« 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 November 23, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,517 360 $225,244 $546,044

Mortgage Providers

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


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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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

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 #: 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 #: 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
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 ($1,517)$1,048$469$320,331
2 ($1,517)$1,046$470$319,861
3 ($1,517)$1,045$472$319,389
4 ($1,517)$1,043$473$318,915
5 ($1,517)$1,042$475$318,440
6 ($1,517)$1,040$477$317,964
7 ($1,517)$1,039$478$317,486
8 ($1,517)$1,037$480$317,006
9 ($1,517)$1,036$481$316,525
10 ($1,517)$1,034$483$316,042
11 ($1,517)$1,032$484$315,558
12 ($1,517)$1,031$486$315,072
Year 2 - 13 ($1,517)$1,029$488$314,584
14 ($1,517)$1,028$489$314,095
15 ($1,517)$1,026$491$313,604
16 ($1,517)$1,024$492$313,112
17 ($1,517)$1,023$494$312,618
18 ($1,517)$1,021$496$312,122
19 ($1,517)$1,020$497$311,625
20 ($1,517)$1,018$499$311,126
21 ($1,517)$1,016$500$310,626
22 ($1,517)$1,015$502$310,124
23 ($1,517)$1,013$504$309,620
24 ($1,517)$1,011$505$309,115
Year 3 - 25 ($1,517)$1,010$507$308,608
26 ($1,517)$1,008$509$308,099
27 ($1,517)$1,006$510$307,589
28 ($1,517)$1,005$512$307,077
29 ($1,517)$1,003$514$306,563
30 ($1,517)$1,001$515$306,048
31 ($1,517)$1,000$517$305,531
32 ($1,517)$998$519$305,012
33 ($1,517)$996$520$304,492
34 ($1,517)$995$522$303,969
35 ($1,517)$993$524$303,446
36 ($1,517)$991$526$302,920
Year 4 - 37 ($1,517)$990$527$302,393
38 ($1,517)$988$529$301,864
39 ($1,517)$986$531$301,333
40 ($1,517)$984$532$300,801
41 ($1,517)$983$534$300,267
42 ($1,517)$981$536$299,731
43 ($1,517)$979$538$299,193
44 ($1,517)$977$539$298,654
45 ($1,517)$976$541$298,112
46 ($1,517)$974$543$297,569
47 ($1,517)$972$545$297,025
48 ($1,517)$970$547$296,478
Year 5 - 49 ($1,517)$968$548$295,930
50 ($1,517)$967$550$295,380
51 ($1,517)$965$552$294,828
52 ($1,517)$963$554$294,274
53 ($1,517)$961$555$293,719
54 ($1,517)$959$557$293,161
55 ($1,517)$958$559$292,602
56 ($1,517)$956$561$292,041
57 ($1,517)$954$563$291,479
58 ($1,517)$952$565$290,914
59 ($1,517)$950$566$290,347
60 ($1,517)$948$568$289,779
Year 6 - 61 ($1,517)$947$570$289,209
62 ($1,517)$945$572$288,637
63 ($1,517)$943$574$288,063
64 ($1,517)$941$576$287,487
65 ($1,517)$939$578$286,910
66 ($1,517)$937$580$286,330
67 ($1,517)$935$581$285,749
68 ($1,517)$933$583$285,165
69 ($1,517)$932$585$284,580
70 ($1,517)$930$587$283,993
71 ($1,517)$928$589$283,404
72 ($1,517)$926$591$282,813
Year 7 - 73 ($1,517)$924$593$282,220
74 ($1,517)$922$595$281,625
75 ($1,517)$920$597$281,028
76 ($1,517)$918$599$280,429
77 ($1,517)$916$601$279,829
