« Back to all home prices

Mortgage Payment Schedule for a $287,000 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% ($57,400) 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
$1,084 360 $160,736 $390,336

Mortgage Providers

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


$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 #: 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 #: 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 #: 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
$1,158 /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

NMLS #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $287,000
Down Payment $57,400$229,600
Year 1 - 1 ($1,084)$748$336$229,264
2 ($1,084)$747$337$228,927
3 ($1,084)$746$338$228,588
4 ($1,084)$745$339$228,249
5 ($1,084)$744$341$227,908
6 ($1,084)$743$342$227,567
7 ($1,084)$741$343$227,224
8 ($1,084)$740$344$226,880
9 ($1,084)$739$345$226,535
10 ($1,084)$738$346$226,189
11 ($1,084)$737$347$225,841
12 ($1,084)$736$348$225,493
Year 2 - 13 ($1,084)$735$350$225,144
14 ($1,084)$734$351$224,793
15 ($1,084)$732$352$224,441
16 ($1,084)$731$353$224,088
17 ($1,084)$730$354$223,734
18 ($1,084)$729$355$223,379
19 ($1,084)$728$356$223,022
20 ($1,084)$727$358$222,665
21 ($1,084)$726$359$222,306
22 ($1,084)$724$360$221,946
23 ($1,084)$723$361$221,585
24 ($1,084)$722$362$221,223
Year 3 - 25 ($1,084)$721$363$220,859
26 ($1,084)$720$365$220,495
27 ($1,084)$718$366$220,129
28 ($1,084)$717$367$219,762
29 ($1,084)$716$368$219,394
30 ($1,084)$715$369$219,024
31 ($1,084)$714$371$218,654
32 ($1,084)$712$372$218,282
33 ($1,084)$711$373$217,909
34 ($1,084)$710$374$217,534
35 ($1,084)$709$375$217,159
36 ($1,084)$708$377$216,782
Year 4 - 37 ($1,084)$706$378$216,404
38 ($1,084)$705$379$216,025
39 ($1,084)$704$380$215,645
40 ($1,084)$703$382$215,263
41 ($1,084)$701$383$214,880
42 ($1,084)$700$384$214,496
43 ($1,084)$699$385$214,111
44 ($1,084)$698$387$213,724
45 ($1,084)$696$388$213,336
46 ($1,084)$695$389$212,947
47 ($1,084)$694$390$212,557
48 ($1,084)$693$392$212,165
Year 5 - 49 ($1,084)$691$393$211,772
50 ($1,084)$690$394$211,378
51 ($1,084)$689$396$210,982
52 ($1,084)$687$397$210,586
53 ($1,084)$686$398$210,187
54 ($1,084)$685$399$209,788
55 ($1,084)$684$401$209,387
56 ($1,084)$682$402$208,985
57 ($1,084)$681$403$208,582
58 ($1,084)$680$405$208,177
59 ($1,084)$678$406$207,771
60 ($1,084)$677$407$207,364
Year 6 - 61 ($1,084)$676$409$206,956
62 ($1,084)$674$410$206,546
63 ($1,084)$673$411$206,134
64 ($1,084)$672$413$205,722
65 ($1,084)$670$414$205,308
66 ($1,084)$669$415$204,892
67 ($1,084)$668$417$204,476
68 ($1,084)$666$418$204,058
69 ($1,084)$665$419$203,638
70 ($1,084)$664$421$203,218
71 ($1,084)$662$422$202,796
72 ($1,084)$661$423$202,372
Year 7 - 73 ($1,084)$659$425$201,947
74 ($1,084)$658$426$201,521
75 ($1,084)$657$428$201,093
