« 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 January 11, 2018. 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


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,675 360 $251,677 $602,877

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | 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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | 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

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,323 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.875% | Rate: 4.875% | 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  $439,000
Down Payment $87,800$351,200
Year 1 - 1 ($1,675)$1,168$507$350,693
2 ($1,675)$1,166$509$350,184
3 ($1,675)$1,164$510$349,674
4 ($1,675)$1,163$512$349,162
5 ($1,675)$1,161$514$348,648
6 ($1,675)$1,159$515$348,133
7 ($1,675)$1,158$517$347,616
8 ($1,675)$1,156$519$347,097
9 ($1,675)$1,154$521$346,577
10 ($1,675)$1,152$522$346,054
11 ($1,675)$1,151$524$345,530
12 ($1,675)$1,149$526$345,004
Year 2 - 13 ($1,675)$1,147$528$344,477
14 ($1,675)$1,145$529$343,948
15 ($1,675)$1,144$531$343,417
16 ($1,675)$1,142$533$342,884
17 ($1,675)$1,140$535$342,349
18 ($1,675)$1,138$536$341,813
19 ($1,675)$1,137$538$341,275
20 ($1,675)$1,135$540$340,735
21 ($1,675)$1,133$542$340,193
22 ($1,675)$1,131$544$339,650
23 ($1,675)$1,129$545$339,104
24 ($1,675)$1,128$547$338,557
Year 3 - 25 ($1,675)$1,126$549$338,008
26 ($1,675)$1,124$551$337,457
27 ($1,675)$1,122$553$336,905
28 ($1,675)$1,120$554$336,350
29 ($1,675)$1,118$556$335,794
30 ($1,675)$1,117$558$335,236
31 ($1,675)$1,115$560$334,676
32 ($1,675)$1,113$562$334,114
33 ($1,675)$1,111$564$333,550
34 ($1,675)$1,109$566$332,985
35 ($1,675)$1,107$567$332,417
36 ($1,675)$1,105$569$331,848
Year 4 - 37 ($1,675)$1,103$571$331,277
38 ($1,675)$1,101$573$330,704
39 ($1,675)$1,100$575$330,128
40 ($1,675)$1,098$577$329,551
41 ($1,675)$1,096$579$328,973
42 ($1,675)$1,094$581$328,392
43 ($1,675)$1,092$583$327,809
44 ($1,675)$1,090$585$327,224
45 ($1,675)$1,088$587$326,638
46 ($1,675)$1,086$589$326,049
47 ($1,675)$1,084$591$325,459
48 ($1,675)$1,082$593$324,866
Year 5 - 49 ($1,675)$1,080$594$324,272
50 ($1,675)$1,078$596$323,675
51 ($1,675)$1,076$598$323,077
52 ($1,675)$1,074$600$322,476
53 ($1,675)$1,072$602$321,874
54 ($1,675)$1,070$604$321,269
55 ($1,675)$1,068$606$320,663
56 ($1,675)$1,066$608$320,054
57 ($1,675)$1,064$610$319,444
58 ($1,675)$1,062$613$318,831
59 ($1,675)$1,060$615$318,217
60 ($1,675)$1,058$617$317,600
Year 6 - 61 ($1,675)$1,056$619$316,982
62 ($1,675)$1,054$621$316,361
63 ($1,675)$1,052$623$315,738
64 ($1,675)$1,050$625$315,113
65 ($1,675)$1,048$627$314,487
66 ($1,675)$1,046$629$313,858
67 ($1,675)$1,044$631$313,226
68 ($1,675)$1,041$633$312,593
69 ($1,675)$1,039$635$311,958
70 ($1,675)$1,037$637$311,321
71 ($1,675)$1,035$640$310,681
72 ($1,675)$1,033$642$310,039
Year 7 - 73 ($1,675)$1,031$644$309,396
74 ($1,675)$1,029$646$308,750
