« Back to all home prices

Mortgage Payment Schedule for a $445,000 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% ($89,000) 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
$1,689 360 $252,167 $608,167

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 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 #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | 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  $445,000
Down Payment $89,000$356,000
Year 1 - 1 ($1,689)$1,172$518$355,482
2 ($1,689)$1,170$519$354,963
3 ($1,689)$1,168$521$354,442
4 ($1,689)$1,167$523$353,920
5 ($1,689)$1,165$524$353,395
6 ($1,689)$1,163$526$352,869
7 ($1,689)$1,162$528$352,341
8 ($1,689)$1,160$530$351,812
9 ($1,689)$1,158$531$351,281
10 ($1,689)$1,156$533$350,747
11 ($1,689)$1,155$535$350,213
12 ($1,689)$1,153$537$349,676
Year 2 - 13 ($1,689)$1,151$538$349,138
14 ($1,689)$1,149$540$348,598
15 ($1,689)$1,147$542$348,056
16 ($1,689)$1,146$544$347,512
17 ($1,689)$1,144$545$346,967
18 ($1,689)$1,142$547$346,419
19 ($1,689)$1,140$549$345,870
20 ($1,689)$1,138$551$345,319
21 ($1,689)$1,137$553$344,767
22 ($1,689)$1,135$554$344,212
23 ($1,689)$1,133$556$343,656
24 ($1,689)$1,131$558$343,098
Year 3 - 25 ($1,689)$1,129$560$342,538
26 ($1,689)$1,128$562$341,976
27 ($1,689)$1,126$564$341,412
28 ($1,689)$1,124$566$340,847
29 ($1,689)$1,122$567$340,279
30 ($1,689)$1,120$569$339,710
31 ($1,689)$1,118$571$339,139
32 ($1,689)$1,116$573$338,566
33 ($1,689)$1,114$575$337,991
34 ($1,689)$1,113$577$337,414
35 ($1,689)$1,111$579$336,836
36 ($1,689)$1,109$581$336,255
Year 4 - 37 ($1,689)$1,107$583$335,672
38 ($1,689)$1,105$584$335,088
39 ($1,689)$1,103$586$334,502
40 ($1,689)$1,101$588$333,913
41 ($1,689)$1,099$590$333,323
42 ($1,689)$1,097$592$332,731
43 ($1,689)$1,095$594$332,137
44 ($1,689)$1,093$596$331,541
45 ($1,689)$1,091$598$330,943
46 ($1,689)$1,089$600$330,343
47 ($1,689)$1,087$602$329,741
48 ($1,689)$1,085$604$329,137
Year 5 - 49 ($1,689)$1,083$606$328,531
50 ($1,689)$1,081$608$327,923
51 ($1,689)$1,079$610$327,313
52 ($1,689)$1,077$612$326,701
53 ($1,689)$1,075$614$326,087
54 ($1,689)$1,073$616$325,471
55 ($1,689)$1,071$618$324,853
56 ($1,689)$1,069$620$324,233
57 ($1,689)$1,067$622$323,611
58 ($1,689)$1,065$624$322,987
59 ($1,689)$1,063$626$322,361
60 ($1,689)$1,061$628$321,732
Year 6 - 61 ($1,689)$1,059$630$321,102
62 ($1,689)$1,057$632$320,470
63 ($1,689)$1,055$634$319,835
64 ($1,689)$1,053$637$319,199
65 ($1,689)$1,051$639$318,560
66 ($1,689)$1,049$641$317,919
67 ($1,689)$1,046$643$317,276
68 ($1,689)$1,044$645$316,631
69 ($1,689)$1,042$647$315,984
70 ($1,689)$1,040$649$315,335
71 ($1,689)$1,038$651$314,684
72 ($1,689)$1,036$654$314,030
Year 7 - 73 ($1,689)$1,034$656$313,375
74 ($1,689)$1,032$658$312,717
75 ($1,689)$1,029$660$312,057
76 ($1,689)$1,027$662$311,395
77 ($1,689)$1,025$664$310,730
78 ($1,689)$1,023$667$310,064
79 ($1,689)$1,021$669$309,395
