« Back to all home prices

Mortgage Payment Schedule for a $277,000 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% ($55,400) 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
$1,036 360 $151,486 $373,086

Mortgage Providers

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


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 #: 244476 | State Lic #: MC-5877
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

$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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 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 #: 424182
$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: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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  $277,000
Down Payment $55,400$221,600
Year 1 - 1 ($1,036)$707$329$221,271
2 ($1,036)$706$330$220,941
3 ($1,036)$705$331$220,610
4 ($1,036)$704$332$220,277
5 ($1,036)$703$333$219,944
6 ($1,036)$702$334$219,610
7 ($1,036)$701$335$219,274
8 ($1,036)$700$336$218,938
9 ($1,036)$699$338$218,600
10 ($1,036)$698$339$218,262
11 ($1,036)$697$340$217,922
12 ($1,036)$696$341$217,581
Year 2 - 13 ($1,036)$694$342$217,239
14 ($1,036)$693$343$216,896
15 ($1,036)$692$344$216,552
16 ($1,036)$691$345$216,207
17 ($1,036)$690$346$215,861
18 ($1,036)$689$347$215,513
19 ($1,036)$688$349$215,165
20 ($1,036)$687$350$214,815
21 ($1,036)$686$351$214,464
22 ($1,036)$684$352$214,112
23 ($1,036)$683$353$213,759
24 ($1,036)$682$354$213,405
Year 3 - 25 ($1,036)$681$355$213,050
26 ($1,036)$680$356$212,694
27 ($1,036)$679$358$212,336
28 ($1,036)$678$359$211,978
29 ($1,036)$677$360$211,618
30 ($1,036)$675$361$211,257
31 ($1,036)$674$362$210,895
32 ($1,036)$673$363$210,532
33 ($1,036)$672$364$210,167
34 ($1,036)$671$366$209,802
35 ($1,036)$670$367$209,435
36 ($1,036)$668$368$209,067
Year 4 - 37 ($1,036)$667$369$208,698
38 ($1,036)$666$370$208,328
39 ($1,036)$665$371$207,956
40 ($1,036)$664$373$207,584
41 ($1,036)$663$374$207,210
42 ($1,036)$661$375$206,835
43 ($1,036)$660$376$206,459
44 ($1,036)$659$377$206,081
45 ($1,036)$658$379$205,703
46 ($1,036)$657$380$205,323
47 ($1,036)$655$381$204,942
48 ($1,036)$654$382$204,559
Year 5 - 49 ($1,036)$653$383$204,176
50 ($1,036)$652$385$203,791
51 ($1,036)$650$386$203,405
52 ($1,036)$649$387$203,018
53 ($1,036)$648$388$202,630
54 ($1,036)$647$390$202,240
55 ($1,036)$645$391$201,849
56 ($1,036)$644$392$201,457
57 ($1,036)$643$393$201,064
58 ($1,036)$642$395$200,669
59 ($1,036)$640$396$200,273
60 ($1,036)$639$397$199,876
Year 6 - 61 ($1,036)$638$398$199,478
62 ($1,036)$637$400$199,078
63 ($1,036)$635$401$198,677
64 ($1,036)$634$402$198,275
65 ($1,036)$633$404$197,871
66 ($1,036)$632$405$197,467
67 ($1,036)$630$406$197,061
68 ($1,036)$629$407$196,653
69 ($1,036)$628$409$196,244
70 ($1,036)$626$410$195,834
71 ($1,036)$625$411$195,423
