« Back to all home prices

Mortgage Payment Schedule for a $262,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($52,400) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$999 360 $150,204 $359,804

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $262,000
Down Payment $52,400$209,600
Year 1 - 1 ($999)$697$303$209,297
2 ($999)$696$304$208,994
3 ($999)$695$305$208,689
4 ($999)$694$306$208,384
5 ($999)$693$307$208,077
6 ($999)$692$308$207,770
7 ($999)$691$309$207,461
8 ($999)$690$310$207,151
9 ($999)$689$311$206,841
10 ($999)$688$312$206,529
11 ($999)$687$313$206,216
12 ($999)$686$314$205,902
Year 2 - 13 ($999)$685$315$205,588
14 ($999)$684$316$205,272
15 ($999)$683$317$204,955
16 ($999)$681$318$204,637
17 ($999)$680$319$204,318
18 ($999)$679$320$203,998
19 ($999)$678$321$203,677
20 ($999)$677$322$203,354
21 ($999)$676$323$203,031
22 ($999)$675$324$202,707
23 ($999)$674$325$202,381
24 ($999)$673$327$202,055
Year 3 - 25 ($999)$672$328$201,727
26 ($999)$671$329$201,398
27 ($999)$670$330$201,069
28 ($999)$669$331$200,738
29 ($999)$667$332$200,406
30 ($999)$666$333$200,072
31 ($999)$665$334$199,738
32 ($999)$664$335$199,403
33 ($999)$663$336$199,067
34 ($999)$662$338$198,729
35 ($999)$661$339$198,390
36 ($999)$660$340$198,050
Year 4 - 37 ($999)$659$341$197,710
38 ($999)$657$342$197,367
39 ($999)$656$343$197,024
40 ($999)$655$344$196,680
41 ($999)$654$345$196,334
42 ($999)$653$347$195,988
43 ($999)$652$348$195,640
44 ($999)$651$349$195,291
45 ($999)$649$350$194,941
46 ($999)$648$351$194,590
47 ($999)$647$352$194,237
48 ($999)$646$354$193,884
Year 5 - 49 ($999)$645$355$193,529
50 ($999)$643$356$193,173
51 ($999)$642$357$192,816
52 ($999)$641$358$192,457
53 ($999)$640$360$192,098
54 ($999)$639$361$191,737
55 ($999)$638$362$191,375
56 ($999)$636$363$191,012
57 ($999)$635$364$190,648
58 ($999)$634$366$190,282
59 ($999)$633$367$189,915
60 ($999)$631$368$189,547
Year 6 - 61 ($999)$630$369$189,178
62 ($999)$629$370$188,808
63 ($999)$628$372$188,436
64 ($999)$627$373$188,063
65 ($999)$625$374$187,689
66 ($999)$624$375$187,314
67 ($999)$623$377$186,937
68 ($999)$622$378$186,559
69 ($999)$620$379$186,180
70 ($999)$619$380$185,800
71 ($999)$618$382$185,418
72 ($999)$617$383$185,035
Year 7 - 73 ($999)$615$384$184,651
74 ($999)$614$385$184,265
75 ($999)$613$387$183,878
76 ($999)$611$388$183,490
77 ($999)$610$389$183,101
78 ($999)$609$391$182,710
79 ($999)$608$392$182,318
80 ($999)$606$393$181,925
81 ($999)$605$395$181,531
82 ($999)$604$396$181,135
83 ($999)$602$397$180,738
84 ($999)$601$399$180,339
Year 8 - 85 ($999)$600$400$179,939
86 ($999)$598$401$179,538
87 ($999)$597$402$179,136
88 ($999)$596$404$178,732
89 ($999)$594$405$178,327
90 ($999)$593$407$177,920
91 ($999)$592$408$177,512
92 ($999)$590$409$177,103
93 ($999)$589$411$176,692
94 ($999)$588$412$176,280
95 ($999)$586$413$175,867
96 ($999)$585$415$175,452
Year 9 - 97 ($999)$583$416$175,036
98 ($999)$582$417$174,619
99 ($999)$581$419$174,200
100 ($999)$579$420$173,780
101 ($999)$578$422$173,358
102 ($999)$576$423$172,935
103 ($999)$575$424$172,511
104 ($999)$574$426$172,085
105 ($999)$572$427$171,658
106 ($999)$571$429$171,229
107 ($999)$569$430$170,799
108 ($999)$568$432$170,367
Year 10 - 109 ($999)$566$433$169,934
110 ($999)$565$434$169,500
111 ($999)$564$436$169,064
112 ($999)$562$437$168,627
113 ($999)$561$439$168,188
114 ($999)$559$440$167,748