80 ($1,689)$1,018$671$308,724
81 ($1,689)$1,016$673$308,051
82 ($1,689)$1,014$675$307,375
83 ($1,689)$1,012$678$306,698
84 ($1,689)$1,010$680$306,018
Year 8 - 85 ($1,689)$1,007$682$305,336
86 ($1,689)$1,005$684$304,652
87 ($1,689)$1,003$687$303,965
88 ($1,689)$1,001$689$303,276
89 ($1,689)$998$691$302,585
90 ($1,689)$996$693$301,892
91 ($1,689)$994$696$301,196
92 ($1,689)$991$698$300,498
93 ($1,689)$989$700$299,798
94 ($1,689)$987$703$299,096
95 ($1,689)$985$705$298,391
96 ($1,689)$982$707$297,684
Year 9 - 97 ($1,689)$980$709$296,974
98 ($1,689)$978$712$296,263
99 ($1,689)$975$714$295,548
100 ($1,689)$973$717$294,832
101 ($1,689)$970$719$294,113
102 ($1,689)$968$721$293,392
103 ($1,689)$966$724$292,668
104 ($1,689)$963$726$291,942
105 ($1,689)$961$728$291,214
106 ($1,689)$959$731$290,483
107 ($1,689)$956$733$289,750
108 ($1,689)$954$736$289,014
Year 10 - 109 ($1,689)$951$738$288,276
110 ($1,689)$949$740$287,536
111 ($1,689)$946$743$286,793
112 ($1,689)$944$745$286,048
113 ($1,689)$942$748$285,300
114 ($1,689)$939$750$284,550
115 ($1,689)$937$753$283,797
116 ($1,689)$934$755$283,042
117 ($1,689)$932$758$282,284
118 ($1,689)$929$760$281,524
119 ($1,689)$927$763$280,761
120 ($1,689)$924$765$279,996
Year 11 - 121 ($1,689)$922$768$279,228
122 ($1,689)$919$770$278,458
123 ($1,689)$917$773$277,685
124 ($1,689)$914$775$276,910
125 ($1,689)$911$778$276,132
126 ($1,689)$909$780$275,352
127 ($1,689)$906$783$274,569
128 ($1,689)$904$786$273,783
129 ($1,689)$901$788$272,995
130 ($1,689)$899$791$272,204
131 ($1,689)$896$793$271,411
132 ($1,689)$893$796$270,615
Year 12 - 133 ($1,689)$891$799$269,816
134 ($1,689)$888$801$269,015
135 ($1,689)$886$804$268,211
136 ($1,689)$883$806$267,405
137 ($1,689)$880$809$266,596
138 ($1,689)$878$812$265,784
139 ($1,689)$875$814$264,969
140 ($1,689)$872$817$264,152
141 ($1,689)$870$820$263,332
142 ($1,689)$867$823$262,510
143 ($1,689)$864$825$261,685
144 ($1,689)$861$828$260,857
Year 13 - 145 ($1,689)$859$831$260,026
146 ($1,689)$856$833$259,192
147 ($1,689)$853$836$258,356
148 ($1,689)$850$839$257,517
149 ($1,689)$848$842$256,676
150 ($1,689)$845$844$255,831
151 ($1,689)$842$847$254,984
152 ($1,689)$839$850$254,134
153 ($1,689)$837$853$253,281
154 ($1,689)$834$856$252,425
155 ($1,689)$831$858$251,567
156 ($1,689)$828$861$250,706
Year 14 - 157 ($1,689)$825$864$249,842
158 ($1,689)$822$867$248,975
159 ($1,689)$820$870$248,105
160 ($1,689)$817$873$247,232
161 ($1,689)$814$876$246,357
162 ($1,689)$811$878$245,478
163 ($1,689)$808$881$244,597
164 ($1,689)$805$884$243,713
165 ($1,689)$802$887$242,826
166 ($1,689)$799$890$241,935
167 ($1,689)$796$893$241,042
168 ($1,689)$793$896$240,147
Year 15 - 169 ($1,689)$790$899$239,248
170 ($1,689)$788$902$238,346
171 ($1,689)$785$905$237,441
172 ($1,689)$782$908$236,533
173 ($1,689)$779$911$235,623
174 ($1,689)$776$914$234,709
175 ($1,689)$773$917$233,792
176 ($1,689)$770$920$232,872
