« Back to all home prices

Mortgage Payment Schedule for a $273,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($54,600) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,034 360 $153,797 $372,197

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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

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

NMLS #: 122701 | State Lic #: MC-1186
$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 #: 447490
$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

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $273,000
Down Payment $54,600$218,400
Year 1 - 1 ($1,034)$715$319$218,081
2 ($1,034)$714$320$217,762
3 ($1,034)$713$321$217,441
4 ($1,034)$712$322$217,119
5 ($1,034)$711$323$216,796
6 ($1,034)$710$324$216,473
7 ($1,034)$709$325$216,148
8 ($1,034)$708$326$215,822
9 ($1,034)$707$327$215,495
10 ($1,034)$706$328$215,166
11 ($1,034)$705$329$214,837
12 ($1,034)$704$330$214,507
Year 2 - 13 ($1,034)$703$331$214,176
14 ($1,034)$701$332$213,843
15 ($1,034)$700$334$213,510
16 ($1,034)$699$335$213,175
17 ($1,034)$698$336$212,839
18 ($1,034)$697$337$212,502
19 ($1,034)$696$338$212,164
20 ($1,034)$695$339$211,825
21 ($1,034)$694$340$211,485
22 ($1,034)$693$341$211,144
23 ($1,034)$691$342$210,802
24 ($1,034)$690$344$210,458
Year 3 - 25 ($1,034)$689$345$210,113
26 ($1,034)$688$346$209,768
27 ($1,034)$687$347$209,421
28 ($1,034)$686$348$209,073
29 ($1,034)$685$349$208,724
30 ($1,034)$684$350$208,373
31 ($1,034)$682$351$208,022
32 ($1,034)$681$353$207,669
33 ($1,034)$680$354$207,315
34 ($1,034)$679$355$206,961
35 ($1,034)$678$356$206,604
36 ($1,034)$677$357$206,247
Year 4 - 37 ($1,034)$675$358$205,889
38 ($1,034)$674$360$205,529
39 ($1,034)$673$361$205,168
40 ($1,034)$672$362$204,806
41 ($1,034)$671$363$204,443
42 ($1,034)$670$364$204,079
43 ($1,034)$668$366$203,713
44 ($1,034)$667$367$203,347
45 ($1,034)$666$368$202,979
46 ($1,034)$665$369$202,610
47 ($1,034)$664$370$202,239
48 ($1,034)$662$372$201,868
Year 5 - 49 ($1,034)$661$373$201,495
50 ($1,034)$660$374$201,121
51 ($1,034)$659$375$200,746
52 ($1,034)$657$376$200,369
53 ($1,034)$656$378$199,992
54 ($1,034)$655$379$199,613
55 ($1,034)$654$380$199,233
56 ($1,034)$652$381$198,851
57 ($1,034)$651$383$198,469
58 ($1,034)$650$384$198,085
59 ($1,034)$649$385$197,700
60 ($1,034)$647$386$197,313
Year 6 - 61 ($1,034)$646$388$196,926
62 ($1,034)$645$389$196,537
63 ($1,034)$644$390$196,146
64 ($1,034)$642$392$195,755
65 ($1,034)$641$393$195,362
66 ($1,034)$640$394$194,968
67 ($1,034)$639$395$194,573
68 ($1,034)$637$397$194,176
69 ($1,034)$636$398$193,778
70 ($1,034)$635$399$193,379
71 ($1,034)$633$401$192,978
72 ($1,034)$632$402$192,576
Year 7 - 73 ($1,034)$631$403$192,173
74 ($1,034)$629$405$191,769
75 ($1,034)$628$406$191,363
76 ($1,034)$627$407$190,956
