« Back to all home prices

Mortgage Payment Schedule for a $446,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($89,200) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,669 360 $243,909 $600,709

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 30 day rate lock

NMLS #: 67717
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $446,000
Down Payment $89,200$356,800
Year 1 - 1 ($1,669)$1,139$530$356,270
2 ($1,669)$1,137$532$355,739
3 ($1,669)$1,135$533$355,205
4 ($1,669)$1,134$535$354,670
5 ($1,669)$1,132$537$354,134
6 ($1,669)$1,130$538$353,595
7 ($1,669)$1,129$540$353,055
8 ($1,669)$1,127$542$352,514
9 ($1,669)$1,125$544$351,970
10 ($1,669)$1,123$545$351,425
11 ($1,669)$1,122$547$350,878
12 ($1,669)$1,120$549$350,329
Year 2 - 13 ($1,669)$1,118$551$349,779
14 ($1,669)$1,116$552$349,226
15 ($1,669)$1,115$554$348,672
16 ($1,669)$1,113$556$348,116
17 ($1,669)$1,111$558$347,559
18 ($1,669)$1,109$559$347,000
19 ($1,669)$1,108$561$346,438
20 ($1,669)$1,106$563$345,875
21 ($1,669)$1,104$565$345,311
22 ($1,669)$1,102$567$344,744
23 ($1,669)$1,100$568$344,176
24 ($1,669)$1,098$570$343,606
Year 3 - 25 ($1,669)$1,097$572$343,034
26 ($1,669)$1,095$574$342,460
27 ($1,669)$1,093$576$341,884
28 ($1,669)$1,091$577$341,307
29 ($1,669)$1,089$579$340,728
30 ($1,669)$1,087$581$340,147
31 ($1,669)$1,086$583$339,564
32 ($1,669)$1,084$585$338,979
33 ($1,669)$1,082$587$338,392
34 ($1,669)$1,080$589$337,803
35 ($1,669)$1,078$590$337,213
36 ($1,669)$1,076$592$336,620
Year 4 - 37 ($1,669)$1,074$594$336,026
38 ($1,669)$1,072$596$335,430
39 ($1,669)$1,071$598$334,832
40 ($1,669)$1,069$600$334,232
41 ($1,669)$1,067$602$333,630
42 ($1,669)$1,065$604$333,026
43 ($1,669)$1,063$606$332,421
44 ($1,669)$1,061$608$331,813
45 ($1,669)$1,059$610$331,203
46 ($1,669)$1,057$612$330,592
47 ($1,669)$1,055$613$329,978
48 ($1,669)$1,053$615$329,363
Year 5 - 49 ($1,669)$1,051$617$328,745
50 ($1,669)$1,049$619$328,126
51 ($1,669)$1,047$621$327,505
52 ($1,669)$1,045$623$326,881
53 ($1,669)$1,043$625$326,256
54 ($1,669)$1,041$627$325,629
55 ($1,669)$1,039$629$324,999
56 ($1,669)$1,037$631$324,368
57 ($1,669)$1,035$633$323,735
58 ($1,669)$1,033$635$323,099
59 ($1,669)$1,031$637$322,462
60 ($1,669)$1,029$639$321,822
Year 6 - 61 ($1,669)$1,027$641$321,181
62 ($1,669)$1,025$644$320,537
63 ($1,669)$1,023$646$319,892
64 ($1,669)$1,021$648$319,244
65 ($1,669)$1,019$650$318,594
66 ($1,669)$1,017$652$317,943
67 ($1,669)$1,015$654$317,289
68 ($1,669)$1,013$656$316,633
69 ($1,669)$1,011$658$315,975
70 ($1,669)$1,008$660$315,315
71 ($1,669)$1,006$662$314,652
72 ($1,669)$1,004$664$313,988
Year 7 - 73 ($1,669)$1,002$666$313,322
74 ($1,669)$1,000$669$312,653
75 ($1,669)$998$671$311,982
76 ($1,669)$996$673$311,309
77 ($1,669)$994$675$310,634
78 ($1,669)$991$677$309,957
79 ($1,669)$989$679$309,278
80 ($1,669)$987$682$308,596
81 ($1,669)$985$684$307,912
