« Back to all home prices

Mortgage Payment Schedule for a $264,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($52,800) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$994 360 $146,548 $357,748

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 227765 | 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 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 #: 790396
$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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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  $264,000
Down Payment $52,800$211,200
Year 1 - 1 ($994)$683$311$210,889
2 ($994)$682$312$210,577
3 ($994)$681$313$210,264
4 ($994)$680$314$209,950
5 ($994)$679$315$209,636
6 ($994)$678$316$209,320
7 ($994)$677$317$209,003
8 ($994)$676$318$208,685
9 ($994)$675$319$208,366
10 ($994)$674$320$208,046
11 ($994)$673$321$207,725
12 ($994)$672$322$207,403
Year 2 - 13 ($994)$671$323$207,079
14 ($994)$670$324$206,755
15 ($994)$669$325$206,430
16 ($994)$667$326$206,104
17 ($994)$666$327$205,776
18 ($994)$665$328$205,448
19 ($994)$664$329$205,119
20 ($994)$663$331$204,788
21 ($994)$662$332$204,456
22 ($994)$661$333$204,124
23 ($994)$660$334$203,790
24 ($994)$659$335$203,455
Year 3 - 25 ($994)$658$336$203,119
26 ($994)$657$337$202,782
27 ($994)$656$338$202,444
28 ($994)$655$339$202,105
29 ($994)$653$340$201,765
30 ($994)$652$341$201,423
31 ($994)$651$342$201,081
32 ($994)$650$344$200,737
33 ($994)$649$345$200,393
34 ($994)$648$346$200,047
35 ($994)$647$347$199,700
36 ($994)$646$348$199,352
Year 4 - 37 ($994)$645$349$199,003
38 ($994)$643$350$198,652
39 ($994)$642$351$198,301
40 ($994)$641$353$197,948
41 ($994)$640$354$197,595
42 ($994)$639$355$197,240
43 ($994)$638$356$196,884
44 ($994)$637$357$196,527
45 ($994)$635$358$196,168
46 ($994)$634$359$195,809
47 ($994)$633$361$195,448
48 ($994)$632$362$195,086
Year 5 - 49 ($994)$631$363$194,723
50 ($994)$630$364$194,359
51 ($994)$628$365$193,994
52 ($994)$627$366$193,627
53 ($994)$626$368$193,260
54 ($994)$625$369$192,891
55 ($994)$624$370$192,521
56 ($994)$622$371$192,150
57 ($994)$621$372$191,777
58 ($994)$620$374$191,403
59 ($994)$619$375$191,029
60 ($994)$618$376$190,653
Year 6 - 61 ($994)$616$377$190,275
62 ($994)$615$379$189,897
63 ($994)$614$380$189,517
64 ($994)$613$381$189,136
65 ($994)$612$382$188,754
66 ($994)$610$383$188,370
67 ($994)$609$385$187,986
68 ($994)$608$386$187,600
69 ($994)$607$387$187,213
70 ($994)$605$388$186,824
71 ($994)$604$390$186,434
72 ($994)$603$391$186,043
Year 7 - 73 ($994)$602$392$185,651
74 ($994)$600$393$185,258
75 ($994)$599$395$184,863
76 ($994)$598$396$184,467
77 ($994)$596$397$184,070
78 ($994)$595$399$183,671
79 ($994)$594$400$183,271
80 ($994)$593$401$182,870
81 ($994)$591$402$182,468
82 ($994)$590$404$182,064
83 ($994)$589$405$181,659
84 ($994)$587$406$181,252
Year 8 - 85 ($994)$586$408$180,845
86 ($994)$585$409$180,436
87 ($994)$583$410$180,025
88 ($994)$582$412$179,614
89 ($994)$581$413$179,201
90 ($994)$579$414$178,786
91 ($994)$578$416$178,371
92 ($994)$577$417$177,954
93 ($994)$575$418$177,535
94 ($994)$574$420$177,116
95 ($994)$573$421$176,695
96 ($994)$571$422$176,272
Year 9 - 97 ($994)$570$424$175,848
98 ($994)$569$425$175,423
99 ($994)$567$427$174,997
100 ($994)$566$428$174,569
101 ($994)$564$429$174,139
102 ($994)$563$431$173,709
103 ($994)$562$432$173,277
104 ($994)$560$433$172,843
105 ($994)$559$435$172,408
106 ($994)$557$436$171,972
107 ($994)$556$438$171,534
108 ($994)$555$439$171,095
