« Back to all home prices

Mortgage Payment Schedule for a $291,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($58,200) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,082 360 $156,756 $389,556

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


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 #: 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 #: 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 #: 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 #: 258821
$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: 3.761% | Rate: 3.750% | Fees: $330 | 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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 #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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
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  $291,000
Down Payment $58,200$232,800
Year 1 - 1 ($1,082)$733$349$232,451
2 ($1,082)$732$350$232,101
3 ($1,082)$731$351$231,750
4 ($1,082)$730$352$231,398
5 ($1,082)$729$353$231,045
6 ($1,082)$728$354$230,691
7 ($1,082)$727$355$230,335
8 ($1,082)$726$357$229,979
9 ($1,082)$724$358$229,621
10 ($1,082)$723$359$229,262
11 ($1,082)$722$360$228,902
12 ($1,082)$721$361$228,541
Year 2 - 13 ($1,082)$720$362$228,179
14 ($1,082)$719$363$227,816
15 ($1,082)$718$364$227,451
16 ($1,082)$716$366$227,086
17 ($1,082)$715$367$226,719
18 ($1,082)$714$368$226,351
19 ($1,082)$713$369$225,982
20 ($1,082)$712$370$225,612
21 ($1,082)$711$371$225,240
22 ($1,082)$710$373$224,868
23 ($1,082)$708$374$224,494
24 ($1,082)$707$375$224,119
Year 3 - 25 ($1,082)$706$376$223,743
26 ($1,082)$705$377$223,365
27 ($1,082)$704$378$222,987
28 ($1,082)$702$380$222,607
29 ($1,082)$701$381$222,226
30 ($1,082)$700$382$221,844
31 ($1,082)$699$383$221,461
32 ($1,082)$698$384$221,077
33 ($1,082)$696$386$220,691
34 ($1,082)$695$387$220,304
35 ($1,082)$694$388$219,916
36 ($1,082)$693$389$219,526
Year 4 - 37 ($1,082)$692$391$219,136
38 ($1,082)$690$392$218,744
39 ($1,082)$689$393$218,351
40 ($1,082)$688$394$217,957
41 ($1,082)$687$396$217,561
42 ($1,082)$685$397$217,164
43 ($1,082)$684$398$216,766
44 ($1,082)$683$399$216,367
45 ($1,082)$682$401$215,966
46 ($1,082)$680$402$215,565
47 ($1,082)$679$403$215,162
48 ($1,082)$678$404$214,757
Year 5 - 49 ($1,082)$676$406$214,352
50 ($1,082)$675$407$213,945
51 ($1,082)$674$408$213,537
52 ($1,082)$673$409$213,127
53 ($1,082)$671$411$212,716
54 ($1,082)$670$412$212,304
55 ($1,082)$669$413$211,891
56 ($1,082)$667$415$211,476
57 ($1,082)$666$416$211,060
58 ($1,082)$665$417$210,643
59 ($1,082)$664$419$210,225
60 ($1,082)$662$420$209,805
Year 6 - 61 ($1,082)$661$421$209,383
62 ($1,082)$660$423$208,961
63 ($1,082)$658$424$208,537
64 ($1,082)$657$425$208,112
65 ($1,082)$656$427$207,685
66 ($1,082)$654$428$207,257
67 ($1,082)$653$429$206,828
68 ($1,082)$652$431$206,398
69 ($1,082)$650$432$205,966
