« Back to all home prices

Mortgage Payment Schedule for a $441,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($88,200) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,664 360 $246,256 $599,056

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 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 #: 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

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 45 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  $441,000
Down Payment $88,200$352,800
Year 1 - 1 ($1,664)$1,147$517$352,283
2 ($1,664)$1,145$519$351,763
3 ($1,664)$1,143$521$351,243
4 ($1,664)$1,142$523$350,720
5 ($1,664)$1,140$524$350,196
6 ($1,664)$1,138$526$349,670
7 ($1,664)$1,136$528$349,142
8 ($1,664)$1,135$529$348,613
9 ($1,664)$1,133$531$348,082
10 ($1,664)$1,131$533$347,549
11 ($1,664)$1,130$535$347,015
12 ($1,664)$1,128$536$346,478
Year 2 - 13 ($1,664)$1,126$538$345,940
14 ($1,664)$1,124$540$345,401
15 ($1,664)$1,123$541$344,859
16 ($1,664)$1,121$543$344,316
17 ($1,664)$1,119$545$343,771
18 ($1,664)$1,117$547$343,224
19 ($1,664)$1,115$549$342,676
20 ($1,664)$1,114$550$342,125
21 ($1,664)$1,112$552$341,573
22 ($1,664)$1,110$554$341,019
23 ($1,664)$1,108$556$340,463
24 ($1,664)$1,107$558$339,906
Year 3 - 25 ($1,664)$1,105$559$339,347
26 ($1,664)$1,103$561$338,785
27 ($1,664)$1,101$563$338,222
28 ($1,664)$1,099$565$337,658
29 ($1,664)$1,097$567$337,091
30 ($1,664)$1,096$568$336,522
31 ($1,664)$1,094$570$335,952
32 ($1,664)$1,092$572$335,380
33 ($1,664)$1,090$574$334,806
34 ($1,664)$1,088$576$334,230
35 ($1,664)$1,086$578$333,652
36 ($1,664)$1,084$580$333,072
Year 4 - 37 ($1,664)$1,082$582$332,491
38 ($1,664)$1,081$583$331,907
39 ($1,664)$1,079$585$331,322
40 ($1,664)$1,077$587$330,735
41 ($1,664)$1,075$589$330,146
42 ($1,664)$1,073$591$329,555
43 ($1,664)$1,071$593$328,962
44 ($1,664)$1,069$595$328,367
45 ($1,664)$1,067$597$327,770
46 ($1,664)$1,065$599$327,171
47 ($1,664)$1,063$601$326,570
48 ($1,664)$1,061$603$325,968
Year 5 - 49 ($1,664)$1,059$605$325,363
50 ($1,664)$1,057$607$324,756
51 ($1,664)$1,055$609$324,148
52 ($1,664)$1,053$611$323,537
53 ($1,664)$1,051$613$322,925
54 ($1,664)$1,050$615$322,310
55 ($1,664)$1,048$617$321,694
56 ($1,664)$1,046$619$321,075
57 ($1,664)$1,043$621$320,454
58 ($1,664)$1,041$623$319,832
59 ($1,664)$1,039$625$319,207
60 ($1,664)$1,037$627$318,581
Year 6 - 61 ($1,664)$1,035$629$317,952
62 ($1,664)$1,033$631$317,321
63 ($1,664)$1,031$633$316,689
64 ($1,664)$1,029$635$316,054
65 ($1,664)$1,027$637$315,417
66 ($1,664)$1,025$639$314,778
67 ($1,664)$1,023$641$314,137
68 ($1,664)$1,021$643$313,494
69 ($1,664)$1,019$645$312,849
70 ($1,664)$1,017$647$312,201
71 ($1,664)$1,015$649$311,552
72 ($1,664)$1,013$652$310,900
Year 7 - 73 ($1,664)$1,010$654$310,247
74 ($1,664)$1,008$656$309,591
75 ($1,664)$1,006$658$308,933
76 ($1,664)$1,004$660$308,273
77 ($1,664)$1,002$662$307,611
