« Back to all home prices

Mortgage Payment Schedule for a $293,000 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% ($58,600) 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
$1,096 360 $160,236 $394,636

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  $293,000
Down Payment $58,600$234,400
Year 1 - 1 ($1,096)$748$348$234,052
2 ($1,096)$747$349$233,703
3 ($1,096)$746$350$233,352
4 ($1,096)$745$351$233,001
5 ($1,096)$744$353$232,648
6 ($1,096)$743$354$232,295
7 ($1,096)$741$355$231,940
8 ($1,096)$740$356$231,584
9 ($1,096)$739$357$231,227
10 ($1,096)$738$358$230,869
11 ($1,096)$737$359$230,509
12 ($1,096)$736$361$230,149
Year 2 - 13 ($1,096)$735$362$229,787
14 ($1,096)$733$363$229,424
15 ($1,096)$732$364$229,060
16 ($1,096)$731$365$228,695
17 ($1,096)$730$366$228,329
18 ($1,096)$729$367$227,962
19 ($1,096)$728$369$227,593
20 ($1,096)$726$370$227,223
21 ($1,096)$725$371$226,852
22 ($1,096)$724$372$226,480
23 ($1,096)$723$373$226,107
24 ($1,096)$722$375$225,732
Year 3 - 25 ($1,096)$720$376$225,356
26 ($1,096)$719$377$224,979
27 ($1,096)$718$378$224,601
28 ($1,096)$717$379$224,222
29 ($1,096)$716$381$223,841
30 ($1,096)$714$382$223,459
31 ($1,096)$713$383$223,076
32 ($1,096)$712$384$222,692
33 ($1,096)$711$385$222,307
34 ($1,096)$710$387$221,920
35 ($1,096)$708$388$221,532
36 ($1,096)$707$389$221,143
Year 4 - 37 ($1,096)$706$390$220,753
38 ($1,096)$705$392$220,361
39 ($1,096)$703$393$219,968
40 ($1,096)$702$394$219,574
41 ($1,096)$701$395$219,179
42 ($1,096)$700$397$218,782
43 ($1,096)$698$398$218,384
44 ($1,096)$697$399$217,985
45 ($1,096)$696$400$217,584
46 ($1,096)$694$402$217,183
47 ($1,096)$693$403$216,780
48 ($1,096)$692$404$216,375
Year 5 - 49 ($1,096)$691$406$215,970
50 ($1,096)$689$407$215,563
51 ($1,096)$688$408$215,154
52 ($1,096)$687$410$214,745
53 ($1,096)$685$411$214,334
54 ($1,096)$684$412$213,922
55 ($1,096)$683$413$213,509
56 ($1,096)$681$415$213,094
57 ($1,096)$680$416$212,678
58 ($1,096)$679$417$212,260
59 ($1,096)$677$419$211,842
60 ($1,096)$676$420$211,421
Year 6 - 61 ($1,096)$675$421$211,000
62 ($1,096)$673$423$210,577
63 ($1,096)$672$424$210,153
64 ($1,096)$671$425$209,728
65 ($1,096)$669$427$209,301
66 ($1,096)$668$428$208,873
67 ($1,096)$667$430$208,443
68 ($1,096)$665$431$208,012
69 ($1,096)$664$432$207,580
70 ($1,096)$663$434$207,146
71 ($1,096)$661$435$206,711
72 ($1,096)$660$436$206,275
Year 7 - 73 ($1,096)$658$438$205,837
74 ($1,096)$657$439$205,398
75 ($1,096)$656$441$204,957
76 ($1,096)$654$442$204,515
77 ($1,096)$653$443$204,071
78 ($1,096)$651$445$203,626
79 ($1,096)$650$446$203,180
80 ($1,096)$648$448$202,732
81 ($1,096)$647$449$202,283
82 ($1,096)$646$451$201,833
83 ($1,096)$644$452$201,381
84 ($1,096)$643$453$200,927
