« Back to all home prices

Mortgage Payment Schedule for a $418,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($83,600) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,604 360 $243,111 $577,511

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $418,000
Down Payment $83,600$334,400
Year 1 - 1 ($1,604)$1,126$478$333,922
2 ($1,604)$1,124$480$333,442
3 ($1,604)$1,123$482$332,960
4 ($1,604)$1,121$483$332,477
5 ($1,604)$1,119$485$331,992
6 ($1,604)$1,118$486$331,505
7 ($1,604)$1,116$488$331,017
8 ($1,604)$1,114$490$330,528
9 ($1,604)$1,113$491$330,036
10 ($1,604)$1,111$493$329,543
11 ($1,604)$1,109$495$329,048
12 ($1,604)$1,108$496$328,552
Year 2 - 13 ($1,604)$1,106$498$328,054
14 ($1,604)$1,104$500$327,554
15 ($1,604)$1,103$501$327,053
16 ($1,604)$1,101$503$326,550
17 ($1,604)$1,099$505$326,045
18 ($1,604)$1,098$507$325,538
19 ($1,604)$1,096$508$325,030
20 ($1,604)$1,094$510$324,520
21 ($1,604)$1,093$512$324,008
22 ($1,604)$1,091$513$323,495
23 ($1,604)$1,089$515$322,980
24 ($1,604)$1,087$517$322,463
Year 3 - 25 ($1,604)$1,086$519$321,945
26 ($1,604)$1,084$520$321,424
27 ($1,604)$1,082$522$320,902
28 ($1,604)$1,080$524$320,378
29 ($1,604)$1,079$526$319,853
30 ($1,604)$1,077$527$319,325
31 ($1,604)$1,075$529$318,796
32 ($1,604)$1,073$531$318,265
33 ($1,604)$1,071$533$317,733
34 ($1,604)$1,070$534$317,198
35 ($1,604)$1,068$536$316,662
36 ($1,604)$1,066$538$316,124
Year 4 - 37 ($1,604)$1,064$540$315,584
38 ($1,604)$1,062$542$315,042
39 ($1,604)$1,061$544$314,498
40 ($1,604)$1,059$545$313,953
41 ($1,604)$1,057$547$313,406
42 ($1,604)$1,055$549$312,857
43 ($1,604)$1,053$551$312,306
44 ($1,604)$1,051$553$311,753
45 ($1,604)$1,050$555$311,199
46 ($1,604)$1,048$556$310,642
47 ($1,604)$1,046$558$310,084
48 ($1,604)$1,044$560$309,523
Year 5 - 49 ($1,604)$1,042$562$308,961
50 ($1,604)$1,040$564$308,397
51 ($1,604)$1,038$566$307,831
52 ($1,604)$1,036$568$307,263
53 ($1,604)$1,034$570$306,694
54 ($1,604)$1,033$572$306,122
55 ($1,604)$1,031$574$305,548
56 ($1,604)$1,029$576$304,973
57 ($1,604)$1,027$577$304,396
58 ($1,604)$1,025$579$303,816
59 ($1,604)$1,023$581$303,235
60 ($1,604)$1,021$583$302,651
Year 6 - 61 ($1,604)$1,019$585$302,066
62 ($1,604)$1,017$587$301,479
63 ($1,604)$1,015$589$300,890
64 ($1,604)$1,013$591$300,299
65 ($1,604)$1,011$593$299,705
66 ($1,604)$1,009$595$299,110
67 ($1,604)$1,007$597$298,513
68 ($1,604)$1,005$599$297,914
69 ($1,604)$1,003$601$297,313
70 ($1,604)$1,001$603$296,709
71 ($1,604)$999$605$296,104
72 ($1,604)$997$607$295,497
Year 7 - 73 ($1,604)$995$609$294,887
74 ($1,604)$993$611$294,276
75 ($1,604)$991$613$293,662
76 ($1,604)$989$616$293,047
77 ($1,604)$987$618$292,429
78 ($1,604)$985$620$291,810
79 ($1,604)$982$622$291,188
80 ($1,604)$980$624$290,564
81 ($1,604)$978$626$289,938
82 ($1,604)$976$628$289,310
83 ($1,604)$974$630$288,680
84 ($1,604)$972$632$288,047
