« Back to all home prices

Mortgage Payment Schedule for a $266,000 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% ($53,200) 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
$995 360 $145,470 $358,270

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  $266,000
Down Payment $53,200$212,800
Year 1 - 1 ($995)$679$316$212,484
2 ($995)$678$317$212,167
3 ($995)$677$318$211,849
4 ($995)$676$319$211,530
5 ($995)$675$320$211,210
6 ($995)$674$321$210,889
7 ($995)$673$322$210,567
8 ($995)$672$323$210,244
9 ($995)$671$324$209,919
10 ($995)$670$325$209,594
11 ($995)$669$326$209,268
12 ($995)$668$327$208,941
Year 2 - 13 ($995)$667$328$208,612
14 ($995)$666$329$208,283
15 ($995)$665$330$207,952
16 ($995)$664$331$207,621
17 ($995)$663$333$207,288
18 ($995)$662$334$206,955
19 ($995)$661$335$206,620
20 ($995)$659$336$206,284
21 ($995)$658$337$205,948
22 ($995)$657$338$205,610
23 ($995)$656$339$205,271
24 ($995)$655$340$204,931
Year 3 - 25 ($995)$654$341$204,590
26 ($995)$653$342$204,247
27 ($995)$652$343$203,904
28 ($995)$651$344$203,560
29 ($995)$650$346$203,214
30 ($995)$649$347$202,868
31 ($995)$647$348$202,520
32 ($995)$646$349$202,171
33 ($995)$645$350$201,821
34 ($995)$644$351$201,470
35 ($995)$643$352$201,118
36 ($995)$642$353$200,765
Year 4 - 37 ($995)$641$354$200,410
38 ($995)$640$356$200,055
39 ($995)$639$357$199,698
40 ($995)$637$358$199,340
41 ($995)$636$359$198,981
42 ($995)$635$360$198,621
43 ($995)$634$361$198,260
44 ($995)$633$362$197,897
45 ($995)$632$364$197,534
46 ($995)$630$365$197,169
47 ($995)$629$366$196,803
48 ($995)$628$367$196,436
Year 5 - 49 ($995)$627$368$196,068
50 ($995)$626$369$195,699
51 ($995)$625$371$195,328
52 ($995)$623$372$194,956
53 ($995)$622$373$194,583
54 ($995)$621$374$194,209
55 ($995)$620$375$193,834
56 ($995)$619$377$193,457
57 ($995)$617$378$193,079
58 ($995)$616$379$192,700
59 ($995)$615$380$192,320
60 ($995)$614$381$191,939
Year 6 - 61 ($995)$613$383$191,556
62 ($995)$611$384$191,173
63 ($995)$610$385$190,788
64 ($995)$609$386$190,401
65 ($995)$608$387$190,014
66 ($995)$606$389$189,625
67 ($995)$605$390$189,235
68 ($995)$604$391$188,844
69 ($995)$603$392$188,451
70 ($995)$601$394$188,058
71 ($995)$600$395$187,663
72 ($995)$599$396$187,266
Year 7 - 73 ($995)$598$398$186,869
74 ($995)$596$399$186,470
75 ($995)$595$400$186,070
76 ($995)$594$401$185,669
77 ($995)$593$403$185,266
78 ($995)$591$404$184,862
79 ($995)$590$405$184,457
80 ($995)$589$406$184,051
81 ($995)$587$408$183,643
82 ($995)$586$409$183,234
83 ($995)$585$410$182,823
84 ($995)$584$412$182,412
Year 8 - 85 ($995)$582$413$181,999
86 ($995)$581$414$181,584
87 ($995)$580$416$181,169
88 ($995)$578$417$180,752
89 ($995)$577$418$180,334
90 ($995)$576$420$179,914
91 ($995)$574$421$179,493
92 ($995)$573$422$179,071
93 ($995)$572$424$178,647
94 ($995)$570$425$178,222
95 ($995)$569$426$177,796
96 ($995)$567$428$177,368
Year 9 - 97 ($995)$566$429$176,939
98 ($995)$565$430$176,508
99 ($995)$563$432$176,076
100 ($995)$562$433$175,643
101 ($995)$561$435$175,209
102 ($995)$559$436$174,773
103 ($995)$558$437$174,335
104 ($995)$556$439$173,896
105 ($995)$555$440$173,456
106 ($995)$554$442$173,015
107 ($995)$552$443$172,572
108 ($995)$551$444$172,127
Year 10 - 109 ($995)$549$446$171,682
110 ($995)$548$447$171,234
111 ($995)$547$449$170,786
112 ($995)$545$450$170,335
113 ($995)$544$452$169,884
114 ($995)$542$453$169,431