177 ($1,689)$767$923$231,949
178 ($1,689)$764$926$231,024
179 ($1,689)$760$929$230,095
180 ($1,689)$757$932$229,163
Year 16 - 181 ($1,689)$754$935$228,228
182 ($1,689)$751$938$227,290
183 ($1,689)$748$941$226,348
184 ($1,689)$745$944$225,404
185 ($1,689)$742$947$224,457
186 ($1,689)$739$951$223,506
187 ($1,689)$736$954$222,553
188 ($1,689)$733$957$221,596
189 ($1,689)$729$960$220,636
190 ($1,689)$726$963$219,673
191 ($1,689)$723$966$218,706
192 ($1,689)$720$969$217,737
Year 17 - 193 ($1,689)$717$973$216,764
194 ($1,689)$714$976$215,789
195 ($1,689)$710$979$214,809
196 ($1,689)$707$982$213,827
197 ($1,689)$704$986$212,842
198 ($1,689)$701$989$211,853
199 ($1,689)$697$992$210,861
200 ($1,689)$694$995$209,866
201 ($1,689)$691$999$208,867
202 ($1,689)$688$1,002$207,865
203 ($1,689)$684$1,005$206,860
204 ($1,689)$681$1,008$205,852
Year 18 - 205 ($1,689)$678$1,012$204,840
206 ($1,689)$674$1,015$203,825
207 ($1,689)$671$1,018$202,806
208 ($1,689)$668$1,022$201,785
209 ($1,689)$664$1,025$200,760
210 ($1,689)$661$1,029$199,731
211 ($1,689)$657$1,032$198,699
212 ($1,689)$654$1,035$197,664
213 ($1,689)$651$1,039$196,625
214 ($1,689)$647$1,042$195,583
215 ($1,689)$644$1,046$194,537
216 ($1,689)$640$1,049$193,488
Year 19 - 217 ($1,689)$637$1,052$192,436
218 ($1,689)$633$1,056$191,380
219 ($1,689)$630$1,059$190,321
220 ($1,689)$626$1,063$189,258
221 ($1,689)$623$1,066$188,191
222 ($1,689)$619$1,070$187,122
223 ($1,689)$616$1,073$186,048
224 ($1,689)$612$1,077$184,971
225 ($1,689)$609$1,080$183,891
226 ($1,689)$605$1,084$182,807
227 ($1,689)$602$1,088$181,719
228 ($1,689)$598$1,091$180,628
Year 20 - 229 ($1,689)$595$1,095$179,533
230 ($1,689)$591$1,098$178,435
231 ($1,689)$587$1,102$177,333
232 ($1,689)$584$1,106$176,227
233 ($1,689)$580$1,109$175,118
234 ($1,689)$576$1,113$174,005
235 ($1,689)$573$1,117$172,888
236 ($1,689)$569$1,120$171,768
237 ($1,689)$565$1,124$170,644
238 ($1,689)$562$1,128$169,516
239 ($1,689)$558$1,131$168,385
240 ($1,689)$554$1,135$167,250
Year 21 - 241 ($1,689)$551$1,139$166,111
242 ($1,689)$547$1,143$164,969
243 ($1,689)$543$1,146$163,822
244 ($1,689)$539$1,150$162,672
245 ($1,689)$535$1,154$161,518
246 ($1,689)$532$1,158$160,361
247 ($1,689)$528$1,161$159,199
248 ($1,689)$524$1,165$158,034
249 ($1,689)$520$1,169$156,865
250 ($1,689)$516$1,173$155,692
251 ($1,689)$512$1,177$154,515
252 ($1,689)$509$1,181$153,334
Year 22 - 253 ($1,689)$505$1,185$152,149
254 ($1,689)$501$1,189$150,961
255 ($1,689)$497$1,192$149,768
256 ($1,689)$493$1,196$148,572
257 ($1,689)$489$1,200$147,372
258 ($1,689)$485$1,204$146,167
259 ($1,689)$481$1,208$144,959
260 ($1,689)$477$1,212$143,747
261 ($1,689)$473$1,216$142,531
262 ($1,689)$469$1,220$141,311
263 ($1,689)$465$1,224$140,086
264 ($1,689)$461$1,228$138,858
Year 23 - 265 ($1,689)$457$1,232$137,626
266 ($1,689)$453$1,236$136,390
267 ($1,689)$449$1,240$135,149
268 ($1,689)$445$1,244$133,905
269 ($1,689)$441$1,249$132,656
