« Back to all home prices

Mortgage Payment Schedule for a $451,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($90,200) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,698 360 $250,353 $611,153

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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  $451,000
Down Payment $90,200$360,800
Year 1 - 1 ($1,698)$1,167$531$360,269
2 ($1,698)$1,165$533$359,736
3 ($1,698)$1,163$535$359,202
4 ($1,698)$1,161$536$358,665
5 ($1,698)$1,160$538$358,127
6 ($1,698)$1,158$540$357,588
7 ($1,698)$1,156$541$357,046
8 ($1,698)$1,154$543$356,503
9 ($1,698)$1,153$545$355,958
10 ($1,698)$1,151$547$355,411
11 ($1,698)$1,149$548$354,863
12 ($1,698)$1,147$550$354,313
Year 2 - 13 ($1,698)$1,146$552$353,761
14 ($1,698)$1,144$554$353,207
15 ($1,698)$1,142$556$352,651
16 ($1,698)$1,140$557$352,094
17 ($1,698)$1,138$559$351,535
18 ($1,698)$1,137$561$350,974
19 ($1,698)$1,135$563$350,411
20 ($1,698)$1,133$565$349,846
21 ($1,698)$1,131$566$349,280
22 ($1,698)$1,129$568$348,711
23 ($1,698)$1,127$570$348,141
24 ($1,698)$1,126$572$347,569
Year 3 - 25 ($1,698)$1,124$574$346,995
26 ($1,698)$1,122$576$346,420
27 ($1,698)$1,120$578$345,842
28 ($1,698)$1,118$579$345,263
29 ($1,698)$1,116$581$344,681
30 ($1,698)$1,114$583$344,098
31 ($1,698)$1,113$585$343,513
32 ($1,698)$1,111$587$342,926
33 ($1,698)$1,109$589$342,337
34 ($1,698)$1,107$591$341,747
35 ($1,698)$1,105$593$341,154
36 ($1,698)$1,103$595$340,559
Year 4 - 37 ($1,698)$1,101$597$339,963
38 ($1,698)$1,099$598$339,364
39 ($1,698)$1,097$600$338,764
40 ($1,698)$1,095$602$338,162
41 ($1,698)$1,093$604$337,557
42 ($1,698)$1,091$606$336,951
43 ($1,698)$1,089$608$336,343
44 ($1,698)$1,088$610$335,733
45 ($1,698)$1,086$612$335,121
46 ($1,698)$1,084$614$334,507
47 ($1,698)$1,082$616$333,891
48 ($1,698)$1,080$618$333,273
Year 5 - 49 ($1,698)$1,078$620$332,653
50 ($1,698)$1,076$622$332,030
51 ($1,698)$1,074$624$331,406
52 ($1,698)$1,072$626$330,780
53 ($1,698)$1,070$628$330,152
54 ($1,698)$1,067$630$329,522
55 ($1,698)$1,065$632$328,890
56 ($1,698)$1,063$634$328,256
57 ($1,698)$1,061$636$327,619
58 ($1,698)$1,059$638$326,981
59 ($1,698)$1,057$640$326,341
60 ($1,698)$1,055$642$325,698
Year 6 - 61 ($1,698)$1,053$645$325,053
62 ($1,698)$1,051$647$324,407
63 ($1,698)$1,049$649$323,758
64 ($1,698)$1,047$651$323,107
65 ($1,698)$1,045$653$322,454
66 ($1,698)$1,043$655$321,799
67 ($1,698)$1,040$657$321,142
68 ($1,698)$1,038$659$320,483
69 ($1,698)$1,036$661$319,821
70 ($1,698)$1,034$664$319,158
71 ($1,698)$1,032$666$318,492
72 ($1,698)$1,030$668$317,824
Year 7 - 73 ($1,698)$1,028$670$317,154
74 ($1,698)$1,025$672$316,482
75 ($1,698)$1,023$674$315,808
76 ($1,698)$1,021$677$315,131
77 ($1,698)$1,019$679$314,452
78 ($1,698)$1,017$681$313,772
79 ($1,698)$1,015$683$313,088
80 ($1,698)$1,012$685$312,403
81 ($1,698)$1,010$688$311,716
82 ($1,698)$1,008$690$311,026