115 ($995)$541$454$168,977
116 ($995)$539$456$168,521
117 ($995)$538$457$168,063
118 ($995)$536$459$167,605
119 ($995)$535$460$167,144
120 ($995)$533$462$166,683
Year 11 - 121 ($995)$532$463$166,219
122 ($995)$531$465$165,755
123 ($995)$529$466$165,289
124 ($995)$528$468$164,821
125 ($995)$526$469$164,352
126 ($995)$525$471$163,881
127 ($995)$523$472$163,409
128 ($995)$522$474$162,935
129 ($995)$520$475$162,460
130 ($995)$519$477$161,983
131 ($995)$517$478$161,505
132 ($995)$515$480$161,026
Year 12 - 133 ($995)$514$481$160,544
134 ($995)$512$483$160,061
135 ($995)$511$484$159,577
136 ($995)$509$486$159,091
137 ($995)$508$487$158,604
138 ($995)$506$489$158,115
139 ($995)$505$491$157,624
140 ($995)$503$492$157,132
141 ($995)$502$494$156,639
142 ($995)$500$495$156,143
143 ($995)$498$497$155,646
144 ($995)$497$498$155,148
Year 13 - 145 ($995)$495$500$154,648
146 ($995)$494$502$154,146
147 ($995)$492$503$153,643
148 ($995)$490$505$153,138
149 ($995)$489$506$152,632
150 ($995)$487$508$152,124
151 ($995)$486$510$151,614
152 ($995)$484$511$151,103
153 ($995)$482$513$150,590
154 ($995)$481$515$150,075
155 ($995)$479$516$149,559
156 ($995)$477$518$149,041
Year 14 - 157 ($995)$476$520$148,522
158 ($995)$474$521$148,001
159 ($995)$472$523$147,478
160 ($995)$471$524$146,953
161 ($995)$469$526$146,427
162 ($995)$467$528$145,899
163 ($995)$466$530$145,370
164 ($995)$464$531$144,839
165 ($995)$462$533$144,306
166 ($995)$461$535$143,771
167 ($995)$459$536$143,235
168 ($995)$457$538$142,697
Year 15 - 169 ($995)$455$540$142,157
170 ($995)$454$541$141,615
171 ($995)$452$543$141,072
172 ($995)$450$545$140,527
173 ($995)$449$547$139,981
174 ($995)$447$548$139,432
175 ($995)$445$550$138,882
176 ($995)$443$552$138,330
177 ($995)$442$554$137,776
178 ($995)$440$555$137,221
179 ($995)$438$557$136,664
180 ($995)$436$559$136,105
Year 16 - 181 ($995)$434$561$135,544
182 ($995)$433$563$134,981
183 ($995)$431$564$134,417
184 ($995)$429$566$133,851
185 ($995)$427$568$133,283
186 ($995)$425$570$132,713
187 ($995)$424$572$132,141
188 ($995)$422$573$131,568
189 ($995)$420$575$130,993
190 ($995)$418$577$130,416
191 ($995)$416$579$129,837
192 ($995)$414$581$129,256
Year 17 - 193 ($995)$413$583$128,673
194 ($995)$411$585$128,089
195 ($995)$409$586$127,502
196 ($995)$407$588$126,914
197 ($995)$405$590$126,324
198 ($995)$403$592$125,732
199 ($995)$401$594$125,138
200 ($995)$399$596$124,542
201 ($995)$397$598$123,945
202 ($995)$396$600$123,345
203 ($995)$394$602$122,743
204 ($995)$392$603$122,140
Year 18 - 205 ($995)$390$605$121,535
206 ($995)$388$607$120,927
207 ($995)$386$609$120,318
208 ($995)$384$611$119,707
209 ($995)$382$613$119,094
210 ($995)$380$615$118,479
211 ($995)$378$617$117,862
212 ($995)$376$619$117,243
213 ($995)$374$621$116,622
214 ($995)$372$623$115,999
215 ($995)$370$625$115,374
216 ($995)$368$627$114,747
Year 19 - 217 ($995)$366$629$114,118
218 ($995)$364$631$113,487
219 ($995)$362$633$112,854
220 ($995)$360$635$112,219
221 ($995)$358$637$111,582
222 ($995)$356$639$110,943
223 ($995)$354$641$110,302
224 ($995)$352$643$109,658
225 ($995)$350$645$109,013
226 ($995)$348$647$108,366
227 ($995)$346$649$107,717
228 ($995)$344$651$107,065
Year 20 - 229 ($995)$342$653$106,412
230 ($995)$340$656$105,756
231 ($995)$338$658$105,099
232 ($995)$335$660$104,439
233 ($995)$333$662$103,777
234 ($995)$331$664$103,113
235 ($995)$329$666$102,447
