« Back to all home prices

Mortgage Payment Schedule for a $281,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($56,200) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,062 360 $157,375 $382,175

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 168163 | State Lic #: MC3254
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.651% | Rate: 3.625% | Fees: $795 | 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 #: 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 2258 | State Lic #: MC-4673
$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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.896% | Rate: 3.875% | Fees: $625 | 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 #: 227765 | State Lic #: MC-5920
$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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | 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  $281,000
Down Payment $56,200$224,800
Year 1 - 1 ($1,062)$732$329$224,471
2 ($1,062)$731$330$224,141
3 ($1,062)$730$331$223,809
4 ($1,062)$729$332$223,477
5 ($1,062)$728$333$223,144
6 ($1,062)$727$335$222,809
7 ($1,062)$726$336$222,473
8 ($1,062)$725$337$222,137
9 ($1,062)$724$338$221,799
10 ($1,062)$723$339$221,460
11 ($1,062)$722$340$221,120
12 ($1,062)$720$341$220,779
Year 2 - 13 ($1,062)$719$342$220,437
14 ($1,062)$718$343$220,093
15 ($1,062)$717$344$219,749
16 ($1,062)$716$346$219,403
17 ($1,062)$715$347$219,057
18 ($1,062)$714$348$218,709
19 ($1,062)$713$349$218,360
20 ($1,062)$711$350$218,010
21 ($1,062)$710$351$217,658
22 ($1,062)$709$352$217,306
23 ($1,062)$708$354$216,953
24 ($1,062)$707$355$216,598
Year 3 - 25 ($1,062)$706$356$216,242
26 ($1,062)$705$357$215,885
27 ($1,062)$703$358$215,527
28 ($1,062)$702$359$215,167
29 ($1,062)$701$361$214,807
30 ($1,062)$700$362$214,445
31 ($1,062)$699$363$214,082
32 ($1,062)$698$364$213,718
33 ($1,062)$696$365$213,353
34 ($1,062)$695$366$212,987
35 ($1,062)$694$368$212,619
36 ($1,062)$693$369$212,250
Year 4 - 37 ($1,062)$692$370$211,880
38 ($1,062)$690$371$211,509
39 ($1,062)$689$372$211,137
40 ($1,062)$688$374$210,763
41 ($1,062)$687$375$210,388
42 ($1,062)$686$376$210,012
43 ($1,062)$684$377$209,635
44 ($1,062)$683$379$209,256
45 ($1,062)$682$380$208,876
46 ($1,062)$681$381$208,495
47 ($1,062)$679$382$208,113
48 ($1,062)$678$383$207,730
Year 5 - 49 ($1,062)$677$385$207,345
50 ($1,062)$676$386$206,959
51 ($1,062)$674$387$206,572
52 ($1,062)$673$389$206,183
53 ($1,062)$672$390$205,793
54 ($1,062)$671$391$205,402
55 ($1,062)$669$392$205,010
56 ($1,062)$668$394$204,616
57 ($1,062)$667$395$204,221
58 ($1,062)$665$396$203,825
59 ($1,062)$664$397$203,428
60 ($1,062)$663$399$203,029
Year 6 - 61 ($1,062)$662$400$202,629
62 ($1,062)$660$401$202,228
63 ($1,062)$659$403$201,825
64 ($1,062)$658$404$201,421
65 ($1,062)$656$405$201,016
66 ($1,062)$655$407$200,609
67 ($1,062)$654$408$200,201