83 ($1,698)$1,006$692$310,334
84 ($1,698)$1,003$694$309,640
Year 8 - 85 ($1,698)$1,001$696$308,943
86 ($1,698)$999$699$308,244
87 ($1,698)$997$701$307,543
88 ($1,698)$994$703$306,840
89 ($1,698)$992$706$306,135
90 ($1,698)$990$708$305,427
91 ($1,698)$988$710$304,717
92 ($1,698)$985$712$304,004
93 ($1,698)$983$715$303,290
94 ($1,698)$981$717$302,573
95 ($1,698)$978$719$301,853
96 ($1,698)$976$722$301,132
Year 9 - 97 ($1,698)$974$724$300,408
98 ($1,698)$971$726$299,681
99 ($1,698)$969$729$298,953
100 ($1,698)$967$731$298,222
101 ($1,698)$964$733$297,488
102 ($1,698)$962$736$296,752
103 ($1,698)$959$738$296,014
104 ($1,698)$957$741$295,274
105 ($1,698)$955$743$294,531
106 ($1,698)$952$745$293,785
107 ($1,698)$950$748$293,038
108 ($1,698)$947$750$292,288
Year 10 - 109 ($1,698)$945$753$291,535
110 ($1,698)$943$755$290,780
111 ($1,698)$940$757$290,022
112 ($1,698)$938$760$289,263
113 ($1,698)$935$762$288,500
114 ($1,698)$933$765$287,735
115 ($1,698)$930$767$286,968
116 ($1,698)$928$770$286,198
117 ($1,698)$925$772$285,426
118 ($1,698)$923$775$284,651
119 ($1,698)$920$777$283,874
120 ($1,698)$918$780$283,094
Year 11 - 121 ($1,698)$915$782$282,312
122 ($1,698)$913$785$281,527
123 ($1,698)$910$787$280,740
124 ($1,698)$908$790$279,950
125 ($1,698)$905$792$279,157
126 ($1,698)$903$795$278,362
127 ($1,698)$900$798$277,565
128 ($1,698)$897$800$276,764
129 ($1,698)$895$803$275,962
130 ($1,698)$892$805$275,156
131 ($1,698)$890$808$274,348
132 ($1,698)$887$811$273,538
Year 12 - 133 ($1,698)$884$813$272,725
134 ($1,698)$882$816$271,909
135 ($1,698)$879$818$271,090
136 ($1,698)$877$821$270,269
137 ($1,698)$874$824$269,445
138 ($1,698)$871$826$268,619
139 ($1,698)$869$829$267,790
140 ($1,698)$866$832$266,958
141 ($1,698)$863$834$266,123
142 ($1,698)$860$837$265,286
143 ($1,698)$858$840$264,446
144 ($1,698)$855$843$263,604
Year 13 - 145 ($1,698)$852$845$262,758
146 ($1,698)$850$848$261,910
147 ($1,698)$847$851$261,060
148 ($1,698)$844$854$260,206
149 ($1,698)$841$856$259,350
150 ($1,698)$839$859$258,491
151 ($1,698)$836$862$257,629
152 ($1,698)$833$865$256,764
153 ($1,698)$830$867$255,897
154 ($1,698)$827$870$255,026
155 ($1,698)$825$873$254,153
156 ($1,698)$822$876$253,277
Year 14 - 157 ($1,698)$819$879$252,399
158 ($1,698)$816$882$251,517
159 ($1,698)$813$884$250,633
160 ($1,698)$810$887$249,746
161 ($1,698)$808$890$248,855
162 ($1,698)$805$893$247,962
163 ($1,698)$802$896$247,066
164 ($1,698)$799$899$246,168
165 ($1,698)$796$902$245,266
166 ($1,698)$793$905$244,361
167 ($1,698)$790$908$243,454
168 ($1,698)$787$910$242,543
Year 15 - 169 ($1,698)$784$913$241,630
170 ($1,698)$781$916$240,714
171 ($1,698)$778$919$239,794
172 ($1,698)$775$922$238,872
173 ($1,698)$772$925$237,947
174 ($1,698)$769$928$237,018
175 ($1,698)$766$931$236,087
176 ($1,698)$763$934$235,153
177 ($1,698)$760$937$234,215
178 ($1,698)$757$940$233,275
