« Back to all home prices

Mortgage Payment Schedule for a $455,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($91,000) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,692 360 $245,100 $609,100

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 258821
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 30 day rate lock

$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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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
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  $455,000
Down Payment $91,000$364,000
Year 1 - 1 ($1,692)$1,147$545$363,455
2 ($1,692)$1,145$547$362,908
3 ($1,692)$1,143$549$362,359
4 ($1,692)$1,141$551$361,808
5 ($1,692)$1,140$552$361,256
6 ($1,692)$1,138$554$360,702
7 ($1,692)$1,136$556$360,146
8 ($1,692)$1,134$557$359,589
9 ($1,692)$1,133$559$359,030
10 ($1,692)$1,131$561$358,469
11 ($1,692)$1,129$563$357,906
12 ($1,692)$1,127$565$357,341
Year 2 - 13 ($1,692)$1,126$566$356,775
14 ($1,692)$1,124$568$356,207
15 ($1,692)$1,122$570$355,637
16 ($1,692)$1,120$572$355,065
17 ($1,692)$1,118$573$354,492
18 ($1,692)$1,117$575$353,917
19 ($1,692)$1,115$577$353,339
20 ($1,692)$1,113$579$352,760
21 ($1,692)$1,111$581$352,180
22 ($1,692)$1,109$583$351,597
23 ($1,692)$1,108$584$351,013
24 ($1,692)$1,106$586$350,427
Year 3 - 25 ($1,692)$1,104$588$349,838
26 ($1,692)$1,102$590$349,248
27 ($1,692)$1,100$592$348,657
28 ($1,692)$1,098$594$348,063
29 ($1,692)$1,096$596$347,467
30 ($1,692)$1,095$597$346,870
31 ($1,692)$1,093$599$346,271
32 ($1,692)$1,091$601$345,670
33 ($1,692)$1,089$603$345,066
34 ($1,692)$1,087$605$344,461
35 ($1,692)$1,085$607$343,855
36 ($1,692)$1,083$609$343,246
Year 4 - 37 ($1,692)$1,081$611$342,635
38 ($1,692)$1,079$613$342,022
39 ($1,692)$1,077$615$341,408
40 ($1,692)$1,075$617$340,791
41 ($1,692)$1,073$618$340,173
42 ($1,692)$1,072$620$339,552
43 ($1,692)$1,070$622$338,930
44 ($1,692)$1,068$624$338,306
45 ($1,692)$1,066$626$337,680
46 ($1,692)$1,064$628$337,051
47 ($1,692)$1,062$630$336,421
48 ($1,692)$1,060$632$335,789
Year 5 - 49 ($1,692)$1,058$634$335,155
50 ($1,692)$1,056$636$334,518
51 ($1,692)$1,054$638$333,880
52 ($1,692)$1,052$640$333,240
53 ($1,692)$1,050$642$332,598
54 ($1,692)$1,048$644$331,953
55 ($1,692)$1,046$646$331,307
56 ($1,692)$1,044$648$330,659
57 ($1,692)$1,042$650$330,008
58 ($1,692)$1,040$652$329,356
59 ($1,692)$1,037$654$328,702
60 ($1,692)$1,035$657$328,045
Year 6 - 61 ($1,692)$1,033$659$327,386
62 ($1,692)$1,031$661$326,726
63 ($1,692)$1,029$663$326,063
64 ($1,692)$1,027$665$325,398
65 ($1,692)$1,025$667$324,731
66 ($1,692)$1,023$669$324,062
67 ($1,692)$1,021$671$323,391
68 ($1,692)$1,019$673$322,718
69 ($1,692)$1,017$675$322,042
70 ($1,692)$1,014$678$321,365
71 ($1,692)$1,012$680$320,685
72 ($1,692)$1,010$682$320,003
Year 7 - 73 ($1,692)$1,008$684$319,320
74 ($1,692)$1,006$686$318,633
75 ($1,692)$1,004$688$317,945
76 ($1,692)$1,002$690$317,255
