« Back to all home prices

Mortgage Payment Schedule for a $421,000 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 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($84,200) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,606 360 $241,358 $578,158

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | 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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,276 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.600% | Rate: 4.560% | Fees: $1,150 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.789% | Rate: 4.750% | Fees: $1,120 | 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  $421,000
Down Payment $84,200$336,800
Year 1 - 1 ($1,606)$1,120$486$336,314
2 ($1,606)$1,118$488$335,826
3 ($1,606)$1,117$489$335,337
4 ($1,606)$1,115$491$334,846
5 ($1,606)$1,113$493$334,353
6 ($1,606)$1,112$494$333,859
7 ($1,606)$1,110$496$333,363
8 ($1,606)$1,108$498$332,865
9 ($1,606)$1,107$499$332,366
10 ($1,606)$1,105$501$331,865
11 ($1,606)$1,103$503$331,363
12 ($1,606)$1,102$504$330,859
Year 2 - 13 ($1,606)$1,100$506$330,353
14 ($1,606)$1,098$508$329,845
15 ($1,606)$1,097$509$329,336
16 ($1,606)$1,095$511$328,825
17 ($1,606)$1,093$513$328,312
18 ($1,606)$1,092$514$327,798
19 ($1,606)$1,090$516$327,282
20 ($1,606)$1,088$518$326,764
21 ($1,606)$1,086$520$326,244
22 ($1,606)$1,085$521$325,723
23 ($1,606)$1,083$523$325,200
24 ($1,606)$1,081$525$324,676
Year 3 - 25 ($1,606)$1,080$526$324,149
26 ($1,606)$1,078$528$323,621
27 ($1,606)$1,076$530$323,091
28 ($1,606)$1,074$532$322,559
29 ($1,606)$1,073$533$322,026
30 ($1,606)$1,071$535$321,491
31 ($1,606)$1,069$537$320,954
32 ($1,606)$1,067$539$320,415
33 ($1,606)$1,065$541$319,874
34 ($1,606)$1,064$542$319,332
35 ($1,606)$1,062$544$318,787
36 ($1,606)$1,060$546$318,241
Year 4 - 37 ($1,606)$1,058$548$317,694
38 ($1,606)$1,056$550$317,144
39 ($1,606)$1,055$551$316,592
40 ($1,606)$1,053$553$316,039
41 ($1,606)$1,051$555$315,484
42 ($1,606)$1,049$557$314,927
43 ($1,606)$1,047$559$314,368
44 ($1,606)$1,045$561$313,807
45 ($1,606)$1,043$563$313,245
46 ($1,606)$1,042$564$312,680
47 ($1,606)$1,040$566$312,114
48 ($1,606)$1,038$568$311,546
Year 5 - 49 ($1,606)$1,036$570$310,976
50 ($1,606)$1,034$572$310,404
51 ($1,606)$1,032$574$309,830
52 ($1,606)$1,030$576$309,254
53 ($1,606)$1,028$578$308,676
54 ($1,606)$1,026$580$308,097
55 ($1,606)$1,024$582$307,515
56 ($1,606)$1,022$584$306,931
57 ($1,606)$1,021$585$306,346
58 ($1,606)$1,019$587$305,759
59 ($1,606)$1,017$589$305,169
60 ($1,606)$1,015$591$304,578
Year 6 - 61 ($1,606)$1,013$593$303,985
62 ($1,606)$1,011$595$303,389
63 ($1,606)$1,009$597$302,792
64 ($1,606)$1,007$599$302,193
65 ($1,606)$1,005$601$301,592
66 ($1,606)$1,003$603$300,989
67 ($1,606)$1,001$605$300,383
68 ($1,606)$999$607$299,776
69 ($1,606)$997$609$299,167
70 ($1,606)$995$611$298,556
71 ($1,606)$993$613$297,942
72 ($1,606)$991$615$297,327
Year 7 - 73 ($1,606)$989$617$296,710
