« Back to all home prices

Mortgage Payment Schedule for a $439,000 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% ($87,800) 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
$1,667 360 $248,767 $599,967

Mortgage Providers

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


NMLS #: 168163 | State Lic #: MC3254
$1,123 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.561% | Rate: 3.500% | Fees: $1,895 | 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 #: 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 #: 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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $490 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $487 | 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 #: 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: 3.990% | Rate: 3.990% | 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.753% | Rate: 3.750% | Fees: $101 | 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  $439,000
Down Payment $87,800$351,200
Year 1 - 1 ($1,667)$1,156$511$350,689
2 ($1,667)$1,154$512$350,177
3 ($1,667)$1,153$514$349,663
4 ($1,667)$1,151$516$349,148
5 ($1,667)$1,149$517$348,630
6 ($1,667)$1,148$519$348,111
7 ($1,667)$1,146$521$347,591
8 ($1,667)$1,144$522$347,068
9 ($1,667)$1,142$524$346,544
10 ($1,667)$1,141$526$346,018
11 ($1,667)$1,139$528$345,491
12 ($1,667)$1,137$529$344,961
Year 2 - 13 ($1,667)$1,135$531$344,430
14 ($1,667)$1,134$533$343,897
15 ($1,667)$1,132$535$343,363
16 ($1,667)$1,130$536$342,827
17 ($1,667)$1,128$538$342,288
18 ($1,667)$1,127$540$341,749
19 ($1,667)$1,125$542$341,207
20 ($1,667)$1,123$543$340,663
21 ($1,667)$1,121$545$340,118
22 ($1,667)$1,120$547$339,571
23 ($1,667)$1,118$549$339,022
24 ($1,667)$1,116$551$338,472
Year 3 - 25 ($1,667)$1,114$552$337,919
26 ($1,667)$1,112$554$337,365
27 ($1,667)$1,110$556$336,809
28 ($1,667)$1,109$558$336,251
29 ($1,667)$1,107$560$335,691
30 ($1,667)$1,105$562$335,130
31 ($1,667)$1,103$563$334,566
32 ($1,667)$1,101$565$334,001
33 ($1,667)$1,099$567$333,434
34 ($1,667)$1,098$569$332,865
35 ($1,667)$1,096$571$332,294
36 ($1,667)$1,094$573$331,721
Year 4 - 37 ($1,667)$1,092$575$331,147
38 ($1,667)$1,090$577$330,570
39 ($1,667)$1,088$578$329,992
40 ($1,667)$1,086$580$329,411
41 ($1,667)$1,084$582$328,829
42 ($1,667)$1,082$584$328,245
43 ($1,667)$1,080$586$327,659
44 ($1,667)$1,079$588$327,071
45 ($1,667)$1,077$590$326,481
46 ($1,667)$1,075$592$325,889
47 ($1,667)$1,073$594$325,295
48 ($1,667)$1,071$596$324,699
Year 5 - 49 ($1,667)$1,069$598$324,101
50 ($1,667)$1,067$600$323,502
51 ($1,667)$1,065$602$322,900
52 ($1,667)$1,063$604$322,296
53 ($1,667)$1,061$606$321,690
54 ($1,667)$1,059$608$321,083
55 ($1,667)$1,057$610$320,473
56 ($1,667)$1,055$612$319,861
57 ($1,667)$1,053$614$319,248
58 ($1,667)$1,051$616$318,632
59 ($1,667)$1,049$618$318,014
60 ($1,667)$1,047$620$317,394
Year 6 - 61 ($1,667)$1,045$622$316,773
62 ($1,667)$1,043$624$316,149
63 ($1,667)$1,041$626$315,523
64 ($1,667)$1,039$628$314,895
65 ($1,667)$1,037$630$314,265
