« Back to all home prices

Mortgage Payment Schedule for a $401,000 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% ($80,200) 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
$1,500 360 $219,299 $540,099

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: 3.772% | Rate: 3.750% | Fees: $675 | 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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

$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  $401,000
Down Payment $80,200$320,800
Year 1 - 1 ($1,500)$1,024$476$320,324
2 ($1,500)$1,022$478$319,846
3 ($1,500)$1,021$479$319,366
4 ($1,500)$1,019$481$318,885
5 ($1,500)$1,018$482$318,403
6 ($1,500)$1,016$484$317,919
7 ($1,500)$1,015$486$317,433
8 ($1,500)$1,013$487$316,946
9 ($1,500)$1,012$489$316,457
10 ($1,500)$1,010$490$315,967
11 ($1,500)$1,008$492$315,475
12 ($1,500)$1,007$493$314,982
Year 2 - 13 ($1,500)$1,005$495$314,487
14 ($1,500)$1,004$497$313,990
15 ($1,500)$1,002$498$313,492
16 ($1,500)$1,001$500$312,993
17 ($1,500)$999$501$312,491
18 ($1,500)$997$503$311,988
19 ($1,500)$996$505$311,484
20 ($1,500)$994$506$310,978
21 ($1,500)$993$508$310,470
22 ($1,500)$991$509$309,961
23 ($1,500)$989$511$309,450
24 ($1,500)$988$513$308,937
Year 3 - 25 ($1,500)$986$514$308,423
26 ($1,500)$984$516$307,907
27 ($1,500)$983$518$307,389
28 ($1,500)$981$519$306,870
29 ($1,500)$979$521$306,349
30 ($1,500)$978$523$305,827
31 ($1,500)$976$524$305,303
32 ($1,500)$974$526$304,777
33 ($1,500)$973$528$304,249
34 ($1,500)$971$529$303,720
35 ($1,500)$969$531$303,189
36 ($1,500)$968$533$302,657
Year 4 - 37 ($1,500)$966$534$302,122
38 ($1,500)$964$536$301,586
39 ($1,500)$963$538$301,049
40 ($1,500)$961$539$300,509
41 ($1,500)$959$541$299,968
42 ($1,500)$957$543$299,425
43 ($1,500)$956$545$298,880
44 ($1,500)$954$546$298,334
45 ($1,500)$952$548$297,786
46 ($1,500)$950$550$297,236
47 ($1,500)$949$552$296,685
48 ($1,500)$947$553$296,131
Year 5 - 49 ($1,500)$945$555$295,576
50 ($1,500)$943$557$295,019
51 ($1,500)$942$559$294,461
52 ($1,500)$940$560$293,900
53 ($1,500)$938$562$293,338
54 ($1,500)$936$564$292,774
55 ($1,500)$934$566$292,208
56 ($1,500)$933$568$291,640
57 ($1,500)$931$569$291,071
58 ($1,500)$929$571$290,500
59 ($1,500)$927$573$289,926
60 ($1,500)$925$575$289,352
Year 6 - 61 ($1,500)$924$577$288,775
62 ($1,500)$922$579$288,196
63 ($1,500)$920$580$287,616
64 ($1,500)$918$582$287,033
65 ($1,500)$916$584$286,449
66 ($1,500)$914$586$285,863
67 ($1,500)$912$588$285,275
68 ($1,500)$911$590$284,686
69 ($1,500)$909$592$284,094
70 ($1,500)$907$594$283,500
71 ($1,500)$905$595$282,905
72 ($1,500)$903$597$282,308
Year 7 - 73 ($1,500)$901$599$281,708
74 ($1,500)$899$601$281,107
75 ($1,500)$897$603$280,504
76 ($1,500)$895$605$279,899
77 ($1,500)$893$607$279,292
78 ($1,500)$891$609$278,683
79 ($1,500)$889$611$278,073
80 ($1,500)$888$613$277,460