74 ($1,606)$987$619$296,090
75 ($1,606)$985$621$295,469
76 ($1,606)$982$624$294,845
77 ($1,606)$980$626$294,220
78 ($1,606)$978$628$293,592
79 ($1,606)$976$630$292,962
80 ($1,606)$974$632$292,330
81 ($1,606)$972$634$291,696
82 ($1,606)$970$636$291,060
83 ($1,606)$968$638$290,422
84 ($1,606)$966$640$289,782
Year 8 - 85 ($1,606)$964$642$289,139
86 ($1,606)$961$645$288,494
87 ($1,606)$959$647$287,848
88 ($1,606)$957$649$287,199
89 ($1,606)$955$651$286,548
90 ($1,606)$953$653$285,895
91 ($1,606)$951$655$285,239
92 ($1,606)$948$658$284,582
93 ($1,606)$946$660$283,922
94 ($1,606)$944$662$283,260
95 ($1,606)$942$664$282,596
96 ($1,606)$940$666$281,929
Year 9 - 97 ($1,606)$937$669$281,261
98 ($1,606)$935$671$280,590
99 ($1,606)$933$673$279,917
100 ($1,606)$931$675$279,242
101 ($1,606)$928$678$278,564
102 ($1,606)$926$680$277,884
103 ($1,606)$924$682$277,202
104 ($1,606)$922$684$276,518
105 ($1,606)$919$687$275,831
106 ($1,606)$917$689$275,143
107 ($1,606)$915$691$274,451
108 ($1,606)$913$693$273,758
Year 10 - 109 ($1,606)$910$696$273,062
110 ($1,606)$908$698$272,364
111 ($1,606)$906$700$271,664
112 ($1,606)$903$703$270,961
113 ($1,606)$901$705$270,256
114 ($1,606)$899$707$269,549
115 ($1,606)$896$710$268,839
116 ($1,606)$894$712$268,127
117 ($1,606)$892$714$267,412
118 ($1,606)$889$717$266,696
119 ($1,606)$887$719$265,976
120 ($1,606)$884$722$265,255
Year 11 - 121 ($1,606)$882$724$264,531
122 ($1,606)$880$726$263,804
123 ($1,606)$877$729$263,075
124 ($1,606)$875$731$262,344
125 ($1,606)$872$734$261,610
126 ($1,606)$870$736$260,874
127 ($1,606)$867$739$260,136
128 ($1,606)$865$741$259,395
129 ($1,606)$862$744$258,651
130 ($1,606)$860$746$257,905
131 ($1,606)$858$748$257,157
132 ($1,606)$855$751$256,406
Year 12 - 133 ($1,606)$853$753$255,652
134 ($1,606)$850$756$254,896
135 ($1,606)$848$758$254,138
136 ($1,606)$845$761$253,377
137 ($1,606)$842$764$252,613
138 ($1,606)$840$766$251,847
139 ($1,606)$837$769$251,079
140 ($1,606)$835$771$250,308
141 ($1,606)$832$774$249,534
142 ($1,606)$830$776$248,758
143 ($1,606)$827$779$247,979
144 ($1,606)$825$781$247,197
Year 13 - 145 ($1,606)$822$784$246,413
146 ($1,606)$819$787$245,626
147 ($1,606)$817$789$244,837
148 ($1,606)$814$792$244,045
149 ($1,606)$811$795$243,251
150 ($1,606)$809$797$242,454
151 ($1,606)$806$800$241,654
152 ($1,606)$803$802$240,851
153 ($1,606)$801$805$240,046
154 ($1,606)$798$808$239,238
155 ($1,606)$795$811$238,428
156 ($1,606)$793$813$237,614
Year 14 - 157 ($1,606)$790$816$236,799
158 ($1,606)$787$819$235,980
159 ($1,606)$785$821$235,159
160 ($1,606)$782$824$234,334
161 ($1,606)$779$827$233,508
162 ($1,606)$776$830$232,678
163 ($1,606)$774$832$231,846
164 ($1,606)$771$835$231,011
165 ($1,606)$768$838$230,173
166 ($1,606)$765$841$229,332
167 ($1,606)$763$843$228,489
168 ($1,606)$760$846$227,642
Year 15 - 169 ($1,606)$757$849$226,793
170 ($1,606)$754$852$225,941
171 ($1,606)$751$855$225,087
172 ($1,606)$748$858$224,229
