« Back to all home prices

Mortgage Payment Schedule for a $267,000 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 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($53,400) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,025 360 $155,289 $368,889

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$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 #: 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 #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 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  $267,000
Down Payment $53,400$213,600
Year 1 - 1 ($1,025)$719$306$213,294
2 ($1,025)$718$307$212,988
3 ($1,025)$717$308$212,680
4 ($1,025)$716$309$212,372
5 ($1,025)$715$310$212,062
6 ($1,025)$714$311$211,751
7 ($1,025)$713$312$211,439
8 ($1,025)$712$313$211,126
9 ($1,025)$711$314$210,813
10 ($1,025)$710$315$210,498
11 ($1,025)$709$316$210,182
12 ($1,025)$708$317$209,864
Year 2 - 13 ($1,025)$707$318$209,546
14 ($1,025)$705$319$209,227
15 ($1,025)$704$320$208,907
16 ($1,025)$703$321$208,585
17 ($1,025)$702$322$208,263
18 ($1,025)$701$324$207,939
19 ($1,025)$700$325$207,615
20 ($1,025)$699$326$207,289
21 ($1,025)$698$327$206,962
22 ($1,025)$697$328$206,634
23 ($1,025)$696$329$206,305
24 ($1,025)$695$330$205,975
Year 3 - 25 ($1,025)$693$331$205,644
26 ($1,025)$692$332$205,312
27 ($1,025)$691$333$204,978
28 ($1,025)$690$335$204,644
29 ($1,025)$689$336$204,308
30 ($1,025)$688$337$203,971
31 ($1,025)$687$338$203,633
32 ($1,025)$686$339$203,294
33 ($1,025)$684$340$202,954
34 ($1,025)$683$341$202,612
35 ($1,025)$682$343$202,270
36 ($1,025)$681$344$201,926
Year 4 - 37 ($1,025)$680$345$201,581
38 ($1,025)$679$346$201,235
39 ($1,025)$677$347$200,888
40 ($1,025)$676$348$200,539
41 ($1,025)$675$350$200,190
42 ($1,025)$674$351$199,839
43 ($1,025)$673$352$199,487
44 ($1,025)$672$353$199,134
45 ($1,025)$670$354$198,780
46 ($1,025)$669$355$198,424
47 ($1,025)$668$357$198,068
48 ($1,025)$667$358$197,710
Year 5 - 49 ($1,025)$666$359$197,351
50 ($1,025)$664$360$196,991
51 ($1,025)$663$361$196,629
52 ($1,025)$662$363$196,266
53 ($1,025)$661$364$195,902
54 ($1,025)$660$365$195,537
55 ($1,025)$658$366$195,171
56 ($1,025)$657$368$194,803
57 ($1,025)$656$369$194,434
58 ($1,025)$655$370$194,064
59 ($1,025)$653$371$193,693
60 ($1,025)$652$373$193,320
Year 6 - 61 ($1,025)$651$374$192,947
62 ($1,025)$650$375$192,571
63 ($1,025)$648$376$192,195
64 ($1,025)$647$378$191,817
65 ($1,025)$646$379$191,439
66 ($1,025)$645$380$191,058
67 ($1,025)$643$381$190,677
68 ($1,025)$642$383$190,294
69 ($1,025)$641$384$189,910
70 ($1,025)$639$385$189,525
71 ($1,025)$638$387$189,138
72 ($1,025)$637$388$188,750
Year 7 - 73 ($1,025)$635$389$188,361
74 ($1,025)$634$391$187,970
75 ($1,025)$633$392$187,579
76 ($1,025)$632$393$187,185
77 ($1,025)$630$394$186,791