70 ($1,082)$649$433$205,532
71 ($1,082)$647$435$205,098
72 ($1,082)$646$436$204,662
Year 7 - 73 ($1,082)$645$437$204,224
74 ($1,082)$643$439$203,785
75 ($1,082)$642$440$203,345
76 ($1,082)$641$442$202,904
77 ($1,082)$639$443$202,461
78 ($1,082)$638$444$202,016
79 ($1,082)$636$446$201,571
80 ($1,082)$635$447$201,123
81 ($1,082)$634$449$200,675
82 ($1,082)$632$450$200,225
83 ($1,082)$631$451$199,773
84 ($1,082)$629$453$199,321
Year 8 - 85 ($1,082)$628$454$198,866
86 ($1,082)$626$456$198,411
87 ($1,082)$625$457$197,954
88 ($1,082)$624$459$197,495
89 ($1,082)$622$460$197,035
90 ($1,082)$621$461$196,574
91 ($1,082)$619$463$196,111
92 ($1,082)$618$464$195,646
93 ($1,082)$616$466$195,181
94 ($1,082)$615$467$194,713
95 ($1,082)$613$469$194,245
96 ($1,082)$612$470$193,774
Year 9 - 97 ($1,082)$610$472$193,303
98 ($1,082)$609$473$192,829
99 ($1,082)$607$475$192,355
100 ($1,082)$606$476$191,879
101 ($1,082)$604$478$191,401
102 ($1,082)$603$479$190,922
103 ($1,082)$601$481$190,441
104 ($1,082)$600$482$189,959
105 ($1,082)$598$484$189,475
106 ($1,082)$597$485$188,990
107 ($1,082)$595$487$188,503
108 ($1,082)$594$488$188,015
Year 10 - 109 ($1,082)$592$490$187,525
110 ($1,082)$591$491$187,033
111 ($1,082)$589$493$186,541
112 ($1,082)$588$494$186,046
113 ($1,082)$586$496$185,550
114 ($1,082)$584$498$185,052
115 ($1,082)$583$499$184,553
116 ($1,082)$581$501$184,052
117 ($1,082)$580$502$183,550
118 ($1,082)$578$504$183,046
119 ($1,082)$577$506$182,541
120 ($1,082)$575$507$182,034
Year 11 - 121 ($1,082)$573$509$181,525
122 ($1,082)$572$510$181,015
123 ($1,082)$570$512$180,503
124 ($1,082)$569$514$179,989
125 ($1,082)$567$515$179,474
126 ($1,082)$565$517$178,957
127 ($1,082)$564$518$178,439
128 ($1,082)$562$520$177,919
129 ($1,082)$560$522$177,397
130 ($1,082)$559$523$176,874
131 ($1,082)$557$525$176,349
132 ($1,082)$555$527$175,822
Year 12 - 133 ($1,082)$554$528$175,294
134 ($1,082)$552$530$174,764
135 ($1,082)$551$532$174,233
136 ($1,082)$549$533$173,699
137 ($1,082)$547$535$173,164
138 ($1,082)$545$537$172,628
139 ($1,082)$544$538$172,089
140 ($1,082)$542$540$171,549
141 ($1,082)$540$542$171,008
142 ($1,082)$539$543$170,464
143 ($1,082)$537$545$169,919
144 ($1,082)$535$547$169,372
Year 13 - 145 ($1,082)$534$549$168,824
146 ($1,082)$532$550$168,273
147 ($1,082)$530$552$167,721
148 ($1,082)$528$554$167,168
149 ($1,082)$527$556$166,612
150 ($1,082)$525$557$166,055
151 ($1,082)$523$559$165,496
152 ($1,082)$521$561$164,935
153 ($1,082)$520$563$164,372
154 ($1,082)$518$564$163,808
155 ($1,082)$516$566$163,242
156 ($1,082)$514$568$162,674
Year 14 - 157 ($1,082)$512$570$162,104
158 ($1,082)$511$571$161,533
159 ($1,082)$509$573$160,960
160 ($1,082)$507$575$160,385
161 ($1,082)$505$577$159,808
162 ($1,082)$503$579$159,229
163 ($1,082)$502$581$158,648
164 ($1,082)$500$582$158,066
165 ($1,082)$498$584$157,482
166 ($1,082)$496$586$156,896
167 ($1,082)$494$588$156,308
