« Back to all home prices

Mortgage Payment Schedule for a $422,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($84,400) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,598 360 $237,737 $575,337

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 35959 | State Lic #: MC-2967
$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 #: 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

NMLS #: 244476 | State Lic #: MC-5877
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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: $865 | 45 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
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  $422,000
Down Payment $84,400$337,600
Year 1 - 1 ($1,598)$1,106$493$337,107
2 ($1,598)$1,104$494$336,613
3 ($1,598)$1,102$496$336,118
4 ($1,598)$1,101$497$335,620
5 ($1,598)$1,099$499$335,121
6 ($1,598)$1,098$501$334,621
7 ($1,598)$1,096$502$334,118
8 ($1,598)$1,094$504$333,614
9 ($1,598)$1,093$506$333,109
10 ($1,598)$1,091$507$332,602
11 ($1,598)$1,089$509$332,093
12 ($1,598)$1,088$511$331,582
Year 2 - 13 ($1,598)$1,086$512$331,070
14 ($1,598)$1,084$514$330,556
15 ($1,598)$1,083$516$330,040
16 ($1,598)$1,081$517$329,523
17 ($1,598)$1,079$519$329,004
18 ($1,598)$1,077$521$328,483
19 ($1,598)$1,076$522$327,961
20 ($1,598)$1,074$524$327,437
21 ($1,598)$1,072$526$326,911
22 ($1,598)$1,071$528$326,384
23 ($1,598)$1,069$529$325,854
24 ($1,598)$1,067$531$325,323
Year 3 - 25 ($1,598)$1,065$533$324,791
26 ($1,598)$1,064$534$324,256
27 ($1,598)$1,062$536$323,720
28 ($1,598)$1,060$538$323,182
29 ($1,598)$1,058$540$322,642
30 ($1,598)$1,057$542$322,101
31 ($1,598)$1,055$543$321,558
32 ($1,598)$1,053$545$321,012
33 ($1,598)$1,051$547$320,466
34 ($1,598)$1,050$549$319,917
35 ($1,598)$1,048$550$319,367
36 ($1,598)$1,046$552$318,814
Year 4 - 37 ($1,598)$1,044$554$318,260
38 ($1,598)$1,042$556$317,704
39 ($1,598)$1,040$558$317,147
40 ($1,598)$1,039$560$316,587
41 ($1,598)$1,037$561$316,026
42 ($1,598)$1,035$563$315,463
43 ($1,598)$1,033$565$314,898
44 ($1,598)$1,031$567$314,331
45 ($1,598)$1,029$569$313,762
46 ($1,598)$1,028$571$313,192
47 ($1,598)$1,026$572$312,619
48 ($1,598)$1,024$574$312,045
Year 5 - 49 ($1,598)$1,022$576$311,469
50 ($1,598)$1,020$578$310,890
51 ($1,598)$1,018$580$310,310
52 ($1,598)$1,016$582$309,729
53 ($1,598)$1,014$584$309,145
54 ($1,598)$1,012$586$308,559
55 ($1,598)$1,011$588$307,971
56 ($1,598)$1,009$590$307,382
57 ($1,598)$1,007$591$306,790
58 ($1,598)$1,005$593$306,197
59 ($1,598)$1,003$595$305,602
60 ($1,598)$1,001$597$305,004
Year 6 - 61 ($1,598)$999$599$304,405
62 ($1,598)$997$601$303,804
63 ($1,598)$995$603$303,201
64 ($1,598)$993$605$302,595
65 ($1,598)$991$607$301,988
66 ($1,598)$989$609$301,379
67 ($1,598)$987$611$300,768
68 ($1,598)$985$613$300,155
69 ($1,598)$983$615$299,540
70 ($1,598)$981$617$298,922
71 ($1,598)$979$619$298,303
72 ($1,598)$977$621$297,682
Year 7 - 73 ($1,598)$975$623$297,059
