« Back to all home prices

Mortgage Payment Schedule for a $285,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($57,000) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,087 360 $163,389 $391,389

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $285,000
Down Payment $57,000$228,000
Year 1 - 1 ($1,087)$758$329$227,671
2 ($1,087)$757$330$227,341
3 ($1,087)$756$331$227,009
4 ($1,087)$755$332$226,677
5 ($1,087)$754$333$226,344
6 ($1,087)$753$335$226,009
7 ($1,087)$751$336$225,673
8 ($1,087)$750$337$225,336
9 ($1,087)$749$338$224,998
10 ($1,087)$748$339$224,659
11 ($1,087)$747$340$224,319
12 ($1,087)$746$341$223,978
Year 2 - 13 ($1,087)$745$342$223,635
14 ($1,087)$744$344$223,292
15 ($1,087)$742$345$222,947
16 ($1,087)$741$346$222,601
17 ($1,087)$740$347$222,254
18 ($1,087)$739$348$221,906
19 ($1,087)$738$349$221,557
20 ($1,087)$737$351$221,206
21 ($1,087)$736$352$220,854
22 ($1,087)$734$353$220,501
23 ($1,087)$733$354$220,147
24 ($1,087)$732$355$219,792
Year 3 - 25 ($1,087)$731$356$219,436
26 ($1,087)$730$358$219,078
27 ($1,087)$728$359$218,720
28 ($1,087)$727$360$218,360
29 ($1,087)$726$361$217,998
30 ($1,087)$725$362$217,636
31 ($1,087)$724$364$217,273
32 ($1,087)$722$365$216,908
33 ($1,087)$721$366$216,542
34 ($1,087)$720$367$216,175
35 ($1,087)$719$368$215,806
36 ($1,087)$718$370$215,437
Year 4 - 37 ($1,087)$716$371$215,066
38 ($1,087)$715$372$214,694
39 ($1,087)$714$373$214,320
40 ($1,087)$713$375$213,946
41 ($1,087)$711$376$213,570
42 ($1,087)$710$377$213,193
43 ($1,087)$709$378$212,814
44 ($1,087)$708$380$212,435
45 ($1,087)$706$381$212,054
46 ($1,087)$705$382$211,672
47 ($1,087)$704$383$211,289
48 ($1,087)$703$385$210,904
Year 5 - 49 ($1,087)$701$386$210,518
50 ($1,087)$700$387$210,131
51 ($1,087)$699$389$209,742
52 ($1,087)$697$390$209,352
53 ($1,087)$696$391$208,961
54 ($1,087)$695$392$208,569
55 ($1,087)$693$394$208,175
56 ($1,087)$692$395$207,780
57 ($1,087)$691$396$207,384
58 ($1,087)$690$398$206,986
59 ($1,087)$688$399$206,587
60 ($1,087)$687$400$206,187
Year 6 - 61 ($1,087)$686$402$205,785
62 ($1,087)$684$403$205,382
63 ($1,087)$683$404$204,978
64 ($1,087)$682$406$204,572
65 ($1,087)$680$407$204,166
66 ($1,087)$679$408$203,757
67 ($1,087)$677$410$203,347
68 ($1,087)$676$411$202,936
69 ($1,087)$675$412$202,524
70 ($1,087)$673$414$202,110
71 ($1,087)$672$415$201,695
72 ($1,087)$671$417$201,278
Year 7 - 73 ($1,087)$669$418$200,860
74 ($1,087)$668$419$200,441
75 ($1,087)$666$421$200,020
76 ($1,087)$665$422$199,598
77 ($1,087)$664$424$199,175
78 ($1,087)$662$425$198,750
79 ($1,087)$661$426$198,323
80 ($1,087)$659$428$197,896
81 ($1,087)$658$429$197,467
82 ($1,087)$657$431$197,036
83 ($1,087)$655$432$196,604
84 ($1,087)$654$433$196,170
Year 8 - 85 ($1,087)$652$435$195,735