78 ($1,664)$1,000$664$306,947
79 ($1,664)$998$666$306,280
80 ($1,664)$995$669$305,612
81 ($1,664)$993$671$304,941
82 ($1,664)$991$673$304,268
83 ($1,664)$989$675$303,593
84 ($1,664)$987$677$302,915
Year 8 - 85 ($1,664)$984$680$302,236
86 ($1,664)$982$682$301,554
87 ($1,664)$980$684$300,870
88 ($1,664)$978$686$300,184
89 ($1,664)$976$688$299,495
90 ($1,664)$973$691$298,805
91 ($1,664)$971$693$298,112
92 ($1,664)$969$695$297,416
93 ($1,664)$967$697$296,719
94 ($1,664)$964$700$296,019
95 ($1,664)$962$702$295,317
96 ($1,664)$960$704$294,613
Year 9 - 97 ($1,664)$957$707$293,907
98 ($1,664)$955$709$293,198
99 ($1,664)$953$711$292,487
100 ($1,664)$951$713$291,773
101 ($1,664)$948$716$291,057
102 ($1,664)$946$718$290,339
103 ($1,664)$944$720$289,619
104 ($1,664)$941$723$288,896
105 ($1,664)$939$725$288,171
106 ($1,664)$937$727$287,443
107 ($1,664)$934$730$286,713
108 ($1,664)$932$732$285,981
Year 10 - 109 ($1,664)$929$735$285,247
110 ($1,664)$927$737$284,510
111 ($1,664)$925$739$283,770
112 ($1,664)$922$742$283,028
113 ($1,664)$920$744$282,284
114 ($1,664)$917$747$281,538
115 ($1,664)$915$749$280,789
116 ($1,664)$913$751$280,037
117 ($1,664)$910$754$279,283
118 ($1,664)$908$756$278,527
119 ($1,664)$905$759$277,768
120 ($1,664)$903$761$277,007
Year 11 - 121 ($1,664)$900$764$276,243
122 ($1,664)$898$766$275,477
123 ($1,664)$895$769$274,708
124 ($1,664)$893$771$273,937
125 ($1,664)$890$774$273,163
126 ($1,664)$888$776$272,387
127 ($1,664)$885$779$271,608
128 ($1,664)$883$781$270,827
129 ($1,664)$880$784$270,043
130 ($1,664)$878$786$269,256
131 ($1,664)$875$789$268,467
132 ($1,664)$873$792$267,676
Year 12 - 133 ($1,664)$870$794$266,882
134 ($1,664)$867$797$266,085
135 ($1,664)$865$799$265,286
136 ($1,664)$862$802$264,484
137 ($1,664)$860$804$263,679
138 ($1,664)$857$807$262,872
139 ($1,664)$854$810$262,063
140 ($1,664)$852$812$261,250
141 ($1,664)$849$815$260,435
142 ($1,664)$846$818$259,618
143 ($1,664)$844$820$258,797
144 ($1,664)$841$823$257,974
Year 13 - 145 ($1,664)$838$826$257,149
146 ($1,664)$836$828$256,320
147 ($1,664)$833$831$255,489
148 ($1,664)$830$834$254,656
149 ($1,664)$828$836$253,819
150 ($1,664)$825$839$252,980
151 ($1,664)$822$842$252,138
152 ($1,664)$819$845$251,294
153 ($1,664)$817$847$250,446
154 ($1,664)$814$850$249,596
155 ($1,664)$811$853$248,743
156 ($1,664)$808$856$247,888
Year 14 - 157 ($1,664)$806$858$247,029
158 ($1,664)$803$861$246,168
159 ($1,664)$800$864$245,304
160 ($1,664)$797$867$244,437
161 ($1,664)$794$870$243,568
162 ($1,664)$792$872$242,695
163 ($1,664)$789$875$241,820
164 ($1,664)$786$878$240,942
165 ($1,664)$783$881$240,061
166 ($1,664)$780$884$239,177
167 ($1,664)$777$887$238,290
168 ($1,664)$774$890$237,401
Year 15 - 169 ($1,664)$772$892$236,508
170 ($1,664)$769$895$235,613
171 ($1,664)$766$898$234,715
172 ($1,664)$763$901$233,813
173 ($1,664)$760$904$232,909
174 ($1,664)$757$907$232,002
175 ($1,664)$754$910$231,092
176 ($1,664)$751$913$230,179
