$363$190,475
56 ($988)$624$365$190,111
57 ($988)$623$366$189,745
58 ($988)$621$367$189,378
59 ($988)$620$368$189,010
60 ($988)$619$369$188,640
Year 6 - 61 ($988)$618$371$188,269
62 ($988)$617$372$187,898
63 ($988)$615$373$187,525
64 ($988)$614$374$187,150
65 ($988)$613$376$186,775
66 ($988)$612$377$186,398
67 ($988)$610$378$186,020
68 ($988)$609$379$185,641
69 ($988)$608$380$185,260
70 ($988)$607$382$184,879
71 ($988)$605$383$184,496
72 ($988)$604$384$184,111
Year 7 - 73 ($988)$603$385$183,726
74 ($988)$602$387$183,339
75 ($988)$600$388$182,951
76 ($988)$599$389$182,562
77 ($988)$598$391$182,171
78 ($988)$597$392$181,780
79 ($988)$595$393$181,386
80 ($988)$594$394$180,992
81 ($988)$593$396$180,596
82 ($988)$591$397$180,199
83 ($988)$590$398$179,801
84 ($988)$589$400$179,402
Year 8 - 85 ($988)$588$401$179,001
86 ($988)$586$402$178,598
87 ($988)$585$404$178,195
88 ($988)$584$405$177,790
89 ($988)$582$406$177,384
90 ($988)$581$408$176,976
91 ($988)$580$409$176,568
92 ($988)$578$410$176,157
93 ($988)$577$412$175,746
94 ($988)$576$413$175,333
95 ($988)$574$414$174,919
96 ($988)$573$416$174,503
Year 9 - 97 ($988)$571$417$174,086
98 ($988)$570$418$173,668
99 ($988)$569$420$173,248
100 ($988)$567$421$172,827
101 ($988)$566$422$172,405
102 ($988)$565$424$171,981
103 ($988)$563$425$171,556
104 ($988)$562$427$171,129
105 ($988)$560$428$170,701
106 ($988)$559$429$170,272
107 ($988)$558$431$169,841
108 ($988)$556$432$169,409
Year 10 - 109 ($988)$555$434$168,975
110 ($988)$553$435$168,540
111 ($988)$552$436$168,104
112 ($988)$551$438$167,666
113 ($988)$549$439$167,226
114 ($988)$548$441$166,786
115 ($988)$546$442$166,344
116 ($988)$545$444$165,900
117 ($988)$543$445$165,455
118 ($988)$542$447$165,008
119 ($988)$540$448$164,560
120 ($988)$539$450$164,111
Year 11 - 121 ($988)$537$451$163,660
122 ($988)$536$452$163,207
123 ($988)$535$454$162,753
124 ($988)$533$455$162,298
125 ($988)$532$457$161,841
126 ($988)$530$458$161,383
127 ($988)$529$460$160,923
128 ($988)$527$461$160,461
129 ($988)$526$463$159,998
130 ($988)$524$464$159,534
131 ($988)$522$466$159,068
132 ($988)$521$467$158,600
Year 12 - 133 ($988)$519$469$158,131
134 ($988)$518$471$157,661
135 ($988)$516$472$157,189
136 ($988)$515$474$156,715
137 ($988)$513$475$156,240
138 ($988)$512$477$155,763
139 ($988)$510$478$155,285
140 ($988)$509$480$154,805
141 ($988)$507$481$154,324
142 ($988)$505$483$153,840
143 ($988)$504$485$153,356
144 ($988)$502$486$152,870
Year 13 - 145 ($988)$501$488$152,382
146 ($988)$499$489$151,893
147 ($988)$497$491$151,402
148 ($988)$496$493$150,909
149 ($988)$494$494$150,415
150 ($988)$493$496$149,919
151 ($988)$491$497$149,421
152 ($988)$489$499$148,922
153 ($988)$488$501$148,422
154 ($988)$486$502$147,919
155 ($988)$484$504$147,415
156 ($988)$483$506$146,910