86 ($1,087)$651$436$195,299
87 ($1,087)$649$438$194,861
88 ($1,087)$648$439$194,422
89 ($1,087)$646$441$193,981
90 ($1,087)$645$442$193,539
91 ($1,087)$644$444$193,095
92 ($1,087)$642$445$192,650
93 ($1,087)$641$447$192,204
94 ($1,087)$639$448$191,755
95 ($1,087)$638$450$191,306
96 ($1,087)$636$451$190,855
Year 9 - 97 ($1,087)$635$453$190,402
98 ($1,087)$633$454$189,948
99 ($1,087)$632$456$189,492
100 ($1,087)$630$457$189,035
101 ($1,087)$629$459$188,577
102 ($1,087)$627$460$188,116
103 ($1,087)$625$462$187,655
104 ($1,087)$624$463$187,192
105 ($1,087)$622$465$186,727
106 ($1,087)$621$466$186,260
107 ($1,087)$619$468$185,793
108 ($1,087)$618$469$185,323
Year 10 - 109 ($1,087)$616$471$184,852
110 ($1,087)$615$473$184,380
111 ($1,087)$613$474$183,905
112 ($1,087)$611$476$183,430
113 ($1,087)$610$477$182,952
114 ($1,087)$608$479$182,474
115 ($1,087)$607$480$181,993
116 ($1,087)$605$482$181,511
117 ($1,087)$604$484$181,027
118 ($1,087)$602$485$180,542
119 ($1,087)$600$487$180,055
120 ($1,087)$599$489$179,567
Year 11 - 121 ($1,087)$597$490$179,077
122 ($1,087)$595$492$178,585
123 ($1,087)$594$493$178,091
124 ($1,087)$592$495$177,596
125 ($1,087)$591$497$177,100
126 ($1,087)$589$498$176,601
127 ($1,087)$587$500$176,101
128 ($1,087)$586$502$175,600
129 ($1,087)$584$503$175,096
130 ($1,087)$582$505$174,591
131 ($1,087)$581$507$174,085
132 ($1,087)$579$508$173,576
Year 12 - 133 ($1,087)$577$510$173,066
134 ($1,087)$575$512$172,555
135 ($1,087)$574$513$172,041
136 ($1,087)$572$515$171,526
137 ($1,087)$570$517$171,009
138 ($1,087)$569$519$170,490
139 ($1,087)$567$520$169,970
140 ($1,087)$565$522$169,448
141 ($1,087)$563$524$168,924
142 ($1,087)$562$526$168,399
143 ($1,087)$560$527$167,872
144 ($1,087)$558$529$167,343
Year 13 - 145 ($1,087)$556$531$166,812
146 ($1,087)$555$533$166,279
147 ($1,087)$553$534$165,745
148 ($1,087)$551$536$165,209
149 ($1,087)$549$538$164,671
150 ($1,087)$548$540$164,131
151 ($1,087)$546$541$163,590
152 ($1,087)$544$543$163,047
153 ($1,087)$542$545$162,501
154 ($1,087)$540$547$161,955
155 ($1,087)$538$549$161,406
156 ($1,087)$537$551$160,855
Year 14 - 157 ($1,087)$535$552$160,303
158 ($1,087)$533$554$159,749
159 ($1,087)$531$556$159,193
160 ($1,087)$529$558$158,635
161 ($1,087)$527$560$158,075
162 ($1,087)$526$562$157,514
163 ($1,087)$524$563$156,950
164 ($1,087)$522$565$156,385
165 ($1,087)$520$567$155,818
166 ($1,087)$518$569$155,249
167 ($1,087)$516$571$154,678
168 ($1,087)$514$573$154,105
Year 15 - 169 ($1,087)$512$575$153,530
170 ($1,087)$510$577$152,953
171 ($1,087)$509$579$152,375
172 ($1,087)$507$581$151,794
173 ($1,087)$505$582$151,211
174 ($1,087)$503$584$150,627
175 ($1,087)$501$586$150,041
176 ($1,087)$499$588$149,452
177 ($1,087)$497$590$148,862