66 ($1,667)$1,034$632$313,633
67 ($1,667)$1,032$634$312,999
68 ($1,667)$1,030$636$312,362
69 ($1,667)$1,028$638$311,724
70 ($1,667)$1,026$640$311,083
71 ($1,667)$1,024$643$310,441
72 ($1,667)$1,022$645$309,796
Year 7 - 73 ($1,667)$1,020$647$309,149
74 ($1,667)$1,018$649$308,500
75 ($1,667)$1,015$651$307,849
76 ($1,667)$1,013$653$307,196
77 ($1,667)$1,011$655$306,541
78 ($1,667)$1,009$658$305,883
79 ($1,667)$1,007$660$305,223
80 ($1,667)$1,005$662$304,561
81 ($1,667)$1,003$664$303,897
82 ($1,667)$1,000$666$303,231
83 ($1,667)$998$668$302,563
84 ($1,667)$996$671$301,892
Year 8 - 85 ($1,667)$994$673$301,219
86 ($1,667)$992$675$300,544
87 ($1,667)$989$677$299,867
88 ($1,667)$987$680$299,187
89 ($1,667)$985$682$298,506
90 ($1,667)$983$684$297,822
91 ($1,667)$980$686$297,135
92 ($1,667)$978$689$296,447
93 ($1,667)$976$691$295,756
94 ($1,667)$974$693$295,063
95 ($1,667)$971$695$294,368
96 ($1,667)$969$698$293,670
Year 9 - 97 ($1,667)$967$700$292,970
98 ($1,667)$964$702$292,268
99 ($1,667)$962$705$291,563
100 ($1,667)$960$707$290,857
101 ($1,667)$957$709$290,147
102 ($1,667)$955$712$289,436
103 ($1,667)$953$714$288,722
104 ($1,667)$950$716$288,006
105 ($1,667)$948$719$287,287
106 ($1,667)$946$721$286,566
107 ($1,667)$943$723$285,843
108 ($1,667)$941$726$285,117
Year 10 - 109 ($1,667)$939$728$284,389
110 ($1,667)$936$730$283,659
111 ($1,667)$934$733$282,926
112 ($1,667)$931$735$282,191
113 ($1,667)$929$738$281,453
114 ($1,667)$926$740$280,713
115 ($1,667)$924$743$279,970
116 ($1,667)$922$745$279,225
117 ($1,667)$919$747$278,478
118 ($1,667)$917$750$277,728
119 ($1,667)$914$752$276,976
120 ($1,667)$912$755$276,221
Year 11 - 121 ($1,667)$909$757$275,463
122 ($1,667)$907$760$274,704
123 ($1,667)$904$762$273,941
124 ($1,667)$902$765$273,176
125 ($1,667)$899$767$272,409
126 ($1,667)$897$770$271,639
127 ($1,667)$894$772$270,867
128 ($1,667)$892$775$270,092
129 ($1,667)$889$778$269,314
130 ($1,667)$886$780$268,534
131 ($1,667)$884$783$267,751
132 ($1,667)$881$785$266,966
Year 12 - 133 ($1,667)$879$788$266,178
134 ($1,667)$876$790$265,388
135 ($1,667)$874$793$264,595
136 ($1,667)$871$796$263,799
137 ($1,667)$868$798$263,001
138 ($1,667)$866$801$262,200
139 ($1,667)$863$803$261,397
140 ($1,667)$860$806$260,591
141 ($1,667)$858$809$259,782
142 ($1,667)$855$811$258,970
143 ($1,667)$852$814$258,156
144 ($1,667)$850$817$257,339
Year 13 - 145 ($1,667)$847$819$256,520
146 ($1,667)$844$822$255,698
147 ($1,667)$842$825$254,873
148 ($1,667)$839$828$254,045
149 ($1,667)$836$830$253,215
150 ($1,667)$833$833$252,382
151 ($1,667)$831$836$251,546
152 ($1,667)$828$839$250,707
153 ($1,667)$825$841$249,866
154 ($1,667)$822$844$249,022
155 ($1,667)$820$847$248,175
156 ($1,667)$817$850$247,325
Year 14 - 157 ($1,667)$814$852$246,473
158 ($1,667)$811$855$245,618
159 ($1,667)$808$858$244,760
160 ($1,667)$806$861$243,899
161 ($1,667)$803$864$243,035
162 ($1,667)$800$867$242,168
163 ($1,667)$797$869$241,299
164 ($1,667)$794$872$240,427
165 ($1,667)$791$875$239,551
166 ($1,667)$789$878$238,673
167 ($1,667)$786$881$237,792
