« Back to all home prices

Mortgage Payment Schedule for a $271,000 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% ($54,200) 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
$1,020 360 $150,434 $367,234

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  $271,000
Down Payment $54,200$216,800
Year 1 - 1 ($1,020)$701$319$216,481
2 ($1,020)$700$320$216,161
3 ($1,020)$699$321$215,840
4 ($1,020)$698$322$215,517
5 ($1,020)$697$323$215,194
6 ($1,020)$696$324$214,870
7 ($1,020)$695$325$214,544
8 ($1,020)$694$326$214,218
9 ($1,020)$693$327$213,891
10 ($1,020)$692$329$213,562
11 ($1,020)$691$330$213,233
12 ($1,020)$689$331$212,902
Year 2 - 13 ($1,020)$688$332$212,570
14 ($1,020)$687$333$212,237
15 ($1,020)$686$334$211,904
16 ($1,020)$685$335$211,569
17 ($1,020)$684$336$211,233
18 ($1,020)$683$337$210,895
19 ($1,020)$682$338$210,557
20 ($1,020)$681$339$210,218
21 ($1,020)$680$340$209,878
22 ($1,020)$679$341$209,536
23 ($1,020)$677$343$209,193
24 ($1,020)$676$344$208,850
Year 3 - 25 ($1,020)$675$345$208,505
26 ($1,020)$674$346$208,159
27 ($1,020)$673$347$207,812
28 ($1,020)$672$348$207,464
29 ($1,020)$671$349$207,115
30 ($1,020)$670$350$206,764
31 ($1,020)$669$352$206,413
32 ($1,020)$667$353$206,060
33 ($1,020)$666$354$205,706
34 ($1,020)$665$355$205,351
35 ($1,020)$664$356$204,995
36 ($1,020)$663$357$204,638
Year 4 - 37 ($1,020)$662$358$204,279
38 ($1,020)$661$360$203,920
39 ($1,020)$659$361$203,559
40 ($1,020)$658$362$203,197
41 ($1,020)$657$363$202,834
42 ($1,020)$656$364$202,470
43 ($1,020)$655$365$202,104
44 ($1,020)$653$367$201,738
45 ($1,020)$652$368$201,370
46 ($1,020)$651$369$201,001
47 ($1,020)$650$370$200,631
48 ($1,020)$649$371$200,259
Year 5 - 49 ($1,020)$648$373$199,887
50 ($1,020)$646$374$199,513
51 ($1,020)$645$375$199,138
52 ($1,020)$644$376$198,762
53 ($1,020)$643$377$198,384
54 ($1,020)$641$379$198,005
55 ($1,020)$640$380$197,626
56 ($1,020)$639$381$197,244
57 ($1,020)$638$382$196,862
58 ($1,020)$637$384$196,479
59 ($1,020)$635$385$196,094
60 ($1,020)$634$386$195,708
Year 6 - 61 ($1,020)$633$387$195,320
62 ($1,020)$632$389$194,932
63 ($1,020)$630$390$194,542
64 ($1,020)$629$391$194,151
65 ($1,020)$628$392$193,759
66 ($1,020)$626$394$193,365
67 ($1,020)$625$395$192,970
68 ($1,020)$624$396$192,574
69 ($1,020)$623$397$192,177
70 ($1,020)$621$399$191,778
71 ($1,020)$620$400$191,378
72 ($1,020)$619$401$190,976
Year 7 - 73 ($1,020)$617$403$190,574
74 ($1,020)$616$404$190,170
75 ($1,020)$615$405$189,765
76 ($1,020)$614$407$189,358
77 ($1,020)$612$408$188,950
78 ($1,020)$611$409$188,541
79 ($1,020)$610$410$188,131
80 ($1,020)$608$412$187,719
81 ($1,020)$607$413$187,306
82 ($1,020)$606$414$186,891
83 ($1,020)$604$416$186,476
84 ($1,020)$603$417$186,058