177 ($1,664)$748$916$229,263
178 ($1,664)$745$919$228,344
179 ($1,664)$742$922$227,422
180 ($1,664)$739$925$226,497
Year 16 - 181 ($1,664)$736$928$225,569
182 ($1,664)$733$931$224,638
183 ($1,664)$730$934$223,704
184 ($1,664)$727$937$222,767
185 ($1,664)$724$940$221,827
186 ($1,664)$721$943$220,884
187 ($1,664)$718$946$219,938
188 ($1,664)$715$949$218,989
189 ($1,664)$712$952$218,037
190 ($1,664)$709$955$217,081
191 ($1,664)$706$959$216,123
192 ($1,664)$702$962$215,161
Year 17 - 193 ($1,664)$699$965$214,196
194 ($1,664)$696$968$213,228
195 ($1,664)$693$971$212,257
196 ($1,664)$690$974$211,283
197 ($1,664)$687$977$210,306
198 ($1,664)$683$981$209,325
199 ($1,664)$680$984$208,341
200 ($1,664)$677$987$207,354
201 ($1,664)$674$990$206,364
202 ($1,664)$671$993$205,371
203 ($1,664)$667$997$204,374
204 ($1,664)$664$1,000$203,374
Year 18 - 205 ($1,664)$661$1,003$202,371
206 ($1,664)$658$1,006$201,365
207 ($1,664)$654$1,010$200,355
208 ($1,664)$651$1,013$199,343
209 ($1,664)$648$1,016$198,326
210 ($1,664)$645$1,019$197,307
211 ($1,664)$641$1,023$196,284
212 ($1,664)$638$1,026$195,258
213 ($1,664)$635$1,029$194,228
214 ($1,664)$631$1,033$193,196
215 ($1,664)$628$1,036$192,160
216 ($1,664)$625$1,040$191,120
Year 19 - 217 ($1,664)$621$1,043$190,077
218 ($1,664)$618$1,046$189,031
219 ($1,664)$614$1,050$187,981
220 ($1,664)$611$1,053$186,928
221 ($1,664)$608$1,057$185,871
222 ($1,664)$604$1,060$184,812
223 ($1,664)$601$1,063$183,748
224 ($1,664)$597$1,067$182,681
225 ($1,664)$594$1,070$181,611
226 ($1,664)$590$1,074$180,537
227 ($1,664)$587$1,077$179,460
228 ($1,664)$583$1,081$178,379
Year 20 - 229 ($1,664)$580$1,084$177,295
230 ($1,664)$576$1,088$176,207
231 ($1,664)$573$1,091$175,115
232 ($1,664)$569$1,095$174,021
233 ($1,664)$566$1,098$172,922
234 ($1,664)$562$1,102$171,820
235 ($1,664)$558$1,106$170,714
236 ($1,664)$555$1,109$169,605
237 ($1,664)$551$1,113$168,492
238 ($1,664)$548$1,116$167,376
239 ($1,664)$544$1,120$166,256
240 ($1,664)$540$1,124$165,132
Year 21 - 241 ($1,664)$537$1,127$164,005
242 ($1,664)$533$1,131$162,874
243 ($1,664)$529$1,135$161,739
244 ($1,664)$526$1,138$160,601
245 ($1,664)$522$1,142$159,459
246 ($1,664)$518$1,146$158,313
247 ($1,664)$515$1,150$157,163
248 ($1,664)$511$1,153$156,010
249 ($1,664)$507$1,157$154,853
250 ($1,664)$503$1,161$153,692
251 ($1,664)$499$1,165$152,528
252 ($1,664)$496$1,168$151,359
Year 22 - 253 ($1,664)$492$1,172$150,187
254 ($1,664)$488$1,176$149,011
255 ($1,664)$484$1,180$147,831
256 ($1,664)$480$1,184$146,648
257 ($1,664)$477$1,187$145,460
258 ($1,664)$473$1,191$144,269
259 ($1,664)$469$1,195$143,074
260 ($1,664)$465$1,199$141,875
261 ($1,664)$461$1,203$140,672
262 ($1,664)$457$1,207$139,465
263 ($1,664)$453$1,211$138,254
264 ($1,664)$449$1,215$137,040
Year 23 - 265 ($1,664)$445$1,219$135,821
266 ($1,664)$441$1,223$134,598
267 ($1,664)$437$1,227$133,372
268 ($1,664)$433$1,231$132,141