78 ($1,025)$629$396$186,395
79 ($1,025)$628$397$185,998
80 ($1,025)$626$398$185,599
81 ($1,025)$625$400$185,200
82 ($1,025)$624$401$184,798
83 ($1,025)$622$403$184,396
84 ($1,025)$621$404$183,992
Year 8 - 85 ($1,025)$619$405$183,587
86 ($1,025)$618$407$183,180
87 ($1,025)$617$408$182,772
88 ($1,025)$615$409$182,363
89 ($1,025)$614$411$181,952
90 ($1,025)$613$412$181,540
91 ($1,025)$611$414$181,126
92 ($1,025)$610$415$180,712
93 ($1,025)$608$416$180,295
94 ($1,025)$607$418$179,878
95 ($1,025)$606$419$179,458
96 ($1,025)$604$421$179,038
Year 9 - 97 ($1,025)$603$422$178,616
98 ($1,025)$601$423$178,193
99 ($1,025)$600$425$177,768
100 ($1,025)$598$426$177,342
101 ($1,025)$597$428$176,914
102 ($1,025)$596$429$176,485
103 ($1,025)$594$431$176,054
104 ($1,025)$593$432$175,622
105 ($1,025)$591$433$175,189
106 ($1,025)$590$435$174,754
107 ($1,025)$588$436$174,318
108 ($1,025)$587$438$173,880
Year 10 - 109 ($1,025)$585$439$173,441
110 ($1,025)$584$441$173,000
111 ($1,025)$582$442$172,558
112 ($1,025)$581$444$172,114
113 ($1,025)$579$445$171,669
114 ($1,025)$578$447$171,222
115 ($1,025)$576$448$170,774
116 ($1,025)$575$450$170,324
117 ($1,025)$573$451$169,873
118 ($1,025)$572$453$169,420
119 ($1,025)$570$454$168,966
120 ($1,025)$569$456$168,510
Year 11 - 121 ($1,025)$567$457$168,052
122 ($1,025)$566$459$167,593
123 ($1,025)$564$460$167,133
124 ($1,025)$563$462$166,671
125 ($1,025)$561$464$166,207
126 ($1,025)$560$465$165,742
127 ($1,025)$558$467$165,276
128 ($1,025)$556$468$164,807
129 ($1,025)$555$470$164,337
130 ($1,025)$553$471$163,866
131 ($1,025)$552$473$163,393
132 ($1,025)$550$475$162,918
Year 12 - 133 ($1,025)$548$476$162,442
134 ($1,025)$547$478$161,964
135 ($1,025)$545$479$161,485
136 ($1,025)$544$481$161,004
137 ($1,025)$542$483$160,521
138 ($1,025)$540$484$160,037
139 ($1,025)$539$486$159,551
140 ($1,025)$537$488$159,064
141 ($1,025)$536$489$158,574
142 ($1,025)$534$491$158,084
143 ($1,025)$532$492$157,591
144 ($1,025)$531$494$157,097
Year 13 - 145 ($1,025)$529$496$156,601
146 ($1,025)$527$497$156,104
147 ($1,025)$526$499$155,605
148 ($1,025)$524$501$155,104
149 ($1,025)$522$503$154,601
150 ($1,025)$520$504$154,097
151 ($1,025)$519$506$153,591
152 ($1,025)$517$508$153,084
153 ($1,025)$515$509$152,574
154 ($1,025)$514$511$152,063
155 ($1,025)$512$513$151,551
156 ($1,025)$510$514$151,036
Year 14 - 157 ($1,025)$508$516$150,520
158 ($1,025)$507$518$150,002
159 ($1,025)$505$520$149,482
160 ($1,025)$503$521$148,961
161 ($1,025)$502$523$148,438
162 ($1,025)$500$525$147,913
163 ($1,025)$498$527$147,386
164 ($1,025)$496$528$146,857
165 ($1,025)$494$530$146,327
166 ($1,025)$493$532$145,795
167 ($1,025)$491$534$145,261
168 ($1,025)$489$536$144,726
Year 15 - 169 ($1,025)$487$537$144,188
170 ($1,025)$485$539$143,649
171 ($1,025)$484$541$143,108
