« Back to all home prices

Mortgage Payment Schedule for a $423,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($84,600) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,583 360 $231,330 $569,730

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 30 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $423,000
Down Payment $84,600$338,400
Year 1 - 1 ($1,583)$1,080$503$337,897
2 ($1,583)$1,078$504$337,393
3 ($1,583)$1,077$506$336,888
4 ($1,583)$1,075$507$336,380
5 ($1,583)$1,074$509$335,871
6 ($1,583)$1,072$511$335,361
7 ($1,583)$1,070$512$334,848
8 ($1,583)$1,069$514$334,335
9 ($1,583)$1,067$515$333,819
10 ($1,583)$1,065$517$333,302
11 ($1,583)$1,064$519$332,783
12 ($1,583)$1,062$520$332,263
Year 2 - 13 ($1,583)$1,060$522$331,741
14 ($1,583)$1,059$524$331,217
15 ($1,583)$1,057$525$330,691
16 ($1,583)$1,055$527$330,164
17 ($1,583)$1,054$529$329,635
18 ($1,583)$1,052$530$329,105
19 ($1,583)$1,050$532$328,573
20 ($1,583)$1,049$534$328,039
21 ($1,583)$1,047$536$327,503
22 ($1,583)$1,045$537$326,966
23 ($1,583)$1,044$539$326,427
24 ($1,583)$1,042$541$325,886
Year 3 - 25 ($1,583)$1,040$542$325,344
26 ($1,583)$1,038$544$324,800
27 ($1,583)$1,037$546$324,254
28 ($1,583)$1,035$548$323,706
29 ($1,583)$1,033$549$323,157
30 ($1,583)$1,031$551$322,605
31 ($1,583)$1,030$553$322,052
32 ($1,583)$1,028$555$321,498
33 ($1,583)$1,026$556$320,941
34 ($1,583)$1,024$558$320,383
35 ($1,583)$1,023$560$319,823
36 ($1,583)$1,021$562$319,261
Year 4 - 37 ($1,583)$1,019$564$318,698
38 ($1,583)$1,017$565$318,132
39 ($1,583)$1,015$567$317,565
40 ($1,583)$1,014$569$316,996
41 ($1,583)$1,012$571$316,425
42 ($1,583)$1,010$573$315,852
43 ($1,583)$1,008$574$315,278
44 ($1,583)$1,006$576$314,702
45 ($1,583)$1,004$578$314,123
46 ($1,583)$1,003$580$313,543
47 ($1,583)$1,001$582$312,962
48 ($1,583)$999$584$312,378
Year 5 - 49 ($1,583)$997$586$311,792
50 ($1,583)$995$587$311,205
51 ($1,583)$993$589$310,615
52 ($1,583)$991$591$310,024
53 ($1,583)$989$593$309,431
54 ($1,583)$988$595$308,836
55 ($1,583)$986$597$308,239
56 ($1,583)$984$599$307,641
57 ($1,583)$982$601$307,040
58 ($1,583)$980$603$306,437
59 ($1,583)$978$605$305,833
60 ($1,583)$976$606$305,226
Year 6 - 61 ($1,583)$974$608$304,618
62 ($1,583)$972$610$304,007
63 ($1,583)$970$612$303,395
64 ($1,583)$968$614$302,781
65 ($1,583)$966$616$302,165
66 ($1,583)$964$618$301,547
67 ($1,583)$962$620$300,926
68 ($1,583)$960$622$300,304
69 ($1,583)$958$624$299,680
70 ($1,583)$956$626$299,054
71 ($1,583)$954$628$298,426
72 ($1,583)$952$630$297,796
Year 7 - 73 ($1,583)$950$632$297,164
74 ($1,583)$948$634$296,530
75 ($1,583)$946$636$295,893
76 ($1,583)$944$638$295,255
77 ($1,583)$942$640$294,615
78 ($1,583)$940$642$293,973
79 ($1,583)$938$644$293,328
80 ($1,583)$936$646$292,682
81 ($1,583)$934$648$292,034
82 ($1,583)$932$651$291,383
83 ($1,583)$930$653$290,730
