« Back to all home prices

Mortgage Payment Schedule for a $442,000 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% ($88,400) 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
$1,668 360 $246,815 $600,415

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 #: 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 #: 1256692 | State Lic #: MC-5920
$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

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

$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 #: 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 #: 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  $442,000
Down Payment $88,400$353,600
Year 1 - 1 ($1,668)$1,149$519$353,081
2 ($1,668)$1,148$520$352,561
3 ($1,668)$1,146$522$352,039
4 ($1,668)$1,144$524$351,515
5 ($1,668)$1,142$525$350,990
6 ($1,668)$1,141$527$350,463
7 ($1,668)$1,139$529$349,934
8 ($1,668)$1,137$531$349,404
9 ($1,668)$1,136$532$348,871
10 ($1,668)$1,134$534$348,337
11 ($1,668)$1,132$536$347,802
12 ($1,668)$1,130$537$347,264
Year 2 - 13 ($1,668)$1,129$539$346,725
14 ($1,668)$1,127$541$346,184
15 ($1,668)$1,125$543$345,641
16 ($1,668)$1,123$544$345,097
17 ($1,668)$1,122$546$344,550
18 ($1,668)$1,120$548$344,002
19 ($1,668)$1,118$550$343,453
20 ($1,668)$1,116$552$342,901
21 ($1,668)$1,114$553$342,348
22 ($1,668)$1,113$555$341,792
23 ($1,668)$1,111$557$341,235
24 ($1,668)$1,109$559$340,677
Year 3 - 25 ($1,668)$1,107$561$340,116
26 ($1,668)$1,105$562$339,554
27 ($1,668)$1,104$564$338,989
28 ($1,668)$1,102$566$338,423
29 ($1,668)$1,100$568$337,855
30 ($1,668)$1,098$570$337,286
31 ($1,668)$1,096$572$336,714
32 ($1,668)$1,094$573$336,140
33 ($1,668)$1,092$575$335,565
34 ($1,668)$1,091$577$334,988
35 ($1,668)$1,089$579$334,409
36 ($1,668)$1,087$581$333,828
Year 4 - 37 ($1,668)$1,085$583$333,245
38 ($1,668)$1,083$585$332,660
39 ($1,668)$1,081$587$332,073
40 ($1,668)$1,079$589$331,485
41 ($1,668)$1,077$590$330,894
42 ($1,668)$1,075$592$330,302
43 ($1,668)$1,073$594$329,708
44 ($1,668)$1,072$596$329,111
45 ($1,668)$1,070$598$328,513
46 ($1,668)$1,068$600$327,913
47 ($1,668)$1,066$602$327,311
48 ($1,668)$1,064$604$326,707
Year 5 - 49 ($1,668)$1,062$606$326,101
50 ($1,668)$1,060$608$325,493
51 ($1,668)$1,058$610$324,883
52 ($1,668)$1,056$612$324,271
53 ($1,668)$1,054$614$323,657
54 ($1,668)$1,052$616$323,041
55 ($1,668)$1,050$618$322,423
56 ($1,668)$1,048$620$321,803
57 ($1,668)$1,046$622$321,181
58 ($1,668)$1,044$624$320,557
59 ($1,668)$1,042$626$319,931
60 ($1,668)$1,040$628$319,303
Year 6 - 61 ($1,668)$1,038$630$318,673
62 ($1,668)$1,036$632$318,041
63 ($1,668)$1,034$634$317,407
64 ($1,668)$1,032$636$316,770
65 ($1,668)$1,030$638$316,132
66 ($1,668)$1,027$640$315,492
67 ($1,668)$1,025$642$314,849
68 ($1,668)$1,023$645$314,205
69 ($1,668)$1,021$647$313,558
70 ($1,668)$1,019$649$312,909
71 ($1,668)$1,017$651$312,258
72 ($1,668)$1,015$653$311,605
Year 7 - 73 ($1,668)$1,013$655$310,950
74 ($1,668)$1,011$657$310,293