172 ($1,025)$482$543$142,565
173 ($1,025)$480$545$142,020
174 ($1,025)$478$547$141,474
175 ($1,025)$476$548$140,925
176 ($1,025)$474$550$140,375
177 ($1,025)$473$552$139,823
178 ($1,025)$471$554$139,269
179 ($1,025)$469$556$138,713
180 ($1,025)$467$558$138,155
Year 16 - 181 ($1,025)$465$560$137,596
182 ($1,025)$463$561$137,034
183 ($1,025)$461$563$136,471
184 ($1,025)$459$565$135,906
185 ($1,025)$458$567$135,339
186 ($1,025)$456$569$134,770
187 ($1,025)$454$571$134,199
188 ($1,025)$452$573$133,626
189 ($1,025)$450$575$133,051
190 ($1,025)$448$577$132,474
191 ($1,025)$446$579$131,896
192 ($1,025)$444$581$131,315
Year 17 - 193 ($1,025)$442$583$130,732
194 ($1,025)$440$585$130,148
195 ($1,025)$438$587$129,561
196 ($1,025)$436$589$128,973
197 ($1,025)$434$590$128,382
198 ($1,025)$432$592$127,790
199 ($1,025)$430$594$127,195
200 ($1,025)$428$596$126,599
201 ($1,025)$426$598$126,000
202 ($1,025)$424$600$125,400
203 ($1,025)$422$603$124,797
204 ($1,025)$420$605$124,193
Year 18 - 205 ($1,025)$418$607$123,586
206 ($1,025)$416$609$122,978
207 ($1,025)$414$611$122,367
208 ($1,025)$412$613$121,754
209 ($1,025)$410$615$121,139
210 ($1,025)$408$617$120,523
211 ($1,025)$406$619$119,904
212 ($1,025)$404$621$119,283
213 ($1,025)$402$623$118,660
214 ($1,025)$399$625$118,034
215 ($1,025)$397$627$117,407
216 ($1,025)$395$629$116,778
Year 19 - 217 ($1,025)$393$632$116,146
218 ($1,025)$391$634$115,512
219 ($1,025)$389$636$114,877
220 ($1,025)$387$638$114,239
221 ($1,025)$385$640$113,599
222 ($1,025)$382$642$112,956
223 ($1,025)$380$644$112,312
224 ($1,025)$378$647$111,665
225 ($1,025)$376$649$111,017
226 ($1,025)$374$651$110,366
227 ($1,025)$372$653$109,713
228 ($1,025)$369$655$109,057
Year 20 - 229 ($1,025)$367$658$108,400
230 ($1,025)$365$660$107,740
231 ($1,025)$363$662$107,078
232 ($1,025)$360$664$106,414
233 ($1,025)$358$666$105,747
234 ($1,025)$356$669$105,079
235 ($1,025)$354$671$104,408
236 ($1,025)$352$673$103,735
237 ($1,025)$349$675$103,059
238 ($1,025)$347$678$102,381
239 ($1,025)$345$680$101,701
240 ($1,025)$342$682$101,019
Year 21 - 241 ($1,025)$340$685$100,335
242 ($1,025)$338$687$99,648
243 ($1,025)$335$689$98,958
244 ($1,025)$333$692$98,267
245 ($1,025)$331$694$97,573
246 ($1,025)$328$696$96,877
247 ($1,025)$326$699$96,178
248 ($1,025)$324$701$95,477
249 ($1,025)$321$703$94,774
250 ($1,025)$319$706$94,069
251 ($1,025)$317$708$93,361
252 ($1,025)$314$710$92,650
Year 22 - 253 ($1,025)$312$713$91,937
254 ($1,025)$310$715$91,222
255 ($1,025)$307$718$90,505
256 ($1,025)$305$720$89,785
257 ($1,025)$302$722$89,062
258 ($1,025)$300$725$88,337
259 ($1,025)$297$727$87,610
260 ($1,025)$295$730$86,880
261 ($1,025)$292$732$86,148
262 ($1,025)$290$735$85,414
263 ($1,025)$288$737$84,676
264 ($1,025)$285$740$83,937
Year 23 - 265 ($1,025)$283$742$83,195
