« Back to all home prices

Mortgage Payment Schedule for a $268,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($53,600) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,012 360 $150,095 $364,495

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 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

NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 30 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 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
$1,158 /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

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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: $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  $268,000
Down Payment $53,600$214,400
Year 1 - 1 ($1,012)$699$314$214,086
2 ($1,012)$698$315$213,771
3 ($1,012)$697$316$213,455
4 ($1,012)$696$317$213,138
5 ($1,012)$694$318$212,820
6 ($1,012)$693$319$212,501
7 ($1,012)$692$320$212,181
8 ($1,012)$691$321$211,860
9 ($1,012)$690$322$211,538
10 ($1,012)$689$323$211,215
11 ($1,012)$688$324$210,890
12 ($1,012)$687$325$210,565
Year 2 - 13 ($1,012)$686$326$210,239
14 ($1,012)$685$327$209,911
15 ($1,012)$684$329$209,583
16 ($1,012)$683$330$209,253
17 ($1,012)$682$331$208,922
18 ($1,012)$681$332$208,591
19 ($1,012)$680$333$208,258
20 ($1,012)$679$334$207,924
21 ($1,012)$677$335$207,589
22 ($1,012)$676$336$207,253
23 ($1,012)$675$337$206,916
24 ($1,012)$674$338$206,577
Year 3 - 25 ($1,012)$673$339$206,238
26 ($1,012)$672$340$205,897
27 ($1,012)$671$342$205,556
28 ($1,012)$670$343$205,213
29 ($1,012)$669$344$204,869
30 ($1,012)$668$345$204,524
31 ($1,012)$666$346$204,178
32 ($1,012)$665$347$203,831
33 ($1,012)$664$348$203,483
34 ($1,012)$663$349$203,133
35 ($1,012)$662$351$202,783
36 ($1,012)$661$352$202,431
Year 4 - 37 ($1,012)$660$353$202,078
38 ($1,012)$658$354$201,724
39 ($1,012)$657$355$201,369
40 ($1,012)$656$356$201,012
41 ($1,012)$655$358$200,655
42 ($1,012)$654$359$200,296
43 ($1,012)$653$360$199,936
44 ($1,012)$651$361$199,575
45 ($1,012)$650$362$199,213
46 ($1,012)$649$363$198,850
47 ($1,012)$648$365$198,485
48 ($1,012)$647$366$198,119
Year 5 - 49 ($1,012)$646$367$197,752
50 ($1,012)$644$368$197,384
51 ($1,012)$643$369$197,015
52 ($1,012)$642$371$196,644
53 ($1,012)$641$372$196,273
54 ($1,012)$640$373$195,900
55 ($1,012)$638$374$195,525
56 ($1,012)$637$375$195,150
57 ($1,012)$636$377$194,773
58 ($1,012)$635$378$194,396
59 ($1,012)$633$379$194,017
60 ($1,012)$632$380$193,636
Year 6 - 61 ($1,012)$631$382$193,255
62 ($1,012)$630$383$192,872
63 ($1,012)$628$384$192,488
64 ($1,012)$627$385$192,103
65 ($1,012)$626$387$191,716
66 ($1,012)$625$388$191,328
67 ($1,012)$623$389$190,939
68 ($1,012)$622$390$190,549
69 ($1,012)$621$392$190,157
70 ($1,012)$620$393$189,764
71 ($1,012)$618$394$189,370
72 ($1,012)$617$395$188,975