173 ($1,606)$746$860$223,369
174 ($1,606)$743$863$222,505
175 ($1,606)$740$866$221,639
176 ($1,606)$737$869$220,770
177 ($1,606)$734$872$219,898
178 ($1,606)$731$875$219,023
179 ($1,606)$728$878$218,146
180 ($1,606)$725$881$217,265
Year 16 - 181 ($1,606)$722$884$216,381
182 ($1,606)$719$887$215,495
183 ($1,606)$717$889$214,605
184 ($1,606)$714$892$213,713
185 ($1,606)$711$895$212,817
186 ($1,606)$708$898$211,919
187 ($1,606)$705$901$211,018
188 ($1,606)$702$904$210,113
189 ($1,606)$699$907$209,206
190 ($1,606)$696$910$208,296
191 ($1,606)$693$913$207,382
192 ($1,606)$690$916$206,466
Year 17 - 193 ($1,606)$686$919$205,546
194 ($1,606)$683$923$204,624
195 ($1,606)$680$926$203,698
196 ($1,606)$677$929$202,769
197 ($1,606)$674$932$201,838
198 ($1,606)$671$935$200,903
199 ($1,606)$668$938$199,965
200 ($1,606)$665$941$199,024
201 ($1,606)$662$944$198,079
202 ($1,606)$659$947$197,132
203 ($1,606)$655$951$196,181
204 ($1,606)$652$954$195,228
Year 18 - 205 ($1,606)$649$957$194,271
206 ($1,606)$646$960$193,311
207 ($1,606)$643$963$192,348
208 ($1,606)$640$966$191,381
209 ($1,606)$636$970$190,412
210 ($1,606)$633$973$189,439
211 ($1,606)$630$976$188,463
212 ($1,606)$627$979$187,483
213 ($1,606)$623$983$186,501
214 ($1,606)$620$986$185,515
215 ($1,606)$617$989$184,526
216 ($1,606)$614$992$183,533
Year 19 - 217 ($1,606)$610$996$182,537
218 ($1,606)$607$999$181,538
219 ($1,606)$604$1,002$180,536
220 ($1,606)$600$1,006$179,530
221 ($1,606)$597$1,009$178,521
222 ($1,606)$594$1,012$177,509
223 ($1,606)$590$1,016$176,493
224 ($1,606)$587$1,019$175,474
225 ($1,606)$583$1,023$174,451
226 ($1,606)$580$1,026$173,425
227 ($1,606)$577$1,029$172,396
228 ($1,606)$573$1,033$171,363
Year 20 - 229 ($1,606)$570$1,036$170,327
230 ($1,606)$566$1,040$169,287
231 ($1,606)$563$1,043$168,244
232 ($1,606)$559$1,047$167,198
233 ($1,606)$556$1,050$166,148
234 ($1,606)$552$1,054$165,094
235 ($1,606)$549$1,057$164,037
236 ($1,606)$545$1,061$162,976
237 ($1,606)$542$1,064$161,912
238 ($1,606)$538$1,068$160,845
239 ($1,606)$535$1,071$159,774
240 ($1,606)$531$1,075$158,699
Year 21 - 241 ($1,606)$528$1,078$157,620
242 ($1,606)$524$1,082$156,539
243 ($1,606)$520$1,086$155,453
244 ($1,606)$517$1,089$154,364
245 ($1,606)$513$1,093$153,271
246 ($1,606)$510$1,096$152,175
247 ($1,606)$506$1,100$151,075
248 ($1,606)$502$1,104$149,971
249 ($1,606)$499$1,107$148,864
250 ($1,606)$495$1,111$147,753
251 ($1,606)$491$1,115$146,638
252 ($1,606)$488$1,118$145,520
Year 22 - 253 ($1,606)$484$1,122$144,397
254 ($1,606)$480$1,126$143,272
255 ($1,606)$476$1,130$142,142
256 ($1,606)$473$1,133$141,009
257 ($1,606)$469$1,137$139,871
258 ($1,606)$465$1,141$138,731
259 ($1,606)$461$1,145$137,586
260 ($1,606)$457$1,149$136,437
261 ($1,606)$454$1,152$135,285
262 ($1,606)$450$1,156$134,129
263 ($1,606)$446$1,160$132,969
264 ($1,606)$442$1,164$131,805
Year 23 - 265 ($1,606)$438$1,168$130,637
266 ($1,606)$434$1,172$129,466
267 ($1,606)$430$1,176$128,290
