« Back to all home prices

Mortgage Payment Schedule for a $447,000 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% ($89,400) 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
$1,705 360 $256,263 $613,863

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: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $447,000
Down Payment $89,400$357,600
Year 1 - 1 ($1,705)$1,189$516$357,084
2 ($1,705)$1,187$518$356,566
3 ($1,705)$1,186$520$356,046
4 ($1,705)$1,184$521$355,525
5 ($1,705)$1,182$523$355,002
6 ($1,705)$1,180$525$354,477
7 ($1,705)$1,179$527$353,951
8 ($1,705)$1,177$528$353,422
9 ($1,705)$1,175$530$352,892
10 ($1,705)$1,173$532$352,361
11 ($1,705)$1,172$534$351,827
12 ($1,705)$1,170$535$351,292
Year 2 - 13 ($1,705)$1,168$537$350,754
14 ($1,705)$1,166$539$350,216
15 ($1,705)$1,164$541$349,675
16 ($1,705)$1,163$543$349,132
17 ($1,705)$1,161$544$348,588
18 ($1,705)$1,159$546$348,042
19 ($1,705)$1,157$548$347,494
20 ($1,705)$1,155$550$346,944
21 ($1,705)$1,154$552$346,393
22 ($1,705)$1,152$553$345,839
23 ($1,705)$1,150$555$345,284
24 ($1,705)$1,148$557$344,727
Year 3 - 25 ($1,705)$1,146$559$344,168
26 ($1,705)$1,144$561$343,607
27 ($1,705)$1,142$563$343,044
28 ($1,705)$1,141$565$342,480
29 ($1,705)$1,139$566$341,913
30 ($1,705)$1,137$568$341,345
31 ($1,705)$1,135$570$340,775
32 ($1,705)$1,133$572$340,203
33 ($1,705)$1,131$574$339,629
34 ($1,705)$1,129$576$339,053
35 ($1,705)$1,127$578$338,475
36 ($1,705)$1,125$580$337,895
Year 4 - 37 ($1,705)$1,124$582$337,314
38 ($1,705)$1,122$584$336,730
39 ($1,705)$1,120$586$336,144
40 ($1,705)$1,118$587$335,557
41 ($1,705)$1,116$589$334,967
42 ($1,705)$1,114$591$334,376
43 ($1,705)$1,112$593$333,783
44 ($1,705)$1,110$595$333,187
45 ($1,705)$1,108$597$332,590
46 ($1,705)$1,106$599$331,991
47 ($1,705)$1,104$601$331,389
48 ($1,705)$1,102$603$330,786
Year 5 - 49 ($1,705)$1,100$605$330,181
50 ($1,705)$1,098$607$329,573
51 ($1,705)$1,096$609$328,964
52 ($1,705)$1,094$611$328,353
53 ($1,705)$1,092$613$327,739
54 ($1,705)$1,090$615$327,124
55 ($1,705)$1,088$617$326,506
56 ($1,705)$1,086$620$325,887
57 ($1,705)$1,084$622$325,265
58 ($1,705)$1,082$624$324,642
59 ($1,705)$1,079$626$324,016
60 ($1,705)$1,077$628$323,388
Year 6 - 61 ($1,705)$1,075$630$322,758
62 ($1,705)$1,073$632$322,126
63 ($1,705)$1,071$634$321,492
64 ($1,705)$1,069$636$320,856
65 ($1,705)$1,067$638$320,217
66 ($1,705)$1,065$640$319,577
67 ($1,705)$1,063$643$318,934
68 ($1,705)$1,060$645$318,290
69 ($1,705)$1,058$647$317,643
70 ($1,705)$1,056$649$316,994
71 ($1,705)$1,054$651$316,343
72 ($1,705)$1,052$653$315,689
Year 7 - 73 ($1,705)$1,050$656$315,034
74 ($1,705)$1,047$658$314,376
75 ($1,705)$1,045$660$313,716
76 ($1,705)$1,043$662$313,054
77 ($1,705)$1,041$664$312,390
78 ($1,705)$1,039$666$311,723
79 ($1,705)$1,036$669$311,055
80 ($1,705)$1,034$671$310,384
81 ($1,705)$1,032$673$309,711
82 ($1,705)$1,030$675$309,035