75 ($1,675)$1,027$648$308,102
76 ($1,675)$1,024$650$307,451
77 ($1,675)$1,022$652$306,799
78 ($1,675)$1,020$655$306,144
79 ($1,675)$1,018$657$305,488
80 ($1,675)$1,016$659$304,829
81 ($1,675)$1,014$661$304,168
82 ($1,675)$1,011$663$303,504
83 ($1,675)$1,009$666$302,839
84 ($1,675)$1,007$668$302,171
Year 8 - 85 ($1,675)$1,005$670$301,501
86 ($1,675)$1,002$672$300,829
87 ($1,675)$1,000$674$300,155
88 ($1,675)$998$677$299,478
89 ($1,675)$996$679$298,799
90 ($1,675)$994$681$298,118
91 ($1,675)$991$683$297,435
92 ($1,675)$989$686$296,749
93 ($1,675)$987$688$296,061
94 ($1,675)$984$690$295,371
95 ($1,675)$982$693$294,678
96 ($1,675)$980$695$293,983
Year 9 - 97 ($1,675)$977$697$293,286
98 ($1,675)$975$699$292,587
99 ($1,675)$973$702$291,885
100 ($1,675)$971$704$291,181
101 ($1,675)$968$706$290,474
102 ($1,675)$966$709$289,765
103 ($1,675)$963$711$289,054
104 ($1,675)$961$714$288,341
105 ($1,675)$959$716$287,625
106 ($1,675)$956$718$286,906
107 ($1,675)$954$721$286,186
108 ($1,675)$952$723$285,463
Year 10 - 109 ($1,675)$949$725$284,737
110 ($1,675)$947$728$284,009
111 ($1,675)$944$730$283,279
112 ($1,675)$942$733$282,546
113 ($1,675)$939$735$281,811
114 ($1,675)$937$738$281,073
115 ($1,675)$935$740$280,333
116 ($1,675)$932$743$279,591
117 ($1,675)$930$745$278,846
118 ($1,675)$927$747$278,098
119 ($1,675)$925$750$277,348
120 ($1,675)$922$752$276,596
Year 11 - 121 ($1,675)$920$755$275,841
122 ($1,675)$917$757$275,083
123 ($1,675)$915$760$274,323
124 ($1,675)$912$763$273,561
125 ($1,675)$910$765$272,796
126 ($1,675)$907$768$272,028
127 ($1,675)$904$770$271,258
128 ($1,675)$902$773$270,485
129 ($1,675)$899$775$269,710
130 ($1,675)$897$778$268,932
131 ($1,675)$894$780$268,151
132 ($1,675)$892$783$267,368
Year 12 - 133 ($1,675)$889$786$266,583
134 ($1,675)$886$788$265,795
135 ($1,675)$884$791$265,004
136 ($1,675)$881$794$264,210
137 ($1,675)$878$796$263,414
138 ($1,675)$876$799$262,615
139 ($1,675)$873$801$261,814
140 ($1,675)$871$804$261,010
141 ($1,675)$868$807$260,203
142 ($1,675)$865$809$259,393
143 ($1,675)$862$812$258,581
144 ($1,675)$860$815$257,766
Year 13 - 145 ($1,675)$857$818$256,949
146 ($1,675)$854$820$256,128
147 ($1,675)$852$823$255,305
148 ($1,675)$849$826$254,480
149 ($1,675)$846$829$253,651
150 ($1,675)$843$831$252,820
151 ($1,675)$841$834$251,986
152 ($1,675)$838$837$251,149
153 ($1,675)$835$840$250,309
154 ($1,675)$832$842$249,467
155 ($1,675)$829$845$248,622
156 ($1,675)$827$848$247,774
Year 14 - 157 ($1,675)$824$851$246,923
158 ($1,675)$821$854$246,069
159 ($1,675)$818$856$245,213
160 ($1,675)$815$859$244,353
161 ($1,675)$812$862$243,491
162 ($1,675)$810$865$242,626
163 ($1,675)$807$868$241,758
164 ($1,675)$804$871$240,888
165 ($1,675)$801$874$240,014
166 ($1,675)$798$877$239,137
167 ($1,675)$795$880$238,258
168 ($1,675)$792$882$237,375
Year 15 - 169 ($1,675)$789$885$236,490
170 ($1,675)$786$888$235,602
171 ($1,675)$783$891$234,710
172 ($1,675)$780$894$233,816
173 ($1,675)$777$897$232,919
