« Back to all home prices

Mortgage Payment Schedule for a $275,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($55,000) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,029 360 $150,392 $370,392

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | 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 #: 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

$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  $275,000
Down Payment $55,000$220,000
Year 1 - 1 ($1,029)$702$327$219,673
2 ($1,029)$701$328$219,346
3 ($1,029)$700$329$219,017
4 ($1,029)$699$330$218,687
5 ($1,029)$698$331$218,356
6 ($1,029)$697$332$218,024
7 ($1,029)$696$333$217,691
8 ($1,029)$695$334$217,357
9 ($1,029)$694$335$217,022
10 ($1,029)$693$336$216,686
11 ($1,029)$692$337$216,348
12 ($1,029)$691$338$216,010
Year 2 - 13 ($1,029)$689$339$215,671
14 ($1,029)$688$341$215,330
15 ($1,029)$687$342$214,988
16 ($1,029)$686$343$214,646
17 ($1,029)$685$344$214,302
18 ($1,029)$684$345$213,957
19 ($1,029)$683$346$213,611
20 ($1,029)$682$347$213,264
21 ($1,029)$681$348$212,916
22 ($1,029)$680$349$212,567
23 ($1,029)$678$350$212,216
24 ($1,029)$677$352$211,865
Year 3 - 25 ($1,029)$676$353$211,512
26 ($1,029)$675$354$211,158
27 ($1,029)$674$355$210,803
28 ($1,029)$673$356$210,447
29 ($1,029)$672$357$210,090
30 ($1,029)$671$358$209,732
31 ($1,029)$669$359$209,372
32 ($1,029)$668$361$209,012
33 ($1,029)$667$362$208,650
34 ($1,029)$666$363$208,287
35 ($1,029)$665$364$207,923
36 ($1,029)$664$365$207,557
Year 4 - 37 ($1,029)$662$366$207,191
38 ($1,029)$661$368$206,823
39 ($1,029)$660$369$206,455
40 ($1,029)$659$370$206,085
41 ($1,029)$658$371$205,714
42 ($1,029)$657$372$205,341
43 ($1,029)$655$373$204,968
44 ($1,029)$654$375$204,593
45 ($1,029)$653$376$204,217
46 ($1,029)$652$377$203,840
47 ($1,029)$651$378$203,462
48 ($1,029)$649$379$203,083
Year 5 - 49 ($1,029)$648$381$202,702
50 ($1,029)$647$382$202,320
51 ($1,029)$646$383$201,937
52 ($1,029)$645$384$201,552
53 ($1,029)$643$386$201,167
54 ($1,029)$642$387$200,780
55 ($1,029)$641$388$200,392
56 ($1,029)$640$389$200,003
57 ($1,029)$638$391$199,612
58 ($1,029)$637$392$199,220
59 ($1,029)$636$393$198,827
60 ($1,029)$635$394$198,433
Year 6 - 61 ($1,029)$633$396$198,038
62 ($1,029)$632$397$197,641
63 ($1,029)$631$398$197,243
64 ($1,029)$630$399$196,843
65 ($1,029)$628$401$196,443
66 ($1,029)$627$402$196,041
67 ($1,029)$626$403$195,638
68 ($1,029)$624$404$195,233
69 ($1,029)$623$406$194,828
70 ($1,029)$622$407$194,420
71 ($1,029)$621$408$194,012
72 ($1,029)$619$410$193,602
Year 7 - 73 ($1,029)$618$411$193,192
74 ($1,029)$617$412$192,779
75 ($1,029)$615$414$192,366
76 ($1,029)$614$415$191,951
77 ($1,029)$613$416$191,535
78 ($1,029)$611$418$191,117
79 ($1,029)$610$419$190,698
80 ($1,029)$609$420$190,278