74 ($1,598)$973$625$296,434
75 ($1,598)$971$627$295,806
76 ($1,598)$969$629$295,177
77 ($1,598)$967$631$294,545
78 ($1,598)$965$634$293,912
79 ($1,598)$963$636$293,276
80 ($1,598)$960$638$292,639
81 ($1,598)$958$640$291,999
82 ($1,598)$956$642$291,357
83 ($1,598)$954$644$290,713
84 ($1,598)$952$646$290,067
Year 8 - 85 ($1,598)$950$648$289,419
86 ($1,598)$948$650$288,768
87 ($1,598)$946$652$288,116
88 ($1,598)$944$655$287,461
89 ($1,598)$941$657$286,805
90 ($1,598)$939$659$286,146
91 ($1,598)$937$661$285,485
92 ($1,598)$935$663$284,822
93 ($1,598)$933$665$284,156
94 ($1,598)$931$668$283,489
95 ($1,598)$928$670$282,819
96 ($1,598)$926$672$282,147
Year 9 - 97 ($1,598)$924$674$281,473
98 ($1,598)$922$676$280,796
99 ($1,598)$920$679$280,118
100 ($1,598)$917$681$279,437
101 ($1,598)$915$683$278,754
102 ($1,598)$913$685$278,069
103 ($1,598)$911$687$277,381
104 ($1,598)$908$690$276,692
105 ($1,598)$906$692$276,000
106 ($1,598)$904$694$275,305
107 ($1,598)$902$697$274,609
108 ($1,598)$899$699$273,910
Year 10 - 109 ($1,598)$897$701$273,209
110 ($1,598)$895$703$272,506
111 ($1,598)$892$706$271,800
112 ($1,598)$890$708$271,092
113 ($1,598)$888$710$270,382
114 ($1,598)$885$713$269,669
115 ($1,598)$883$715$268,954
116 ($1,598)$881$717$268,237
117 ($1,598)$878$720$267,517
118 ($1,598)$876$722$266,795
119 ($1,598)$874$724$266,070
120 ($1,598)$871$727$265,344
Year 11 - 121 ($1,598)$869$729$264,614
122 ($1,598)$867$732$263,883
123 ($1,598)$864$734$263,149
124 ($1,598)$862$736$262,413
125 ($1,598)$859$739$261,674
126 ($1,598)$857$741$260,933
127 ($1,598)$855$744$260,189
128 ($1,598)$852$746$259,443
129 ($1,598)$850$748$258,695
130 ($1,598)$847$751$257,944
131 ($1,598)$845$753$257,190
132 ($1,598)$842$756$256,434
Year 12 - 133 ($1,598)$840$758$255,676
134 ($1,598)$837$761$254,915
135 ($1,598)$835$763$254,152
136 ($1,598)$832$766$253,386
137 ($1,598)$830$768$252,618
138 ($1,598)$827$771$251,847
139 ($1,598)$825$773$251,074
140 ($1,598)$822$776$250,298
141 ($1,598)$820$778$249,519
142 ($1,598)$817$781$248,738
143 ($1,598)$815$784$247,955
144 ($1,598)$812$786$247,169
Year 13 - 145 ($1,598)$809$789$246,380
146 ($1,598)$807$791$245,589
147 ($1,598)$804$794$244,795
148 ($1,598)$802$796$243,998
149 ($1,598)$799$799$243,199
150 ($1,598)$796$802$242,398
151 ($1,598)$794$804$241,593
152 ($1,598)$791$807$240,786
153 ($1,598)$789$810$239,977
154 ($1,598)$786$812$239,165
155 ($1,598)$783$815$238,350
156 ($1,598)$781$818$237,532
Year 14 - 157 ($1,598)$778$820$236,712
158 ($1,598)$775$823$235,889
159 ($1,598)$773$826$235,063
160 ($1,598)$770$828$234,235
161 ($1,598)$767$831$233,404
162 ($1,598)$764$834$232,570
163 ($1,598)$762$836$231,734
164 ($1,598)$759$839$230,894
165 ($1,598)$756$842$230,052
166 ($1,598)$753$845$229,208
167 ($1,598)$751$848$228,360
168 ($1,598)$748$850$227,510
Year 15 - 169 ($1,598)$745$853$226,657
170 ($1,598)$742$856$225,801
171 ($1,598)$739$859$224,942
172 ($1,598)$737$861$224,081
