« 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 October 19, 2017. 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


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
$1,005 360 $148,213 $361,813

Mortgage Providers

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


NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

$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 #: 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 #: 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 #: 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  $267,000
Down Payment $53,400$213,600
Year 1 - 1 ($1,005)$691$314$213,286
2 ($1,005)$690$315$212,970
3 ($1,005)$689$316$212,654
4 ($1,005)$688$317$212,336
5 ($1,005)$687$318$212,018
6 ($1,005)$686$320$211,698
7 ($1,005)$684$321$211,378
8 ($1,005)$683$322$211,056
9 ($1,005)$682$323$210,734
10 ($1,005)$681$324$210,410
11 ($1,005)$680$325$210,085
12 ($1,005)$679$326$209,759
Year 2 - 13 ($1,005)$678$327$209,433
14 ($1,005)$677$328$209,105
15 ($1,005)$676$329$208,776
16 ($1,005)$675$330$208,446
17 ($1,005)$674$331$208,115
18 ($1,005)$673$332$207,783
19 ($1,005)$672$333$207,449
20 ($1,005)$671$334$207,115
21 ($1,005)$670$335$206,780
22 ($1,005)$669$336$206,443
23 ($1,005)$667$338$206,106
24 ($1,005)$666$339$205,767
Year 3 - 25 ($1,005)$665$340$205,427
26 ($1,005)$664$341$205,087
27 ($1,005)$663$342$204,745
28 ($1,005)$662$343$204,402
29 ($1,005)$661$344$204,057
30 ($1,005)$660$345$203,712
31 ($1,005)$659$346$203,366
32 ($1,005)$658$347$203,018
33 ($1,005)$656$349$202,670
34 ($1,005)$655$350$202,320
35 ($1,005)$654$351$201,969
36 ($1,005)$653$352$201,617
Year 4 - 37 ($1,005)$652$353$201,264
38 ($1,005)$651$354$200,910
39 ($1,005)$650$355$200,554
40 ($1,005)$648$357$200,198
41 ($1,005)$647$358$199,840
42 ($1,005)$646$359$199,481
43 ($1,005)$645$360$199,121
44 ($1,005)$644$361$198,760
45 ($1,005)$643$362$198,397
46 ($1,005)$641$364$198,034
47 ($1,005)$640$365$197,669
48 ($1,005)$639$366$197,303
Year 5 - 49 ($1,005)$638$367$196,936
50 ($1,005)$637$368$196,568
51 ($1,005)$636$369$196,198
52 ($1,005)$634$371$195,828
53 ($1,005)$633$372$195,456
54 ($1,005)$632$373$195,083
55 ($1,005)$631$374$194,709
56 ($1,005)$630$375$194,333
57 ($1,005)$628$377$193,956
58 ($1,005)$627$378$193,579
59 ($1,005)$626$379$193,199
60 ($1,005)$625$380$192,819
Year 6 - 61 ($1,005)$623$382$192,437
62 ($1,005)$622$383$192,055
63 ($1,005)$621$384$191,671
64 ($1,005)$620$385$191,285
65 ($1,005)$618$387$190,899
66 ($1,005)$617$388$190,511
67 ($1,005)$616$389$190,122
68 ($1,005)$615$390$189,732
69 ($1,005)$613$392$189,340
70 ($1,005)$612$393$188,947
71 ($1,005)$611$394$188,553
72 ($1,005)$610$395$188,158
Year 7 - 73 ($1,005)$608$397$187,761
74 ($1,005)$607$398$187,363
75 ($1,005)$606$399$186,964
76 ($1,005)$605$401$186,563
