« Back to all home prices

Mortgage Payment Schedule for a $272,000 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% ($54,400) 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
$1,024 360 $150,989 $368,589

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

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 #: 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
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.991% | Rate: 3.990% | Fees: $25 | 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
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  $272,000
Down Payment $54,400$217,600
Year 1 - 1 ($1,024)$704$320$217,280
2 ($1,024)$703$321$216,958
3 ($1,024)$701$322$216,636
4 ($1,024)$700$323$216,313
5 ($1,024)$699$324$215,988
6 ($1,024)$698$325$215,663
7 ($1,024)$697$327$215,336
8 ($1,024)$696$328$215,009
9 ($1,024)$695$329$214,680
10 ($1,024)$694$330$214,350
11 ($1,024)$693$331$214,019
12 ($1,024)$692$332$213,687
Year 2 - 13 ($1,024)$691$333$213,355
14 ($1,024)$690$334$213,021
15 ($1,024)$689$335$212,685
16 ($1,024)$688$336$212,349
17 ($1,024)$687$337$212,012
18 ($1,024)$686$338$211,674
19 ($1,024)$684$339$211,334
20 ($1,024)$683$341$210,994
21 ($1,024)$682$342$210,652
22 ($1,024)$681$343$210,309
23 ($1,024)$680$344$209,965
24 ($1,024)$679$345$209,620
Year 3 - 25 ($1,024)$678$346$209,274
26 ($1,024)$677$347$208,927
27 ($1,024)$676$348$208,579
28 ($1,024)$674$349$208,229
29 ($1,024)$673$351$207,879
30 ($1,024)$672$352$207,527
31 ($1,024)$671$353$207,174
32 ($1,024)$670$354$206,820
33 ($1,024)$669$355$206,465
34 ($1,024)$668$356$206,109
35 ($1,024)$666$357$205,751
36 ($1,024)$665$359$205,393
Year 4 - 37 ($1,024)$664$360$205,033
38 ($1,024)$663$361$204,672
39 ($1,024)$662$362$204,310
40 ($1,024)$661$363$203,947
41 ($1,024)$659$364$203,582
42 ($1,024)$658$366$203,217
43 ($1,024)$657$367$202,850
44 ($1,024)$656$368$202,482
45 ($1,024)$655$369$202,113
46 ($1,024)$653$370$201,742
47 ($1,024)$652$372$201,371
48 ($1,024)$651$373$200,998
Year 5 - 49 ($1,024)$650$374$200,624
50 ($1,024)$649$375$200,249
51 ($1,024)$647$376$199,873
52 ($1,024)$646$378$199,495
53 ($1,024)$645$379$199,116
54 ($1,024)$644$380$198,736
55 ($1,024)$643$381$198,355
56 ($1,024)$641$383$197,972
57 ($1,024)$640$384$197,589
58 ($1,024)$639$385$197,204
59 ($1,024)$638$386$196,817
60 ($1,024)$636$387$196,430
Year 6 - 61 ($1,024)$635$389$196,041
62 ($1,024)$634$390$195,651
63 ($1,024)$633$391$195,260
64 ($1,024)$631$393$194,867
65 ($1,024)$630$394$194,474
66 ($1,024)$629$395$194,079
67 ($1,024)$628$396$193,682
68 ($1,024)$626$398$193,285
69 ($1,024)$625$399$192,886
70 ($1,024)$624$400$192,485
71 ($1,024)$622$401$192,084
72 ($1,024)$621$403$191,681
Year 7 - 73 ($1,024)$620$404$191,277
74 ($1,024)$618$405$190,872
75 ($1,024)$617$407$190,465
76 ($1,024)$616$408$190,057
