« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,621 360 $241,967 $583,567

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 30 day rate lock

NMLS #: 113054 | State Lic #: MC-2236
$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 #: 1838 | State Lic #: MC-4344
$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 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 30 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 #: 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 #: 424182
$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 #: 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 #: 258821
$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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

NMLS #: 227765 | 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 #: 181005
$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 #: 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 30 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
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 ($1,621)$1,124$497$341,103
2 ($1,621)$1,123$498$340,605
3 ($1,621)$1,121$500$340,105
4 ($1,621)$1,120$502$339,604
5 ($1,621)$1,118$503$339,101
6 ($1,621)$1,116$505$338,596
7 ($1,621)$1,115$506$338,089
8 ($1,621)$1,113$508$337,581
9 ($1,621)$1,111$510$337,071
10 ($1,621)$1,110$511$336,560
11 ($1,621)$1,108$513$336,047
12 ($1,621)$1,106$515$335,532
Year 2 - 13 ($1,621)$1,104$517$335,015
14 ($1,621)$1,103$518$334,497
15 ($1,621)$1,101$520$333,977
16 ($1,621)$1,099$522$333,455
17 ($1,621)$1,098$523$332,932
18 ($1,621)$1,096$525$332,407
19 ($1,621)$1,094$527$331,880
20 ($1,621)$1,092$529$331,351
21 ($1,621)$1,091$530$330,821
22 ($1,621)$1,089$532$330,289
23 ($1,621)$1,087$534$329,755
24 ($1,621)$1,085$536$329,220
Year 3 - 25 ($1,621)$1,084$537$328,682
26 ($1,621)$1,082$539$328,143
27 ($1,621)$1,080$541$327,602
28 ($1,621)$1,078$543$327,060
29 ($1,621)$1,077$544$326,515
30 ($1,621)$1,075$546$325,969
31 ($1,621)$1,073$548$325,421
32 ($1,621)$1,071$550$324,871
33 ($1,621)$1,069$552$324,320
34 ($1,621)$1,068$553$323,766
35 ($1,621)$1,066$555$323,211
36 ($1,621)$1,064$557$322,654
Year 4 - 37 ($1,621)$1,062$559$322,095
38 ($1,621)$1,060$561$321,534
39 ($1,621)$1,058$563$320,971
40 ($1,621)$1,057$564$320,407
41 ($1,621)$1,055$566$319,840
42 ($1,621)$1,053$568$319,272
43 ($1,621)$1,051$570$318,702
44 ($1,621)$1,049$572$318,130
45 ($1,621)$1,047$574$317,556
46 ($1,621)$1,045$576$316,981
47 ($1,621)$1,043$578$316,403
48 ($1,621)$1,041$580$315,823
Year 5 - 49 ($1,621)$1,040$581$315,242
50 ($1,621)$1,038$583$314,659
51 ($1,621)$1,036$585$314,073
52 ($1,621)$1,034$587$313,486
53 ($1,621)$1,032$589$312,897
54 ($1,621)$1,030$591$312,306
55 ($1,621)$1,028$593$311,713
56 ($1,621)$1,026$595$311,118
57 ($1,621)$1,024$597$310,521
58 ($1,621)$1,022$599$309,922
59 ($1,621)$1,020$601$309,321
60 ($1,621)$1,018$603$308,719
Year 6 - 61 ($1,621)$1,016$605$308,114
62 ($1,621)$1,014$607$307,507
63 ($1,621)$1,012$609$306,898
64 ($1,621)$1,010$611$306,287
65 ($1,621)$1,008$613$305,674
