« 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 January 18, 2018. 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


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,731 360 $262,304 $623,104

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 122701 | State Lic #: MC-1186
$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: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$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 #: 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 #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 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  $451,000
Down Payment $90,200$360,800
Year 1 - 1 ($1,731)$1,215$516$360,284
2 ($1,731)$1,213$518$359,766
3 ($1,731)$1,211$520$359,246
4 ($1,731)$1,209$521$358,725
5 ($1,731)$1,208$523$358,202
6 ($1,731)$1,206$525$357,677
7 ($1,731)$1,204$527$357,150
8 ($1,731)$1,202$528$356,622
9 ($1,731)$1,201$530$356,092
10 ($1,731)$1,199$532$355,560
11 ($1,731)$1,197$534$355,026
12 ($1,731)$1,195$536$354,490
Year 2 - 13 ($1,731)$1,193$537$353,953
14 ($1,731)$1,192$539$353,414
15 ($1,731)$1,190$541$352,873
16 ($1,731)$1,188$543$352,330
17 ($1,731)$1,186$545$351,785
18 ($1,731)$1,184$547$351,239
19 ($1,731)$1,183$548$350,690
20 ($1,731)$1,181$550$350,140
21 ($1,731)$1,179$552$349,588
22 ($1,731)$1,177$554$349,034
23 ($1,731)$1,175$556$348,478
24 ($1,731)$1,173$558$347,921
Year 3 - 25 ($1,731)$1,171$560$347,361
26 ($1,731)$1,169$561$346,800
27 ($1,731)$1,168$563$346,237
28 ($1,731)$1,166$565$345,671
29 ($1,731)$1,164$567$345,104
30 ($1,731)$1,162$569$344,535
31 ($1,731)$1,160$571$343,964
32 ($1,731)$1,158$573$343,392
33 ($1,731)$1,156$575$342,817
34 ($1,731)$1,154$577$342,240
35 ($1,731)$1,152$579$341,661
36 ($1,731)$1,150$581$341,081
Year 4 - 37 ($1,731)$1,148$583$340,498
38 ($1,731)$1,146$585$339,914
39 ($1,731)$1,144$586$339,327
40 ($1,731)$1,142$588$338,739
41 ($1,731)$1,140$590$338,148
42 ($1,731)$1,138$592$337,556
43 ($1,731)$1,136$594$336,962
44 ($1,731)$1,134$596$336,365
45 ($1,731)$1,132$598$335,767
46 ($1,731)$1,130$600$335,166
47 ($1,731)$1,128$602$334,564
48 ($1,731)$1,126$604$333,959
Year 5 - 49 ($1,731)$1,124$607$333,353
50 ($1,731)$1,122$609$332,744
51 ($1,731)$1,120$611$332,134
52 ($1,731)$1,118$613$331,521
53 ($1,731)$1,116$615$330,906
54 ($1,731)$1,114$617$330,290
55 ($1,731)$1,112$619$329,671
56 ($1,731)$1,110$621$329,050
57 ($1,731)$1,108$623$328,427
58 ($1,731)$1,106$625$327,802
59 ($1,731)$1,104$627$327,174
60 ($1,731)$1,101$629$326,545
Year 6 - 61 ($1,731)$1,099$631$325,914
62 ($1,731)$1,097$634$325,280
63 ($1,731)$1,095$636$324,644
64 ($1,731)$1,093$638$324,006
65 ($1,731)$1,091$640$323,366
66 ($1,731)$1,089$642$322,724
67 ($1,731)$1,087$644$322,080
68 ($1,731)$1,084$647$321,433
69 ($1,731)$1,082$649$320,785
70 ($1,731)$1,080$651$320,134
71 ($1,731)$1,078$653$319,481
72 ($1,731)$1,076$655$318,825
Year 7 - 73 ($1,731)$1,073$657$318,168
74 ($1,731)$1,071$660$317,508
75 ($1,731)$1,069$662$316,846