Year 8 - 85 ($1,020)$602$419$185,640
86 ($1,020)$600$420$185,220
87 ($1,020)$599$421$184,799
88 ($1,020)$598$423$184,376
89 ($1,020)$596$424$183,952
90 ($1,020)$595$425$183,527
91 ($1,020)$593$427$183,100
92 ($1,020)$592$428$182,672
93 ($1,020)$591$429$182,243
94 ($1,020)$589$431$181,812
95 ($1,020)$588$432$181,380
96 ($1,020)$586$434$180,946
Year 9 - 97 ($1,020)$585$435$180,511
98 ($1,020)$584$436$180,075
99 ($1,020)$582$438$179,637
100 ($1,020)$581$439$179,197
101 ($1,020)$579$441$178,757
102 ($1,020)$578$442$178,315
103 ($1,020)$577$444$177,871
104 ($1,020)$575$445$177,426
105 ($1,020)$574$446$176,980
106 ($1,020)$572$448$176,532
107 ($1,020)$571$449$176,083
108 ($1,020)$569$451$175,632
Year 10 - 109 ($1,020)$568$452$175,180
110 ($1,020)$566$454$174,726
111 ($1,020)$565$455$174,271
112 ($1,020)$563$457$173,814
113 ($1,020)$562$458$173,356
114 ($1,020)$561$460$172,896
115 ($1,020)$559$461$172,435
116 ($1,020)$558$463$171,973
117 ($1,020)$556$464$171,509
118 ($1,020)$555$466$171,043
119 ($1,020)$553$467$170,576
120 ($1,020)$552$469$170,108
Year 11 - 121 ($1,020)$550$470$169,638
122 ($1,020)$548$472$169,166
123 ($1,020)$547$473$168,693
124 ($1,020)$545$475$168,218
125 ($1,020)$544$476$167,742
126 ($1,020)$542$478$167,264
127 ($1,020)$541$479$166,785
128 ($1,020)$539$481$166,304
129 ($1,020)$538$482$165,822
130 ($1,020)$536$484$165,338
131 ($1,020)$535$486$164,852
132 ($1,020)$533$487$164,365
Year 12 - 133 ($1,020)$531$489$163,877
134 ($1,020)$530$490$163,386
135 ($1,020)$528$492$162,895
136 ($1,020)$527$493$162,401
137 ($1,020)$525$495$161,906
138 ($1,020)$523$497$161,410
139 ($1,020)$522$498$160,911
140 ($1,020)$520$500$160,412
141 ($1,020)$519$501$159,910
142 ($1,020)$517$503$159,407
143 ($1,020)$515$505$158,902
144 ($1,020)$514$506$158,396
Year 13 - 145 ($1,020)$512$508$157,888
146 ($1,020)$511$510$157,379
147 ($1,020)$509$511$156,867
148 ($1,020)$507$513$156,354
149 ($1,020)$506$515$155,840
150 ($1,020)$504$516$155,324
151 ($1,020)$502$518$154,806
152 ($1,020)$501$520$154,286
153 ($1,020)$499$521$153,765
154 ($1,020)$497$523$153,242
155 ($1,020)$495$525$152,717
156 ($1,020)$494$526$152,191
Year 14 - 157 ($1,020)$492$528$151,663
158 ($1,020)$490$530$151,133
159 ($1,020)$489$531$150,602
160 ($1,020)$487$533$150,069
161 ($1,020)$485$535$149,534
162 ($1,020)$483$537$148,997
163 ($1,020)$482$538$148,459
164 ($1,020)$480$540$147,919
165 ($1,020)$478$542$147,377
166 ($1,020)$477$544$146,834
167 ($1,020)$475$545$146,288
168 ($1,020)$473$547$145,741
Year 15 - 169 ($1,020)$471$549$145,192
170 ($1,020)$469$551$144,642
171 ($1,020)$468$552$144,089
172 ($1,020)$466$554$143,535
173 ($1,020)$464$556$142,979
174 ($1,020)$462$558$142,421
175 ($1,020)$460$560$141,862