77 ($1,024)$615$409$189,648
78 ($1,024)$613$411$189,237
79 ($1,024)$612$412$188,825
80 ($1,024)$611$413$188,412
81 ($1,024)$609$415$187,997
82 ($1,024)$608$416$187,581
83 ($1,024)$607$417$187,164
84 ($1,024)$605$419$186,745
Year 8 - 85 ($1,024)$604$420$186,325
86 ($1,024)$602$421$185,903
87 ($1,024)$601$423$185,481
88 ($1,024)$600$424$185,057
89 ($1,024)$598$426$184,631
90 ($1,024)$597$427$184,204
91 ($1,024)$596$428$183,776
92 ($1,024)$594$430$183,346
93 ($1,024)$593$431$182,915
94 ($1,024)$591$432$182,483
95 ($1,024)$590$434$182,049
96 ($1,024)$589$435$181,614
Year 9 - 97 ($1,024)$587$437$181,177
98 ($1,024)$586$438$180,739
99 ($1,024)$584$439$180,300
100 ($1,024)$583$441$179,859
101 ($1,024)$582$442$179,416
102 ($1,024)$580$444$178,973
103 ($1,024)$579$445$178,527
104 ($1,024)$577$447$178,081
105 ($1,024)$576$448$177,633
106 ($1,024)$574$450$177,183
107 ($1,024)$573$451$176,732
108 ($1,024)$571$452$176,280
Year 10 - 109 ($1,024)$570$454$175,826
110 ($1,024)$569$455$175,371
111 ($1,024)$567$457$174,914
112 ($1,024)$566$458$174,455
113 ($1,024)$564$460$173,996
114 ($1,024)$563$461$173,534
115 ($1,024)$561$463$173,072
116 ($1,024)$560$464$172,607
117 ($1,024)$558$466$172,142
118 ($1,024)$557$467$171,674
119 ($1,024)$555$469$171,206
120 ($1,024)$554$470$170,735
Year 11 - 121 ($1,024)$552$472$170,263
122 ($1,024)$551$473$169,790
123 ($1,024)$549$475$169,315
124 ($1,024)$547$476$168,839
125 ($1,024)$546$478$168,361
126 ($1,024)$544$479$167,881
127 ($1,024)$543$481$167,400
128 ($1,024)$541$483$166,918
129 ($1,024)$540$484$166,434
130 ($1,024)$538$486$165,948
131 ($1,024)$537$487$165,461
132 ($1,024)$535$489$164,972
Year 12 - 133 ($1,024)$533$490$164,481
134 ($1,024)$532$492$163,989
135 ($1,024)$530$494$163,496
136 ($1,024)$529$495$163,000
137 ($1,024)$527$497$162,504
138 ($1,024)$525$498$162,005
139 ($1,024)$524$500$161,505
140 ($1,024)$522$502$161,003
141 ($1,024)$521$503$160,500
142 ($1,024)$519$505$159,995
143 ($1,024)$517$507$159,489
144 ($1,024)$516$508$158,981
Year 13 - 145 ($1,024)$514$510$158,471
146 ($1,024)$512$511$157,959
147 ($1,024)$511$513$157,446
148 ($1,024)$509$515$156,931
149 ($1,024)$507$516$156,415
150 ($1,024)$506$518$155,897
151 ($1,024)$504$520$155,377
152 ($1,024)$502$521$154,856
153 ($1,024)$501$523$154,332
154 ($1,024)$499$525$153,808
155 ($1,024)$497$527$153,281
156 ($1,024)$496$528$152,753
Year 14 - 157 ($1,024)$494$530$152,223
158 ($1,024)$492$532$151,691
159 ($1,024)$490$533$151,158
160 ($1,024)$489$535$150,623
161 ($1,024)$487$537$150,086
162 ($1,024)$485$539$149,547
163 ($1,024)$484$540$149,007
164 ($1,024)$482$542$148,465
165 ($1,024)$480$544$147,921
166 ($1,024)$478$546$147,375
167 ($1,024)$477$547$146,828
168 ($1,024)$475$549$146,279
Year 15 - 169 ($1,024)$473$551$145,728
170 ($1,024)$471$553$145,175
