« 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 November 23, 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,108 360 $164,580 $398,980

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 790396
$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 #: 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

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 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
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 ($1,108)$766$343$234,057
2 ($1,108)$765$344$233,714
3 ($1,108)$763$345$233,369
4 ($1,108)$762$346$233,023
5 ($1,108)$761$347$232,676
6 ($1,108)$760$348$232,328
7 ($1,108)$759$349$231,978
8 ($1,108)$758$350$231,628
9 ($1,108)$757$352$231,276
10 ($1,108)$756$353$230,923
11 ($1,108)$754$354$230,570
12 ($1,108)$753$355$230,214
Year 2 - 13 ($1,108)$752$356$229,858
14 ($1,108)$751$357$229,501
15 ($1,108)$750$359$229,142
16 ($1,108)$749$360$228,783
17 ($1,108)$747$361$228,422
18 ($1,108)$746$362$228,059
19 ($1,108)$745$363$227,696
20 ($1,108)$744$364$227,332
21 ($1,108)$743$366$226,966
22 ($1,108)$741$367$226,599
23 ($1,108)$740$368$226,231
24 ($1,108)$739$369$225,862
Year 3 - 25 ($1,108)$738$370$225,491
26 ($1,108)$737$372$225,120
27 ($1,108)$735$373$224,747
28 ($1,108)$734$374$224,373
29 ($1,108)$733$375$223,997
30 ($1,108)$732$377$223,621
31 ($1,108)$730$378$223,243
32 ($1,108)$729$379$222,864
33 ($1,108)$728$380$222,484
34 ($1,108)$727$381$222,102
35 ($1,108)$726$383$221,720
36 ($1,108)$724$384$221,336
Year 4 - 37 ($1,108)$723$385$220,950
38 ($1,108)$722$387$220,564
39 ($1,108)$721$388$220,176
40 ($1,108)$719$389$219,787
41 ($1,108)$718$390$219,397
42 ($1,108)$717$392$219,005
43 ($1,108)$715$393$218,612
44 ($1,108)$714$394$218,218
45 ($1,108)$713$395$217,823
46 ($1,108)$712$397$217,426
47 ($1,108)$710$398$217,028
48 ($1,108)$709$399$216,629
Year 5 - 49 ($1,108)$708$401$216,228
50 ($1,108)$706$402$215,826
51 ($1,108)$705$403$215,423
52 ($1,108)$704$405$215,018
53 ($1,108)$702$406$214,612
54 ($1,108)$701$407$214,205
55 ($1,108)$700$409$213,797
56 ($1,108)$698$410$213,387
57 ($1,108)$697$411$212,976
58 ($1,108)$696$413$212,563
59 ($1,108)$694$414$212,149
60 ($1,108)$693$415$211,734
Year 6 - 61 ($1,108)$692$417$211,317
62 ($1,108)$690$418$210,899
63 ($1,108)$689$419$210,480
64 ($1,108)$688$421$210,059
65 ($1,108)$686$422$209,637
66 ($1,108)$685$423$209,214
67 ($1,108)$683$425$208,789
68 ($1,108)$682$426$208,363
69 ($1,108)$681$428$207,935
70 ($1,108)$679$429$207,506
71 ($1,108)$678$430$207,076
72 ($1,108)$676$432$206,644
Year 7 - 73 ($1,108)$675$433$206,210
74 ($1,108)$674$435$205,776
75 ($1,108)$672$436$205,340
76 ($1,108)$671$438$204,902
77 ($1,108)$669$439$204,463
78 ($1,108)$668$440$204,023
79 ($1,108)$666$442$203,581
80 ($1,108)$665$443$203,138