Year 7 - 73 ($1,012)$616$397$188,578
74 ($1,012)$614$398$188,180
75 ($1,012)$613$399$187,781
76 ($1,012)$612$401$187,380
77 ($1,012)$611$402$186,978
78 ($1,012)$609$403$186,575
79 ($1,012)$608$405$186,170
80 ($1,012)$607$406$185,764
81 ($1,012)$605$407$185,357
82 ($1,012)$604$409$184,949
83 ($1,012)$603$410$184,539
84 ($1,012)$601$411$184,127
Year 8 - 85 ($1,012)$600$413$183,715
86 ($1,012)$599$414$183,301
87 ($1,012)$597$415$182,886
88 ($1,012)$596$417$182,469
89 ($1,012)$595$418$182,051
90 ($1,012)$593$419$181,632
91 ($1,012)$592$421$181,211
92 ($1,012)$590$422$180,789
93 ($1,012)$589$423$180,366
94 ($1,012)$588$425$179,941
95 ($1,012)$586$426$179,515
96 ($1,012)$585$428$179,087
Year 9 - 97 ($1,012)$584$429$178,658
98 ($1,012)$582$430$178,228
99 ($1,012)$581$432$177,796
100 ($1,012)$579$433$177,363
101 ($1,012)$578$435$176,928
102 ($1,012)$576$436$176,493
103 ($1,012)$575$437$176,055
104 ($1,012)$574$439$175,616
105 ($1,012)$572$440$175,176
106 ($1,012)$571$442$174,734
107 ($1,012)$569$443$174,291
108 ($1,012)$568$445$173,847
Year 10 - 109 ($1,012)$566$446$173,401
110 ($1,012)$565$447$172,953
111 ($1,012)$564$449$172,504
112 ($1,012)$562$450$172,054
113 ($1,012)$561$452$171,602
114 ($1,012)$559$453$171,148
115 ($1,012)$558$455$170,694
116 ($1,012)$556$456$170,237
117 ($1,012)$555$458$169,780
118 ($1,012)$553$459$169,320
119 ($1,012)$552$461$168,859
120 ($1,012)$550$462$168,397
Year 11 - 121 ($1,012)$549$464$167,933
122 ($1,012)$547$465$167,468
123 ($1,012)$546$467$167,001
124 ($1,012)$544$468$166,533
125 ($1,012)$543$470$166,063
126 ($1,012)$541$471$165,592
127 ($1,012)$540$473$165,119
128 ($1,012)$538$474$164,644
129 ($1,012)$536$476$164,168
130 ($1,012)$535$478$163,691
131 ($1,012)$533$479$163,212
132 ($1,012)$532$481$162,731
Year 12 - 133 ($1,012)$530$482$162,249
134 ($1,012)$529$484$161,765
135 ($1,012)$527$485$161,279
136 ($1,012)$526$487$160,792
137 ($1,012)$524$489$160,304
138 ($1,012)$522$490$159,814
139 ($1,012)$521$492$159,322
140 ($1,012)$519$493$158,829
141 ($1,012)$518$495$158,334
142 ($1,012)$516$497$157,837
143 ($1,012)$514$498$157,339
144 ($1,012)$513$500$156,839
Year 13 - 145 ($1,012)$511$501$156,337
146 ($1,012)$509$503$155,834
147 ($1,012)$508$505$155,330
148 ($1,012)$506$506$154,823
149 ($1,012)$504$508$154,315
150 ($1,012)$503$510$153,806
151 ($1,012)$501$511$153,294
152 ($1,012)$499$513$152,781
153 ($1,012)$498$515$152,267
154 ($1,012)$496$516$151,750
155 ($1,012)$494$518$151,232
156 ($1,012)$493$520$150,713
Year 14 - 157 ($1,012)$491$521$150,191
158 ($1,012)$489$523$149,668
159 ($1,012)$488$525$149,143
160 ($1,012)$486$527$148,617
161 ($1,012)$484$528$148,088
162 ($1,012)$483$530$147,558
163 ($1,012)$481$532$147,027
164 ($1,012)$479$533$146,493
165 ($1,012)$477$535$145,958
166 ($1,012)$476$537$145,421
167 ($1,012)$474$539$144,883
168 ($1,012)$472$540$144,342