174 ($1,675)$774$900$232,019
175 ($1,675)$771$903$231,115
176 ($1,675)$768$906$230,209
177 ($1,675)$765$909$229,300
178 ($1,675)$762$912$228,388
179 ($1,675)$759$915$227,472
180 ($1,675)$756$918$226,554
Year 16 - 181 ($1,675)$753$921$225,633
182 ($1,675)$750$924$224,708
183 ($1,675)$747$928$223,781
184 ($1,675)$744$931$222,850
185 ($1,675)$741$934$221,917
186 ($1,675)$738$937$220,980
187 ($1,675)$735$940$220,040
188 ($1,675)$732$943$219,097
189 ($1,675)$728$946$218,151
190 ($1,675)$725$949$217,201
191 ($1,675)$722$952$216,249
192 ($1,675)$719$956$215,293
Year 17 - 193 ($1,675)$716$959$214,334
194 ($1,675)$713$962$213,372
195 ($1,675)$709$965$212,407
196 ($1,675)$706$968$211,439
197 ($1,675)$703$972$210,467
198 ($1,675)$700$975$209,492
199 ($1,675)$697$978$208,514
200 ($1,675)$693$981$207,533
201 ($1,675)$690$985$206,548
202 ($1,675)$687$988$205,560
203 ($1,675)$683$991$204,569
204 ($1,675)$680$994$203,575
Year 18 - 205 ($1,675)$677$998$202,577
206 ($1,675)$674$1,001$201,576
207 ($1,675)$670$1,004$200,572
208 ($1,675)$667$1,008$199,564
209 ($1,675)$664$1,011$198,553
210 ($1,675)$660$1,014$197,538
211 ($1,675)$657$1,018$196,520
212 ($1,675)$653$1,021$195,499
213 ($1,675)$650$1,025$194,475
214 ($1,675)$647$1,028$193,446
215 ($1,675)$643$1,031$192,415
216 ($1,675)$640$1,035$191,380
Year 19 - 217 ($1,675)$636$1,038$190,342
218 ($1,675)$633$1,042$189,300
219 ($1,675)$629$1,045$188,255
220 ($1,675)$626$1,049$187,206
221 ($1,675)$622$1,052$186,154
222 ($1,675)$619$1,056$185,098
223 ($1,675)$615$1,059$184,039
224 ($1,675)$612$1,063$182,976
225 ($1,675)$608$1,066$181,910
226 ($1,675)$605$1,070$180,840
227 ($1,675)$601$1,073$179,767
228 ($1,675)$598$1,077$178,690
Year 20 - 229 ($1,675)$594$1,081$177,609
230 ($1,675)$591$1,084$176,525
231 ($1,675)$587$1,088$175,438
232 ($1,675)$583$1,091$174,346
233 ($1,675)$580$1,095$173,251
234 ($1,675)$576$1,099$172,153
235 ($1,675)$572$1,102$171,050
236 ($1,675)$569$1,106$169,945
237 ($1,675)$565$1,110$168,835
238 ($1,675)$561$1,113$167,722
239 ($1,675)$558$1,117$166,605
240 ($1,675)$554$1,121$165,484
Year 21 - 241 ($1,675)$550$1,124$164,360
242 ($1,675)$546$1,128$163,231
243 ($1,675)$543$1,132$162,099
244 ($1,675)$539$1,136$160,964
245 ($1,675)$535$1,139$159,824
246 ($1,675)$531$1,143$158,681
247 ($1,675)$528$1,147$157,534
248 ($1,675)$524$1,151$156,383
249 ($1,675)$520$1,155$155,229
250 ($1,675)$516$1,159$154,070
251 ($1,675)$512$1,162$152,908
252 ($1,675)$508$1,166$151,741
Year 22 - 253 ($1,675)$505$1,170$150,571
254 ($1,675)$501$1,174$149,397
255 ($1,675)$497$1,178$148,219
256 ($1,675)$493$1,182$147,038
257 ($1,675)$489$1,186$145,852
258 ($1,675)$485$1,190$144,662
259 ($1,675)$481$1,194$143,468
260 ($1,675)$477$1,198$142,271
261 ($1,675)$473$1,202$141,069
262 ($1,675)$469$1,206$139,864
263 ($1,675)$465$1,210$138,654
264 ($1,675)$461$1,214$137,440
Year 23 - 265 ($1,675)$457$1,218$136,223
266 ($1,675)$453$1,222$135,001
267 ($1,675)$449$1,226$133,775
