« Back to all home prices

Mortgage Payment Schedule for a $425,000 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% ($85,000) 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
$1,590 360 $232,424 $572,424

Mortgage Providers

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


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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $690 | 30 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

NMLS #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$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: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | 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  $425,000
Down Payment $85,000$340,000
Year 1 - 1 ($1,590)$1,085$505$339,495
2 ($1,590)$1,084$507$338,989
3 ($1,590)$1,082$508$338,480
4 ($1,590)$1,080$510$337,971
5 ($1,590)$1,079$511$337,459
6 ($1,590)$1,077$513$336,946
7 ($1,590)$1,075$515$336,432
8 ($1,590)$1,074$516$335,915
9 ($1,590)$1,072$518$335,397
10 ($1,590)$1,070$520$334,878
11 ($1,590)$1,069$521$334,357
12 ($1,590)$1,067$523$333,834
Year 2 - 13 ($1,590)$1,065$525$333,309
14 ($1,590)$1,064$526$332,783
15 ($1,590)$1,062$528$332,255
16 ($1,590)$1,060$530$331,725
17 ($1,590)$1,059$531$331,194
18 ($1,590)$1,057$533$330,661
19 ($1,590)$1,055$535$330,126
20 ($1,590)$1,054$536$329,590
21 ($1,590)$1,052$538$329,052
22 ($1,590)$1,050$540$328,512
23 ($1,590)$1,049$542$327,970
24 ($1,590)$1,047$543$327,427
Year 3 - 25 ($1,590)$1,045$545$326,882
26 ($1,590)$1,043$547$326,335
27 ($1,590)$1,042$549$325,787
28 ($1,590)$1,040$550$325,236
29 ($1,590)$1,038$552$324,684
30 ($1,590)$1,036$554$324,131
31 ($1,590)$1,035$556$323,575
32 ($1,590)$1,033$557$323,018
33 ($1,590)$1,031$559$322,459
34 ($1,590)$1,029$561$321,898
35 ($1,590)$1,027$563$321,335
36 ($1,590)$1,026$564$320,771
Year 4 - 37 ($1,590)$1,024$566$320,204
38 ($1,590)$1,022$568$319,636
39 ($1,590)$1,020$570$319,066
40 ($1,590)$1,018$572$318,495
41 ($1,590)$1,017$574$317,921
42 ($1,590)$1,015$575$317,346
43 ($1,590)$1,013$577$316,769
44 ($1,590)$1,011$579$316,190
45 ($1,590)$1,009$581$315,609
46 ($1,590)$1,007$583$315,026
47 ($1,590)$1,005$585$314,441
48 ($1,590)$1,004$586$313,855
Year 5 - 49 ($1,590)$1,002$588$313,266
50 ($1,590)$1,000$590$312,676
51 ($1,590)$998$592$312,084
52 ($1,590)$996$594$311,490
53 ($1,590)$994$596$310,894
54 ($1,590)$992$598$310,296
55 ($1,590)$990$600$309,697
56 ($1,590)$988$602$309,095
57 ($1,590)$987$604$308,492
58 ($1,590)$985$605$307,886
59 ($1,590)$983$607$307,279
60 ($1,590)$981$609$306,669
Year 6 - 61 ($1,590)$979$611$306,058
62 ($1,590)$977$613$305,445
63 ($1,590)$975$615$304,830
64 ($1,590)$973$617$304,213
65 ($1,590)$971$619$303,593
66 ($1,590)$969$621$302,972
67 ($1,590)$967$623$302,349
68 ($1,590)$965$625$301,724
69 ($1,590)$963$627$301,097
70 ($1,590)$961$629$300,468
71 ($1,590)$959$631$299,837
72 ($1,590)$957$633$299,204
Year 7 - 73 ($1,590)$955$635$298,569