84 ($1,583)$928$655$290,076
Year 8 - 85 ($1,583)$926$657$289,419
86 ($1,583)$924$659$288,760
87 ($1,583)$922$661$288,099
88 ($1,583)$920$663$287,436
89 ($1,583)$917$665$286,771
90 ($1,583)$915$667$286,104
91 ($1,583)$913$669$285,434
92 ($1,583)$911$672$284,763
93 ($1,583)$909$674$284,089
94 ($1,583)$907$676$283,413
95 ($1,583)$905$678$282,735
96 ($1,583)$902$680$282,055
Year 9 - 97 ($1,583)$900$682$281,373
98 ($1,583)$898$685$280,688
99 ($1,583)$896$687$280,001
100 ($1,583)$894$689$279,312
101 ($1,583)$891$691$278,621
102 ($1,583)$889$693$277,928
103 ($1,583)$887$696$277,232
104 ($1,583)$885$698$276,535
105 ($1,583)$883$700$275,835
106 ($1,583)$880$702$275,132
107 ($1,583)$878$704$274,428
108 ($1,583)$876$707$273,721
Year 10 - 109 ($1,583)$874$709$273,012
110 ($1,583)$871$711$272,301
111 ($1,583)$869$713$271,588
112 ($1,583)$867$716$270,872
113 ($1,583)$865$718$270,154
114 ($1,583)$862$720$269,433
115 ($1,583)$860$723$268,711
116 ($1,583)$858$725$267,986
117 ($1,583)$855$727$267,259
118 ($1,583)$853$730$266,529
119 ($1,583)$851$732$265,797
120 ($1,583)$848$734$265,063
Year 11 - 121 ($1,583)$846$737$264,326
122 ($1,583)$844$739$263,587
123 ($1,583)$841$741$262,846
124 ($1,583)$839$744$262,102
125 ($1,583)$837$746$261,356
126 ($1,583)$834$748$260,608
127 ($1,583)$832$751$259,857
128 ($1,583)$829$753$259,104
129 ($1,583)$827$756$258,348
130 ($1,583)$825$758$257,590
131 ($1,583)$822$760$256,830
132 ($1,583)$820$763$256,067
Year 12 - 133 ($1,583)$817$765$255,302
134 ($1,583)$815$768$254,534
135 ($1,583)$812$770$253,764
136 ($1,583)$810$773$252,991
137 ($1,583)$807$775$252,216
138 ($1,583)$805$778$251,438
139 ($1,583)$803$780$250,658
140 ($1,583)$800$783$249,876
141 ($1,583)$798$785$249,091
142 ($1,583)$795$788$248,303
143 ($1,583)$793$790$247,513
144 ($1,583)$790$793$246,720
Year 13 - 145 ($1,583)$787$795$245,925
146 ($1,583)$785$798$245,128
147 ($1,583)$782$800$244,327
148 ($1,583)$780$803$243,525
149 ($1,583)$777$805$242,719
150 ($1,583)$775$808$241,911
151 ($1,583)$772$810$241,101
152 ($1,583)$770$813$240,288
153 ($1,583)$767$816$239,472
154 ($1,583)$764$818$238,654
155 ($1,583)$762$821$237,833
156 ($1,583)$759$824$237,009
Year 14 - 157 ($1,583)$756$826$236,183
158 ($1,583)$754$829$235,355
159 ($1,583)$751$831$234,523
160 ($1,583)$749$834$233,689
161 ($1,583)$746$837$232,852
162 ($1,583)$743$839$232,013
163 ($1,583)$741$842$231,171
164 ($1,583)$738$845$230,326
165 ($1,583)$735$847$229,479
166 ($1,583)$732$850$228,628
167 ($1,583)$730$853$227,776
168 ($1,583)$727$856$226,920
Year 15 - 169 ($1,583)$724$858$226,062
170 ($1,583)$722$861$225,201
171 ($1,583)$719$864$224,337
172 ($1,583)$716$867$223,470
173 ($1,583)$713$869$222,601
174 ($1,583)$710$872$221,729
175 ($1,583)$708$875$220,854
176 ($1,583)$705$878$219,976
177 ($1,583)$702$880$219,096
178 ($1,583)$699$883$218,212
179 ($1,583)$696$886$217,326