81 ($1,029)$607$422$189,856
82 ($1,029)$606$423$189,433
83 ($1,029)$605$424$189,009
84 ($1,029)$603$426$188,584
Year 8 - 85 ($1,029)$602$427$188,157
86 ($1,029)$601$428$187,728
87 ($1,029)$599$430$187,299
88 ($1,029)$598$431$186,867
89 ($1,029)$596$432$186,435
90 ($1,029)$595$434$186,001
91 ($1,029)$594$435$185,566
92 ($1,029)$592$437$185,129
93 ($1,029)$591$438$184,691
94 ($1,029)$589$439$184,252
95 ($1,029)$588$441$183,811
96 ($1,029)$587$442$183,369
Year 9 - 97 ($1,029)$585$444$182,925
98 ($1,029)$584$445$182,480
99 ($1,029)$582$446$182,034
100 ($1,029)$581$448$181,586
101 ($1,029)$580$449$181,137
102 ($1,029)$578$451$180,686
103 ($1,029)$577$452$180,234
104 ($1,029)$575$454$179,780
105 ($1,029)$574$455$179,325
106 ($1,029)$572$457$178,869
107 ($1,029)$571$458$178,411
108 ($1,029)$569$459$177,951
Year 10 - 109 ($1,029)$568$461$177,490
110 ($1,029)$566$462$177,028
111 ($1,029)$565$464$176,564
112 ($1,029)$564$465$176,099
113 ($1,029)$562$467$175,632
114 ($1,029)$561$468$175,164
115 ($1,029)$559$470$174,694
116 ($1,029)$558$471$174,222
117 ($1,029)$556$473$173,750
118 ($1,029)$555$474$173,275
119 ($1,029)$553$476$172,800
120 ($1,029)$552$477$172,322
Year 11 - 121 ($1,029)$550$479$171,843
122 ($1,029)$548$480$171,363
123 ($1,029)$547$482$170,881
124 ($1,029)$545$483$170,398
125 ($1,029)$544$485$169,912
126 ($1,029)$542$487$169,426
127 ($1,029)$541$488$168,938
128 ($1,029)$539$490$168,448
129 ($1,029)$538$491$167,957
130 ($1,029)$536$493$167,464
131 ($1,029)$534$494$166,970
132 ($1,029)$533$496$166,474
Year 12 - 133 ($1,029)$531$498$165,976
134 ($1,029)$530$499$165,477
135 ($1,029)$528$501$164,976
136 ($1,029)$527$502$164,474
137 ($1,029)$525$504$163,970
138 ($1,029)$523$506$163,465
139 ($1,029)$522$507$162,957
140 ($1,029)$520$509$162,449
141 ($1,029)$518$510$161,938
142 ($1,029)$517$512$161,426
143 ($1,029)$515$514$160,913
144 ($1,029)$514$515$160,397
Year 13 - 145 ($1,029)$512$517$159,880
146 ($1,029)$510$519$159,362
147 ($1,029)$509$520$158,842
148 ($1,029)$507$522$158,320
149 ($1,029)$505$524$157,796
150 ($1,029)$504$525$157,271
151 ($1,029)$502$527$156,744
152 ($1,029)$500$529$156,215
153 ($1,029)$499$530$155,685
154 ($1,029)$497$532$155,153
155 ($1,029)$495$534$154,620
156 ($1,029)$493$535$154,084
Year 14 - 157 ($1,029)$492$537$153,547
158 ($1,029)$490$539$153,008
159 ($1,029)$488$541$152,468
160 ($1,029)$487$542$151,926
161 ($1,029)$485$544$151,382
162 ($1,029)$483$546$150,836
163 ($1,029)$481$547$150,288
164 ($1,029)$480$549$149,739
165 ($1,029)$478$551$149,188
166 ($1,029)$476$553$148,636
167 ($1,029)$474$554$148,081
168 ($1,029)$473$556$147,525
Year 15 - 169 ($1,029)$471$558$146,967
170 ($1,029)$469$560$146,407
171 ($1,029)$467$562$145,845
172 ($1,029)$465$563$145,282
173 ($1,029)$464$565$144,717