Year 8 - 85 ($1,096)$641$455$200,472
86 ($1,096)$640$456$200,016
87 ($1,096)$638$458$199,558
88 ($1,096)$637$459$199,099
89 ($1,096)$635$461$198,638
90 ($1,096)$634$462$198,176
91 ($1,096)$633$464$197,712
92 ($1,096)$631$465$197,247
93 ($1,096)$630$467$196,780
94 ($1,096)$628$468$196,312
95 ($1,096)$627$470$195,842
96 ($1,096)$625$471$195,371
Year 9 - 97 ($1,096)$624$473$194,899
98 ($1,096)$622$474$194,425
99 ($1,096)$621$476$193,949
100 ($1,096)$619$477$193,472
101 ($1,096)$617$479$192,993
102 ($1,096)$616$480$192,513
103 ($1,096)$614$482$192,031
104 ($1,096)$613$483$191,548
105 ($1,096)$611$485$191,063
106 ($1,096)$610$486$190,576
107 ($1,096)$608$488$190,088
108 ($1,096)$607$490$189,599
Year 10 - 109 ($1,096)$605$491$189,108
110 ($1,096)$604$493$188,615
111 ($1,096)$602$494$188,121
112 ($1,096)$600$496$187,625
113 ($1,096)$599$497$187,128
114 ($1,096)$597$499$186,629
115 ($1,096)$596$501$186,128
116 ($1,096)$594$502$185,626
117 ($1,096)$592$504$185,122
118 ($1,096)$591$505$184,617
119 ($1,096)$589$507$184,110
120 ($1,096)$588$509$183,601
Year 11 - 121 ($1,096)$586$510$183,091
122 ($1,096)$584$512$182,579
123 ($1,096)$583$513$182,066
124 ($1,096)$581$515$181,551
125 ($1,096)$579$517$181,034
126 ($1,096)$578$518$180,516
127 ($1,096)$576$520$179,996
128 ($1,096)$574$522$179,474
129 ($1,096)$573$523$178,950
130 ($1,096)$571$525$178,425
131 ($1,096)$569$527$177,899
132 ($1,096)$568$528$177,370
Year 12 - 133 ($1,096)$566$530$176,840
134 ($1,096)$564$532$176,308
135 ($1,096)$563$533$175,775
136 ($1,096)$561$535$175,240
137 ($1,096)$559$537$174,703
138 ($1,096)$558$539$174,164
139 ($1,096)$556$540$173,624
140 ($1,096)$554$542$173,082
141 ($1,096)$552$544$172,538
142 ($1,096)$551$546$171,992
143 ($1,096)$549$547$171,445
144 ($1,096)$547$549$170,896
Year 13 - 145 ($1,096)$545$551$170,345
146 ($1,096)$544$553$169,793
147 ($1,096)$542$554$169,239
148 ($1,096)$540$556$168,682
149 ($1,096)$538$558$168,125
150 ($1,096)$537$560$167,565
151 ($1,096)$535$561$167,004
152 ($1,096)$533$563$166,440
153 ($1,096)$531$565$165,875
154 ($1,096)$529$567$165,309
155 ($1,096)$528$569$164,740
156 ($1,096)$526$570$164,170
Year 14 - 157 ($1,096)$524$572$163,597
158 ($1,096)$522$574$163,023
159 ($1,096)$520$576$162,447
160 ($1,096)$518$578$161,870
161 ($1,096)$517$580$161,290
162 ($1,096)$515$581$160,709
163 ($1,096)$513$583$160,125
164 ($1,096)$511$585$159,540
165 ($1,096)$509$587$158,953
166 ($1,096)$507$589$158,364
167 ($1,096)$505$591$157,774
168 ($1,096)$504$593$157,181
Year 15 - 169 ($1,096)$502$595$156,586
170 ($1,096)$500$596$155,990
171 ($1,096)$498$598$155,392
172 ($1,096)$496$600$154,791
173 ($1,096)$494$602$154,189
174 ($1,096)$492$604$153,585
175 ($1,096)$490$606$152,979
176 ($1,096)$488$608$152,371