Year 8 - 85 ($1,604)$970$634$287,413
86 ($1,604)$968$637$286,776
87 ($1,604)$965$639$286,138
88 ($1,604)$963$641$285,497
89 ($1,604)$961$643$284,854
90 ($1,604)$959$645$284,209
91 ($1,604)$957$647$283,561
92 ($1,604)$955$650$282,912
93 ($1,604)$952$652$282,260
94 ($1,604)$950$654$281,606
95 ($1,604)$948$656$280,950
96 ($1,604)$946$658$280,292
Year 9 - 97 ($1,604)$944$661$279,631
98 ($1,604)$941$663$278,968
99 ($1,604)$939$665$278,303
100 ($1,604)$937$667$277,636
101 ($1,604)$935$669$276,967
102 ($1,604)$932$672$276,295
103 ($1,604)$930$674$275,621
104 ($1,604)$928$676$274,945
105 ($1,604)$926$679$274,266
106 ($1,604)$923$681$273,585
107 ($1,604)$921$683$272,902
108 ($1,604)$919$685$272,217
Year 10 - 109 ($1,604)$916$688$271,529
110 ($1,604)$914$690$270,839
111 ($1,604)$912$692$270,146
112 ($1,604)$909$695$269,452
113 ($1,604)$907$697$268,755
114 ($1,604)$905$699$268,055
115 ($1,604)$902$702$267,354
116 ($1,604)$900$704$266,649
117 ($1,604)$898$706$265,943
118 ($1,604)$895$709$265,234
119 ($1,604)$893$711$264,523
120 ($1,604)$891$714$263,809
Year 11 - 121 ($1,604)$888$716$263,093
122 ($1,604)$886$718$262,375
123 ($1,604)$883$721$261,654
124 ($1,604)$881$723$260,931
125 ($1,604)$878$726$260,205
126 ($1,604)$876$728$259,477
127 ($1,604)$874$731$258,746
128 ($1,604)$871$733$258,013
129 ($1,604)$869$736$257,277
130 ($1,604)$866$738$256,539
131 ($1,604)$864$741$255,799
132 ($1,604)$861$743$255,056
Year 12 - 133 ($1,604)$859$746$254,310
134 ($1,604)$856$748$253,562
135 ($1,604)$854$751$252,812
136 ($1,604)$851$753$252,059
137 ($1,604)$849$756$251,303
138 ($1,604)$846$758$250,545
139 ($1,604)$844$761$249,784
140 ($1,604)$841$763$249,021
141 ($1,604)$838$766$248,255
142 ($1,604)$836$768$247,487
143 ($1,604)$833$771$246,716
144 ($1,604)$831$774$245,942
Year 13 - 145 ($1,604)$828$776$245,166
146 ($1,604)$825$779$244,387
147 ($1,604)$823$781$243,606
148 ($1,604)$820$784$242,822
149 ($1,604)$817$787$242,035
150 ($1,604)$815$789$241,246
151 ($1,604)$812$792$240,454
152 ($1,604)$810$795$239,659
153 ($1,604)$807$797$238,862
154 ($1,604)$804$800$238,062
155 ($1,604)$801$803$237,259
156 ($1,604)$799$805$236,453
Year 14 - 157 ($1,604)$796$808$235,645
158 ($1,604)$793$811$234,834
159 ($1,604)$791$814$234,021
160 ($1,604)$788$816$233,205
161 ($1,604)$785$819$232,385
162 ($1,604)$782$822$231,564
163 ($1,604)$780$825$230,739
164 ($1,604)$777$827$229,912
165 ($1,604)$774$830$229,081
166 ($1,604)$771$833$228,249
167 ($1,604)$768$836$227,413
168 ($1,604)$766$839$226,574
Year 15 - 169 ($1,604)$763$841$225,733
170 ($1,604)$760$844$224,889
171 ($1,604)$757$847$224,042
172 ($1,604)$754$850$223,192
173 ($1,604)$751$853$222,339
174 ($1,604)$749$856$221,483
175 ($1,604)$746$859$220,625
176 ($1,604)$743$861$219,763
177 ($1,604)$740$864$218,899
178 ($1,604)$737$867$218,032
179 ($1,604)$734$870$217,161
