« Back to all home prices

Mortgage Payment Schedule for a $437,000 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% ($87,400) 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
$1,659 360 $247,634 $597,234

Mortgage Providers

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


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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  $437,000
Down Payment $87,400$349,600
Year 1 - 1 ($1,659)$1,151$508$349,092
2 ($1,659)$1,149$510$348,582
3 ($1,659)$1,147$512$348,070
4 ($1,659)$1,146$513$347,557
5 ($1,659)$1,144$515$347,042
6 ($1,659)$1,142$517$346,526
7 ($1,659)$1,141$518$346,007
8 ($1,659)$1,139$520$345,487
9 ($1,659)$1,137$522$344,965
10 ($1,659)$1,136$523$344,442
11 ($1,659)$1,134$525$343,917
12 ($1,659)$1,132$527$343,390
Year 2 - 13 ($1,659)$1,130$529$342,861
14 ($1,659)$1,129$530$342,331
15 ($1,659)$1,127$532$341,799
16 ($1,659)$1,125$534$341,265
17 ($1,659)$1,123$536$340,729
18 ($1,659)$1,122$537$340,192
19 ($1,659)$1,120$539$339,652
20 ($1,659)$1,118$541$339,111
21 ($1,659)$1,116$543$338,569
22 ($1,659)$1,114$545$338,024
23 ($1,659)$1,113$546$337,478
24 ($1,659)$1,111$548$336,930
Year 3 - 25 ($1,659)$1,109$550$336,380
26 ($1,659)$1,107$552$335,828
27 ($1,659)$1,105$554$335,275
28 ($1,659)$1,104$555$334,719
29 ($1,659)$1,102$557$334,162
30 ($1,659)$1,100$559$333,603
31 ($1,659)$1,098$561$333,042
32 ($1,659)$1,096$563$332,479
33 ($1,659)$1,094$565$331,915
34 ($1,659)$1,093$566$331,348
35 ($1,659)$1,091$568$330,780
36 ($1,659)$1,089$570$330,210
Year 4 - 37 ($1,659)$1,087$572$329,638
38 ($1,659)$1,085$574$329,064
39 ($1,659)$1,083$576$328,488
40 ($1,659)$1,081$578$327,910
41 ($1,659)$1,079$580$327,331
42 ($1,659)$1,077$582$326,749
43 ($1,659)$1,076$583$326,166
44 ($1,659)$1,074$585$325,581
45 ($1,659)$1,072$587$324,993
46 ($1,659)$1,070$589$324,404
47 ($1,659)$1,068$591$323,813
48 ($1,659)$1,066$593$323,220
Year 5 - 49 ($1,659)$1,064$595$322,625
50 ($1,659)$1,062$597$322,028
51 ($1,659)$1,060$599$321,429
52 ($1,659)$1,058$601$320,828
53 ($1,659)$1,056$603$320,225
54 ($1,659)$1,054$605$319,620
55 ($1,659)$1,052$607$319,013
56 ($1,659)$1,050$609$318,404
57 ($1,659)$1,048$611$317,793
58 ($1,659)$1,046$613$317,180
59 ($1,659)$1,044$615$316,565
60 ($1,659)$1,042$617$315,948
Year 6 - 61 ($1,659)$1,040$619$315,329
62 ($1,659)$1,038$621$314,708
63 ($1,659)$1,036$623$314,085
64 ($1,659)$1,034$625$313,460
65 ($1,659)$1,032$627$312,833
66 ($1,659)$1,030$629$312,204
67 ($1,659)$1,028$631$311,573
68 ($1,659)$1,026$633$310,939
69 ($1,659)$1,024$635$310,304
70 ($1,659)$1,021$638$309,666
71 ($1,659)$1,019$640$309,026
72 ($1,659)$1,017$642$308,385
Year 7 - 73 ($1,659)$1,015$644$307,741
74 ($1,659)$1,013$646$307,095
75 ($1,659)$1,011$648$306,447
76 ($1,659)$1,009$650$305,796
77 ($1,659)$1,007$652$305,144
78 ($1,659)$1,004$655$304,489
79 ($1,659)$1,002$657$303,833
80 ($1,659)$1,000$659$303,174