75 ($1,668)$1,008$659$309,634
76 ($1,668)$1,006$662$308,972
77 ($1,668)$1,004$664$308,309
78 ($1,668)$1,002$666$307,643
79 ($1,668)$1,000$668$306,975
80 ($1,668)$998$670$306,305
81 ($1,668)$995$672$305,632
82 ($1,668)$993$675$304,958
83 ($1,668)$991$677$304,281
84 ($1,668)$989$679$303,602
Year 8 - 85 ($1,668)$987$681$302,921
86 ($1,668)$984$683$302,238
87 ($1,668)$982$686$301,552
88 ($1,668)$980$688$300,864
89 ($1,668)$978$690$300,174
90 ($1,668)$976$692$299,482
91 ($1,668)$973$695$298,788
92 ($1,668)$971$697$298,091
93 ($1,668)$969$699$297,392
94 ($1,668)$967$701$296,691
95 ($1,668)$964$704$295,987
96 ($1,668)$962$706$295,281
Year 9 - 97 ($1,668)$960$708$294,573
98 ($1,668)$957$710$293,863
99 ($1,668)$955$713$293,150
100 ($1,668)$953$715$292,435
101 ($1,668)$950$717$291,717
102 ($1,668)$948$720$290,998
103 ($1,668)$946$722$290,275
104 ($1,668)$943$724$289,551
105 ($1,668)$941$727$288,824
106 ($1,668)$939$729$288,095
107 ($1,668)$936$732$287,364
108 ($1,668)$934$734$286,630
Year 10 - 109 ($1,668)$932$736$285,893
110 ($1,668)$929$739$285,155
111 ($1,668)$927$741$284,414
112 ($1,668)$924$743$283,670
113 ($1,668)$922$746$282,924
114 ($1,668)$920$748$282,176
115 ($1,668)$917$751$281,425
116 ($1,668)$915$753$280,672
117 ($1,668)$912$756$279,916
118 ($1,668)$910$758$279,158
119 ($1,668)$907$761$278,398
120 ($1,668)$905$763$277,635
Year 11 - 121 ($1,668)$902$766$276,869
122 ($1,668)$900$768$276,101
123 ($1,668)$897$770$275,331
124 ($1,668)$895$773$274,558
125 ($1,668)$892$776$273,782
126 ($1,668)$890$778$273,004
127 ($1,668)$887$781$272,224
128 ($1,668)$885$783$271,441
129 ($1,668)$882$786$270,655
130 ($1,668)$880$788$269,867
131 ($1,668)$877$791$269,076
132 ($1,668)$874$793$268,283
Year 12 - 133 ($1,668)$872$796$267,487
134 ($1,668)$869$798$266,688
135 ($1,668)$867$801$265,887
136 ($1,668)$864$804$265,084
137 ($1,668)$862$806$264,277
138 ($1,668)$859$809$263,468
139 ($1,668)$856$812$262,657
140 ($1,668)$854$814$261,843
141 ($1,668)$851$817$261,026
142 ($1,668)$848$819$260,206
143 ($1,668)$846$822$259,384
144 ($1,668)$843$825$258,559
Year 13 - 145 ($1,668)$840$828$257,732
146 ($1,668)$838$830$256,902
147 ($1,668)$835$833$256,069
148 ($1,668)$832$836$255,233
149 ($1,668)$830$838$254,395
150 ($1,668)$827$841$253,554
151 ($1,668)$824$844$252,710
152 ($1,668)$821$847$251,864
153 ($1,668)$819$849$251,014
154 ($1,668)$816$852$250,162
155 ($1,668)$813$855$249,307
156 ($1,668)$810$858$248,450
Year 14 - 157 ($1,668)$807$860$247,590
158 ($1,668)$805$863$246,726
159 ($1,668)$802$866$245,860
160 ($1,668)$799$869$244,992
161 ($1,668)$796$872$244,120
162 ($1,668)$793$874$243,246
163 ($1,668)$791$877$242,368
164 ($1,668)$788$880$241,488
165 ($1,668)$785$883$240,605
166 ($1,668)$782$886$239,719
167 ($1,668)$779$889$238,831
168 ($1,668)$776$892$237,939
Year 15 - 169 ($1,668)$773$895$237,045
170 ($1,668)$770$897$236,147
171 ($1,668)$767$900$235,247
172 ($1,668)$765$903$234,344
173 ($1,668)$762$906$233,437