77 ($1,692)$999$693$316,562
78 ($1,692)$997$695$315,867
79 ($1,692)$995$697$315,170
80 ($1,692)$993$699$314,471
81 ($1,692)$991$701$313,770
82 ($1,692)$988$704$313,066
83 ($1,692)$986$706$312,361
84 ($1,692)$984$708$311,653
Year 8 - 85 ($1,692)$982$710$310,942
86 ($1,692)$979$712$310,230
87 ($1,692)$977$715$309,515
88 ($1,692)$975$717$308,798
89 ($1,692)$973$719$308,079
90 ($1,692)$970$721$307,357
91 ($1,692)$968$724$306,634
92 ($1,692)$966$726$305,908
93 ($1,692)$964$728$305,179
94 ($1,692)$961$731$304,449
95 ($1,692)$959$733$303,716
96 ($1,692)$957$735$302,981
Year 9 - 97 ($1,692)$954$738$302,243
98 ($1,692)$952$740$301,503
99 ($1,692)$950$742$300,761
100 ($1,692)$947$745$300,016
101 ($1,692)$945$747$299,269
102 ($1,692)$943$749$298,520
103 ($1,692)$940$752$297,769
104 ($1,692)$938$754$297,015
105 ($1,692)$936$756$296,258
106 ($1,692)$933$759$295,500
107 ($1,692)$931$761$294,738
108 ($1,692)$928$764$293,975
Year 10 - 109 ($1,692)$926$766$293,209
110 ($1,692)$924$768$292,441
111 ($1,692)$921$771$291,670
112 ($1,692)$919$773$290,897
113 ($1,692)$916$776$290,121
114 ($1,692)$914$778$289,343
115 ($1,692)$911$781$288,563
116 ($1,692)$909$783$287,780
117 ($1,692)$907$785$286,994
118 ($1,692)$904$788$286,206
119 ($1,692)$902$790$285,416
120 ($1,692)$899$793$284,623
Year 11 - 121 ($1,692)$897$795$283,828
122 ($1,692)$894$798$283,030
123 ($1,692)$892$800$282,229
124 ($1,692)$889$803$281,426
125 ($1,692)$886$805$280,621
126 ($1,692)$884$808$279,813
127 ($1,692)$881$811$279,002
128 ($1,692)$879$813$278,189
129 ($1,692)$876$816$277,374
130 ($1,692)$874$818$276,555
131 ($1,692)$871$821$275,735
132 ($1,692)$869$823$274,911
Year 12 - 133 ($1,692)$866$826$274,085
134 ($1,692)$863$829$273,257
135 ($1,692)$861$831$272,426
136 ($1,692)$858$834$271,592
137 ($1,692)$856$836$270,755
138 ($1,692)$853$839$269,916
139 ($1,692)$850$842$269,075
140 ($1,692)$848$844$268,230
141 ($1,692)$845$847$267,383
142 ($1,692)$842$850$266,533
143 ($1,692)$840$852$265,681
144 ($1,692)$837$855$264,826
Year 13 - 145 ($1,692)$834$858$263,968
146 ($1,692)$832$860$263,108
147 ($1,692)$829$863$262,245
148 ($1,692)$826$866$261,379
149 ($1,692)$823$869$260,510
150 ($1,692)$821$871$259,639
151 ($1,692)$818$874$258,765
152 ($1,692)$815$877$257,888
153 ($1,692)$812$880$257,008
154 ($1,692)$810$882$256,126
155 ($1,692)$807$885$255,241
156 ($1,692)$804$888$254,353
Year 14 - 157 ($1,692)$801$891$253,462
158 ($1,692)$798$894$252,569
159 ($1,692)$796$896$251,672
160 ($1,692)$793$899$250,773
161 ($1,692)$790$902$249,871
162 ($1,692)$787$905$248,966
163 ($1,692)$784$908$248,059
164 ($1,692)$781$911$247,148
165 ($1,692)$779$913$246,235
166 ($1,692)$776$916$245,318
167 ($1,692)$773$919$244,399
168 ($1,692)$770$922$243,477
Year 15 - 169 ($1,692)$767$925$242,552
170 ($1,692)$764$928$241,624
171 ($1,692)$761$931$240,693
172 ($1,692)$758$934$239,760
173 ($1,692)$755$937$238,823
174 ($1,692)$752$940$237,883
175 ($1,692)$749$943$236,941