78 ($1,517)$914$603$279,226
79 ($1,517)$912$605$278,621
80 ($1,517)$910$607$278,015
81 ($1,517)$908$609$277,406
82 ($1,517)$906$611$276,795
83 ($1,517)$904$613$276,183
84 ($1,517)$902$615$275,568
Year 8 - 85 ($1,517)$900$617$274,952
86 ($1,517)$898$619$274,333
87 ($1,517)$896$621$273,712
88 ($1,517)$894$623$273,090
89 ($1,517)$892$625$272,465
90 ($1,517)$890$627$271,838
91 ($1,517)$888$629$271,209
92 ($1,517)$886$631$270,579
93 ($1,517)$884$633$269,946
94 ($1,517)$882$635$269,311
95 ($1,517)$880$637$268,674
96 ($1,517)$878$639$268,035
Year 9 - 97 ($1,517)$876$641$267,393
98 ($1,517)$873$643$266,750
99 ($1,517)$871$645$266,105
100 ($1,517)$869$648$265,457
101 ($1,517)$867$650$264,808
102 ($1,517)$865$652$264,156
103 ($1,517)$863$654$263,502
104 ($1,517)$861$656$262,846
105 ($1,517)$859$658$262,188
106 ($1,517)$856$660$261,527
107 ($1,517)$854$662$260,865
108 ($1,517)$852$665$260,200
Year 10 - 109 ($1,517)$850$667$259,534
110 ($1,517)$848$669$258,865
111 ($1,517)$846$671$258,193
112 ($1,517)$843$673$257,520
113 ($1,517)$841$676$256,844
114 ($1,517)$839$678$256,167
115 ($1,517)$837$680$255,487
116 ($1,517)$835$682$254,805
117 ($1,517)$832$684$254,120
118 ($1,517)$830$687$253,433
119 ($1,517)$828$689$252,745
120 ($1,517)$826$691$252,053
Year 11 - 121 ($1,517)$823$693$251,360
122 ($1,517)$821$696$250,664
123 ($1,517)$819$698$249,966
124 ($1,517)$817$700$249,266
125 ($1,517)$814$703$248,564
126 ($1,517)$812$705$247,859
127 ($1,517)$810$707$247,152
128 ($1,517)$807$709$246,442
129 ($1,517)$805$712$245,730
130 ($1,517)$803$714$245,016
131 ($1,517)$800$716$244,300
132 ($1,517)$798$719$243,581
Year 12 - 133 ($1,517)$796$721$242,860
134 ($1,517)$793$723$242,137
135 ($1,517)$791$726$241,411
136 ($1,517)$789$728$240,683
137 ($1,517)$786$731$239,952
138 ($1,517)$784$733$239,219
139 ($1,517)$781$735$238,484
140 ($1,517)$779$738$237,746
141 ($1,517)$777$740$237,006
142 ($1,517)$774$743$236,263
143 ($1,517)$772$745$235,518
144 ($1,517)$769$747$234,771
Year 13 - 145 ($1,517)$767$750$234,021
146 ($1,517)$764$752$233,269
147 ($1,517)$762$755$232,514
148 ($1,517)$760$757$231,757
149 ($1,517)$757$760$230,997
150 ($1,517)$755$762$230,235
151 ($1,517)$752$765$229,470
152 ($1,517)$750$767$228,703
153 ($1,517)$747$770$227,933
154 ($1,517)$745$772$227,161
155 ($1,517)$742$775$226,386
156 ($1,517)$740$777$225,609
Year 14 - 157 ($1,517)$737$780$224,829
158 ($1,517)$734$782$224,047
159 ($1,517)$732$785$223,262
160 ($1,517)$729$787$222,475
161 ($1,517)$727$790$221,685
162 ($1,517)$724$793$220,892
163 ($1,517)$722$795$220,097
164 ($1,517)$719$798$219,299
165 ($1,517)$716$800$218,498
166 ($1,517)$714$803$217,695
167 ($1,517)$711$806$216,890
168 ($1,517)$709$808$216,082
Year 15 - 169 ($1,517)$706$811$215,271
170 ($1,517)$703$814$214,457
171 ($1,517)$701$816$213,641
172 ($1,517)$698$819$212,822
173 ($1,517)$695$822$212,000
174 ($1,517)$693$824$211,176
175 ($1,517)$690$827$210,349
