« Back to all home prices

Mortgage Payment Schedule for a $434,000 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% ($86,800) 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
$1,648 360 $245,934 $593,134

Mortgage Providers

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


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $442 | 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 #: 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.997% | Rate: 3.990% | Fees: $210 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 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: 4.374% | Rate: 4.374% | Fees: $0 | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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  $434,000
Down Payment $86,800$347,200
Year 1 - 1 ($1,648)$1,143$505$346,695
2 ($1,648)$1,141$506$346,189
3 ($1,648)$1,140$508$345,681
4 ($1,648)$1,138$510$345,171
5 ($1,648)$1,136$511$344,660
6 ($1,648)$1,135$513$344,147
7 ($1,648)$1,133$515$343,632
8 ($1,648)$1,131$516$343,115
9 ($1,648)$1,129$518$342,597
10 ($1,648)$1,128$520$342,077
11 ($1,648)$1,126$522$341,556
12 ($1,648)$1,124$523$341,032
Year 2 - 13 ($1,648)$1,123$525$340,507
14 ($1,648)$1,121$527$339,981
15 ($1,648)$1,119$528$339,452
16 ($1,648)$1,117$530$338,922
17 ($1,648)$1,116$532$338,390
18 ($1,648)$1,114$534$337,856
19 ($1,648)$1,112$535$337,321
20 ($1,648)$1,110$537$336,783
21 ($1,648)$1,109$539$336,244
22 ($1,648)$1,107$541$335,704
23 ($1,648)$1,105$543$335,161
24 ($1,648)$1,103$544$334,617
Year 3 - 25 ($1,648)$1,101$546$334,071
26 ($1,648)$1,100$548$333,523
27 ($1,648)$1,098$550$332,973
28 ($1,648)$1,096$552$332,421
29 ($1,648)$1,094$553$331,868
30 ($1,648)$1,092$555$331,313
31 ($1,648)$1,091$557$330,756
32 ($1,648)$1,089$559$330,197
33 ($1,648)$1,087$561$329,636
34 ($1,648)$1,085$563$329,074
35 ($1,648)$1,083$564$328,509
36 ($1,648)$1,081$566$327,943
Year 4 - 37 ($1,648)$1,079$568$327,375
38 ($1,648)$1,078$570$326,805
39 ($1,648)$1,076$572$326,233
40 ($1,648)$1,074$574$325,659
41 ($1,648)$1,072$576$325,084
42 ($1,648)$1,070$578$324,506
43 ($1,648)$1,068$579$323,927
44 ($1,648)$1,066$581$323,345
45 ($1,648)$1,064$583$322,762
46 ($1,648)$1,062$585$322,177
47 ($1,648)$1,060$587$321,590
48 ($1,648)$1,059$589$321,001
Year 5 - 49 ($1,648)$1,057$591$320,410
50 ($1,648)$1,055$593$319,817
51 ($1,648)$1,053$595$319,222
52 ($1,648)$1,051$597$318,625
53 ($1,648)$1,049$599$318,027
54 ($1,648)$1,047$601$317,426
55 ($1,648)$1,045$603$316,823
56 ($1,648)$1,043$605$316,218
57 ($1,648)$1,041$607$315,612
58 ($1,648)$1,039$609$315,003
59 ($1,648)$1,037$611$314,392
60 ($1,648)$1,035$613$313,779
Year 6 - 61 ($1,648)$1,033$615$313,165
62 ($1,648)$1,031$617$312,548
63 ($1,648)$1,029$619$311,929
64 ($1,648)$1,027$621$311,308
65 ($1,648)$1,025$623$310,686
66 ($1,648)$1,023$625$310,061
67 ($1,648)$1,021$627$309,434
68 ($1,648)$1,019$629$308,805
69 ($1,648)$1,016$631$308,173
70 ($1,648)$1,014$633$307,540
71 ($1,648)$1,012$635$306,905
