« Back to all home prices

Mortgage Payment Schedule for a $263,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($52,600) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$992 360 $146,860 $357,260

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 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 #: 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

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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 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
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  $263,000
Down Payment $52,600$210,400
Year 1 - 1 ($992)$684$309$210,091
2 ($992)$683$310$209,782
3 ($992)$682$311$209,471
4 ($992)$681$312$209,160
5 ($992)$680$313$208,847
6 ($992)$679$314$208,533
7 ($992)$678$315$208,219
8 ($992)$677$316$207,903
9 ($992)$676$317$207,586
10 ($992)$675$318$207,269
11 ($992)$674$319$206,950
12 ($992)$673$320$206,630
Year 2 - 13 ($992)$672$321$206,309
14 ($992)$671$322$205,987
15 ($992)$669$323$205,664
16 ($992)$668$324$205,340
17 ($992)$667$325$205,015
18 ($992)$666$326$204,689
19 ($992)$665$327$204,362
20 ($992)$664$328$204,034
21 ($992)$663$329$203,705
22 ($992)$662$330$203,374
23 ($992)$661$331$203,043
24 ($992)$660$333$202,710
Year 3 - 25 ($992)$659$334$202,377
26 ($992)$658$335$202,042
27 ($992)$657$336$201,706
28 ($992)$656$337$201,369
29 ($992)$654$338$201,032
30 ($992)$653$339$200,693
31 ($992)$652$340$200,352
32 ($992)$651$341$200,011
33 ($992)$650$342$199,669
34 ($992)$649$343$199,325
35 ($992)$648$345$198,981
36 ($992)$647$346$198,635
Year 4 - 37 ($992)$646$347$198,288
38 ($992)$644$348$197,940
39 ($992)$643$349$197,591
40 ($992)$642$350$197,241
41 ($992)$641$351$196,890
42 ($992)$640$352$196,537
43 ($992)$639$354$196,183
44 ($992)$638$355$195,829
45 ($992)$636$356$195,473
46 ($992)$635$357$195,116
47 ($992)$634$358$194,757
48 ($992)$633$359$194,398
Year 5 - 49 ($992)$632$361$194,037
50 ($992)$631$362$193,676
51 ($992)$629$363$193,313
52 ($992)$628$364$192,948
53 ($992)$627$365$192,583
54 ($992)$626$366$192,217
55 ($992)$625$368$191,849
56 ($992)$624$369$191,480
57 ($992)$622$370$191,110
58 ($992)$621$371$190,739
59 ($992)$620$372$190,366
60 ($992)$619$374$189,993
Year 6 - 61 ($992)$617$375$189,618
62 ($992)$616$376$189,241
63 ($992)$615$377$188,864
64 ($992)$614$379$188,486
65 ($992)$613$380$188,106
66 ($992)$611$381$187,725
67 ($992)$610$382$187,342
68 ($992)$609$384$186,959
69 ($992)$608$385$186,574
70 ($992)$606$386$186,188
71 ($992)$605$387$185,801
72 ($992)$604$389$185,412
Year 7 - 73 ($992)$603$390$185,022
74 ($992)$601$391$184,631
75 ($992)$600$392$184,239
76 ($992)$599$394$183,845
77 ($992)$597$395$183,451
78 ($992)$596$396$183,054
79 ($992)$595$397$182,657
80 ($992)$594$399$182,258
81 ($992)$592$400$181,858
82 ($992)$591$401$181,457
83 ($992)$590$403$181,054
84 ($992)$588$404$180,650
Year 8 - 85 ($992)$587$405$180,245
86 ($992)$586$407$179,838
87 ($992)$584$408$179,430
88 ($992)$583$409$179,021
89 ($992)$582$411$178,611
90 ($992)$580$412$178,199
91 ($992)$579$413$177,785
92 ($992)$578$415$177,371
93 ($992)$576$416$176,955
94 ($992)$575$417$176,538
95 ($992)$574$419$176,119
96 ($992)$572$420$175,699
Year 9 - 97 ($992)$571$421$175,278
98 ($992)$570$423$174,855
99 ($992)$568$424$174,431
100 ($992)$567$425$174,005
101 ($992)$566$427$173,578
102 ($992)$564$428$173,150
103 ($992)$563$430$172,720
104 ($992)$561$431$172,289
105 ($992)$560$432$171,857
106 ($992)$559$434$171,423
107 ($992)$557$435$170,988