168 ($1,082)$492$590$155,718
Year 15 - 169 ($1,082)$491$592$155,127
170 ($1,082)$489$593$154,533
171 ($1,082)$487$595$153,938
172 ($1,082)$485$597$153,341
173 ($1,082)$483$599$152,742
174 ($1,082)$481$601$152,141
175 ($1,082)$479$603$151,538
176 ($1,082)$477$605$150,933
177 ($1,082)$475$607$150,326
178 ($1,082)$474$609$149,718
179 ($1,082)$472$610$149,107
180 ($1,082)$470$612$148,495
Year 16 - 181 ($1,082)$468$614$147,881
182 ($1,082)$466$616$147,264
183 ($1,082)$464$618$146,646
184 ($1,082)$462$620$146,026
185 ($1,082)$460$622$145,404
186 ($1,082)$458$624$144,780
187 ($1,082)$456$626$144,154
188 ($1,082)$454$628$143,526
189 ($1,082)$452$630$142,896
190 ($1,082)$450$632$142,264
191 ($1,082)$448$634$141,630
192 ($1,082)$446$636$140,994
Year 17 - 193 ($1,082)$444$638$140,356
194 ($1,082)$442$640$139,716
195 ($1,082)$440$642$139,074
196 ($1,082)$438$644$138,430
197 ($1,082)$436$646$137,784
198 ($1,082)$434$648$137,136
199 ($1,082)$432$650$136,486
200 ($1,082)$430$652$135,833
201 ($1,082)$428$654$135,179
202 ($1,082)$426$656$134,523
203 ($1,082)$424$658$133,865
204 ($1,082)$422$660$133,204
Year 18 - 205 ($1,082)$420$663$132,542
206 ($1,082)$418$665$131,877
207 ($1,082)$415$667$131,210
208 ($1,082)$413$669$130,542
209 ($1,082)$411$671$129,871
210 ($1,082)$409$673$129,198
211 ($1,082)$407$675$128,522
212 ($1,082)$405$677$127,845
213 ($1,082)$403$679$127,166
214 ($1,082)$401$682$126,484
215 ($1,082)$398$684$125,801
216 ($1,082)$396$686$125,115
Year 19 - 217 ($1,082)$394$688$124,427
218 ($1,082)$392$690$123,737
219 ($1,082)$390$692$123,044
220 ($1,082)$388$695$122,350
221 ($1,082)$385$697$121,653
222 ($1,082)$383$699$120,954
223 ($1,082)$381$701$120,253
224 ($1,082)$379$703$119,550
225 ($1,082)$377$706$118,844
226 ($1,082)$374$708$118,137
227 ($1,082)$372$710$117,427
228 ($1,082)$370$712$116,714
Year 20 - 229 ($1,082)$368$714$116,000
230 ($1,082)$365$717$115,283
231 ($1,082)$363$719$114,564
232 ($1,082)$361$721$113,843
233 ($1,082)$359$723$113,120
234 ($1,082)$356$726$112,394
235 ($1,082)$354$728$111,666
236 ($1,082)$352$730$110,935
237 ($1,082)$349$733$110,203
238 ($1,082)$347$735$109,468
239 ($1,082)$345$737$108,731
240 ($1,082)$343$740$107,991
Year 21 - 241 ($1,082)$340$742$107,249
242 ($1,082)$338$744$106,505
243 ($1,082)$335$747$105,758
244 ($1,082)$333$749$105,009
245 ($1,082)$331$751$104,258
246 ($1,082)$328$754$103,504
247 ($1,082)$326$756$102,748
248 ($1,082)$324$758$101,990
249 ($1,082)$321$761$101,229
250 ($1,082)$319$763$100,466
251 ($1,082)$316$766$99,700
252 ($1,082)$314$768$98,932
Year 22 - 253 ($1,082)$312$770$98,161
254 ($1,082)$309$773$97,389
255 ($1,082)$307$775$96,613
256 ($1,082)$304$778$95,835
257 ($1,082)$302$780$95,055
258 ($1,082)$299$783$94,273
259 ($1,082)$297$785$93,487
260 ($1,082)$294$788$92,700
261 ($1,082)$292$790$91,910
262 ($1,082)$290$793$91,117
263 ($1,082)$287$795$90,322