174 ($1,029)$462$567$144,150
175 ($1,029)$460$569$143,581
176 ($1,029)$458$571$143,010
177 ($1,029)$456$572$142,438
178 ($1,029)$455$574$141,864
179 ($1,029)$453$576$141,288
180 ($1,029)$451$578$140,710
Year 16 - 181 ($1,029)$449$580$140,130
182 ($1,029)$447$582$139,548
183 ($1,029)$445$583$138,965
184 ($1,029)$444$585$138,380
185 ($1,029)$442$587$137,792
186 ($1,029)$440$589$137,203
187 ($1,029)$438$591$136,612
188 ($1,029)$436$593$136,020
189 ($1,029)$434$595$135,425
190 ($1,029)$432$597$134,828
191 ($1,029)$430$599$134,230
192 ($1,029)$428$600$133,629
Year 17 - 193 ($1,029)$426$602$133,027
194 ($1,029)$425$604$132,422
195 ($1,029)$423$606$131,816
196 ($1,029)$421$608$131,208
197 ($1,029)$419$610$130,598
198 ($1,029)$417$612$129,986
199 ($1,029)$415$614$129,372
200 ($1,029)$413$616$128,756
201 ($1,029)$411$618$128,138
202 ($1,029)$409$620$127,518
203 ($1,029)$407$622$126,896
204 ($1,029)$405$624$126,272
Year 18 - 205 ($1,029)$403$626$125,647
206 ($1,029)$401$628$125,019
207 ($1,029)$399$630$124,389
208 ($1,029)$397$632$123,757
209 ($1,029)$395$634$123,123
210 ($1,029)$393$636$122,487
211 ($1,029)$391$638$121,849
212 ($1,029)$389$640$121,209
213 ($1,029)$387$642$120,567
214 ($1,029)$385$644$119,923
215 ($1,029)$383$646$119,277
216 ($1,029)$381$648$118,629
Year 19 - 217 ($1,029)$379$650$117,979
218 ($1,029)$377$652$117,327
219 ($1,029)$374$654$116,672
220 ($1,029)$372$656$116,016
221 ($1,029)$370$659$115,357
222 ($1,029)$368$661$114,696
223 ($1,029)$366$663$114,034
224 ($1,029)$364$665$113,369
225 ($1,029)$362$667$112,702
226 ($1,029)$360$669$112,032
227 ($1,029)$358$671$111,361
228 ($1,029)$355$673$110,688
Year 20 - 229 ($1,029)$353$676$110,012
230 ($1,029)$351$678$109,334
231 ($1,029)$349$680$108,654
232 ($1,029)$347$682$107,972
233 ($1,029)$345$684$107,288
234 ($1,029)$342$686$106,602
235 ($1,029)$340$689$105,913
236 ($1,029)$338$691$105,222
237 ($1,029)$336$693$104,529
238 ($1,029)$334$695$103,834
239 ($1,029)$331$697$103,137
240 ($1,029)$329$700$102,437
Year 21 - 241 ($1,029)$327$702$101,735
242 ($1,029)$325$704$101,031
243 ($1,029)$322$706$100,324
244 ($1,029)$320$709$99,616
245 ($1,029)$318$711$98,905
246 ($1,029)$316$713$98,192
247 ($1,029)$313$715$97,476
248 ($1,029)$311$718$96,758
249 ($1,029)$309$720$96,038
250 ($1,029)$307$722$95,316
251 ($1,029)$304$725$94,591
252 ($1,029)$302$727$93,864
Year 22 - 253 ($1,029)$300$729$93,135
254 ($1,029)$297$732$92,403
255 ($1,029)$295$734$91,669
256 ($1,029)$293$736$90,933
257 ($1,029)$290$739$90,195
258 ($1,029)$288$741$89,454
259 ($1,029)$286$743$88,710
260 ($1,029)$283$746$87,964
261 ($1,029)$281$748$87,216
262 ($1,029)$278$751$86,466
263 ($1,029)$276$753$85,713
264 ($1,029)$274$755$84,958
Year 23 - 265 ($1,029)$271$758$84,200
266 ($1,029)$269$760$83,440