82 ($1,669)$983$686$307,227
83 ($1,669)$981$688$306,539
84 ($1,669)$978$690$305,848
Year 8 - 85 ($1,669)$976$692$305,156
86 ($1,669)$974$695$304,461
87 ($1,669)$972$697$303,764
88 ($1,669)$970$699$303,065
89 ($1,669)$967$701$302,364
90 ($1,669)$965$704$301,660
91 ($1,669)$963$706$300,954
92 ($1,669)$961$708$300,246
93 ($1,669)$958$710$299,536
94 ($1,669)$956$713$298,823
95 ($1,669)$954$715$298,108
96 ($1,669)$951$717$297,391
Year 9 - 97 ($1,669)$949$719$296,672
98 ($1,669)$947$722$295,950
99 ($1,669)$945$724$295,226
100 ($1,669)$942$726$294,500
101 ($1,669)$940$729$293,771
102 ($1,669)$938$731$293,040
103 ($1,669)$935$733$292,306
104 ($1,669)$933$736$291,571
105 ($1,669)$931$738$290,833
106 ($1,669)$928$740$290,092
107 ($1,669)$926$743$289,350
108 ($1,669)$924$745$288,604
Year 10 - 109 ($1,669)$921$748$287,857
110 ($1,669)$919$750$287,107
111 ($1,669)$916$752$286,355
112 ($1,669)$914$755$285,600
113 ($1,669)$912$757$284,843
114 ($1,669)$909$760$284,084
115 ($1,669)$907$762$283,322
116 ($1,669)$904$764$282,557
117 ($1,669)$902$767$281,790
118 ($1,669)$899$769$281,021
119 ($1,669)$897$772$280,249
120 ($1,669)$894$774$279,475
Year 11 - 121 ($1,669)$892$777$278,699
122 ($1,669)$890$779$277,919
123 ($1,669)$887$782$277,138
124 ($1,669)$885$784$276,354
125 ($1,669)$882$787$275,567
126 ($1,669)$880$789$274,778
127 ($1,669)$877$792$273,986
128 ($1,669)$874$794$273,192
129 ($1,669)$872$797$272,396
130 ($1,669)$869$799$271,596
131 ($1,669)$867$802$270,795
132 ($1,669)$864$804$269,990
Year 12 - 133 ($1,669)$862$807$269,183
134 ($1,669)$859$809$268,374
135 ($1,669)$857$812$267,562
136 ($1,669)$854$815$266,747
137 ($1,669)$851$817$265,930
138 ($1,669)$849$820$265,110
139 ($1,669)$846$822$264,287
140 ($1,669)$844$825$263,462
141 ($1,669)$841$828$262,635
142 ($1,669)$838$830$261,804
143 ($1,669)$836$833$260,971
144 ($1,669)$833$836$260,135
Year 13 - 145 ($1,669)$830$838$259,297
146 ($1,669)$828$841$258,456
147 ($1,669)$825$844$257,612
148 ($1,669)$822$846$256,766
149 ($1,669)$820$849$255,917
150 ($1,669)$817$852$255,065
151 ($1,669)$814$855$254,210
152 ($1,669)$811$857$253,353
153 ($1,669)$809$860$252,493
154 ($1,669)$806$863$251,630
155 ($1,669)$803$866$250,765
156 ($1,669)$800$868$249,896
Year 14 - 157 ($1,669)$798$871$249,025
158 ($1,669)$795$874$248,152
159 ($1,669)$792$877$247,275
160 ($1,669)$789$879$246,396
161 ($1,669)$786$882$245,513
162 ($1,669)$784$885$244,628
163 ($1,669)$781$888$243,740
164 ($1,669)$778$891$242,850
165 ($1,669)$775$894$241,956
166 ($1,669)$772$896$241,060
167 ($1,669)$769$899$240,161
168 ($1,669)$767$902$239,258
Year 15 - 169 ($1,669)$764$905$238,353
170 ($1,669)$761$908$237,446
171 ($1,669)$758$911$236,535
172 ($1,669)$755$914$235,621
173 ($1,669)$752$917$234,704
174 ($1,669)$749$920$233,785
175 ($1,669)$746$922$232,862
176 ($1,669)$743$925$231,937
177 ($1,669)$740$928$231,009
178 ($1,669)$737$931$230,077