178 ($1,087)$495$592$148,270
179 ($1,087)$493$594$147,676
180 ($1,087)$491$596$147,080
Year 16 - 181 ($1,087)$489$598$146,481
182 ($1,087)$487$600$145,881
183 ($1,087)$485$602$145,279
184 ($1,087)$483$604$144,675
185 ($1,087)$481$606$144,069
186 ($1,087)$479$608$143,461
187 ($1,087)$477$610$142,850
188 ($1,087)$475$612$142,238
189 ($1,087)$473$614$141,624
190 ($1,087)$471$616$141,008
191 ($1,087)$469$618$140,389
192 ($1,087)$467$620$139,769
Year 17 - 193 ($1,087)$465$622$139,147
194 ($1,087)$463$625$138,522
195 ($1,087)$461$627$137,895
196 ($1,087)$459$629$137,267
197 ($1,087)$456$631$136,636
198 ($1,087)$454$633$136,003
199 ($1,087)$452$635$135,368
200 ($1,087)$450$637$134,731
201 ($1,087)$448$639$134,092
202 ($1,087)$446$641$133,450
203 ($1,087)$444$643$132,807
204 ($1,087)$442$646$132,161
Year 18 - 205 ($1,087)$439$648$131,514
206 ($1,087)$437$650$130,864
207 ($1,087)$435$652$130,212
208 ($1,087)$433$654$129,557
209 ($1,087)$431$656$128,901
210 ($1,087)$429$659$128,242
211 ($1,087)$426$661$127,582
212 ($1,087)$424$663$126,919
213 ($1,087)$422$665$126,253
214 ($1,087)$420$667$125,586
215 ($1,087)$418$670$124,916
216 ($1,087)$415$672$124,245
Year 19 - 217 ($1,087)$413$674$123,570
218 ($1,087)$411$676$122,894
219 ($1,087)$409$679$122,216
220 ($1,087)$406$681$121,535
221 ($1,087)$404$683$120,852
222 ($1,087)$402$685$120,166
223 ($1,087)$400$688$119,479
224 ($1,087)$397$690$118,789
225 ($1,087)$395$692$118,096
226 ($1,087)$393$695$117,402
227 ($1,087)$390$697$116,705
228 ($1,087)$388$699$116,006
Year 20 - 229 ($1,087)$386$701$115,305
230 ($1,087)$383$704$114,601
231 ($1,087)$381$706$113,895
232 ($1,087)$379$708$113,186
233 ($1,087)$376$711$112,475
234 ($1,087)$374$713$111,762
235 ($1,087)$372$716$111,046
236 ($1,087)$369$718$110,328
237 ($1,087)$367$720$109,608
238 ($1,087)$364$723$108,885
239 ($1,087)$362$725$108,160
240 ($1,087)$360$728$107,433
Year 21 - 241 ($1,087)$357$730$106,703
242 ($1,087)$355$732$105,970
243 ($1,087)$352$735$105,235
244 ($1,087)$350$737$104,498
245 ($1,087)$347$740$103,758
246 ($1,087)$345$742$103,016
247 ($1,087)$343$745$102,272
248 ($1,087)$340$747$101,524
249 ($1,087)$338$750$100,775
250 ($1,087)$335$752$100,023
251 ($1,087)$333$755$99,268
252 ($1,087)$330$757$98,511
Year 22 - 253 ($1,087)$328$760$97,751
254 ($1,087)$325$762$96,989
255 ($1,087)$322$765$96,224
256 ($1,087)$320$767$95,457
257 ($1,087)$317$770$94,687
258 ($1,087)$315$772$93,915
259 ($1,087)$312$775$93,140
260 ($1,087)$310$778$92,363
261 ($1,087)$307$780$91,582
262 ($1,087)$305$783$90,800
263 ($1,087)$302$785$90,015
264 ($1,087)$299$788$89,227
Year 23 - 265 ($1,087)$297$791$88,436
266 ($1,087)$294$793$87,643
267 ($1,087)$291$796$86,847
268 ($1,087)$289$798$86,049