176 ($1,020)$459$561$141,300
177 ($1,020)$457$563$140,737
178 ($1,020)$455$565$140,172
179 ($1,020)$453$567$139,605
180 ($1,020)$451$569$139,036
Year 16 - 181 ($1,020)$450$571$138,466
182 ($1,020)$448$572$137,893
183 ($1,020)$446$574$137,319
184 ($1,020)$444$576$136,743
185 ($1,020)$442$578$136,165
186 ($1,020)$440$580$135,585
187 ($1,020)$438$582$135,004
188 ($1,020)$437$584$134,420
189 ($1,020)$435$585$133,835
190 ($1,020)$433$587$133,247
191 ($1,020)$431$589$132,658
192 ($1,020)$429$591$132,067
Year 17 - 193 ($1,020)$427$593$131,474
194 ($1,020)$425$595$130,879
195 ($1,020)$423$597$130,282
196 ($1,020)$421$599$129,683
197 ($1,020)$419$601$129,082
198 ($1,020)$417$603$128,479
199 ($1,020)$415$605$127,875
200 ($1,020)$413$607$127,268
201 ($1,020)$412$609$126,659
202 ($1,020)$410$611$126,049
203 ($1,020)$408$613$125,436
204 ($1,020)$406$615$124,822
Year 18 - 205 ($1,020)$404$617$124,205
206 ($1,020)$402$618$123,587
207 ($1,020)$400$620$122,966
208 ($1,020)$398$623$122,344
209 ($1,020)$396$625$121,719
210 ($1,020)$394$627$121,093
211 ($1,020)$392$629$120,464
212 ($1,020)$390$631$119,834
213 ($1,020)$387$633$119,201
214 ($1,020)$385$635$118,566
215 ($1,020)$383$637$117,930
216 ($1,020)$381$639$117,291
Year 19 - 217 ($1,020)$379$641$116,650
218 ($1,020)$377$643$116,007
219 ($1,020)$375$645$115,362
220 ($1,020)$373$647$114,715
221 ($1,020)$371$649$114,066
222 ($1,020)$369$651$113,414
223 ($1,020)$367$653$112,761
224 ($1,020)$365$655$112,106
225 ($1,020)$362$658$111,448
226 ($1,020)$360$660$110,788
227 ($1,020)$358$662$110,126
228 ($1,020)$356$664$109,462
Year 20 - 229 ($1,020)$354$666$108,796
230 ($1,020)$352$668$108,128
231 ($1,020)$350$670$107,457
232 ($1,020)$347$673$106,785
233 ($1,020)$345$675$106,110
234 ($1,020)$343$677$105,433
235 ($1,020)$341$679$104,754
236 ($1,020)$339$681$104,072
237 ($1,020)$337$684$103,389
238 ($1,020)$334$686$102,703
239 ($1,020)$332$688$102,015
240 ($1,020)$330$690$101,325
Year 21 - 241 ($1,020)$328$692$100,632
242 ($1,020)$325$695$99,937
243 ($1,020)$323$697$99,240
244 ($1,020)$321$699$98,541
245 ($1,020)$319$701$97,840
246 ($1,020)$316$704$97,136
247 ($1,020)$314$706$96,430
248 ($1,020)$312$708$95,722
249 ($1,020)$310$711$95,011
250 ($1,020)$307$713$94,298
251 ($1,020)$305$715$93,583
252 ($1,020)$303$718$92,866
Year 22 - 253 ($1,020)$300$720$92,146
254 ($1,020)$298$722$91,424
255 ($1,020)$296$724$90,699
256 ($1,020)$293$727$89,972
257 ($1,020)$291$729$89,243
258 ($1,020)$289$732$88,512
259 ($1,020)$286$734$87,778
260 ($1,020)$284$736$87,041
261 ($1,020)$281$739$86,303
262 ($1,020)$279$741$85,562
263 ($1,020)$277$743$84,818
264 ($1,020)$274$746$84,072
Year 23 - 265 ($1,020)$272$748$83,324
266 ($1,020)$269$751$82,573
267 ($1,020)$267$753$81,820