81 ($1,108)$664$445$202,693
82 ($1,108)$662$446$202,247
83 ($1,108)$661$448$201,799
84 ($1,108)$659$449$201,350
Year 8 - 85 ($1,108)$658$451$200,900
86 ($1,108)$656$452$200,448
87 ($1,108)$655$453$199,994
88 ($1,108)$653$455$199,539
89 ($1,108)$652$456$199,083
90 ($1,108)$650$458$198,625
91 ($1,108)$649$459$198,166
92 ($1,108)$647$461$197,705
93 ($1,108)$646$462$197,242
94 ($1,108)$644$464$196,778
95 ($1,108)$643$465$196,313
96 ($1,108)$641$467$195,846
Year 9 - 97 ($1,108)$640$469$195,377
98 ($1,108)$638$470$194,907
99 ($1,108)$637$472$194,436
100 ($1,108)$635$473$193,962
101 ($1,108)$634$475$193,488
102 ($1,108)$632$476$193,012
103 ($1,108)$631$478$192,534
104 ($1,108)$629$479$192,054
105 ($1,108)$627$481$191,574
106 ($1,108)$626$482$191,091
107 ($1,108)$624$484$190,607
108 ($1,108)$623$486$190,121
Year 10 - 109 ($1,108)$621$487$189,634
110 ($1,108)$619$489$189,145
111 ($1,108)$618$490$188,655
112 ($1,108)$616$492$188,163
113 ($1,108)$615$494$187,669
114 ($1,108)$613$495$187,174
115 ($1,108)$611$497$186,677
116 ($1,108)$610$498$186,179
117 ($1,108)$608$500$185,679
118 ($1,108)$607$502$185,177
119 ($1,108)$605$503$184,674
120 ($1,108)$603$505$184,169
Year 11 - 121 ($1,108)$602$507$183,662
122 ($1,108)$600$508$183,154
123 ($1,108)$598$510$182,644
124 ($1,108)$597$512$182,132
125 ($1,108)$595$513$181,619
126 ($1,108)$593$515$181,104
127 ($1,108)$592$517$180,587
128 ($1,108)$590$518$180,069
129 ($1,108)$588$520$179,549
130 ($1,108)$587$522$179,027
131 ($1,108)$585$523$178,503
132 ($1,108)$583$525$177,978
Year 12 - 133 ($1,108)$581$527$177,451
134 ($1,108)$580$529$176,923
135 ($1,108)$578$530$176,393
136 ($1,108)$576$532$175,860
137 ($1,108)$574$534$175,327
138 ($1,108)$573$536$174,791
139 ($1,108)$571$537$174,254
140 ($1,108)$569$539$173,715
141 ($1,108)$567$541$173,174
142 ($1,108)$566$543$172,631
143 ($1,108)$564$544$172,087
144 ($1,108)$562$546$171,541
Year 13 - 145 ($1,108)$560$548$170,993
146 ($1,108)$559$550$170,443
147 ($1,108)$557$551$169,892
148 ($1,108)$555$553$169,338
149 ($1,108)$553$555$168,783
150 ($1,108)$551$557$168,226
151 ($1,108)$550$559$167,668
152 ($1,108)$548$561$167,107
153 ($1,108)$546$562$166,545
154 ($1,108)$544$564$165,981
155 ($1,108)$542$566$165,414
156 ($1,108)$540$568$164,847
Year 14 - 157 ($1,108)$538$570$164,277
158 ($1,108)$537$572$163,705
159 ($1,108)$535$574$163,132
160 ($1,108)$533$575$162,556
161 ($1,108)$531$577$161,979
162 ($1,108)$529$579$161,400
163 ($1,108)$527$581$160,819
164 ($1,108)$525$583$160,236
165 ($1,108)$523$585$159,651
166 ($1,108)$522$587$159,064
167 ($1,108)$520$589$158,476
168 ($1,108)$518$591$157,885
Year 15 - 169 ($1,108)$516$593$157,292
170 ($1,108)$514$594$156,698
171 ($1,108)$512$596$156,102
172 ($1,108)$510$598$155,503
173 ($1,108)$508$600$154,903
174 ($1,108)$506$602$154,301