269 ($1,087)$286$801$85,248
270 ($1,087)$283$804$84,444
271 ($1,087)$281$806$83,638
272 ($1,087)$278$809$82,828
273 ($1,087)$275$812$82,017
274 ($1,087)$273$814$81,202
275 ($1,087)$270$817$80,385
276 ($1,087)$267$820$79,565
Year 24 - 277 ($1,087)$265$823$78,742
278 ($1,087)$262$825$77,917
279 ($1,087)$259$828$77,089
280 ($1,087)$256$831$76,258
281 ($1,087)$254$834$75,424
282 ($1,087)$251$836$74,588
283 ($1,087)$248$839$73,749
284 ($1,087)$245$842$72,907
285 ($1,087)$242$845$72,062
286 ($1,087)$240$848$71,214
287 ($1,087)$237$850$70,364
288 ($1,087)$234$853$69,511
Year 25 - 289 ($1,087)$231$856$68,655
290 ($1,087)$228$859$67,796
291 ($1,087)$225$862$66,934
292 ($1,087)$223$865$66,069
293 ($1,087)$220$868$65,202
294 ($1,087)$217$870$64,332
295 ($1,087)$214$873$63,458
296 ($1,087)$211$876$62,582
297 ($1,087)$208$879$61,703
298 ($1,087)$205$882$60,821
299 ($1,087)$202$885$59,936
300 ($1,087)$199$888$59,048
Year 26 - 301 ($1,087)$196$891$58,157
302 ($1,087)$193$894$57,263
303 ($1,087)$190$897$56,367
304 ($1,087)$187$900$55,467
305 ($1,087)$184$903$54,564
306 ($1,087)$181$906$53,658
307 ($1,087)$178$909$52,749
308 ($1,087)$175$912$51,838
309 ($1,087)$172$915$50,923
310 ($1,087)$169$918$50,005
311 ($1,087)$166$921$49,084
312 ($1,087)$163$924$48,160
Year 27 - 313 ($1,087)$160$927$47,233
314 ($1,087)$157$930$46,303
315 ($1,087)$154$933$45,370
316 ($1,087)$151$936$44,433
317 ($1,087)$148$939$43,494
318 ($1,087)$145$943$42,551
319 ($1,087)$141$946$41,606
320 ($1,087)$138$949$40,657
321 ($1,087)$135$952$39,705
322 ($1,087)$132$955$38,749
323 ($1,087)$129$958$37,791
324 ($1,087)$126$962$36,830
Year 28 - 325 ($1,087)$122$965$35,865
326 ($1,087)$119$968$34,897
327 ($1,087)$116$971$33,926
328 ($1,087)$113$974$32,951
329 ($1,087)$110$978$31,974
330 ($1,087)$106$981$30,993
331 ($1,087)$103$984$30,009
332 ($1,087)$100$987$29,021
333 ($1,087)$96$991$28,031
334 ($1,087)$93$994$27,037
335 ($1,087)$90$997$26,039
336 ($1,087)$87$1,001$25,039
Year 29 - 337 ($1,087)$83$1,004$24,035
338 ($1,087)$80$1,007$23,027
339 ($1,087)$77$1,011$22,017
340 ($1,087)$73$1,014$21,003
341 ($1,087)$70$1,017$19,986
342 ($1,087)$66$1,021$18,965
343 ($1,087)$63$1,024$17,941
344 ($1,087)$60$1,028$16,913
345 ($1,087)$56$1,031$15,882
346 ($1,087)$53$1,034$14,848
347 ($1,087)$49$1,038$13,810
348 ($1,087)$46$1,041$12,769
Year 30 - 349 ($1,087)$42$1,045$11,724
350 ($1,087)$39$1,048$10,676
351 ($1,087)$35$1,052$9,624
352 ($1,087)$32$1,055$8,569
353 ($1,087)$28$1,059$7,510
354 ($1,087)$25$1,062$6,448
355 ($1,087)$21$1,066$5,382
356 ($1,087)$18$1,069$4,313
357 ($1,087)$14$1,073$3,240
358 ($1,087)$11$1,076$2,164
359 ($1,087)$7$1,080$1,084
360 ($1,087)$4$1,084$0
TOTALS$163,389$228,000$391,389

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.