168 ($1,667)$783$884$236,909
Year 15 - 169 ($1,667)$780$887$236,022
170 ($1,667)$777$890$235,132
171 ($1,667)$774$893$234,240
172 ($1,667)$771$896$233,344
173 ($1,667)$768$898$232,446
174 ($1,667)$765$901$231,544
175 ($1,667)$762$904$230,640
176 ($1,667)$759$907$229,732
177 ($1,667)$756$910$228,822
178 ($1,667)$753$913$227,909
179 ($1,667)$750$916$226,992
180 ($1,667)$747$919$226,073
Year 16 - 181 ($1,667)$744$922$225,150
182 ($1,667)$741$925$224,225
183 ($1,667)$738$929$223,296
184 ($1,667)$735$932$222,365
185 ($1,667)$732$935$221,430
186 ($1,667)$729$938$220,493
187 ($1,667)$726$941$219,552
188 ($1,667)$723$944$218,608
189 ($1,667)$720$947$217,661
190 ($1,667)$716$950$216,711
191 ($1,667)$713$953$215,758
192 ($1,667)$710$956$214,801
Year 17 - 193 ($1,667)$707$960$213,842
194 ($1,667)$704$963$212,879
195 ($1,667)$701$966$211,913
196 ($1,667)$698$969$210,944
197 ($1,667)$694$972$209,972
198 ($1,667)$691$975$208,997
199 ($1,667)$688$979$208,018
200 ($1,667)$685$982$207,036
201 ($1,667)$681$985$206,051
202 ($1,667)$678$988$205,063
203 ($1,667)$675$992$204,071
204 ($1,667)$672$995$203,076
Year 18 - 205 ($1,667)$668$998$202,078
206 ($1,667)$665$1,001$201,077
207 ($1,667)$662$1,005$200,072
208 ($1,667)$659$1,008$199,064
209 ($1,667)$655$1,011$198,053
210 ($1,667)$652$1,015$197,038
211 ($1,667)$649$1,018$196,020
212 ($1,667)$645$1,021$194,999
213 ($1,667)$642$1,025$193,974
214 ($1,667)$638$1,028$192,946
215 ($1,667)$635$1,031$191,914
216 ($1,667)$632$1,035$190,880
Year 19 - 217 ($1,667)$628$1,038$189,841
218 ($1,667)$625$1,042$188,800
219 ($1,667)$621$1,045$187,755
220 ($1,667)$618$1,049$186,706
221 ($1,667)$615$1,052$185,654
222 ($1,667)$611$1,055$184,599
223 ($1,667)$608$1,059$183,540
224 ($1,667)$604$1,062$182,477
225 ($1,667)$601$1,066$181,411
226 ($1,667)$597$1,069$180,342
227 ($1,667)$594$1,073$179,269
228 ($1,667)$590$1,076$178,192
Year 20 - 229 ($1,667)$587$1,080$177,112
230 ($1,667)$583$1,084$176,029
231 ($1,667)$579$1,087$174,942
232 ($1,667)$576$1,091$173,851
233 ($1,667)$572$1,094$172,757
234 ($1,667)$569$1,098$171,659
235 ($1,667)$565$1,102$170,557
236 ($1,667)$561$1,105$169,452
237 ($1,667)$558$1,109$168,343
238 ($1,667)$554$1,112$167,231
239 ($1,667)$550$1,116$166,115
240 ($1,667)$547$1,120$164,995
Year 21 - 241 ($1,667)$543$1,123$163,871
242 ($1,667)$539$1,127$162,744
243 ($1,667)$536$1,131$161,613
244 ($1,667)$532$1,135$160,479
245 ($1,667)$528$1,138$159,340
246 ($1,667)$524$1,142$158,198
247 ($1,667)$521$1,146$157,053
248 ($1,667)$517$1,150$155,903
249 ($1,667)$513$1,153$154,750
250 ($1,667)$509$1,157$153,592
251 ($1,667)$506$1,161$152,431
252 ($1,667)$502$1,165$151,266
Year 22 - 253 ($1,667)$498$1,169$150,098
254 ($1,667)$494$1,173$148,925
255 ($1,667)$490$1,176$147,749
256 ($1,667)$486$1,180$146,569
257 ($1,667)$482$1,184$145,385
258 ($1,667)$479$1,188$144,197
259 ($1,667)$475$1,192$143,005
260 ($1,667)$471$1,196$141,809
261 ($1,667)$467$1,200$140,609
262 ($1,667)$463$1,204$139,405
263 ($1,667)$459$1,208$138,198
264 ($1,667)$455$1,212$136,986