81 ($1,500)$886$615$276,845
82 ($1,500)$884$617$276,228
83 ($1,500)$882$619$275,610
84 ($1,500)$880$621$274,989
Year 8 - 85 ($1,500)$878$623$274,367
86 ($1,500)$876$625$273,742
87 ($1,500)$874$627$273,115
88 ($1,500)$872$629$272,487
89 ($1,500)$870$631$271,856
90 ($1,500)$868$633$271,224
91 ($1,500)$866$635$270,589
92 ($1,500)$864$637$269,952
93 ($1,500)$862$639$269,314
94 ($1,500)$860$641$268,673
95 ($1,500)$858$643$268,030
96 ($1,500)$855$645$267,385
Year 9 - 97 ($1,500)$853$647$266,738
98 ($1,500)$851$649$266,090
99 ($1,500)$849$651$265,439
100 ($1,500)$847$653$264,785
101 ($1,500)$845$655$264,130
102 ($1,500)$843$657$263,473
103 ($1,500)$841$659$262,814
104 ($1,500)$839$661$262,152
105 ($1,500)$837$664$261,489
106 ($1,500)$835$666$260,823
107 ($1,500)$832$668$260,155
108 ($1,500)$830$670$259,485
Year 10 - 109 ($1,500)$828$672$258,813
110 ($1,500)$826$674$258,139
111 ($1,500)$824$676$257,462
112 ($1,500)$822$679$256,784
113 ($1,500)$820$681$256,103
114 ($1,500)$817$683$255,420
115 ($1,500)$815$685$254,735
116 ($1,500)$813$687$254,048
117 ($1,500)$811$689$253,359
118 ($1,500)$809$692$252,667
119 ($1,500)$806$694$251,973
120 ($1,500)$804$696$251,277
Year 11 - 121 ($1,500)$802$698$250,579
122 ($1,500)$800$701$249,878
123 ($1,500)$798$703$249,176
124 ($1,500)$795$705$248,471
125 ($1,500)$793$707$247,763
126 ($1,500)$791$709$247,054
127 ($1,500)$789$712$246,342
128 ($1,500)$786$714$245,628
129 ($1,500)$784$716$244,912
130 ($1,500)$782$719$244,193
131 ($1,500)$779$721$243,472
132 ($1,500)$777$723$242,749
Year 12 - 133 ($1,500)$775$726$242,024
134 ($1,500)$772$728$241,296
135 ($1,500)$770$730$240,566
136 ($1,500)$768$732$239,833
137 ($1,500)$765$735$239,098
138 ($1,500)$763$737$238,361
139 ($1,500)$761$740$237,622
140 ($1,500)$758$742$236,880
141 ($1,500)$756$744$236,136
142 ($1,500)$754$747$235,389
143 ($1,500)$751$749$234,640
144 ($1,500)$749$751$233,889
Year 13 - 145 ($1,500)$746$754$233,135
146 ($1,500)$744$756$232,379
147 ($1,500)$742$759$231,620
148 ($1,500)$739$761$230,859
149 ($1,500)$737$763$230,096
150 ($1,500)$734$766$229,330
151 ($1,500)$732$768$228,561
152 ($1,500)$729$771$227,791
153 ($1,500)$727$773$227,017
154 ($1,500)$725$776$226,242
155 ($1,500)$722$778$225,463
156 ($1,500)$720$781$224,683
Year 14 - 157 ($1,500)$717$783$223,900
158 ($1,500)$715$786$223,114
159 ($1,500)$712$788$222,326
160 ($1,500)$710$791$221,535
161 ($1,500)$707$793$220,742
162 ($1,500)$705$796$219,946
163 ($1,500)$702$798$219,148
164 ($1,500)$699$801$218,347
165 ($1,500)$697$803$217,544
166 ($1,500)$694$806$216,738
167 ($1,500)$692$809$215,929
168 ($1,500)$689$811$215,118
Year 15 - 169 ($1,500)$687$814$214,304
170 ($1,500)$684$816$213,488
171 ($1,500)$681$819$212,669
172 ($1,500)$679$822$211,848
173 ($1,500)$676$824$211,023
174 ($1,500)$674$827$210,197
175 ($1,500)$671$829$209,367
176 ($1,500)$668$832$208,535
177 ($1,500)$666$835$207,701
