« Back to all home prices

Mortgage Payment Schedule for a $269,000 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% ($53,800) 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
$1,013 360 $149,324 $364,524

Mortgage Providers

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


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

NMLS #: 3294 | State Lic #: MC-1971
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 258821
$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: 3.756% | Rate: 3.750% | Fees: $187 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 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 #: 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 #: 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 #: 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

NMLS #: 180004 | State Lic #: MC -928
$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: 3.750% | Rate: 3.750% | 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $269,000
Down Payment $53,800$215,200
Year 1 - 1 ($1,013)$696$317$214,883
2 ($1,013)$695$318$214,565
3 ($1,013)$694$319$214,247
4 ($1,013)$693$320$213,927
5 ($1,013)$692$321$213,606
6 ($1,013)$691$322$213,284
7 ($1,013)$690$323$212,961
8 ($1,013)$689$324$212,637
9 ($1,013)$688$325$212,312
10 ($1,013)$686$326$211,986
11 ($1,013)$685$327$211,659
12 ($1,013)$684$328$211,331
Year 2 - 13 ($1,013)$683$329$211,001
14 ($1,013)$682$330$210,671
15 ($1,013)$681$331$210,340
16 ($1,013)$680$332$210,007
17 ($1,013)$679$334$209,674
18 ($1,013)$678$335$209,339
19 ($1,013)$677$336$209,003
20 ($1,013)$676$337$208,667
21 ($1,013)$675$338$208,329
22 ($1,013)$674$339$207,990
23 ($1,013)$672$340$207,650
24 ($1,013)$671$341$207,308
Year 3 - 25 ($1,013)$670$342$206,966
26 ($1,013)$669$343$206,623
27 ($1,013)$668$344$206,278
28 ($1,013)$667$346$205,933
29 ($1,013)$666$347$205,586
30 ($1,013)$665$348$205,238
31 ($1,013)$664$349$204,889
32 ($1,013)$662$350$204,539
33 ($1,013)$661$351$204,188
34 ($1,013)$660$352$203,836
35 ($1,013)$659$353$203,482
36 ($1,013)$658$355$203,127
Year 4 - 37 ($1,013)$657$356$202,772
38 ($1,013)$656$357$202,415
39 ($1,013)$654$358$202,057
40 ($1,013)$653$359$201,697
41 ($1,013)$652$360$201,337
42 ($1,013)$651$362$200,975
43 ($1,013)$650$363$200,613
44 ($1,013)$649$364$200,249
45 ($1,013)$647$365$199,884
46 ($1,013)$646$366$199,517
47 ($1,013)$645$367$199,150
48 ($1,013)$644$369$198,781
Year 5 - 49 ($1,013)$643$370$198,411
50 ($1,013)$642$371$198,040
51 ($1,013)$640$372$197,668
52 ($1,013)$639$373$197,295
53 ($1,013)$638$375$196,920
54 ($1,013)$637$376$196,544
55 ($1,013)$635$377$196,167
56 ($1,013)$634$378$195,789
57 ($1,013)$633$380$195,409
58 ($1,013)$632$381$195,029
59 ($1,013)$631$382$194,647
60 ($1,013)$629$383$194,263
Year 6 - 61 ($1,013)$628$384$193,879
62 ($1,013)$627$386$193,493
63 ($1,013)$626$387$193,106
64 ($1,013)$624$388$192,718
65 ($1,013)$623$389$192,329