72 ($1,036)$624$413$195,011
Year 7 - 73 ($1,036)$622$414$194,597
74 ($1,036)$621$415$194,181
75 ($1,036)$620$417$193,765
76 ($1,036)$618$418$193,347
77 ($1,036)$617$419$192,928
78 ($1,036)$616$421$192,507
79 ($1,036)$614$422$192,085
80 ($1,036)$613$423$191,662
81 ($1,036)$612$425$191,237
82 ($1,036)$610$426$190,811
83 ($1,036)$609$427$190,384
84 ($1,036)$608$429$189,955
Year 8 - 85 ($1,036)$606$430$189,525
86 ($1,036)$605$431$189,094
87 ($1,036)$604$433$188,661
88 ($1,036)$602$434$188,227
89 ($1,036)$601$436$187,791
90 ($1,036)$599$437$187,354
91 ($1,036)$598$438$186,916
92 ($1,036)$597$440$186,476
93 ($1,036)$595$441$186,035
94 ($1,036)$594$443$185,592
95 ($1,036)$592$444$185,148
96 ($1,036)$591$445$184,703
Year 9 - 97 ($1,036)$590$447$184,256
98 ($1,036)$588$448$183,807
99 ($1,036)$587$450$183,358
100 ($1,036)$585$451$182,907
101 ($1,036)$584$453$182,454
102 ($1,036)$582$454$182,000
103 ($1,036)$581$455$181,545
104 ($1,036)$579$457$181,088
105 ($1,036)$578$458$180,629
106 ($1,036)$577$460$180,169
107 ($1,036)$575$461$179,708
108 ($1,036)$574$463$179,245
Year 10 - 109 ($1,036)$572$464$178,781
110 ($1,036)$571$466$178,315
111 ($1,036)$569$467$177,848
112 ($1,036)$568$469$177,379
113 ($1,036)$566$470$176,909
114 ($1,036)$565$472$176,438
115 ($1,036)$563$473$175,964
116 ($1,036)$562$475$175,490
117 ($1,036)$560$476$175,013
118 ($1,036)$559$478$174,536
119 ($1,036)$557$479$174,056
120 ($1,036)$556$481$173,575
Year 11 - 121 ($1,036)$554$482$173,093
122 ($1,036)$552$484$172,609
123 ($1,036)$551$485$172,124
124 ($1,036)$549$487$171,637
125 ($1,036)$548$489$171,148
126 ($1,036)$546$490$170,658
127 ($1,036)$545$492$170,166
128 ($1,036)$543$493$169,673
129 ($1,036)$542$495$169,178
130 ($1,036)$540$496$168,682
131 ($1,036)$538$498$168,184
132 ($1,036)$537$500$167,684
Year 12 - 133 ($1,036)$535$501$167,183
134 ($1,036)$534$503$166,681
135 ($1,036)$532$504$166,176
136 ($1,036)$530$506$165,670
137 ($1,036)$529$508$165,163
138 ($1,036)$527$509$164,653
139 ($1,036)$526$511$164,143
140 ($1,036)$524$512$163,630
141 ($1,036)$522$514$163,116
142 ($1,036)$521$516$162,600
143 ($1,036)$519$517$162,083
144 ($1,036)$517$519$161,564
Year 13 - 145 ($1,036)$516$521$161,043
146 ($1,036)$514$522$160,521
147 ($1,036)$512$524$159,997
148 ($1,036)$511$526$159,471
149 ($1,036)$509$527$158,944
150 ($1,036)$507$529$158,415
151 ($1,036)$506$531$157,884
152 ($1,036)$504$532$157,352
153 ($1,036)$502$534$156,817
154 ($1,036)$501$536$156,282
155 ($1,036)$499$538$155,744
156 ($1,036)$497$539$155,205
Year 14 - 157 ($1,036)$495$541$154,664
158 ($1,036)$494$543$154,121
159 ($1,036)$492$544$153,577
160 ($1,036)$490$546$153,030
161 ($1,036)$488$548$152,482
162 ($1,036)$487$550$151,933
163 ($1,036)$485$551$151,381
164 ($1,036)$483$553$150,828
165 ($1,036)$481$555$150,273
166 ($1,036)$480$557$149,717
167 ($1,036)$478$559$149,158