77 ($1,034)$625$409$190,547
78 ($1,034)$624$410$190,137
79 ($1,034)$623$411$189,726
80 ($1,034)$621$413$189,314
81 ($1,034)$620$414$188,900
82 ($1,034)$619$415$188,484
83 ($1,034)$617$417$188,068
84 ($1,034)$616$418$187,650
Year 8 - 85 ($1,034)$615$419$187,231
86 ($1,034)$613$421$186,810
87 ($1,034)$612$422$186,388
88 ($1,034)$610$423$185,964
89 ($1,034)$609$425$185,539
90 ($1,034)$608$426$185,113
91 ($1,034)$606$428$184,686
92 ($1,034)$605$429$184,257
93 ($1,034)$603$430$183,826
94 ($1,034)$602$432$183,394
95 ($1,034)$601$433$182,961
96 ($1,034)$599$435$182,526
Year 9 - 97 ($1,034)$598$436$182,090
98 ($1,034)$596$438$181,653
99 ($1,034)$595$439$181,214
100 ($1,034)$593$440$180,773
101 ($1,034)$592$442$180,331
102 ($1,034)$591$443$179,888
103 ($1,034)$589$445$179,443
104 ($1,034)$588$446$178,997
105 ($1,034)$586$448$178,550
106 ($1,034)$585$449$178,100
107 ($1,034)$583$451$177,650
108 ($1,034)$582$452$177,198
Year 10 - 109 ($1,034)$580$454$176,744
110 ($1,034)$579$455$176,289
111 ($1,034)$577$457$175,833
112 ($1,034)$576$458$175,375
113 ($1,034)$574$460$174,915
114 ($1,034)$573$461$174,454
115 ($1,034)$571$463$173,991
116 ($1,034)$570$464$173,527
117 ($1,034)$568$466$173,062
118 ($1,034)$567$467$172,595
119 ($1,034)$565$469$172,126
120 ($1,034)$564$470$171,656
Year 11 - 121 ($1,034)$562$472$171,184
122 ($1,034)$561$473$170,711
123 ($1,034)$559$475$170,236
124 ($1,034)$558$476$169,760
125 ($1,034)$556$478$169,282
126 ($1,034)$554$479$168,802
127 ($1,034)$553$481$168,321
128 ($1,034)$551$483$167,839
129 ($1,034)$550$484$167,355
130 ($1,034)$548$486$166,869
131 ($1,034)$546$487$166,381
132 ($1,034)$545$489$165,892
Year 12 - 133 ($1,034)$543$491$165,402
134 ($1,034)$542$492$164,910
135 ($1,034)$540$494$164,416
136 ($1,034)$538$495$163,920
137 ($1,034)$537$497$163,423
138 ($1,034)$535$499$162,925
139 ($1,034)$534$500$162,424
140 ($1,034)$532$502$161,922
141 ($1,034)$530$504$161,419
142 ($1,034)$529$505$160,914
143 ($1,034)$527$507$160,407
144 ($1,034)$525$509$159,898
Year 13 - 145 ($1,034)$524$510$159,388
146 ($1,034)$522$512$158,876
147 ($1,034)$520$514$158,363
148 ($1,034)$519$515$157,847
149 ($1,034)$517$517$157,330
150 ($1,034)$515$519$156,812
151 ($1,034)$514$520$156,291
152 ($1,034)$512$522$155,769
153 ($1,034)$510$524$155,246
154 ($1,034)$508$525$154,720
155 ($1,034)$507$527$154,193
156 ($1,034)$505$529$153,664
Year 14 - 157 ($1,034)$503$531$153,133
158 ($1,034)$502$532$152,601
159 ($1,034)$500$534$152,067
160 ($1,034)$498$536$151,531
161 ($1,034)$496$538$150,994
162 ($1,034)$495$539$150,454
163 ($1,034)$493$541$149,913
164 ($1,034)$491$543$149,370
165 ($1,034)$489$545$148,825
166 ($1,034)$487$546$148,279
167 ($1,034)$486$548$147,731
168 ($1,034)$484$550$147,181
Year 15 - 169 ($1,034)$482$552$146,629
170 ($1,034)$480$554$146,075
