« Back to all home prices

Mortgage Payment Schedule for a $289,000 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% ($57,800) 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
$1,081 360 $158,048 $389,248

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: 3.764% | Rate: 3.750% | Fees: $432 | 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $289,000
Down Payment $57,800$231,200
Year 1 - 1 ($1,081)$738$343$230,857
2 ($1,081)$737$344$230,512
3 ($1,081)$736$346$230,167
4 ($1,081)$735$347$229,820
5 ($1,081)$734$348$229,472
6 ($1,081)$732$349$229,123
7 ($1,081)$731$350$228,774
8 ($1,081)$730$351$228,422
9 ($1,081)$729$352$228,070
10 ($1,081)$728$353$227,717
11 ($1,081)$727$354$227,362
12 ($1,081)$726$356$227,007
Year 2 - 13 ($1,081)$725$357$226,650
14 ($1,081)$723$358$226,292
15 ($1,081)$722$359$225,933
16 ($1,081)$721$360$225,573
17 ($1,081)$720$361$225,212
18 ($1,081)$719$362$224,849
19 ($1,081)$718$364$224,486
20 ($1,081)$716$365$224,121
21 ($1,081)$715$366$223,755
22 ($1,081)$714$367$223,388
23 ($1,081)$713$368$223,020
24 ($1,081)$712$369$222,650
Year 3 - 25 ($1,081)$711$371$222,280
26 ($1,081)$709$372$221,908
27 ($1,081)$708$373$221,535
28 ($1,081)$707$374$221,161
29 ($1,081)$706$375$220,785
30 ($1,081)$705$377$220,409
31 ($1,081)$703$378$220,031
32 ($1,081)$702$379$219,652
33 ($1,081)$701$380$219,272
34 ($1,081)$700$381$218,891
35 ($1,081)$699$383$218,508
36 ($1,081)$697$384$218,124
Year 4 - 37 ($1,081)$696$385$217,739
38 ($1,081)$695$386$217,353
39 ($1,081)$694$388$216,965
40 ($1,081)$692$389$216,576
41 ($1,081)$691$390$216,186
42 ($1,081)$690$391$215,795
43 ($1,081)$689$392$215,403
44 ($1,081)$687$394$215,009
45 ($1,081)$686$395$214,614
46 ($1,081)$685$396$214,218
47 ($1,081)$684$398$213,820
48 ($1,081)$682$399$213,421
Year 5 - 49 ($1,081)$681$400$213,021
50 ($1,081)$680$401$212,620
51 ($1,081)$679$403$212,217
52 ($1,081)$677$404$211,813
53 ($1,081)$676$405$211,408
54 ($1,081)$675$407$211,002
55 ($1,081)$673$408$210,594
56 ($1,081)$672$409$210,185
57 ($1,081)$671$410$209,774
58 ($1,081)$670$412$209,363
59 ($1,081)$668$413$208,950
60 ($1,081)$667$414$208,535
Year 6 - 61 ($1,081)$666$416$208,119
62 ($1,081)$664$417$207,702
63 ($1,081)$663$418$207,284
64 ($1,081)$662$420$206,865
65 ($1,081)$660$421$206,444
66 ($1,081)$659$422$206,021
67 ($1,081)$658$424$205,597
68 ($1,081)$656$425$205,172
69 ($1,081)$655$426$204,746
70 ($1,081)$653$428$204,318
71 ($1,081)$652$429$203,889
72 ($1,081)$651$430$203,459
Year 7 - 73 ($1,081)$649$432$203,027
74 ($1,081)$648$433$202,593
75 ($1,081)$647$435$202,159
76 ($1,081)$645$436$201,723
77 ($1,081)$644$437$201,285
78 ($1,081)$642$439$200,847
79 ($1,081)$641$440$200,406
80 ($1,081)$640$442$199,965
81 ($1,081)$638$443$199,522
82 ($1,081)$637$444$199,077