Year 15 - 169 ($1,012)$470$542$143,800
170 ($1,012)$469$544$143,256
171 ($1,012)$467$546$142,710
172 ($1,012)$465$547$142,163
173 ($1,012)$463$549$141,614
174 ($1,012)$461$551$141,063
175 ($1,012)$460$553$140,510
176 ($1,012)$458$555$139,955
177 ($1,012)$456$556$139,399
178 ($1,012)$454$558$138,840
179 ($1,012)$452$560$138,280
180 ($1,012)$451$562$137,718
Year 16 - 181 ($1,012)$449$564$137,155
182 ($1,012)$447$566$136,589
183 ($1,012)$445$567$136,021
184 ($1,012)$443$569$135,452
185 ($1,012)$441$571$134,881
186 ($1,012)$439$573$134,308
187 ($1,012)$438$575$133,733
188 ($1,012)$436$577$133,156
189 ($1,012)$434$579$132,578
190 ($1,012)$432$581$131,997
191 ($1,012)$430$582$131,415
192 ($1,012)$428$584$130,831
Year 17 - 193 ($1,012)$426$586$130,244
194 ($1,012)$424$588$129,656
195 ($1,012)$422$590$129,066
196 ($1,012)$421$592$128,474
197 ($1,012)$419$594$127,881
198 ($1,012)$417$596$127,285
199 ($1,012)$415$598$126,687
200 ($1,012)$413$600$126,087
201 ($1,012)$411$602$125,486
202 ($1,012)$409$604$124,882
203 ($1,012)$407$606$124,276
204 ($1,012)$405$608$123,669
Year 18 - 205 ($1,012)$403$610$123,059
206 ($1,012)$401$612$122,448
207 ($1,012)$399$614$121,834
208 ($1,012)$397$616$121,219
209 ($1,012)$395$618$120,601
210 ($1,012)$393$620$119,982
211 ($1,012)$391$622$119,360
212 ($1,012)$389$624$118,737
213 ($1,012)$387$626$118,111
214 ($1,012)$385$628$117,483
215 ($1,012)$383$630$116,854
216 ($1,012)$381$632$116,222
Year 19 - 217 ($1,012)$379$634$115,588
218 ($1,012)$377$636$114,952
219 ($1,012)$375$638$114,314
220 ($1,012)$372$640$113,674
221 ($1,012)$370$642$113,032
222 ($1,012)$368$644$112,388
223 ($1,012)$366$646$111,742
224 ($1,012)$364$648$111,093
225 ($1,012)$362$651$110,443
226 ($1,012)$360$653$109,790
227 ($1,012)$358$655$109,136
228 ($1,012)$356$657$108,479
Year 20 - 229 ($1,012)$353$659$107,820
230 ($1,012)$351$661$107,158
231 ($1,012)$349$663$106,495
232 ($1,012)$347$665$105,830
233 ($1,012)$345$668$105,162
234 ($1,012)$343$670$104,492
235 ($1,012)$340$672$103,820
236 ($1,012)$338$674$103,146
237 ($1,012)$336$676$102,470
238 ($1,012)$334$679$101,791
239 ($1,012)$332$681$101,110
240 ($1,012)$329$683$100,427
Year 21 - 241 ($1,012)$327$685$99,742
242 ($1,012)$325$687$99,054
243 ($1,012)$323$690$98,365
244 ($1,012)$321$692$97,673
245 ($1,012)$318$694$96,978
246 ($1,012)$316$696$96,282
247 ($1,012)$314$699$95,583
248 ($1,012)$311$701$94,882
249 ($1,012)$309$703$94,179
250 ($1,012)$307$706$93,473
251 ($1,012)$305$708$92,765
252 ($1,012)$302$710$92,055
Year 22 - 253 ($1,012)$300$713$91,342
254 ($1,012)$298$715$90,628
255 ($1,012)$295$717$89,910
256 ($1,012)$293$720$89,191
257 ($1,012)$291$722$88,469
258 ($1,012)$288$724$87,745
259 ($1,012)$286$727$87,018
260 ($1,012)$284$729$86,289
261 ($1,012)$281$731$85,558
262 ($1,012)$279$734$84,824
263 ($1,012)$276$736$84,088
264 ($1,012)$274$738$83,350
