« Back to all home prices

Mortgage Payment Schedule for a $427,000 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% ($85,400) 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
$1,598 360 $233,518 $575,118

Mortgage Providers

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


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 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

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 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
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  $427,000
Down Payment $85,400$341,600
Year 1 - 1 ($1,598)$1,090$507$341,093
2 ($1,598)$1,089$509$340,584
3 ($1,598)$1,087$511$340,073
4 ($1,598)$1,085$512$339,561
5 ($1,598)$1,084$514$339,047
6 ($1,598)$1,082$515$338,532
7 ($1,598)$1,080$517$338,015
8 ($1,598)$1,079$519$337,496
9 ($1,598)$1,077$520$336,976
10 ($1,598)$1,076$522$336,454
11 ($1,598)$1,074$524$335,930
12 ($1,598)$1,072$525$335,405
Year 2 - 13 ($1,598)$1,070$527$334,878
14 ($1,598)$1,069$529$334,349
15 ($1,598)$1,067$530$333,818
16 ($1,598)$1,065$532$333,286
17 ($1,598)$1,064$534$332,753
18 ($1,598)$1,062$536$332,217
19 ($1,598)$1,060$537$331,680
20 ($1,598)$1,059$539$331,141
21 ($1,598)$1,057$541$330,600
22 ($1,598)$1,055$542$330,058
23 ($1,598)$1,053$544$329,514
24 ($1,598)$1,052$546$328,968
Year 3 - 25 ($1,598)$1,050$548$328,420
26 ($1,598)$1,048$549$327,871
27 ($1,598)$1,046$551$327,320
28 ($1,598)$1,045$553$326,767
29 ($1,598)$1,043$555$326,212
30 ($1,598)$1,041$556$325,656
31 ($1,598)$1,039$558$325,098
32 ($1,598)$1,038$560$324,538
33 ($1,598)$1,036$562$323,976
34 ($1,598)$1,034$564$323,413
35 ($1,598)$1,032$565$322,847
36 ($1,598)$1,030$567$322,280
Year 4 - 37 ($1,598)$1,029$569$321,711
38 ($1,598)$1,027$571$321,140
39 ($1,598)$1,025$573$320,568
40 ($1,598)$1,023$574$319,993
41 ($1,598)$1,021$576$319,417
42 ($1,598)$1,019$578$318,839
43 ($1,598)$1,018$580$318,259
44 ($1,598)$1,016$582$317,677
45 ($1,598)$1,014$584$317,094
46 ($1,598)$1,012$585$316,508
47 ($1,598)$1,010$587$315,921
48 ($1,598)$1,008$589$315,332
Year 5 - 49 ($1,598)$1,006$591$314,741
50 ($1,598)$1,005$593$314,148
51 ($1,598)$1,003$595$313,553
52 ($1,598)$1,001$597$312,956
53 ($1,598)$999$599$312,357
54 ($1,598)$997$601$311,757
55 ($1,598)$995$603$311,154
56 ($1,598)$993$604$310,550
57 ($1,598)$991$606$309,943
58 ($1,598)$989$608$309,335
59 ($1,598)$987$610$308,725
60 ($1,598)$985$612$308,113
Year 6 - 61 ($1,598)$983$614$307,498
62 ($1,598)$981$616$306,882
63 ($1,598)$979$618$306,264
64 ($1,598)$977$620$305,644
65 ($1,598)$976$622$305,022
66 ($1,598)$974$624$304,398
67 ($1,598)$972$626$303,772
68 ($1,598)$970$628$303,144
69 ($1,598)$968$630$302,514
70 ($1,598)$966$632$301,882
71 ($1,598)$964$634$301,248
72 ($1,598)$961$636$300,612
Year 7 - 73 ($1,598)$959$638$299,974
74 ($1,598)$957$640$299,334
75 ($1,598)$955$642$298,691
76 ($1,598)$953$644$298,047