177 ($1,096)$486$610$151,761
178 ($1,096)$484$612$151,149
179 ($1,096)$482$614$150,536
180 ($1,096)$480$616$149,920
Year 16 - 181 ($1,096)$478$618$149,302
182 ($1,096)$477$620$148,682
183 ($1,096)$475$622$148,061
184 ($1,096)$473$624$147,437
185 ($1,096)$471$626$146,812
186 ($1,096)$469$628$146,184
187 ($1,096)$467$630$145,554
188 ($1,096)$465$632$144,923
189 ($1,096)$463$634$144,289
190 ($1,096)$461$636$143,653
191 ($1,096)$458$638$143,016
192 ($1,096)$456$640$142,376
Year 17 - 193 ($1,096)$454$642$141,734
194 ($1,096)$452$644$141,090
195 ($1,096)$450$646$140,444
196 ($1,096)$448$648$139,796
197 ($1,096)$446$650$139,146
198 ($1,096)$444$652$138,494
199 ($1,096)$442$654$137,840
200 ($1,096)$440$656$137,184
201 ($1,096)$438$658$136,525
202 ($1,096)$436$660$135,865
203 ($1,096)$434$663$135,202
204 ($1,096)$432$665$134,538
Year 18 - 205 ($1,096)$429$667$133,871
206 ($1,096)$427$669$133,202
207 ($1,096)$425$671$132,531
208 ($1,096)$423$673$131,858
209 ($1,096)$421$675$131,182
210 ($1,096)$419$678$130,505
211 ($1,096)$417$680$129,825
212 ($1,096)$414$682$129,143
213 ($1,096)$412$684$128,459
214 ($1,096)$410$686$127,773
215 ($1,096)$408$688$127,084
216 ($1,096)$406$691$126,394
Year 19 - 217 ($1,096)$403$693$125,701
218 ($1,096)$401$695$125,006
219 ($1,096)$399$697$124,309
220 ($1,096)$397$699$123,609
221 ($1,096)$395$702$122,908
222 ($1,096)$392$704$122,204
223 ($1,096)$390$706$121,498
224 ($1,096)$388$708$120,789
225 ($1,096)$386$711$120,078
226 ($1,096)$383$713$119,365
227 ($1,096)$381$715$118,650
228 ($1,096)$379$718$117,933
Year 20 - 229 ($1,096)$376$720$117,213
230 ($1,096)$374$722$116,491
231 ($1,096)$372$724$115,766
232 ($1,096)$369$727$115,040
233 ($1,096)$367$729$114,311
234 ($1,096)$365$731$113,579
235 ($1,096)$363$734$112,846
236 ($1,096)$360$736$112,110
237 ($1,096)$358$738$111,371
238 ($1,096)$355$741$110,630
239 ($1,096)$353$743$109,887
240 ($1,096)$351$745$109,142
Year 21 - 241 ($1,096)$348$748$108,394
242 ($1,096)$346$750$107,644
243 ($1,096)$344$753$106,891
244 ($1,096)$341$755$106,136
245 ($1,096)$339$757$105,379
246 ($1,096)$336$760$104,619
247 ($1,096)$334$762$103,856
248 ($1,096)$331$765$103,092
249 ($1,096)$329$767$102,324
250 ($1,096)$327$770$101,555
251 ($1,096)$324$772$100,783
252 ($1,096)$322$775$100,008
Year 22 - 253 ($1,096)$319$777$99,231
254 ($1,096)$317$779$98,452
255 ($1,096)$314$782$97,670
256 ($1,096)$312$784$96,885
257 ($1,096)$309$787$96,098
258 ($1,096)$307$789$95,309
259 ($1,096)$304$792$94,517
260 ($1,096)$302$795$93,722
261 ($1,096)$299$797$92,925
262 ($1,096)$297$800$92,125
263 ($1,096)$294$802$91,323
264 ($1,096)$291$805$90,519
Year 23 - 265 ($1,096)$289$807$89,711
266 ($1,096)$286$810$88,901
267 ($1,096)$284$812$88,089
268 ($1,096)$281$815$87,274