178 ($1,500)$663$837$206,863
179 ($1,500)$660$840$206,023
180 ($1,500)$658$843$205,180
Year 16 - 181 ($1,500)$655$845$204,335
182 ($1,500)$652$848$203,487
183 ($1,500)$649$851$202,636
184 ($1,500)$647$854$201,783
185 ($1,500)$644$856$200,926
186 ($1,500)$641$859$200,067
187 ($1,500)$639$862$199,206
188 ($1,500)$636$864$198,341
189 ($1,500)$633$867$197,474
190 ($1,500)$630$870$196,604
191 ($1,500)$627$873$195,731
192 ($1,500)$625$876$194,856
Year 17 - 193 ($1,500)$622$878$193,977
194 ($1,500)$619$881$193,096
195 ($1,500)$616$884$192,212
196 ($1,500)$613$887$191,325
197 ($1,500)$611$890$190,436
198 ($1,500)$608$892$189,543
199 ($1,500)$605$895$188,648
200 ($1,500)$602$898$187,750
201 ($1,500)$599$901$186,849
202 ($1,500)$596$904$185,945
203 ($1,500)$593$907$185,038
204 ($1,500)$591$910$184,128
Year 18 - 205 ($1,500)$588$913$183,216
206 ($1,500)$585$916$182,300
207 ($1,500)$582$918$181,382
208 ($1,500)$579$921$180,460
209 ($1,500)$576$924$179,536
210 ($1,500)$573$927$178,609
211 ($1,500)$570$930$177,679
212 ($1,500)$567$933$176,745
213 ($1,500)$564$936$175,809
214 ($1,500)$561$939$174,870
215 ($1,500)$558$942$173,928
216 ($1,500)$555$945$172,983
Year 19 - 217 ($1,500)$552$948$172,035
218 ($1,500)$549$951$171,083
219 ($1,500)$546$954$170,129
220 ($1,500)$543$957$169,172
221 ($1,500)$540$960$168,212
222 ($1,500)$537$963$167,248
223 ($1,500)$534$966$166,282
224 ($1,500)$531$970$165,312
225 ($1,500)$528$973$164,339
226 ($1,500)$525$976$163,364
227 ($1,500)$521$979$162,385
228 ($1,500)$518$982$161,403
Year 20 - 229 ($1,500)$515$985$160,418
230 ($1,500)$512$988$159,429
231 ($1,500)$509$991$158,438
232 ($1,500)$506$995$157,443
233 ($1,500)$503$998$156,446
234 ($1,500)$499$1,001$155,445
235 ($1,500)$496$1,004$154,441
236 ($1,500)$493$1,007$153,433
237 ($1,500)$490$1,011$152,423
238 ($1,500)$486$1,014$151,409
239 ($1,500)$483$1,017$150,392
240 ($1,500)$480$1,020$149,372
Year 21 - 241 ($1,500)$477$1,024$148,348
242 ($1,500)$473$1,027$147,321
243 ($1,500)$470$1,030$146,291
244 ($1,500)$467$1,033$145,258
245 ($1,500)$464$1,037$144,221
246 ($1,500)$460$1,040$143,181
247 ($1,500)$457$1,043$142,138
248 ($1,500)$454$1,047$141,091
249 ($1,500)$450$1,050$140,041
250 ($1,500)$447$1,053$138,988
251 ($1,500)$444$1,057$137,931
252 ($1,500)$440$1,060$136,871
Year 22 - 253 ($1,500)$437$1,063$135,808
254 ($1,500)$433$1,067$134,741
255 ($1,500)$430$1,070$133,671
256 ($1,500)$427$1,074$132,597
257 ($1,500)$423$1,077$131,520
258 ($1,500)$420$1,081$130,440
259 ($1,500)$416$1,084$129,356
260 ($1,500)$413$1,087$128,268
261 ($1,500)$409$1,091$127,177
262 ($1,500)$406$1,094$126,083
263 ($1,500)$402$1,098$124,985
264 ($1,500)$399$1,101$123,884
Year 23 - 265 ($1,500)$395$1,105$122,779
266 ($1,500)$392$1,108$121,670
267 ($1,500)$388$1,112$120,558
268 ($1,500)$385$1,115$119,443
269 ($1,500)$381$1,119$118,324
270 ($1,500)$378$1,123$117,201