77 ($1,005)$603$402$186,161
78 ($1,005)$602$403$185,758
79 ($1,005)$601$404$185,354
80 ($1,005)$599$406$184,948
81 ($1,005)$598$407$184,541
82 ($1,005)$597$408$184,133
83 ($1,005)$595$410$183,723
84 ($1,005)$594$411$183,312
Year 8 - 85 ($1,005)$593$412$182,900
86 ($1,005)$591$414$182,486
87 ($1,005)$590$415$182,071
88 ($1,005)$589$416$181,655
89 ($1,005)$587$418$181,237
90 ($1,005)$586$419$180,818
91 ($1,005)$585$420$180,398
92 ($1,005)$583$422$179,976
93 ($1,005)$582$423$179,553
94 ($1,005)$581$424$179,128
95 ($1,005)$579$426$178,702
96 ($1,005)$578$427$178,275
Year 9 - 97 ($1,005)$576$429$177,847
98 ($1,005)$575$430$177,417
99 ($1,005)$574$431$176,985
100 ($1,005)$572$433$176,552
101 ($1,005)$571$434$176,118
102 ($1,005)$569$436$175,683
103 ($1,005)$568$437$175,246
104 ($1,005)$567$438$174,807
105 ($1,005)$565$440$174,367
106 ($1,005)$564$441$173,926
107 ($1,005)$562$443$173,484
108 ($1,005)$561$444$173,039
Year 10 - 109 ($1,005)$559$446$172,594
110 ($1,005)$558$447$172,147
111 ($1,005)$557$448$171,698
112 ($1,005)$555$450$171,249
113 ($1,005)$554$451$170,797
114 ($1,005)$552$453$170,344
115 ($1,005)$551$454$169,890
116 ($1,005)$549$456$169,434
117 ($1,005)$548$457$168,977
118 ($1,005)$546$459$168,519
119 ($1,005)$545$460$168,058
120 ($1,005)$543$462$167,597
Year 11 - 121 ($1,005)$542$463$167,134
122 ($1,005)$540$465$166,669
123 ($1,005)$539$466$166,203
124 ($1,005)$537$468$165,735
125 ($1,005)$536$469$165,266
126 ($1,005)$534$471$164,795
127 ($1,005)$533$472$164,323
128 ($1,005)$531$474$163,849
129 ($1,005)$530$475$163,374
130 ($1,005)$528$477$162,897
131 ($1,005)$527$478$162,419
132 ($1,005)$525$480$161,939
Year 12 - 133 ($1,005)$524$481$161,458
134 ($1,005)$522$483$160,975
135 ($1,005)$520$485$160,490
136 ($1,005)$519$486$160,004
137 ($1,005)$517$488$159,516
138 ($1,005)$516$489$159,027
139 ($1,005)$514$491$158,536
140 ($1,005)$513$492$158,044
141 ($1,005)$511$494$157,550
142 ($1,005)$509$496$157,054
143 ($1,005)$508$497$156,557
144 ($1,005)$506$499$156,058
Year 13 - 145 ($1,005)$505$500$155,558
146 ($1,005)$503$502$155,056
147 ($1,005)$501$504$154,552
148 ($1,005)$500$505$154,047
149 ($1,005)$498$507$153,540
150 ($1,005)$496$509$153,031
151 ($1,005)$495$510$152,521
152 ($1,005)$493$512$152,009
153 ($1,005)$491$514$151,495
154 ($1,005)$490$515$150,980
155 ($1,005)$488$517$150,463
156 ($1,005)$486$519$149,945
Year 14 - 157 ($1,005)$485$520$149,425
158 ($1,005)$483$522$148,903
159 ($1,005)$481$524$148,379
160 ($1,005)$480$525$147,854
161 ($1,005)$478$527$147,327
162 ($1,005)$476$529$146,798
163 ($1,005)$475$530$146,268
164 ($1,005)$473$532$145,736
165 ($1,005)$471$534$145,202
166 ($1,005)$469$536$144,666
167 ($1,005)$468$537$144,129
168 ($1,005)$466$539$143,590
Year 15 - 169 ($1,005)$464$541$143,049
170 ($1,005)$463$543$142,507