179 ($1,669)$734$934$229,143
180 ($1,669)$731$937$228,206
Year 16 - 181 ($1,669)$728$940$227,265
182 ($1,669)$725$943$226,322
183 ($1,669)$722$946$225,376
184 ($1,669)$719$949$224,427
185 ($1,669)$716$952$223,474
186 ($1,669)$713$955$222,519
187 ($1,669)$710$958$221,560
188 ($1,669)$707$961$220,599
189 ($1,669)$704$965$219,634
190 ($1,669)$701$968$218,667
191 ($1,669)$698$971$217,696
192 ($1,669)$695$974$216,722
Year 17 - 193 ($1,669)$692$977$215,745
194 ($1,669)$689$980$214,765
195 ($1,669)$685$983$213,782
196 ($1,669)$682$986$212,796
197 ($1,669)$679$989$211,806
198 ($1,669)$676$993$210,814
199 ($1,669)$673$996$209,818
200 ($1,669)$670$999$208,819
201 ($1,669)$666$1,002$207,817
202 ($1,669)$663$1,005$206,811
203 ($1,669)$660$1,009$205,803
204 ($1,669)$657$1,012$204,791
Year 18 - 205 ($1,669)$654$1,015$203,776
206 ($1,669)$650$1,018$202,758
207 ($1,669)$647$1,021$201,736
208 ($1,669)$644$1,025$200,712
209 ($1,669)$641$1,028$199,683
210 ($1,669)$637$1,031$198,652
211 ($1,669)$634$1,035$197,618
212 ($1,669)$631$1,038$196,580
213 ($1,669)$627$1,041$195,538
214 ($1,669)$624$1,045$194,494
215 ($1,669)$621$1,048$193,446
216 ($1,669)$617$1,051$192,395
Year 19 - 217 ($1,669)$614$1,055$191,340
218 ($1,669)$611$1,058$190,282
219 ($1,669)$607$1,061$189,221
220 ($1,669)$604$1,065$188,156
221 ($1,669)$601$1,068$187,088
222 ($1,669)$597$1,072$186,017
223 ($1,669)$594$1,075$184,942
224 ($1,669)$590$1,078$183,863
225 ($1,669)$587$1,082$182,782
226 ($1,669)$583$1,085$181,696
227 ($1,669)$580$1,089$180,608
228 ($1,669)$576$1,092$179,515
Year 20 - 229 ($1,669)$573$1,096$178,420
230 ($1,669)$569$1,099$177,321
231 ($1,669)$566$1,103$176,218
232 ($1,669)$562$1,106$175,112
233 ($1,669)$559$1,110$174,002
234 ($1,669)$555$1,113$172,889
235 ($1,669)$552$1,117$171,772
236 ($1,669)$548$1,120$170,651
237 ($1,669)$545$1,124$169,527
238 ($1,669)$541$1,128$168,400
239 ($1,669)$537$1,131$167,269
240 ($1,669)$534$1,135$166,134
Year 21 - 241 ($1,669)$530$1,138$164,996
242 ($1,669)$527$1,142$163,853
243 ($1,669)$523$1,146$162,708
244 ($1,669)$519$1,149$161,558
245 ($1,669)$516$1,153$160,406
246 ($1,669)$512$1,157$159,249
247 ($1,669)$508$1,160$158,088
248 ($1,669)$505$1,164$156,924
249 ($1,669)$501$1,168$155,757
250 ($1,669)$497$1,172$154,585
251 ($1,669)$493$1,175$153,410
252 ($1,669)$490$1,179$152,231
Year 22 - 253 ($1,669)$486$1,183$151,048
254 ($1,669)$482$1,187$149,862
255 ($1,669)$478$1,190$148,671
256 ($1,669)$475$1,194$147,477
257 ($1,669)$471$1,198$146,279
258 ($1,669)$467$1,202$145,077
259 ($1,669)$463$1,206$143,872
260 ($1,669)$459$1,209$142,662
261 ($1,669)$455$1,213$141,449
262 ($1,669)$451$1,217$140,232
263 ($1,669)$448$1,221$139,011
264 ($1,669)$444$1,225$137,786
Year 23 - 265 ($1,669)$440$1,229$136,557
266 ($1,669)$436$1,233$135,324
267 ($1,669)$432$1,237$134,087
268 ($1,669)$428$1,241$132,847
269 ($1,669)$424$1,245$131,602