168 ($1,036)$476$560$148,598
Year 15 - 169 ($1,036)$474$562$148,036
170 ($1,036)$472$564$147,472
171 ($1,036)$471$566$146,906
172 ($1,036)$469$567$146,339
173 ($1,036)$467$569$145,769
174 ($1,036)$465$571$145,198
175 ($1,036)$463$573$144,625
176 ($1,036)$462$575$144,051
177 ($1,036)$460$577$143,474
178 ($1,036)$458$578$142,896
179 ($1,036)$456$580$142,315
180 ($1,036)$454$582$141,733
Year 16 - 181 ($1,036)$452$584$141,149
182 ($1,036)$451$586$140,563
183 ($1,036)$449$588$139,976
184 ($1,036)$447$590$139,386
185 ($1,036)$445$591$138,795
186 ($1,036)$443$593$138,201
187 ($1,036)$441$595$137,606
188 ($1,036)$439$597$137,009
189 ($1,036)$437$599$136,410
190 ($1,036)$435$601$135,809
191 ($1,036)$433$603$135,206
192 ($1,036)$432$605$134,601
Year 17 - 193 ($1,036)$430$607$133,994
194 ($1,036)$428$609$133,386
195 ($1,036)$426$611$132,775
196 ($1,036)$424$613$132,162
197 ($1,036)$422$615$131,548
198 ($1,036)$420$616$130,931
199 ($1,036)$418$618$130,313
200 ($1,036)$416$620$129,692
201 ($1,036)$414$622$129,070
202 ($1,036)$412$624$128,446
203 ($1,036)$410$626$127,819
204 ($1,036)$408$628$127,191
Year 18 - 205 ($1,036)$406$630$126,560
206 ($1,036)$404$632$125,928
207 ($1,036)$402$634$125,294
208 ($1,036)$400$636$124,657
209 ($1,036)$398$638$124,019
210 ($1,036)$396$641$123,378
211 ($1,036)$394$643$122,736
212 ($1,036)$392$645$122,091
213 ($1,036)$390$647$121,444
214 ($1,036)$388$649$120,796
215 ($1,036)$386$651$120,145
216 ($1,036)$383$653$119,492
Year 19 - 217 ($1,036)$381$655$118,837
218 ($1,036)$379$657$118,180
219 ($1,036)$377$659$117,521
220 ($1,036)$375$661$116,859
221 ($1,036)$373$663$116,196
222 ($1,036)$371$665$115,531
223 ($1,036)$369$668$114,863
224 ($1,036)$367$670$114,193
225 ($1,036)$364$672$113,521
226 ($1,036)$362$674$112,847
227 ($1,036)$360$676$112,171
228 ($1,036)$358$678$111,493
Year 20 - 229 ($1,036)$356$681$110,812
230 ($1,036)$354$683$110,130
231 ($1,036)$351$685$109,445
232 ($1,036)$349$687$108,758
233 ($1,036)$347$689$108,068
234 ($1,036)$345$691$107,377
235 ($1,036)$343$694$106,683
236 ($1,036)$340$696$105,988
237 ($1,036)$338$698$105,289
238 ($1,036)$336$700$104,589
239 ($1,036)$334$703$103,887
240 ($1,036)$332$705$103,182
Year 21 - 241 ($1,036)$329$707$102,475
242 ($1,036)$327$709$101,766
243 ($1,036)$325$712$101,054
244 ($1,036)$323$714$100,340
245 ($1,036)$320$716$99,624
246 ($1,036)$318$718$98,906
247 ($1,036)$316$721$98,185
248 ($1,036)$313$723$97,462
249 ($1,036)$311$725$96,737
250 ($1,036)$309$728$96,009
251 ($1,036)$306$730$95,279
252 ($1,036)$304$732$94,547
Year 22 - 253 ($1,036)$302$735$93,812
254 ($1,036)$299$737$93,075
255 ($1,036)$297$739$92,336
256 ($1,036)$295$742$91,595
257 ($1,036)$292$744$90,851
258 ($1,036)$290$746$90,104
259 ($1,036)$288$749$89,355
260 ($1,036)$285$751$88,604
261 ($1,036)$283$754$87,851
262 ($1,036)$280$756$87,095
263 ($1,036)$278$758$86,336