171 ($1,024)$469$554$144,621
172 ($1,024)$468$556$144,065
173 ($1,024)$466$558$143,507
174 ($1,024)$464$560$142,947
175 ($1,024)$462$562$142,385
176 ($1,024)$460$563$141,822
177 ($1,024)$459$565$141,256
178 ($1,024)$457$567$140,689
179 ($1,024)$455$569$140,120
180 ($1,024)$453$571$139,549
Year 16 - 181 ($1,024)$451$573$138,977
182 ($1,024)$449$575$138,402
183 ($1,024)$448$576$137,826
184 ($1,024)$446$578$137,248
185 ($1,024)$444$580$136,668
186 ($1,024)$442$582$136,086
187 ($1,024)$440$584$135,502
188 ($1,024)$438$586$134,916
189 ($1,024)$436$588$134,328
190 ($1,024)$434$590$133,739
191 ($1,024)$432$591$133,147
192 ($1,024)$431$593$132,554
Year 17 - 193 ($1,024)$429$595$131,959
194 ($1,024)$427$597$131,362
195 ($1,024)$425$599$130,762
196 ($1,024)$423$601$130,161
197 ($1,024)$421$603$129,558
198 ($1,024)$419$605$128,953
199 ($1,024)$417$607$128,347
200 ($1,024)$415$609$127,738
201 ($1,024)$413$611$127,127
202 ($1,024)$411$613$126,514
203 ($1,024)$409$615$125,899
204 ($1,024)$407$617$125,282
Year 18 - 205 ($1,024)$405$619$124,664
206 ($1,024)$403$621$124,043
207 ($1,024)$401$623$123,420
208 ($1,024)$399$625$122,795
209 ($1,024)$397$627$122,169
210 ($1,024)$395$629$121,540
211 ($1,024)$393$631$120,909
212 ($1,024)$391$633$120,276
213 ($1,024)$389$635$119,641
214 ($1,024)$387$637$119,004
215 ($1,024)$385$639$118,365
216 ($1,024)$383$641$117,724
Year 19 - 217 ($1,024)$381$643$117,080
218 ($1,024)$379$645$116,435
219 ($1,024)$376$647$115,788
220 ($1,024)$374$649$115,138
221 ($1,024)$372$652$114,487
222 ($1,024)$370$654$113,833
223 ($1,024)$368$656$113,177
224 ($1,024)$366$658$112,519
225 ($1,024)$364$660$111,859
226 ($1,024)$362$662$111,197
227 ($1,024)$360$664$110,533
228 ($1,024)$357$666$109,866
Year 20 - 229 ($1,024)$355$669$109,198
230 ($1,024)$353$671$108,527
231 ($1,024)$351$673$107,854
232 ($1,024)$349$675$107,179
233 ($1,024)$347$677$106,501
234 ($1,024)$344$680$105,822
235 ($1,024)$342$682$105,140
236 ($1,024)$340$684$104,456
237 ($1,024)$338$686$103,770
238 ($1,024)$336$688$103,082
239 ($1,024)$333$691$102,391
240 ($1,024)$331$693$101,699
Year 21 - 241 ($1,024)$329$695$101,004
242 ($1,024)$327$697$100,306
243 ($1,024)$324$700$99,607
244 ($1,024)$322$702$98,905
245 ($1,024)$320$704$98,201
246 ($1,024)$318$706$97,494
247 ($1,024)$315$709$96,786
248 ($1,024)$313$711$96,075
249 ($1,024)$311$713$95,362
250 ($1,024)$308$716$94,646
251 ($1,024)$306$718$93,928
252 ($1,024)$304$720$93,208
Year 22 - 253 ($1,024)$301$722$92,486
254 ($1,024)$299$725$91,761
255 ($1,024)$297$727$91,034
256 ($1,024)$294$730$90,304
257 ($1,024)$292$732$89,572
258 ($1,024)$290$734$88,838
259 ($1,024)$287$737$88,102
260 ($1,024)$285$739$87,363
261 ($1,024)$282$741$86,621
262 ($1,024)$280$744$85,877
263 ($1,024)$278$746$85,131
264 ($1,024)$275$749$84,383
Year 23 - 265 ($1,024)$273$751$83,632