115 ($999)$558$442$167,306
116 ($999)$556$443$166,863
117 ($999)$555$445$166,418
118 ($999)$553$446$165,972
119 ($999)$552$448$165,524
120 ($999)$550$449$165,075
Year 11 - 121 ($999)$549$451$164,625
122 ($999)$547$452$164,173
123 ($999)$546$454$163,719
124 ($999)$544$455$163,264
125 ($999)$543$457$162,807
126 ($999)$541$458$162,349
127 ($999)$540$460$161,890
128 ($999)$538$461$161,428
129 ($999)$537$463$160,966
130 ($999)$535$464$160,502
131 ($999)$534$466$160,036
132 ($999)$532$467$159,568
Year 12 - 133 ($999)$531$469$159,100
134 ($999)$529$470$158,629
135 ($999)$527$472$158,157
136 ($999)$526$474$157,683
137 ($999)$524$475$157,208
138 ($999)$523$477$156,732
139 ($999)$521$478$156,253
140 ($999)$520$480$155,773
141 ($999)$518$482$155,292
142 ($999)$516$483$154,809
143 ($999)$515$485$154,324
144 ($999)$513$486$153,838
Year 13 - 145 ($999)$512$488$153,350
146 ($999)$510$490$152,860
147 ($999)$508$491$152,369
148 ($999)$507$493$151,876
149 ($999)$505$494$151,382
150 ($999)$503$496$150,886
151 ($999)$502$498$150,388
152 ($999)$500$499$149,888
153 ($999)$498$501$149,387
154 ($999)$497$503$148,885
155 ($999)$495$504$148,380
156 ($999)$493$506$147,874
Year 14 - 157 ($999)$492$508$147,366
158 ($999)$490$509$146,857
159 ($999)$488$511$146,346
160 ($999)$487$513$145,833
161 ($999)$485$515$145,318
162 ($999)$483$516$144,802
163 ($999)$481$518$144,284
164 ($999)$480$520$143,764
165 ($999)$478$521$143,243
166 ($999)$476$523$142,720
167 ($999)$475$525$142,195
168 ($999)$473$527$141,668
Year 15 - 169 ($999)$471$528$141,140
170 ($999)$469$530$140,610
171 ($999)$468$532$140,078
172 ($999)$466$534$139,544
173 ($999)$464$535$139,008
174 ($999)$462$537$138,471
175 ($999)$460$539$137,932
176 ($999)$459$541$137,391
177 ($999)$457$543$136,849
178 ($999)$455$544$136,304
179 ($999)$453$546$135,758
180 ($999)$451$548$135,210
Year 16 - 181 ($999)$450$550$134,660
182 ($999)$448$552$134,108
183 ($999)$446$554$133,555
184 ($999)$444$555$132,999
185 ($999)$442$557$132,442
186 ($999)$440$559$131,883
187 ($999)$439$561$131,322
188 ($999)$437$563$130,759
189 ($999)$435$565$130,195
190 ($999)$433$567$129,628
191 ($999)$431$568$129,060
192 ($999)$429$570$128,489
Year 17 - 193 ($999)$427$572$127,917
194 ($999)$425$574$127,343
195 ($999)$423$576$126,767
196 ($999)$422$578$126,189
197 ($999)$420$580$125,609
198 ($999)$418$582$125,027
199 ($999)$416$584$124,444
200 ($999)$414$586$123,858
201 ($999)$412$588$123,270
202 ($999)$410$590$122,681
203 ($999)$408$592$122,089
204 ($999)$406$594$121,496
Year 18 - 205 ($999)$404$595$120,900
206 ($999)$402$597$120,303
207 ($999)$400$599$119,703
208 ($999)$398$601$119,102
209 ($999)$396$603$118,498
210 ($999)$394$605$117,893
211 ($999)$392$607$117,286
212 ($999)$390$609$116,676
213 ($999)$388$612$116,065
214 ($999)$386$614$115,451
215 ($999)$384$616$114,835
216 ($999)$382$618$114,218
Year 19 - 217 ($999)$380$620$113,598
218 ($999)$378$622$112,976
219 ($999)$376$624$112,353
220 ($999)$374$626$111,727
221 ($999)$371$628$111,099
222 ($999)$369$630$110,469
223 ($999)$367$632$109,836
224 ($999)$365$634$109,202
225 ($999)$363$636$108,566
226 ($999)$361$638$107,927
227 ($999)$359$641$107,287
228 ($999)$357$643$106,644
Year 20 - 229 ($999)$355$645$105,999
230 ($999)$352$647$105,352
231 ($999)$350$649$104,703
232 ($999)$348$651$104,052
233 ($999)$346$653$103,398
234 ($999)$344$656$102,743
235 ($999)$342$658$102,085
236 ($999)$339$660$101,425