174 ($1,668)$759$909$232,528
175 ($1,668)$756$912$231,616
176 ($1,668)$753$915$230,701
177 ($1,668)$750$918$229,783
178 ($1,668)$747$921$228,862
179 ($1,668)$744$924$227,938
180 ($1,668)$741$927$227,011
Year 16 - 181 ($1,668)$738$930$226,081
182 ($1,668)$735$933$225,148
183 ($1,668)$732$936$224,212
184 ($1,668)$729$939$223,273
185 ($1,668)$726$942$222,330
186 ($1,668)$723$945$221,385
187 ($1,668)$720$948$220,437
188 ($1,668)$716$951$219,485
189 ($1,668)$713$954$218,531
190 ($1,668)$710$958$217,573
191 ($1,668)$707$961$216,613
192 ($1,668)$704$964$215,649
Year 17 - 193 ($1,668)$701$967$214,682
194 ($1,668)$698$970$213,712
195 ($1,668)$695$973$212,738
196 ($1,668)$691$976$211,762
197 ($1,668)$688$980$210,782
198 ($1,668)$685$983$209,800
199 ($1,668)$682$986$208,814
200 ($1,668)$679$989$207,825
201 ($1,668)$675$992$206,832
202 ($1,668)$672$996$205,837
203 ($1,668)$669$999$204,838
204 ($1,668)$666$1,002$203,836
Year 18 - 205 ($1,668)$662$1,005$202,830
206 ($1,668)$659$1,009$201,822
207 ($1,668)$656$1,012$200,810
208 ($1,668)$653$1,015$199,795
209 ($1,668)$649$1,018$198,776
210 ($1,668)$646$1,022$197,754
211 ($1,668)$643$1,025$196,729
212 ($1,668)$639$1,028$195,701
213 ($1,668)$636$1,032$194,669
214 ($1,668)$633$1,035$193,634
215 ($1,668)$629$1,039$192,595
216 ($1,668)$626$1,042$191,553
Year 19 - 217 ($1,668)$623$1,045$190,508
218 ($1,668)$619$1,049$189,459
219 ($1,668)$616$1,052$188,407
220 ($1,668)$612$1,055$187,352
221 ($1,668)$609$1,059$186,293
222 ($1,668)$605$1,062$185,231
223 ($1,668)$602$1,066$184,165
224 ($1,668)$599$1,069$183,095
225 ($1,668)$595$1,073$182,023
226 ($1,668)$592$1,076$180,946
227 ($1,668)$588$1,080$179,867
228 ($1,668)$585$1,083$178,783
Year 20 - 229 ($1,668)$581$1,087$177,697
230 ($1,668)$578$1,090$176,606
231 ($1,668)$574$1,094$175,513
232 ($1,668)$570$1,097$174,415
233 ($1,668)$567$1,101$173,314
234 ($1,668)$563$1,105$172,210
235 ($1,668)$560$1,108$171,101
236 ($1,668)$556$1,112$169,990
237 ($1,668)$552$1,115$168,874
238 ($1,668)$549$1,119$167,755
239 ($1,668)$545$1,123$166,633
240 ($1,668)$542$1,126$165,507
Year 21 - 241 ($1,668)$538$1,130$164,377
242 ($1,668)$534$1,134$163,243
243 ($1,668)$531$1,137$162,106
244 ($1,668)$527$1,141$160,965
245 ($1,668)$523$1,145$159,820
246 ($1,668)$519$1,148$158,672
247 ($1,668)$516$1,152$157,520
248 ($1,668)$512$1,156$156,364
249 ($1,668)$508$1,160$155,204
250 ($1,668)$504$1,163$154,041
251 ($1,668)$501$1,167$152,873
252 ($1,668)$497$1,171$151,702
Year 22 - 253 ($1,668)$493$1,175$150,528
254 ($1,668)$489$1,179$149,349
255 ($1,668)$485$1,182$148,167
256 ($1,668)$482$1,186$146,980
257 ($1,668)$478$1,190$145,790
258 ($1,668)$474$1,194$144,596
259 ($1,668)$470$1,198$143,398
260 ($1,668)$466$1,202$142,197
261 ($1,668)$462$1,206$140,991
262 ($1,668)$458$1,210$139,781
263 ($1,668)$454$1,214$138,568
264 ($1,668)$450$1,217$137,350
Year 23 - 265 ($1,668)$446$1,221$136,129
266 ($1,668)$442$1,225$134,903
267 ($1,668)$438$1,229$133,674