72 ($1,648)$1,010$637$306,268
Year 7 - 73 ($1,648)$1,008$639$305,628
74 ($1,648)$1,006$642$304,987
75 ($1,648)$1,004$644$304,343
76 ($1,648)$1,002$646$303,697
77 ($1,648)$1,000$648$303,049
78 ($1,648)$998$650$302,399
79 ($1,648)$995$652$301,747
80 ($1,648)$993$654$301,093
81 ($1,648)$991$656$300,436
82 ($1,648)$989$659$299,777
83 ($1,648)$987$661$299,117
84 ($1,648)$985$663$298,454
Year 8 - 85 ($1,648)$982$665$297,788
86 ($1,648)$980$667$297,121
87 ($1,648)$978$670$296,451
88 ($1,648)$976$672$295,780
89 ($1,648)$974$674$295,106
90 ($1,648)$971$676$294,430
91 ($1,648)$969$678$293,751
92 ($1,648)$967$681$293,070
93 ($1,648)$965$683$292,388
94 ($1,648)$962$685$291,702
95 ($1,648)$960$687$291,015
96 ($1,648)$958$690$290,325
Year 9 - 97 ($1,648)$956$692$289,633
98 ($1,648)$953$694$288,939
99 ($1,648)$951$697$288,243
100 ($1,648)$949$699$287,544
101 ($1,648)$946$701$286,843
102 ($1,648)$944$703$286,139
103 ($1,648)$942$706$285,434
104 ($1,648)$940$708$284,726
105 ($1,648)$937$710$284,015
106 ($1,648)$935$713$283,303
107 ($1,648)$933$715$282,587
108 ($1,648)$930$717$281,870
Year 10 - 109 ($1,648)$928$720$281,150
110 ($1,648)$925$722$280,428
111 ($1,648)$923$725$279,704
112 ($1,648)$921$727$278,977
113 ($1,648)$918$729$278,247
114 ($1,648)$916$732$277,516
115 ($1,648)$913$734$276,782
116 ($1,648)$911$737$276,045
117 ($1,648)$909$739$275,306
118 ($1,648)$906$741$274,565
119 ($1,648)$904$744$273,821
120 ($1,648)$901$746$273,075
Year 11 - 121 ($1,648)$899$749$272,326
122 ($1,648)$896$751$271,575
123 ($1,648)$894$754$270,821
124 ($1,648)$891$756$270,065
125 ($1,648)$889$759$269,306
126 ($1,648)$886$761$268,545
127 ($1,648)$884$764$267,782
128 ($1,648)$881$766$267,015
129 ($1,648)$879$769$266,247
130 ($1,648)$876$771$265,476
131 ($1,648)$874$774$264,702
132 ($1,648)$871$776$263,926
Year 12 - 133 ($1,648)$869$779$263,147
134 ($1,648)$866$781$262,365
135 ($1,648)$864$784$261,581
136 ($1,648)$861$787$260,795
137 ($1,648)$858$789$260,006
138 ($1,648)$856$792$259,214
139 ($1,648)$853$794$258,420
140 ($1,648)$851$797$257,623
141 ($1,648)$848$800$256,823
142 ($1,648)$845$802$256,021
143 ($1,648)$843$805$255,216
144 ($1,648)$840$808$254,408
Year 13 - 145 ($1,648)$837$810$253,598
146 ($1,648)$835$813$252,785
147 ($1,648)$832$816$251,970
148 ($1,648)$829$818$251,152
149 ($1,648)$827$821$250,331
150 ($1,648)$824$824$249,507
151 ($1,648)$821$826$248,681
152 ($1,648)$819$829$247,852
153 ($1,648)$816$832$247,020
154 ($1,648)$813$834$246,186
155 ($1,648)$810$837$245,348
156 ($1,648)$808$840$244,509
Year 14 - 157 ($1,648)$805$843$243,666
158 ($1,648)$802$846$242,820
159 ($1,648)$799$848$241,972
160 ($1,648)$796$851$241,121
161 ($1,648)$794$854$240,267
162 ($1,648)$791$857$239,410
163 ($1,648)$788$860$238,551
164 ($1,648)$785$862$237,688
165 ($1,648)$782$865$236,823
166 ($1,648)$780$868$235,955
167 ($1,648)$777$871$235,084
168 ($1,648)$774$874$234,210
Year 15 - 169 ($1,648)$771$877$233,334
170 ($1,648)$768$880$232,454
171 ($1,648)$765$882$231,572
