« Back to all home prices

Mortgage Payment Schedule for a $429,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($85,800) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,595 360 $231,094 $574,294

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 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 #: 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 #: 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 #: 122701 | State Lic #: MC-1186
$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 #: 258821
$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: 3.761% | Rate: 3.750% | Fees: $330 | 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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 #: 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

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 #: 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
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  $429,000
Down Payment $85,800$343,200
Year 1 - 1 ($1,595)$1,081$514$342,686
2 ($1,595)$1,079$516$342,170
3 ($1,595)$1,078$517$341,653
4 ($1,595)$1,076$519$341,134
5 ($1,595)$1,075$521$340,613
6 ($1,595)$1,073$522$340,091
7 ($1,595)$1,071$524$339,567
8 ($1,595)$1,070$526$339,041
9 ($1,595)$1,068$527$338,514
10 ($1,595)$1,066$529$337,985
11 ($1,595)$1,065$531$337,454
12 ($1,595)$1,063$532$336,922
Year 2 - 13 ($1,595)$1,061$534$336,388
14 ($1,595)$1,060$536$335,852
15 ($1,595)$1,058$537$335,315
16 ($1,595)$1,056$539$334,776
17 ($1,595)$1,055$541$334,235
18 ($1,595)$1,053$542$333,693
19 ($1,595)$1,051$544$333,149
20 ($1,595)$1,049$546$332,603
21 ($1,595)$1,048$548$332,055
22 ($1,595)$1,046$549$331,506
23 ($1,595)$1,044$551$330,955
24 ($1,595)$1,043$553$330,402
Year 3 - 25 ($1,595)$1,041$554$329,848
26 ($1,595)$1,039$556$329,291
27 ($1,595)$1,037$558$328,733
28 ($1,595)$1,036$560$328,174
29 ($1,595)$1,034$562$327,612
30 ($1,595)$1,032$563$327,049
31 ($1,595)$1,030$565$326,484
32 ($1,595)$1,028$567$325,917
33 ($1,595)$1,027$569$325,348
34 ($1,595)$1,025$570$324,778
35 ($1,595)$1,023$572$324,206
36 ($1,595)$1,021$574$323,632
Year 4 - 37 ($1,595)$1,019$576$323,056
38 ($1,595)$1,018$578$322,478
39 ($1,595)$1,016$579$321,899
40 ($1,595)$1,014$581$321,318
41 ($1,595)$1,012$583$320,734
42 ($1,595)$1,010$585$320,149
43 ($1,595)$1,008$587$319,563
44 ($1,595)$1,007$589$318,974
45 ($1,595)$1,005$590$318,384
46 ($1,595)$1,003$592$317,791
47 ($1,595)$1,001$594$317,197
48 ($1,595)$999$596$316,601
Year 5 - 49 ($1,595)$997$598$316,003
50 ($1,595)$995$600$315,403
51 ($1,595)$994$602$314,801
52 ($1,595)$992$604$314,198
53 ($1,595)$990$606$313,592
54 ($1,595)$988$607$312,985
55 ($1,595)$986$609$312,375
56 ($1,595)$984$611$311,764
57 ($1,595)$982$613$311,151
58 ($1,595)$980$615$310,536
59 ($1,595)$978$617$309,919
60 ($1,595)$976$619$309,300
Year 6 - 61 ($1,595)$974$621$308,679
62 ($1,595)$972$623$308,056
63 ($1,595)$970$625$307,431
64 ($1,595)$968$627$306,804
65 ($1,595)$966$629$306,175
66 ($1,595)$964$631$305,544
67 ($1,595)$962$633$304,912