176 ($1,517)$687$830$209,519
177 ($1,517)$684$832$208,687
178 ($1,517)$682$835$207,852
179 ($1,517)$679$838$207,014
180 ($1,517)$676$841$206,174
Year 16 - 181 ($1,517)$674$843$205,330
182 ($1,517)$671$846$204,484
183 ($1,517)$668$849$203,636
184 ($1,517)$665$852$202,784
185 ($1,517)$662$854$201,930
186 ($1,517)$660$857$201,072
187 ($1,517)$657$860$200,213
188 ($1,517)$654$863$199,350
189 ($1,517)$651$866$198,484
190 ($1,517)$648$868$197,616
191 ($1,517)$646$871$196,745
192 ($1,517)$643$874$195,870
Year 17 - 193 ($1,517)$640$877$194,993
194 ($1,517)$637$880$194,114
195 ($1,517)$634$883$193,231
196 ($1,517)$631$886$192,345
197 ($1,517)$628$888$191,457
198 ($1,517)$625$891$190,566
199 ($1,517)$623$894$189,671
200 ($1,517)$620$897$188,774
201 ($1,517)$617$900$187,874
202 ($1,517)$614$903$186,971
203 ($1,517)$611$906$186,065
204 ($1,517)$608$909$185,156
Year 18 - 205 ($1,517)$605$912$184,244
206 ($1,517)$602$915$183,329
207 ($1,517)$599$918$182,411
208 ($1,517)$596$921$181,490
209 ($1,517)$593$924$180,566
210 ($1,517)$590$927$179,639
211 ($1,517)$587$930$178,709
212 ($1,517)$584$933$177,776
213 ($1,517)$581$936$176,840
214 ($1,517)$578$939$175,901
215 ($1,517)$575$942$174,959
216 ($1,517)$572$945$174,014
Year 19 - 217 ($1,517)$568$948$173,065
218 ($1,517)$565$951$172,114
219 ($1,517)$562$955$171,159
220 ($1,517)$559$958$170,202
221 ($1,517)$556$961$169,241
222 ($1,517)$553$964$168,277
223 ($1,517)$550$967$167,310
224 ($1,517)$547$970$166,340
225 ($1,517)$543$973$165,366
226 ($1,517)$540$977$164,390
227 ($1,517)$537$980$163,410
228 ($1,517)$534$983$162,427
Year 20 - 229 ($1,517)$531$986$161,441
230 ($1,517)$527$989$160,451
231 ($1,517)$524$993$159,459
232 ($1,517)$521$996$158,463
233 ($1,517)$518$999$157,464
234 ($1,517)$514$1,002$156,461
235 ($1,517)$511$1,006$155,456
236 ($1,517)$508$1,009$154,447
237 ($1,517)$505$1,012$153,434
238 ($1,517)$501$1,016$152,419
239 ($1,517)$498$1,019$151,400
240 ($1,517)$495$1,022$150,378
Year 21 - 241 ($1,517)$491$1,026$149,352
242 ($1,517)$488$1,029$148,323
243 ($1,517)$485$1,032$147,291
244 ($1,517)$481$1,036$146,255
245 ($1,517)$478$1,039$145,216
246 ($1,517)$474$1,042$144,174
247 ($1,517)$471$1,046$143,128
248 ($1,517)$468$1,049$142,079
249 ($1,517)$464$1,053$141,026
250 ($1,517)$461$1,056$139,970
251 ($1,517)$457$1,060$138,910
252 ($1,517)$454$1,063$137,847
Year 22 - 253 ($1,517)$450$1,066$136,781
254 ($1,517)$447$1,070$135,711
255 ($1,517)$443$1,073$134,638
256 ($1,517)$440$1,077$133,561
257 ($1,517)$436$1,080$132,480
258 ($1,517)$433$1,084$131,396
259 ($1,517)$429$1,088$130,308
260 ($1,517)$426$1,091$129,217
261 ($1,517)$422$1,095$128,123
262 ($1,517)$419$1,098$127,024
263 ($1,517)$415$1,102$125,923
264 ($1,517)$411$1,105$124,817
Year 23 - 265 ($1,517)$408$1,109$123,708
266 ($1,517)$404$1,113$122,595
267 ($1,517)$400$1,116$121,479
268 ($1,517)$397$1,120$120,359
269 ($1,517)$393$1,124$119,236