66 ($1,013)$622$391$191,938
67 ($1,013)$621$392$191,546
68 ($1,013)$619$393$191,153
69 ($1,013)$618$395$190,758
70 ($1,013)$617$396$190,362
71 ($1,013)$616$397$189,965
72 ($1,013)$614$398$189,567
Year 7 - 73 ($1,013)$613$400$189,167
74 ($1,013)$612$401$188,766
75 ($1,013)$610$402$188,364
76 ($1,013)$609$404$187,961
77 ($1,013)$608$405$187,556
78 ($1,013)$606$406$187,150
79 ($1,013)$605$407$186,742
80 ($1,013)$604$409$186,334
81 ($1,013)$602$410$185,923
82 ($1,013)$601$411$185,512
83 ($1,013)$600$413$185,099
84 ($1,013)$598$414$184,685
Year 8 - 85 ($1,013)$597$415$184,270
86 ($1,013)$596$417$183,853
87 ($1,013)$594$418$183,435
88 ($1,013)$593$419$183,016
89 ($1,013)$592$421$182,595
90 ($1,013)$590$422$182,173
91 ($1,013)$589$424$181,749
92 ($1,013)$588$425$181,324
93 ($1,013)$586$426$180,898
94 ($1,013)$585$428$180,470
95 ($1,013)$584$429$180,041
96 ($1,013)$582$430$179,611
Year 9 - 97 ($1,013)$581$432$179,179
98 ($1,013)$579$433$178,746
99 ($1,013)$578$435$178,311
100 ($1,013)$577$436$177,875
101 ($1,013)$575$437$177,438
102 ($1,013)$574$439$176,999
103 ($1,013)$572$440$176,558
104 ($1,013)$571$442$176,117
105 ($1,013)$569$443$175,674
106 ($1,013)$568$445$175,229
107 ($1,013)$567$446$174,783
108 ($1,013)$565$447$174,336
Year 10 - 109 ($1,013)$564$449$173,887
110 ($1,013)$562$450$173,436
111 ($1,013)$561$452$172,985
112 ($1,013)$559$453$172,531
113 ($1,013)$558$455$172,077
114 ($1,013)$556$456$171,620
115 ($1,013)$555$458$171,163
116 ($1,013)$553$459$170,704
117 ($1,013)$552$461$170,243
118 ($1,013)$550$462$169,781
119 ($1,013)$549$464$169,317
120 ($1,013)$547$465$168,852
Year 11 - 121 ($1,013)$546$467$168,386
122 ($1,013)$544$468$167,917
123 ($1,013)$543$470$167,448
124 ($1,013)$541$471$166,977
125 ($1,013)$540$473$166,504
126 ($1,013)$538$474$166,030
127 ($1,013)$537$476$165,554
128 ($1,013)$535$477$165,077
129 ($1,013)$534$479$164,598
130 ($1,013)$532$480$164,118
131 ($1,013)$531$482$163,636
132 ($1,013)$529$483$163,152
Year 12 - 133 ($1,013)$528$485$162,667
134 ($1,013)$526$487$162,181
135 ($1,013)$524$488$161,692
136 ($1,013)$523$490$161,203
137 ($1,013)$521$491$160,711
138 ($1,013)$520$493$160,218
139 ($1,013)$518$495$159,724
140 ($1,013)$516$496$159,228
141 ($1,013)$515$498$158,730
142 ($1,013)$513$499$158,231
143 ($1,013)$512$501$157,730
144 ($1,013)$510$503$157,227
Year 13 - 145 ($1,013)$508$504$156,723
146 ($1,013)$507$506$156,217
147 ($1,013)$505$507$155,710
148 ($1,013)$503$509$155,200
149 ($1,013)$502$511$154,690
150 ($1,013)$500$512$154,177
151 ($1,013)$499$514$153,663
152 ($1,013)$497$516$153,148
153 ($1,013)$495$517$152,630
154 ($1,013)$494$519$152,111
155 ($1,013)$492$521$151,590
156 ($1,013)$490$522$151,068
Year 14 - 157 ($1,013)$488$524$150,544
158 ($1,013)$487$526$150,018
159 ($1,013)$485$528$149,491
160 ($1,013)$483$529$148,961
161 ($1,013)$482$531$148,430
162 ($1,013)$480$533$147,898
163 ($1,013)$478$534$147,363
