« Back to all home prices

Mortgage Payment Schedule for a $454,000 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 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($90,800) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,717 360 $255,015 $618,215

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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 #: 227765 | State Lic #: MC-5920
$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 #: 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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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
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  $454,000
Down Payment $90,800$363,200
Year 1 - 1 ($1,717)$1,186$531$362,669
2 ($1,717)$1,185$533$362,137
3 ($1,717)$1,183$534$361,602
4 ($1,717)$1,181$536$361,066
5 ($1,717)$1,179$538$360,529
6 ($1,717)$1,178$540$359,989
7 ($1,717)$1,176$541$359,448
8 ($1,717)$1,174$543$358,905
9 ($1,717)$1,172$545$358,360
10 ($1,717)$1,171$547$357,813
11 ($1,717)$1,169$548$357,265
12 ($1,717)$1,167$550$356,715
Year 2 - 13 ($1,717)$1,165$552$356,163
14 ($1,717)$1,163$554$355,609
15 ($1,717)$1,162$556$355,053
16 ($1,717)$1,160$557$354,496
17 ($1,717)$1,158$559$353,937
18 ($1,717)$1,156$561$353,375
19 ($1,717)$1,154$563$352,813
20 ($1,717)$1,153$565$352,248
21 ($1,717)$1,151$567$351,681
22 ($1,717)$1,149$568$351,113
23 ($1,717)$1,147$570$350,542
24 ($1,717)$1,145$572$349,970
Year 3 - 25 ($1,717)$1,143$574$349,396
26 ($1,717)$1,141$576$348,820
27 ($1,717)$1,139$578$348,243
28 ($1,717)$1,138$580$347,663
29 ($1,717)$1,136$582$347,081
30 ($1,717)$1,134$583$346,498
31 ($1,717)$1,132$585$345,913
32 ($1,717)$1,130$587$345,325
33 ($1,717)$1,128$589$344,736
34 ($1,717)$1,126$591$344,145
35 ($1,717)$1,124$593$343,552
36 ($1,717)$1,122$595$342,957
Year 4 - 37 ($1,717)$1,120$597$342,360
38 ($1,717)$1,118$599$341,761
39 ($1,717)$1,116$601$341,160
40 ($1,717)$1,114$603$340,557
41 ($1,717)$1,112$605$339,953
42 ($1,717)$1,111$607$339,346
43 ($1,717)$1,109$609$338,737
44 ($1,717)$1,107$611$338,126
45 ($1,717)$1,105$613$337,514
46 ($1,717)$1,103$615$336,899
47 ($1,717)$1,101$617$336,282
48 ($1,717)$1,099$619$335,664
Year 5 - 49 ($1,717)$1,097$621$335,043
50 ($1,717)$1,094$623$334,420
51 ($1,717)$1,092$625$333,795
52 ($1,717)$1,090$627$333,168
53 ($1,717)$1,088$629$332,539
54 ($1,717)$1,086$631$331,908
55 ($1,717)$1,084$633$331,275
56 ($1,717)$1,082$635$330,640
57 ($1,717)$1,080$637$330,003
58 ($1,717)$1,078$639$329,364
59 ($1,717)$1,076$641$328,723
60 ($1,717)$1,074$643$328,079
Year 6 - 61 ($1,717)$1,072$646$327,434
62 ($1,717)$1,070$648$326,786
63 ($1,717)$1,068$650$326,136
64 ($1,717)$1,065$652$325,484
65 ($1,717)$1,063$654$324,830
66 ($1,717)$1,061$656$324,174
67 ($1,717)$1,059$658$323,516
68 ($1,717)$1,057$660$322,855
69 ($1,717)$1,055$663$322,193
70 ($1,717)$1,052$665$321,528
71 ($1,717)$1,050$667$320,861
72 ($1,717)$1,048$669$320,192
Year 7 - 73 ($1,717)$1,046$671$319,521