173 ($1,598)$734$864$223,217
174 ($1,598)$731$867$222,349
175 ($1,598)$728$870$221,479
176 ($1,598)$725$873$220,607
177 ($1,598)$722$876$219,731
178 ($1,598)$720$879$218,852
179 ($1,598)$717$881$217,971
180 ($1,598)$714$884$217,087
Year 16 - 181 ($1,598)$711$887$216,200
182 ($1,598)$708$890$215,309
183 ($1,598)$705$893$214,416
184 ($1,598)$702$896$213,520
185 ($1,598)$699$899$212,622
186 ($1,598)$696$902$211,720
187 ($1,598)$693$905$210,815
188 ($1,598)$690$908$209,907
189 ($1,598)$687$911$208,996
190 ($1,598)$684$914$208,083
191 ($1,598)$681$917$207,166
192 ($1,598)$678$920$206,246
Year 17 - 193 ($1,598)$675$923$205,324
194 ($1,598)$672$926$204,398
195 ($1,598)$669$929$203,469
196 ($1,598)$666$932$202,537
197 ($1,598)$663$935$201,603
198 ($1,598)$660$938$200,665
199 ($1,598)$657$941$199,724
200 ($1,598)$654$944$198,780
201 ($1,598)$651$947$197,832
202 ($1,598)$648$950$196,882
203 ($1,598)$645$953$195,929
204 ($1,598)$642$956$194,972
Year 18 - 205 ($1,598)$639$960$194,013
206 ($1,598)$635$963$193,050
207 ($1,598)$632$966$192,084
208 ($1,598)$629$969$191,115
209 ($1,598)$626$972$190,143
210 ($1,598)$623$975$189,167
211 ($1,598)$620$979$188,189
212 ($1,598)$616$982$187,207
213 ($1,598)$613$985$186,222
214 ($1,598)$610$988$185,233
215 ($1,598)$607$992$184,242
216 ($1,598)$603$995$183,247
Year 19 - 217 ($1,598)$600$998$182,249
218 ($1,598)$597$1,001$181,248
219 ($1,598)$594$1,005$180,243
220 ($1,598)$590$1,008$179,235
221 ($1,598)$587$1,011$178,224
222 ($1,598)$584$1,014$177,210
223 ($1,598)$580$1,018$176,192
224 ($1,598)$577$1,021$175,171
225 ($1,598)$574$1,024$174,146
226 ($1,598)$570$1,028$173,119
227 ($1,598)$567$1,031$172,087
228 ($1,598)$564$1,035$171,053
Year 20 - 229 ($1,598)$560$1,038$170,015
230 ($1,598)$557$1,041$168,973
231 ($1,598)$553$1,045$167,929
232 ($1,598)$550$1,048$166,880
233 ($1,598)$547$1,052$165,829
234 ($1,598)$543$1,055$164,774
235 ($1,598)$540$1,059$163,715
236 ($1,598)$536$1,062$162,653
237 ($1,598)$533$1,065$161,588
238 ($1,598)$529$1,069$160,519
239 ($1,598)$526$1,072$159,446
240 ($1,598)$522$1,076$158,370
Year 21 - 241 ($1,598)$519$1,079$157,291
242 ($1,598)$515$1,083$156,208
243 ($1,598)$512$1,087$155,121
244 ($1,598)$508$1,090$154,031
245 ($1,598)$504$1,094$152,937
246 ($1,598)$501$1,097$151,840
247 ($1,598)$497$1,101$150,739
248 ($1,598)$494$1,104$149,635
249 ($1,598)$490$1,108$148,527
250 ($1,598)$486$1,112$147,415
251 ($1,598)$483$1,115$146,300
252 ($1,598)$479$1,119$145,181
Year 22 - 253 ($1,598)$475$1,123$144,058
254 ($1,598)$472$1,126$142,931
255 ($1,598)$468$1,130$141,801
256 ($1,598)$464$1,134$140,668
257 ($1,598)$461$1,137$139,530
258 ($1,598)$457$1,141$138,389
259 ($1,598)$453$1,145$137,244
260 ($1,598)$449$1,149$136,095
261 ($1,598)$446$1,152$134,943
262 ($1,598)$442$1,156$133,787
263 ($1,598)$438$1,160$132,627
264 ($1,598)$434$1,164$131,463
Year 23 - 265 ($1,598)$431$1,168$130,295
266 ($1,598)$427$1,171$129,124
267 ($1,598)$423$1,175$127,949