76 ($1,084)$655$429$200,664
77 ($1,084)$654$430$200,234
78 ($1,084)$652$432$199,802
79 ($1,084)$651$433$199,369
80 ($1,084)$650$435$198,934
81 ($1,084)$648$436$198,498
82 ($1,084)$647$437$198,061
83 ($1,084)$645$439$197,622
84 ($1,084)$644$440$197,181
Year 8 - 85 ($1,084)$642$442$196,739
86 ($1,084)$641$443$196,296
87 ($1,084)$640$445$195,852
88 ($1,084)$638$446$195,405
89 ($1,084)$637$448$194,958
90 ($1,084)$635$449$194,509
91 ($1,084)$634$450$194,058
92 ($1,084)$632$452$193,606
93 ($1,084)$631$453$193,153
94 ($1,084)$629$455$192,698
95 ($1,084)$628$456$192,242
96 ($1,084)$626$458$191,784
Year 9 - 97 ($1,084)$625$459$191,324
98 ($1,084)$623$461$190,864
99 ($1,084)$622$462$190,401
100 ($1,084)$620$464$189,937
101 ($1,084)$619$465$189,472
102 ($1,084)$617$467$189,005
103 ($1,084)$616$468$188,537
104 ($1,084)$614$470$188,067
105 ($1,084)$613$471$187,595
106 ($1,084)$611$473$187,122
107 ($1,084)$610$475$186,648
108 ($1,084)$608$476$186,171
Year 10 - 109 ($1,084)$607$478$185,694
110 ($1,084)$605$479$185,215
111 ($1,084)$603$481$184,734
112 ($1,084)$602$482$184,252
113 ($1,084)$600$484$183,768
114 ($1,084)$599$485$183,282
115 ($1,084)$597$487$182,795
116 ($1,084)$596$489$182,306
117 ($1,084)$594$490$181,816
118 ($1,084)$592$492$181,324
119 ($1,084)$591$493$180,831
120 ($1,084)$589$495$180,336
Year 11 - 121 ($1,084)$588$497$179,839
122 ($1,084)$586$498$179,341
123 ($1,084)$584$500$178,841
124 ($1,084)$583$502$178,339
125 ($1,084)$581$503$177,836
126 ($1,084)$579$505$177,331
127 ($1,084)$578$506$176,825
128 ($1,084)$576$508$176,317
129 ($1,084)$574$510$175,807
130 ($1,084)$573$511$175,296
131 ($1,084)$571$513$174,782
132 ($1,084)$569$515$174,268
Year 12 - 133 ($1,084)$568$516$173,751
134 ($1,084)$566$518$173,233
135 ($1,084)$564$520$172,713
136 ($1,084)$563$522$172,192
137 ($1,084)$561$523$171,669
138 ($1,084)$559$525$171,144
139 ($1,084)$558$527$170,617
140 ($1,084)$556$528$170,089
141 ($1,084)$554$530$169,559
142 ($1,084)$552$532$169,027
143 ($1,084)$551$534$168,493
144 ($1,084)$549$535$167,958
Year 13 - 145 ($1,084)$547$537$167,421
146 ($1,084)$546$539$166,882
147 ($1,084)$544$541$166,342
148 ($1,084)$542$542$165,800
149 ($1,084)$540$544$165,256
150 ($1,084)$538$546$164,710
151 ($1,084)$537$548$164,162
152 ($1,084)$535$549$163,613
153 ($1,084)$533$551$163,062
154 ($1,084)$531$553$162,509
155 ($1,084)$530$555$161,954
156 ($1,084)$528$557$161,397
Year 14 - 157 ($1,084)$526$558$160,839
158 ($1,084)$524$560$160,279
159 ($1,084)$522$562$159,717
160 ($1,084)$520$564$159,153
161 ($1,084)$519$566$158,587
162 ($1,084)$517$568$158,020
163 ($1,084)$515$569$157,450
164 ($1,084)$513$571$156,879
165 ($1,084)$511$573$156,306
166 ($1,084)$509$575$155,731
167 ($1,084)$507$577$155,154
168 ($1,084)$506$579$154,575
Year 15 - 169 ($1,084)$504$581$153,995
170 ($1,084)$502$582$153,412