81 ($1,659)$998$661$302,513
82 ($1,659)$996$663$301,850
83 ($1,659)$994$665$301,184
84 ($1,659)$991$668$300,517
Year 8 - 85 ($1,659)$989$670$299,847
86 ($1,659)$987$672$299,175
87 ($1,659)$985$674$298,501
88 ($1,659)$983$676$297,824
89 ($1,659)$980$679$297,146
90 ($1,659)$978$681$296,465
91 ($1,659)$976$683$295,782
92 ($1,659)$974$685$295,096
93 ($1,659)$971$688$294,409
94 ($1,659)$969$690$293,719
95 ($1,659)$967$692$293,027
96 ($1,659)$965$694$292,332
Year 9 - 97 ($1,659)$962$697$291,635
98 ($1,659)$960$699$290,936
99 ($1,659)$958$701$290,235
100 ($1,659)$955$704$289,531
101 ($1,659)$953$706$288,826
102 ($1,659)$951$708$288,117
103 ($1,659)$948$711$287,407
104 ($1,659)$946$713$286,694
105 ($1,659)$944$715$285,978
106 ($1,659)$941$718$285,261
107 ($1,659)$939$720$284,541
108 ($1,659)$937$722$283,818
Year 10 - 109 ($1,659)$934$725$283,094
110 ($1,659)$932$727$282,367
111 ($1,659)$929$730$281,637
112 ($1,659)$927$732$280,905
113 ($1,659)$925$734$280,171
114 ($1,659)$922$737$279,434
115 ($1,659)$920$739$278,695
116 ($1,659)$917$742$277,953
117 ($1,659)$915$744$277,209
118 ($1,659)$912$747$276,463
119 ($1,659)$910$749$275,714
120 ($1,659)$908$751$274,962
Year 11 - 121 ($1,659)$905$754$274,208
122 ($1,659)$903$756$273,452
123 ($1,659)$900$759$272,693
124 ($1,659)$898$761$271,932
125 ($1,659)$895$764$271,168
126 ($1,659)$893$766$270,402
127 ($1,659)$890$769$269,633
128 ($1,659)$888$771$268,861
129 ($1,659)$885$774$268,087
130 ($1,659)$882$777$267,311
131 ($1,659)$880$779$266,532
132 ($1,659)$877$782$265,750
Year 12 - 133 ($1,659)$875$784$264,966
134 ($1,659)$872$787$264,179
135 ($1,659)$870$789$263,390
136 ($1,659)$867$792$262,598
137 ($1,659)$864$795$261,803
138 ($1,659)$862$797$261,006
139 ($1,659)$859$800$260,206
140 ($1,659)$857$802$259,403
141 ($1,659)$854$805$258,598
142 ($1,659)$851$808$257,791
143 ($1,659)$849$810$256,980
144 ($1,659)$846$813$256,167
Year 13 - 145 ($1,659)$843$816$255,351
146 ($1,659)$841$818$254,533
147 ($1,659)$838$821$253,712
148 ($1,659)$835$824$252,888
149 ($1,659)$832$827$252,061
150 ($1,659)$830$829$251,232
151 ($1,659)$827$832$250,400
152 ($1,659)$824$835$249,565
153 ($1,659)$821$837$248,728
154 ($1,659)$819$840$247,887
155 ($1,659)$816$843$247,044
156 ($1,659)$813$846$246,199
Year 14 - 157 ($1,659)$810$849$245,350
158 ($1,659)$808$851$244,499
159 ($1,659)$805$854$243,645
160 ($1,659)$802$857$242,788
161 ($1,659)$799$860$241,928
162 ($1,659)$796$863$241,065
163 ($1,659)$794$865$240,200
164 ($1,659)$791$868$239,331
165 ($1,659)$788$871$238,460
166 ($1,659)$785$874$237,586
167 ($1,659)$782$877$236,709
168 ($1,659)$779$880$235,829
Year 15 - 169 ($1,659)$776$883$234,947
170 ($1,659)$773$886$234,061
171 ($1,659)$770$889$233,172
172 ($1,659)$768$891$232,281
173 ($1,659)$765$894$231,387
174 ($1,659)$762$897$230,489
175 ($1,659)$759$900$229,589
176 ($1,659)$756$903$228,686
177 ($1,659)$753$906$227,780