164 ($1,013)$476$536$146,827
165 ($1,013)$475$538$146,289
166 ($1,013)$473$540$145,750
167 ($1,013)$471$541$145,209
168 ($1,013)$470$543$144,666
Year 15 - 169 ($1,013)$468$545$144,121
170 ($1,013)$466$547$143,574
171 ($1,013)$464$548$143,026
172 ($1,013)$462$550$142,476
173 ($1,013)$461$552$141,924
174 ($1,013)$459$554$141,370
175 ($1,013)$457$555$140,815
176 ($1,013)$455$557$140,257
177 ($1,013)$453$559$139,698
178 ($1,013)$452$561$139,137
179 ($1,013)$450$563$138,575
180 ($1,013)$448$565$138,010
Year 16 - 181 ($1,013)$446$566$137,444
182 ($1,013)$444$568$136,876
183 ($1,013)$443$570$136,306
184 ($1,013)$441$572$135,734
185 ($1,013)$439$574$135,160
186 ($1,013)$437$576$134,585
187 ($1,013)$435$577$134,007
188 ($1,013)$433$579$133,428
189 ($1,013)$431$581$132,847
190 ($1,013)$430$583$132,264
191 ($1,013)$428$585$131,679
192 ($1,013)$426$587$131,092
Year 17 - 193 ($1,013)$424$589$130,503
194 ($1,013)$422$591$129,913
195 ($1,013)$420$593$129,320
196 ($1,013)$418$594$128,726
197 ($1,013)$416$596$128,129
198 ($1,013)$414$598$127,531
199 ($1,013)$412$600$126,931
200 ($1,013)$410$602$126,329
201 ($1,013)$408$604$125,725
202 ($1,013)$407$606$125,119
203 ($1,013)$405$608$124,511
204 ($1,013)$403$610$123,901
Year 18 - 205 ($1,013)$401$612$123,289
206 ($1,013)$399$614$122,675
207 ($1,013)$397$616$122,059
208 ($1,013)$395$618$121,441
209 ($1,013)$393$620$120,821
210 ($1,013)$391$622$120,199
211 ($1,013)$389$624$119,575
212 ($1,013)$387$626$118,949
213 ($1,013)$385$628$118,321
214 ($1,013)$383$630$117,691
215 ($1,013)$381$632$117,059
216 ($1,013)$378$634$116,425
Year 19 - 217 ($1,013)$376$636$115,789
218 ($1,013)$374$638$115,151
219 ($1,013)$372$640$114,511
220 ($1,013)$370$642$113,868
221 ($1,013)$368$644$113,224
222 ($1,013)$366$646$112,577
223 ($1,013)$364$649$111,929
224 ($1,013)$362$651$111,278
225 ($1,013)$360$653$110,625
226 ($1,013)$358$655$109,971
227 ($1,013)$356$657$109,314
228 ($1,013)$353$659$108,655
Year 20 - 229 ($1,013)$351$661$107,993
230 ($1,013)$349$663$107,330
231 ($1,013)$347$666$106,664
232 ($1,013)$345$668$105,997
233 ($1,013)$343$670$105,327
234 ($1,013)$341$672$104,655
235 ($1,013)$338$674$103,981
236 ($1,013)$336$676$103,304
237 ($1,013)$334$679$102,626
238 ($1,013)$332$681$101,945
239 ($1,013)$330$683$101,262
240 ($1,013)$327$685$100,577
Year 21 - 241 ($1,013)$325$687$99,890
242 ($1,013)$323$690$99,200
243 ($1,013)$321$692$98,508
244 ($1,013)$319$694$97,814
245 ($1,013)$316$696$97,118
246 ($1,013)$314$699$96,419
247 ($1,013)$312$701$95,718
248 ($1,013)$309$703$95,015
249 ($1,013)$307$705$94,310
250 ($1,013)$305$708$93,602
251 ($1,013)$303$710$92,892
252 ($1,013)$300$712$92,180
Year 22 - 253 ($1,013)$298$715$91,466
254 ($1,013)$296$717$90,749
255 ($1,013)$293$719$90,030
256 ($1,013)$291$721$89,308
257 ($1,013)$289$724$88,584
258 ($1,013)$286$726$87,858
259 ($1,013)$284$728$87,130
260 ($1,013)$282$731$86,399
261 ($1,013)$279$733$85,666