270 ($1,669)$420$1,249$130,354
271 ($1,669)$416$1,253$129,101
272 ($1,669)$412$1,257$127,844
273 ($1,669)$408$1,261$126,584
274 ($1,669)$404$1,265$125,319
275 ($1,669)$400$1,269$124,050
276 ($1,669)$396$1,273$122,778
Year 24 - 277 ($1,669)$392$1,277$121,501
278 ($1,669)$388$1,281$120,220
279 ($1,669)$384$1,285$118,935
280 ($1,669)$380$1,289$117,646
281 ($1,669)$375$1,293$116,353
282 ($1,669)$371$1,297$115,056
283 ($1,669)$367$1,301$113,754
284 ($1,669)$363$1,306$112,449
285 ($1,669)$359$1,310$111,139
286 ($1,669)$355$1,314$109,825
287 ($1,669)$351$1,318$108,507
288 ($1,669)$346$1,322$107,185
Year 25 - 289 ($1,669)$342$1,327$105,858
290 ($1,669)$338$1,331$104,527
291 ($1,669)$334$1,335$103,192
292 ($1,669)$329$1,339$101,853
293 ($1,669)$325$1,344$100,510
294 ($1,669)$321$1,348$99,162
295 ($1,669)$316$1,352$97,810
296 ($1,669)$312$1,356$96,453
297 ($1,669)$308$1,361$95,092
298 ($1,669)$304$1,365$93,727
299 ($1,669)$299$1,369$92,358
300 ($1,669)$295$1,374$90,984
Year 26 - 301 ($1,669)$290$1,378$89,606
302 ($1,669)$286$1,383$88,223
303 ($1,669)$282$1,387$86,836
304 ($1,669)$277$1,391$85,444
305 ($1,669)$273$1,396$84,048
306 ($1,669)$268$1,400$82,648
307 ($1,669)$264$1,405$81,243
308 ($1,669)$259$1,409$79,834
309 ($1,669)$255$1,414$78,420
310 ($1,669)$250$1,418$77,002
311 ($1,669)$246$1,423$75,579
312 ($1,669)$241$1,427$74,151
Year 27 - 313 ($1,669)$237$1,432$72,720
314 ($1,669)$232$1,437$71,283
315 ($1,669)$228$1,441$69,842
316 ($1,669)$223$1,446$68,396
317 ($1,669)$218$1,450$66,946
318 ($1,669)$214$1,455$65,491
319 ($1,669)$209$1,460$64,031
320 ($1,669)$204$1,464$62,567
321 ($1,669)$200$1,469$61,098
322 ($1,669)$195$1,474$59,624
323 ($1,669)$190$1,478$58,146
324 ($1,669)$186$1,483$56,663
Year 28 - 325 ($1,669)$181$1,488$55,175
326 ($1,669)$176$1,493$53,683
327 ($1,669)$171$1,497$52,185
328 ($1,669)$167$1,502$50,683
329 ($1,669)$162$1,507$49,176
330 ($1,669)$157$1,512$47,665
331 ($1,669)$152$1,517$46,148
332 ($1,669)$147$1,521$44,627
333 ($1,669)$142$1,526$43,101
334 ($1,669)$138$1,531$41,570
335 ($1,669)$133$1,536$40,034
336 ($1,669)$128$1,541$38,493
Year 29 - 337 ($1,669)$123$1,546$36,947
338 ($1,669)$118$1,551$35,396
339 ($1,669)$113$1,556$33,841
340 ($1,669)$108$1,561$32,280
341 ($1,669)$103$1,566$30,714
342 ($1,669)$98$1,571$29,144
343 ($1,669)$93$1,576$27,568
344 ($1,669)$88$1,581$25,988
345 ($1,669)$83$1,586$24,402
346 ($1,669)$78$1,591$22,811
347 ($1,669)$73$1,596$21,215
348 ($1,669)$68$1,601$19,614
Year 30 - 349 ($1,669)$63$1,606$18,008
350 ($1,669)$57$1,611$16,397
351 ($1,669)$52$1,616$14,781
352 ($1,669)$47$1,621$13,159
353 ($1,669)$42$1,627$11,533
354 ($1,669)$37$1,632$9,901
355 ($1,669)$32$1,637$8,264
356 ($1,669)$26$1,642$6,622
357 ($1,669)$21$1,648$4,974
358 ($1,669)$16$1,653$3,321
359 ($1,669)$11$1,658$1,663
360 ($1,669)$5$1,663$0
TOTALS$243,909$356,800$600,709

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.