« Back to all home prices

Mortgage Payment Schedule for a $400,000 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% ($80,000) 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
$1,511 360 $224,022 $544,022

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  $400,000
Down Payment $80,000$320,000
Year 1 - 1 ($1,511)$1,043$469$319,531
2 ($1,511)$1,041$470$319,061
3 ($1,511)$1,040$472$318,590
4 ($1,511)$1,038$473$318,117
5 ($1,511)$1,037$475$317,642
6 ($1,511)$1,035$476$317,166
7 ($1,511)$1,033$478$316,688
8 ($1,511)$1,032$479$316,209
9 ($1,511)$1,030$481$315,728
10 ($1,511)$1,029$482$315,246
11 ($1,511)$1,027$484$314,762
12 ($1,511)$1,026$486$314,276
Year 2 - 13 ($1,511)$1,024$487$313,789
14 ($1,511)$1,022$489$313,300
15 ($1,511)$1,021$490$312,810
16 ($1,511)$1,019$492$312,318
17 ($1,511)$1,018$494$311,824
18 ($1,511)$1,016$495$311,329
19 ($1,511)$1,014$497$310,832
20 ($1,511)$1,013$498$310,334
21 ($1,511)$1,011$500$309,834
22 ($1,511)$1,010$502$309,332
23 ($1,511)$1,008$503$308,829
24 ($1,511)$1,006$505$308,324
Year 3 - 25 ($1,511)$1,005$507$307,818
26 ($1,511)$1,003$508$307,310
27 ($1,511)$1,001$510$306,800
28 ($1,511)$1,000$512$306,288
29 ($1,511)$998$513$305,775
30 ($1,511)$996$515$305,260
31 ($1,511)$995$517$304,744
32 ($1,511)$993$518$304,225
33 ($1,511)$991$520$303,705
34 ($1,511)$990$522$303,184
35 ($1,511)$988$523$302,661
36 ($1,511)$986$525$302,136
Year 4 - 37 ($1,511)$984$527$301,609
38 ($1,511)$983$528$301,080
39 ($1,511)$981$530$300,550
40 ($1,511)$979$532$300,018
41 ($1,511)$978$534$299,485
42 ($1,511)$976$535$298,949
43 ($1,511)$974$537$298,412
44 ($1,511)$972$539$297,874
45 ($1,511)$971$541$297,333
46 ($1,511)$969$542$296,791
47 ($1,511)$967$544$296,246
48 ($1,511)$965$546$295,701
Year 5 - 49 ($1,511)$963$548$295,153
50 ($1,511)$962$549$294,603
51 ($1,511)$960$551$294,052
52 ($1,511)$958$553$293,499
53 ($1,511)$956$555$292,944
54 ($1,511)$955$557$292,388
55 ($1,511)$953$558$291,829
56 ($1,511)$951$560$291,269
57 ($1,511)$949$562$290,707
58 ($1,511)$947$564$290,143
59 ($1,511)$945$566$289,577
60 ($1,511)$944$568$289,009
Year 6 - 61 ($1,511)$942$569$288,440
62 ($1,511)$940$571$287,868
63 ($1,511)$938$573$287,295
64 ($1,511)$936$575$286,720
65 ($1,511)$934$577$286,143
66 ($1,511)$932$579$285,564
67 ($1,511)$930$581$284,984
68 ($1,511)$929$583$284,401
69 ($1,511)$927$584$283,817
70 ($1,511)$925$586$283,230
71 ($1,511)$923$588$282,642
72 ($1,511)$921$590$282,052
Year 7 - 73 ($1,511)$919$592$281,460
74 ($1,511)$917$594$280,865
75 ($1,511)$915$596$280,269
76 ($1,511)$913$598$279,671
77 ($1,511)$911$600$279,072
78 ($1,511)$909$602$278,470
79 ($1,511)$907$604$277,866
80 ($1,511)$905$606$277,260
81 ($1,511)$903$608$276,652
82 ($1,511)$901$610$276,043
83 ($1,511)$899$612$275,431
84 ($1,511)$897$614$274,817
Year 8 - 85 ($1,511)$895$616$274,201