83 ($1,081)$635$446$198,631
84 ($1,081)$634$447$198,184
Year 8 - 85 ($1,081)$633$449$197,735
86 ($1,081)$631$450$197,285
87 ($1,081)$630$452$196,834
88 ($1,081)$628$453$196,381
89 ($1,081)$627$454$195,926
90 ($1,081)$625$456$195,470
91 ($1,081)$624$457$195,013
92 ($1,081)$622$459$194,554
93 ($1,081)$621$460$194,094
94 ($1,081)$619$462$193,632
95 ($1,081)$618$463$193,169
96 ($1,081)$617$465$192,704
Year 9 - 97 ($1,081)$615$466$192,238
98 ($1,081)$614$468$191,770
99 ($1,081)$612$469$191,301
100 ($1,081)$611$471$190,830
101 ($1,081)$609$472$190,358
102 ($1,081)$608$474$189,885
103 ($1,081)$606$475$189,409
104 ($1,081)$605$477$188,933
105 ($1,081)$603$478$188,454
106 ($1,081)$601$480$187,975
107 ($1,081)$600$481$187,493
108 ($1,081)$598$483$187,011
Year 10 - 109 ($1,081)$597$484$186,526
110 ($1,081)$595$486$186,040
111 ($1,081)$594$487$185,553
112 ($1,081)$592$489$185,064
113 ($1,081)$591$491$184,573
114 ($1,081)$589$492$184,081
115 ($1,081)$588$494$183,587
116 ($1,081)$586$495$183,092
117 ($1,081)$584$497$182,595
118 ($1,081)$583$498$182,097
119 ($1,081)$581$500$181,597
120 ($1,081)$580$502$181,095
Year 11 - 121 ($1,081)$578$503$180,592
122 ($1,081)$576$505$180,087
123 ($1,081)$575$506$179,580
124 ($1,081)$573$508$179,072
125 ($1,081)$572$510$178,563
126 ($1,081)$570$511$178,051
127 ($1,081)$568$513$177,538
128 ($1,081)$567$515$177,024
129 ($1,081)$565$516$176,507
130 ($1,081)$563$518$175,990
131 ($1,081)$562$520$175,470
132 ($1,081)$560$521$174,949
Year 12 - 133 ($1,081)$558$523$174,426
134 ($1,081)$557$525$173,901
135 ($1,081)$555$526$173,375
136 ($1,081)$553$528$172,847
137 ($1,081)$552$530$172,318
138 ($1,081)$550$531$171,786
139 ($1,081)$548$533$171,253
140 ($1,081)$547$535$170,719
141 ($1,081)$545$536$170,182
142 ($1,081)$543$538$169,644
143 ($1,081)$541$540$169,105
144 ($1,081)$540$542$168,563
Year 13 - 145 ($1,081)$538$543$168,020
146 ($1,081)$536$545$167,475
147 ($1,081)$535$547$166,928
148 ($1,081)$533$548$166,380
149 ($1,081)$531$550$165,829
150 ($1,081)$529$552$165,277
151 ($1,081)$528$554$164,724
152 ($1,081)$526$556$164,168
153 ($1,081)$524$557$163,611
154 ($1,081)$522$559$163,052
155 ($1,081)$520$561$162,491
156 ($1,081)$519$563$161,928
Year 14 - 157 ($1,081)$517$564$161,364
158 ($1,081)$515$566$160,798
159 ($1,081)$513$568$160,230
160 ($1,081)$511$570$159,660
161 ($1,081)$510$572$159,088
162 ($1,081)$508$573$158,515
163 ($1,081)$506$575$157,939
164 ($1,081)$504$577$157,362
165 ($1,081)$502$579$156,783
166 ($1,081)$500$581$156,202
167 ($1,081)$499$583$155,620
168 ($1,081)$497$585$155,035
Year 15 - 169 ($1,081)$495$586$154,449
170 ($1,081)$493$588$153,860
171 ($1,081)$491$590$153,270
172 ($1,081)$489$592$152,678
173 ($1,081)$487$594$152,084
174 ($1,081)$485$596$151,488
175 ($1,081)$484$598$150,891