176 ($1,692)$746$946$235,995
177 ($1,692)$743$949$235,046
178 ($1,692)$740$952$234,095
179 ($1,692)$737$955$233,140
180 ($1,692)$734$958$232,183
Year 16 - 181 ($1,692)$731$961$231,222
182 ($1,692)$728$964$230,259
183 ($1,692)$725$967$229,292
184 ($1,692)$722$970$228,322
185 ($1,692)$719$973$227,350
186 ($1,692)$716$976$226,374
187 ($1,692)$713$979$225,395
188 ($1,692)$710$982$224,413
189 ($1,692)$707$985$223,428
190 ($1,692)$704$988$222,440
191 ($1,692)$701$991$221,449
192 ($1,692)$698$994$220,454
Year 17 - 193 ($1,692)$694$998$219,457
194 ($1,692)$691$1,001$218,456
195 ($1,692)$688$1,004$217,452
196 ($1,692)$685$1,007$216,445
197 ($1,692)$682$1,010$215,435
198 ($1,692)$679$1,013$214,422
199 ($1,692)$675$1,017$213,405
200 ($1,692)$672$1,020$212,386
201 ($1,692)$669$1,023$211,363
202 ($1,692)$666$1,026$210,336
203 ($1,692)$663$1,029$209,307
204 ($1,692)$659$1,033$208,274
Year 18 - 205 ($1,692)$656$1,036$207,239
206 ($1,692)$653$1,039$206,199
207 ($1,692)$650$1,042$205,157
208 ($1,692)$646$1,046$204,111
209 ($1,692)$643$1,049$203,062
210 ($1,692)$640$1,052$202,010
211 ($1,692)$636$1,056$200,954
212 ($1,692)$633$1,059$199,895
213 ($1,692)$630$1,062$198,833
214 ($1,692)$626$1,066$197,768
215 ($1,692)$623$1,069$196,699
216 ($1,692)$620$1,072$195,626
Year 19 - 217 ($1,692)$616$1,076$194,551
218 ($1,692)$613$1,079$193,471
219 ($1,692)$609$1,083$192,389
220 ($1,692)$606$1,086$191,303
221 ($1,692)$603$1,089$190,214
222 ($1,692)$599$1,093$189,121
223 ($1,692)$596$1,096$188,025
224 ($1,692)$592$1,100$186,925
225 ($1,692)$589$1,103$185,822
226 ($1,692)$585$1,107$184,715
227 ($1,692)$582$1,110$183,605
228 ($1,692)$578$1,114$182,492
Year 20 - 229 ($1,692)$575$1,117$181,375
230 ($1,692)$571$1,121$180,254
231 ($1,692)$568$1,124$179,130
232 ($1,692)$564$1,128$178,002
233 ($1,692)$561$1,131$176,871
234 ($1,692)$557$1,135$175,736
235 ($1,692)$554$1,138$174,598
236 ($1,692)$550$1,142$173,456
237 ($1,692)$546$1,146$172,310
238 ($1,692)$543$1,149$171,161
239 ($1,692)$539$1,153$170,008
240 ($1,692)$536$1,156$168,852
Year 21 - 241 ($1,692)$532$1,160$167,692
242 ($1,692)$528$1,164$166,528
243 ($1,692)$525$1,167$165,361
244 ($1,692)$521$1,171$164,190
245 ($1,692)$517$1,175$163,015
246 ($1,692)$513$1,178$161,836
247 ($1,692)$510$1,182$160,654
248 ($1,692)$506$1,186$159,468
249 ($1,692)$502$1,190$158,279
250 ($1,692)$499$1,193$157,085
251 ($1,692)$495$1,197$155,888
252 ($1,692)$491$1,201$154,687
Year 22 - 253 ($1,692)$487$1,205$153,483
254 ($1,692)$483$1,208$152,274
255 ($1,692)$480$1,212$151,062
256 ($1,692)$476$1,216$149,846
257 ($1,692)$472$1,220$148,626
258 ($1,692)$468$1,224$147,402
259 ($1,692)$464$1,228$146,174
260 ($1,692)$460$1,231$144,943
261 ($1,692)$457$1,235$143,708
262 ($1,692)$453$1,239$142,468
263 ($1,692)$449$1,243$141,225
264 ($1,692)$445$1,247$139,978
Year 23 - 265 ($1,692)$441$1,251$138,727
266 ($1,692)$437$1,255$137,472
267 ($1,692)$433$1,259$136,213
268 ($1,692)$429$1,263$134,950