179 ($1,698)$754$943$232,332
180 ($1,698)$751$946$231,385
Year 16 - 181 ($1,698)$748$950$230,436
182 ($1,698)$745$953$229,483
183 ($1,698)$742$956$228,527
184 ($1,698)$739$959$227,569
185 ($1,698)$736$962$226,607
186 ($1,698)$733$965$225,642
187 ($1,698)$730$968$224,674
188 ($1,698)$726$971$223,703
189 ($1,698)$723$974$222,728
190 ($1,698)$720$977$221,751
191 ($1,698)$717$981$220,770
192 ($1,698)$714$984$219,786
Year 17 - 193 ($1,698)$711$987$218,799
194 ($1,698)$707$990$217,809
195 ($1,698)$704$993$216,816
196 ($1,698)$701$997$215,819
197 ($1,698)$698$1,000$214,819
198 ($1,698)$695$1,003$213,816
199 ($1,698)$691$1,006$212,810
200 ($1,698)$688$1,010$211,800
201 ($1,698)$685$1,013$210,788
202 ($1,698)$682$1,016$209,771
203 ($1,698)$678$1,019$208,752
204 ($1,698)$675$1,023$207,729
Year 18 - 205 ($1,698)$672$1,026$206,703
206 ($1,698)$668$1,029$205,674
207 ($1,698)$665$1,033$204,641
208 ($1,698)$662$1,036$203,605
209 ($1,698)$658$1,039$202,566
210 ($1,698)$655$1,043$201,523
211 ($1,698)$652$1,046$200,477
212 ($1,698)$648$1,049$199,428
213 ($1,698)$645$1,053$198,375
214 ($1,698)$641$1,056$197,319
215 ($1,698)$638$1,060$196,259
216 ($1,698)$635$1,063$195,196
Year 19 - 217 ($1,698)$631$1,067$194,130
218 ($1,698)$628$1,070$193,060
219 ($1,698)$624$1,073$191,986
220 ($1,698)$621$1,077$190,909
221 ($1,698)$617$1,080$189,829
222 ($1,698)$614$1,084$188,745
223 ($1,698)$610$1,087$187,658
224 ($1,698)$607$1,091$186,567
225 ($1,698)$603$1,094$185,472
226 ($1,698)$600$1,098$184,375
227 ($1,698)$596$1,102$183,273
228 ($1,698)$593$1,105$182,168
Year 20 - 229 ($1,698)$589$1,109$181,059
230 ($1,698)$585$1,112$179,947
231 ($1,698)$582$1,116$178,831
232 ($1,698)$578$1,119$177,712
233 ($1,698)$575$1,123$176,589
234 ($1,698)$571$1,127$175,462
235 ($1,698)$567$1,130$174,332
236 ($1,698)$564$1,134$173,198
237 ($1,698)$560$1,138$172,060
238 ($1,698)$556$1,141$170,919
239 ($1,698)$553$1,145$169,774
240 ($1,698)$549$1,149$168,625
Year 21 - 241 ($1,698)$545$1,152$167,473
242 ($1,698)$541$1,156$166,317
243 ($1,698)$538$1,160$165,157
244 ($1,698)$534$1,164$163,993
245 ($1,698)$530$1,167$162,826
246 ($1,698)$526$1,171$161,654
247 ($1,698)$523$1,175$160,480
248 ($1,698)$519$1,179$159,301
249 ($1,698)$515$1,183$158,118
250 ($1,698)$511$1,186$156,932
251 ($1,698)$507$1,190$155,742
252 ($1,698)$504$1,194$154,547
Year 22 - 253 ($1,698)$500$1,198$153,350
254 ($1,698)$496$1,202$152,148
255 ($1,698)$492$1,206$150,942
256 ($1,698)$488$1,210$149,732
257 ($1,698)$484$1,214$148,519
258 ($1,698)$480$1,217$147,301
259 ($1,698)$476$1,221$146,080
260 ($1,698)$472$1,225$144,855
261 ($1,698)$468$1,229$143,625
262 ($1,698)$464$1,233$142,392
263 ($1,698)$460$1,237$141,155
264 ($1,698)$456$1,241$139,914
Year 23 - 265 ($1,698)$452$1,245$138,668
266 ($1,698)$448$1,249$137,419
267 ($1,698)$444$1,253$136,166
268 ($1,698)$440$1,257$134,908
269 ($1,698)$436$1,261$133,647
270 ($1,698)$432$1,266$132,381