236 ($995)$327$668$101,779
237 ($995)$325$670$101,108
238 ($995)$323$672$100,436
239 ($995)$321$675$99,761
240 ($995)$318$677$99,084
Year 21 - 241 ($995)$316$679$98,405
242 ($995)$314$681$97,724
243 ($995)$312$683$97,041
244 ($995)$310$685$96,356
245 ($995)$308$688$95,668
246 ($995)$305$690$94,978
247 ($995)$303$692$94,286
248 ($995)$301$694$93,592
249 ($995)$299$696$92,895
250 ($995)$296$699$92,196
251 ($995)$294$701$91,496
252 ($995)$292$703$90,792
Year 22 - 253 ($995)$290$705$90,087
254 ($995)$288$708$89,379
255 ($995)$285$710$88,669
256 ($995)$283$712$87,957
257 ($995)$281$714$87,243
258 ($995)$278$717$86,526
259 ($995)$276$719$85,807
260 ($995)$274$721$85,086
261 ($995)$272$724$84,362
262 ($995)$269$726$83,636
263 ($995)$267$728$82,908
264 ($995)$265$731$82,177
Year 23 - 265 ($995)$262$733$81,444
266 ($995)$260$735$80,709
267 ($995)$258$738$79,971
268 ($995)$255$740$79,231
269 ($995)$253$742$78,489
270 ($995)$251$745$77,744
271 ($995)$248$747$76,997
272 ($995)$246$749$76,248
273 ($995)$243$752$75,496
274 ($995)$241$754$74,742
275 ($995)$239$757$73,985
276 ($995)$236$759$73,226
Year 24 - 277 ($995)$234$761$72,465
278 ($995)$231$764$71,701
279 ($995)$229$766$70,934
280 ($995)$226$769$70,166
281 ($995)$224$771$69,394
282 ($995)$221$774$68,621
283 ($995)$219$776$67,845
284 ($995)$217$779$67,066
285 ($995)$214$781$66,285
286 ($995)$212$784$65,501
287 ($995)$209$786$64,715
288 ($995)$207$789$63,926
Year 25 - 289 ($995)$204$791$63,135
290 ($995)$202$794$62,341
291 ($995)$199$796$61,545
292 ($995)$196$799$60,746
293 ($995)$194$801$59,945
294 ($995)$191$804$59,141
295 ($995)$189$806$58,335
296 ($995)$186$809$57,526
297 ($995)$184$812$56,714
298 ($995)$181$814$55,900
299 ($995)$178$817$55,083
300 ($995)$176$819$54,264
Year 26 - 301 ($995)$173$822$53,442
302 ($995)$171$825$52,617
303 ($995)$168$827$51,790
304 ($995)$165$830$50,960
305 ($995)$163$833$50,128
306 ($995)$160$835$49,292
307 ($995)$157$838$48,455
308 ($995)$155$841$47,614
309 ($995)$152$843$46,771
310 ($995)$149$846$45,925
311 ($995)$147$849$45,076
312 ($995)$144$851$44,225
Year 27 - 313 ($995)$141$854$43,371
314 ($995)$138$857$42,514
315 ($995)$136$860$41,655
316 ($995)$133$862$40,792
317 ($995)$130$865$39,927
318 ($995)$127$868$39,060
319 ($995)$125$871$38,189
320 ($995)$122$873$37,316
321 ($995)$119$876$36,440
322 ($995)$116$879$35,561
323 ($995)$113$882$34,679
324 ($995)$111$885$33,795
Year 28 - 325 ($995)$108$887$32,907
326 ($995)$105$890$32,017
327 ($995)$102$893$31,124
328 ($995)$99$896$30,228
329 ($995)$96$899$29,329
330 ($995)$94$902$28,428
331 ($995)$91$904$27,523
332 ($995)$88$907$26,616
333 ($995)$85$910$25,706
334 ($995)$82$913$24,793
335 ($995)$79$916$23,877
336 ($995)$76$919$22,958
Year 29 - 337 ($995)$73$922$22,036
338 ($995)$70$925$21,111
339 ($995)$67$928$20,183
340 ($995)$64$931$19,252
341 ($995)$61$934$18,318
342 ($995)$58$937$17,382
343 ($995)$55$940$16,442
344 ($995)$52$943$15,499
345 ($995)$49$946$14,554
346 ($995)$46$949$13,605
347 ($995)$43$952$12,653
348 ($995)$40$955$11,698
Year 30 - 349 ($995)$37$958$10,740
350 ($995)$34$961$9,779
351 ($995)$31$964$8,815
352 ($995)$28$967$7,848
353 ($995)$25$970$6,878
354 ($995)$22$973$5,905
355 ($995)$19$976$4,929
356 ($995)$16$979$3,949
357 ($995)$13$983$2,967
358 ($995)$9$986$1,981
359 ($995)$6$989$992
360 ($995)$3$992$0
TOTALS$145,470$212,800$358,270

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.