68 ($1,062)$652$409$199,792
69 ($1,062)$651$411$199,381
70 ($1,062)$650$412$198,969
71 ($1,062)$648$413$198,556
72 ($1,062)$647$415$198,141
Year 7 - 73 ($1,062)$646$416$197,725
74 ($1,062)$644$417$197,308
75 ($1,062)$643$419$196,889
76 ($1,062)$642$420$196,469
77 ($1,062)$640$421$196,048
78 ($1,062)$639$423$195,625
79 ($1,062)$637$424$195,201
80 ($1,062)$636$426$194,775
81 ($1,062)$635$427$194,348
82 ($1,062)$633$428$193,920
83 ($1,062)$632$430$193,490
84 ($1,062)$630$431$193,059
Year 8 - 85 ($1,062)$629$433$192,626
86 ($1,062)$628$434$192,192
87 ($1,062)$626$435$191,757
88 ($1,062)$625$437$191,320
89 ($1,062)$623$438$190,882
90 ($1,062)$622$440$190,442
91 ($1,062)$621$441$190,001
92 ($1,062)$619$443$189,559
93 ($1,062)$618$444$189,115
94 ($1,062)$616$445$188,670
95 ($1,062)$615$447$188,223
96 ($1,062)$613$448$187,774
Year 9 - 97 ($1,062)$612$450$187,325
98 ($1,062)$610$451$186,873
99 ($1,062)$609$453$186,421
100 ($1,062)$607$454$185,967
101 ($1,062)$606$456$185,511
102 ($1,062)$604$457$185,054
103 ($1,062)$603$459$184,595
104 ($1,062)$601$460$184,135
105 ($1,062)$600$462$183,673
106 ($1,062)$598$463$183,210
107 ($1,062)$597$465$182,746
108 ($1,062)$595$466$182,279
Year 10 - 109 ($1,062)$594$468$181,812
110 ($1,062)$592$469$181,343
111 ($1,062)$591$471$180,872
112 ($1,062)$589$472$180,400
113 ($1,062)$588$474$179,926
114 ($1,062)$586$475$179,450
115 ($1,062)$585$477$178,974
116 ($1,062)$583$478$178,495
117 ($1,062)$582$480$178,015
118 ($1,062)$580$482$177,534
119 ($1,062)$578$483$177,050
120 ($1,062)$577$485$176,566
Year 11 - 121 ($1,062)$575$486$176,079
122 ($1,062)$574$488$175,592
123 ($1,062)$572$489$175,102
124 ($1,062)$571$491$174,611
125 ($1,062)$569$493$174,118
126 ($1,062)$567$494$173,624
127 ($1,062)$566$496$173,128
128 ($1,062)$564$497$172,631
129 ($1,062)$562$499$172,132
130 ($1,062)$561$501$171,631
131 ($1,062)$559$502$171,128
132 ($1,062)$558$504$170,624
Year 12 - 133 ($1,062)$556$506$170,119
134 ($1,062)$554$507$169,612
135 ($1,062)$553$509$169,103
136 ($1,062)$551$511$168,592
137 ($1,062)$549$512$168,080
138 ($1,062)$548$514$167,566
139 ($1,062)$546$516$167,050
140 ($1,062)$544$517$166,533
141 ($1,062)$543$519$166,014
142 ($1,062)$541$521$165,493
143 ($1,062)$539$522$164,971
144 ($1,062)$538$524$164,447
Year 13 - 145 ($1,062)$536$526$163,921
146 ($1,062)$534$527$163,394
147 ($1,062)$532$529$162,864
148 ($1,062)$531$531$162,333
149 ($1,062)$529$533$161,801
150 ($1,062)$527$534$161,266
151 ($1,062)$525$536$160,730
152 ($1,062)$524$538$160,192
153 ($1,062)$522$540$159,653
154 ($1,062)$520$541$159,111
155 ($1,062)$518$543$158,568
156 ($1,062)$517$545$158,023
Year 14 - 157 ($1,062)$515$547$157,476
158 ($1,062)$513$548$156,928
159 ($1,062)$511$550$156,378
160 ($1,062)$510$552$155,826
161 ($1,062)$508$554$155,272
162 ($1,062)$506$556$154,716
163 ($1,062)$504$557$154,159
164 ($1,062)$502$559$153,599
165 ($1,062)$500$561$153,038