175 ($1,108)$504$604$153,696
176 ($1,108)$502$606$153,090
177 ($1,108)$500$608$152,482
178 ($1,108)$498$610$151,872
179 ($1,108)$496$612$151,260
180 ($1,108)$494$614$150,646
Year 16 - 181 ($1,108)$492$616$150,029
182 ($1,108)$490$618$149,411
183 ($1,108)$488$620$148,791
184 ($1,108)$486$622$148,169
185 ($1,108)$484$624$147,545
186 ($1,108)$482$626$146,918
187 ($1,108)$480$628$146,290
188 ($1,108)$478$630$145,660
189 ($1,108)$476$632$145,027
190 ($1,108)$474$635$144,393
191 ($1,108)$472$637$143,756
192 ($1,108)$470$639$143,117
Year 17 - 193 ($1,108)$468$641$142,477
194 ($1,108)$465$643$141,834
195 ($1,108)$463$645$141,189
196 ($1,108)$461$647$140,542
197 ($1,108)$459$649$139,892
198 ($1,108)$457$651$139,241
199 ($1,108)$455$653$138,588
200 ($1,108)$453$656$137,932
201 ($1,108)$451$658$137,275
202 ($1,108)$448$660$136,615
203 ($1,108)$446$662$135,953
204 ($1,108)$444$664$135,288
Year 18 - 205 ($1,108)$442$666$134,622
206 ($1,108)$440$669$133,954
207 ($1,108)$438$671$133,283
208 ($1,108)$435$673$132,610
209 ($1,108)$433$675$131,935
210 ($1,108)$431$677$131,258
211 ($1,108)$429$680$130,578
212 ($1,108)$427$682$129,896
213 ($1,108)$424$684$129,213
214 ($1,108)$422$686$128,526
215 ($1,108)$420$688$127,838
216 ($1,108)$418$691$127,147
Year 19 - 217 ($1,108)$415$693$126,454
218 ($1,108)$413$695$125,759
219 ($1,108)$411$697$125,062
220 ($1,108)$409$700$124,362
221 ($1,108)$406$702$123,660
222 ($1,108)$404$704$122,956
223 ($1,108)$402$707$122,249
224 ($1,108)$399$709$121,540
225 ($1,108)$397$711$120,829
226 ($1,108)$395$714$120,115
227 ($1,108)$392$716$119,399
228 ($1,108)$390$718$118,681
Year 20 - 229 ($1,108)$388$721$117,960
230 ($1,108)$385$723$117,238
231 ($1,108)$383$725$116,512
232 ($1,108)$381$728$115,785
233 ($1,108)$378$730$115,054
234 ($1,108)$376$732$114,322
235 ($1,108)$373$735$113,587
236 ($1,108)$371$737$112,850
237 ($1,108)$369$740$112,110
238 ($1,108)$366$742$111,368
239 ($1,108)$364$744$110,624
240 ($1,108)$361$747$109,877
Year 21 - 241 ($1,108)$359$749$109,128
242 ($1,108)$356$752$108,376
243 ($1,108)$354$754$107,622
244 ($1,108)$352$757$106,865
245 ($1,108)$349$759$106,106
246 ($1,108)$347$762$105,344
247 ($1,108)$344$764$104,580
248 ($1,108)$342$767$103,813
249 ($1,108)$339$769$103,044
250 ($1,108)$337$772$102,272
251 ($1,108)$334$774$101,498
252 ($1,108)$332$777$100,721
Year 22 - 253 ($1,108)$329$779$99,942
254 ($1,108)$326$782$99,160
255 ($1,108)$324$784$98,376
256 ($1,108)$321$787$97,589
257 ($1,108)$319$789$96,800
258 ($1,108)$316$792$96,008
259 ($1,108)$314$795$95,213
260 ($1,108)$311$797$94,416
261 ($1,108)$308$800$93,616
262 ($1,108)$306$802$92,813
263 ($1,108)$303$805$92,008
264 ($1,108)$301$808$91,201
Year 23 - 265 ($1,108)$298$810$90,390
266 ($1,108)$295$813$89,577
267 ($1,108)$293$816$88,762
