« 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 October 19, 2017. 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


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,573 360 $232,035 $566,435

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $418,000
Down Payment $83,600$334,400
Year 1 - 1 ($1,573)$1,081$492$333,908
2 ($1,573)$1,080$494$333,414
3 ($1,573)$1,078$495$332,919
4 ($1,573)$1,076$497$332,422
5 ($1,573)$1,075$499$331,923
6 ($1,573)$1,073$500$331,423
7 ($1,573)$1,072$502$330,921
8 ($1,573)$1,070$503$330,418
9 ($1,573)$1,068$505$329,912
10 ($1,573)$1,067$507$329,406
11 ($1,573)$1,065$508$328,897
12 ($1,573)$1,063$510$328,387
Year 2 - 13 ($1,573)$1,062$512$327,876
14 ($1,573)$1,060$513$327,362
15 ($1,573)$1,058$515$326,847
16 ($1,573)$1,057$517$326,331
17 ($1,573)$1,055$518$325,813
18 ($1,573)$1,053$520$325,293
19 ($1,573)$1,052$522$324,771
20 ($1,573)$1,050$523$324,248
21 ($1,573)$1,048$525$323,723
22 ($1,573)$1,047$527$323,196
23 ($1,573)$1,045$528$322,667
24 ($1,573)$1,043$530$322,137
Year 3 - 25 ($1,573)$1,042$532$321,605
26 ($1,573)$1,040$534$321,072
27 ($1,573)$1,038$535$320,537
28 ($1,573)$1,036$537$320,000
29 ($1,573)$1,035$539$319,461
30 ($1,573)$1,033$541$318,920
31 ($1,573)$1,031$542$318,378
32 ($1,573)$1,029$544$317,834
33 ($1,573)$1,028$546$317,288
34 ($1,573)$1,026$548$316,741
35 ($1,573)$1,024$549$316,191
36 ($1,573)$1,022$551$315,640
Year 4 - 37 ($1,573)$1,021$553$315,087
38 ($1,573)$1,019$555$314,533
39 ($1,573)$1,017$556$313,976
40 ($1,573)$1,015$558$313,418
41 ($1,573)$1,013$560$312,858
42 ($1,573)$1,012$562$312,296
43 ($1,573)$1,010$564$311,733
44 ($1,573)$1,008$565$311,167
45 ($1,573)$1,006$567$310,600
46 ($1,573)$1,004$569$310,031
47 ($1,573)$1,002$571$309,460
48 ($1,573)$1,001$573$308,887
Year 5 - 49 ($1,573)$999$575$308,312
50 ($1,573)$997$577$307,736
51 ($1,573)$995$578$307,157
52 ($1,573)$993$580$306,577
53 ($1,573)$991$582$305,995
54 ($1,573)$989$584$305,411
55 ($1,573)$987$586$304,825
56 ($1,573)$986$588$304,237
57 ($1,573)$984$590$303,647
58 ($1,573)$982$592$303,055
59 ($1,573)$980$594$302,462
60 ($1,573)$978$595$301,866
Year 6 - 61 ($1,573)$976$597$301,269
62 ($1,573)$974$599$300,670
63 ($1,573)$972$601$300,068
64 ($1,573)$970$603$299,465
65 ($1,573)$968$605$298,860
66 ($1,573)$966$607$298,253
67 ($1,573)$964$609$297,644
68 ($1,573)$962$611$297,033
69 ($1,573)$960$613$296,420
70 ($1,573)$958$615$295,805
71 ($1,573)$956$617$295,188
72 ($1,573)$954$619$294,569
Year 7 - 73 ($1,573)$952$621$293,948
74 ($1,573)$950$623$293,325
75 ($1,573)$948$625$292,700
76 ($1,573)$946$627$292,073
77 ($1,573)$944$629$291,444
78 ($1,573)$942$631$290,813
79 ($1,573)$940$633$290,180
80 ($1,573)$938$635$289,544
81 ($1,573)$936$637$288,907
82 ($1,573)$934$639$288,268
83 ($1,573)$932$641$287,626
84 ($1,573)$930$643$286,983