176 ($1,081)$482$600$150,291
177 ($1,081)$480$602$149,689
178 ($1,081)$478$603$149,086
179 ($1,081)$476$605$148,481
180 ($1,081)$474$607$147,873
Year 16 - 181 ($1,081)$472$609$147,264
182 ($1,081)$470$611$146,653
183 ($1,081)$468$613$146,040
184 ($1,081)$466$615$145,424
185 ($1,081)$464$617$144,807
186 ($1,081)$462$619$144,188
187 ($1,081)$460$621$143,567
188 ($1,081)$458$623$142,944
189 ($1,081)$456$625$142,319
190 ($1,081)$454$627$141,692
191 ($1,081)$452$629$141,063
192 ($1,081)$450$631$140,432
Year 17 - 193 ($1,081)$448$633$139,799
194 ($1,081)$446$635$139,164
195 ($1,081)$444$637$138,527
196 ($1,081)$442$639$137,888
197 ($1,081)$440$641$137,247
198 ($1,081)$438$643$136,603
199 ($1,081)$436$645$135,958
200 ($1,081)$434$647$135,311
201 ($1,081)$432$649$134,662
202 ($1,081)$430$651$134,010
203 ($1,081)$428$654$133,357
204 ($1,081)$426$656$132,701
Year 18 - 205 ($1,081)$424$658$132,043
206 ($1,081)$421$660$131,383
207 ($1,081)$419$662$130,721
208 ($1,081)$417$664$130,057
209 ($1,081)$415$666$129,391
210 ($1,081)$413$668$128,723
211 ($1,081)$411$670$128,053
212 ($1,081)$409$673$127,380
213 ($1,081)$407$675$126,705
214 ($1,081)$404$677$126,029
215 ($1,081)$402$679$125,350
216 ($1,081)$400$681$124,668
Year 19 - 217 ($1,081)$398$683$123,985
218 ($1,081)$396$686$123,300
219 ($1,081)$394$688$122,612
220 ($1,081)$391$690$121,922
221 ($1,081)$389$692$121,230
222 ($1,081)$387$694$120,535
223 ($1,081)$385$697$119,839
224 ($1,081)$382$699$119,140
225 ($1,081)$380$701$118,439
226 ($1,081)$378$703$117,736
227 ($1,081)$376$705$117,030
228 ($1,081)$374$708$116,323
Year 20 - 229 ($1,081)$371$710$115,613
230 ($1,081)$369$712$114,901
231 ($1,081)$367$715$114,186
232 ($1,081)$364$717$113,469
233 ($1,081)$362$719$112,750
234 ($1,081)$360$721$112,029
235 ($1,081)$358$724$111,305
236 ($1,081)$355$726$110,579
237 ($1,081)$353$728$109,851
238 ($1,081)$351$731$109,120
239 ($1,081)$348$733$108,387
240 ($1,081)$346$735$107,652
Year 21 - 241 ($1,081)$344$738$106,914
242 ($1,081)$341$740$106,174
243 ($1,081)$339$742$105,432
244 ($1,081)$337$745$104,687
245 ($1,081)$334$747$103,940
246 ($1,081)$332$750$103,190
247 ($1,081)$329$752$102,438
248 ($1,081)$327$754$101,684
249 ($1,081)$325$757$100,927
250 ($1,081)$322$759$100,168
251 ($1,081)$320$762$99,407
252 ($1,081)$317$764$98,643
Year 22 - 253 ($1,081)$315$766$97,876
254 ($1,081)$312$769$97,108
255 ($1,081)$310$771$96,336
256 ($1,081)$307$774$95,563
257 ($1,081)$305$776$94,786
258 ($1,081)$303$779$94,008
259 ($1,081)$300$781$93,226
260 ($1,081)$298$784$92,443
261 ($1,081)$295$786$91,656
262 ($1,081)$293$789$90,868
263 ($1,081)$290$791$90,077
264 ($1,081)$287$794$89,283
Year 23 - 265 ($1,081)$285$796$88,486
266 ($1,081)$282$799$87,688
267 ($1,081)$280$801$86,886