171 ($1,005)$461$544$141,962
172 ($1,005)$459$546$141,416
173 ($1,005)$457$548$140,869
174 ($1,005)$455$550$140,319
175 ($1,005)$454$551$139,768
176 ($1,005)$452$553$139,215
177 ($1,005)$450$555$138,660
178 ($1,005)$448$557$138,103
179 ($1,005)$447$559$137,544
180 ($1,005)$445$560$136,984
Year 16 - 181 ($1,005)$443$562$136,422
182 ($1,005)$441$564$135,858
183 ($1,005)$439$566$135,292
184 ($1,005)$437$568$134,725
185 ($1,005)$436$569$134,155
186 ($1,005)$434$571$133,584
187 ($1,005)$432$573$133,011
188 ($1,005)$430$575$132,436
189 ($1,005)$428$577$131,859
190 ($1,005)$426$579$131,280
191 ($1,005)$424$581$130,700
192 ($1,005)$423$582$130,117
Year 17 - 193 ($1,005)$421$584$129,533
194 ($1,005)$419$586$128,947
195 ($1,005)$417$588$128,359
196 ($1,005)$415$590$127,769
197 ($1,005)$413$592$127,177
198 ($1,005)$411$594$126,583
199 ($1,005)$409$596$125,987
200 ($1,005)$407$598$125,390
201 ($1,005)$405$600$124,790
202 ($1,005)$403$602$124,188
203 ($1,005)$402$603$123,585
204 ($1,005)$400$605$122,979
Year 18 - 205 ($1,005)$398$607$122,372
206 ($1,005)$396$609$121,763
207 ($1,005)$394$611$121,151
208 ($1,005)$392$613$120,538
209 ($1,005)$390$615$119,923
210 ($1,005)$388$617$119,305
211 ($1,005)$386$619$118,686
212 ($1,005)$384$621$118,065
213 ($1,005)$382$623$117,442
214 ($1,005)$380$625$116,816
215 ($1,005)$378$627$116,189
216 ($1,005)$376$629$115,560
Year 19 - 217 ($1,005)$374$631$114,928
218 ($1,005)$372$633$114,295
219 ($1,005)$370$635$113,659
220 ($1,005)$367$638$113,022
221 ($1,005)$365$640$112,382
222 ($1,005)$363$642$111,740
223 ($1,005)$361$644$111,097
224 ($1,005)$359$646$110,451
225 ($1,005)$357$648$109,803
226 ($1,005)$355$650$109,153
227 ($1,005)$353$652$108,501
228 ($1,005)$351$654$107,847
Year 20 - 229 ($1,005)$349$656$107,190
230 ($1,005)$347$658$106,532
231 ($1,005)$344$661$105,871
232 ($1,005)$342$663$105,209
233 ($1,005)$340$665$104,544
234 ($1,005)$338$667$103,877
235 ($1,005)$336$669$103,208
236 ($1,005)$334$671$102,536
237 ($1,005)$332$674$101,863
238 ($1,005)$329$676$101,187
239 ($1,005)$327$678$100,509
240 ($1,005)$325$680$99,829
Year 21 - 241 ($1,005)$323$682$99,147
242 ($1,005)$321$684$98,462
243 ($1,005)$318$687$97,776
244 ($1,005)$316$689$97,087
245 ($1,005)$314$691$96,396
246 ($1,005)$312$693$95,702
247 ($1,005)$309$696$95,007
248 ($1,005)$307$698$94,309
249 ($1,005)$305$700$93,609
250 ($1,005)$303$702$92,906
251 ($1,005)$300$705$92,202
252 ($1,005)$298$707$91,495
Year 22 - 253 ($1,005)$296$709$90,786
254 ($1,005)$294$711$90,074
255 ($1,005)$291$714$89,360
256 ($1,005)$289$716$88,644
257 ($1,005)$287$718$87,926
258 ($1,005)$284$721$87,205
259 ($1,005)$282$723$86,482
260 ($1,005)$280$725$85,757
261 ($1,005)$277$728$85,029
262 ($1,005)$275$730$84,299
263 ($1,005)$273$732$83,566
264 ($1,005)$270$735$82,831