172 ($1,648)$762$885$230,686
173 ($1,648)$759$888$229,798
174 ($1,648)$756$891$228,907
175 ($1,648)$753$894$228,013
176 ($1,648)$751$897$227,116
177 ($1,648)$748$900$226,216
178 ($1,648)$745$903$225,313
179 ($1,648)$742$906$224,407
180 ($1,648)$739$909$223,498
Year 16 - 181 ($1,648)$736$912$222,586
182 ($1,648)$733$915$221,671
183 ($1,648)$730$918$220,753
184 ($1,648)$727$921$219,832
185 ($1,648)$724$924$218,908
186 ($1,648)$721$927$217,981
187 ($1,648)$718$930$217,051
188 ($1,648)$714$933$216,118
189 ($1,648)$711$936$215,182
190 ($1,648)$708$939$214,243
191 ($1,648)$705$942$213,300
192 ($1,648)$702$945$212,355
Year 17 - 193 ($1,648)$699$949$211,406
194 ($1,648)$696$952$210,454
195 ($1,648)$693$955$209,500
196 ($1,648)$690$958$208,542
197 ($1,648)$686$961$207,580
198 ($1,648)$683$964$206,616
199 ($1,648)$680$967$205,649
200 ($1,648)$677$971$204,678
201 ($1,648)$674$974$203,704
202 ($1,648)$671$977$202,727
203 ($1,648)$667$980$201,747
204 ($1,648)$664$984$200,763
Year 18 - 205 ($1,648)$661$987$199,777
206 ($1,648)$658$990$198,787
207 ($1,648)$654$993$197,793
208 ($1,648)$651$997$196,797
209 ($1,648)$648$1,000$195,797
210 ($1,648)$644$1,003$194,794
211 ($1,648)$641$1,006$193,787
212 ($1,648)$638$1,010$192,778
213 ($1,648)$635$1,013$191,765
214 ($1,648)$631$1,016$190,748
215 ($1,648)$628$1,020$189,729
216 ($1,648)$625$1,023$188,706
Year 19 - 217 ($1,648)$621$1,026$187,679
218 ($1,648)$618$1,030$186,649
219 ($1,648)$614$1,033$185,616
220 ($1,648)$611$1,037$184,580
221 ($1,648)$608$1,040$183,539
222 ($1,648)$604$1,043$182,496
223 ($1,648)$601$1,047$181,449
224 ($1,648)$597$1,050$180,399
225 ($1,648)$594$1,054$179,345
226 ($1,648)$590$1,057$178,288
227 ($1,648)$587$1,061$177,227
228 ($1,648)$583$1,064$176,163
Year 20 - 229 ($1,648)$580$1,068$175,095
230 ($1,648)$576$1,071$174,024
231 ($1,648)$573$1,075$172,949
232 ($1,648)$569$1,078$171,871
233 ($1,648)$566$1,082$170,789
234 ($1,648)$562$1,085$169,704
235 ($1,648)$559$1,089$168,615
236 ($1,648)$555$1,093$167,522
237 ($1,648)$551$1,096$166,426
238 ($1,648)$548$1,100$165,326
239 ($1,648)$544$1,103$164,223
240 ($1,648)$541$1,107$163,116
Year 21 - 241 ($1,648)$537$1,111$162,005
242 ($1,648)$533$1,114$160,891
243 ($1,648)$530$1,118$159,773
244 ($1,648)$526$1,122$158,651
245 ($1,648)$522$1,125$157,526
246 ($1,648)$519$1,129$156,397
247 ($1,648)$515$1,133$155,264
248 ($1,648)$511$1,137$154,127
249 ($1,648)$507$1,140$152,987
250 ($1,648)$504$1,144$151,843
251 ($1,648)$500$1,148$150,695
252 ($1,648)$496$1,152$149,544
Year 22 - 253 ($1,648)$492$1,155$148,388
254 ($1,648)$488$1,159$147,229
255 ($1,648)$485$1,163$146,066
256 ($1,648)$481$1,167$144,899
257 ($1,648)$477$1,171$143,729
258 ($1,648)$473$1,174$142,554
259 ($1,648)$469$1,178$141,376
260 ($1,648)$465$1,182$140,194
261 ($1,648)$461$1,186$139,008
262 ($1,648)$458$1,190$137,818
263 ($1,648)$454$1,194$136,624
264 ($1,648)$450$1,198$135,426
Year 23 - 265 ($1,648)$446$1,202$134,224
266 ($1,648)$442$1,206$133,018