74 ($1,717)$1,044$673$318,847
75 ($1,717)$1,042$676$318,171
76 ($1,717)$1,039$678$317,494
77 ($1,717)$1,037$680$316,813
78 ($1,717)$1,035$682$316,131
79 ($1,717)$1,033$685$315,446
80 ($1,717)$1,030$687$314,760
81 ($1,717)$1,028$689$314,071
82 ($1,717)$1,026$691$313,379
83 ($1,717)$1,024$694$312,686
84 ($1,717)$1,021$696$311,990
Year 8 - 85 ($1,717)$1,019$698$311,292
86 ($1,717)$1,017$700$310,591
87 ($1,717)$1,015$703$309,889
88 ($1,717)$1,012$705$309,184
89 ($1,717)$1,010$707$308,477
90 ($1,717)$1,008$710$307,767
91 ($1,717)$1,005$712$307,055
92 ($1,717)$1,003$714$306,341
93 ($1,717)$1,001$717$305,624
94 ($1,717)$998$719$304,905
95 ($1,717)$996$721$304,184
96 ($1,717)$994$724$303,461
Year 9 - 97 ($1,717)$991$726$302,735
98 ($1,717)$989$728$302,006
99 ($1,717)$987$731$301,276
100 ($1,717)$984$733$300,543
101 ($1,717)$982$735$299,807
102 ($1,717)$979$738$299,069
103 ($1,717)$977$740$298,329
104 ($1,717)$975$743$297,586
105 ($1,717)$972$745$296,841
106 ($1,717)$970$748$296,093
107 ($1,717)$967$750$295,343
108 ($1,717)$965$752$294,591
Year 10 - 109 ($1,717)$962$755$293,836
110 ($1,717)$960$757$293,079
111 ($1,717)$957$760$292,319
112 ($1,717)$955$762$291,556
113 ($1,717)$952$765$290,792
114 ($1,717)$950$767$290,024
115 ($1,717)$947$770$289,254
116 ($1,717)$945$772$288,482
117 ($1,717)$942$775$287,707
118 ($1,717)$940$777$286,930
119 ($1,717)$937$780$286,150
120 ($1,717)$935$783$285,367
Year 11 - 121 ($1,717)$932$785$284,582
122 ($1,717)$930$788$283,794
123 ($1,717)$927$790$283,004
124 ($1,717)$924$793$282,211
125 ($1,717)$922$795$281,416
126 ($1,717)$919$798$280,618
127 ($1,717)$917$801$279,818
128 ($1,717)$914$803$279,014
129 ($1,717)$911$806$278,209
130 ($1,717)$909$808$277,400
131 ($1,717)$906$811$276,589
132 ($1,717)$904$814$275,775
Year 12 - 133 ($1,717)$901$816$274,959
134 ($1,717)$898$819$274,140
135 ($1,717)$896$822$273,318
136 ($1,717)$893$824$272,494
137 ($1,717)$890$827$271,667
138 ($1,717)$887$830$270,837
139 ($1,717)$885$833$270,004
140 ($1,717)$882$835$269,169
141 ($1,717)$879$838$268,331
142 ($1,717)$877$841$267,490
143 ($1,717)$874$843$266,647
144 ($1,717)$871$846$265,801
Year 13 - 145 ($1,717)$868$849$264,952
146 ($1,717)$866$852$264,100
147 ($1,717)$863$855$263,245
148 ($1,717)$860$857$262,388
149 ($1,717)$857$860$261,528
150 ($1,717)$854$863$260,665
151 ($1,717)$852$866$259,799
152 ($1,717)$849$869$258,931
153 ($1,717)$846$871$258,059
154 ($1,717)$843$874$257,185
155 ($1,717)$840$877$256,308
156 ($1,717)$837$880$255,428
Year 14 - 157 ($1,717)$834$883$254,545
158 ($1,717)$832$886$253,659
159 ($1,717)$829$889$252,770
160 ($1,717)$826$892$251,879
161 ($1,717)$823$894$250,984
162 ($1,717)$820$897$250,087
163 ($1,717)$817$900$249,187
164 ($1,717)$814$903$248,284
165 ($1,717)$811$906$247,377
166 ($1,717)$808$909$246,468
167 ($1,717)$805$912$245,556
168 ($1,717)$802$915$244,641
Year 15 - 169 ($1,717)$799$918$243,723
170 ($1,717)$796$921$242,802
171 ($1,717)$793$924$241,878
172 ($1,717)$790$927$240,950