266 ($1,024)$270$753$82,878
267 ($1,024)$268$756$82,122
268 ($1,024)$266$758$81,364
269 ($1,024)$263$761$80,603
270 ($1,024)$261$763$79,840
271 ($1,024)$258$766$79,074
272 ($1,024)$256$768$78,306
273 ($1,024)$253$771$77,535
274 ($1,024)$251$773$76,762
275 ($1,024)$248$776$75,986
276 ($1,024)$246$778$75,208
Year 24 - 277 ($1,024)$243$781$74,428
278 ($1,024)$241$783$73,644
279 ($1,024)$238$786$72,859
280 ($1,024)$236$788$72,070
281 ($1,024)$233$791$71,280
282 ($1,024)$230$793$70,486
283 ($1,024)$228$796$69,690
284 ($1,024)$225$799$68,892
285 ($1,024)$223$801$68,091
286 ($1,024)$220$804$67,287
287 ($1,024)$218$806$66,481
288 ($1,024)$215$809$65,672
Year 25 - 289 ($1,024)$212$812$64,860
290 ($1,024)$210$814$64,046
291 ($1,024)$207$817$63,229
292 ($1,024)$204$819$62,410
293 ($1,024)$202$822$61,588
294 ($1,024)$199$825$60,763
295 ($1,024)$196$827$59,936
296 ($1,024)$194$830$59,106
297 ($1,024)$191$833$58,273
298 ($1,024)$188$835$57,437
299 ($1,024)$186$838$56,599
300 ($1,024)$183$841$55,758
Year 26 - 301 ($1,024)$180$844$54,915
302 ($1,024)$178$846$54,068
303 ($1,024)$175$849$53,219
304 ($1,024)$172$852$52,368
305 ($1,024)$169$855$51,513
306 ($1,024)$167$857$50,656
307 ($1,024)$164$860$49,796
308 ($1,024)$161$863$48,933
309 ($1,024)$158$866$48,067
310 ($1,024)$155$868$47,199
311 ($1,024)$153$871$46,328
312 ($1,024)$150$874$45,454
Year 27 - 313 ($1,024)$147$877$44,577
314 ($1,024)$144$880$43,697
315 ($1,024)$141$883$42,814
316 ($1,024)$138$885$41,929
317 ($1,024)$136$888$41,041
318 ($1,024)$133$891$40,149
319 ($1,024)$130$894$39,255
320 ($1,024)$127$897$38,358
321 ($1,024)$124$900$37,459
322 ($1,024)$121$903$36,556
323 ($1,024)$118$906$35,650
324 ($1,024)$115$909$34,742
Year 28 - 325 ($1,024)$112$912$33,830
326 ($1,024)$109$914$32,916
327 ($1,024)$106$917$31,998
328 ($1,024)$103$920$31,078
329 ($1,024)$100$923$30,154
330 ($1,024)$97$926$29,228
331 ($1,024)$95$929$28,299
332 ($1,024)$91$932$27,366
333 ($1,024)$88$935$26,431
334 ($1,024)$85$938$25,493
335 ($1,024)$82$941$24,551
336 ($1,024)$79$944$23,607
Year 29 - 337 ($1,024)$76$948$22,659
338 ($1,024)$73$951$21,709
339 ($1,024)$70$954$20,755
340 ($1,024)$67$957$19,798
341 ($1,024)$64$960$18,838
342 ($1,024)$61$963$17,875
343 ($1,024)$58$966$16,909
344 ($1,024)$55$969$15,940
345 ($1,024)$52$972$14,968
346 ($1,024)$48$975$13,992
347 ($1,024)$45$979$13,014
348 ($1,024)$42$982$12,032
Year 30 - 349 ($1,024)$39$985$11,047
350 ($1,024)$36$988$10,059
351 ($1,024)$33$991$9,068
352 ($1,024)$29$995$8,073
353 ($1,024)$26$998$7,075
354 ($1,024)$23$1,001$6,074
355 ($1,024)$20$1,004$5,070
356 ($1,024)$16$1,007$4,063
357 ($1,024)$13$1,011$3,052
358 ($1,024)$10$1,014$2,038
359 ($1,024)$7$1,017$1,021
360 ($1,024)$3$1,021$0
TOTALS$150,989$217,600$368,589

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.