Year 14 - 157 ($988)$481$507$146,402
158 ($988)$479$509$145,893
159 ($988)$478$511$145,383
160 ($988)$476$512$144,870
161 ($988)$474$514$144,356
162 ($988)$473$516$143,841
163 ($988)$471$517$143,323
164 ($988)$469$519$142,804
165 ($988)$468$521$142,284
166 ($988)$466$522$141,761
167 ($988)$464$524$141,237
168 ($988)$463$526$140,711
Year 15 - 169 ($988)$461$528$140,183
170 ($988)$459$529$139,654
171 ($988)$457$531$139,123
172 ($988)$456$533$138,590
173 ($988)$454$535$138,056
174 ($988)$452$536$137,519
175 ($988)$450$538$136,981
176 ($988)$449$540$136,442
177 ($988)$447$542$135,900
178 ($988)$445$543$135,357
179 ($988)$443$545$134,811
180 ($988)$442$547$134,265
Year 16 - 181 ($988)$440$549$133,716
182 ($988)$438$551$133,165
183 ($988)$436$552$132,613
184 ($988)$434$554$132,059
185 ($988)$432$556$131,503
186 ($988)$431$558$130,945
187 ($988)$429$560$130,386
188 ($988)$427$561$129,824
189 ($988)$425$563$129,261
190 ($988)$423$565$128,696
191 ($988)$421$567$128,129
192 ($988)$420$569$127,560
Year 17 - 193 ($988)$418$571$126,989
194 ($988)$416$573$126,417
195 ($988)$414$574$125,842
196 ($988)$412$576$125,266
197 ($988)$410$578$124,688
198 ($988)$408$580$124,108
199 ($988)$406$582$123,526
200 ($988)$405$584$122,942
201 ($988)$403$586$122,356
202 ($988)$401$588$121,768
203 ($988)$399$590$121,179
204 ($988)$397$592$120,587
Year 18 - 205 ($988)$395$594$119,994
206 ($988)$393$595$119,398
207 ($988)$391$597$118,801
208 ($988)$389$599$118,201
209 ($988)$387$601$117,600
210 ($988)$385$603$116,997
211 ($988)$383$605$116,392
212 ($988)$381$607$115,784
213 ($988)$379$609$115,175
214 ($988)$377$611$114,564
215 ($988)$375$613$113,951
216 ($988)$373$615$113,335
Year 19 - 217 ($988)$371$617$112,718
218 ($988)$369$619$112,099
219 ($988)$367$621$111,477
220 ($988)$365$623$110,854
221 ($988)$363$625$110,229
222 ($988)$361$627$109,601
223 ($988)$359$629$108,972
224 ($988)$357$632$108,340
225 ($988)$355$634$107,707
226 ($988)$353$636$107,071
227 ($988)$351$638$106,433
228 ($988)$349$640$105,793
Year 20 - 229 ($988)$346$642$105,151
230 ($988)$344$644$104,507
231 ($988)$342$646$103,861
232 ($988)$340$648$103,213
233 ($988)$338$650$102,562
234 ($988)$336$653$101,910
235 ($988)$334$655$101,255
236 ($988)$332$657$100,598
237 ($988)$329$659$99,939
238 ($988)$327$661$99,278
239 ($988)$325$663$98,615
240 ($988)$323$665$97,949
Year 21 - 241 ($988)$321$668$97,282
242 ($988)$319$670$96,612
243 ($988)$316$672$95,940
244 ($988)$314$674$95,266
245 ($988)$312$676$94,589
246 ($988)$310$679$93,911
247 ($988)$308$681$93,230
248 ($988)$305$683$92,547
249 ($988)$303$685$91,861
250 ($988)$301$688$91,174
251 ($988)$299$690$90,484
252 ($988)$296$692$89,792
Year 22 - 253 ($988)$294$694$89,097
254 ($988)$292$697$88,401
255 ($988)$290$699$87,702
256 ($988)$287$701$87,001
257 ($988)$285$704$86,297
