« Back to all home prices

Mortgage Payment Schedule for a $457,000 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% ($91,400) 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
$1,720 360 $253,684 $619,284

Mortgage Providers

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


$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 #: 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 #: 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.762% | Rate: 3.750% | Fees: $353 | 30 day rate lock

NMLS #: 2258 | State Lic #: MC-4673
$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 #: 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: 3.999% | 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  $457,000
Down Payment $91,400$365,600
Year 1 - 1 ($1,720)$1,182$538$365,062
2 ($1,720)$1,180$540$364,522
3 ($1,720)$1,179$542$363,980
4 ($1,720)$1,177$543$363,437
5 ($1,720)$1,175$545$362,892
6 ($1,720)$1,173$547$362,345
7 ($1,720)$1,172$549$361,796
8 ($1,720)$1,170$550$361,246
9 ($1,720)$1,168$552$360,694
10 ($1,720)$1,166$554$360,140
11 ($1,720)$1,164$556$359,584
12 ($1,720)$1,163$558$359,026
Year 2 - 13 ($1,720)$1,161$559$358,467
14 ($1,720)$1,159$561$357,906
15 ($1,720)$1,157$563$357,343
16 ($1,720)$1,155$565$356,778
17 ($1,720)$1,154$567$356,211
18 ($1,720)$1,152$568$355,643
19 ($1,720)$1,150$570$355,073
20 ($1,720)$1,148$572$354,500
21 ($1,720)$1,146$574$353,926
22 ($1,720)$1,144$576$353,351
23 ($1,720)$1,142$578$352,773
24 ($1,720)$1,141$580$352,193
Year 3 - 25 ($1,720)$1,139$581$351,612
26 ($1,720)$1,137$583$351,028
27 ($1,720)$1,135$585$350,443
28 ($1,720)$1,133$587$349,856
29 ($1,720)$1,131$589$349,267
30 ($1,720)$1,129$591$348,676
31 ($1,720)$1,127$593$348,083
32 ($1,720)$1,125$595$347,488
33 ($1,720)$1,124$597$346,892
34 ($1,720)$1,122$599$346,293
35 ($1,720)$1,120$601$345,693
36 ($1,720)$1,118$602$345,090
Year 4 - 37 ($1,720)$1,116$604$344,486
38 ($1,720)$1,114$606$343,879
39 ($1,720)$1,112$608$343,271
40 ($1,720)$1,110$610$342,661
41 ($1,720)$1,108$612$342,048
42 ($1,720)$1,106$614$341,434
43 ($1,720)$1,104$616$340,818
44 ($1,720)$1,102$618$340,199
45 ($1,720)$1,100$620$339,579
46 ($1,720)$1,098$622$338,957
47 ($1,720)$1,096$624$338,333
48 ($1,720)$1,094$626$337,706
Year 5 - 49 ($1,720)$1,092$628$337,078
50 ($1,720)$1,090$630$336,448
51 ($1,720)$1,088$632$335,815
52 ($1,720)$1,086$634$335,181
53 ($1,720)$1,084$636$334,544
54 ($1,720)$1,082$639$333,906
55 ($1,720)$1,080$641$333,265
56 ($1,720)$1,078$643$332,623
57 ($1,720)$1,075$645$331,978
58 ($1,720)$1,073$647$331,331
59 ($1,720)$1,071$649$330,682
60 ($1,720)$1,069$651$330,031
Year 6 - 61 ($1,720)$1,067$653$329,378
62 ($1,720)$1,065$655$328,723
63 ($1,720)$1,063$657$328,065
64 ($1,720)$1,061$659$327,406
65 ($1,720)$1,059$662$326,744
66 ($1,720)$1,056$664$326,080