171 ($1,084)$500$584$152,828
172 ($1,084)$498$586$152,242
173 ($1,084)$496$588$151,653
174 ($1,084)$494$590$151,063
175 ($1,084)$492$592$150,471
176 ($1,084)$490$594$149,877
177 ($1,084)$488$596$149,281
178 ($1,084)$486$598$148,683
179 ($1,084)$484$600$148,084
180 ($1,084)$483$602$147,482
Year 16 - 181 ($1,084)$481$604$146,878
182 ($1,084)$479$606$146,272
183 ($1,084)$477$608$145,665
184 ($1,084)$475$610$145,055
185 ($1,084)$473$612$144,444
186 ($1,084)$471$614$143,830
187 ($1,084)$469$616$143,214
188 ($1,084)$467$618$142,597
189 ($1,084)$465$620$141,977
190 ($1,084)$463$622$141,355
191 ($1,084)$461$624$140,732
192 ($1,084)$459$626$140,106
Year 17 - 193 ($1,084)$457$628$139,478
194 ($1,084)$454$630$138,848
195 ($1,084)$452$632$138,217
196 ($1,084)$450$634$137,583
197 ($1,084)$448$636$136,947
198 ($1,084)$446$638$136,309
199 ($1,084)$444$640$135,669
200 ($1,084)$442$642$135,026
201 ($1,084)$440$644$134,382
202 ($1,084)$438$646$133,736
203 ($1,084)$436$649$133,087
204 ($1,084)$434$651$132,436
Year 18 - 205 ($1,084)$432$653$131,784
206 ($1,084)$429$655$131,129
207 ($1,084)$427$657$130,472
208 ($1,084)$425$659$129,813
209 ($1,084)$423$661$129,151
210 ($1,084)$421$663$128,488
211 ($1,084)$419$666$127,822
212 ($1,084)$416$668$127,155
213 ($1,084)$414$670$126,485
214 ($1,084)$412$672$125,812
215 ($1,084)$410$674$125,138
216 ($1,084)$408$677$124,462
Year 19 - 217 ($1,084)$406$679$123,783
218 ($1,084)$403$681$123,102
219 ($1,084)$401$683$122,419
220 ($1,084)$399$685$121,733
221 ($1,084)$397$688$121,046
222 ($1,084)$394$690$120,356
223 ($1,084)$392$692$119,664
224 ($1,084)$390$694$118,969
225 ($1,084)$388$697$118,273
226 ($1,084)$385$699$117,574
227 ($1,084)$383$701$116,873
228 ($1,084)$381$703$116,169
Year 20 - 229 ($1,084)$379$706$115,464
230 ($1,084)$376$708$114,756
231 ($1,084)$374$710$114,045
232 ($1,084)$372$713$113,332
233 ($1,084)$369$715$112,618
234 ($1,084)$367$717$111,900
235 ($1,084)$365$720$111,181
236 ($1,084)$362$722$110,459
237 ($1,084)$360$724$109,734
238 ($1,084)$358$727$109,007
239 ($1,084)$355$729$108,278
240 ($1,084)$353$731$107,547
Year 21 - 241 ($1,084)$350$734$106,813
242 ($1,084)$348$736$106,077
243 ($1,084)$346$739$105,338
244 ($1,084)$343$741$104,597
245 ($1,084)$341$743$103,854
246 ($1,084)$338$746$103,108
247 ($1,084)$336$748$102,360
248 ($1,084)$334$751$101,609
249 ($1,084)$331$753$100,856
250 ($1,084)$329$756$100,100
251 ($1,084)$326$758$99,342
252 ($1,084)$324$761$98,581
Year 22 - 253 ($1,084)$321$763$97,818
254 ($1,084)$319$766$97,053
255 ($1,084)$316$768$96,285
256 ($1,084)$314$771$95,514
257 ($1,084)$311$773$94,741
258 ($1,084)$309$776$93,965
259 ($1,084)$306$778$93,187
260 ($1,084)$304$781$92,407
261 ($1,084)$301$783$91,624
262 ($1,084)$299$786$90,838
263 ($1,084)$296$788$90,050
264 ($1,084)$293$791$89,259
Year 23 - 265 ($1,084)$291$793$88,465