268 ($1,598)$419$1,179$126,769
269 ($1,598)$415$1,183$125,586
270 ($1,598)$411$1,187$124,400
271 ($1,598)$407$1,191$123,209
272 ($1,598)$404$1,195$122,014
273 ($1,598)$400$1,199$120,816
274 ($1,598)$396$1,202$119,613
275 ($1,598)$392$1,206$118,407
276 ($1,598)$388$1,210$117,196
Year 24 - 277 ($1,598)$384$1,214$115,982
278 ($1,598)$380$1,218$114,764
279 ($1,598)$376$1,222$113,541
280 ($1,598)$372$1,226$112,315
281 ($1,598)$368$1,230$111,085
282 ($1,598)$364$1,234$109,850
283 ($1,598)$360$1,238$108,612
284 ($1,598)$356$1,242$107,369
285 ($1,598)$352$1,247$106,123
286 ($1,598)$348$1,251$104,872
287 ($1,598)$343$1,255$103,618
288 ($1,598)$339$1,259$102,359
Year 25 - 289 ($1,598)$335$1,263$101,096
290 ($1,598)$331$1,267$99,829
291 ($1,598)$327$1,271$98,558
292 ($1,598)$323$1,275$97,282
293 ($1,598)$319$1,280$96,003
294 ($1,598)$314$1,284$94,719
295 ($1,598)$310$1,288$93,431
296 ($1,598)$306$1,292$92,139
297 ($1,598)$302$1,296$90,842
298 ($1,598)$298$1,301$89,542
299 ($1,598)$293$1,305$88,237
300 ($1,598)$289$1,309$86,928
Year 26 - 301 ($1,598)$285$1,313$85,614
302 ($1,598)$280$1,318$84,296
303 ($1,598)$276$1,322$82,974
304 ($1,598)$272$1,326$81,648
305 ($1,598)$267$1,331$80,317
306 ($1,598)$263$1,335$78,982
307 ($1,598)$259$1,339$77,642
308 ($1,598)$254$1,344$76,299
309 ($1,598)$250$1,348$74,950
310 ($1,598)$245$1,353$73,598
311 ($1,598)$241$1,357$72,240
312 ($1,598)$237$1,362$70,879
Year 27 - 313 ($1,598)$232$1,366$69,513
314 ($1,598)$228$1,371$68,142
315 ($1,598)$223$1,375$66,767
316 ($1,598)$219$1,379$65,388
317 ($1,598)$214$1,384$64,004
318 ($1,598)$210$1,389$62,615
319 ($1,598)$205$1,393$61,222
320 ($1,598)$201$1,398$59,825
321 ($1,598)$196$1,402$58,422
322 ($1,598)$191$1,407$57,016
323 ($1,598)$187$1,411$55,604
324 ($1,598)$182$1,416$54,188
Year 28 - 325 ($1,598)$177$1,421$52,767
326 ($1,598)$173$1,425$51,342
327 ($1,598)$168$1,430$49,912
328 ($1,598)$163$1,435$48,477
329 ($1,598)$159$1,439$47,038
330 ($1,598)$154$1,444$45,594
331 ($1,598)$149$1,449$44,145
332 ($1,598)$145$1,454$42,691
333 ($1,598)$140$1,458$41,233
334 ($1,598)$135$1,463$39,770
335 ($1,598)$130$1,468$38,302
336 ($1,598)$125$1,473$36,829
Year 29 - 337 ($1,598)$121$1,478$35,352
338 ($1,598)$116$1,482$33,869
339 ($1,598)$111$1,487$32,382
340 ($1,598)$106$1,492$30,890
341 ($1,598)$101$1,497$29,393
342 ($1,598)$96$1,502$27,891
343 ($1,598)$91$1,507$26,384
344 ($1,598)$86$1,512$24,873
345 ($1,598)$81$1,517$23,356
346 ($1,598)$76$1,522$21,834
347 ($1,598)$72$1,527$20,307
348 ($1,598)$67$1,532$18,776
Year 30 - 349 ($1,598)$61$1,537$17,239
350 ($1,598)$56$1,542$15,697
351 ($1,598)$51$1,547$14,151
352 ($1,598)$46$1,552$12,599
353 ($1,598)$41$1,557$11,042
354 ($1,598)$36$1,562$9,480
355 ($1,598)$31$1,567$7,913
356 ($1,598)$26$1,572$6,341
357 ($1,598)$21$1,577$4,763
358 ($1,598)$16$1,583$3,181
359 ($1,598)$10$1,588$1,593
360 ($1,598)$5$1,593$0
TOTALS$237,737$337,600$575,337

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.