66 ($1,621)$1,006$615$305,060
67 ($1,621)$1,004$617$304,443
68 ($1,621)$1,002$619$303,824
69 ($1,621)$1,000$621$303,203
70 ($1,621)$998$623$302,580
71 ($1,621)$996$625$301,955
72 ($1,621)$994$627$301,328
Year 7 - 73 ($1,621)$992$629$300,699
74 ($1,621)$990$631$300,067
75 ($1,621)$988$633$299,434
76 ($1,621)$986$635$298,799
77 ($1,621)$984$637$298,161
78 ($1,621)$981$640$297,522
79 ($1,621)$979$642$296,880
80 ($1,621)$977$644$296,236
81 ($1,621)$975$646$295,590
82 ($1,621)$973$648$294,942
83 ($1,621)$971$650$294,292
84 ($1,621)$969$652$293,640
Year 8 - 85 ($1,621)$967$654$292,985
86 ($1,621)$964$657$292,329
87 ($1,621)$962$659$291,670
88 ($1,621)$960$661$291,009
89 ($1,621)$958$663$290,346
90 ($1,621)$956$665$289,681
91 ($1,621)$954$667$289,013
92 ($1,621)$951$670$288,344
93 ($1,621)$949$672$287,672
94 ($1,621)$947$674$286,998
95 ($1,621)$945$676$286,321
96 ($1,621)$942$679$285,643
Year 9 - 97 ($1,621)$940$681$284,962
98 ($1,621)$938$683$284,279
99 ($1,621)$936$685$283,594
100 ($1,621)$933$688$282,906
101 ($1,621)$931$690$282,216
102 ($1,621)$929$692$281,524
103 ($1,621)$927$694$280,830
104 ($1,621)$924$697$280,133
105 ($1,621)$922$699$279,434
106 ($1,621)$920$701$278,733
107 ($1,621)$917$704$278,030
108 ($1,621)$915$706$277,324
Year 10 - 109 ($1,621)$913$708$276,616
110 ($1,621)$911$710$275,905
111 ($1,621)$908$713$275,192
112 ($1,621)$906$715$274,477
113 ($1,621)$903$718$273,760
114 ($1,621)$901$720$273,040
115 ($1,621)$899$722$272,317
116 ($1,621)$896$725$271,593
117 ($1,621)$894$727$270,866
118 ($1,621)$892$729$270,136
119 ($1,621)$889$732$269,405
120 ($1,621)$887$734$268,670
Year 11 - 121 ($1,621)$884$737$267,934
122 ($1,621)$882$739$267,195
123 ($1,621)$880$742$266,453
124 ($1,621)$877$744$265,709
125 ($1,621)$875$746$264,963
126 ($1,621)$872$749$264,214
127 ($1,621)$870$751$263,463
128 ($1,621)$867$754$262,709
129 ($1,621)$865$756$261,952
130 ($1,621)$862$759$261,194
131 ($1,621)$860$761$260,432
132 ($1,621)$857$764$259,669
Year 12 - 133 ($1,621)$855$766$258,902
134 ($1,621)$852$769$258,134
135 ($1,621)$850$771$257,362
136 ($1,621)$847$774$256,588
137 ($1,621)$845$776$255,812
138 ($1,621)$842$779$255,033
139 ($1,621)$839$782$254,252
140 ($1,621)$837$784$253,467
141 ($1,621)$834$787$252,681
142 ($1,621)$832$789$251,891
143 ($1,621)$829$792$251,100
144 ($1,621)$827$794$250,305
Year 13 - 145 ($1,621)$824$797$249,508
146 ($1,621)$821$800$248,708
147 ($1,621)$819$802$247,906
148 ($1,621)$816$805$247,101
149 ($1,621)$813$808$246,293
150 ($1,621)$811$810$245,483
151 ($1,621)$808$813$244,670
152 ($1,621)$805$816$243,854
153 ($1,621)$803$818$243,036
154 ($1,621)$800$821$242,215
155 ($1,621)$797$824$241,391
156 ($1,621)$795$826$240,565
Year 14 - 157 ($1,621)$792$829$239,736
158 ($1,621)$789$832$238,904
159 ($1,621)$786$835$238,069
160 ($1,621)$784$837$237,232
161 ($1,621)$781$840$236,392
162 ($1,621)$778$843$235,549
163 ($1,621)$775$846$234,703
164 ($1,621)$773$848$233,855
165 ($1,621)$770$851$233,003
166 ($1,621)$767$854$232,149
167 ($1,621)$764$857$231,292