166 ($1,062)$499$563$152,475
167 ($1,062)$497$565$151,910
168 ($1,062)$495$567$151,344
Year 15 - 169 ($1,062)$493$568$150,775
170 ($1,062)$491$570$150,205
171 ($1,062)$489$572$149,633
172 ($1,062)$488$574$149,059
173 ($1,062)$486$576$148,483
174 ($1,062)$484$578$147,905
175 ($1,062)$482$580$147,325
176 ($1,062)$480$582$146,744
177 ($1,062)$478$583$146,160
178 ($1,062)$476$585$145,575
179 ($1,062)$474$587$144,988
180 ($1,062)$472$589$144,399
Year 16 - 181 ($1,062)$470$591$143,808
182 ($1,062)$469$593$143,215
183 ($1,062)$467$595$142,620
184 ($1,062)$465$597$142,023
185 ($1,062)$463$599$141,424
186 ($1,062)$461$601$140,823
187 ($1,062)$459$603$140,220
188 ($1,062)$457$605$139,616
189 ($1,062)$455$607$139,009
190 ($1,062)$453$609$138,400
191 ($1,062)$451$611$137,790
192 ($1,062)$449$613$137,177
Year 17 - 193 ($1,062)$447$615$136,562
194 ($1,062)$445$617$135,946
195 ($1,062)$443$619$135,327
196 ($1,062)$441$621$134,706
197 ($1,062)$439$623$134,084
198 ($1,062)$437$625$133,459
199 ($1,062)$435$627$132,832
200 ($1,062)$433$629$132,203
201 ($1,062)$431$631$131,573
202 ($1,062)$429$633$130,940
203 ($1,062)$427$635$130,305
204 ($1,062)$425$637$129,668
Year 18 - 205 ($1,062)$423$639$129,029
206 ($1,062)$420$641$128,387
207 ($1,062)$418$643$127,744
208 ($1,062)$416$645$127,099
209 ($1,062)$414$647$126,451
210 ($1,062)$412$650$125,802
211 ($1,062)$410$652$125,150
212 ($1,062)$408$654$124,496
213 ($1,062)$406$656$123,840
214 ($1,062)$404$658$123,182
215 ($1,062)$401$660$122,522
216 ($1,062)$399$662$121,860
Year 19 - 217 ($1,062)$397$665$121,195
218 ($1,062)$395$667$120,528
219 ($1,062)$393$669$119,860
220 ($1,062)$391$671$119,188
221 ($1,062)$388$673$118,515
222 ($1,062)$386$675$117,840
223 ($1,062)$384$678$117,162
224 ($1,062)$382$680$116,482
225 ($1,062)$380$682$115,800
226 ($1,062)$377$684$115,116
227 ($1,062)$375$687$114,429
228 ($1,062)$373$689$113,741
Year 20 - 229 ($1,062)$371$691$113,050
230 ($1,062)$368$693$112,356
231 ($1,062)$366$696$111,661
232 ($1,062)$364$698$110,963
233 ($1,062)$362$700$110,263
234 ($1,062)$359$702$109,561
235 ($1,062)$357$705$108,856
236 ($1,062)$355$707$108,149
237 ($1,062)$352$709$107,440
238 ($1,062)$350$712$106,729
239 ($1,062)$348$714$106,015
240 ($1,062)$345$716$105,299
Year 21 - 241 ($1,062)$343$719$104,580
242 ($1,062)$341$721$103,859
243 ($1,062)$338$723$103,136
244 ($1,062)$336$726$102,410
245 ($1,062)$334$728$101,683
246 ($1,062)$331$730$100,952
247 ($1,062)$329$733$100,220
248 ($1,062)$327$735$99,485
249 ($1,062)$324$737$98,747
250 ($1,062)$322$740$98,007
251 ($1,062)$319$742$97,265
252 ($1,062)$317$745$96,520
Year 22 - 253 ($1,062)$314$747$95,773
254 ($1,062)$312$750$95,024
255 ($1,062)$310$752$94,272
256 ($1,062)$307$754$93,517
257 ($1,062)$305$757$92,760
258 ($1,062)$302$759$92,001
259 ($1,062)$300$762$91,239
260 ($1,062)$297$764$90,475
261 ($1,062)$295$767$89,708
262 ($1,062)$292$769$88,939
263 ($1,062)$290$772$88,167