270 ($1,689)$437$1,253$131,403
271 ($1,689)$433$1,257$130,147
272 ($1,689)$428$1,261$128,886
273 ($1,689)$424$1,265$127,621
274 ($1,689)$420$1,269$126,351
275 ($1,689)$416$1,273$125,078
276 ($1,689)$412$1,278$123,800
Year 24 - 277 ($1,689)$408$1,282$122,518
278 ($1,689)$403$1,286$121,232
279 ($1,689)$399$1,290$119,942
280 ($1,689)$395$1,295$118,647
281 ($1,689)$391$1,299$117,349
282 ($1,689)$386$1,303$116,046
283 ($1,689)$382$1,307$114,738
284 ($1,689)$378$1,312$113,426
285 ($1,689)$373$1,316$112,110
286 ($1,689)$369$1,320$110,790
287 ($1,689)$365$1,325$109,466
288 ($1,689)$360$1,329$108,136
Year 25 - 289 ($1,689)$356$1,333$106,803
290 ($1,689)$352$1,338$105,465
291 ($1,689)$347$1,342$104,123
292 ($1,689)$343$1,347$102,776
293 ($1,689)$338$1,351$101,425
294 ($1,689)$334$1,355$100,070
295 ($1,689)$329$1,360$98,710
296 ($1,689)$325$1,364$97,346
297 ($1,689)$320$1,369$95,977
298 ($1,689)$316$1,373$94,603
299 ($1,689)$311$1,378$93,225
300 ($1,689)$307$1,382$91,843
Year 26 - 301 ($1,689)$302$1,387$90,456
302 ($1,689)$298$1,392$89,064
303 ($1,689)$293$1,396$87,668
304 ($1,689)$289$1,401$86,267
305 ($1,689)$284$1,405$84,862
306 ($1,689)$279$1,410$83,452
307 ($1,689)$275$1,415$82,037
308 ($1,689)$270$1,419$80,618
309 ($1,689)$265$1,424$79,194
310 ($1,689)$261$1,429$77,765
311 ($1,689)$256$1,433$76,332
312 ($1,689)$251$1,438$74,894
Year 27 - 313 ($1,689)$247$1,443$73,451
314 ($1,689)$242$1,448$72,003
315 ($1,689)$237$1,452$70,551
316 ($1,689)$232$1,457$69,094
317 ($1,689)$227$1,462$67,632
318 ($1,689)$223$1,467$66,165
319 ($1,689)$218$1,472$64,694
320 ($1,689)$213$1,476$63,217
321 ($1,689)$208$1,481$61,736
322 ($1,689)$203$1,486$60,250
323 ($1,689)$198$1,491$58,759
324 ($1,689)$193$1,496$57,263
Year 28 - 325 ($1,689)$188$1,501$55,762
326 ($1,689)$184$1,506$54,256
327 ($1,689)$179$1,511$52,745
328 ($1,689)$174$1,516$51,230
329 ($1,689)$169$1,521$49,709
330 ($1,689)$164$1,526$48,183
331 ($1,689)$159$1,531$46,652
332 ($1,689)$154$1,536$45,117
333 ($1,689)$149$1,541$43,576
334 ($1,689)$143$1,546$42,030
335 ($1,689)$138$1,551$40,479
336 ($1,689)$133$1,556$38,923
Year 29 - 337 ($1,689)$128$1,561$37,362
338 ($1,689)$123$1,566$35,795
339 ($1,689)$118$1,572$34,224
340 ($1,689)$113$1,577$32,647
341 ($1,689)$107$1,582$31,065
342 ($1,689)$102$1,587$29,478
343 ($1,689)$97$1,592$27,886
344 ($1,689)$92$1,598$26,288
345 ($1,689)$87$1,603$24,685
346 ($1,689)$81$1,608$23,077
347 ($1,689)$76$1,613$21,464
348 ($1,689)$71$1,619$19,845
Year 30 - 349 ($1,689)$65$1,624$18,221
350 ($1,689)$60$1,629$16,592
351 ($1,689)$55$1,635$14,957
352 ($1,689)$49$1,640$13,317
353 ($1,689)$44$1,646$11,671
354 ($1,689)$38$1,651$10,020
355 ($1,689)$33$1,656$8,364
356 ($1,689)$28$1,662$6,702
357 ($1,689)$22$1,667$5,035
358 ($1,689)$17$1,673$3,362
359 ($1,689)$11$1,678$1,684
360 ($1,689)$6$1,684$0
TOTALS$252,167$356,000$608,167

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.