83 ($1,705)$1,028$678$308,358
84 ($1,705)$1,025$680$307,678
Year 8 - 85 ($1,705)$1,023$682$306,996
86 ($1,705)$1,021$684$306,311
87 ($1,705)$1,018$687$305,625
88 ($1,705)$1,016$689$304,936
89 ($1,705)$1,014$691$304,244
90 ($1,705)$1,012$694$303,551
91 ($1,705)$1,009$696$302,855
92 ($1,705)$1,007$698$302,157
93 ($1,705)$1,005$701$301,456
94 ($1,705)$1,002$703$300,753
95 ($1,705)$1,000$705$300,048
96 ($1,705)$998$708$299,341
Year 9 - 97 ($1,705)$995$710$298,631
98 ($1,705)$993$712$297,919
99 ($1,705)$991$715$297,204
100 ($1,705)$988$717$296,487
101 ($1,705)$986$719$295,768
102 ($1,705)$983$722$295,046
103 ($1,705)$981$724$294,322
104 ($1,705)$979$727$293,595
105 ($1,705)$976$729$292,866
106 ($1,705)$974$731$292,135
107 ($1,705)$971$734$291,401
108 ($1,705)$969$736$290,665
Year 10 - 109 ($1,705)$966$739$289,926
110 ($1,705)$964$741$289,185
111 ($1,705)$962$744$288,441
112 ($1,705)$959$746$287,695
113 ($1,705)$957$749$286,946
114 ($1,705)$954$751$286,195
115 ($1,705)$952$754$285,442
116 ($1,705)$949$756$284,686
117 ($1,705)$947$759$283,927
118 ($1,705)$944$761$283,166
119 ($1,705)$942$764$282,402
120 ($1,705)$939$766$281,636
Year 11 - 121 ($1,705)$936$769$280,867
122 ($1,705)$934$771$280,096
123 ($1,705)$931$774$279,322
124 ($1,705)$929$776$278,546
125 ($1,705)$926$779$277,767
126 ($1,705)$924$782$276,985
127 ($1,705)$921$784$276,201
128 ($1,705)$918$787$275,414
129 ($1,705)$916$789$274,625
130 ($1,705)$913$792$273,833
131 ($1,705)$910$795$273,038
132 ($1,705)$908$797$272,241
Year 12 - 133 ($1,705)$905$800$271,441
134 ($1,705)$903$803$270,638
135 ($1,705)$900$805$269,833
136 ($1,705)$897$808$269,025
137 ($1,705)$895$811$268,214
138 ($1,705)$892$813$267,401
139 ($1,705)$889$816$266,585
140 ($1,705)$886$819$265,766
141 ($1,705)$884$822$264,944
142 ($1,705)$881$824$264,120
143 ($1,705)$878$827$263,293
144 ($1,705)$875$830$262,464
Year 13 - 145 ($1,705)$873$832$261,631
146 ($1,705)$870$835$260,796
147 ($1,705)$867$838$259,958
148 ($1,705)$864$841$259,117
149 ($1,705)$862$844$258,273
150 ($1,705)$859$846$257,427
151 ($1,705)$856$849$256,578
152 ($1,705)$853$852$255,726
153 ($1,705)$850$855$254,871
154 ($1,705)$847$858$254,013
155 ($1,705)$845$861$253,152
156 ($1,705)$842$863$252,289
Year 14 - 157 ($1,705)$839$866$251,423
158 ($1,705)$836$869$250,553
159 ($1,705)$833$872$249,681
160 ($1,705)$830$875$248,806
161 ($1,705)$827$878$247,929
162 ($1,705)$824$881$247,048
163 ($1,705)$821$884$246,164
164 ($1,705)$818$887$245,277
165 ($1,705)$816$890$244,388
166 ($1,705)$813$893$243,495
167 ($1,705)$810$896$242,600
168 ($1,705)$807$899$241,701
Year 15 - 169 ($1,705)$804$902$240,799
170 ($1,705)$801$905$239,895
171 ($1,705)$798$908$238,987
172 ($1,705)$795$911$238,077
173 ($1,705)$792$914$237,163
174 ($1,705)$789$917$236,247
175 ($1,705)$786$920$235,327
176 ($1,705)$782$923$234,404
177 ($1,705)$779$926$233,479
178 ($1,705)$776$929$232,550