108 ($992)$556$437$170,551
Year 10 - 109 ($992)$554$438$170,113
110 ($992)$553$440$169,674
111 ($992)$551$441$169,233
112 ($992)$550$442$168,790
113 ($992)$549$444$168,346
114 ($992)$547$445$167,901
115 ($992)$546$447$167,454
116 ($992)$544$448$167,006
117 ($992)$543$450$166,557
118 ($992)$541$451$166,106
119 ($992)$540$453$165,653
120 ($992)$538$454$165,199
Year 11 - 121 ($992)$537$455$164,743
122 ($992)$535$457$164,287
123 ($992)$534$458$163,828
124 ($992)$532$460$163,368
125 ($992)$531$461$162,907
126 ($992)$529$463$162,444
127 ($992)$528$464$161,979
128 ($992)$526$466$161,513
129 ($992)$525$467$161,046
130 ($992)$523$469$160,577
131 ($992)$522$471$160,106
132 ($992)$520$472$159,634
Year 12 - 133 ($992)$519$474$159,161
134 ($992)$517$475$158,686
135 ($992)$516$477$158,209
136 ($992)$514$478$157,731
137 ($992)$513$480$157,251
138 ($992)$511$481$156,770
139 ($992)$510$483$156,287
140 ($992)$508$484$155,802
141 ($992)$506$486$155,316
142 ($992)$505$488$154,829
143 ($992)$503$489$154,339
144 ($992)$502$491$153,849
Year 13 - 145 ($992)$500$492$153,356
146 ($992)$498$494$152,862
147 ($992)$497$496$152,367
148 ($992)$495$497$151,870
149 ($992)$494$499$151,371
150 ($992)$492$500$150,870
151 ($992)$490$502$150,368
152 ($992)$489$504$149,865
153 ($992)$487$505$149,359
154 ($992)$485$507$148,852
155 ($992)$484$509$148,344
156 ($992)$482$510$147,833
Year 14 - 157 ($992)$480$512$147,321
158 ($992)$479$514$146,808
159 ($992)$477$515$146,293
160 ($992)$475$517$145,776
161 ($992)$474$519$145,257
162 ($992)$472$520$144,737
163 ($992)$470$522$144,215
164 ($992)$469$524$143,691
165 ($992)$467$525$143,166
166 ($992)$465$527$142,638
167 ($992)$464$529$142,110
168 ($992)$462$531$141,579
Year 15 - 169 ($992)$460$532$141,047
170 ($992)$458$534$140,513
171 ($992)$457$536$139,977
172 ($992)$455$537$139,440
173 ($992)$453$539$138,900
174 ($992)$451$541$138,360
175 ($992)$450$543$137,817
176 ($992)$448$544$137,272
177 ($992)$446$546$136,726
178 ($992)$444$548$136,178
179 ($992)$443$550$135,628
180 ($992)$441$552$135,077
Year 16 - 181 ($992)$439$553$134,523
182 ($992)$437$555$133,968
183 ($992)$435$557$133,411
184 ($992)$434$559$132,852
185 ($992)$432$561$132,292
186 ($992)$430$562$131,729
187 ($992)$428$564$131,165
188 ($992)$426$566$130,599
189 ($992)$424$568$130,031
190 ($992)$423$570$129,461
191 ($992)$421$572$128,889
192 ($992)$419$573$128,316
Year 17 - 193 ($992)$417$575$127,741
194 ($992)$415$577$127,163
195 ($992)$413$579$126,584
196 ($992)$411$581$126,003
197 ($992)$410$583$125,420
198 ($992)$408$585$124,836
199 ($992)$406$587$124,249
200 ($992)$404$589$123,660
201 ($992)$402$590$123,070
202 ($992)$400$592$122,477
203 ($992)$398$594$121,883
204 ($992)$396$596$121,287
Year 18 - 205 ($992)$394$598$120,689
206 ($992)$392$600$120,088
207 ($992)$390$602$119,486
208 ($992)$388$604$118,882
209 ($992)$386$606$118,276
210 ($992)$384$608$117,668
211 ($992)$382$610$117,058
212 ($992)$380$612$116,446
213 ($992)$378$614$115,832
214 ($992)$376$616$115,216
215 ($992)$374$618$114,599
216 ($992)$372$620$113,979
Year 19 - 217 ($992)$370$622$113,357
218 ($992)$368$624$112,733
219 ($992)$366$626$112,107
220 ($992)$364$628$111,479
221 ($992)$362$630$110,849
222 ($992)$360$632$110,216
223 ($992)$358$634$109,582
224 ($992)$356$636$108,946
225 ($992)$354$638$108,308
226 ($992)$352$640$107,667
227 ($992)$350$642$107,025
228 ($992)$348$645$106,380
Year 20 - 229 ($992)$346$647$105,734
230 ($992)$344$649$105,085
231 ($992)$342$651$104,434
232 ($992)$339$653$103,781