76 ($1,731)$1,067$664$316,182
77 ($1,731)$1,064$666$315,516
78 ($1,731)$1,062$669$314,847
79 ($1,731)$1,060$671$314,176
80 ($1,731)$1,058$673$313,503
81 ($1,731)$1,055$675$312,828
82 ($1,731)$1,053$678$312,150
83 ($1,731)$1,051$680$311,470
84 ($1,731)$1,049$682$310,788
Year 8 - 85 ($1,731)$1,046$685$310,103
86 ($1,731)$1,044$687$309,417
87 ($1,731)$1,042$689$308,728
88 ($1,731)$1,039$691$308,036
89 ($1,731)$1,037$694$307,342
90 ($1,731)$1,035$696$306,646
91 ($1,731)$1,032$698$305,948
92 ($1,731)$1,030$701$305,247
93 ($1,731)$1,028$703$304,544
94 ($1,731)$1,025$706$303,838
95 ($1,731)$1,023$708$303,130
96 ($1,731)$1,021$710$302,420
Year 9 - 97 ($1,731)$1,018$713$301,707
98 ($1,731)$1,016$715$300,992
99 ($1,731)$1,013$718$300,275
100 ($1,731)$1,011$720$299,555
101 ($1,731)$1,009$722$298,832
102 ($1,731)$1,006$725$298,108
103 ($1,731)$1,004$727$297,380
104 ($1,731)$1,001$730$296,651
105 ($1,731)$999$732$295,919
106 ($1,731)$996$735$295,184
107 ($1,731)$994$737$294,447
108 ($1,731)$991$740$293,707
Year 10 - 109 ($1,731)$989$742$292,965
110 ($1,731)$986$745$292,221
111 ($1,731)$984$747$291,474
112 ($1,731)$981$750$290,724
113 ($1,731)$979$752$289,972
114 ($1,731)$976$755$289,218
115 ($1,731)$974$757$288,460
116 ($1,731)$971$760$287,701
117 ($1,731)$969$762$286,938
118 ($1,731)$966$765$286,174
119 ($1,731)$963$767$285,406
120 ($1,731)$961$770$284,636
Year 11 - 121 ($1,731)$958$773$283,864
122 ($1,731)$956$775$283,089
123 ($1,731)$953$778$282,311
124 ($1,731)$950$780$281,530
125 ($1,731)$948$783$280,747
126 ($1,731)$945$786$279,962
127 ($1,731)$943$788$279,173
128 ($1,731)$940$791$278,382
129 ($1,731)$937$794$277,589
130 ($1,731)$935$796$276,792
131 ($1,731)$932$799$275,993
132 ($1,731)$929$802$275,192
Year 12 - 133 ($1,731)$926$804$274,387
134 ($1,731)$924$807$273,580
135 ($1,731)$921$810$272,771
136 ($1,731)$918$813$271,958
137 ($1,731)$916$815$271,143
138 ($1,731)$913$818$270,325
139 ($1,731)$910$821$269,504
140 ($1,731)$907$824$268,681
141 ($1,731)$905$826$267,854
142 ($1,731)$902$829$267,025
143 ($1,731)$899$832$266,193
144 ($1,731)$896$835$265,359
Year 13 - 145 ($1,731)$893$837$264,521
146 ($1,731)$891$840$263,681
147 ($1,731)$888$843$262,838
148 ($1,731)$885$846$261,992
149 ($1,731)$882$849$261,143
150 ($1,731)$879$852$260,291
151 ($1,731)$876$855$259,437
152 ($1,731)$873$857$258,579
153 ($1,731)$871$860$257,719
154 ($1,731)$868$863$256,856
155 ($1,731)$865$866$255,990
156 ($1,731)$862$869$255,121
Year 14 - 157 ($1,731)$859$872$254,249
158 ($1,731)$856$875$253,374
159 ($1,731)$853$878$252,496
160 ($1,731)$850$881$251,615
161 ($1,731)$847$884$250,732
162 ($1,731)$844$887$249,845
163 ($1,731)$841$890$248,955
164 ($1,731)$838$893$248,063
165 ($1,731)$835$896$247,167
166 ($1,731)$832$899$246,268
167 ($1,731)$829$902$245,366
168 ($1,731)$826$905$244,462
Year 15 - 169 ($1,731)$823$908$243,554
170 ($1,731)$820$911$242,643
171 ($1,731)$817$914$241,729
172 ($1,731)$814$917$240,812