67 ($1,720)$1,054$666$325,415
68 ($1,720)$1,052$668$324,746
69 ($1,720)$1,050$670$324,076
70 ($1,720)$1,048$672$323,404
71 ($1,720)$1,046$675$322,729
72 ($1,720)$1,043$677$322,053
Year 7 - 73 ($1,720)$1,041$679$321,374
74 ($1,720)$1,039$681$320,693
75 ($1,720)$1,037$683$320,009
76 ($1,720)$1,035$686$319,324
77 ($1,720)$1,032$688$318,636
78 ($1,720)$1,030$690$317,946
79 ($1,720)$1,028$692$317,254
80 ($1,720)$1,026$694$316,559
81 ($1,720)$1,024$697$315,863
82 ($1,720)$1,021$699$315,164
83 ($1,720)$1,019$701$314,462
84 ($1,720)$1,017$703$313,759
Year 8 - 85 ($1,720)$1,014$706$313,053
86 ($1,720)$1,012$708$312,345
87 ($1,720)$1,010$710$311,635
88 ($1,720)$1,008$713$310,922
89 ($1,720)$1,005$715$310,207
90 ($1,720)$1,003$717$309,490
91 ($1,720)$1,001$720$308,771
92 ($1,720)$998$722$308,049
93 ($1,720)$996$724$307,324
94 ($1,720)$994$727$306,598
95 ($1,720)$991$729$305,869
96 ($1,720)$989$731$305,138
Year 9 - 97 ($1,720)$987$734$304,404
98 ($1,720)$984$736$303,668
99 ($1,720)$982$738$302,930
100 ($1,720)$979$741$302,189
101 ($1,720)$977$743$301,446
102 ($1,720)$975$746$300,700
103 ($1,720)$972$748$299,952
104 ($1,720)$970$750$299,202
105 ($1,720)$967$753$298,449
106 ($1,720)$965$755$297,694
107 ($1,720)$963$758$296,936
108 ($1,720)$960$760$296,176
Year 10 - 109 ($1,720)$958$763$295,413
110 ($1,720)$955$765$294,648
111 ($1,720)$953$768$293,881
112 ($1,720)$950$770$293,111
113 ($1,720)$948$773$292,338
114 ($1,720)$945$775$291,563
115 ($1,720)$943$778$290,786
116 ($1,720)$940$780$290,006
117 ($1,720)$938$783$289,223
118 ($1,720)$935$785$288,438
119 ($1,720)$933$788$287,651
120 ($1,720)$930$790$286,860
Year 11 - 121 ($1,720)$928$793$286,068
122 ($1,720)$925$795$285,272
123 ($1,720)$922$798$284,475
124 ($1,720)$920$800$283,674
125 ($1,720)$917$803$282,871
126 ($1,720)$915$806$282,065
127 ($1,720)$912$808$281,257
128 ($1,720)$909$811$280,446
129 ($1,720)$907$813$279,633
130 ($1,720)$904$816$278,817
131 ($1,720)$902$819$277,998
132 ($1,720)$899$821$277,177
Year 12 - 133 ($1,720)$896$824$276,353
134 ($1,720)$894$827$275,526
135 ($1,720)$891$829$274,697
136 ($1,720)$888$832$273,865
137 ($1,720)$885$835$273,030
138 ($1,720)$883$837$272,192
139 ($1,720)$880$840$271,352
140 ($1,720)$877$843$270,509
141 ($1,720)$875$846$269,664
142 ($1,720)$872$848$268,816
143 ($1,720)$869$851$267,965
144 ($1,720)$866$854$267,111
Year 13 - 145 ($1,720)$864$857$266,254
146 ($1,720)$861$859$265,395
147 ($1,720)$858$862$264,533
148 ($1,720)$855$865$263,668
149 ($1,720)$853$868$262,800
150 ($1,720)$850$871$261,930
151 ($1,720)$847$873$261,056
152 ($1,720)$844$876$260,180
153 ($1,720)$841$879$259,301
154 ($1,720)$838$882$258,419
155 ($1,720)$836$885$257,535
156 ($1,720)$833$888$256,647
Year 14 - 157 ($1,720)$830$890$255,757
158 ($1,720)$827$893$254,863
159 ($1,720)$824$896$253,967
160 ($1,720)$821$899$253,068