268 ($1,675)$445$1,230$132,545
269 ($1,675)$441$1,234$131,311
270 ($1,675)$437$1,238$130,073
271 ($1,675)$432$1,242$128,831
272 ($1,675)$428$1,246$127,585
273 ($1,675)$424$1,250$126,334
274 ($1,675)$420$1,255$125,080
275 ($1,675)$416$1,259$123,821
276 ($1,675)$412$1,263$122,558
Year 24 - 277 ($1,675)$408$1,267$121,291
278 ($1,675)$403$1,271$120,020
279 ($1,675)$399$1,276$118,744
280 ($1,675)$395$1,280$117,464
281 ($1,675)$391$1,284$116,180
282 ($1,675)$386$1,288$114,892
283 ($1,675)$382$1,293$113,599
284 ($1,675)$378$1,297$112,302
285 ($1,675)$373$1,301$111,001
286 ($1,675)$369$1,306$109,695
287 ($1,675)$365$1,310$108,385
288 ($1,675)$360$1,314$107,071
Year 25 - 289 ($1,675)$356$1,319$105,752
290 ($1,675)$352$1,323$104,429
291 ($1,675)$347$1,327$103,102
292 ($1,675)$343$1,332$101,770
293 ($1,675)$338$1,336$100,434
294 ($1,675)$334$1,341$99,093
295 ($1,675)$329$1,345$97,748
296 ($1,675)$325$1,350$96,398
297 ($1,675)$321$1,354$95,044
298 ($1,675)$316$1,359$93,686
299 ($1,675)$312$1,363$92,322
300 ($1,675)$307$1,368$90,955
Year 26 - 301 ($1,675)$302$1,372$89,582
302 ($1,675)$298$1,377$88,206
303 ($1,675)$293$1,381$86,824
304 ($1,675)$289$1,386$85,438
305 ($1,675)$284$1,391$84,048
306 ($1,675)$279$1,395$82,653
307 ($1,675)$275$1,400$81,253
308 ($1,675)$270$1,404$79,848
309 ($1,675)$265$1,409$78,439
310 ($1,675)$261$1,414$77,025
311 ($1,675)$256$1,419$75,607
312 ($1,675)$251$1,423$74,183
Year 27 - 313 ($1,675)$247$1,428$72,755
314 ($1,675)$242$1,433$71,323
315 ($1,675)$237$1,438$69,885
316 ($1,675)$232$1,442$68,443
317 ($1,675)$228$1,447$66,996
318 ($1,675)$223$1,452$65,544
319 ($1,675)$218$1,457$64,087
320 ($1,675)$213$1,462$62,626
321 ($1,675)$208$1,466$61,159
322 ($1,675)$203$1,471$59,688
323 ($1,675)$198$1,476$58,212
324 ($1,675)$194$1,481$56,731
Year 28 - 325 ($1,675)$189$1,486$55,244
326 ($1,675)$184$1,491$53,754
327 ($1,675)$179$1,496$52,258
328 ($1,675)$174$1,501$50,757
329 ($1,675)$169$1,506$49,251
330 ($1,675)$164$1,511$47,740
331 ($1,675)$159$1,516$46,224
332 ($1,675)$154$1,521$44,703
333 ($1,675)$149$1,526$43,177
334 ($1,675)$144$1,531$41,646
335 ($1,675)$138$1,536$40,110
336 ($1,675)$133$1,541$38,568
Year 29 - 337 ($1,675)$128$1,546$37,022
338 ($1,675)$123$1,552$35,470
339 ($1,675)$118$1,557$33,914
340 ($1,675)$113$1,562$32,352
341 ($1,675)$108$1,567$30,785
342 ($1,675)$102$1,572$29,212
343 ($1,675)$97$1,578$27,635
344 ($1,675)$92$1,583$26,052
345 ($1,675)$87$1,588$24,464
346 ($1,675)$81$1,593$22,871
347 ($1,675)$76$1,599$21,272
348 ($1,675)$71$1,604$19,668
Year 30 - 349 ($1,675)$65$1,609$18,059
350 ($1,675)$60$1,615$16,444
351 ($1,675)$55$1,620$14,824
352 ($1,675)$49$1,625$13,199
353 ($1,675)$44$1,631$11,568
354 ($1,675)$38$1,636$9,932
355 ($1,675)$33$1,642$8,290
356 ($1,675)$28$1,647$6,643
357 ($1,675)$22$1,653$4,991
358 ($1,675)$17$1,658$3,333
359 ($1,675)$11$1,664$1,669
360 ($1,675)$6$1,669$0
TOTALS$251,677$351,200$602,877

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.