271 ($1,698)$428$1,270$131,112
272 ($1,698)$424$1,274$129,838
273 ($1,698)$420$1,278$128,560
274 ($1,698)$416$1,282$127,278
275 ($1,698)$412$1,286$125,992
276 ($1,698)$407$1,290$124,702
Year 24 - 277 ($1,698)$403$1,294$123,408
278 ($1,698)$399$1,299$122,109
279 ($1,698)$395$1,303$120,806
280 ($1,698)$391$1,307$119,499
281 ($1,698)$386$1,311$118,188
282 ($1,698)$382$1,316$116,872
283 ($1,698)$378$1,320$115,552
284 ($1,698)$374$1,324$114,228
285 ($1,698)$369$1,328$112,900
286 ($1,698)$365$1,333$111,568
287 ($1,698)$361$1,337$110,231
288 ($1,698)$356$1,341$108,889
Year 25 - 289 ($1,698)$352$1,346$107,544
290 ($1,698)$348$1,350$106,194
291 ($1,698)$343$1,354$104,840
292 ($1,698)$339$1,359$103,481
293 ($1,698)$335$1,363$102,118
294 ($1,698)$330$1,367$100,750
295 ($1,698)$326$1,372$99,379
296 ($1,698)$321$1,376$98,002
297 ($1,698)$317$1,381$96,621
298 ($1,698)$312$1,385$95,236
299 ($1,698)$308$1,390$93,846
300 ($1,698)$303$1,394$92,452
Year 26 - 301 ($1,698)$299$1,399$91,054
302 ($1,698)$294$1,403$89,650
303 ($1,698)$290$1,408$88,243
304 ($1,698)$285$1,412$86,830
305 ($1,698)$281$1,417$85,413
306 ($1,698)$276$1,421$83,992
307 ($1,698)$272$1,426$82,566
308 ($1,698)$267$1,431$81,135
309 ($1,698)$262$1,435$79,700
310 ($1,698)$258$1,440$78,260
311 ($1,698)$253$1,445$76,815
312 ($1,698)$248$1,449$75,366
Year 27 - 313 ($1,698)$244$1,454$73,912
314 ($1,698)$239$1,459$72,453
315 ($1,698)$234$1,463$70,990
316 ($1,698)$230$1,468$69,522
317 ($1,698)$225$1,473$68,049
318 ($1,698)$220$1,478$66,571
319 ($1,698)$215$1,482$65,089
320 ($1,698)$210$1,487$63,602
321 ($1,698)$206$1,492$62,110
322 ($1,698)$201$1,497$60,613
323 ($1,698)$196$1,502$59,111
324 ($1,698)$191$1,507$57,605
Year 28 - 325 ($1,698)$186$1,511$56,093
326 ($1,698)$181$1,516$54,577
327 ($1,698)$176$1,521$53,056
328 ($1,698)$172$1,526$51,530
329 ($1,698)$167$1,531$49,999
330 ($1,698)$162$1,536$48,463
331 ($1,698)$157$1,541$46,922
332 ($1,698)$152$1,546$45,376
333 ($1,698)$147$1,551$43,825
334 ($1,698)$142$1,556$42,269
335 ($1,698)$137$1,561$40,708
336 ($1,698)$132$1,566$39,142
Year 29 - 337 ($1,698)$127$1,571$37,571
338 ($1,698)$121$1,576$35,995
339 ($1,698)$116$1,581$34,413
340 ($1,698)$111$1,586$32,827
341 ($1,698)$106$1,592$31,236
342 ($1,698)$101$1,597$29,639
343 ($1,698)$96$1,602$28,037
344 ($1,698)$91$1,607$26,430
345 ($1,698)$85$1,612$24,818
346 ($1,698)$80$1,617$23,201
347 ($1,698)$75$1,623$21,578
348 ($1,698)$70$1,628$19,950
Year 30 - 349 ($1,698)$65$1,633$18,317
350 ($1,698)$59$1,638$16,678
351 ($1,698)$54$1,644$15,035
352 ($1,698)$49$1,649$13,386
353 ($1,698)$43$1,654$11,731
354 ($1,698)$38$1,660$10,072
355 ($1,698)$33$1,665$8,407
356 ($1,698)$27$1,670$6,736
357 ($1,698)$22$1,676$5,060
358 ($1,698)$16$1,681$3,379
359 ($1,698)$11$1,687$1,692
360 ($1,698)$5$1,692$0
TOTALS$250,353$360,800$611,153

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.