178 ($1,659)$750$909$226,870
179 ($1,659)$747$912$225,958
180 ($1,659)$744$915$225,043
Year 16 - 181 ($1,659)$741$918$224,125
182 ($1,659)$738$921$223,203
183 ($1,659)$735$924$222,279
184 ($1,659)$732$927$221,352
185 ($1,659)$729$930$220,422
186 ($1,659)$726$933$219,488
187 ($1,659)$722$937$218,552
188 ($1,659)$719$940$217,612
189 ($1,659)$716$943$216,669
190 ($1,659)$713$946$215,724
191 ($1,659)$710$949$214,775
192 ($1,659)$707$952$213,823
Year 17 - 193 ($1,659)$704$955$212,867
194 ($1,659)$701$958$211,909
195 ($1,659)$698$961$210,948
196 ($1,659)$694$965$209,983
197 ($1,659)$691$968$209,015
198 ($1,659)$688$971$208,044
199 ($1,659)$685$974$207,070
200 ($1,659)$682$977$206,093
201 ($1,659)$678$981$205,112
202 ($1,659)$675$984$204,128
203 ($1,659)$672$987$203,141
204 ($1,659)$669$990$202,151
Year 18 - 205 ($1,659)$665$994$201,157
206 ($1,659)$662$997$200,161
207 ($1,659)$659$1,000$199,161
208 ($1,659)$656$1,003$198,157
209 ($1,659)$652$1,007$197,150
210 ($1,659)$649$1,010$196,140
211 ($1,659)$646$1,013$195,127
212 ($1,659)$642$1,017$194,110
213 ($1,659)$639$1,020$193,090
214 ($1,659)$636$1,023$192,067
215 ($1,659)$632$1,027$191,040
216 ($1,659)$629$1,030$190,010
Year 19 - 217 ($1,659)$625$1,034$188,976
218 ($1,659)$622$1,037$187,940
219 ($1,659)$619$1,040$186,899
220 ($1,659)$615$1,044$185,855
221 ($1,659)$612$1,047$184,808
222 ($1,659)$608$1,051$183,758
223 ($1,659)$605$1,054$182,703
224 ($1,659)$601$1,058$181,646
225 ($1,659)$598$1,061$180,585
226 ($1,659)$594$1,065$179,520
227 ($1,659)$591$1,068$178,452
228 ($1,659)$587$1,072$177,381
Year 20 - 229 ($1,659)$584$1,075$176,305
230 ($1,659)$580$1,079$175,227
231 ($1,659)$577$1,082$174,145
232 ($1,659)$573$1,086$173,059
233 ($1,659)$570$1,089$171,970
234 ($1,659)$566$1,093$170,877
235 ($1,659)$562$1,097$169,780
236 ($1,659)$559$1,100$168,680
237 ($1,659)$555$1,104$167,576
238 ($1,659)$552$1,107$166,469
239 ($1,659)$548$1,111$165,358
240 ($1,659)$544$1,115$164,243
Year 21 - 241 ($1,659)$541$1,118$163,125
242 ($1,659)$537$1,122$162,003
243 ($1,659)$533$1,126$160,877
244 ($1,659)$530$1,129$159,748
245 ($1,659)$526$1,133$158,614
246 ($1,659)$522$1,137$157,478
247 ($1,659)$518$1,141$156,337
248 ($1,659)$515$1,144$155,193
249 ($1,659)$511$1,148$154,044
250 ($1,659)$507$1,152$152,893
251 ($1,659)$503$1,156$151,737
252 ($1,659)$499$1,160$150,577
Year 22 - 253 ($1,659)$496$1,163$149,414
254 ($1,659)$492$1,167$148,247
255 ($1,659)$488$1,171$147,076
256 ($1,659)$484$1,175$145,901
257 ($1,659)$480$1,179$144,722
258 ($1,659)$476$1,183$143,540
259 ($1,659)$472$1,186$142,353
260 ($1,659)$469$1,190$141,163
261 ($1,659)$465$1,194$139,968
262 ($1,659)$461$1,198$138,770
263 ($1,659)$457$1,202$137,568
264 ($1,659)$453$1,206$136,362
Year 23 - 265 ($1,659)$449$1,210$135,152
266 ($1,659)$445$1,214$133,938
267 ($1,659)$441$1,218$132,720
268 ($1,659)$437$1,222$131,497
269 ($1,659)$433$1,226$130,271