77 ($1,598)$951$646$297,401
78 ($1,598)$949$648$296,753
79 ($1,598)$947$650$296,102
80 ($1,598)$945$652$295,450
81 ($1,598)$943$655$294,795
82 ($1,598)$941$657$294,138
83 ($1,598)$939$659$293,480
84 ($1,598)$937$661$292,819
Year 8 - 85 ($1,598)$935$663$292,156
86 ($1,598)$932$665$291,491
87 ($1,598)$930$667$290,824
88 ($1,598)$928$669$290,154
89 ($1,598)$926$671$289,483
90 ($1,598)$924$674$288,809
91 ($1,598)$922$676$288,133
92 ($1,598)$920$678$287,455
93 ($1,598)$917$680$286,775
94 ($1,598)$915$682$286,093
95 ($1,598)$913$684$285,409
96 ($1,598)$911$687$284,722
Year 9 - 97 ($1,598)$909$689$284,033
98 ($1,598)$907$691$283,342
99 ($1,598)$904$693$282,649
100 ($1,598)$902$695$281,954
101 ($1,598)$900$698$281,256
102 ($1,598)$898$700$280,556
103 ($1,598)$895$702$279,854
104 ($1,598)$893$704$279,150
105 ($1,598)$891$707$278,443
106 ($1,598)$889$709$277,734
107 ($1,598)$886$711$277,023
108 ($1,598)$884$713$276,310
Year 10 - 109 ($1,598)$882$716$275,594
110 ($1,598)$880$718$274,876
111 ($1,598)$877$720$274,156
112 ($1,598)$875$723$273,433
113 ($1,598)$873$725$272,708
114 ($1,598)$870$727$271,981
115 ($1,598)$868$729$271,252
116 ($1,598)$866$732$270,520
117 ($1,598)$863$734$269,786
118 ($1,598)$861$736$269,049
119 ($1,598)$859$739$268,311
120 ($1,598)$856$741$267,569
Year 11 - 121 ($1,598)$854$744$266,826
122 ($1,598)$852$746$266,080
123 ($1,598)$849$748$265,332
124 ($1,598)$847$751$264,581
125 ($1,598)$844$753$263,828
126 ($1,598)$842$755$263,072
127 ($1,598)$840$758$262,314
128 ($1,598)$837$760$261,554
129 ($1,598)$835$763$260,791
130 ($1,598)$832$765$260,026
131 ($1,598)$830$768$259,258
132 ($1,598)$827$770$258,488
Year 12 - 133 ($1,598)$825$773$257,716
134 ($1,598)$823$775$256,941
135 ($1,598)$820$777$256,163
136 ($1,598)$818$780$255,383
137 ($1,598)$815$782$254,601
138 ($1,598)$813$785$253,816
139 ($1,598)$810$787$253,029
140 ($1,598)$808$790$252,239
141 ($1,598)$805$792$251,446
142 ($1,598)$803$795$250,651
143 ($1,598)$800$798$249,853
144 ($1,598)$797$800$249,053
Year 13 - 145 ($1,598)$795$803$248,251
146 ($1,598)$792$805$247,446
147 ($1,598)$790$808$246,638
148 ($1,598)$787$810$245,827
149 ($1,598)$785$813$245,014
150 ($1,598)$782$816$244,199
151 ($1,598)$779$818$243,381
152 ($1,598)$777$821$242,560
153 ($1,598)$774$823$241,737
154 ($1,598)$772$826$240,911
155 ($1,598)$769$829$240,082
156 ($1,598)$766$831$239,251
Year 14 - 157 ($1,598)$764$834$238,417
158 ($1,598)$761$837$237,580
159 ($1,598)$758$839$236,741
160 ($1,598)$756$842$235,899
161 ($1,598)$753$845$235,054
162 ($1,598)$750$847$234,207
163 ($1,598)$748$850$233,357
164 ($1,598)$745$853$232,504
165 ($1,598)$742$855$231,649
166 ($1,598)$739$858$230,790
167 ($1,598)$737$861$229,929
168 ($1,598)$734$864$229,066
Year 15 - 169 ($1,598)$731$866$228,199
170 ($1,598)$728$869$227,330
171 ($1,598)$726$872$226,458
172 ($1,598)$723$875$225,583
173 ($1,598)$720$878$224,706
174 ($1,598)$717$880$223,825
175 ($1,598)$714$883$222,942