268 ($1,081)$277$804$86,082
269 ($1,081)$275$806$85,276
270 ($1,081)$272$809$84,467
271 ($1,081)$270$812$83,655
272 ($1,081)$267$814$82,841
273 ($1,081)$264$817$82,024
274 ($1,081)$262$819$81,205
275 ($1,081)$259$822$80,382
276 ($1,081)$257$825$79,558
Year 24 - 277 ($1,081)$254$827$78,730
278 ($1,081)$251$830$77,901
279 ($1,081)$249$833$77,068
280 ($1,081)$246$835$76,233
281 ($1,081)$243$838$75,395
282 ($1,081)$241$841$74,554
283 ($1,081)$238$843$73,711
284 ($1,081)$235$846$72,865
285 ($1,081)$233$849$72,016
286 ($1,081)$230$851$71,165
287 ($1,081)$227$854$70,311
288 ($1,081)$224$857$69,454
Year 25 - 289 ($1,081)$222$860$68,594
290 ($1,081)$219$862$67,732
291 ($1,081)$216$865$66,867
292 ($1,081)$213$868$65,999
293 ($1,081)$211$871$65,128
294 ($1,081)$208$873$64,255
295 ($1,081)$205$876$63,379
296 ($1,081)$202$879$62,500
297 ($1,081)$199$882$61,618
298 ($1,081)$197$885$60,734
299 ($1,081)$194$887$59,846
300 ($1,081)$191$890$58,956
Year 26 - 301 ($1,081)$188$893$58,063
302 ($1,081)$185$896$57,167
303 ($1,081)$182$899$56,268
304 ($1,081)$180$902$55,366
305 ($1,081)$177$905$54,462
306 ($1,081)$174$907$53,554
307 ($1,081)$171$910$52,644
308 ($1,081)$168$913$51,731
309 ($1,081)$165$916$50,815
310 ($1,081)$162$919$49,896
311 ($1,081)$159$922$48,974
312 ($1,081)$156$925$48,049
Year 27 - 313 ($1,081)$153$928$47,121
314 ($1,081)$150$931$46,190
315 ($1,081)$147$934$45,256
316 ($1,081)$144$937$44,319
317 ($1,081)$141$940$43,380
318 ($1,081)$138$943$42,437
319 ($1,081)$135$946$41,491
320 ($1,081)$132$949$40,542
321 ($1,081)$129$952$39,590
322 ($1,081)$126$955$38,636
323 ($1,081)$123$958$37,678
324 ($1,081)$120$961$36,717
Year 28 - 325 ($1,081)$117$964$35,753
326 ($1,081)$114$967$34,785
327 ($1,081)$111$970$33,815
328 ($1,081)$108$973$32,842
329 ($1,081)$105$976$31,865
330 ($1,081)$102$980$30,886
331 ($1,081)$99$983$29,903
332 ($1,081)$95$986$28,917
333 ($1,081)$92$989$27,928
334 ($1,081)$89$992$26,936
335 ($1,081)$86$995$25,941
336 ($1,081)$83$998$24,943
Year 29 - 337 ($1,081)$80$1,002$23,941
338 ($1,081)$76$1,005$22,936
339 ($1,081)$73$1,008$21,928
340 ($1,081)$70$1,011$20,917
341 ($1,081)$67$1,014$19,902
342 ($1,081)$64$1,018$18,885
343 ($1,081)$60$1,021$17,864
344 ($1,081)$57$1,024$16,839
345 ($1,081)$54$1,027$15,812
346 ($1,081)$50$1,031$14,781
347 ($1,081)$47$1,034$13,747
348 ($1,081)$44$1,037$12,710
Year 30 - 349 ($1,081)$41$1,041$11,669
350 ($1,081)$37$1,044$10,625
351 ($1,081)$34$1,047$9,578
352 ($1,081)$31$1,051$8,527
353 ($1,081)$27$1,054$7,473
354 ($1,081)$24$1,057$6,416
355 ($1,081)$20$1,061$5,355
356 ($1,081)$17$1,064$4,291
357 ($1,081)$14$1,068$3,223
358 ($1,081)$10$1,071$2,152
359 ($1,081)$7$1,074$1,078
360 ($1,081)$3$1,078$0
TOTALS$158,048$231,200$389,248

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.