179 ($1,705)$773$932$231,618
180 ($1,705)$770$935$230,683
Year 16 - 181 ($1,705)$767$938$229,745
182 ($1,705)$764$941$228,803
183 ($1,705)$761$944$227,859
184 ($1,705)$758$948$226,911
185 ($1,705)$754$951$225,961
186 ($1,705)$751$954$225,007
187 ($1,705)$748$957$224,050
188 ($1,705)$745$960$223,090
189 ($1,705)$742$963$222,126
190 ($1,705)$739$967$221,159
191 ($1,705)$735$970$220,190
192 ($1,705)$732$973$219,217
Year 17 - 193 ($1,705)$729$976$218,240
194 ($1,705)$726$980$217,261
195 ($1,705)$722$983$216,278
196 ($1,705)$719$986$215,292
197 ($1,705)$716$989$214,303
198 ($1,705)$713$993$213,310
199 ($1,705)$709$996$212,314
200 ($1,705)$706$999$211,315
201 ($1,705)$703$1,003$210,312
202 ($1,705)$699$1,006$209,306
203 ($1,705)$696$1,009$208,297
204 ($1,705)$693$1,013$207,285
Year 18 - 205 ($1,705)$689$1,016$206,269
206 ($1,705)$686$1,019$205,249
207 ($1,705)$682$1,023$204,227
208 ($1,705)$679$1,026$203,200
209 ($1,705)$676$1,030$202,171
210 ($1,705)$672$1,033$201,138
211 ($1,705)$669$1,036$200,102
212 ($1,705)$665$1,040$199,062
213 ($1,705)$662$1,043$198,018
214 ($1,705)$658$1,047$196,972
215 ($1,705)$655$1,050$195,921
216 ($1,705)$651$1,054$194,868
Year 19 - 217 ($1,705)$648$1,057$193,810
218 ($1,705)$644$1,061$192,750
219 ($1,705)$641$1,064$191,685
220 ($1,705)$637$1,068$190,618
221 ($1,705)$634$1,071$189,546
222 ($1,705)$630$1,075$188,471
223 ($1,705)$627$1,079$187,393
224 ($1,705)$623$1,082$186,311
225 ($1,705)$619$1,086$185,225
226 ($1,705)$616$1,089$184,136
227 ($1,705)$612$1,093$183,043
228 ($1,705)$609$1,097$181,946
Year 20 - 229 ($1,705)$605$1,100$180,846
230 ($1,705)$601$1,104$179,742
231 ($1,705)$598$1,108$178,635
232 ($1,705)$594$1,111$177,523
233 ($1,705)$590$1,115$176,408
234 ($1,705)$587$1,119$175,290
235 ($1,705)$583$1,122$174,168
236 ($1,705)$579$1,126$173,041
237 ($1,705)$575$1,130$171,912
238 ($1,705)$572$1,134$170,778
239 ($1,705)$568$1,137$169,641
240 ($1,705)$564$1,141$168,500
Year 21 - 241 ($1,705)$560$1,145$167,355
242 ($1,705)$556$1,149$166,206
243 ($1,705)$553$1,153$165,053
244 ($1,705)$549$1,156$163,897
245 ($1,705)$545$1,160$162,737
246 ($1,705)$541$1,164$161,573
247 ($1,705)$537$1,168$160,405
248 ($1,705)$533$1,172$159,233
249 ($1,705)$529$1,176$158,057
250 ($1,705)$526$1,180$156,878
251 ($1,705)$522$1,184$155,694
252 ($1,705)$518$1,187$154,507
Year 22 - 253 ($1,705)$514$1,191$153,315
254 ($1,705)$510$1,195$152,120
255 ($1,705)$506$1,199$150,920
256 ($1,705)$502$1,203$149,717
257 ($1,705)$498$1,207$148,510
258 ($1,705)$494$1,211$147,298
259 ($1,705)$490$1,215$146,083
260 ($1,705)$486$1,219$144,863
261 ($1,705)$482$1,224$143,640
262 ($1,705)$478$1,228$142,412
263 ($1,705)$474$1,232$141,181
264 ($1,705)$469$1,236$139,945
Year 23 - 265 ($1,705)$465$1,240$138,705
266 ($1,705)$461$1,244$137,461
267 ($1,705)$457$1,248$136,213
268 ($1,705)$453$1,252$134,961
269 ($1,705)$449$1,256$133,704