267 ($1,648)$438$1,210$131,808
268 ($1,648)$434$1,214$130,595
269 ($1,648)$430$1,218$129,377
270 ($1,648)$426$1,222$128,155
271 ($1,648)$422$1,226$126,929
272 ($1,648)$418$1,230$125,700
273 ($1,648)$414$1,234$124,466
274 ($1,648)$410$1,238$123,228
275 ($1,648)$406$1,242$121,986
276 ($1,648)$402$1,246$120,740
Year 24 - 277 ($1,648)$397$1,250$119,490
278 ($1,648)$393$1,254$118,236
279 ($1,648)$389$1,258$116,977
280 ($1,648)$385$1,263$115,715
281 ($1,648)$381$1,267$114,448
282 ($1,648)$377$1,271$113,177
283 ($1,648)$373$1,275$111,902
284 ($1,648)$368$1,279$110,623
285 ($1,648)$364$1,283$109,339
286 ($1,648)$360$1,288$108,052
287 ($1,648)$356$1,292$106,760
288 ($1,648)$351$1,296$105,463
Year 25 - 289 ($1,648)$347$1,300$104,163
290 ($1,648)$343$1,305$102,858
291 ($1,648)$339$1,309$101,549
292 ($1,648)$334$1,313$100,236
293 ($1,648)$330$1,318$98,918
294 ($1,648)$326$1,322$97,596
295 ($1,648)$321$1,326$96,270
296 ($1,648)$317$1,331$94,939
297 ($1,648)$313$1,335$93,604
298 ($1,648)$308$1,339$92,265
299 ($1,648)$304$1,344$90,921
300 ($1,648)$299$1,348$89,572
Year 26 - 301 ($1,648)$295$1,353$88,220
302 ($1,648)$290$1,357$86,863
303 ($1,648)$286$1,362$85,501
304 ($1,648)$281$1,366$84,135
305 ($1,648)$277$1,371$82,764
306 ($1,648)$272$1,375$81,389
307 ($1,648)$268$1,380$80,009
308 ($1,648)$263$1,384$78,625
309 ($1,648)$259$1,389$77,236
310 ($1,648)$254$1,393$75,843
311 ($1,648)$250$1,398$74,445
312 ($1,648)$245$1,403$73,042
Year 27 - 313 ($1,648)$240$1,407$71,635
314 ($1,648)$236$1,412$70,223
315 ($1,648)$231$1,416$68,807
316 ($1,648)$226$1,421$67,386
317 ($1,648)$222$1,426$65,960
318 ($1,648)$217$1,430$64,530
319 ($1,648)$212$1,435$63,094
320 ($1,648)$208$1,440$61,654
321 ($1,648)$203$1,445$60,210
322 ($1,648)$198$1,449$58,760
323 ($1,648)$193$1,454$57,306
324 ($1,648)$189$1,459$55,847
Year 28 - 325 ($1,648)$184$1,464$54,384
326 ($1,648)$179$1,469$52,915
327 ($1,648)$174$1,473$51,442
328 ($1,648)$169$1,478$49,963
329 ($1,648)$164$1,483$48,480
330 ($1,648)$160$1,488$46,992
331 ($1,648)$155$1,493$45,499
332 ($1,648)$150$1,498$44,001
333 ($1,648)$145$1,503$42,499
334 ($1,648)$140$1,508$40,991
335 ($1,648)$135$1,513$39,478
336 ($1,648)$130$1,518$37,961
Year 29 - 337 ($1,648)$125$1,523$36,438
338 ($1,648)$120$1,528$34,910
339 ($1,648)$115$1,533$33,378
340 ($1,648)$110$1,538$31,840
341 ($1,648)$105$1,543$30,297
342 ($1,648)$100$1,548$28,749
343 ($1,648)$95$1,553$27,196
344 ($1,648)$90$1,558$25,638
345 ($1,648)$84$1,563$24,075
346 ($1,648)$79$1,568$22,507
347 ($1,648)$74$1,574$20,933
348 ($1,648)$69$1,579$19,355
Year 30 - 349 ($1,648)$64$1,584$17,771
350 ($1,648)$58$1,589$16,182
351 ($1,648)$53$1,594$14,587
352 ($1,648)$48$1,600$12,988
353 ($1,648)$43$1,605$11,383
354 ($1,648)$37$1,610$9,773
355 ($1,648)$32$1,615$8,157
356 ($1,648)$27$1,621$6,536
357 ($1,648)$22$1,626$4,910
358 ($1,648)$16$1,631$3,279
359 ($1,648)$11$1,637$1,642
360 ($1,648)$5$1,642$0
TOTALS$245,934$347,200$593,134

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.