Year 10 - 109 ($994)$553$441$170,655
110 ($994)$552$442$170,213
111 ($994)$550$443$169,769
112 ($994)$549$445$169,324
113 ($994)$547$446$168,878
114 ($994)$546$448$168,430
115 ($994)$545$449$167,981
116 ($994)$543$451$167,531
117 ($994)$542$452$167,079
118 ($994)$540$454$166,625
119 ($994)$539$455$166,170
120 ($994)$537$456$165,714
Year 11 - 121 ($994)$536$458$165,256
122 ($994)$534$459$164,796
123 ($994)$533$461$164,335
124 ($994)$531$462$163,873
125 ($994)$530$464$163,409
126 ($994)$528$465$162,944
127 ($994)$527$467$162,477
128 ($994)$525$468$162,008
129 ($994)$524$470$161,539
130 ($994)$522$471$161,067
131 ($994)$521$473$160,594
132 ($994)$519$474$160,120
Year 12 - 133 ($994)$518$476$159,644
134 ($994)$516$478$159,166
135 ($994)$515$479$158,687
136 ($994)$513$481$158,206
137 ($994)$512$482$157,724
138 ($994)$510$484$157,240
139 ($994)$508$485$156,755
140 ($994)$507$487$156,268
141 ($994)$505$488$155,780
142 ($994)$504$490$155,290
143 ($994)$502$492$154,798
144 ($994)$501$493$154,305
Year 13 - 145 ($994)$499$495$153,810
146 ($994)$497$496$153,313
147 ($994)$496$498$152,815
148 ($994)$494$500$152,316
149 ($994)$492$501$151,814
150 ($994)$491$503$151,312
151 ($994)$489$505$150,807
152 ($994)$488$506$150,301
153 ($994)$486$508$149,793
154 ($994)$484$509$149,284
155 ($994)$483$511$148,773
156 ($994)$481$513$148,260
Year 14 - 157 ($994)$479$514$147,746
158 ($994)$478$516$147,230
159 ($994)$476$518$146,712
160 ($994)$474$519$146,193
161 ($994)$473$521$145,671
162 ($994)$471$523$145,149
163 ($994)$469$524$144,624
164 ($994)$468$526$144,098
165 ($994)$466$528$143,570
166 ($994)$464$530$143,041
167 ($994)$462$531$142,510
168 ($994)$461$533$141,977
Year 15 - 169 ($994)$459$535$141,442
170 ($994)$457$536$140,905
171 ($994)$456$538$140,367
172 ($994)$454$540$139,827
173 ($994)$452$542$139,286
174 ($994)$450$543$138,742
175 ($994)$449$545$138,197
176 ($994)$447$547$137,650
177 ($994)$445$549$137,102
178 ($994)$443$550$136,551
179 ($994)$442$552$135,999
180 ($994)$440$554$135,445
Year 16 - 181 ($994)$438$556$134,889
182 ($994)$436$558$134,332
183 ($994)$434$559$133,772
184 ($994)$433$561$133,211
185 ($994)$431$563$132,648
186 ($994)$429$565$132,083
187 ($994)$427$567$131,516
188 ($994)$425$569$130,948
189 ($994)$423$570$130,378
190 ($994)$422$572$129,805
191 ($994)$420$574$129,231
192 ($994)$418$576$128,655
Year 17 - 193 ($994)$416$578$128,078
194 ($994)$414$580$127,498
195 ($994)$412$582$126,917
196 ($994)$410$583$126,333
197 ($994)$408$585$125,748
198 ($994)$407$587$125,161
199 ($994)$405$589$124,572
200 ($994)$403$591$123,981
201 ($994)$401$593$123,388
202 ($994)$399$595$122,793
203 ($994)$397$597$122,196
204 ($994)$395$599$121,598
Year 18 - 205 ($994)$393$601$120,997
206 ($994)$391$603$120,395
207 ($994)$389$604$119,790
208 ($994)$387$606$119,184
209 ($994)$385$608$118,575
210 ($994)$383$610$117,965
211 ($994)$381$612$117,353
212 ($994)$379$614$116,738
213 ($994)$377$616$116,122
214 ($994)$375$618$115,504
215 ($994)$373$620$114,883
216 ($994)$371$622$114,261
Year 19 - 217 ($994)$369$624$113,637
218 ($994)$367$626$113,011
219 ($994)$365$628$112,382
220 ($994)$363$630$111,752
221 ($994)$361$632$111,119
222 ($994)$359$634$110,485
223 ($994)$357$637$109,848
224 ($994)$355$639$109,210
225 ($994)$353$641$108,569
226 ($994)$351$643$107,927
227 ($994)$349$645$107,282
228 ($994)$347$647$106,635
Year 20 - 229 ($994)$345$649$105,986
230 ($994)$343$651$105,335
231 ($994)$341$653$104,682
232 ($994)$338$655$104,026