173 ($1,717)$787$930$240,020
174 ($1,717)$784$933$239,087
175 ($1,717)$781$936$238,151
176 ($1,717)$778$939$237,212
177 ($1,717)$775$942$236,269
178 ($1,717)$772$945$235,324
179 ($1,717)$769$949$234,375
180 ($1,717)$766$952$233,424
Year 16 - 181 ($1,717)$763$955$232,469
182 ($1,717)$759$958$231,511
183 ($1,717)$756$961$230,550
184 ($1,717)$753$964$229,586
185 ($1,717)$750$967$228,619
186 ($1,717)$747$970$227,648
187 ($1,717)$744$974$226,675
188 ($1,717)$740$977$225,698
189 ($1,717)$737$980$224,718
190 ($1,717)$734$983$223,735
191 ($1,717)$731$986$222,748
192 ($1,717)$728$990$221,759
Year 17 - 193 ($1,717)$724$993$220,766
194 ($1,717)$721$996$219,770
195 ($1,717)$718$999$218,770
196 ($1,717)$715$1,003$217,768
197 ($1,717)$711$1,006$216,762
198 ($1,717)$708$1,009$215,753
199 ($1,717)$705$1,012$214,740
200 ($1,717)$701$1,016$213,724
201 ($1,717)$698$1,019$212,705
202 ($1,717)$695$1,022$211,683
203 ($1,717)$691$1,026$210,657
204 ($1,717)$688$1,029$209,628
Year 18 - 205 ($1,717)$685$1,032$208,595
206 ($1,717)$681$1,036$207,560
207 ($1,717)$678$1,039$206,520
208 ($1,717)$675$1,043$205,478
209 ($1,717)$671$1,046$204,432
210 ($1,717)$668$1,049$203,382
211 ($1,717)$664$1,053$202,329
212 ($1,717)$661$1,056$201,273
213 ($1,717)$657$1,060$200,213
214 ($1,717)$654$1,063$199,150
215 ($1,717)$651$1,067$198,083
216 ($1,717)$647$1,070$197,013
Year 19 - 217 ($1,717)$644$1,074$195,939
218 ($1,717)$640$1,077$194,862
219 ($1,717)$637$1,081$193,782
220 ($1,717)$633$1,084$192,697
221 ($1,717)$629$1,088$191,609
222 ($1,717)$626$1,091$190,518
223 ($1,717)$622$1,095$189,423
224 ($1,717)$619$1,098$188,325
225 ($1,717)$615$1,102$187,223
226 ($1,717)$612$1,106$186,117
227 ($1,717)$608$1,109$185,008
228 ($1,717)$604$1,113$183,895
Year 20 - 229 ($1,717)$601$1,117$182,778
230 ($1,717)$597$1,120$181,658
231 ($1,717)$593$1,124$180,534
232 ($1,717)$590$1,128$179,407
233 ($1,717)$586$1,131$178,276
234 ($1,717)$582$1,135$177,141
235 ($1,717)$579$1,139$176,002
236 ($1,717)$575$1,142$174,860
237 ($1,717)$571$1,146$173,714
238 ($1,717)$567$1,150$172,564
239 ($1,717)$564$1,154$171,410
240 ($1,717)$560$1,157$170,253
Year 21 - 241 ($1,717)$556$1,161$169,092
242 ($1,717)$552$1,165$167,927
243 ($1,717)$549$1,169$166,758
244 ($1,717)$545$1,173$165,586
245 ($1,717)$541$1,176$164,409
246 ($1,717)$537$1,180$163,229
247 ($1,717)$533$1,184$162,045
248 ($1,717)$529$1,188$160,857
249 ($1,717)$525$1,192$159,665
250 ($1,717)$522$1,196$158,470
251 ($1,717)$518$1,200$157,270
252 ($1,717)$514$1,204$156,067
Year 22 - 253 ($1,717)$510$1,207$154,859
254 ($1,717)$506$1,211$153,648
255 ($1,717)$502$1,215$152,432
256 ($1,717)$498$1,219$151,213
257 ($1,717)$494$1,223$149,990
258 ($1,717)$490$1,227$148,763
259 ($1,717)$486$1,231$147,531
260 ($1,717)$482$1,235$146,296
261 ($1,717)$478$1,239$145,057
262 ($1,717)$474$1,243$143,813
263 ($1,717)$470$1,247$142,566
264 ($1,717)$466$1,252$141,314
Year 23 - 265 ($1,717)$462$1,256$140,059
266 ($1,717)$458$1,260$138,799