161 ($1,720)$818$902$252,166
162 ($1,720)$815$905$251,261
163 ($1,720)$812$908$250,353
164 ($1,720)$809$911$249,443
165 ($1,720)$807$914$248,529
166 ($1,720)$804$917$247,612
167 ($1,720)$801$920$246,693
168 ($1,720)$798$923$245,770
Year 15 - 169 ($1,720)$795$926$244,844
170 ($1,720)$792$929$243,916
171 ($1,720)$789$932$242,984
172 ($1,720)$786$935$242,050
173 ($1,720)$783$938$241,112
174 ($1,720)$780$941$240,172
175 ($1,720)$777$944$239,228
176 ($1,720)$774$947$238,281
177 ($1,720)$770$950$237,331
178 ($1,720)$767$953$236,378
179 ($1,720)$764$956$235,423
180 ($1,720)$761$959$234,463
Year 16 - 181 ($1,720)$758$962$233,501
182 ($1,720)$755$965$232,536
183 ($1,720)$752$968$231,568
184 ($1,720)$749$971$230,596
185 ($1,720)$746$975$229,622
186 ($1,720)$742$978$228,644
187 ($1,720)$739$981$227,663
188 ($1,720)$736$984$226,679
189 ($1,720)$733$987$225,691
190 ($1,720)$730$990$224,701
191 ($1,720)$727$994$223,707
192 ($1,720)$723$997$222,710
Year 17 - 193 ($1,720)$720$1,000$221,710
194 ($1,720)$717$1,003$220,707
195 ($1,720)$714$1,007$219,700
196 ($1,720)$710$1,010$218,690
197 ($1,720)$707$1,013$217,677
198 ($1,720)$704$1,016$216,661
199 ($1,720)$701$1,020$215,641
200 ($1,720)$697$1,023$214,618
201 ($1,720)$694$1,026$213,592
202 ($1,720)$691$1,030$212,562
203 ($1,720)$687$1,033$211,529
204 ($1,720)$684$1,036$210,493
Year 18 - 205 ($1,720)$681$1,040$209,453
206 ($1,720)$677$1,043$208,410
207 ($1,720)$674$1,046$207,364
208 ($1,720)$670$1,050$206,314
209 ($1,720)$667$1,053$205,261
210 ($1,720)$664$1,057$204,204
211 ($1,720)$660$1,060$203,145
212 ($1,720)$657$1,063$202,081
213 ($1,720)$653$1,067$201,014
214 ($1,720)$650$1,070$199,944
215 ($1,720)$646$1,074$198,870
216 ($1,720)$643$1,077$197,793
Year 19 - 217 ($1,720)$640$1,081$196,712
218 ($1,720)$636$1,084$195,628
219 ($1,720)$633$1,088$194,540
220 ($1,720)$629$1,091$193,449
221 ($1,720)$625$1,095$192,354
222 ($1,720)$622$1,098$191,256
223 ($1,720)$618$1,102$190,154
224 ($1,720)$615$1,105$189,049
225 ($1,720)$611$1,109$187,940
226 ($1,720)$608$1,113$186,827
227 ($1,720)$604$1,116$185,711
228 ($1,720)$600$1,120$184,591
Year 20 - 229 ($1,720)$597$1,123$183,468
230 ($1,720)$593$1,127$182,341
231 ($1,720)$590$1,131$181,210
232 ($1,720)$586$1,134$180,076
233 ($1,720)$582$1,138$178,938
234 ($1,720)$579$1,142$177,796
235 ($1,720)$575$1,145$176,651
236 ($1,720)$571$1,149$175,502
237 ($1,720)$567$1,153$174,349
238 ($1,720)$564$1,157$173,193
239 ($1,720)$560$1,160$172,033
240 ($1,720)$556$1,164$170,869
Year 21 - 241 ($1,720)$552$1,168$169,701
242 ($1,720)$549$1,172$168,529
243 ($1,720)$545$1,175$167,354
244 ($1,720)$541$1,179$166,175
245 ($1,720)$537$1,183$164,992
246 ($1,720)$533$1,187$163,805
247 ($1,720)$530$1,191$162,614
248 ($1,720)$526$1,194$161,420
249 ($1,720)$522$1,198$160,222
250 ($1,720)$518$1,202$159,020