Year 8 - 85 ($1,573)$928$646$286,338
86 ($1,573)$926$648$285,690
87 ($1,573)$924$650$285,040
88 ($1,573)$922$652$284,388
89 ($1,573)$920$654$283,734
90 ($1,573)$917$656$283,078
91 ($1,573)$915$658$282,420
92 ($1,573)$913$660$281,760
93 ($1,573)$911$662$281,098
94 ($1,573)$909$665$280,433
95 ($1,573)$907$667$279,766
96 ($1,573)$905$669$279,098
Year 9 - 97 ($1,573)$902$671$278,427
98 ($1,573)$900$673$277,753
99 ($1,573)$898$675$277,078
100 ($1,573)$896$678$276,400
101 ($1,573)$894$680$275,721
102 ($1,573)$891$682$275,039
103 ($1,573)$889$684$274,355
104 ($1,573)$887$686$273,668
105 ($1,573)$885$689$272,980
106 ($1,573)$883$691$272,289
107 ($1,573)$880$693$271,596
108 ($1,573)$878$695$270,901
Year 10 - 109 ($1,573)$876$698$270,203
110 ($1,573)$874$700$269,503
111 ($1,573)$871$702$268,801
112 ($1,573)$869$704$268,097
113 ($1,573)$867$707$267,390
114 ($1,573)$865$709$266,682
115 ($1,573)$862$711$265,970
116 ($1,573)$860$713$265,257
117 ($1,573)$858$716$264,541
118 ($1,573)$855$718$263,823
119 ($1,573)$853$720$263,103
120 ($1,573)$851$723$262,380
Year 11 - 121 ($1,573)$848$725$261,655
122 ($1,573)$846$727$260,927
123 ($1,573)$844$730$260,198
124 ($1,573)$841$732$259,466
125 ($1,573)$839$734$258,731
126 ($1,573)$837$737$257,994
127 ($1,573)$834$739$257,255
128 ($1,573)$832$742$256,513
129 ($1,573)$829$744$255,769
130 ($1,573)$827$746$255,023
131 ($1,573)$825$749$254,274
132 ($1,573)$822$751$253,523
Year 12 - 133 ($1,573)$820$754$252,769
134 ($1,573)$817$756$252,013
135 ($1,573)$815$759$251,254
136 ($1,573)$812$761$250,493
137 ($1,573)$810$764$249,730
138 ($1,573)$807$766$248,964
139 ($1,573)$805$768$248,195
140 ($1,573)$802$771$247,424
141 ($1,573)$800$773$246,651
142 ($1,573)$798$776$245,875
143 ($1,573)$795$778$245,097
144 ($1,573)$792$781$244,316
Year 13 - 145 ($1,573)$790$783$243,532
146 ($1,573)$787$786$242,746
147 ($1,573)$785$789$241,958
148 ($1,573)$782$791$241,167
149 ($1,573)$780$794$240,373
150 ($1,573)$777$796$239,577
151 ($1,573)$775$799$238,778
152 ($1,573)$772$801$237,977
153 ($1,573)$769$804$237,173
154 ($1,573)$767$807$236,366
155 ($1,573)$764$809$235,557
156 ($1,573)$762$812$234,745
Year 14 - 157 ($1,573)$759$814$233,931
158 ($1,573)$756$817$233,114
159 ($1,573)$754$820$232,294
160 ($1,573)$751$822$231,471
161 ($1,573)$748$825$230,646
162 ($1,573)$746$828$229,819
163 ($1,573)$743$830$228,988
164 ($1,573)$740$833$228,155
165 ($1,573)$738$836$227,320
166 ($1,573)$735$838$226,481
167 ($1,573)$732$841$225,640
168 ($1,573)$730$844$224,796
Year 15 - 169 ($1,573)$727$847$223,950
170 ($1,573)$724$849$223,100
171 ($1,573)$721$852$222,248
172 ($1,573)$719$855$221,393
173 ($1,573)$716$858$220,536
174 ($1,573)$713$860$219,675
175 ($1,573)$710$863$218,812
176 ($1,573)$707$866$217,946
177 ($1,573)$705$869$217,078
178 ($1,573)$702$872$216,206
179 ($1,573)$699$874$215,332
180 ($1,573)$696$877$214,455