Year 23 - 265 ($1,005)$268$737$82,094
266 ($1,005)$265$740$81,355
267 ($1,005)$263$742$80,613
268 ($1,005)$261$744$79,868
269 ($1,005)$258$747$79,121
270 ($1,005)$256$749$78,372
271 ($1,005)$253$752$77,621
272 ($1,005)$251$754$76,866
273 ($1,005)$249$757$76,110
274 ($1,005)$246$759$75,351
275 ($1,005)$244$761$74,590
276 ($1,005)$241$764$73,826
Year 24 - 277 ($1,005)$239$766$73,059
278 ($1,005)$236$769$72,291
279 ($1,005)$234$771$71,519
280 ($1,005)$231$774$70,746
281 ($1,005)$229$776$69,969
282 ($1,005)$226$779$69,190
283 ($1,005)$224$781$68,409
284 ($1,005)$221$784$67,625
285 ($1,005)$219$786$66,839
286 ($1,005)$216$789$66,050
287 ($1,005)$214$791$65,258
288 ($1,005)$211$794$64,464
Year 25 - 289 ($1,005)$208$797$63,668
290 ($1,005)$206$799$62,869
291 ($1,005)$203$802$62,067
292 ($1,005)$201$804$61,263
293 ($1,005)$198$807$60,456
294 ($1,005)$195$810$59,646
295 ($1,005)$193$812$58,834
296 ($1,005)$190$815$58,019
297 ($1,005)$188$817$57,202
298 ($1,005)$185$820$56,382
299 ($1,005)$182$823$55,559
300 ($1,005)$180$825$54,733
Year 26 - 301 ($1,005)$177$828$53,905
302 ($1,005)$174$831$53,075
303 ($1,005)$172$833$52,241
304 ($1,005)$169$836$51,405
305 ($1,005)$166$839$50,566
306 ($1,005)$163$842$49,725
307 ($1,005)$161$844$48,880
308 ($1,005)$158$847$48,033
309 ($1,005)$155$850$47,184
310 ($1,005)$153$852$46,331
311 ($1,005)$150$855$45,476
312 ($1,005)$147$858$44,618
Year 27 - 313 ($1,005)$144$861$43,757
314 ($1,005)$141$864$42,894
315 ($1,005)$139$866$42,027
316 ($1,005)$136$869$41,158
317 ($1,005)$133$872$40,286
318 ($1,005)$130$875$39,411
319 ($1,005)$127$878$38,534
320 ($1,005)$125$880$37,653
321 ($1,005)$122$883$36,770
322 ($1,005)$119$886$35,884
323 ($1,005)$116$889$34,995
324 ($1,005)$113$892$34,103
Year 28 - 325 ($1,005)$110$895$33,208
326 ($1,005)$107$898$32,311
327 ($1,005)$104$901$31,410
328 ($1,005)$102$903$30,507
329 ($1,005)$99$906$29,600
330 ($1,005)$96$909$28,691
331 ($1,005)$93$912$27,779
332 ($1,005)$90$915$26,863
333 ($1,005)$87$918$25,945
334 ($1,005)$84$921$25,024
335 ($1,005)$81$924$24,100
336 ($1,005)$78$927$23,173
Year 29 - 337 ($1,005)$75$930$22,243
338 ($1,005)$72$933$21,310
339 ($1,005)$69$936$20,373
340 ($1,005)$66$939$19,434
341 ($1,005)$63$942$18,492
342 ($1,005)$60$945$17,547
343 ($1,005)$57$948$16,598
344 ($1,005)$54$951$15,647
345 ($1,005)$51$954$14,693
346 ($1,005)$48$958$13,735
347 ($1,005)$44$961$12,774
348 ($1,005)$41$964$11,811
Year 30 - 349 ($1,005)$38$967$10,844
350 ($1,005)$35$970$9,874
351 ($1,005)$32$973$8,901
352 ($1,005)$29$976$7,925
353 ($1,005)$26$979$6,945
354 ($1,005)$22$983$5,963
355 ($1,005)$19$986$4,977
356 ($1,005)$16$989$3,988
357 ($1,005)$13$992$2,996
358 ($1,005)$10$995$2,000
359 ($1,005)$6$999$1,002
360 ($1,005)$3$1,002$0
TOTALS$148,213$213,600$361,813

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.