180 ($1,604)$731$873$216,288
Year 16 - 181 ($1,604)$728$876$215,412
182 ($1,604)$725$879$214,533
183 ($1,604)$722$882$213,651
184 ($1,604)$719$885$212,767
185 ($1,604)$716$888$211,879
186 ($1,604)$713$891$210,988
187 ($1,604)$710$894$210,094
188 ($1,604)$707$897$209,197
189 ($1,604)$704$900$208,297
190 ($1,604)$701$903$207,394
191 ($1,604)$698$906$206,488
192 ($1,604)$695$909$205,579
Year 17 - 193 ($1,604)$692$912$204,667
194 ($1,604)$689$915$203,752
195 ($1,604)$686$918$202,834
196 ($1,604)$683$921$201,912
197 ($1,604)$680$924$200,988
198 ($1,604)$677$928$200,060
199 ($1,604)$674$931$199,130
200 ($1,604)$670$934$198,196
201 ($1,604)$667$937$197,259
202 ($1,604)$664$940$196,319
203 ($1,604)$661$943$195,376
204 ($1,604)$658$946$194,429
Year 18 - 205 ($1,604)$655$950$193,480
206 ($1,604)$651$953$192,527
207 ($1,604)$648$956$191,571
208 ($1,604)$645$959$190,612
209 ($1,604)$642$962$189,649
210 ($1,604)$638$966$188,683
211 ($1,604)$635$969$187,714
212 ($1,604)$632$972$186,742
213 ($1,604)$629$975$185,767
214 ($1,604)$625$979$184,788
215 ($1,604)$622$982$183,806
216 ($1,604)$619$985$182,820
Year 19 - 217 ($1,604)$615$989$181,832
218 ($1,604)$612$992$180,840
219 ($1,604)$609$995$179,844
220 ($1,604)$605$999$178,846
221 ($1,604)$602$1,002$177,844
222 ($1,604)$599$1,005$176,838
223 ($1,604)$595$1,009$175,829
224 ($1,604)$592$1,012$174,817
225 ($1,604)$589$1,016$173,801
226 ($1,604)$585$1,019$172,782
227 ($1,604)$582$1,022$171,760
228 ($1,604)$578$1,026$170,734
Year 20 - 229 ($1,604)$575$1,029$169,704
230 ($1,604)$571$1,033$168,672
231 ($1,604)$568$1,036$167,635
232 ($1,604)$564$1,040$166,595
233 ($1,604)$561$1,043$165,552
234 ($1,604)$557$1,047$164,505
235 ($1,604)$554$1,050$163,455
236 ($1,604)$550$1,054$162,401
237 ($1,604)$547$1,057$161,344
238 ($1,604)$543$1,061$160,283
239 ($1,604)$540$1,065$159,218
240 ($1,604)$536$1,068$158,150
Year 21 - 241 ($1,604)$532$1,072$157,078
242 ($1,604)$529$1,075$156,003
243 ($1,604)$525$1,079$154,924
244 ($1,604)$522$1,083$153,841
245 ($1,604)$518$1,086$152,755
246 ($1,604)$514$1,090$151,665
247 ($1,604)$511$1,094$150,571
248 ($1,604)$507$1,097$149,474
249 ($1,604)$503$1,101$148,373
250 ($1,604)$500$1,105$147,268
251 ($1,604)$496$1,108$146,160
252 ($1,604)$492$1,112$145,048
Year 22 - 253 ($1,604)$488$1,116$143,932
254 ($1,604)$485$1,120$142,812
255 ($1,604)$481$1,123$141,689
256 ($1,604)$477$1,127$140,562
257 ($1,604)$473$1,131$139,431
258 ($1,604)$469$1,135$138,296
259 ($1,604)$466$1,139$137,157
260 ($1,604)$462$1,142$136,015
261 ($1,604)$458$1,146$134,869
262 ($1,604)$454$1,150$133,719
263 ($1,604)$450$1,154$132,565
264 ($1,604)$446$1,158$131,407
Year 23 - 265 ($1,604)$442$1,162$130,245
266 ($1,604)$438$1,166$129,079
267 ($1,604)$435$1,170$127,909
268 ($1,604)$431$1,174$126,736
269 ($1,604)$427$1,178$125,558
270 ($1,604)$423$1,181$124,377