258 ($988)$283$706$85,591
259 ($988)$280$708$84,883
260 ($988)$278$710$84,173
261 ($988)$276$713$83,460
262 ($988)$273$715$82,745
263 ($988)$271$717$82,027
264 ($988)$269$720$81,308
Year 23 - 265 ($988)$266$722$80,585
266 ($988)$264$725$79,861
267 ($988)$262$727$79,134
268 ($988)$259$729$78,405
269 ($988)$257$732$77,673
270 ($988)$254$734$76,939
271 ($988)$252$736$76,203
272 ($988)$250$739$75,464
273 ($988)$247$741$74,722
274 ($988)$245$744$73,979
275 ($988)$242$746$73,233
276 ($988)$240$749$72,484
Year 24 - 277 ($988)$237$751$71,733
278 ($988)$235$754$70,979
279 ($988)$232$756$70,223
280 ($988)$230$758$69,465
281 ($988)$227$761$68,704
282 ($988)$225$763$67,941
283 ($988)$223$766$67,175
284 ($988)$220$768$66,406
285 ($988)$217$771$65,635
286 ($988)$215$773$64,862
287 ($988)$212$776$64,086
288 ($988)$210$779$63,307
Year 25 - 289 ($988)$207$781$62,526
290 ($988)$205$784$61,742
291 ($988)$202$786$60,956
292 ($988)$200$789$60,167
293 ($988)$197$791$59,376
294 ($988)$194$794$58,582
295 ($988)$192$797$57,785
296 ($988)$189$799$56,986
297 ($988)$187$802$56,184
298 ($988)$184$804$55,380
299 ($988)$181$807$54,573
300 ($988)$179$810$53,763
Year 26 - 301 ($988)$176$812$52,951
302 ($988)$173$815$52,136
303 ($988)$171$818$51,318
304 ($988)$168$820$50,498
305 ($988)$165$823$49,675
306 ($988)$163$826$48,849
307 ($988)$160$828$48,021
308 ($988)$157$831$47,189
309 ($988)$155$834$46,356
310 ($988)$152$837$45,519
311 ($988)$149$839$44,680
312 ($988)$146$842$43,837
Year 27 - 313 ($988)$144$845$42,993
314 ($988)$141$848$42,145
315 ($988)$138$850$41,295
316 ($988)$135$853$40,441
317 ($988)$132$856$39,585
318 ($988)$130$859$38,727
319 ($988)$127$862$37,865
320 ($988)$124$864$37,001
321 ($988)$121$867$36,133
322 ($988)$118$870$35,263
323 ($988)$115$873$34,390
324 ($988)$113$876$33,514
Year 28 - 325 ($988)$110$879$32,636
326 ($988)$107$882$31,754
327 ($988)$104$884$30,870
328 ($988)$101$887$29,982
329 ($988)$98$890$29,092
330 ($988)$95$893$28,199
331 ($988)$92$896$27,303
332 ($988)$89$899$26,404
333 ($988)$86$902$25,502
334 ($988)$84$905$24,597
335 ($988)$81$908$23,689
336 ($988)$78$911$22,778
Year 29 - 337 ($988)$75$914$21,864
338 ($988)$72$917$20,948
339 ($988)$69$920$20,028
340 ($988)$66$923$19,105
341 ($988)$63$926$18,179
342 ($988)$60$929$17,250
343 ($988)$56$932$16,318
344 ($988)$53$935$15,383
345 ($988)$50$938$14,445
346 ($988)$47$941$13,504
347 ($988)$44$944$12,560
348 ($988)$41$947$11,613
Year 30 - 349 ($988)$38$950$10,662
350 ($988)$35$954$9,709
351 ($988)$32$957$8,752
352 ($988)$29$960$7,792
353 ($988)$26$963$6,829
354 ($988)$22$966$5,863
355 ($988)$19$969$4,894
356 ($988)$16$972$3,922
357 ($988)$13$976$2,946
358 ($988)$10$979$1,967
359 ($988)$6$982$985
360 ($988)$3$985$0
TOTALS$147,037$208,800$355,837

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.