269 ($1,692)$425$1,267$133,684
270 ($1,692)$421$1,271$132,413
271 ($1,692)$417$1,275$131,138
272 ($1,692)$413$1,279$129,859
273 ($1,692)$409$1,283$128,576
274 ($1,692)$405$1,287$127,289
275 ($1,692)$401$1,291$125,998
276 ($1,692)$397$1,295$124,703
Year 24 - 277 ($1,692)$393$1,299$123,404
278 ($1,692)$389$1,303$122,101
279 ($1,692)$385$1,307$120,793
280 ($1,692)$380$1,311$119,482
281 ($1,692)$376$1,316$118,166
282 ($1,692)$372$1,320$116,847
283 ($1,692)$368$1,324$115,523
284 ($1,692)$364$1,328$114,195
285 ($1,692)$360$1,332$112,863
286 ($1,692)$356$1,336$111,526
287 ($1,692)$351$1,341$110,185
288 ($1,692)$347$1,345$108,841
Year 25 - 289 ($1,692)$343$1,349$107,492
290 ($1,692)$339$1,353$106,138
291 ($1,692)$334$1,358$104,781
292 ($1,692)$330$1,362$103,419
293 ($1,692)$326$1,366$102,053
294 ($1,692)$321$1,370$100,682
295 ($1,692)$317$1,375$99,307
296 ($1,692)$313$1,379$97,928
297 ($1,692)$308$1,383$96,545
298 ($1,692)$304$1,388$95,157
299 ($1,692)$300$1,392$93,765
300 ($1,692)$295$1,397$92,368
Year 26 - 301 ($1,692)$291$1,401$90,967
302 ($1,692)$287$1,405$89,562
303 ($1,692)$282$1,410$88,152
304 ($1,692)$278$1,414$86,738
305 ($1,692)$273$1,419$85,319
306 ($1,692)$269$1,423$83,896
307 ($1,692)$264$1,428$82,468
308 ($1,692)$260$1,432$81,036
309 ($1,692)$255$1,437$79,599
310 ($1,692)$251$1,441$78,158
311 ($1,692)$246$1,446$76,712
312 ($1,692)$242$1,450$75,262
Year 27 - 313 ($1,692)$237$1,455$73,807
314 ($1,692)$232$1,459$72,348
315 ($1,692)$228$1,464$70,884
316 ($1,692)$223$1,469$69,415
317 ($1,692)$219$1,473$67,942
318 ($1,692)$214$1,478$66,464
319 ($1,692)$209$1,483$64,981
320 ($1,692)$205$1,487$63,494
321 ($1,692)$200$1,492$62,002
322 ($1,692)$195$1,497$60,505
323 ($1,692)$191$1,501$59,004
324 ($1,692)$186$1,506$57,498
Year 28 - 325 ($1,692)$181$1,511$55,987
326 ($1,692)$176$1,516$54,471
327 ($1,692)$172$1,520$52,951
328 ($1,692)$167$1,525$51,426
329 ($1,692)$162$1,530$49,896
330 ($1,692)$157$1,535$48,361
331 ($1,692)$152$1,540$46,822
332 ($1,692)$147$1,544$45,277
333 ($1,692)$143$1,549$43,728
334 ($1,692)$138$1,554$42,174
335 ($1,692)$133$1,559$40,614
336 ($1,692)$128$1,564$39,050
Year 29 - 337 ($1,692)$123$1,569$37,482
338 ($1,692)$118$1,574$35,908
339 ($1,692)$113$1,579$34,329
340 ($1,692)$108$1,584$32,745
341 ($1,692)$103$1,589$31,156
342 ($1,692)$98$1,594$29,562
343 ($1,692)$93$1,599$27,964
344 ($1,692)$88$1,604$26,360
345 ($1,692)$83$1,609$24,751
346 ($1,692)$78$1,614$23,137
347 ($1,692)$73$1,619$21,518
348 ($1,692)$68$1,624$19,894
Year 30 - 349 ($1,692)$63$1,629$18,264
350 ($1,692)$58$1,634$16,630
351 ($1,692)$52$1,640$14,990
352 ($1,692)$47$1,645$13,346
353 ($1,692)$42$1,650$11,696
354 ($1,692)$37$1,655$10,041
355 ($1,692)$32$1,660$8,380
356 ($1,692)$26$1,666$6,715
357 ($1,692)$21$1,671$5,044
358 ($1,692)$16$1,676$3,368
359 ($1,692)$11$1,681$1,687
360 ($1,692)$5$1,687$0
TOTALS$245,100$364,000$609,100

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.