268 ($1,108)$290$818$87,943
269 ($1,108)$287$821$87,122
270 ($1,108)$285$824$86,299
271 ($1,108)$282$826$85,472
272 ($1,108)$279$829$84,643
273 ($1,108)$277$832$83,811
274 ($1,108)$274$834$82,977
275 ($1,108)$271$837$82,140
276 ($1,108)$268$840$81,300
Year 24 - 277 ($1,108)$266$843$80,457
278 ($1,108)$263$845$79,611
279 ($1,108)$260$848$78,763
280 ($1,108)$257$851$77,912
281 ($1,108)$255$854$77,059
282 ($1,108)$252$857$76,202
283 ($1,108)$249$859$75,343
284 ($1,108)$246$862$74,480
285 ($1,108)$243$865$73,615
286 ($1,108)$240$868$72,748
287 ($1,108)$238$871$71,877
288 ($1,108)$235$873$71,004
Year 25 - 289 ($1,108)$232$876$70,127
290 ($1,108)$229$879$69,248
291 ($1,108)$226$882$68,366
292 ($1,108)$223$885$67,481
293 ($1,108)$220$888$66,593
294 ($1,108)$218$891$65,702
295 ($1,108)$215$894$64,809
296 ($1,108)$212$897$63,912
297 ($1,108)$209$899$63,013
298 ($1,108)$206$902$62,110
299 ($1,108)$203$905$61,205
300 ($1,108)$200$908$60,297
Year 26 - 301 ($1,108)$197$911$59,385
302 ($1,108)$194$914$58,471
303 ($1,108)$191$917$57,554
304 ($1,108)$188$920$56,633
305 ($1,108)$185$923$55,710
306 ($1,108)$182$926$54,784
307 ($1,108)$179$929$53,855
308 ($1,108)$176$932$52,922
309 ($1,108)$173$935$51,987
310 ($1,108)$170$938$51,048
311 ($1,108)$167$942$50,107
312 ($1,108)$164$945$49,162
Year 27 - 313 ($1,108)$161$948$48,215
314 ($1,108)$158$951$47,264
315 ($1,108)$154$954$46,310
316 ($1,108)$151$957$45,353
317 ($1,108)$148$960$44,393
318 ($1,108)$145$963$43,430
319 ($1,108)$142$966$42,463
320 ($1,108)$139$970$41,494
321 ($1,108)$136$973$40,521
322 ($1,108)$132$976$39,545
323 ($1,108)$129$979$38,566
324 ($1,108)$126$982$37,584
Year 28 - 325 ($1,108)$123$986$36,598
326 ($1,108)$120$989$35,609
327 ($1,108)$116$992$34,617
328 ($1,108)$113$995$33,622
329 ($1,108)$110$998$32,624
330 ($1,108)$107$1,002$31,622
331 ($1,108)$103$1,005$30,617
332 ($1,108)$100$1,008$29,609
333 ($1,108)$97$1,012$28,597
334 ($1,108)$93$1,015$27,582
335 ($1,108)$90$1,018$26,564
336 ($1,108)$87$1,022$25,543
Year 29 - 337 ($1,108)$83$1,025$24,518
338 ($1,108)$80$1,028$23,490
339 ($1,108)$77$1,032$22,458
340 ($1,108)$73$1,035$21,423
341 ($1,108)$70$1,038$20,385
342 ($1,108)$67$1,042$19,343
343 ($1,108)$63$1,045$18,298
344 ($1,108)$60$1,049$17,250
345 ($1,108)$56$1,052$16,198
346 ($1,108)$53$1,055$15,142
347 ($1,108)$49$1,059$14,083
348 ($1,108)$46$1,062$13,021
Year 30 - 349 ($1,108)$43$1,066$11,955
350 ($1,108)$39$1,069$10,886
351 ($1,108)$36$1,073$9,814
352 ($1,108)$32$1,076$8,737
353 ($1,108)$29$1,080$7,658
354 ($1,108)$25$1,083$6,574
355 ($1,108)$21$1,087$5,487
356 ($1,108)$18$1,090$4,397
357 ($1,108)$14$1,094$3,303
358 ($1,108)$11$1,097$2,206
359 ($1,108)$7$1,101$1,105
360 ($1,108)$4$1,105$0
TOTALS$164,580$234,400$398,980

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.