173 ($1,731)$811$920$239,892
174 ($1,731)$808$923$238,969
175 ($1,731)$805$926$238,042
176 ($1,731)$801$929$237,113
177 ($1,731)$798$933$236,180
178 ($1,731)$795$936$235,245
179 ($1,731)$792$939$234,306
180 ($1,731)$789$942$233,364
Year 16 - 181 ($1,731)$786$945$232,419
182 ($1,731)$782$948$231,470
183 ($1,731)$779$952$230,519
184 ($1,731)$776$955$229,564
185 ($1,731)$773$958$228,606
186 ($1,731)$770$961$227,645
187 ($1,731)$766$964$226,680
188 ($1,731)$763$968$225,713
189 ($1,731)$760$971$224,742
190 ($1,731)$757$974$223,767
191 ($1,731)$753$977$222,790
192 ($1,731)$750$981$221,809
Year 17 - 193 ($1,731)$747$984$220,825
194 ($1,731)$743$987$219,838
195 ($1,731)$740$991$218,847
196 ($1,731)$737$994$217,853
197 ($1,731)$733$997$216,855
198 ($1,731)$730$1,001$215,855
199 ($1,731)$727$1,004$214,851
200 ($1,731)$723$1,008$213,843
201 ($1,731)$720$1,011$212,832
202 ($1,731)$717$1,014$211,818
203 ($1,731)$713$1,018$210,800
204 ($1,731)$710$1,021$209,779
Year 18 - 205 ($1,731)$706$1,025$208,754
206 ($1,731)$703$1,028$207,726
207 ($1,731)$699$1,031$206,695
208 ($1,731)$696$1,035$205,660
209 ($1,731)$692$1,038$204,621
210 ($1,731)$689$1,042$203,579
211 ($1,731)$685$1,045$202,534
212 ($1,731)$682$1,049$201,485
213 ($1,731)$678$1,053$200,432
214 ($1,731)$675$1,056$199,376
215 ($1,731)$671$1,060$198,317
216 ($1,731)$668$1,063$197,254
Year 19 - 217 ($1,731)$664$1,067$196,187
218 ($1,731)$660$1,070$195,117
219 ($1,731)$657$1,074$194,043
220 ($1,731)$653$1,078$192,965
221 ($1,731)$650$1,081$191,884
222 ($1,731)$646$1,085$190,799
223 ($1,731)$642$1,088$189,710
224 ($1,731)$639$1,092$188,618
225 ($1,731)$635$1,096$187,522
226 ($1,731)$631$1,100$186,423
227 ($1,731)$628$1,103$185,320
228 ($1,731)$624$1,107$184,213
Year 20 - 229 ($1,731)$620$1,111$183,102
230 ($1,731)$616$1,114$181,988
231 ($1,731)$613$1,118$180,870
232 ($1,731)$609$1,122$179,748
233 ($1,731)$605$1,126$178,622
234 ($1,731)$601$1,129$177,492
235 ($1,731)$598$1,133$176,359
236 ($1,731)$594$1,137$175,222
237 ($1,731)$590$1,141$174,081
238 ($1,731)$586$1,145$172,936
239 ($1,731)$582$1,149$171,788
240 ($1,731)$578$1,152$170,635
Year 21 - 241 ($1,731)$574$1,156$169,479
242 ($1,731)$571$1,160$168,319
243 ($1,731)$567$1,164$167,154
244 ($1,731)$563$1,168$165,986
245 ($1,731)$559$1,172$164,814
246 ($1,731)$555$1,176$163,638
247 ($1,731)$551$1,180$162,458
248 ($1,731)$547$1,184$161,275
249 ($1,731)$543$1,188$160,087
250 ($1,731)$539$1,192$158,895
251 ($1,731)$535$1,196$157,699
252 ($1,731)$531$1,200$156,499
Year 22 - 253 ($1,731)$527$1,204$155,295
254 ($1,731)$523$1,208$154,087
255 ($1,731)$519$1,212$152,875
256 ($1,731)$515$1,216$151,659
257 ($1,731)$511$1,220$150,438
258 ($1,731)$506$1,224$149,214
259 ($1,731)$502$1,228$147,986
260 ($1,731)$498$1,233$146,753
261 ($1,731)$494$1,237$145,516
262 ($1,731)$490$1,241$144,275
263 ($1,731)$486$1,245$143,030
264 ($1,731)$482$1,249$141,781
Year 23 - 265 ($1,731)$477$1,254$140,527
266 ($1,731)$473$1,258$139,270
267 ($1,731)$469$1,262$138,008