266 ($1,025)$280$745$82,450
267 ($1,025)$278$747$81,703
268 ($1,025)$275$750$80,953
269 ($1,025)$273$752$80,201
270 ($1,025)$270$755$79,446
271 ($1,025)$267$757$78,689
272 ($1,025)$265$760$77,930
273 ($1,025)$262$762$77,167
274 ($1,025)$260$765$76,402
275 ($1,025)$257$767$75,635
276 ($1,025)$255$770$74,865
Year 24 - 277 ($1,025)$252$773$74,092
278 ($1,025)$249$775$73,317
279 ($1,025)$247$778$72,539
280 ($1,025)$244$780$71,759
281 ($1,025)$242$783$70,975
282 ($1,025)$239$786$70,190
283 ($1,025)$236$788$69,401
284 ($1,025)$234$791$68,610
285 ($1,025)$231$794$67,817
286 ($1,025)$228$796$67,020
287 ($1,025)$226$799$66,221
288 ($1,025)$223$802$65,419
Year 25 - 289 ($1,025)$220$804$64,615
290 ($1,025)$218$807$63,808
291 ($1,025)$215$810$62,998
292 ($1,025)$212$813$62,185
293 ($1,025)$209$815$61,370
294 ($1,025)$207$818$60,552
295 ($1,025)$204$821$59,731
296 ($1,025)$201$824$58,907
297 ($1,025)$198$826$58,081
298 ($1,025)$196$829$57,252
299 ($1,025)$193$832$56,420
300 ($1,025)$190$835$55,585
Year 26 - 301 ($1,025)$187$838$54,748
302 ($1,025)$184$840$53,907
303 ($1,025)$181$843$53,064
304 ($1,025)$179$846$52,218
305 ($1,025)$176$849$51,369
306 ($1,025)$173$852$50,517
307 ($1,025)$170$855$49,663
308 ($1,025)$167$857$48,805
309 ($1,025)$164$860$47,945
310 ($1,025)$161$863$47,082
311 ($1,025)$159$866$46,216
312 ($1,025)$156$869$45,346
Year 27 - 313 ($1,025)$153$872$44,474
314 ($1,025)$150$875$43,599
315 ($1,025)$147$878$42,722
316 ($1,025)$144$881$41,841
317 ($1,025)$141$884$40,957
318 ($1,025)$138$887$40,070
319 ($1,025)$135$890$39,180
320 ($1,025)$132$893$38,287
321 ($1,025)$129$896$37,392
322 ($1,025)$126$899$36,493
323 ($1,025)$123$902$35,591
324 ($1,025)$120$905$34,686
Year 28 - 325 ($1,025)$117$908$33,778
326 ($1,025)$114$911$32,867
327 ($1,025)$111$914$31,953
328 ($1,025)$108$917$31,036
329 ($1,025)$104$920$30,116
330 ($1,025)$101$923$29,193
331 ($1,025)$98$926$28,266
332 ($1,025)$95$930$27,337
333 ($1,025)$92$933$26,404
334 ($1,025)$89$936$25,468
335 ($1,025)$86$939$24,529
336 ($1,025)$83$942$23,587
Year 29 - 337 ($1,025)$79$945$22,642
338 ($1,025)$76$948$21,693
339 ($1,025)$73$952$20,742
340 ($1,025)$70$955$19,787
341 ($1,025)$67$958$18,829
342 ($1,025)$63$961$17,868
343 ($1,025)$60$965$16,903
344 ($1,025)$57$968$15,935
345 ($1,025)$54$971$14,964
346 ($1,025)$50$974$13,990
347 ($1,025)$47$978$13,012
348 ($1,025)$44$981$12,031
Year 30 - 349 ($1,025)$41$984$11,047
350 ($1,025)$37$987$10,060
351 ($1,025)$34$991$9,069
352 ($1,025)$31$994$8,075
353 ($1,025)$27$998$7,077
354 ($1,025)$24$1,001$6,076
355 ($1,025)$20$1,004$5,072
356 ($1,025)$17$1,008$4,064
357 ($1,025)$14$1,011$3,053
358 ($1,025)$10$1,014$2,039
359 ($1,025)$7$1,018$1,021
360 ($1,025)$3$1,021$0
TOTALS$155,289$213,600$368,889

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.