266 ($1,084)$288$796$87,669
267 ($1,084)$286$799$86,871
268 ($1,084)$283$801$86,069
269 ($1,084)$280$804$85,266
270 ($1,084)$278$806$84,459
271 ($1,084)$275$809$83,650
272 ($1,084)$273$812$82,838
273 ($1,084)$270$814$82,024
274 ($1,084)$267$817$81,207
275 ($1,084)$265$820$80,387
276 ($1,084)$262$822$79,565
Year 24 - 277 ($1,084)$259$825$78,740
278 ($1,084)$257$828$77,912
279 ($1,084)$254$830$77,082
280 ($1,084)$251$833$76,249
281 ($1,084)$248$836$75,413
282 ($1,084)$246$839$74,574
283 ($1,084)$243$841$73,733
284 ($1,084)$240$844$72,889
285 ($1,084)$237$847$72,042
286 ($1,084)$235$850$71,193
287 ($1,084)$232$852$70,341
288 ($1,084)$229$855$69,485
Year 25 - 289 ($1,084)$226$858$68,628
290 ($1,084)$224$861$67,767
291 ($1,084)$221$863$66,904
292 ($1,084)$218$866$66,037
293 ($1,084)$215$869$65,168
294 ($1,084)$212$872$64,296
295 ($1,084)$209$875$63,421
296 ($1,084)$207$878$62,544
297 ($1,084)$204$880$61,663
298 ($1,084)$201$883$60,780
299 ($1,084)$198$886$59,894
300 ($1,084)$195$889$59,005
Year 26 - 301 ($1,084)$192$892$58,113
302 ($1,084)$189$895$57,218
303 ($1,084)$186$898$56,320
304 ($1,084)$184$901$55,419
305 ($1,084)$181$904$54,515
306 ($1,084)$178$907$53,609
307 ($1,084)$175$910$52,699
308 ($1,084)$172$913$51,787
309 ($1,084)$169$916$50,871
310 ($1,084)$166$919$49,953
311 ($1,084)$163$922$49,031
312 ($1,084)$160$925$48,107
Year 27 - 313 ($1,084)$157$928$47,179
314 ($1,084)$154$931$46,249
315 ($1,084)$151$934$45,315
316 ($1,084)$148$937$44,378
317 ($1,084)$145$940$43,439
318 ($1,084)$142$943$42,496
319 ($1,084)$138$946$41,550
320 ($1,084)$135$949$40,601
321 ($1,084)$132$952$39,649
322 ($1,084)$129$955$38,694
323 ($1,084)$126$958$37,736
324 ($1,084)$123$961$36,775
Year 28 - 325 ($1,084)$120$964$35,810
326 ($1,084)$117$968$34,843
327 ($1,084)$114$971$33,872
328 ($1,084)$110$974$32,898
329 ($1,084)$107$977$31,921
330 ($1,084)$104$980$30,941
331 ($1,084)$101$983$29,957
332 ($1,084)$98$987$28,971
333 ($1,084)$94$990$27,981
334 ($1,084)$91$993$26,988
335 ($1,084)$88$996$25,991
336 ($1,084)$85$1,000$24,992
Year 29 - 337 ($1,084)$81$1,003$23,989
338 ($1,084)$78$1,006$22,983
339 ($1,084)$75$1,009$21,973
340 ($1,084)$72$1,013$20,961
341 ($1,084)$68$1,016$19,945
342 ($1,084)$65$1,019$18,926
343 ($1,084)$62$1,023$17,903
344 ($1,084)$58$1,026$16,877
345 ($1,084)$55$1,029$15,848
346 ($1,084)$52$1,033$14,815
347 ($1,084)$48$1,036$13,779
348 ($1,084)$45$1,039$12,740
Year 30 - 349 ($1,084)$42$1,043$11,697
350 ($1,084)$38$1,046$10,651
351 ($1,084)$35$1,050$9,601
352 ($1,084)$31$1,053$8,548
353 ($1,084)$28$1,056$7,492
354 ($1,084)$24$1,060$6,432
355 ($1,084)$21$1,063$5,369
356 ($1,084)$17$1,067$4,302
357 ($1,084)$14$1,070$3,232
358 ($1,084)$11$1,074$2,158
359 ($1,084)$7$1,077$1,081
360 ($1,084)$4$1,081$0
TOTALS$160,736$229,600$390,336

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.