168 ($1,621)$761$860$230,433
Year 15 - 169 ($1,621)$759$863$229,570
170 ($1,621)$756$865$228,705
171 ($1,621)$753$868$227,837
172 ($1,621)$750$871$226,966
173 ($1,621)$747$874$226,092
174 ($1,621)$744$877$225,215
175 ($1,621)$741$880$224,335
176 ($1,621)$738$883$223,453
177 ($1,621)$736$885$222,567
178 ($1,621)$733$888$221,679
179 ($1,621)$730$891$220,787
180 ($1,621)$727$894$219,893
Year 16 - 181 ($1,621)$724$897$218,996
182 ($1,621)$721$900$218,096
183 ($1,621)$718$903$217,193
184 ($1,621)$715$906$216,287
185 ($1,621)$712$909$215,378
186 ($1,621)$709$912$214,465
187 ($1,621)$706$915$213,550
188 ($1,621)$703$918$212,632
189 ($1,621)$700$921$211,711
190 ($1,621)$697$924$210,787
191 ($1,621)$694$927$209,860
192 ($1,621)$691$930$208,930
Year 17 - 193 ($1,621)$688$933$207,996
194 ($1,621)$685$936$207,060
195 ($1,621)$682$939$206,121
196 ($1,621)$678$943$205,178
197 ($1,621)$675$946$204,232
198 ($1,621)$672$949$203,284
199 ($1,621)$669$952$202,332
200 ($1,621)$666$955$201,377
201 ($1,621)$663$958$200,419
202 ($1,621)$660$961$199,457
203 ($1,621)$657$964$198,493
204 ($1,621)$653$968$197,525
Year 18 - 205 ($1,621)$650$971$196,554
206 ($1,621)$647$974$195,580
207 ($1,621)$644$977$194,603
208 ($1,621)$641$980$193,623
209 ($1,621)$637$984$192,639
210 ($1,621)$634$987$191,652
211 ($1,621)$631$990$190,662
212 ($1,621)$628$993$189,668
213 ($1,621)$624$997$188,672
214 ($1,621)$621$1,000$187,672
215 ($1,621)$618$1,003$186,668
216 ($1,621)$614$1,007$185,662
Year 19 - 217 ($1,621)$611$1,010$184,652
218 ($1,621)$608$1,013$183,639
219 ($1,621)$604$1,017$182,622
220 ($1,621)$601$1,020$181,602
221 ($1,621)$598$1,023$180,579
222 ($1,621)$594$1,027$179,553
223 ($1,621)$591$1,030$178,523
224 ($1,621)$588$1,033$177,489
225 ($1,621)$584$1,037$176,452
226 ($1,621)$581$1,040$175,412
227 ($1,621)$577$1,044$174,369
228 ($1,621)$574$1,047$173,322
Year 20 - 229 ($1,621)$571$1,051$172,271
230 ($1,621)$567$1,054$171,217
231 ($1,621)$564$1,057$170,160
232 ($1,621)$560$1,061$169,099
233 ($1,621)$557$1,064$168,034
234 ($1,621)$553$1,068$166,966
235 ($1,621)$550$1,071$165,895
236 ($1,621)$546$1,075$164,820
237 ($1,621)$543$1,078$163,742
238 ($1,621)$539$1,082$162,660
239 ($1,621)$535$1,086$161,574
240 ($1,621)$532$1,089$160,485
Year 21 - 241 ($1,621)$528$1,093$159,392
242 ($1,621)$525$1,096$158,296
243 ($1,621)$521$1,100$157,196
244 ($1,621)$517$1,104$156,092
245 ($1,621)$514$1,107$154,985
246 ($1,621)$510$1,111$153,874
247 ($1,621)$507$1,115$152,759
248 ($1,621)$503$1,118$151,641
249 ($1,621)$499$1,122$150,519
250 ($1,621)$495$1,126$149,394
251 ($1,621)$492$1,129$148,265
252 ($1,621)$488$1,133$147,132
Year 22 - 253 ($1,621)$484$1,137$145,995
254 ($1,621)$481$1,140$144,854
255 ($1,621)$477$1,144$143,710
256 ($1,621)$473$1,148$142,562
257 ($1,621)$469$1,152$141,411
258 ($1,621)$465$1,156$140,255
259 ($1,621)$462$1,159$139,096
260 ($1,621)$458$1,163$137,932
261 ($1,621)$454$1,167$136,766
262 ($1,621)$450$1,171$135,595
263 ($1,621)$446$1,175$134,420
264 ($1,621)$442$1,179$133,241
Year 23 - 265 ($1,621)$439$1,182$132,059