270 ($1,517)$390$1,127$118,108
271 ($1,517)$386$1,131$116,977
272 ($1,517)$382$1,135$115,843
273 ($1,517)$378$1,138$114,704
274 ($1,517)$375$1,142$113,562
275 ($1,517)$371$1,146$112,416
276 ($1,517)$367$1,150$111,267
Year 24 - 277 ($1,517)$363$1,153$110,113
278 ($1,517)$360$1,157$108,956
279 ($1,517)$356$1,161$107,795
280 ($1,517)$352$1,165$106,631
281 ($1,517)$348$1,168$105,462
282 ($1,517)$345$1,172$104,290
283 ($1,517)$341$1,176$103,114
284 ($1,517)$337$1,180$101,934
285 ($1,517)$333$1,184$100,750
286 ($1,517)$329$1,188$99,563
287 ($1,517)$325$1,192$98,371
288 ($1,517)$321$1,195$97,176
Year 25 - 289 ($1,517)$317$1,199$95,976
290 ($1,517)$314$1,203$94,773
291 ($1,517)$310$1,207$93,566
292 ($1,517)$306$1,211$92,355
293 ($1,517)$302$1,215$91,139
294 ($1,517)$298$1,219$89,920
295 ($1,517)$294$1,223$88,697
296 ($1,517)$290$1,227$87,470
297 ($1,517)$286$1,231$86,239
298 ($1,517)$282$1,235$85,004
299 ($1,517)$278$1,239$83,765
300 ($1,517)$274$1,243$82,522
Year 26 - 301 ($1,517)$270$1,247$81,275
302 ($1,517)$265$1,251$80,023
303 ($1,517)$261$1,255$78,768
304 ($1,517)$257$1,259$77,509
305 ($1,517)$253$1,264$76,245
306 ($1,517)$249$1,268$74,977
307 ($1,517)$245$1,272$73,705
308 ($1,517)$241$1,276$72,429
309 ($1,517)$237$1,280$71,149
310 ($1,517)$232$1,284$69,865
311 ($1,517)$228$1,289$68,576
312 ($1,517)$224$1,293$67,283
Year 27 - 313 ($1,517)$220$1,297$65,986
314 ($1,517)$216$1,301$64,685
315 ($1,517)$211$1,305$63,380
316 ($1,517)$207$1,310$62,070
317 ($1,517)$203$1,314$60,756
318 ($1,517)$198$1,318$59,438
319 ($1,517)$194$1,323$58,115
320 ($1,517)$190$1,327$56,788
321 ($1,517)$186$1,331$55,457
322 ($1,517)$181$1,336$54,121
323 ($1,517)$177$1,340$52,781
324 ($1,517)$172$1,344$51,437
Year 28 - 325 ($1,517)$168$1,349$50,088
326 ($1,517)$164$1,353$48,735
327 ($1,517)$159$1,358$47,377
328 ($1,517)$155$1,362$46,015
329 ($1,517)$150$1,366$44,649
330 ($1,517)$146$1,371$43,278
331 ($1,517)$141$1,375$41,902
332 ($1,517)$137$1,380$40,523
333 ($1,517)$132$1,384$39,138
334 ($1,517)$128$1,389$37,749
335 ($1,517)$123$1,393$36,356
336 ($1,517)$119$1,398$34,958
Year 29 - 337 ($1,517)$114$1,403$33,555
338 ($1,517)$110$1,407$32,148
339 ($1,517)$105$1,412$30,736
340 ($1,517)$100$1,416$29,320
341 ($1,517)$96$1,421$27,899
342 ($1,517)$91$1,426$26,473
343 ($1,517)$86$1,430$25,043
344 ($1,517)$82$1,435$23,608
345 ($1,517)$77$1,440$22,168
346 ($1,517)$72$1,444$20,724
347 ($1,517)$68$1,449$19,275
348 ($1,517)$63$1,454$17,821
Year 30 - 349 ($1,517)$58$1,459$16,362
350 ($1,517)$53$1,463$14,899
351 ($1,517)$49$1,468$13,431
352 ($1,517)$44$1,473$11,958
353 ($1,517)$39$1,478$10,480
354 ($1,517)$34$1,483$8,998
355 ($1,517)$29$1,487$7,510
356 ($1,517)$25$1,492$6,018
357 ($1,517)$20$1,497$4,521
358 ($1,517)$15$1,502$3,019
359 ($1,517)$10$1,507$1,512
360 ($1,517)$5$1,512$0
TOTALS$225,244$320,800$546,044

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.