171 ($1,034)$478$555$145,520
172 ($1,034)$477$557$144,962
173 ($1,034)$475$559$144,403
174 ($1,034)$473$561$143,842
175 ($1,034)$471$563$143,279
176 ($1,034)$469$565$142,715
177 ($1,034)$467$566$142,148
178 ($1,034)$466$568$141,580
179 ($1,034)$464$570$141,010
180 ($1,034)$462$572$140,438
Year 16 - 181 ($1,034)$460$574$139,864
182 ($1,034)$458$576$139,288
183 ($1,034)$456$578$138,710
184 ($1,034)$454$580$138,131
185 ($1,034)$452$582$137,549
186 ($1,034)$450$583$136,966
187 ($1,034)$449$585$136,380
188 ($1,034)$447$587$135,793
189 ($1,034)$445$589$135,204
190 ($1,034)$443$591$134,613
191 ($1,034)$441$593$134,020
192 ($1,034)$439$595$133,425
Year 17 - 193 ($1,034)$437$597$132,828
194 ($1,034)$435$599$132,229
195 ($1,034)$433$601$131,628
196 ($1,034)$431$603$131,025
197 ($1,034)$429$605$130,421
198 ($1,034)$427$607$129,814
199 ($1,034)$425$609$129,205
200 ($1,034)$423$611$128,594
201 ($1,034)$421$613$127,982
202 ($1,034)$419$615$127,367
203 ($1,034)$417$617$126,750
204 ($1,034)$415$619$126,131
Year 18 - 205 ($1,034)$413$621$125,511
206 ($1,034)$411$623$124,888
207 ($1,034)$409$625$124,263
208 ($1,034)$407$627$123,636
209 ($1,034)$405$629$123,007
210 ($1,034)$403$631$122,376
211 ($1,034)$401$633$121,743
212 ($1,034)$399$635$121,108
213 ($1,034)$397$637$120,470
214 ($1,034)$395$639$119,831
215 ($1,034)$392$641$119,190
216 ($1,034)$390$644$118,546
Year 19 - 217 ($1,034)$388$646$117,900
218 ($1,034)$386$648$117,253
219 ($1,034)$384$650$116,603
220 ($1,034)$382$652$115,951
221 ($1,034)$380$654$115,297
222 ($1,034)$378$656$114,640
223 ($1,034)$375$658$113,982
224 ($1,034)$373$661$113,321
225 ($1,034)$371$663$112,659
226 ($1,034)$369$665$111,994
227 ($1,034)$367$667$111,327
228 ($1,034)$365$669$110,657
Year 20 - 229 ($1,034)$362$671$109,986
230 ($1,034)$360$674$109,312
231 ($1,034)$358$676$108,636
232 ($1,034)$356$678$107,958
233 ($1,034)$354$680$107,278
234 ($1,034)$351$683$106,595
235 ($1,034)$349$685$105,911
236 ($1,034)$347$687$105,224
237 ($1,034)$345$689$104,534
238 ($1,034)$342$692$103,843
239 ($1,034)$340$694$103,149
240 ($1,034)$338$696$102,453
Year 21 - 241 ($1,034)$336$698$101,755
242 ($1,034)$333$701$101,054
243 ($1,034)$331$703$100,351
244 ($1,034)$329$705$99,646
245 ($1,034)$326$708$98,938
246 ($1,034)$324$710$98,228
247 ($1,034)$322$712$97,516
248 ($1,034)$319$715$96,802
249 ($1,034)$317$717$96,085
250 ($1,034)$315$719$95,366
251 ($1,034)$312$722$94,644
252 ($1,034)$310$724$93,920
Year 22 - 253 ($1,034)$308$726$93,194
254 ($1,034)$305$729$92,465
255 ($1,034)$303$731$91,734
256 ($1,034)$300$733$91,001
257 ($1,034)$298$736$90,265
258 ($1,034)$296$738$89,527
259 ($1,034)$293$741$88,786
260 ($1,034)$291$743$88,043
261 ($1,034)$288$746$87,297
262 ($1,034)$286$748$86,549
263 ($1,034)$283$750$85,799
264 ($1,034)$281$753$85,046
Year 23 - 265 ($1,034)$279$755$84,291