Year 23 - 265 ($1,012)$272$741$82,609
266 ($1,012)$269$743$81,865
267 ($1,012)$267$746$81,120
268 ($1,012)$264$748$80,371
269 ($1,012)$262$751$79,621
270 ($1,012)$259$753$78,868
271 ($1,012)$257$756$78,112
272 ($1,012)$255$758$77,354
273 ($1,012)$252$760$76,594
274 ($1,012)$250$763$75,831
275 ($1,012)$247$765$75,066
276 ($1,012)$245$768$74,298
Year 24 - 277 ($1,012)$242$770$73,527
278 ($1,012)$240$773$72,754
279 ($1,012)$237$775$71,979
280 ($1,012)$235$778$71,201
281 ($1,012)$232$780$70,420
282 ($1,012)$229$783$69,637
283 ($1,012)$227$786$68,852
284 ($1,012)$224$788$68,064
285 ($1,012)$222$791$67,273
286 ($1,012)$219$793$66,480
287 ($1,012)$217$796$65,684
288 ($1,012)$214$798$64,885
Year 25 - 289 ($1,012)$211$801$64,084
290 ($1,012)$209$804$63,281
291 ($1,012)$206$806$62,474
292 ($1,012)$204$809$61,665
293 ($1,012)$201$812$60,854
294 ($1,012)$198$814$60,040
295 ($1,012)$196$817$59,223
296 ($1,012)$193$820$58,403
297 ($1,012)$190$822$57,581
298 ($1,012)$188$825$56,756
299 ($1,012)$185$828$55,929
300 ($1,012)$182$830$55,098
Year 26 - 301 ($1,012)$180$833$54,265
302 ($1,012)$177$836$53,430
303 ($1,012)$174$838$52,591
304 ($1,012)$171$841$51,750
305 ($1,012)$169$844$50,906
306 ($1,012)$166$847$50,060
307 ($1,012)$163$849$49,210
308 ($1,012)$160$852$48,358
309 ($1,012)$158$855$47,503
310 ($1,012)$155$858$46,646
311 ($1,012)$152$860$45,785
312 ($1,012)$149$863$44,922
Year 27 - 313 ($1,012)$146$866$44,056
314 ($1,012)$144$869$43,187
315 ($1,012)$141$872$42,315
316 ($1,012)$138$875$41,440
317 ($1,012)$135$877$40,563
318 ($1,012)$132$880$39,683
319 ($1,012)$129$883$38,799
320 ($1,012)$126$886$37,913
321 ($1,012)$124$889$37,024
322 ($1,012)$121$892$36,133
323 ($1,012)$118$895$35,238
324 ($1,012)$115$898$34,340
Year 28 - 325 ($1,012)$112$901$33,440
326 ($1,012)$109$904$32,536
327 ($1,012)$106$906$31,630
328 ($1,012)$103$909$30,720
329 ($1,012)$100$912$29,808
330 ($1,012)$97$915$28,892
331 ($1,012)$94$918$27,974
332 ($1,012)$91$921$27,053
333 ($1,012)$88$924$26,128
334 ($1,012)$85$927$25,201
335 ($1,012)$82$930$24,271
336 ($1,012)$79$933$23,337
Year 29 - 337 ($1,012)$76$936$22,401
338 ($1,012)$73$939$21,461
339 ($1,012)$70$943$20,519
340 ($1,012)$67$946$19,573
341 ($1,012)$64$949$18,624
342 ($1,012)$61$952$17,673
343 ($1,012)$58$955$16,718
344 ($1,012)$54$958$15,760
345 ($1,012)$51$961$14,799
346 ($1,012)$48$964$13,834
347 ($1,012)$45$967$12,867
348 ($1,012)$42$971$11,896
Year 30 - 349 ($1,012)$39$974$10,923
350 ($1,012)$36$977$9,946
351 ($1,012)$32$980$8,966
352 ($1,012)$29$983$7,982
353 ($1,012)$26$986$6,996
354 ($1,012)$23$990$6,006
355 ($1,012)$20$993$5,013
356 ($1,012)$16$996$4,017
357 ($1,012)$13$999$3,018
358 ($1,012)$10$1,003$2,015
359 ($1,012)$7$1,006$1,009
360 ($1,012)$3$1,009$0
TOTALS$150,095$214,400$364,495

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.