180 ($1,583)$694$889$216,437
Year 16 - 181 ($1,583)$691$892$215,545
182 ($1,583)$688$895$214,651
183 ($1,583)$685$897$213,753
184 ($1,583)$682$900$212,853
185 ($1,583)$679$903$211,950
186 ($1,583)$676$906$211,044
187 ($1,583)$674$909$210,135
188 ($1,583)$671$912$209,223
189 ($1,583)$668$915$208,308
190 ($1,583)$665$918$207,390
191 ($1,583)$662$921$206,470
192 ($1,583)$659$924$205,546
Year 17 - 193 ($1,583)$656$927$204,619
194 ($1,583)$653$930$203,690
195 ($1,583)$650$932$202,757
196 ($1,583)$647$935$201,822
197 ($1,583)$644$938$200,884
198 ($1,583)$641$941$199,942
199 ($1,583)$638$944$198,998
200 ($1,583)$635$947$198,050
201 ($1,583)$632$950$197,100
202 ($1,583)$629$954$196,146
203 ($1,583)$626$957$195,190
204 ($1,583)$623$960$194,230
Year 18 - 205 ($1,583)$620$963$193,267
206 ($1,583)$617$966$192,302
207 ($1,583)$614$969$191,333
208 ($1,583)$611$972$190,361
209 ($1,583)$608$975$189,386
210 ($1,583)$604$978$188,408
211 ($1,583)$601$981$187,427
212 ($1,583)$598$984$186,442
213 ($1,583)$595$988$185,455
214 ($1,583)$592$991$184,464
215 ($1,583)$589$994$183,470
216 ($1,583)$586$997$182,473
Year 19 - 217 ($1,583)$582$1,000$181,473
218 ($1,583)$579$1,003$180,470
219 ($1,583)$576$1,007$179,463
220 ($1,583)$573$1,010$178,453
221 ($1,583)$570$1,013$177,440
222 ($1,583)$566$1,016$176,424
223 ($1,583)$563$1,019$175,404
224 ($1,583)$560$1,023$174,382
225 ($1,583)$557$1,026$173,356
226 ($1,583)$553$1,029$172,326
227 ($1,583)$550$1,033$171,294
228 ($1,583)$547$1,036$170,258
Year 20 - 229 ($1,583)$543$1,039$169,219
230 ($1,583)$540$1,042$168,176
231 ($1,583)$537$1,046$167,130
232 ($1,583)$533$1,049$166,081
233 ($1,583)$530$1,053$165,029
234 ($1,583)$527$1,056$163,973
235 ($1,583)$523$1,059$162,914
236 ($1,583)$520$1,063$161,851
237 ($1,583)$517$1,066$160,785
238 ($1,583)$513$1,069$159,716
239 ($1,583)$510$1,073$158,643
240 ($1,583)$506$1,076$157,566
Year 21 - 241 ($1,583)$503$1,080$156,487
242 ($1,583)$499$1,083$155,404
243 ($1,583)$496$1,087$154,317
244 ($1,583)$493$1,090$153,227
245 ($1,583)$489$1,094$152,133
246 ($1,583)$486$1,097$151,036
247 ($1,583)$482$1,101$149,936
248 ($1,583)$479$1,104$148,832
249 ($1,583)$475$1,108$147,724
250 ($1,583)$471$1,111$146,613
251 ($1,583)$468$1,115$145,499
252 ($1,583)$464$1,118$144,380
Year 22 - 253 ($1,583)$461$1,122$143,259
254 ($1,583)$457$1,125$142,133
255 ($1,583)$454$1,129$141,004
256 ($1,583)$450$1,133$139,872
257 ($1,583)$446$1,136$138,736
258 ($1,583)$443$1,140$137,596
259 ($1,583)$439$1,143$136,452
260 ($1,583)$436$1,147$135,305
261 ($1,583)$432$1,151$134,155
262 ($1,583)$428$1,154$133,000
263 ($1,583)$424$1,158$131,842
264 ($1,583)$421$1,162$130,680
Year 23 - 265 ($1,583)$417$1,165$129,515
266 ($1,583)$413$1,169$128,346
267 ($1,583)$410$1,173$127,173
268 ($1,583)$406$1,177$125,996
269 ($1,583)$402$1,180$124,815
270 ($1,583)$398$1,184$123,631