271 ($1,604)$419$1,185$123,191
272 ($1,604)$415$1,189$122,002
273 ($1,604)$411$1,193$120,809
274 ($1,604)$407$1,197$119,611
275 ($1,604)$403$1,202$118,410
276 ($1,604)$399$1,206$117,204
Year 24 - 277 ($1,604)$395$1,210$115,994
278 ($1,604)$391$1,214$114,781
279 ($1,604)$386$1,218$113,563
280 ($1,604)$382$1,222$112,341
281 ($1,604)$378$1,226$111,115
282 ($1,604)$374$1,230$109,885
283 ($1,604)$370$1,234$108,651
284 ($1,604)$366$1,238$107,412
285 ($1,604)$362$1,243$106,170
286 ($1,604)$357$1,247$104,923
287 ($1,604)$353$1,251$103,672
288 ($1,604)$349$1,255$102,417
Year 25 - 289 ($1,604)$345$1,259$101,157
290 ($1,604)$341$1,264$99,894
291 ($1,604)$336$1,268$98,626
292 ($1,604)$332$1,272$97,354
293 ($1,604)$328$1,276$96,077
294 ($1,604)$323$1,281$94,797
295 ($1,604)$319$1,285$93,512
296 ($1,604)$315$1,289$92,222
297 ($1,604)$310$1,294$90,928
298 ($1,604)$306$1,298$89,630
299 ($1,604)$302$1,302$88,328
300 ($1,604)$297$1,307$87,021
Year 26 - 301 ($1,604)$293$1,311$85,710
302 ($1,604)$289$1,316$84,394
303 ($1,604)$284$1,320$83,074
304 ($1,604)$280$1,325$81,750
305 ($1,604)$275$1,329$80,421
306 ($1,604)$271$1,333$79,087
307 ($1,604)$266$1,338$77,749
308 ($1,604)$262$1,342$76,407
309 ($1,604)$257$1,347$75,060
310 ($1,604)$253$1,351$73,708
311 ($1,604)$248$1,356$72,352
312 ($1,604)$244$1,361$70,992
Year 27 - 313 ($1,604)$239$1,365$69,627
314 ($1,604)$234$1,370$68,257
315 ($1,604)$230$1,374$66,882
316 ($1,604)$225$1,379$65,503
317 ($1,604)$221$1,384$64,120
318 ($1,604)$216$1,388$62,731
319 ($1,604)$211$1,393$61,338
320 ($1,604)$207$1,398$59,941
321 ($1,604)$202$1,402$58,538
322 ($1,604)$197$1,407$57,131
323 ($1,604)$192$1,412$55,719
324 ($1,604)$188$1,417$54,303
Year 28 - 325 ($1,604)$183$1,421$52,881
326 ($1,604)$178$1,426$51,455
327 ($1,604)$173$1,431$50,024
328 ($1,604)$168$1,436$48,588
329 ($1,604)$164$1,441$47,148
330 ($1,604)$159$1,445$45,702
331 ($1,604)$154$1,450$44,252
332 ($1,604)$149$1,455$42,797
333 ($1,604)$144$1,460$41,337
334 ($1,604)$139$1,465$39,872
335 ($1,604)$134$1,470$38,402
336 ($1,604)$129$1,475$36,927
Year 29 - 337 ($1,604)$124$1,480$35,447
338 ($1,604)$119$1,485$33,962
339 ($1,604)$114$1,490$32,472
340 ($1,604)$109$1,495$30,977
341 ($1,604)$104$1,500$29,477
342 ($1,604)$99$1,505$27,972
343 ($1,604)$94$1,510$26,462
344 ($1,604)$89$1,515$24,947
345 ($1,604)$84$1,520$23,427
346 ($1,604)$79$1,525$21,902
347 ($1,604)$74$1,530$20,371
348 ($1,604)$69$1,536$18,836
Year 30 - 349 ($1,604)$63$1,541$17,295
350 ($1,604)$58$1,546$15,749
351 ($1,604)$53$1,551$14,198
352 ($1,604)$48$1,556$12,641
353 ($1,604)$43$1,562$11,080
354 ($1,604)$37$1,567$9,513
355 ($1,604)$32$1,572$7,941
356 ($1,604)$27$1,577$6,363
357 ($1,604)$21$1,583$4,780
358 ($1,604)$16$1,588$3,192
359 ($1,604)$11$1,593$1,599
360 ($1,604)$5$1,599$0
TOTALS$243,111$334,400$577,511

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.