68 ($1,595)$960$635$304,277
69 ($1,595)$958$637$303,640
70 ($1,595)$956$639$303,001
71 ($1,595)$954$641$302,360
72 ($1,595)$952$643$301,718
Year 7 - 73 ($1,595)$950$645$301,073
74 ($1,595)$948$647$300,426
75 ($1,595)$946$649$299,777
76 ($1,595)$944$651$299,126
77 ($1,595)$942$653$298,473
78 ($1,595)$940$655$297,818
79 ($1,595)$938$657$297,161
80 ($1,595)$936$659$296,502
81 ($1,595)$934$661$295,840
82 ($1,595)$932$663$295,177
83 ($1,595)$930$665$294,511
84 ($1,595)$928$668$293,844
Year 8 - 85 ($1,595)$926$670$293,174
86 ($1,595)$923$672$292,502
87 ($1,595)$921$674$291,829
88 ($1,595)$919$676$291,153
89 ($1,595)$917$678$290,474
90 ($1,595)$915$680$289,794
91 ($1,595)$913$682$289,112
92 ($1,595)$911$685$288,427
93 ($1,595)$909$687$287,741
94 ($1,595)$906$689$287,052
95 ($1,595)$904$691$286,361
96 ($1,595)$902$693$285,667
Year 9 - 97 ($1,595)$900$695$284,972
98 ($1,595)$898$698$284,274
99 ($1,595)$895$700$283,575
100 ($1,595)$893$702$282,873
101 ($1,595)$891$704$282,168
102 ($1,595)$889$706$281,462
103 ($1,595)$887$709$280,753
104 ($1,595)$884$711$280,042
105 ($1,595)$882$713$279,329
106 ($1,595)$880$715$278,614
107 ($1,595)$878$718$277,896
108 ($1,595)$875$720$277,176
Year 10 - 109 ($1,595)$873$722$276,454
110 ($1,595)$871$724$275,730
111 ($1,595)$869$727$275,003
112 ($1,595)$866$729$274,274
113 ($1,595)$864$731$273,543
114 ($1,595)$862$734$272,809
115 ($1,595)$859$736$272,073
116 ($1,595)$857$738$271,335
117 ($1,595)$855$741$270,594
118 ($1,595)$852$743$269,852
119 ($1,595)$850$745$269,106
120 ($1,595)$848$748$268,359
Year 11 - 121 ($1,595)$845$750$267,609
122 ($1,595)$843$752$266,857
123 ($1,595)$841$755$266,102
124 ($1,595)$838$757$265,345
125 ($1,595)$836$759$264,585
126 ($1,595)$833$762$263,824
127 ($1,595)$831$764$263,059
128 ($1,595)$829$767$262,293
129 ($1,595)$826$769$261,524
130 ($1,595)$824$771$260,752
131 ($1,595)$821$774$259,978
132 ($1,595)$819$776$259,202
Year 12 - 133 ($1,595)$816$779$258,423
134 ($1,595)$814$781$257,642
135 ($1,595)$812$784$256,858
136 ($1,595)$809$786$256,072
137 ($1,595)$807$789$255,284
138 ($1,595)$804$791$254,492
139 ($1,595)$802$794$253,699
140 ($1,595)$799$796$252,903
141 ($1,595)$797$799$252,104
142 ($1,595)$794$801$251,303
143 ($1,595)$792$804$250,499
144 ($1,595)$789$806$249,693
Year 13 - 145 ($1,595)$787$809$248,884
146 ($1,595)$784$811$248,073
147 ($1,595)$781$814$247,259
148 ($1,595)$779$816$246,443
149 ($1,595)$776$819$245,624
150 ($1,595)$774$822$244,802
151 ($1,595)$771$824$243,978
152 ($1,595)$769$827$243,152
153 ($1,595)$766$829$242,322
154 ($1,595)$763$832$241,490
155 ($1,595)$761$835$240,656
156 ($1,595)$758$837$239,818
Year 14 - 157 ($1,595)$755$840$238,979
158 ($1,595)$753$842$238,136
159 ($1,595)$750$845$237,291
160 ($1,595)$747$848$236,443
161 ($1,595)$745$850$235,593
162 ($1,595)$742$853$234,740
163 ($1,595)$739$856$233,884
164 ($1,595)$737$859$233,025
165 ($1,595)$734$861$232,164
166 ($1,595)$731$864$231,300
167 ($1,595)$729$867$230,433
168 ($1,595)$726$869$229,564