262 ($1,013)$277$736$84,930
263 ($1,013)$275$738$84,192
264 ($1,013)$272$740$83,452
Year 23 - 265 ($1,013)$270$743$82,709
266 ($1,013)$267$745$81,964
267 ($1,013)$265$748$81,216
268 ($1,013)$263$750$80,466
269 ($1,013)$260$752$79,714
270 ($1,013)$258$755$78,959
271 ($1,013)$255$757$78,202
272 ($1,013)$253$760$77,442
273 ($1,013)$250$762$76,680
274 ($1,013)$248$765$75,915
275 ($1,013)$245$767$75,148
276 ($1,013)$243$770$74,379
Year 24 - 277 ($1,013)$240$772$73,607
278 ($1,013)$238$775$72,832
279 ($1,013)$235$777$72,055
280 ($1,013)$233$780$71,275
281 ($1,013)$230$782$70,493
282 ($1,013)$228$785$69,709
283 ($1,013)$225$787$68,922
284 ($1,013)$223$790$68,132
285 ($1,013)$220$792$67,340
286 ($1,013)$218$795$66,545
287 ($1,013)$215$797$65,747
288 ($1,013)$213$800$64,947
Year 25 - 289 ($1,013)$210$803$64,145
290 ($1,013)$207$805$63,340
291 ($1,013)$205$808$62,532
292 ($1,013)$202$810$61,721
293 ($1,013)$200$813$60,908
294 ($1,013)$197$816$60,093
295 ($1,013)$194$818$59,275
296 ($1,013)$192$821$58,454
297 ($1,013)$189$824$57,630
298 ($1,013)$186$826$56,804
299 ($1,013)$184$829$55,975
300 ($1,013)$181$832$55,143
Year 26 - 301 ($1,013)$178$834$54,309
302 ($1,013)$176$837$53,472
303 ($1,013)$173$840$52,632
304 ($1,013)$170$842$51,790
305 ($1,013)$167$845$50,945
306 ($1,013)$165$848$50,097
307 ($1,013)$162$851$49,247
308 ($1,013)$159$853$48,393
309 ($1,013)$156$856$47,537
310 ($1,013)$154$859$46,678
311 ($1,013)$151$862$45,817
312 ($1,013)$148$864$44,952
Year 27 - 313 ($1,013)$145$867$44,085
314 ($1,013)$143$870$43,215
315 ($1,013)$140$873$42,342
316 ($1,013)$137$876$41,466
317 ($1,013)$134$878$40,588
318 ($1,013)$131$881$39,707
319 ($1,013)$128$884$38,822
320 ($1,013)$126$887$37,935
321 ($1,013)$123$890$37,045
322 ($1,013)$120$893$36,153
323 ($1,013)$117$896$35,257
324 ($1,013)$114$899$34,358
Year 28 - 325 ($1,013)$111$901$33,457
326 ($1,013)$108$904$32,553
327 ($1,013)$105$907$31,645
328 ($1,013)$102$910$30,735
329 ($1,013)$99$913$29,822
330 ($1,013)$96$916$28,906
331 ($1,013)$93$919$27,987
332 ($1,013)$90$922$27,065
333 ($1,013)$88$925$26,139
334 ($1,013)$85$928$25,211
335 ($1,013)$82$931$24,280
336 ($1,013)$79$934$23,346
Year 29 - 337 ($1,013)$75$937$22,409
338 ($1,013)$72$940$21,469
339 ($1,013)$69$943$20,526
340 ($1,013)$66$946$19,580
341 ($1,013)$63$949$18,631
342 ($1,013)$60$952$17,678
343 ($1,013)$57$955$16,723
344 ($1,013)$54$958$15,764
345 ($1,013)$51$962$14,803
346 ($1,013)$48$965$13,838
347 ($1,013)$45$968$12,870
348 ($1,013)$42$971$11,899
Year 30 - 349 ($1,013)$38$974$10,925
350 ($1,013)$35$977$9,948
351 ($1,013)$32$980$8,967
352 ($1,013)$29$984$7,984
353 ($1,013)$26$987$6,997
354 ($1,013)$23$990$6,007
355 ($1,013)$19$993$5,014
356 ($1,013)$16$996$4,018
357 ($1,013)$13$1,000$3,018
358 ($1,013)$10$1,003$2,015
359 ($1,013)$7$1,006$1,009
360 ($1,013)$3$1,009$0
TOTALS$149,324$215,200$364,524

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.