264 ($1,062)$287$774$87,393
Year 23 - 265 ($1,062)$285$777$86,616
266 ($1,062)$282$779$85,836
267 ($1,062)$280$782$85,055
268 ($1,062)$277$784$84,270
269 ($1,062)$275$787$83,483
270 ($1,062)$272$790$82,693
271 ($1,062)$269$792$81,901
272 ($1,062)$267$795$81,107
273 ($1,062)$264$797$80,309
274 ($1,062)$262$800$79,509
275 ($1,062)$259$803$78,707
276 ($1,062)$256$805$77,902
Year 24 - 277 ($1,062)$254$808$77,094
278 ($1,062)$251$810$76,283
279 ($1,062)$249$813$75,470
280 ($1,062)$246$816$74,655
281 ($1,062)$243$818$73,836
282 ($1,062)$241$821$73,015
283 ($1,062)$238$824$72,192
284 ($1,062)$235$826$71,365
285 ($1,062)$233$829$70,536
286 ($1,062)$230$832$69,704
287 ($1,062)$227$834$68,870
288 ($1,062)$224$837$68,033
Year 25 - 289 ($1,062)$222$840$67,193
290 ($1,062)$219$843$66,350
291 ($1,062)$216$845$65,505
292 ($1,062)$213$848$64,657
293 ($1,062)$211$851$63,806
294 ($1,062)$208$854$62,952
295 ($1,062)$205$856$62,096
296 ($1,062)$202$859$61,236
297 ($1,062)$200$862$60,374
298 ($1,062)$197$865$59,509
299 ($1,062)$194$868$58,642
300 ($1,062)$191$871$57,771
Year 26 - 301 ($1,062)$188$873$56,898
302 ($1,062)$185$876$56,022
303 ($1,062)$183$879$55,142
304 ($1,062)$180$882$54,261
305 ($1,062)$177$885$53,376
306 ($1,062)$174$888$52,488
307 ($1,062)$171$891$51,598
308 ($1,062)$168$893$50,704
309 ($1,062)$165$896$49,808
310 ($1,062)$162$899$48,908
311 ($1,062)$159$902$48,006
312 ($1,062)$156$905$47,101
Year 27 - 313 ($1,062)$153$908$46,193
314 ($1,062)$151$911$45,282
315 ($1,062)$148$914$44,368
316 ($1,062)$145$917$43,451
317 ($1,062)$142$920$42,531
318 ($1,062)$139$923$41,608
319 ($1,062)$136$926$40,682
320 ($1,062)$133$929$39,753
321 ($1,062)$130$932$38,820
322 ($1,062)$126$935$37,885
323 ($1,062)$123$938$36,947
324 ($1,062)$120$941$36,006
Year 28 - 325 ($1,062)$117$944$35,062
326 ($1,062)$114$947$34,114
327 ($1,062)$111$950$33,164
328 ($1,062)$108$954$32,210
329 ($1,062)$105$957$31,254
330 ($1,062)$102$960$30,294
331 ($1,062)$99$963$29,331
332 ($1,062)$96$966$28,365
333 ($1,062)$92$969$27,396
334 ($1,062)$89$972$26,424
335 ($1,062)$86$976$25,448
336 ($1,062)$83$979$24,469
Year 29 - 337 ($1,062)$80$982$23,487
338 ($1,062)$77$985$22,502
339 ($1,062)$73$988$21,514
340 ($1,062)$70$991$20,523
341 ($1,062)$67$995$19,528
342 ($1,062)$64$998$18,530
343 ($1,062)$60$1,001$17,529
344 ($1,062)$57$1,004$16,524
345 ($1,062)$54$1,008$15,516
346 ($1,062)$51$1,011$14,505
347 ($1,062)$47$1,014$13,491
348 ($1,062)$44$1,018$12,473
Year 30 - 349 ($1,062)$41$1,021$11,452
350 ($1,062)$37$1,024$10,428
351 ($1,062)$34$1,028$9,401
352 ($1,062)$31$1,031$8,370
353 ($1,062)$27$1,034$7,335
354 ($1,062)$24$1,038$6,298
355 ($1,062)$21$1,041$5,256
356 ($1,062)$17$1,044$4,212
357 ($1,062)$14$1,048$3,164
358 ($1,062)$10$1,051$2,113
359 ($1,062)$7$1,055$1,058
360 ($1,062)$3$1,058$0
TOTALS$157,375$224,800$382,175

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.