270 ($1,705)$445$1,261$132,444
271 ($1,705)$440$1,265$131,179
272 ($1,705)$436$1,269$129,910
273 ($1,705)$432$1,273$128,637
274 ($1,705)$428$1,277$127,359
275 ($1,705)$423$1,282$126,077
276 ($1,705)$419$1,286$124,791
Year 24 - 277 ($1,705)$415$1,290$123,501
278 ($1,705)$411$1,295$122,207
279 ($1,705)$406$1,299$120,908
280 ($1,705)$402$1,303$119,605
281 ($1,705)$398$1,307$118,297
282 ($1,705)$393$1,312$116,985
283 ($1,705)$389$1,316$115,669
284 ($1,705)$385$1,321$114,349
285 ($1,705)$380$1,325$113,024
286 ($1,705)$376$1,329$111,694
287 ($1,705)$371$1,334$110,360
288 ($1,705)$367$1,338$109,022
Year 25 - 289 ($1,705)$362$1,343$107,680
290 ($1,705)$358$1,347$106,332
291 ($1,705)$354$1,352$104,981
292 ($1,705)$349$1,356$103,625
293 ($1,705)$345$1,361$102,264
294 ($1,705)$340$1,365$100,899
295 ($1,705)$335$1,370$99,529
296 ($1,705)$331$1,374$98,155
297 ($1,705)$326$1,379$96,776
298 ($1,705)$322$1,383$95,393
299 ($1,705)$317$1,388$94,005
300 ($1,705)$313$1,393$92,612
Year 26 - 301 ($1,705)$308$1,397$91,215
302 ($1,705)$303$1,402$89,813
303 ($1,705)$299$1,407$88,406
304 ($1,705)$294$1,411$86,995
305 ($1,705)$289$1,416$85,579
306 ($1,705)$285$1,421$84,159
307 ($1,705)$280$1,425$82,733
308 ($1,705)$275$1,430$81,303
309 ($1,705)$270$1,435$79,868
310 ($1,705)$266$1,440$78,429
311 ($1,705)$261$1,444$76,984
312 ($1,705)$256$1,449$75,535
Year 27 - 313 ($1,705)$251$1,454$74,081
314 ($1,705)$246$1,459$72,622
315 ($1,705)$241$1,464$71,159
316 ($1,705)$237$1,469$69,690
317 ($1,705)$232$1,473$68,217
318 ($1,705)$227$1,478$66,738
319 ($1,705)$222$1,483$65,255
320 ($1,705)$217$1,488$63,767
321 ($1,705)$212$1,493$62,274
322 ($1,705)$207$1,498$60,776
323 ($1,705)$202$1,503$59,272
324 ($1,705)$197$1,508$57,764
Year 28 - 325 ($1,705)$192$1,513$56,251
326 ($1,705)$187$1,518$54,733
327 ($1,705)$182$1,523$53,210
328 ($1,705)$177$1,528$51,682
329 ($1,705)$172$1,533$50,148
330 ($1,705)$167$1,538$48,610
331 ($1,705)$162$1,544$47,066
332 ($1,705)$156$1,549$45,518
333 ($1,705)$151$1,554$43,964
334 ($1,705)$146$1,559$42,405
335 ($1,705)$141$1,564$40,841
336 ($1,705)$136$1,569$39,271
Year 29 - 337 ($1,705)$131$1,575$37,697
338 ($1,705)$125$1,580$36,117
339 ($1,705)$120$1,585$34,532
340 ($1,705)$115$1,590$32,941
341 ($1,705)$110$1,596$31,346
342 ($1,705)$104$1,601$29,745
343 ($1,705)$99$1,606$28,138
344 ($1,705)$94$1,612$26,527
345 ($1,705)$88$1,617$24,910
346 ($1,705)$83$1,622$23,288
347 ($1,705)$77$1,628$21,660
348 ($1,705)$72$1,633$20,027
Year 30 - 349 ($1,705)$67$1,639$18,388
350 ($1,705)$61$1,644$16,744
351 ($1,705)$56$1,650$15,095
352 ($1,705)$50$1,655$13,440
353 ($1,705)$45$1,660$11,779
354 ($1,705)$39$1,666$10,113
355 ($1,705)$34$1,672$8,441
356 ($1,705)$28$1,677$6,764
357 ($1,705)$22$1,683$5,082
358 ($1,705)$17$1,688$3,393
359 ($1,705)$11$1,694$1,700
360 ($1,705)$6$1,700$0
TOTALS$256,263$357,600$613,863

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.