233 ($992)$337$655$103,126
234 ($992)$335$657$102,469
235 ($992)$333$659$101,809
236 ($992)$331$662$101,148
237 ($992)$329$664$100,484
238 ($992)$327$666$99,818
239 ($992)$324$668$99,150
240 ($992)$322$670$98,480
Year 21 - 241 ($992)$320$672$97,808
242 ($992)$318$675$97,133
243 ($992)$316$677$96,457
244 ($992)$313$679$95,778
245 ($992)$311$681$95,097
246 ($992)$309$683$94,413
247 ($992)$307$686$93,728
248 ($992)$305$688$93,040
249 ($992)$302$690$92,350
250 ($992)$300$692$91,658
251 ($992)$298$695$90,963
252 ($992)$296$697$90,266
Year 22 - 253 ($992)$293$699$89,567
254 ($992)$291$701$88,866
255 ($992)$289$704$88,163
256 ($992)$287$706$87,457
257 ($992)$284$708$86,748
258 ($992)$282$710$86,038
259 ($992)$280$713$85,325
260 ($992)$277$715$84,610
261 ($992)$275$717$83,893
262 ($992)$273$720$83,173
263 ($992)$270$722$82,451
264 ($992)$268$724$81,727
Year 23 - 265 ($992)$266$727$81,000
266 ($992)$263$729$80,271
267 ($992)$261$732$79,539
268 ($992)$259$734$78,805
269 ($992)$256$736$78,069
270 ($992)$254$739$77,330
271 ($992)$251$741$76,589
272 ($992)$249$743$75,846
273 ($992)$246$746$75,100
274 ($992)$244$748$74,352
275 ($992)$242$751$73,601
276 ($992)$239$753$72,848
Year 24 - 277 ($992)$237$756$72,092
278 ($992)$234$758$71,334
279 ($992)$232$761$70,573
280 ($992)$229$763$69,810
281 ($992)$227$766$69,045
282 ($992)$224$768$68,277
283 ($992)$222$770$67,506
284 ($992)$219$773$66,733
285 ($992)$217$776$65,958
286 ($992)$214$778$65,180
287 ($992)$212$781$64,399
288 ($992)$209$783$63,616
Year 25 - 289 ($992)$207$786$62,830
290 ($992)$204$788$62,042
291 ($992)$202$791$61,252
292 ($992)$199$793$60,458
293 ($992)$196$796$59,662
294 ($992)$194$798$58,864
295 ($992)$191$801$58,063
296 ($992)$189$804$57,259
297 ($992)$186$806$56,453
298 ($992)$183$809$55,644
299 ($992)$181$812$54,832
300 ($992)$178$814$54,018
Year 26 - 301 ($992)$176$817$53,201
302 ($992)$173$819$52,382
303 ($992)$170$822$51,560
304 ($992)$168$825$50,735
305 ($992)$165$828$49,907
306 ($992)$162$830$49,077
307 ($992)$160$833$48,244
308 ($992)$157$836$47,409
309 ($992)$154$838$46,570
310 ($992)$151$841$45,729
311 ($992)$149$844$44,886
312 ($992)$146$847$44,039
Year 27 - 313 ($992)$143$849$43,190
314 ($992)$140$852$42,338
315 ($992)$138$855$41,483
316 ($992)$135$858$40,625
317 ($992)$132$860$39,765
318 ($992)$129$863$38,902
319 ($992)$126$866$38,036
320 ($992)$124$869$37,167
321 ($992)$121$872$36,296
322 ($992)$118$874$35,421
323 ($992)$115$877$34,544
324 ($992)$112$880$33,664
Year 28 - 325 ($992)$109$883$32,781
326 ($992)$107$886$31,895
327 ($992)$104$889$31,006
328 ($992)$101$892$30,115
329 ($992)$98$895$29,220
330 ($992)$95$897$28,323
331 ($992)$92$900$27,422
332 ($992)$89$903$26,519
333 ($992)$86$906$25,613
334 ($992)$83$909$24,704
335 ($992)$80$912$23,792
336 ($992)$77$915$22,876
Year 29 - 337 ($992)$74$918$21,958
338 ($992)$71$921$21,037
339 ($992)$68$924$20,113
340 ($992)$65$927$19,186
341 ($992)$62$930$18,256
342 ($992)$59$933$17,323
343 ($992)$56$936$16,387
344 ($992)$53$939$15,448
345 ($992)$50$942$14,506
346 ($992)$47$945$13,561
347 ($992)$44$948$12,612
348 ($992)$41$951$11,661
Year 30 - 349 ($992)$38$954$10,706
350 ($992)$35$958$9,749
351 ($992)$32$961$8,788
352 ($992)$29$964$7,824
353 ($992)$25$967$6,857
354 ($992)$22$970$5,887
355 ($992)$19$973$4,914
356 ($992)$16$976$3,938
357 ($992)$13$980$2,958
358 ($992)$10$983$1,975
359 ($992)$6$986$989
360 ($992)$3$989$0
TOTALS$146,860$210,400$357,260

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.