268 ($1,731)$465$1,266$136,741
269 ($1,731)$460$1,270$135,471
270 ($1,731)$456$1,275$134,196
271 ($1,731)$452$1,279$132,917
272 ($1,731)$447$1,283$131,634
273 ($1,731)$443$1,288$130,346
274 ($1,731)$439$1,292$129,054
275 ($1,731)$434$1,296$127,758
276 ($1,731)$430$1,301$126,457
Year 24 - 277 ($1,731)$426$1,305$125,152
278 ($1,731)$421$1,310$123,842
279 ($1,731)$417$1,314$122,528
280 ($1,731)$413$1,318$121,210
281 ($1,731)$408$1,323$119,887
282 ($1,731)$404$1,327$118,560
283 ($1,731)$399$1,332$117,228
284 ($1,731)$395$1,336$115,892
285 ($1,731)$390$1,341$114,552
286 ($1,731)$386$1,345$113,206
287 ($1,731)$381$1,350$111,857
288 ($1,731)$377$1,354$110,502
Year 25 - 289 ($1,731)$372$1,359$109,144
290 ($1,731)$367$1,363$107,780
291 ($1,731)$363$1,368$106,412
292 ($1,731)$358$1,373$105,040
293 ($1,731)$354$1,377$103,662
294 ($1,731)$349$1,382$102,281
295 ($1,731)$344$1,387$100,894
296 ($1,731)$340$1,391$99,503
297 ($1,731)$335$1,396$98,107
298 ($1,731)$330$1,401$96,706
299 ($1,731)$326$1,405$95,301
300 ($1,731)$321$1,410$93,891
Year 26 - 301 ($1,731)$316$1,415$92,476
302 ($1,731)$311$1,420$91,057
303 ($1,731)$307$1,424$89,633
304 ($1,731)$302$1,429$88,204
305 ($1,731)$297$1,434$86,770
306 ($1,731)$292$1,439$85,331
307 ($1,731)$287$1,444$83,887
308 ($1,731)$282$1,448$82,439
309 ($1,731)$278$1,453$80,986
310 ($1,731)$273$1,458$79,528
311 ($1,731)$268$1,463$78,064
312 ($1,731)$263$1,468$76,596
Year 27 - 313 ($1,731)$258$1,473$75,123
314 ($1,731)$253$1,478$73,645
315 ($1,731)$248$1,483$72,163
316 ($1,731)$243$1,488$70,675
317 ($1,731)$238$1,493$69,182
318 ($1,731)$233$1,498$67,684
319 ($1,731)$228$1,503$66,181
320 ($1,731)$223$1,508$64,673
321 ($1,731)$218$1,513$63,160
322 ($1,731)$213$1,518$61,641
323 ($1,731)$208$1,523$60,118
324 ($1,731)$202$1,528$58,590
Year 28 - 325 ($1,731)$197$1,534$57,056
326 ($1,731)$192$1,539$55,517
327 ($1,731)$187$1,544$53,973
328 ($1,731)$182$1,549$52,424
329 ($1,731)$176$1,554$50,870
330 ($1,731)$171$1,560$49,310
331 ($1,731)$166$1,565$47,746
332 ($1,731)$161$1,570$46,175
333 ($1,731)$155$1,575$44,600
334 ($1,731)$150$1,581$43,019
335 ($1,731)$145$1,586$41,433
336 ($1,731)$139$1,591$39,842
Year 29 - 337 ($1,731)$134$1,597$38,245
338 ($1,731)$129$1,602$36,643
339 ($1,731)$123$1,607$35,036
340 ($1,731)$118$1,613$33,423
341 ($1,731)$113$1,618$31,805
342 ($1,731)$107$1,624$30,181
343 ($1,731)$102$1,629$28,552
344 ($1,731)$96$1,635$26,917
345 ($1,731)$91$1,640$25,277
346 ($1,731)$85$1,646$23,631
347 ($1,731)$80$1,651$21,980
348 ($1,731)$74$1,657$20,323
Year 30 - 349 ($1,731)$68$1,662$18,660
350 ($1,731)$63$1,668$16,992
351 ($1,731)$57$1,674$15,319
352 ($1,731)$52$1,679$13,639
353 ($1,731)$46$1,685$11,954
354 ($1,731)$40$1,691$10,264
355 ($1,731)$35$1,696$8,567
356 ($1,731)$29$1,702$6,865
357 ($1,731)$23$1,708$5,158
358 ($1,731)$17$1,713$3,444
359 ($1,731)$12$1,719$1,725
360 ($1,731)$6$1,725$0
TOTALS$262,304$360,800$623,104

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.