Year 16 - 181 ($1,573)$693$880$213,575
182 ($1,573)$691$883$212,692
183 ($1,573)$688$886$211,806
184 ($1,573)$685$889$210,917
185 ($1,573)$682$891$210,026
186 ($1,573)$679$894$209,132
187 ($1,573)$676$897$208,234
188 ($1,573)$673$900$207,334
189 ($1,573)$670$903$206,431
190 ($1,573)$667$906$205,525
191 ($1,573)$665$909$204,616
192 ($1,573)$662$912$203,704
Year 17 - 193 ($1,573)$659$915$202,790
194 ($1,573)$656$918$201,872
195 ($1,573)$653$921$200,951
196 ($1,573)$650$924$200,028
197 ($1,573)$647$927$199,101
198 ($1,573)$644$930$198,171
199 ($1,573)$641$933$197,238
200 ($1,573)$638$936$196,303
201 ($1,573)$635$939$195,364
202 ($1,573)$632$942$194,422
203 ($1,573)$629$945$193,478
204 ($1,573)$626$948$192,530
Year 18 - 205 ($1,573)$623$951$191,579
206 ($1,573)$619$954$190,625
207 ($1,573)$616$957$189,668
208 ($1,573)$613$960$188,708
209 ($1,573)$610$963$187,744
210 ($1,573)$607$966$186,778
211 ($1,573)$604$970$185,808
212 ($1,573)$601$973$184,836
213 ($1,573)$598$976$183,860
214 ($1,573)$594$979$182,881
215 ($1,573)$591$982$181,899
216 ($1,573)$588$985$180,914
Year 19 - 217 ($1,573)$585$988$179,925
218 ($1,573)$582$992$178,933
219 ($1,573)$579$995$177,939
220 ($1,573)$575$998$176,940
221 ($1,573)$572$1,001$175,939
222 ($1,573)$569$1,005$174,935
223 ($1,573)$566$1,008$173,927
224 ($1,573)$562$1,011$172,916
225 ($1,573)$559$1,014$171,901
226 ($1,573)$556$1,018$170,884
227 ($1,573)$553$1,021$169,863
228 ($1,573)$549$1,024$168,839
Year 20 - 229 ($1,573)$546$1,028$167,811
230 ($1,573)$543$1,031$166,780
231 ($1,573)$539$1,034$165,746
232 ($1,573)$536$1,038$164,709
233 ($1,573)$533$1,041$163,668
234 ($1,573)$529$1,044$162,623
235 ($1,573)$526$1,048$161,576
236 ($1,573)$522$1,051$160,525
237 ($1,573)$519$1,054$159,470
238 ($1,573)$516$1,058$158,413
239 ($1,573)$512$1,061$157,351
240 ($1,573)$509$1,065$156,287
Year 21 - 241 ($1,573)$505$1,068$155,219
242 ($1,573)$502$1,072$154,147
243 ($1,573)$498$1,075$153,072
244 ($1,573)$495$1,078$151,994
245 ($1,573)$491$1,082$150,912
246 ($1,573)$488$1,085$149,826
247 ($1,573)$484$1,089$148,737
248 ($1,573)$481$1,093$147,645
249 ($1,573)$477$1,096$146,549
250 ($1,573)$474$1,100$145,449
251 ($1,573)$470$1,103$144,346
252 ($1,573)$467$1,107$143,239
Year 22 - 253 ($1,573)$463$1,110$142,129
254 ($1,573)$460$1,114$141,015
255 ($1,573)$456$1,117$139,897
256 ($1,573)$452$1,121$138,776
257 ($1,573)$449$1,125$137,652
258 ($1,573)$445$1,128$136,523
259 ($1,573)$441$1,132$135,391
260 ($1,573)$438$1,136$134,256
261 ($1,573)$434$1,139$133,116
262 ($1,573)$430$1,143$131,973
263 ($1,573)$427$1,147$130,827
264 ($1,573)$423$1,150$129,676
Year 23 - 265 ($1,573)$419$1,154$128,522
266 ($1,573)$416$1,158$127,364
267 ($1,573)$412$1,162$126,202
268 ($1,573)$408$1,165$125,037
269 ($1,573)$404$1,169$123,868
270 ($1,573)$401$1,173$122,695
271 ($1,573)$397$1,177$121,518