264 ($1,036)$276$761$85,576
Year 23 - 265 ($1,036)$273$763$84,812
266 ($1,036)$271$766$84,047
267 ($1,036)$268$768$83,279
268 ($1,036)$266$771$82,508
269 ($1,036)$263$773$81,735
270 ($1,036)$261$775$80,959
271 ($1,036)$258$778$80,182
272 ($1,036)$256$780$79,401
273 ($1,036)$253$783$78,618
274 ($1,036)$251$785$77,833
275 ($1,036)$248$788$77,045
276 ($1,036)$246$790$76,254
Year 24 - 277 ($1,036)$243$793$75,461
278 ($1,036)$241$796$74,666
279 ($1,036)$238$798$73,868
280 ($1,036)$236$801$73,067
281 ($1,036)$233$803$72,264
282 ($1,036)$231$806$71,458
283 ($1,036)$228$808$70,650
284 ($1,036)$225$811$69,839
285 ($1,036)$223$813$69,026
286 ($1,036)$220$816$68,210
287 ($1,036)$218$819$67,391
288 ($1,036)$215$821$66,570
Year 25 - 289 ($1,036)$212$824$65,746
290 ($1,036)$210$827$64,919
291 ($1,036)$207$829$64,090
292 ($1,036)$205$832$63,259
293 ($1,036)$202$834$62,424
294 ($1,036)$199$837$61,587
295 ($1,036)$197$840$60,747
296 ($1,036)$194$842$59,905
297 ($1,036)$191$845$59,060
298 ($1,036)$188$848$58,212
299 ($1,036)$186$851$57,361
300 ($1,036)$183$853$56,508
Year 26 - 301 ($1,036)$180$856$55,652
302 ($1,036)$178$859$54,793
303 ($1,036)$175$861$53,932
304 ($1,036)$172$864$53,067
305 ($1,036)$169$867$52,201
306 ($1,036)$167$870$51,331
307 ($1,036)$164$873$50,458
308 ($1,036)$161$875$49,583
309 ($1,036)$158$878$48,705
310 ($1,036)$155$881$47,824
311 ($1,036)$153$884$46,940
312 ($1,036)$150$887$46,054
Year 27 - 313 ($1,036)$147$889$45,164
314 ($1,036)$144$892$44,272
315 ($1,036)$141$895$43,377
316 ($1,036)$138$898$42,479
317 ($1,036)$136$901$41,578
318 ($1,036)$133$904$40,675
319 ($1,036)$130$907$39,768
320 ($1,036)$127$909$38,859
321 ($1,036)$124$912$37,947
322 ($1,036)$121$915$37,031
323 ($1,036)$118$918$36,113
324 ($1,036)$115$921$35,192
Year 28 - 325 ($1,036)$112$924$34,268
326 ($1,036)$109$927$33,341
327 ($1,036)$106$930$32,411
328 ($1,036)$103$933$31,478
329 ($1,036)$100$936$30,542
330 ($1,036)$97$939$29,603
331 ($1,036)$94$942$28,662
332 ($1,036)$91$945$27,717
333 ($1,036)$88$948$26,769
334 ($1,036)$85$951$25,818
335 ($1,036)$82$954$24,864
336 ($1,036)$79$957$23,907
Year 29 - 337 ($1,036)$76$960$22,947
338 ($1,036)$73$963$21,984
339 ($1,036)$70$966$21,018
340 ($1,036)$67$969$20,048
341 ($1,036)$64$972$19,076
342 ($1,036)$61$975$18,101
343 ($1,036)$58$979$17,122
344 ($1,036)$55$982$16,140
345 ($1,036)$52$985$15,155
346 ($1,036)$48$988$14,167
347 ($1,036)$45$991$13,176
348 ($1,036)$42$994$12,182
Year 30 - 349 ($1,036)$39$997$11,185
350 ($1,036)$36$1,001$10,184
351 ($1,036)$33$1,004$9,180
352 ($1,036)$29$1,007$8,173
353 ($1,036)$26$1,010$7,163
354 ($1,036)$23$1,013$6,149
355 ($1,036)$20$1,017$5,132
356 ($1,036)$16$1,020$4,113
357 ($1,036)$13$1,023$3,089
358 ($1,036)$10$1,026$2,063
359 ($1,036)$7$1,030$1,033
360 ($1,036)$3$1,033$0
TOTALS$151,486$221,600$373,086

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.