74 ($1,590)$953$637$297,932
75 ($1,590)$951$639$297,292
76 ($1,590)$949$641$296,651
77 ($1,590)$947$643$296,008
78 ($1,590)$945$645$295,363
79 ($1,590)$943$647$294,715
80 ($1,590)$941$649$294,066
81 ($1,590)$939$652$293,414
82 ($1,590)$936$654$292,761
83 ($1,590)$934$656$292,105
84 ($1,590)$932$658$291,447
Year 8 - 85 ($1,590)$930$660$290,787
86 ($1,590)$928$662$290,125
87 ($1,590)$926$664$289,461
88 ($1,590)$924$666$288,795
89 ($1,590)$922$668$288,127
90 ($1,590)$920$670$287,456
91 ($1,590)$917$673$286,784
92 ($1,590)$915$675$286,109
93 ($1,590)$913$677$285,432
94 ($1,590)$911$679$284,753
95 ($1,590)$909$681$284,072
96 ($1,590)$907$683$283,388
Year 9 - 97 ($1,590)$904$686$282,703
98 ($1,590)$902$688$282,015
99 ($1,590)$900$690$281,325
100 ($1,590)$898$692$280,633
101 ($1,590)$896$694$279,939
102 ($1,590)$893$697$279,242
103 ($1,590)$891$699$278,543
104 ($1,590)$889$701$277,842
105 ($1,590)$887$703$277,139
106 ($1,590)$885$706$276,433
107 ($1,590)$882$708$275,726
108 ($1,590)$880$710$275,015
Year 10 - 109 ($1,590)$878$712$274,303
110 ($1,590)$875$715$273,589
111 ($1,590)$873$717$272,872
112 ($1,590)$871$719$272,153
113 ($1,590)$869$721$271,431
114 ($1,590)$866$724$270,707
115 ($1,590)$864$726$269,981
116 ($1,590)$862$728$269,253
117 ($1,590)$859$731$268,522
118 ($1,590)$857$733$267,789
119 ($1,590)$855$735$267,054
120 ($1,590)$852$738$266,316
Year 11 - 121 ($1,590)$850$740$265,576
122 ($1,590)$848$742$264,834
123 ($1,590)$845$745$264,089
124 ($1,590)$843$747$263,342
125 ($1,590)$840$750$262,592
126 ($1,590)$838$752$261,840
127 ($1,590)$836$754$261,086
128 ($1,590)$833$757$260,329
129 ($1,590)$831$759$259,570
130 ($1,590)$828$762$258,808
131 ($1,590)$826$764$258,044
132 ($1,590)$824$766$257,278
Year 12 - 133 ($1,590)$821$769$256,509
134 ($1,590)$819$771$255,737
135 ($1,590)$816$774$254,964
136 ($1,590)$814$776$254,187
137 ($1,590)$811$779$253,408
138 ($1,590)$809$781$252,627
139 ($1,590)$806$784$251,843
140 ($1,590)$804$786$251,057
141 ($1,590)$801$789$250,268
142 ($1,590)$799$791$249,477
143 ($1,590)$796$794$248,683
144 ($1,590)$794$796$247,887
Year 13 - 145 ($1,590)$791$799$247,088
146 ($1,590)$789$801$246,287
147 ($1,590)$786$804$245,483
148 ($1,590)$783$807$244,676
149 ($1,590)$781$809$243,867
150 ($1,590)$778$812$243,055
151 ($1,590)$776$814$242,241
152 ($1,590)$773$817$241,424
153 ($1,590)$771$820$240,604
154 ($1,590)$768$822$239,782
155 ($1,590)$765$825$238,957
156 ($1,590)$763$827$238,130
Year 14 - 157 ($1,590)$760$830$237,300
158 ($1,590)$757$833$236,467
159 ($1,590)$755$835$235,632
160 ($1,590)$752$838$234,794
161 ($1,590)$749$841$233,953
162 ($1,590)$747$843$233,110
163 ($1,590)$744$846$232,264
164 ($1,590)$741$849$231,415
165 ($1,590)$739$851$230,564
166 ($1,590)$736$854$229,709
167 ($1,590)$733$857$228,853
168 ($1,590)$730$860$227,993
Year 15 - 169 ($1,590)$728$862$227,131
170 ($1,590)$725$865$226,265
171 ($1,590)$722$868$225,397
172 ($1,590)$719$871$224,527