267 ($1,717)$453$1,264$137,535
268 ($1,717)$449$1,268$136,267
269 ($1,717)$445$1,272$134,995
270 ($1,717)$441$1,276$133,719
271 ($1,717)$437$1,280$132,438
272 ($1,717)$433$1,285$131,153
273 ($1,717)$428$1,289$129,865
274 ($1,717)$424$1,293$128,572
275 ($1,717)$420$1,297$127,274
276 ($1,717)$416$1,302$125,973
Year 24 - 277 ($1,717)$412$1,306$124,667
278 ($1,717)$407$1,310$123,357
279 ($1,717)$403$1,314$122,043
280 ($1,717)$399$1,319$120,724
281 ($1,717)$394$1,323$119,401
282 ($1,717)$390$1,327$118,074
283 ($1,717)$386$1,332$116,743
284 ($1,717)$381$1,336$115,407
285 ($1,717)$377$1,340$114,066
286 ($1,717)$373$1,345$112,722
287 ($1,717)$368$1,349$111,373
288 ($1,717)$364$1,353$110,019
Year 25 - 289 ($1,717)$359$1,358$108,661
290 ($1,717)$355$1,362$107,299
291 ($1,717)$351$1,367$105,932
292 ($1,717)$346$1,371$104,561
293 ($1,717)$342$1,376$103,185
294 ($1,717)$337$1,380$101,805
295 ($1,717)$333$1,385$100,420
296 ($1,717)$328$1,389$99,031
297 ($1,717)$324$1,394$97,637
298 ($1,717)$319$1,398$96,239
299 ($1,717)$314$1,403$94,836
300 ($1,717)$310$1,407$93,429
Year 26 - 301 ($1,717)$305$1,412$92,017
302 ($1,717)$301$1,417$90,600
303 ($1,717)$296$1,421$89,179
304 ($1,717)$291$1,426$87,753
305 ($1,717)$287$1,431$86,322
306 ($1,717)$282$1,435$84,887
307 ($1,717)$277$1,440$83,447
308 ($1,717)$273$1,445$82,002
309 ($1,717)$268$1,449$80,553
310 ($1,717)$263$1,454$79,099
311 ($1,717)$258$1,459$77,640
312 ($1,717)$254$1,464$76,176
Year 27 - 313 ($1,717)$249$1,468$74,708
314 ($1,717)$244$1,473$73,235
315 ($1,717)$239$1,478$71,757
316 ($1,717)$234$1,483$70,274
317 ($1,717)$230$1,488$68,786
318 ($1,717)$225$1,493$67,294
319 ($1,717)$220$1,497$65,796
320 ($1,717)$215$1,502$64,294
321 ($1,717)$210$1,507$62,787
322 ($1,717)$205$1,512$61,274
323 ($1,717)$200$1,517$59,757
324 ($1,717)$195$1,522$58,235
Year 28 - 325 ($1,717)$190$1,527$56,708
326 ($1,717)$185$1,532$55,176
327 ($1,717)$180$1,537$53,639
328 ($1,717)$175$1,542$52,097
329 ($1,717)$170$1,547$50,550
330 ($1,717)$165$1,552$48,998
331 ($1,717)$160$1,557$47,441
332 ($1,717)$155$1,562$45,878
333 ($1,717)$150$1,567$44,311
334 ($1,717)$145$1,573$42,738
335 ($1,717)$140$1,578$41,161
336 ($1,717)$134$1,583$39,578
Year 29 - 337 ($1,717)$129$1,588$37,990
338 ($1,717)$124$1,593$36,397
339 ($1,717)$119$1,598$34,799
340 ($1,717)$114$1,604$33,195
341 ($1,717)$108$1,609$31,586
342 ($1,717)$103$1,614$29,972
343 ($1,717)$98$1,619$28,353
344 ($1,717)$93$1,625$26,728
345 ($1,717)$87$1,630$25,098
346 ($1,717)$82$1,635$23,463
347 ($1,717)$77$1,641$21,822
348 ($1,717)$71$1,646$20,176
Year 30 - 349 ($1,717)$66$1,651$18,525
350 ($1,717)$61$1,657$16,868
351 ($1,717)$55$1,662$15,206
352 ($1,717)$50$1,668$13,538
353 ($1,717)$44$1,673$11,865
354 ($1,717)$39$1,679$10,187
355 ($1,717)$33$1,684$8,503
356 ($1,717)$28$1,689$6,813
357 ($1,717)$22$1,695$5,118
358 ($1,717)$17$1,701$3,418
359 ($1,717)$11$1,706$1,712
360 ($1,717)$6$1,712$0
TOTALS$255,015$363,200$618,215

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.