86 ($1,511)$893$618$273,584
87 ($1,511)$891$620$272,964
88 ($1,511)$889$622$272,342
89 ($1,511)$887$624$271,718
90 ($1,511)$885$626$271,092
91 ($1,511)$883$628$270,465
92 ($1,511)$881$630$269,835
93 ($1,511)$879$632$269,203
94 ($1,511)$877$634$268,569
95 ($1,511)$875$636$267,933
96 ($1,511)$873$638$267,295
Year 9 - 97 ($1,511)$871$640$266,654
98 ($1,511)$869$642$266,012
99 ($1,511)$867$644$265,368
100 ($1,511)$865$647$264,721
101 ($1,511)$863$649$264,072
102 ($1,511)$860$651$263,422
103 ($1,511)$858$653$262,769
104 ($1,511)$856$655$262,114
105 ($1,511)$854$657$261,457
106 ($1,511)$852$659$260,797
107 ($1,511)$850$661$260,136
108 ($1,511)$848$664$259,472
Year 10 - 109 ($1,511)$845$666$258,807
110 ($1,511)$843$668$258,139
111 ($1,511)$841$670$257,469
112 ($1,511)$839$672$256,797
113 ($1,511)$837$674$256,122
114 ($1,511)$835$677$255,445
115 ($1,511)$832$679$254,767
116 ($1,511)$830$681$254,086
117 ($1,511)$828$683$253,402
118 ($1,511)$826$686$252,717
119 ($1,511)$823$688$252,029
120 ($1,511)$821$690$251,339
Year 11 - 121 ($1,511)$819$692$250,647
122 ($1,511)$817$694$249,952
123 ($1,511)$814$697$249,256
124 ($1,511)$812$699$248,557
125 ($1,511)$810$701$247,855
126 ($1,511)$808$704$247,152
127 ($1,511)$805$706$246,446
128 ($1,511)$803$708$245,738
129 ($1,511)$801$710$245,027
130 ($1,511)$798$713$244,314
131 ($1,511)$796$715$243,599
132 ($1,511)$794$717$242,882
Year 12 - 133 ($1,511)$791$720$242,162
134 ($1,511)$789$722$241,440
135 ($1,511)$787$724$240,715
136 ($1,511)$784$727$239,989
137 ($1,511)$782$729$239,259
138 ($1,511)$780$732$238,528
139 ($1,511)$777$734$237,794
140 ($1,511)$775$736$237,057
141 ($1,511)$772$739$236,319
142 ($1,511)$770$741$235,578
143 ($1,511)$768$744$234,834
144 ($1,511)$765$746$234,088
Year 13 - 145 ($1,511)$763$748$233,340
146 ($1,511)$760$751$232,589
147 ($1,511)$758$753$231,835
148 ($1,511)$755$756$231,080
149 ($1,511)$753$758$230,321
150 ($1,511)$750$761$229,561
151 ($1,511)$748$763$228,797
152 ($1,511)$745$766$228,032
153 ($1,511)$743$768$227,264
154 ($1,511)$741$771$226,493
155 ($1,511)$738$773$225,720
156 ($1,511)$735$776$224,944
Year 14 - 157 ($1,511)$733$778$224,166
158 ($1,511)$730$781$223,385
159 ($1,511)$728$783$222,602
160 ($1,511)$725$786$221,816
161 ($1,511)$723$788$221,027
162 ($1,511)$720$791$220,236
163 ($1,511)$718$794$219,443
164 ($1,511)$715$796$218,647
165 ($1,511)$712$799$217,848
166 ($1,511)$710$801$217,047
167 ($1,511)$707$804$216,243
168 ($1,511)$705$807$215,436
Year 15 - 169 ($1,511)$702$809$214,627
170 ($1,511)$699$812$213,815
171 ($1,511)$697$814$213,001
172 ($1,511)$694$817$212,183
173 ($1,511)$691$820$211,364
174 ($1,511)$689$822$210,541
175 ($1,511)$686$825$209,716
176 ($1,511)$683$828$208,888
177 ($1,511)$681$831$208,058
178 ($1,511)$678$833$207,224
179 ($1,511)$675$836$206,388
180 ($1,511)$672$839$205,550