268 ($1,668)$434$1,233$132,441
269 ($1,668)$430$1,237$131,203
270 ($1,668)$426$1,241$129,962
271 ($1,668)$422$1,245$128,716
272 ($1,668)$418$1,249$127,467
273 ($1,668)$414$1,254$126,213
274 ($1,668)$410$1,258$124,956
275 ($1,668)$406$1,262$123,694
276 ($1,668)$402$1,266$122,428
Year 24 - 277 ($1,668)$398$1,270$121,158
278 ($1,668)$394$1,274$119,884
279 ($1,668)$390$1,278$118,606
280 ($1,668)$385$1,282$117,324
281 ($1,668)$381$1,287$116,037
282 ($1,668)$377$1,291$114,747
283 ($1,668)$373$1,295$113,452
284 ($1,668)$369$1,299$112,153
285 ($1,668)$364$1,303$110,849
286 ($1,668)$360$1,308$109,542
287 ($1,668)$356$1,312$108,230
288 ($1,668)$352$1,316$106,914
Year 25 - 289 ($1,668)$347$1,320$105,593
290 ($1,668)$343$1,325$104,269
291 ($1,668)$339$1,329$102,940
292 ($1,668)$335$1,333$101,607
293 ($1,668)$330$1,338$100,269
294 ($1,668)$326$1,342$98,927
295 ($1,668)$322$1,346$97,581
296 ($1,668)$317$1,351$96,230
297 ($1,668)$313$1,355$94,875
298 ($1,668)$308$1,359$93,516
299 ($1,668)$304$1,364$92,152
300 ($1,668)$299$1,368$90,783
Year 26 - 301 ($1,668)$295$1,373$89,411
302 ($1,668)$291$1,377$88,033
303 ($1,668)$286$1,382$86,652
304 ($1,668)$282$1,386$85,265
305 ($1,668)$277$1,391$83,875
306 ($1,668)$273$1,395$82,479
307 ($1,668)$268$1,400$81,080
308 ($1,668)$264$1,404$79,675
309 ($1,668)$259$1,409$78,266
310 ($1,668)$254$1,413$76,853
311 ($1,668)$250$1,418$75,435
312 ($1,668)$245$1,423$74,012
Year 27 - 313 ($1,668)$241$1,427$72,585
314 ($1,668)$236$1,432$71,153
315 ($1,668)$231$1,437$69,717
316 ($1,668)$227$1,441$68,275
317 ($1,668)$222$1,446$66,829
318 ($1,668)$217$1,451$65,379
319 ($1,668)$212$1,455$63,923
320 ($1,668)$208$1,460$62,463
321 ($1,668)$203$1,465$60,999
322 ($1,668)$198$1,470$59,529
323 ($1,668)$193$1,474$58,055
324 ($1,668)$189$1,479$56,576
Year 28 - 325 ($1,668)$184$1,484$55,092
326 ($1,668)$179$1,489$53,603
327 ($1,668)$174$1,494$52,109
328 ($1,668)$169$1,498$50,611
329 ($1,668)$164$1,503$49,107
330 ($1,668)$160$1,508$47,599
331 ($1,668)$155$1,513$46,086
332 ($1,668)$150$1,518$44,568
333 ($1,668)$145$1,523$43,045
334 ($1,668)$140$1,528$41,517
335 ($1,668)$135$1,533$39,984
336 ($1,668)$130$1,538$38,446
Year 29 - 337 ($1,668)$125$1,543$36,903
338 ($1,668)$120$1,548$35,356
339 ($1,668)$115$1,553$33,803
340 ($1,668)$110$1,558$32,245
341 ($1,668)$105$1,563$30,682
342 ($1,668)$100$1,568$29,114
343 ($1,668)$95$1,573$27,540
344 ($1,668)$90$1,578$25,962
345 ($1,668)$84$1,583$24,379
346 ($1,668)$79$1,589$22,790
347 ($1,668)$74$1,594$21,196
348 ($1,668)$69$1,599$19,597
Year 30 - 349 ($1,668)$64$1,604$17,993
350 ($1,668)$58$1,609$16,384
351 ($1,668)$53$1,615$14,769
352 ($1,668)$48$1,620$13,150
353 ($1,668)$43$1,625$11,524
354 ($1,668)$37$1,630$9,894
355 ($1,668)$32$1,636$8,258
356 ($1,668)$27$1,641$6,617
357 ($1,668)$22$1,646$4,971
358 ($1,668)$16$1,652$3,319
359 ($1,668)$11$1,657$1,662
360 ($1,668)$5$1,662$0
TOTALS$246,815$353,600$600,415

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.