267 ($1,029)$266$763$82,677
268 ($1,029)$264$765$81,912
269 ($1,029)$261$767$81,145
270 ($1,029)$259$770$80,375
271 ($1,029)$257$772$79,603
272 ($1,029)$254$775$78,828
273 ($1,029)$252$777$78,051
274 ($1,029)$249$780$77,271
275 ($1,029)$247$782$76,489
276 ($1,029)$244$785$75,704
Year 24 - 277 ($1,029)$242$787$74,917
278 ($1,029)$239$790$74,127
279 ($1,029)$237$792$73,335
280 ($1,029)$234$795$72,540
281 ($1,029)$232$797$71,742
282 ($1,029)$229$800$70,942
283 ($1,029)$226$802$70,140
284 ($1,029)$224$805$69,335
285 ($1,029)$221$808$68,527
286 ($1,029)$219$810$67,717
287 ($1,029)$216$813$66,905
288 ($1,029)$214$815$66,089
Year 25 - 289 ($1,029)$211$818$65,271
290 ($1,029)$208$821$64,451
291 ($1,029)$206$823$63,628
292 ($1,029)$203$826$62,802
293 ($1,029)$200$828$61,973
294 ($1,029)$198$831$61,142
295 ($1,029)$195$834$60,309
296 ($1,029)$192$836$59,472
297 ($1,029)$190$839$58,633
298 ($1,029)$187$842$57,791
299 ($1,029)$184$844$56,947
300 ($1,029)$182$847$56,100
Year 26 - 301 ($1,029)$179$850$55,250
302 ($1,029)$176$853$54,398
303 ($1,029)$174$855$53,542
304 ($1,029)$171$858$52,684
305 ($1,029)$168$861$51,824
306 ($1,029)$165$863$50,960
307 ($1,029)$163$866$50,094
308 ($1,029)$160$869$49,225
309 ($1,029)$157$872$48,353
310 ($1,029)$154$875$47,479
311 ($1,029)$152$877$46,601
312 ($1,029)$149$880$45,721
Year 27 - 313 ($1,029)$146$883$44,838
314 ($1,029)$143$886$43,952
315 ($1,029)$140$889$43,064
316 ($1,029)$137$891$42,172
317 ($1,029)$135$894$41,278
318 ($1,029)$132$897$40,381
319 ($1,029)$129$900$39,481
320 ($1,029)$126$903$38,578
321 ($1,029)$123$906$37,673
322 ($1,029)$120$909$36,764
323 ($1,029)$117$912$35,852
324 ($1,029)$114$914$34,938
Year 28 - 325 ($1,029)$112$917$34,021
326 ($1,029)$109$920$33,100
327 ($1,029)$106$923$32,177
328 ($1,029)$103$926$31,251
329 ($1,029)$100$929$30,322
330 ($1,029)$97$932$29,390
331 ($1,029)$94$935$28,455
332 ($1,029)$91$938$27,517
333 ($1,029)$88$941$26,576
334 ($1,029)$85$944$25,631
335 ($1,029)$82$947$24,684
336 ($1,029)$79$950$23,734
Year 29 - 337 ($1,029)$76$953$22,781
338 ($1,029)$73$956$21,825
339 ($1,029)$70$959$20,866
340 ($1,029)$67$962$19,904
341 ($1,029)$64$965$18,938
342 ($1,029)$60$968$17,970
343 ($1,029)$57$972$16,998
344 ($1,029)$54$975$16,024
345 ($1,029)$51$978$15,046
346 ($1,029)$48$981$14,065
347 ($1,029)$45$984$13,081
348 ($1,029)$42$987$12,094
Year 30 - 349 ($1,029)$39$990$11,104
350 ($1,029)$35$993$10,110
351 ($1,029)$32$997$9,114
352 ($1,029)$29$1,000$8,114
353 ($1,029)$26$1,003$7,111
354 ($1,029)$23$1,006$6,105
355 ($1,029)$19$1,009$5,095
356 ($1,029)$16$1,013$4,083
357 ($1,029)$13$1,016$3,067
358 ($1,029)$10$1,019$2,048
359 ($1,029)$7$1,022$1,026
360 ($1,029)$3$1,026$0
TOTALS$150,392$220,000$370,392

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.