271 ($1,583)$395$1,188$122,443
272 ($1,583)$391$1,192$121,252
273 ($1,583)$387$1,196$120,056
274 ($1,583)$383$1,199$118,857
275 ($1,583)$379$1,203$117,653
276 ($1,583)$376$1,207$116,446
Year 24 - 277 ($1,583)$372$1,211$115,235
278 ($1,583)$368$1,215$114,020
279 ($1,583)$364$1,219$112,802
280 ($1,583)$360$1,223$111,579
281 ($1,583)$356$1,226$110,353
282 ($1,583)$352$1,230$109,122
283 ($1,583)$348$1,234$107,888
284 ($1,583)$344$1,238$106,650
285 ($1,583)$340$1,242$105,408
286 ($1,583)$336$1,246$104,162
287 ($1,583)$332$1,250$102,911
288 ($1,583)$328$1,254$101,657
Year 25 - 289 ($1,583)$324$1,258$100,399
290 ($1,583)$320$1,262$99,137
291 ($1,583)$316$1,266$97,871
292 ($1,583)$312$1,270$96,601
293 ($1,583)$308$1,274$95,326
294 ($1,583)$304$1,278$94,048
295 ($1,583)$300$1,282$92,766
296 ($1,583)$296$1,287$91,479
297 ($1,583)$292$1,291$90,188
298 ($1,583)$288$1,295$88,894
299 ($1,583)$284$1,299$87,595
300 ($1,583)$280$1,303$86,292
Year 26 - 301 ($1,583)$275$1,307$84,985
302 ($1,583)$271$1,311$83,673
303 ($1,583)$267$1,316$82,358
304 ($1,583)$263$1,320$81,038
305 ($1,583)$259$1,324$79,714
306 ($1,583)$254$1,328$78,386
307 ($1,583)$250$1,332$77,054
308 ($1,583)$246$1,337$75,717
309 ($1,583)$242$1,341$74,376
310 ($1,583)$237$1,345$73,031
311 ($1,583)$233$1,349$71,681
312 ($1,583)$229$1,354$70,328
Year 27 - 313 ($1,583)$224$1,358$68,969
314 ($1,583)$220$1,362$67,607
315 ($1,583)$216$1,367$66,240
316 ($1,583)$211$1,371$64,869
317 ($1,583)$207$1,376$63,493
318 ($1,583)$203$1,380$62,113
319 ($1,583)$198$1,384$60,729
320 ($1,583)$194$1,389$59,340
321 ($1,583)$189$1,393$57,947
322 ($1,583)$185$1,398$56,550
323 ($1,583)$180$1,402$55,147
324 ($1,583)$176$1,407$53,741
Year 28 - 325 ($1,583)$172$1,411$52,330
326 ($1,583)$167$1,416$50,914
327 ($1,583)$163$1,420$49,494
328 ($1,583)$158$1,425$48,070
329 ($1,583)$153$1,429$46,640
330 ($1,583)$149$1,434$45,207
331 ($1,583)$144$1,438$43,768
332 ($1,583)$140$1,443$42,325
333 ($1,583)$135$1,447$40,878
334 ($1,583)$130$1,452$39,426
335 ($1,583)$126$1,457$37,969
336 ($1,583)$121$1,461$36,508
Year 29 - 337 ($1,583)$117$1,466$35,042
338 ($1,583)$112$1,471$33,571
339 ($1,583)$107$1,475$32,095
340 ($1,583)$102$1,480$30,615
341 ($1,583)$98$1,485$29,130
342 ($1,583)$93$1,490$27,641
343 ($1,583)$88$1,494$26,146
344 ($1,583)$83$1,499$24,647
345 ($1,583)$79$1,504$23,143
346 ($1,583)$74$1,509$21,635
347 ($1,583)$69$1,514$20,121
348 ($1,583)$64$1,518$18,603
Year 30 - 349 ($1,583)$59$1,523$17,080
350 ($1,583)$55$1,528$15,552
351 ($1,583)$50$1,533$14,019
352 ($1,583)$45$1,538$12,481
353 ($1,583)$40$1,543$10,938
354 ($1,583)$35$1,548$9,390
355 ($1,583)$30$1,553$7,838
356 ($1,583)$25$1,558$6,280
357 ($1,583)$20$1,563$4,718
358 ($1,583)$15$1,568$3,150
359 ($1,583)$10$1,573$1,578
360 ($1,583)$5$1,578$0
TOTALS$231,330$338,400$569,730

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.