Year 23 - 265 ($1,667)$451$1,216$135,770
266 ($1,667)$447$1,220$134,551
267 ($1,667)$443$1,224$133,327
268 ($1,667)$439$1,228$132,099
269 ($1,667)$435$1,232$130,867
270 ($1,667)$431$1,236$129,632
271 ($1,667)$427$1,240$128,392
272 ($1,667)$423$1,244$127,148
273 ($1,667)$419$1,248$125,900
274 ($1,667)$414$1,252$124,648
275 ($1,667)$410$1,256$123,391
276 ($1,667)$406$1,260$122,131
Year 24 - 277 ($1,667)$402$1,265$120,866
278 ($1,667)$398$1,269$119,598
279 ($1,667)$394$1,273$118,325
280 ($1,667)$389$1,277$117,048
281 ($1,667)$385$1,281$115,766
282 ($1,667)$381$1,286$114,481
283 ($1,667)$377$1,290$113,191
284 ($1,667)$373$1,294$111,897
285 ($1,667)$368$1,298$110,599
286 ($1,667)$364$1,303$109,296
287 ($1,667)$360$1,307$107,990
288 ($1,667)$355$1,311$106,678
Year 25 - 289 ($1,667)$351$1,315$105,363
290 ($1,667)$347$1,320$104,043
291 ($1,667)$342$1,324$102,719
292 ($1,667)$338$1,328$101,391
293 ($1,667)$334$1,333$100,058
294 ($1,667)$329$1,337$98,721
295 ($1,667)$325$1,342$97,379
296 ($1,667)$321$1,346$96,033
297 ($1,667)$316$1,350$94,683
298 ($1,667)$312$1,355$93,328
299 ($1,667)$307$1,359$91,968
300 ($1,667)$303$1,364$90,604
Year 26 - 301 ($1,667)$298$1,368$89,236
302 ($1,667)$294$1,373$87,863
303 ($1,667)$289$1,377$86,486
304 ($1,667)$285$1,382$85,104
305 ($1,667)$280$1,386$83,718
306 ($1,667)$276$1,391$82,327
307 ($1,667)$271$1,396$80,931
308 ($1,667)$266$1,400$79,531
309 ($1,667)$262$1,405$78,126
310 ($1,667)$257$1,409$76,717
311 ($1,667)$253$1,414$75,303
312 ($1,667)$248$1,419$73,884
Year 27 - 313 ($1,667)$243$1,423$72,460
314 ($1,667)$239$1,428$71,032
315 ($1,667)$234$1,433$69,600
316 ($1,667)$229$1,437$68,162
317 ($1,667)$224$1,442$66,720
318 ($1,667)$220$1,447$65,273
319 ($1,667)$215$1,452$63,821
320 ($1,667)$210$1,456$62,365
321 ($1,667)$205$1,461$60,904
322 ($1,667)$200$1,466$59,437
323 ($1,667)$196$1,471$57,966
324 ($1,667)$191$1,476$56,491
Year 28 - 325 ($1,667)$186$1,481$55,010
326 ($1,667)$181$1,485$53,525
327 ($1,667)$176$1,490$52,034
328 ($1,667)$171$1,495$50,539
329 ($1,667)$166$1,500$49,039
330 ($1,667)$161$1,505$47,534
331 ($1,667)$156$1,510$46,023
332 ($1,667)$151$1,515$44,508
333 ($1,667)$147$1,520$42,988
334 ($1,667)$142$1,525$41,463
335 ($1,667)$136$1,530$39,933
336 ($1,667)$131$1,535$38,398
Year 29 - 337 ($1,667)$126$1,540$36,858
338 ($1,667)$121$1,545$35,313
339 ($1,667)$116$1,550$33,762
340 ($1,667)$111$1,555$32,207
341 ($1,667)$106$1,561$30,646
342 ($1,667)$101$1,566$29,081
343 ($1,667)$96$1,571$27,510
344 ($1,667)$91$1,576$25,934
345 ($1,667)$85$1,581$24,352
346 ($1,667)$80$1,586$22,766
347 ($1,667)$75$1,592$21,174
348 ($1,667)$70$1,597$19,577
Year 30 - 349 ($1,667)$64$1,602$17,975
350 ($1,667)$59$1,607$16,368
351 ($1,667)$54$1,613$14,755
352 ($1,667)$49$1,618$13,137
353 ($1,667)$43$1,623$11,514
354 ($1,667)$38$1,629$9,885
355 ($1,667)$33$1,634$8,251
356 ($1,667)$27$1,639$6,612
357 ($1,667)$22$1,645$4,967
358 ($1,667)$16$1,650$3,317
359 ($1,667)$11$1,656$1,661
360 ($1,667)$5$1,661$0
TOTALS$248,767$351,200$599,967

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.