266 ($1,621)$435$1,186$130,873
267 ($1,621)$431$1,190$129,682
268 ($1,621)$427$1,194$128,488
269 ($1,621)$423$1,198$127,290
270 ($1,621)$419$1,202$126,088
271 ($1,621)$415$1,206$124,882
272 ($1,621)$411$1,210$123,672
273 ($1,621)$407$1,214$122,458
274 ($1,621)$403$1,218$121,240
275 ($1,621)$399$1,222$120,018
276 ($1,621)$395$1,226$118,793
Year 24 - 277 ($1,621)$391$1,230$117,563
278 ($1,621)$387$1,234$116,328
279 ($1,621)$383$1,238$115,090
280 ($1,621)$379$1,242$113,848
281 ($1,621)$375$1,246$112,602
282 ($1,621)$371$1,250$111,352
283 ($1,621)$367$1,254$110,097
284 ($1,621)$362$1,259$108,838
285 ($1,621)$358$1,263$107,576
286 ($1,621)$354$1,267$106,309
287 ($1,621)$350$1,271$105,038
288 ($1,621)$346$1,275$103,762
Year 25 - 289 ($1,621)$342$1,279$102,483
290 ($1,621)$337$1,284$101,199
291 ($1,621)$333$1,288$99,911
292 ($1,621)$329$1,292$98,619
293 ($1,621)$325$1,296$97,323
294 ($1,621)$320$1,301$96,022
295 ($1,621)$316$1,305$94,717
296 ($1,621)$312$1,309$93,408
297 ($1,621)$307$1,314$92,094
298 ($1,621)$303$1,318$90,777
299 ($1,621)$299$1,322$89,454
300 ($1,621)$294$1,327$88,128
Year 26 - 301 ($1,621)$290$1,331$86,797
302 ($1,621)$286$1,335$85,462
303 ($1,621)$281$1,340$84,122
304 ($1,621)$277$1,344$82,778
305 ($1,621)$272$1,349$81,429
306 ($1,621)$268$1,353$80,076
307 ($1,621)$264$1,357$78,719
308 ($1,621)$259$1,362$77,357
309 ($1,621)$255$1,366$75,990
310 ($1,621)$250$1,371$74,620
311 ($1,621)$246$1,375$73,244
312 ($1,621)$241$1,380$71,864
Year 27 - 313 ($1,621)$237$1,384$70,480
314 ($1,621)$232$1,389$69,091
315 ($1,621)$227$1,394$67,697
316 ($1,621)$223$1,398$66,299
317 ($1,621)$218$1,403$64,896
318 ($1,621)$214$1,407$63,489
319 ($1,621)$209$1,412$62,077
320 ($1,621)$204$1,417$60,660
321 ($1,621)$200$1,421$59,239
322 ($1,621)$195$1,426$57,813
323 ($1,621)$190$1,431$56,382
324 ($1,621)$186$1,435$54,947
Year 28 - 325 ($1,621)$181$1,440$53,506
326 ($1,621)$176$1,445$52,062
327 ($1,621)$171$1,450$50,612
328 ($1,621)$167$1,454$49,157
329 ($1,621)$162$1,459$47,698
330 ($1,621)$157$1,464$46,234
331 ($1,621)$152$1,469$44,765
332 ($1,621)$147$1,474$43,292
333 ($1,621)$143$1,479$41,813
334 ($1,621)$138$1,483$40,330
335 ($1,621)$133$1,488$38,842
336 ($1,621)$128$1,493$37,348
Year 29 - 337 ($1,621)$123$1,498$35,850
338 ($1,621)$118$1,503$34,347
339 ($1,621)$113$1,508$32,839
340 ($1,621)$108$1,513$31,326
341 ($1,621)$103$1,518$29,808
342 ($1,621)$98$1,523$28,286
343 ($1,621)$93$1,528$26,758
344 ($1,621)$88$1,533$25,225
345 ($1,621)$83$1,538$23,687
346 ($1,621)$78$1,543$22,144
347 ($1,621)$73$1,548$20,596
348 ($1,621)$68$1,553$19,042
Year 30 - 349 ($1,621)$63$1,558$17,484
350 ($1,621)$58$1,563$15,921
351 ($1,621)$52$1,569$14,352
352 ($1,621)$47$1,574$12,778
353 ($1,621)$42$1,579$11,199
354 ($1,621)$37$1,584$9,615
355 ($1,621)$32$1,589$8,026
356 ($1,621)$26$1,595$6,431
357 ($1,621)$21$1,600$4,831
358 ($1,621)$16$1,605$3,226
359 ($1,621)$11$1,610$1,616
360 ($1,621)$5$1,616$0
TOTALS$241,967$341,600$583,567

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.