269 ($1,096)$279$818$86,456
270 ($1,096)$276$820$85,636
271 ($1,096)$273$823$84,813
272 ($1,096)$271$826$83,987
273 ($1,096)$268$828$83,159
274 ($1,096)$265$831$82,329
275 ($1,096)$263$833$81,495
276 ($1,096)$260$836$80,659
Year 24 - 277 ($1,096)$257$839$79,820
278 ($1,096)$255$841$78,979
279 ($1,096)$252$844$78,135
280 ($1,096)$249$847$77,288
281 ($1,096)$247$850$76,438
282 ($1,096)$244$852$75,586
283 ($1,096)$241$855$74,731
284 ($1,096)$239$858$73,873
285 ($1,096)$236$860$73,013
286 ($1,096)$233$863$72,150
287 ($1,096)$230$866$71,284
288 ($1,096)$228$869$70,415
Year 25 - 289 ($1,096)$225$871$69,544
290 ($1,096)$222$874$68,669
291 ($1,096)$219$877$67,792
292 ($1,096)$216$880$66,912
293 ($1,096)$214$883$66,030
294 ($1,096)$211$885$65,144
295 ($1,096)$208$888$64,256
296 ($1,096)$205$891$63,365
297 ($1,096)$202$894$62,471
298 ($1,096)$199$897$61,574
299 ($1,096)$197$900$60,674
300 ($1,096)$194$903$59,772
Year 26 - 301 ($1,096)$191$905$58,866
302 ($1,096)$188$908$57,958
303 ($1,096)$185$911$57,047
304 ($1,096)$182$914$56,133
305 ($1,096)$179$917$55,216
306 ($1,096)$176$920$54,296
307 ($1,096)$173$923$53,373
308 ($1,096)$170$926$52,447
309 ($1,096)$167$929$51,518
310 ($1,096)$164$932$50,586
311 ($1,096)$161$935$49,652
312 ($1,096)$158$938$48,714
Year 27 - 313 ($1,096)$155$941$47,773
314 ($1,096)$152$944$46,829
315 ($1,096)$149$947$45,883
316 ($1,096)$146$950$44,933
317 ($1,096)$143$953$43,980
318 ($1,096)$140$956$43,024
319 ($1,096)$137$959$42,065
320 ($1,096)$134$962$41,103
321 ($1,096)$131$965$40,138
322 ($1,096)$128$968$39,170
323 ($1,096)$125$971$38,199
324 ($1,096)$122$974$37,225
Year 28 - 325 ($1,096)$119$977$36,247
326 ($1,096)$116$981$35,267
327 ($1,096)$113$984$34,283
328 ($1,096)$109$987$33,296
329 ($1,096)$106$990$32,306
330 ($1,096)$103$993$31,313
331 ($1,096)$100$996$30,317
332 ($1,096)$97$999$29,318
333 ($1,096)$94$1,003$28,315
334 ($1,096)$90$1,006$27,309
335 ($1,096)$87$1,009$26,300
336 ($1,096)$84$1,012$25,288
Year 29 - 337 ($1,096)$81$1,016$24,272
338 ($1,096)$77$1,019$23,254
339 ($1,096)$74$1,022$22,232
340 ($1,096)$71$1,025$21,206
341 ($1,096)$68$1,029$20,178
342 ($1,096)$64$1,032$19,146
343 ($1,096)$61$1,035$18,111
344 ($1,096)$58$1,038$17,073
345 ($1,096)$54$1,042$16,031
346 ($1,096)$51$1,045$14,986
347 ($1,096)$48$1,048$13,937
348 ($1,096)$44$1,052$12,886
Year 30 - 349 ($1,096)$41$1,055$11,831
350 ($1,096)$38$1,058$10,772
351 ($1,096)$34$1,062$9,710
352 ($1,096)$31$1,065$8,645
353 ($1,096)$28$1,069$7,576
354 ($1,096)$24$1,072$6,504
355 ($1,096)$21$1,075$5,429
356 ($1,096)$17$1,079$4,350
357 ($1,096)$14$1,082$3,268
358 ($1,096)$10$1,086$2,182
359 ($1,096)$7$1,089$1,093
360 ($1,096)$3$1,093$0
TOTALS$160,236$234,400$394,636

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.