233 ($994)$336$657$103,369
234 ($994)$334$660$102,710
235 ($994)$332$662$102,048
236 ($994)$330$664$101,384
237 ($994)$328$666$100,718
238 ($994)$326$668$100,050
239 ($994)$323$670$99,380
240 ($994)$321$672$98,707
Year 21 - 241 ($994)$319$675$98,033
242 ($994)$317$677$97,356
243 ($994)$315$679$96,677
244 ($994)$313$681$95,996
245 ($994)$310$683$95,313
246 ($994)$308$686$94,627
247 ($994)$306$688$93,939
248 ($994)$304$690$93,249
249 ($994)$302$692$92,557
250 ($994)$299$694$91,863
251 ($994)$297$697$91,166
252 ($994)$295$699$90,467
Year 22 - 253 ($994)$293$701$89,766
254 ($994)$290$704$89,062
255 ($994)$288$706$88,356
256 ($994)$286$708$87,648
257 ($994)$283$710$86,938
258 ($994)$281$713$86,225
259 ($994)$279$715$85,510
260 ($994)$276$717$84,793
261 ($994)$274$720$84,073
262 ($994)$272$722$83,352
263 ($994)$270$724$82,627
264 ($994)$267$727$81,901
Year 23 - 265 ($994)$265$729$81,172
266 ($994)$262$731$80,440
267 ($994)$260$734$79,707
268 ($994)$258$736$78,971
269 ($994)$255$738$78,232
270 ($994)$253$741$77,492
271 ($994)$251$743$76,748
272 ($994)$248$746$76,003
273 ($994)$246$748$75,255
274 ($994)$243$750$74,504
275 ($994)$241$753$73,752
276 ($994)$238$755$72,996
Year 24 - 277 ($994)$236$758$72,239
278 ($994)$234$760$71,478
279 ($994)$231$763$70,716
280 ($994)$229$765$69,951
281 ($994)$226$768$69,183
282 ($994)$224$770$68,413
283 ($994)$221$773$67,640
284 ($994)$219$775$66,865
285 ($994)$216$778$66,088
286 ($994)$214$780$65,308
287 ($994)$211$783$64,525
288 ($994)$209$785$63,740
Year 25 - 289 ($994)$206$788$62,952
290 ($994)$204$790$62,162
291 ($994)$201$793$61,370
292 ($994)$198$795$60,574
293 ($994)$196$798$59,776
294 ($994)$193$800$58,976
295 ($994)$191$803$58,173
296 ($994)$188$806$57,367
297 ($994)$185$808$56,559
298 ($994)$183$811$55,748
299 ($994)$180$813$54,935
300 ($994)$178$816$54,118
Year 26 - 301 ($994)$175$819$53,300
302 ($994)$172$821$52,478
303 ($994)$170$824$51,654
304 ($994)$167$827$50,827
305 ($994)$164$829$49,998
306 ($994)$162$832$49,166
307 ($994)$159$835$48,331
308 ($994)$156$837$47,494
309 ($994)$154$840$46,654
310 ($994)$151$843$45,811
311 ($994)$148$846$44,965
312 ($994)$145$848$44,117
Year 27 - 313 ($994)$143$851$43,266
314 ($994)$140$854$42,412
315 ($994)$137$857$41,555
316 ($994)$134$859$40,696
317 ($994)$132$862$39,834
318 ($994)$129$865$38,969
319 ($994)$126$868$38,101
320 ($994)$123$871$37,230
321 ($994)$120$873$36,357
322 ($994)$118$876$35,481
323 ($994)$115$879$34,602
324 ($994)$112$882$33,720
Year 28 - 325 ($994)$109$885$32,835
326 ($994)$106$888$31,948
327 ($994)$103$890$31,057
328 ($994)$100$893$30,164
329 ($994)$98$896$29,268
330 ($994)$95$899$28,368
331 ($994)$92$902$27,466
332 ($994)$89$905$26,561
333 ($994)$86$908$25,654
334 ($994)$83$911$24,743
335 ($994)$80$914$23,829
336 ($994)$77$917$22,912
Year 29 - 337 ($994)$74$920$21,993
338 ($994)$71$923$21,070
339 ($994)$68$926$20,144
340 ($994)$65$929$19,216
341 ($994)$62$932$18,284
342 ($994)$59$935$17,350
343 ($994)$56$938$16,412
344 ($994)$53$941$15,471
345 ($994)$50$944$14,528
346 ($994)$47$947$13,581
347 ($994)$44$950$12,631
348 ($994)$41$953$11,678
Year 30 - 349 ($994)$38$956$10,722
350 ($994)$35$959$9,763
351 ($994)$32$962$8,801
352 ($994)$28$965$7,836
353 ($994)$25$968$6,867
354 ($994)$22$972$5,896
355 ($994)$19$975$4,921
356 ($994)$16$978$3,943
357 ($994)$13$981$2,962
358 ($994)$10$984$1,978
359 ($994)$6$987$991
360 ($994)$3$991$0
TOTALS$146,548$211,200$357,748

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.