Year 16 - 181 ($1,511)$670$841$204,708
182 ($1,511)$667$844$203,864
183 ($1,511)$664$847$203,017
184 ($1,511)$661$850$202,167
185 ($1,511)$659$852$201,315
186 ($1,511)$656$855$200,460
187 ($1,511)$653$858$199,602
188 ($1,511)$650$861$198,741
189 ($1,511)$648$864$197,877
190 ($1,511)$645$866$197,011
191 ($1,511)$642$869$196,142
192 ($1,511)$639$872$195,270
Year 17 - 193 ($1,511)$636$875$194,395
194 ($1,511)$633$878$193,517
195 ($1,511)$631$881$192,636
196 ($1,511)$628$883$191,753
197 ($1,511)$625$886$190,866
198 ($1,511)$622$889$189,977
199 ($1,511)$619$892$189,085
200 ($1,511)$616$895$188,190
201 ($1,511)$613$898$187,292
202 ($1,511)$610$901$186,391
203 ($1,511)$607$904$185,487
204 ($1,511)$604$907$184,580
Year 18 - 205 ($1,511)$601$910$183,671
206 ($1,511)$598$913$182,758
207 ($1,511)$595$916$181,842
208 ($1,511)$593$919$180,924
209 ($1,511)$590$922$180,002
210 ($1,511)$587$925$179,077
211 ($1,511)$583$928$178,150
212 ($1,511)$580$931$177,219
213 ($1,511)$577$934$176,285
214 ($1,511)$574$937$175,348
215 ($1,511)$571$940$174,409
216 ($1,511)$568$943$173,466
Year 19 - 217 ($1,511)$565$946$172,520
218 ($1,511)$562$949$171,571
219 ($1,511)$559$952$170,619
220 ($1,511)$556$955$169,663
221 ($1,511)$553$958$168,705
222 ($1,511)$550$961$167,743
223 ($1,511)$547$965$166,779
224 ($1,511)$543$968$165,811
225 ($1,511)$540$971$164,840
226 ($1,511)$537$974$163,866
227 ($1,511)$534$977$162,889
228 ($1,511)$531$980$161,908
Year 20 - 229 ($1,511)$528$984$160,925
230 ($1,511)$524$987$159,938
231 ($1,511)$521$990$158,948
232 ($1,511)$518$993$157,955
233 ($1,511)$515$997$156,958
234 ($1,511)$511$1,000$155,958
235 ($1,511)$508$1,003$154,955
236 ($1,511)$505$1,006$153,949
237 ($1,511)$502$1,010$152,940
238 ($1,511)$498$1,013$151,927
239 ($1,511)$495$1,016$150,911
240 ($1,511)$492$1,019$149,891
Year 21 - 241 ($1,511)$488$1,023$148,868
242 ($1,511)$485$1,026$147,842
243 ($1,511)$482$1,029$146,813
244 ($1,511)$478$1,033$145,780
245 ($1,511)$475$1,036$144,744
246 ($1,511)$472$1,040$143,704
247 ($1,511)$468$1,043$142,661
248 ($1,511)$465$1,046$141,615
249 ($1,511)$461$1,050$140,565
250 ($1,511)$458$1,053$139,512
251 ($1,511)$455$1,057$138,456
252 ($1,511)$451$1,060$137,395
Year 22 - 253 ($1,511)$448$1,063$136,332
254 ($1,511)$444$1,067$135,265
255 ($1,511)$441$1,070$134,195
256 ($1,511)$437$1,074$133,121
257 ($1,511)$434$1,077$132,043
258 ($1,511)$430$1,081$130,962
259 ($1,511)$427$1,084$129,878
260 ($1,511)$423$1,088$128,790
261 ($1,511)$420$1,092$127,698
262 ($1,511)$416$1,095$126,603
263 ($1,511)$413$1,099$125,505
264 ($1,511)$409$1,102$124,402
Year 23 - 265 ($1,511)$405$1,106$123,297
266 ($1,511)$402$1,109$122,187
267 ($1,511)$398$1,113$121,074
268 ($1,511)$394$1,117$119,957
269 ($1,511)$391$1,120$118,837
270 ($1,511)$387$1,124$117,713
271 ($1,511)$384$1,128$116,586