269 ($1,664)$429$1,235$130,906
270 ($1,664)$425$1,239$129,668
271 ($1,664)$421$1,243$128,425
272 ($1,664)$417$1,247$127,179
273 ($1,664)$413$1,251$125,928
274 ($1,664)$409$1,255$124,673
275 ($1,664)$405$1,259$123,414
276 ($1,664)$401$1,263$122,151
Year 24 - 277 ($1,664)$397$1,267$120,884
278 ($1,664)$393$1,271$119,613
279 ($1,664)$389$1,275$118,338
280 ($1,664)$385$1,279$117,058
281 ($1,664)$380$1,284$115,775
282 ($1,664)$376$1,288$114,487
283 ($1,664)$372$1,292$113,195
284 ($1,664)$368$1,296$111,899
285 ($1,664)$364$1,300$110,598
286 ($1,664)$359$1,305$109,294
287 ($1,664)$355$1,309$107,985
288 ($1,664)$351$1,313$106,672
Year 25 - 289 ($1,664)$347$1,317$105,355
290 ($1,664)$342$1,322$104,033
291 ($1,664)$338$1,326$102,707
292 ($1,664)$334$1,330$101,377
293 ($1,664)$329$1,335$100,042
294 ($1,664)$325$1,339$98,703
295 ($1,664)$321$1,343$97,360
296 ($1,664)$316$1,348$96,012
297 ($1,664)$312$1,352$94,660
298 ($1,664)$308$1,356$93,304
299 ($1,664)$303$1,361$91,943
300 ($1,664)$299$1,365$90,578
Year 26 - 301 ($1,664)$294$1,370$89,208
302 ($1,664)$290$1,374$87,834
303 ($1,664)$285$1,379$86,456
304 ($1,664)$281$1,383$85,072
305 ($1,664)$276$1,388$83,685
306 ($1,664)$272$1,392$82,293
307 ($1,664)$267$1,397$80,896
308 ($1,664)$263$1,401$79,495
309 ($1,664)$258$1,406$78,089
310 ($1,664)$254$1,410$76,679
311 ($1,664)$249$1,415$75,264
312 ($1,664)$245$1,419$73,845
Year 27 - 313 ($1,664)$240$1,424$72,421
314 ($1,664)$235$1,429$70,992
315 ($1,664)$231$1,433$69,559
316 ($1,664)$226$1,438$68,121
317 ($1,664)$221$1,443$66,678
318 ($1,664)$217$1,447$65,231
319 ($1,664)$212$1,452$63,779
320 ($1,664)$207$1,457$62,322
321 ($1,664)$203$1,461$60,861
322 ($1,664)$198$1,466$59,394
323 ($1,664)$193$1,471$57,923
324 ($1,664)$188$1,476$56,448
Year 28 - 325 ($1,664)$183$1,481$54,967
326 ($1,664)$179$1,485$53,482
327 ($1,664)$174$1,490$51,991
328 ($1,664)$169$1,495$50,496
329 ($1,664)$164$1,500$48,996
330 ($1,664)$159$1,505$47,491
331 ($1,664)$154$1,510$45,982
332 ($1,664)$149$1,515$44,467
333 ($1,664)$145$1,520$42,948
334 ($1,664)$140$1,524$41,423
335 ($1,664)$135$1,529$39,894
336 ($1,664)$130$1,534$38,359
Year 29 - 337 ($1,664)$125$1,539$36,820
338 ($1,664)$120$1,544$35,276
339 ($1,664)$115$1,549$33,726
340 ($1,664)$110$1,554$32,172
341 ($1,664)$105$1,559$30,612
342 ($1,664)$99$1,565$29,048
343 ($1,664)$94$1,570$27,478
344 ($1,664)$89$1,575$25,903
345 ($1,664)$84$1,580$24,323
346 ($1,664)$79$1,585$22,738
347 ($1,664)$74$1,590$21,148
348 ($1,664)$69$1,595$19,553
Year 30 - 349 ($1,664)$64$1,600$17,953
350 ($1,664)$58$1,606$16,347
351 ($1,664)$53$1,611$14,736
352 ($1,664)$48$1,616$13,120
353 ($1,664)$43$1,621$11,498
354 ($1,664)$37$1,627$9,872
355 ($1,664)$32$1,632$8,240
356 ($1,664)$27$1,637$6,602
357 ($1,664)$21$1,643$4,960
358 ($1,664)$16$1,648$3,312
359 ($1,664)$11$1,653$1,659
360 ($1,664)$5$1,659$0
TOTALS$246,256$352,800$599,056

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.