272 ($1,573)$393$1,181$120,338
273 ($1,573)$389$1,184$119,153
274 ($1,573)$385$1,188$117,965
275 ($1,573)$381$1,192$116,773
276 ($1,573)$378$1,196$115,577
Year 24 - 277 ($1,573)$374$1,200$114,378
278 ($1,573)$370$1,204$113,174
279 ($1,573)$366$1,207$111,967
280 ($1,573)$362$1,211$110,755
281 ($1,573)$358$1,215$109,540
282 ($1,573)$354$1,219$108,321
283 ($1,573)$350$1,223$107,097
284 ($1,573)$346$1,227$105,870
285 ($1,573)$342$1,231$104,639
286 ($1,573)$338$1,235$103,404
287 ($1,573)$334$1,239$102,165
288 ($1,573)$330$1,243$100,922
Year 25 - 289 ($1,573)$326$1,247$99,675
290 ($1,573)$322$1,251$98,424
291 ($1,573)$318$1,255$97,168
292 ($1,573)$314$1,259$95,909
293 ($1,573)$310$1,263$94,646
294 ($1,573)$306$1,267$93,378
295 ($1,573)$302$1,272$92,107
296 ($1,573)$298$1,276$90,831
297 ($1,573)$294$1,280$89,552
298 ($1,573)$290$1,284$88,268
299 ($1,573)$285$1,288$86,980
300 ($1,573)$281$1,292$85,687
Year 26 - 301 ($1,573)$277$1,296$84,391
302 ($1,573)$273$1,301$83,091
303 ($1,573)$269$1,305$81,786
304 ($1,573)$264$1,309$80,477
305 ($1,573)$260$1,313$79,164
306 ($1,573)$256$1,317$77,846
307 ($1,573)$252$1,322$76,524
308 ($1,573)$247$1,326$75,198
309 ($1,573)$243$1,330$73,868
310 ($1,573)$239$1,335$72,533
311 ($1,573)$235$1,339$71,195
312 ($1,573)$230$1,343$69,851
Year 27 - 313 ($1,573)$226$1,348$68,504
314 ($1,573)$221$1,352$67,152
315 ($1,573)$217$1,356$65,796
316 ($1,573)$213$1,361$64,435
317 ($1,573)$208$1,365$63,070
318 ($1,573)$204$1,370$61,700
319 ($1,573)$199$1,374$60,326
320 ($1,573)$195$1,378$58,948
321 ($1,573)$191$1,383$57,565
322 ($1,573)$186$1,387$56,178
323 ($1,573)$182$1,392$54,786
324 ($1,573)$177$1,396$53,390
Year 28 - 325 ($1,573)$173$1,401$51,989
326 ($1,573)$168$1,405$50,584
327 ($1,573)$164$1,410$49,174
328 ($1,573)$159$1,414$47,759
329 ($1,573)$154$1,419$46,340
330 ($1,573)$150$1,424$44,917
331 ($1,573)$145$1,428$43,488
332 ($1,573)$141$1,433$42,056
333 ($1,573)$136$1,437$40,618
334 ($1,573)$131$1,442$39,176
335 ($1,573)$127$1,447$37,729
336 ($1,573)$122$1,451$36,278
Year 29 - 337 ($1,573)$117$1,456$34,822
338 ($1,573)$113$1,461$33,361
339 ($1,573)$108$1,466$31,895
340 ($1,573)$103$1,470$30,425
341 ($1,573)$98$1,475$28,950
342 ($1,573)$94$1,480$27,470
343 ($1,573)$89$1,485$25,986
344 ($1,573)$84$1,489$24,496
345 ($1,573)$79$1,494$23,002
346 ($1,573)$74$1,499$21,503
347 ($1,573)$70$1,504$19,999
348 ($1,573)$65$1,509$18,490
Year 30 - 349 ($1,573)$60$1,514$16,977
350 ($1,573)$55$1,519$15,458
351 ($1,573)$50$1,523$13,935
352 ($1,573)$45$1,528$12,406
353 ($1,573)$40$1,533$10,873
354 ($1,573)$35$1,538$9,335
355 ($1,573)$30$1,543$7,791
356 ($1,573)$25$1,548$6,243
357 ($1,573)$20$1,553$4,690
358 ($1,573)$15$1,558$3,132
359 ($1,573)$10$1,563$1,568
360 ($1,573)$5$1,568$0
TOTALS$232,035$334,400$566,435

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.