Year 15 - 169 ($1,595)$723$872$228,692
170 ($1,595)$720$875$227,817
171 ($1,595)$718$878$226,939
172 ($1,595)$715$880$226,059
173 ($1,595)$712$883$225,176
174 ($1,595)$709$886$224,290
175 ($1,595)$707$889$223,401
176 ($1,595)$704$892$222,510
177 ($1,595)$701$894$221,615
178 ($1,595)$698$897$220,718
179 ($1,595)$695$900$219,818
180 ($1,595)$692$903$218,915
Year 16 - 181 ($1,595)$690$906$218,010
182 ($1,595)$687$909$217,101
183 ($1,595)$684$911$216,190
184 ($1,595)$681$914$215,275
185 ($1,595)$678$917$214,358
186 ($1,595)$675$920$213,438
187 ($1,595)$672$923$212,515
188 ($1,595)$669$926$211,589
189 ($1,595)$667$929$210,661
190 ($1,595)$664$932$209,729
191 ($1,595)$661$935$208,794
192 ($1,595)$658$938$207,857
Year 17 - 193 ($1,595)$655$941$206,916
194 ($1,595)$652$943$205,973
195 ($1,595)$649$946$205,026
196 ($1,595)$646$949$204,077
197 ($1,595)$643$952$203,125
198 ($1,595)$640$955$202,169
199 ($1,595)$637$958$201,211
200 ($1,595)$634$961$200,249
201 ($1,595)$631$964$199,285
202 ($1,595)$628$968$198,317
203 ($1,595)$625$971$197,347
204 ($1,595)$622$974$196,373
Year 18 - 205 ($1,595)$619$977$195,396
206 ($1,595)$615$980$194,417
207 ($1,595)$612$983$193,434
208 ($1,595)$609$986$192,448
209 ($1,595)$606$989$191,459
210 ($1,595)$603$992$190,467
211 ($1,595)$600$995$189,471
212 ($1,595)$597$998$188,473
213 ($1,595)$594$1,002$187,471
214 ($1,595)$591$1,005$186,467
215 ($1,595)$587$1,008$185,459
216 ($1,595)$584$1,011$184,448
Year 19 - 217 ($1,595)$581$1,014$183,433
218 ($1,595)$578$1,017$182,416
219 ($1,595)$575$1,021$181,395
220 ($1,595)$571$1,024$180,371
221 ($1,595)$568$1,027$179,344
222 ($1,595)$565$1,030$178,314
223 ($1,595)$562$1,034$177,280
224 ($1,595)$558$1,037$176,244
225 ($1,595)$555$1,040$175,204
226 ($1,595)$552$1,043$174,160
227 ($1,595)$549$1,047$173,113
228 ($1,595)$545$1,050$172,064
Year 20 - 229 ($1,595)$542$1,053$171,010
230 ($1,595)$539$1,057$169,954
231 ($1,595)$535$1,060$168,894
232 ($1,595)$532$1,063$167,831
233 ($1,595)$529$1,067$166,764
234 ($1,595)$525$1,070$165,694
235 ($1,595)$522$1,073$164,621
236 ($1,595)$519$1,077$163,544
237 ($1,595)$515$1,080$162,464
238 ($1,595)$512$1,083$161,380
239 ($1,595)$508$1,087$160,293
240 ($1,595)$505$1,090$159,203
Year 21 - 241 ($1,595)$501$1,094$158,109
242 ($1,595)$498$1,097$157,012
243 ($1,595)$495$1,101$155,911
244 ($1,595)$491$1,104$154,807
245 ($1,595)$488$1,108$153,700
246 ($1,595)$484$1,111$152,589
247 ($1,595)$481$1,115$151,474
248 ($1,595)$477$1,118$150,356
249 ($1,595)$474$1,122$149,234
250 ($1,595)$470$1,125$148,109
251 ($1,595)$467$1,129$146,980
252 ($1,595)$463$1,132$145,848
Year 22 - 253 ($1,595)$459$1,136$144,712
254 ($1,595)$456$1,139$143,573
255 ($1,595)$452$1,143$142,430
256 ($1,595)$449$1,147$141,283
257 ($1,595)$445$1,150$140,133
258 ($1,595)$441$1,154$138,979
259 ($1,595)$438$1,157$137,822
260 ($1,595)$434$1,161$136,661
261 ($1,595)$430$1,165$135,496
262 ($1,595)$427$1,168$134,327
263 ($1,595)$423$1,172$133,155
264 ($1,595)$419$1,176$131,979
Year 23 - 265 ($1,595)$416$1,180$130,800