176 ($1,598)$712$886$222,056
177 ($1,598)$709$889$221,167
178 ($1,598)$706$892$220,276
179 ($1,598)$703$895$219,381
180 ($1,598)$700$897$218,484
Year 16 - 181 ($1,598)$697$900$217,584
182 ($1,598)$694$903$216,681
183 ($1,598)$692$906$215,775
184 ($1,598)$689$909$214,866
185 ($1,598)$686$912$213,954
186 ($1,598)$683$915$213,039
187 ($1,598)$680$918$212,122
188 ($1,598)$677$921$211,201
189 ($1,598)$674$923$210,278
190 ($1,598)$671$926$209,351
191 ($1,598)$668$929$208,422
192 ($1,598)$665$932$207,490
Year 17 - 193 ($1,598)$662$935$206,554
194 ($1,598)$659$938$205,616
195 ($1,598)$656$941$204,675
196 ($1,598)$653$944$203,730
197 ($1,598)$650$947$202,783
198 ($1,598)$647$950$201,833
199 ($1,598)$644$953$200,879
200 ($1,598)$641$956$199,923
201 ($1,598)$638$959$198,964
202 ($1,598)$635$963$198,001
203 ($1,598)$632$966$197,035
204 ($1,598)$629$969$196,067
Year 18 - 205 ($1,598)$626$972$195,095
206 ($1,598)$623$975$194,120
207 ($1,598)$620$978$193,142
208 ($1,598)$616$981$192,161
209 ($1,598)$613$984$191,177
210 ($1,598)$610$987$190,189
211 ($1,598)$607$991$189,199
212 ($1,598)$604$994$188,205
213 ($1,598)$601$997$187,208
214 ($1,598)$598$1,000$186,208
215 ($1,598)$594$1,003$185,205
216 ($1,598)$591$1,006$184,199
Year 19 - 217 ($1,598)$588$1,010$183,189
218 ($1,598)$585$1,013$182,176
219 ($1,598)$581$1,016$181,160
220 ($1,598)$578$1,019$180,141
221 ($1,598)$575$1,023$179,118
222 ($1,598)$572$1,026$178,092
223 ($1,598)$568$1,029$177,063
224 ($1,598)$565$1,032$176,031
225 ($1,598)$562$1,036$174,995
226 ($1,598)$559$1,039$173,956
227 ($1,598)$555$1,042$172,914
228 ($1,598)$552$1,046$171,868
Year 20 - 229 ($1,598)$549$1,049$170,819
230 ($1,598)$545$1,052$169,766
231 ($1,598)$542$1,056$168,711
232 ($1,598)$538$1,059$167,652
233 ($1,598)$535$1,062$166,589
234 ($1,598)$532$1,066$165,523
235 ($1,598)$528$1,069$164,454
236 ($1,598)$525$1,073$163,381
237 ($1,598)$521$1,076$162,305
238 ($1,598)$518$1,080$161,226
239 ($1,598)$515$1,083$160,143
240 ($1,598)$511$1,086$159,056
Year 21 - 241 ($1,598)$508$1,090$157,967
242 ($1,598)$504$1,093$156,873
243 ($1,598)$501$1,097$155,776
244 ($1,598)$497$1,100$154,676
245 ($1,598)$494$1,104$153,572
246 ($1,598)$490$1,107$152,465
247 ($1,598)$487$1,111$151,354
248 ($1,598)$483$1,114$150,239
249 ($1,598)$480$1,118$149,121
250 ($1,598)$476$1,122$148,000
251 ($1,598)$472$1,125$146,874
252 ($1,598)$469$1,129$145,746
Year 22 - 253 ($1,598)$465$1,132$144,613
254 ($1,598)$462$1,136$143,477
255 ($1,598)$458$1,140$142,338
256 ($1,598)$454$1,143$141,194
257 ($1,598)$451$1,147$140,048
258 ($1,598)$447$1,151$138,897
259 ($1,598)$443$1,154$137,743
260 ($1,598)$440$1,158$136,585
261 ($1,598)$436$1,162$135,423
262 ($1,598)$432$1,165$134,258
263 ($1,598)$429$1,169$133,089
264 ($1,598)$425$1,173$131,916
Year 23 - 265 ($1,598)$421$1,177$130,740
266 ($1,598)$417$1,180$129,559
267 ($1,598)$414$1,184$128,375
268 ($1,598)$410$1,188$127,187