173 ($1,590)$717$873$223,653
174 ($1,590)$714$876$222,777
175 ($1,590)$711$879$221,898
176 ($1,590)$708$882$221,016
177 ($1,590)$705$885$220,132
178 ($1,590)$703$887$219,244
179 ($1,590)$700$890$218,354
180 ($1,590)$697$893$217,461
Year 16 - 181 ($1,590)$694$896$216,565
182 ($1,590)$691$899$215,666
183 ($1,590)$688$902$214,764
184 ($1,590)$685$905$213,859
185 ($1,590)$683$907$212,952
186 ($1,590)$680$910$212,041
187 ($1,590)$677$913$211,128
188 ($1,590)$674$916$210,212
189 ($1,590)$671$919$209,293
190 ($1,590)$668$922$208,371
191 ($1,590)$665$925$207,446
192 ($1,590)$662$928$206,518
Year 17 - 193 ($1,590)$659$931$205,587
194 ($1,590)$656$934$204,653
195 ($1,590)$653$937$203,716
196 ($1,590)$650$940$202,776
197 ($1,590)$647$943$201,833
198 ($1,590)$644$946$200,887
199 ($1,590)$641$949$199,939
200 ($1,590)$638$952$198,987
201 ($1,590)$635$955$198,032
202 ($1,590)$632$958$197,074
203 ($1,590)$629$961$196,113
204 ($1,590)$626$964$195,148
Year 18 - 205 ($1,590)$623$967$194,181
206 ($1,590)$620$970$193,211
207 ($1,590)$617$973$192,237
208 ($1,590)$614$977$191,261
209 ($1,590)$610$980$190,281
210 ($1,590)$607$983$189,299
211 ($1,590)$604$986$188,313
212 ($1,590)$601$989$187,324
213 ($1,590)$598$992$186,331
214 ($1,590)$595$995$185,336
215 ($1,590)$592$999$184,338
216 ($1,590)$588$1,002$183,336
Year 19 - 217 ($1,590)$585$1,005$182,331
218 ($1,590)$582$1,008$181,323
219 ($1,590)$579$1,011$180,311
220 ($1,590)$575$1,015$179,297
221 ($1,590)$572$1,018$178,279
222 ($1,590)$569$1,021$177,258
223 ($1,590)$566$1,024$176,234
224 ($1,590)$562$1,028$175,206
225 ($1,590)$559$1,031$174,175
226 ($1,590)$556$1,034$173,141
227 ($1,590)$553$1,037$172,104
228 ($1,590)$549$1,041$171,063
Year 20 - 229 ($1,590)$546$1,044$170,019
230 ($1,590)$543$1,047$168,971
231 ($1,590)$539$1,051$167,921
232 ($1,590)$536$1,054$166,866
233 ($1,590)$533$1,057$165,809
234 ($1,590)$529$1,061$164,748
235 ($1,590)$526$1,064$163,684
236 ($1,590)$522$1,068$162,616
237 ($1,590)$519$1,071$161,545
238 ($1,590)$516$1,074$160,471
239 ($1,590)$512$1,078$159,393
240 ($1,590)$509$1,081$158,311
Year 21 - 241 ($1,590)$505$1,085$157,227
242 ($1,590)$502$1,088$156,138
243 ($1,590)$498$1,092$155,047
244 ($1,590)$495$1,095$153,951
245 ($1,590)$491$1,099$152,853
246 ($1,590)$488$1,102$151,751
247 ($1,590)$484$1,106$150,645
248 ($1,590)$481$1,109$149,536
249 ($1,590)$477$1,113$148,423
250 ($1,590)$474$1,116$147,306
251 ($1,590)$470$1,120$146,187
252 ($1,590)$467$1,123$145,063
Year 22 - 253 ($1,590)$463$1,127$143,936
254 ($1,590)$459$1,131$142,805
255 ($1,590)$456$1,134$141,671
256 ($1,590)$452$1,138$140,533
257 ($1,590)$449$1,142$139,392
258 ($1,590)$445$1,145$138,246
259 ($1,590)$441$1,149$137,098
260 ($1,590)$438$1,152$135,945
261 ($1,590)$434$1,156$134,789
262 ($1,590)$430$1,160$133,629
263 ($1,590)$426$1,164$132,465
264 ($1,590)$423$1,167$131,298
Year 23 - 265 ($1,590)$419$1,171$130,127
266 ($1,590)$415$1,175$128,952
267 ($1,590)$412$1,178$127,774