237 ($999)$337$662$100,763
238 ($999)$335$664$100,098
239 ($999)$333$667$99,431
240 ($999)$331$669$98,763
Year 21 - 241 ($999)$328$671$98,092
242 ($999)$326$673$97,418
243 ($999)$324$676$96,743
244 ($999)$322$678$96,065
245 ($999)$319$680$95,385
246 ($999)$317$682$94,703
247 ($999)$315$685$94,018
248 ($999)$313$687$93,331
249 ($999)$310$689$92,642
250 ($999)$308$691$91,951
251 ($999)$306$694$91,257
252 ($999)$303$696$90,561
Year 22 - 253 ($999)$301$698$89,863
254 ($999)$299$701$89,162
255 ($999)$296$703$88,459
256 ($999)$294$705$87,754
257 ($999)$292$708$87,046
258 ($999)$289$710$86,336
259 ($999)$287$712$85,624
260 ($999)$285$715$84,909
261 ($999)$282$717$84,192
262 ($999)$280$720$83,472
263 ($999)$278$722$82,750
264 ($999)$275$724$82,026
Year 23 - 265 ($999)$273$727$81,299
266 ($999)$270$729$80,570
267 ($999)$268$732$79,838
268 ($999)$265$734$79,104
269 ($999)$263$736$78,368
270 ($999)$261$739$77,629
271 ($999)$258$741$76,888
272 ($999)$256$744$76,144
273 ($999)$253$746$75,398
274 ($999)$251$749$74,649
275 ($999)$248$751$73,898
276 ($999)$246$754$73,144
Year 24 - 277 ($999)$243$756$72,388
278 ($999)$241$759$71,629
279 ($999)$238$761$70,868
280 ($999)$236$764$70,104
281 ($999)$233$766$69,338
282 ($999)$231$769$68,569
283 ($999)$228$771$67,797
284 ($999)$225$774$67,023
285 ($999)$223$777$66,247
286 ($999)$220$779$65,467
287 ($999)$218$782$64,686
288 ($999)$215$784$63,901
Year 25 - 289 ($999)$212$787$63,114
290 ($999)$210$790$62,325
291 ($999)$207$792$61,532
292 ($999)$205$795$60,738
293 ($999)$202$798$59,940
294 ($999)$199$800$59,140
295 ($999)$197$803$58,337
296 ($999)$194$805$57,532
297 ($999)$191$808$56,723
298 ($999)$189$811$55,913
299 ($999)$186$814$55,099
300 ($999)$183$816$54,283
Year 26 - 301 ($999)$180$819$53,464
302 ($999)$178$822$52,642
303 ($999)$175$824$51,818
304 ($999)$172$827$50,991
305 ($999)$170$830$50,161
306 ($999)$167$833$49,328
307 ($999)$164$835$48,492
308 ($999)$161$838$47,654
309 ($999)$158$841$46,813
310 ($999)$156$844$45,969
311 ($999)$153$847$45,123
312 ($999)$150$849$44,273
Year 27 - 313 ($999)$147$852$43,421
314 ($999)$144$855$42,566
315 ($999)$142$858$41,708
316 ($999)$139$861$40,847
317 ($999)$136$864$39,984
318 ($999)$133$867$39,117
319 ($999)$130$869$38,248
320 ($999)$127$872$37,376
321 ($999)$124$875$36,500
322 ($999)$121$878$35,622
323 ($999)$118$881$34,741
324 ($999)$116$884$33,857
Year 28 - 325 ($999)$113$887$32,971
326 ($999)$110$890$32,081
327 ($999)$107$893$31,188
328 ($999)$104$896$30,292
329 ($999)$101$899$29,393
330 ($999)$98$902$28,492
331 ($999)$95$905$27,587
332 ($999)$92$908$26,679
333 ($999)$89$911$25,768
334 ($999)$86$914$24,855
335 ($999)$83$917$23,938
336 ($999)$80$920$23,018
Year 29 - 337 ($999)$77$923$22,095
338 ($999)$73$926$21,169
339 ($999)$70$929$20,240
340 ($999)$67$932$19,308
341 ($999)$64$935$18,373
342 ($999)$61$938$17,434
343 ($999)$58$941$16,493
344 ($999)$55$945$15,548
345 ($999)$52$948$14,600
346 ($999)$49$951$13,650
347 ($999)$45$954$12,695
348 ($999)$42$957$11,738
Year 30 - 349 ($999)$39$960$10,778
350 ($999)$36$964$9,814
351 ($999)$33$967$8,847
352 ($999)$29$970$7,877
353 ($999)$26$973$6,904
354 ($999)$23$976$5,928
355 ($999)$20$980$4,948
356 ($999)$16$983$3,965
357 ($999)$13$986$2,979
358 ($999)$10$990$1,989
359 ($999)$7$993$996
360 ($999)$3$996$0
TOTALS$150,204$209,600$359,804

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.