269 ($1,598)$406$1,192$125,996
270 ($1,598)$402$1,195$124,800
271 ($1,598)$398$1,199$123,601
272 ($1,598)$394$1,203$122,398
273 ($1,598)$391$1,207$121,191
274 ($1,598)$387$1,211$119,980
275 ($1,598)$383$1,215$118,766
276 ($1,598)$379$1,218$117,547
Year 24 - 277 ($1,598)$375$1,222$116,325
278 ($1,598)$371$1,226$115,099
279 ($1,598)$367$1,230$113,868
280 ($1,598)$363$1,234$112,634
281 ($1,598)$359$1,238$111,396
282 ($1,598)$356$1,242$110,154
283 ($1,598)$352$1,246$108,908
284 ($1,598)$348$1,250$107,658
285 ($1,598)$344$1,254$106,404
286 ($1,598)$340$1,258$105,147
287 ($1,598)$336$1,262$103,885
288 ($1,598)$332$1,266$102,619
Year 25 - 289 ($1,598)$328$1,270$101,349
290 ($1,598)$323$1,274$100,074
291 ($1,598)$319$1,278$98,796
292 ($1,598)$315$1,282$97,514
293 ($1,598)$311$1,286$96,228
294 ($1,598)$307$1,290$94,937
295 ($1,598)$303$1,295$93,643
296 ($1,598)$299$1,299$92,344
297 ($1,598)$295$1,303$91,041
298 ($1,598)$291$1,307$89,734
299 ($1,598)$286$1,311$88,423
300 ($1,598)$282$1,315$87,108
Year 26 - 301 ($1,598)$278$1,320$85,788
302 ($1,598)$274$1,324$84,465
303 ($1,598)$270$1,328$83,137
304 ($1,598)$265$1,332$81,804
305 ($1,598)$261$1,336$80,468
306 ($1,598)$257$1,341$79,127
307 ($1,598)$253$1,345$77,782
308 ($1,598)$248$1,349$76,433
309 ($1,598)$244$1,354$75,079
310 ($1,598)$240$1,358$73,721
311 ($1,598)$235$1,362$72,359
312 ($1,598)$231$1,367$70,993
Year 27 - 313 ($1,598)$227$1,371$69,622
314 ($1,598)$222$1,375$68,246
315 ($1,598)$218$1,380$66,867
316 ($1,598)$213$1,384$65,482
317 ($1,598)$209$1,389$64,094
318 ($1,598)$205$1,393$62,701
319 ($1,598)$200$1,397$61,303
320 ($1,598)$196$1,402$59,902
321 ($1,598)$191$1,406$58,495
322 ($1,598)$187$1,411$57,084
323 ($1,598)$182$1,415$55,669
324 ($1,598)$178$1,420$54,249
Year 28 - 325 ($1,598)$173$1,424$52,825
326 ($1,598)$169$1,429$51,396
327 ($1,598)$164$1,434$49,962
328 ($1,598)$159$1,438$48,524
329 ($1,598)$155$1,443$47,081
330 ($1,598)$150$1,447$45,634
331 ($1,598)$146$1,452$44,182
332 ($1,598)$141$1,457$42,726
333 ($1,598)$136$1,461$41,265
334 ($1,598)$132$1,466$39,799
335 ($1,598)$127$1,471$38,328
336 ($1,598)$122$1,475$36,853
Year 29 - 337 ($1,598)$118$1,480$35,373
338 ($1,598)$113$1,485$33,888
339 ($1,598)$108$1,489$32,399
340 ($1,598)$103$1,494$30,905
341 ($1,598)$99$1,499$29,406
342 ($1,598)$94$1,504$27,902
343 ($1,598)$89$1,508$26,394
344 ($1,598)$84$1,513$24,880
345 ($1,598)$79$1,518$23,362
346 ($1,598)$75$1,523$21,839
347 ($1,598)$70$1,528$20,311
348 ($1,598)$65$1,533$18,779
Year 30 - 349 ($1,598)$60$1,538$17,241
350 ($1,598)$55$1,543$15,699
351 ($1,598)$50$1,547$14,151
352 ($1,598)$45$1,552$12,599
353 ($1,598)$40$1,557$11,041
354 ($1,598)$35$1,562$9,479
355 ($1,598)$30$1,567$7,912
356 ($1,598)$25$1,572$6,340
357 ($1,598)$20$1,577$4,762
358 ($1,598)$15$1,582$3,180
359 ($1,598)$10$1,587$1,592
360 ($1,598)$5$1,592$0
TOTALS$233,518$341,600$575,118

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.