264 ($1,082)$285$798$89,524
Year 23 - 265 ($1,082)$282$800$88,724
266 ($1,082)$279$803$87,922
267 ($1,082)$277$805$87,117
268 ($1,082)$274$808$86,309
269 ($1,082)$272$810$85,499
270 ($1,082)$269$813$84,686
271 ($1,082)$267$815$83,871
272 ($1,082)$264$818$83,053
273 ($1,082)$262$820$82,232
274 ($1,082)$259$823$81,409
275 ($1,082)$256$826$80,583
276 ($1,082)$254$828$79,755
Year 24 - 277 ($1,082)$251$831$78,924
278 ($1,082)$249$833$78,091
279 ($1,082)$246$836$77,255
280 ($1,082)$243$839$76,416
281 ($1,082)$241$841$75,575
282 ($1,082)$238$844$74,731
283 ($1,082)$235$847$73,884
284 ($1,082)$233$849$73,034
285 ($1,082)$230$852$72,182
286 ($1,082)$227$855$71,328
287 ($1,082)$225$857$70,470
288 ($1,082)$222$860$69,610
Year 25 - 289 ($1,082)$219$863$68,747
290 ($1,082)$217$866$67,882
291 ($1,082)$214$868$67,014
292 ($1,082)$211$871$66,143
293 ($1,082)$208$874$65,269
294 ($1,082)$206$877$64,392
295 ($1,082)$203$879$63,513
296 ($1,082)$200$882$62,631
297 ($1,082)$197$885$61,746
298 ($1,082)$195$888$60,859
299 ($1,082)$192$890$59,968
300 ($1,082)$189$893$59,075
Year 26 - 301 ($1,082)$186$896$58,179
302 ($1,082)$183$899$57,280
303 ($1,082)$180$902$56,378
304 ($1,082)$178$905$55,474
305 ($1,082)$175$907$54,567
306 ($1,082)$172$910$53,656
307 ($1,082)$169$913$52,743
308 ($1,082)$166$916$51,827
309 ($1,082)$163$919$50,908
310 ($1,082)$160$922$49,987
311 ($1,082)$157$925$49,062
312 ($1,082)$155$928$48,135
Year 27 - 313 ($1,082)$152$930$47,204
314 ($1,082)$149$933$46,271
315 ($1,082)$146$936$45,334
316 ($1,082)$143$939$44,395
317 ($1,082)$140$942$43,453
318 ($1,082)$137$945$42,508
319 ($1,082)$134$948$41,559
320 ($1,082)$131$951$40,608
321 ($1,082)$128$954$39,654
322 ($1,082)$125$957$38,697
323 ($1,082)$122$960$37,737
324 ($1,082)$119$963$36,773
Year 28 - 325 ($1,082)$116$966$35,807
326 ($1,082)$113$969$34,838
327 ($1,082)$110$972$33,865
328 ($1,082)$107$975$32,890
329 ($1,082)$104$978$31,911
330 ($1,082)$101$982$30,930
331 ($1,082)$97$985$29,945
332 ($1,082)$94$988$28,957
333 ($1,082)$91$991$27,967
334 ($1,082)$88$994$26,973
335 ($1,082)$85$997$25,975
336 ($1,082)$82$1,000$24,975
Year 29 - 337 ($1,082)$79$1,003$23,972
338 ($1,082)$76$1,007$22,965
339 ($1,082)$72$1,010$21,955
340 ($1,082)$69$1,013$20,942
341 ($1,082)$66$1,016$19,926
342 ($1,082)$63$1,019$18,907
343 ($1,082)$60$1,023$17,884
344 ($1,082)$56$1,026$16,859
345 ($1,082)$53$1,029$15,830
346 ($1,082)$50$1,032$14,797
347 ($1,082)$47$1,035$13,762
348 ($1,082)$43$1,039$12,723
Year 30 - 349 ($1,082)$40$1,042$11,681
350 ($1,082)$37$1,045$10,636
351 ($1,082)$34$1,049$9,587
352 ($1,082)$30$1,052$8,535
353 ($1,082)$27$1,055$7,480
354 ($1,082)$24$1,059$6,422
355 ($1,082)$20$1,062$5,360
356 ($1,082)$17$1,065$4,295
357 ($1,082)$14$1,069$3,226
358 ($1,082)$10$1,072$2,154
359 ($1,082)$7$1,075$1,079
360 ($1,082)$3$1,079$0
TOTALS$156,756$232,800$389,556

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.