266 ($1,595)$412$1,183$129,617
267 ($1,595)$408$1,187$128,430
268 ($1,595)$405$1,191$127,239
269 ($1,595)$401$1,194$126,044
270 ($1,595)$397$1,198$124,846
271 ($1,595)$393$1,202$123,644
272 ($1,595)$389$1,206$122,438
273 ($1,595)$386$1,210$121,229
274 ($1,595)$382$1,213$120,015
275 ($1,595)$378$1,217$118,798
276 ($1,595)$374$1,221$117,577
Year 24 - 277 ($1,595)$370$1,225$116,352
278 ($1,595)$367$1,229$115,124
279 ($1,595)$363$1,233$113,891
280 ($1,595)$359$1,237$112,654
281 ($1,595)$355$1,240$111,414
282 ($1,595)$351$1,244$110,170
283 ($1,595)$347$1,248$108,922
284 ($1,595)$343$1,252$107,669
285 ($1,595)$339$1,256$106,413
286 ($1,595)$335$1,260$105,153
287 ($1,595)$331$1,264$103,889
288 ($1,595)$327$1,268$102,621
Year 25 - 289 ($1,595)$323$1,272$101,349
290 ($1,595)$319$1,276$100,073
291 ($1,595)$315$1,280$98,793
292 ($1,595)$311$1,284$97,509
293 ($1,595)$307$1,288$96,221
294 ($1,595)$303$1,292$94,929
295 ($1,595)$299$1,296$93,633
296 ($1,595)$295$1,300$92,332
297 ($1,595)$291$1,304$91,028
298 ($1,595)$287$1,309$89,719
299 ($1,595)$283$1,313$88,407
300 ($1,595)$278$1,317$87,090
Year 26 - 301 ($1,595)$274$1,321$85,769
302 ($1,595)$270$1,325$84,444
303 ($1,595)$266$1,329$83,115
304 ($1,595)$262$1,333$81,781
305 ($1,595)$258$1,338$80,443
306 ($1,595)$253$1,342$79,102
307 ($1,595)$249$1,346$77,756
308 ($1,595)$245$1,350$76,405
309 ($1,595)$241$1,355$75,051
310 ($1,595)$236$1,359$73,692
311 ($1,595)$232$1,363$72,329
312 ($1,595)$228$1,367$70,961
Year 27 - 313 ($1,595)$224$1,372$69,589
314 ($1,595)$219$1,376$68,213
315 ($1,595)$215$1,380$66,833
316 ($1,595)$211$1,385$65,448
317 ($1,595)$206$1,389$64,059
318 ($1,595)$202$1,393$62,666
319 ($1,595)$197$1,398$61,268
320 ($1,595)$193$1,402$59,866
321 ($1,595)$189$1,407$58,459
322 ($1,595)$184$1,411$57,048
323 ($1,595)$180$1,416$55,632
324 ($1,595)$175$1,420$54,212
Year 28 - 325 ($1,595)$171$1,424$52,788
326 ($1,595)$166$1,429$51,359
327 ($1,595)$162$1,433$49,925
328 ($1,595)$157$1,438$48,487
329 ($1,595)$153$1,443$47,045
330 ($1,595)$148$1,447$45,598
331 ($1,595)$144$1,452$44,146
332 ($1,595)$139$1,456$42,690
333 ($1,595)$134$1,461$41,229
334 ($1,595)$130$1,465$39,764
335 ($1,595)$125$1,470$38,294
336 ($1,595)$121$1,475$36,819
Year 29 - 337 ($1,595)$116$1,479$35,340
338 ($1,595)$111$1,484$33,856
339 ($1,595)$107$1,489$32,367
340 ($1,595)$102$1,493$30,874
341 ($1,595)$97$1,498$29,376
342 ($1,595)$93$1,503$27,873
343 ($1,595)$88$1,507$26,366
344 ($1,595)$83$1,512$24,853
345 ($1,595)$78$1,517$23,337
346 ($1,595)$74$1,522$21,815
347 ($1,595)$69$1,527$20,288
348 ($1,595)$64$1,531$18,757
Year 30 - 349 ($1,595)$59$1,536$17,221
350 ($1,595)$54$1,541$15,680
351 ($1,595)$49$1,546$14,134
352 ($1,595)$45$1,551$12,583
353 ($1,595)$40$1,556$11,027
354 ($1,595)$35$1,561$9,467
355 ($1,595)$30$1,565$7,901
356 ($1,595)$25$1,570$6,331
357 ($1,595)$20$1,575$4,756
358 ($1,595)$15$1,580$3,176
359 ($1,595)$10$1,585$1,590
360 ($1,595)$5$1,590$0
TOTALS$231,094$343,200$574,294

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.