270 ($1,659)$429$1,230$129,041
271 ($1,659)$425$1,234$127,807
272 ($1,659)$421$1,238$126,569
273 ($1,659)$417$1,242$125,326
274 ($1,659)$413$1,246$124,080
275 ($1,659)$408$1,251$122,829
276 ($1,659)$404$1,255$121,575
Year 24 - 277 ($1,659)$400$1,259$120,316
278 ($1,659)$396$1,263$119,053
279 ($1,659)$392$1,267$117,786
280 ($1,659)$388$1,271$116,514
281 ($1,659)$384$1,275$115,239
282 ($1,659)$379$1,280$113,959
283 ($1,659)$375$1,284$112,675
284 ($1,659)$371$1,288$111,387
285 ($1,659)$367$1,292$110,095
286 ($1,659)$362$1,297$108,798
287 ($1,659)$358$1,301$107,498
288 ($1,659)$354$1,305$106,192
Year 25 - 289 ($1,659)$350$1,309$104,883
290 ($1,659)$345$1,314$103,569
291 ($1,659)$341$1,318$102,251
292 ($1,659)$337$1,322$100,929
293 ($1,659)$332$1,327$99,602
294 ($1,659)$328$1,331$98,271
295 ($1,659)$323$1,336$96,935
296 ($1,659)$319$1,340$95,596
297 ($1,659)$315$1,344$94,251
298 ($1,659)$310$1,349$92,902
299 ($1,659)$306$1,353$91,549
300 ($1,659)$301$1,358$90,192
Year 26 - 301 ($1,659)$297$1,362$88,830
302 ($1,659)$292$1,367$87,463
303 ($1,659)$288$1,371$86,092
304 ($1,659)$283$1,376$84,716
305 ($1,659)$279$1,380$83,336
306 ($1,659)$274$1,385$81,951
307 ($1,659)$270$1,389$80,562
308 ($1,659)$265$1,394$79,168
309 ($1,659)$261$1,398$77,770
310 ($1,659)$256$1,403$76,367
311 ($1,659)$251$1,408$74,959
312 ($1,659)$247$1,412$73,547
Year 27 - 313 ($1,659)$242$1,417$72,130
314 ($1,659)$237$1,422$70,709
315 ($1,659)$233$1,426$69,283
316 ($1,659)$228$1,431$67,852
317 ($1,659)$223$1,436$66,416
318 ($1,659)$219$1,440$64,976
319 ($1,659)$214$1,445$63,531
320 ($1,659)$209$1,450$62,081
321 ($1,659)$204$1,455$60,626
322 ($1,659)$200$1,459$59,167
323 ($1,659)$195$1,464$57,702
324 ($1,659)$190$1,469$56,233
Year 28 - 325 ($1,659)$185$1,474$54,759
326 ($1,659)$180$1,479$53,281
327 ($1,659)$175$1,484$51,797
328 ($1,659)$170$1,488$50,309
329 ($1,659)$166$1,493$48,815
330 ($1,659)$161$1,498$47,317
331 ($1,659)$156$1,503$45,814
332 ($1,659)$151$1,508$44,306
333 ($1,659)$146$1,513$42,792
334 ($1,659)$141$1,518$41,274
335 ($1,659)$136$1,523$39,751
336 ($1,659)$131$1,528$38,223
Year 29 - 337 ($1,659)$126$1,533$36,690
338 ($1,659)$121$1,538$35,152
339 ($1,659)$116$1,543$33,608
340 ($1,659)$111$1,548$32,060
341 ($1,659)$106$1,553$30,507
342 ($1,659)$100$1,559$28,948
343 ($1,659)$95$1,564$27,384
344 ($1,659)$90$1,569$25,815
345 ($1,659)$85$1,574$24,241
346 ($1,659)$80$1,579$22,662
347 ($1,659)$75$1,584$21,078
348 ($1,659)$69$1,590$19,488
Year 30 - 349 ($1,659)$64$1,595$17,893
350 ($1,659)$59$1,600$16,293
351 ($1,659)$54$1,605$14,688
352 ($1,659)$48$1,611$13,077
353 ($1,659)$43$1,616$11,461
354 ($1,659)$38$1,621$9,840
355 ($1,659)$32$1,627$8,214
356 ($1,659)$27$1,632$6,582
357 ($1,659)$22$1,637$4,944
358 ($1,659)$16$1,643$3,302
359 ($1,659)$11$1,648$1,654
360 ($1,659)$5$1,654$0
TOTALS$247,634$349,600$597,234

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.