271 ($1,500)$374$1,126$116,075
272 ($1,500)$370$1,130$114,945
273 ($1,500)$367$1,133$113,812
274 ($1,500)$363$1,137$112,675
275 ($1,500)$360$1,141$111,534
276 ($1,500)$356$1,144$110,390
Year 24 - 277 ($1,500)$352$1,148$109,242
278 ($1,500)$349$1,152$108,090
279 ($1,500)$345$1,155$106,935
280 ($1,500)$341$1,159$105,776
281 ($1,500)$338$1,163$104,613
282 ($1,500)$334$1,166$103,447
283 ($1,500)$330$1,170$102,277
284 ($1,500)$326$1,174$101,103
285 ($1,500)$323$1,178$99,925
286 ($1,500)$319$1,181$98,744
287 ($1,500)$315$1,185$97,559
288 ($1,500)$311$1,189$96,370
Year 25 - 289 ($1,500)$308$1,193$95,177
290 ($1,500)$304$1,197$93,981
291 ($1,500)$300$1,200$92,781
292 ($1,500)$296$1,204$91,576
293 ($1,500)$292$1,208$90,368
294 ($1,500)$288$1,212$89,157
295 ($1,500)$285$1,216$87,941
296 ($1,500)$281$1,220$86,721
297 ($1,500)$277$1,223$85,498
298 ($1,500)$273$1,227$84,270
299 ($1,500)$269$1,231$83,039
300 ($1,500)$265$1,235$81,804
Year 26 - 301 ($1,500)$261$1,239$80,565
302 ($1,500)$257$1,243$79,322
303 ($1,500)$253$1,247$78,074
304 ($1,500)$249$1,251$76,823
305 ($1,500)$245$1,255$75,568
306 ($1,500)$241$1,259$74,309
307 ($1,500)$237$1,263$73,046
308 ($1,500)$233$1,267$71,779
309 ($1,500)$229$1,271$70,508
310 ($1,500)$225$1,275$69,233
311 ($1,500)$221$1,279$67,953
312 ($1,500)$217$1,283$66,670
Year 27 - 313 ($1,500)$213$1,287$65,382
314 ($1,500)$209$1,292$64,091
315 ($1,500)$205$1,296$62,795
316 ($1,500)$200$1,300$61,495
317 ($1,500)$196$1,304$60,191
318 ($1,500)$192$1,308$58,883
319 ($1,500)$188$1,312$57,571
320 ($1,500)$184$1,317$56,254
321 ($1,500)$180$1,321$54,933
322 ($1,500)$175$1,325$53,608
323 ($1,500)$171$1,329$52,279
324 ($1,500)$167$1,333$50,946
Year 28 - 325 ($1,500)$163$1,338$49,608
326 ($1,500)$158$1,342$48,266
327 ($1,500)$154$1,346$46,920
328 ($1,500)$150$1,351$45,569
329 ($1,500)$145$1,355$44,215
330 ($1,500)$141$1,359$42,856
331 ($1,500)$137$1,363$41,492
332 ($1,500)$132$1,368$40,124
333 ($1,500)$128$1,372$38,752
334 ($1,500)$124$1,377$37,375
335 ($1,500)$119$1,381$35,994
336 ($1,500)$115$1,385$34,609
Year 29 - 337 ($1,500)$110$1,390$33,219
338 ($1,500)$106$1,394$31,825
339 ($1,500)$102$1,399$30,426
340 ($1,500)$97$1,403$29,023
341 ($1,500)$93$1,408$27,615
342 ($1,500)$88$1,412$26,203
343 ($1,500)$84$1,417$24,787
344 ($1,500)$79$1,421$23,365
345 ($1,500)$75$1,426$21,940
346 ($1,500)$70$1,430$20,510
347 ($1,500)$65$1,435$19,075
348 ($1,500)$61$1,439$17,635
Year 30 - 349 ($1,500)$56$1,444$16,191
350 ($1,500)$52$1,449$14,743
351 ($1,500)$47$1,453$13,289
352 ($1,500)$42$1,458$11,832
353 ($1,500)$38$1,463$10,369
354 ($1,500)$33$1,467$8,902
355 ($1,500)$28$1,472$7,430
356 ($1,500)$24$1,477$5,954
357 ($1,500)$19$1,481$4,472
358 ($1,500)$14$1,486$2,986
359 ($1,500)$10$1,491$1,496
360 ($1,500)$5$1,496$0
TOTALS$219,299$320,800$540,099

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.