266 ($1,034)$276$758$83,533
267 ($1,034)$274$760$82,772
268 ($1,034)$271$763$82,010
269 ($1,034)$269$765$81,244
270 ($1,034)$266$768$80,476
271 ($1,034)$264$770$79,706
272 ($1,034)$261$773$78,933
273 ($1,034)$259$775$78,158
274 ($1,034)$256$778$77,380
275 ($1,034)$253$780$76,600
276 ($1,034)$251$783$75,817
Year 24 - 277 ($1,034)$248$786$75,031
278 ($1,034)$246$788$74,243
279 ($1,034)$243$791$73,452
280 ($1,034)$241$793$72,659
281 ($1,034)$238$796$71,863
282 ($1,034)$235$799$71,064
283 ($1,034)$233$801$70,263
284 ($1,034)$230$804$69,459
285 ($1,034)$227$806$68,653
286 ($1,034)$225$809$67,844
287 ($1,034)$222$812$67,032
288 ($1,034)$220$814$66,218
Year 25 - 289 ($1,034)$217$817$65,401
290 ($1,034)$214$820$64,581
291 ($1,034)$212$822$63,759
292 ($1,034)$209$825$62,934
293 ($1,034)$206$828$62,106
294 ($1,034)$203$830$61,275
295 ($1,034)$201$833$60,442
296 ($1,034)$198$836$59,606
297 ($1,034)$195$839$58,768
298 ($1,034)$192$841$57,926
299 ($1,034)$190$844$57,082
300 ($1,034)$187$847$56,235
Year 26 - 301 ($1,034)$184$850$55,385
302 ($1,034)$181$852$54,533
303 ($1,034)$179$855$53,678
304 ($1,034)$176$858$52,820
305 ($1,034)$173$861$51,959
306 ($1,034)$170$864$51,095
307 ($1,034)$167$867$50,228
308 ($1,034)$164$869$49,359
309 ($1,034)$162$872$48,487
310 ($1,034)$159$875$47,612
311 ($1,034)$156$878$46,734
312 ($1,034)$153$881$45,853
Year 27 - 313 ($1,034)$150$884$44,969
314 ($1,034)$147$887$44,083
315 ($1,034)$144$890$43,193
316 ($1,034)$141$892$42,301
317 ($1,034)$139$895$41,405
318 ($1,034)$136$898$40,507
319 ($1,034)$133$901$39,606
320 ($1,034)$130$904$38,702
321 ($1,034)$127$907$37,795
322 ($1,034)$124$910$36,884
323 ($1,034)$121$913$35,971
324 ($1,034)$118$916$35,055
Year 28 - 325 ($1,034)$115$919$34,136
326 ($1,034)$112$922$33,214
327 ($1,034)$109$925$32,289
328 ($1,034)$106$928$31,361
329 ($1,034)$103$931$30,430
330 ($1,034)$100$934$29,495
331 ($1,034)$97$937$28,558
332 ($1,034)$94$940$27,618
333 ($1,034)$90$943$26,674
334 ($1,034)$87$947$25,728
335 ($1,034)$84$950$24,778
336 ($1,034)$81$953$23,826
Year 29 - 337 ($1,034)$78$956$22,870
338 ($1,034)$75$959$21,911
339 ($1,034)$72$962$20,949
340 ($1,034)$69$965$19,983
341 ($1,034)$65$968$19,015
342 ($1,034)$62$972$18,043
343 ($1,034)$59$975$17,068
344 ($1,034)$56$978$16,091
345 ($1,034)$53$981$15,109
346 ($1,034)$49$984$14,125
347 ($1,034)$46$988$13,137
348 ($1,034)$43$991$12,146
Year 30 - 349 ($1,034)$40$994$11,152
350 ($1,034)$37$997$10,155
351 ($1,034)$33$1,001$9,154
352 ($1,034)$30$1,004$8,150
353 ($1,034)$27$1,007$7,143
354 ($1,034)$23$1,010$6,133
355 ($1,034)$20$1,014$5,119
356 ($1,034)$17$1,017$4,102
357 ($1,034)$13$1,020$3,081
358 ($1,034)$10$1,024$2,058
359 ($1,034)$7$1,027$1,031
360 ($1,034)$3$1,031$0
TOTALS$153,797$218,400$372,197

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.