268 ($1,020)$265$756$81,065
269 ($1,020)$262$758$80,307
270 ($1,020)$260$760$79,546
271 ($1,020)$257$763$78,783
272 ($1,020)$255$765$78,018
273 ($1,020)$252$768$77,250
274 ($1,020)$250$770$76,480
275 ($1,020)$247$773$75,707
276 ($1,020)$245$775$74,932
Year 24 - 277 ($1,020)$242$778$74,154
278 ($1,020)$240$780$73,374
279 ($1,020)$237$783$72,591
280 ($1,020)$235$785$71,805
281 ($1,020)$232$788$71,017
282 ($1,020)$230$790$70,227
283 ($1,020)$227$793$69,434
284 ($1,020)$225$796$68,638
285 ($1,020)$222$798$67,840
286 ($1,020)$219$801$67,039
287 ($1,020)$217$803$66,236
288 ($1,020)$214$806$65,430
Year 25 - 289 ($1,020)$212$809$64,622
290 ($1,020)$209$811$63,811
291 ($1,020)$206$814$62,997
292 ($1,020)$204$816$62,180
293 ($1,020)$201$819$61,361
294 ($1,020)$198$822$60,540
295 ($1,020)$196$824$59,715
296 ($1,020)$193$827$58,888
297 ($1,020)$190$830$58,059
298 ($1,020)$188$832$57,226
299 ($1,020)$185$835$56,391
300 ($1,020)$182$838$55,553
Year 26 - 301 ($1,020)$180$840$54,713
302 ($1,020)$177$843$53,870
303 ($1,020)$174$846$53,024
304 ($1,020)$171$849$52,175
305 ($1,020)$169$851$51,324
306 ($1,020)$166$854$50,470
307 ($1,020)$163$857$49,613
308 ($1,020)$160$860$48,753
309 ($1,020)$158$862$47,891
310 ($1,020)$155$865$47,025
311 ($1,020)$152$868$46,157
312 ($1,020)$149$871$45,286
Year 27 - 313 ($1,020)$146$874$44,413
314 ($1,020)$144$876$43,536
315 ($1,020)$141$879$42,657
316 ($1,020)$138$882$41,775
317 ($1,020)$135$885$40,890
318 ($1,020)$132$888$40,002
319 ($1,020)$129$891$39,111
320 ($1,020)$126$894$38,217
321 ($1,020)$124$897$37,321
322 ($1,020)$121$899$36,421
323 ($1,020)$118$902$35,519
324 ($1,020)$115$905$34,614
Year 28 - 325 ($1,020)$112$908$33,706
326 ($1,020)$109$911$32,795
327 ($1,020)$106$914$31,881
328 ($1,020)$103$917$30,964
329 ($1,020)$100$920$30,044
330 ($1,020)$97$923$29,121
331 ($1,020)$94$926$28,195
332 ($1,020)$91$929$27,266
333 ($1,020)$88$932$26,334
334 ($1,020)$85$935$25,399
335 ($1,020)$82$938$24,461
336 ($1,020)$79$941$23,520
Year 29 - 337 ($1,020)$76$944$22,576
338 ($1,020)$73$947$21,629
339 ($1,020)$70$950$20,679
340 ($1,020)$67$953$19,725
341 ($1,020)$64$956$18,769
342 ($1,020)$61$959$17,810
343 ($1,020)$58$963$16,847
344 ($1,020)$54$966$15,882
345 ($1,020)$51$969$14,913
346 ($1,020)$48$972$13,941
347 ($1,020)$45$975$12,966
348 ($1,020)$42$978$11,988
Year 30 - 349 ($1,020)$39$981$11,006
350 ($1,020)$36$985$10,022
351 ($1,020)$32$988$9,034
352 ($1,020)$29$991$8,043
353 ($1,020)$26$994$7,049
354 ($1,020)$23$997$6,052
355 ($1,020)$20$1,001$5,051
356 ($1,020)$16$1,004$4,048
357 ($1,020)$13$1,007$3,041
358 ($1,020)$10$1,010$2,030
359 ($1,020)$7$1,014$1,017
360 ($1,020)$3$1,017$0
TOTALS$150,434$216,800$367,234

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.