268 ($1,606)$427$1,179$127,111
269 ($1,606)$423$1,183$125,927
270 ($1,606)$419$1,187$124,740
271 ($1,606)$415$1,191$123,549
272 ($1,606)$411$1,195$122,354
273 ($1,606)$407$1,199$121,154
274 ($1,606)$403$1,203$119,951
275 ($1,606)$399$1,207$118,744
276 ($1,606)$395$1,211$117,533
Year 24 - 277 ($1,606)$391$1,215$116,318
278 ($1,606)$387$1,219$115,098
279 ($1,606)$383$1,223$113,875
280 ($1,606)$379$1,227$112,648
281 ($1,606)$375$1,231$111,416
282 ($1,606)$370$1,236$110,181
283 ($1,606)$366$1,240$108,941
284 ($1,606)$362$1,244$107,697
285 ($1,606)$358$1,248$106,450
286 ($1,606)$354$1,252$105,197
287 ($1,606)$350$1,256$103,941
288 ($1,606)$346$1,260$102,681
Year 25 - 289 ($1,606)$341$1,265$101,416
290 ($1,606)$337$1,269$100,148
291 ($1,606)$333$1,273$98,875
292 ($1,606)$329$1,277$97,597
293 ($1,606)$325$1,281$96,316
294 ($1,606)$320$1,286$95,030
295 ($1,606)$316$1,290$93,740
296 ($1,606)$312$1,294$92,446
297 ($1,606)$307$1,299$91,147
298 ($1,606)$303$1,303$89,844
299 ($1,606)$299$1,307$88,537
300 ($1,606)$294$1,312$87,225
Year 26 - 301 ($1,606)$290$1,316$85,909
302 ($1,606)$286$1,320$84,589
303 ($1,606)$281$1,325$83,264
304 ($1,606)$277$1,329$81,935
305 ($1,606)$272$1,334$80,602
306 ($1,606)$268$1,338$79,264
307 ($1,606)$264$1,342$77,921
308 ($1,606)$259$1,347$76,574
309 ($1,606)$255$1,351$75,223
310 ($1,606)$250$1,356$73,867
311 ($1,606)$246$1,360$72,507
312 ($1,606)$241$1,365$71,142
Year 27 - 313 ($1,606)$237$1,369$69,772
314 ($1,606)$232$1,374$68,398
315 ($1,606)$227$1,379$67,020
316 ($1,606)$223$1,383$65,637
317 ($1,606)$218$1,388$64,249
318 ($1,606)$214$1,392$62,856
319 ($1,606)$209$1,397$61,459
320 ($1,606)$204$1,402$60,058
321 ($1,606)$200$1,406$58,651
322 ($1,606)$195$1,411$57,240
323 ($1,606)$190$1,416$55,825
324 ($1,606)$186$1,420$54,404
Year 28 - 325 ($1,606)$181$1,425$52,979
326 ($1,606)$176$1,430$51,549
327 ($1,606)$171$1,435$50,115
328 ($1,606)$167$1,439$48,676
329 ($1,606)$162$1,444$47,231
330 ($1,606)$157$1,449$45,782
331 ($1,606)$152$1,454$44,329
332 ($1,606)$147$1,459$42,870
333 ($1,606)$143$1,463$41,407
334 ($1,606)$138$1,468$39,938
335 ($1,606)$133$1,473$38,465
336 ($1,606)$128$1,478$36,987
Year 29 - 337 ($1,606)$123$1,483$35,504
338 ($1,606)$118$1,488$34,016
339 ($1,606)$113$1,493$32,523
340 ($1,606)$108$1,498$31,025
341 ($1,606)$103$1,503$29,522
342 ($1,606)$98$1,508$28,015
343 ($1,606)$93$1,513$26,502
344 ($1,606)$88$1,518$24,984
345 ($1,606)$83$1,523$23,461
346 ($1,606)$78$1,528$21,933
347 ($1,606)$73$1,533$20,400
348 ($1,606)$68$1,538$18,862
Year 30 - 349 ($1,606)$63$1,543$17,319
350 ($1,606)$58$1,548$15,770
351 ($1,606)$52$1,554$14,217
352 ($1,606)$47$1,559$12,658
353 ($1,606)$42$1,564$11,094
354 ($1,606)$37$1,569$9,525
355 ($1,606)$32$1,574$7,950
356 ($1,606)$26$1,580$6,371
357 ($1,606)$21$1,585$4,786
358 ($1,606)$16$1,590$3,196
359 ($1,606)$11$1,595$1,601
360 ($1,606)$5$1,601$0
TOTALS$241,358$336,800$578,158

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.