272 ($1,511)$380$1,131$115,454
273 ($1,511)$376$1,135$114,319
274 ($1,511)$372$1,139$113,181
275 ($1,511)$369$1,142$112,038
276 ($1,511)$365$1,146$110,892
Year 24 - 277 ($1,511)$361$1,150$109,742
278 ($1,511)$358$1,154$108,589
279 ($1,511)$354$1,157$107,431
280 ($1,511)$350$1,161$106,270
281 ($1,511)$346$1,165$105,105
282 ($1,511)$342$1,169$103,937
283 ($1,511)$339$1,173$102,764
284 ($1,511)$335$1,176$101,588
285 ($1,511)$331$1,180$100,407
286 ($1,511)$327$1,184$99,223
287 ($1,511)$323$1,188$98,036
288 ($1,511)$319$1,192$96,844
Year 25 - 289 ($1,511)$316$1,196$95,648
290 ($1,511)$312$1,200$94,449
291 ($1,511)$308$1,203$93,245
292 ($1,511)$304$1,207$92,038
293 ($1,511)$300$1,211$90,827
294 ($1,511)$296$1,215$89,611
295 ($1,511)$292$1,219$88,392
296 ($1,511)$288$1,223$87,169
297 ($1,511)$284$1,227$85,942
298 ($1,511)$280$1,231$84,711
299 ($1,511)$276$1,235$83,476
300 ($1,511)$272$1,239$82,236
Year 26 - 301 ($1,511)$268$1,243$80,993
302 ($1,511)$264$1,247$79,746
303 ($1,511)$260$1,251$78,495
304 ($1,511)$256$1,255$77,239
305 ($1,511)$252$1,260$75,980
306 ($1,511)$248$1,264$74,716
307 ($1,511)$243$1,268$73,448
308 ($1,511)$239$1,272$72,177
309 ($1,511)$235$1,276$70,901
310 ($1,511)$231$1,280$69,620
311 ($1,511)$227$1,284$68,336
312 ($1,511)$223$1,289$67,048
Year 27 - 313 ($1,511)$218$1,293$65,755
314 ($1,511)$214$1,297$64,458
315 ($1,511)$210$1,301$63,157
316 ($1,511)$206$1,305$61,851
317 ($1,511)$202$1,310$60,542
318 ($1,511)$197$1,314$59,228
319 ($1,511)$193$1,318$57,910
320 ($1,511)$189$1,322$56,587
321 ($1,511)$184$1,327$55,260
322 ($1,511)$180$1,331$53,929
323 ($1,511)$176$1,335$52,594
324 ($1,511)$171$1,340$51,254
Year 28 - 325 ($1,511)$167$1,344$49,910
326 ($1,511)$163$1,349$48,561
327 ($1,511)$158$1,353$47,208
328 ($1,511)$154$1,357$45,851
329 ($1,511)$149$1,362$44,489
330 ($1,511)$145$1,366$43,123
331 ($1,511)$141$1,371$41,752
332 ($1,511)$136$1,375$40,377
333 ($1,511)$132$1,380$38,998
334 ($1,511)$127$1,384$37,614
335 ($1,511)$123$1,389$36,225
336 ($1,511)$118$1,393$34,832
Year 29 - 337 ($1,511)$113$1,398$33,434
338 ($1,511)$109$1,402$32,032
339 ($1,511)$104$1,407$30,625
340 ($1,511)$100$1,411$29,214
341 ($1,511)$95$1,416$27,798
342 ($1,511)$91$1,421$26,377
343 ($1,511)$86$1,425$24,952
344 ($1,511)$81$1,430$23,522
345 ($1,511)$77$1,435$22,087
346 ($1,511)$72$1,439$20,648
347 ($1,511)$67$1,444$19,204
348 ($1,511)$63$1,449$17,756
Year 30 - 349 ($1,511)$58$1,453$16,302
350 ($1,511)$53$1,458$14,844
351 ($1,511)$48$1,463$13,382
352 ($1,511)$44$1,468$11,914
353 ($1,511)$39$1,472$10,442
354 ($1,511)$34$1,477$8,965
355 ($1,511)$29$1,482$7,483
356 ($1,511)$24$1,487$5,996
357 ($1,511)$20$1,492$4,504
358 ($1,511)$15$1,496$3,008
359 ($1,511)$10$1,501$1,506
360 ($1,511)$5$1,506$0
TOTALS$224,022$320,000$544,022

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.