268 ($1,590)$408$1,182$126,592
269 ($1,590)$404$1,186$125,406
270 ($1,590)$400$1,190$124,216
271 ($1,590)$396$1,194$123,022
272 ($1,590)$393$1,197$121,825
273 ($1,590)$389$1,201$120,624
274 ($1,590)$385$1,205$119,418
275 ($1,590)$381$1,209$118,210
276 ($1,590)$377$1,213$116,997
Year 24 - 277 ($1,590)$373$1,217$115,780
278 ($1,590)$370$1,221$114,560
279 ($1,590)$366$1,224$113,335
280 ($1,590)$362$1,228$112,107
281 ($1,590)$358$1,232$110,875
282 ($1,590)$354$1,236$109,638
283 ($1,590)$350$1,240$108,398
284 ($1,590)$346$1,244$107,154
285 ($1,590)$342$1,248$105,906
286 ($1,590)$338$1,252$104,654
287 ($1,590)$334$1,256$103,398
288 ($1,590)$330$1,260$102,138
Year 25 - 289 ($1,590)$326$1,264$100,874
290 ($1,590)$322$1,268$99,606
291 ($1,590)$318$1,272$98,334
292 ($1,590)$314$1,276$97,057
293 ($1,590)$310$1,280$95,777
294 ($1,590)$306$1,284$94,493
295 ($1,590)$302$1,288$93,204
296 ($1,590)$297$1,293$91,912
297 ($1,590)$293$1,297$90,615
298 ($1,590)$289$1,301$89,314
299 ($1,590)$285$1,305$88,009
300 ($1,590)$281$1,309$86,700
Year 26 - 301 ($1,590)$277$1,313$85,387
302 ($1,590)$273$1,318$84,069
303 ($1,590)$268$1,322$82,747
304 ($1,590)$264$1,326$81,421
305 ($1,590)$260$1,330$80,091
306 ($1,590)$256$1,334$78,757
307 ($1,590)$251$1,339$77,418
308 ($1,590)$247$1,343$76,075
309 ($1,590)$243$1,347$74,728
310 ($1,590)$239$1,352$73,376
311 ($1,590)$234$1,356$72,020
312 ($1,590)$230$1,360$70,660
Year 27 - 313 ($1,590)$226$1,365$69,295
314 ($1,590)$221$1,369$67,927
315 ($1,590)$217$1,373$66,553
316 ($1,590)$212$1,378$65,176
317 ($1,590)$208$1,382$63,794
318 ($1,590)$204$1,386$62,407
319 ($1,590)$199$1,391$61,016
320 ($1,590)$195$1,395$59,621
321 ($1,590)$190$1,400$58,221
322 ($1,590)$186$1,404$56,817
323 ($1,590)$181$1,409$55,408
324 ($1,590)$177$1,413$53,995
Year 28 - 325 ($1,590)$172$1,418$52,577
326 ($1,590)$168$1,422$51,155
327 ($1,590)$163$1,427$49,728
328 ($1,590)$159$1,431$48,297
329 ($1,590)$154$1,436$46,861
330 ($1,590)$150$1,441$45,420
331 ($1,590)$145$1,445$43,975
332 ($1,590)$140$1,450$42,526
333 ($1,590)$136$1,454$41,071
334 ($1,590)$131$1,459$39,612
335 ($1,590)$126$1,464$38,149
336 ($1,590)$122$1,468$36,680
Year 29 - 337 ($1,590)$117$1,473$35,207
338 ($1,590)$112$1,478$33,730
339 ($1,590)$108$1,482$32,247
340 ($1,590)$103$1,487$30,760
341 ($1,590)$98$1,492$29,268
342 ($1,590)$93$1,497$27,772
343 ($1,590)$89$1,501$26,270
344 ($1,590)$84$1,506$24,764
345 ($1,590)$79$1,511$23,253
346 ($1,590)$74$1,516$21,737
347 ($1,590)$69$1,521$20,216
348 ($1,590)$65$1,526$18,691
Year 30 - 349 ($1,590)$60$1,530$17,160
350 ($1,590)$55$1,535$15,625
351 ($1,590)$50$1,540$14,085
352 ($1,590)$45$1,545$12,540
353 ($1,590)$40$1,550$10,990
354 ($1,590)$35$1,555$9,435
355 ($1,590)$30$1,560$7,875
356 ($1,590)$25$1,565$6,310
357 ($1,590)$20$1,570$4,740
358 ($1,590)$15$1,575$3,165
359 ($1,590)$10$1,580$1,585
360 ($1,590)$5$1,585$0
TOTALS$232,424$340,000$572,424

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.