251 ($1,720)$514$1,206$157,813
252 ($1,720)$510$1,210$156,604
Year 22 - 253 ($1,720)$506$1,214$155,390
254 ($1,720)$502$1,218$154,172
255 ($1,720)$498$1,222$152,950
256 ($1,720)$495$1,226$151,724
257 ($1,720)$491$1,230$150,495
258 ($1,720)$487$1,234$149,261
259 ($1,720)$483$1,238$148,023
260 ($1,720)$479$1,242$146,782
261 ($1,720)$475$1,246$145,536
262 ($1,720)$471$1,250$144,287
263 ($1,720)$467$1,254$143,033
264 ($1,720)$462$1,258$141,775
Year 23 - 265 ($1,720)$458$1,262$140,513
266 ($1,720)$454$1,266$139,247
267 ($1,720)$450$1,270$137,977
268 ($1,720)$446$1,274$136,703
269 ($1,720)$442$1,278$135,425
270 ($1,720)$438$1,282$134,143
271 ($1,720)$434$1,287$132,856
272 ($1,720)$430$1,291$131,565
273 ($1,720)$425$1,295$130,271
274 ($1,720)$421$1,299$128,972
275 ($1,720)$417$1,303$127,668
276 ($1,720)$413$1,307$126,361
Year 24 - 277 ($1,720)$409$1,312$125,049
278 ($1,720)$404$1,316$123,733
279 ($1,720)$400$1,320$122,413
280 ($1,720)$396$1,324$121,089
281 ($1,720)$392$1,329$119,760
282 ($1,720)$387$1,333$118,427
283 ($1,720)$383$1,337$117,090
284 ($1,720)$379$1,342$115,748
285 ($1,720)$374$1,346$114,402
286 ($1,720)$370$1,350$113,052
287 ($1,720)$366$1,355$111,697
288 ($1,720)$361$1,359$110,338
Year 25 - 289 ($1,720)$357$1,363$108,975
290 ($1,720)$352$1,368$107,607
291 ($1,720)$348$1,372$106,234
292 ($1,720)$343$1,377$104,858
293 ($1,720)$339$1,381$103,476
294 ($1,720)$335$1,386$102,091
295 ($1,720)$330$1,390$100,701
296 ($1,720)$326$1,395$99,306
297 ($1,720)$321$1,399$97,907
298 ($1,720)$317$1,404$96,503
299 ($1,720)$312$1,408$95,095
300 ($1,720)$307$1,413$93,682
Year 26 - 301 ($1,720)$303$1,417$92,265
302 ($1,720)$298$1,422$90,843
303 ($1,720)$294$1,427$89,416
304 ($1,720)$289$1,431$87,985
305 ($1,720)$284$1,436$86,550
306 ($1,720)$280$1,440$85,109
307 ($1,720)$275$1,445$83,664
308 ($1,720)$271$1,450$82,214
309 ($1,720)$266$1,454$80,760
310 ($1,720)$261$1,459$79,301
311 ($1,720)$256$1,464$77,837
312 ($1,720)$252$1,469$76,369
Year 27 - 313 ($1,720)$247$1,473$74,895
314 ($1,720)$242$1,478$73,417
315 ($1,720)$237$1,483$71,934
316 ($1,720)$233$1,488$70,447
317 ($1,720)$228$1,492$68,954
318 ($1,720)$223$1,497$67,457
319 ($1,720)$218$1,502$65,955
320 ($1,720)$213$1,507$64,448
321 ($1,720)$208$1,512$62,936
322 ($1,720)$203$1,517$61,419
323 ($1,720)$199$1,522$59,898
324 ($1,720)$194$1,527$58,371
Year 28 - 325 ($1,720)$189$1,531$56,840
326 ($1,720)$184$1,536$55,303
327 ($1,720)$179$1,541$53,762
328 ($1,720)$174$1,546$52,215
329 ($1,720)$169$1,551$50,664
330 ($1,720)$164$1,556$49,107
331 ($1,720)$159$1,561$47,546
332 ($1,720)$154$1,567$45,980
333 ($1,720)$149$1,572$44,408
334 ($1,720)$144$1,577$42,831
335 ($1,720)$138$1,582$41,250
336 ($1,720)$133$1,587$39,663
Year 29 - 337 ($1,720)$128$1,592$38,071
338 ($1,720)$123$1,597$36,474
339 ($1,720)$118$1,602$34,871
340 ($1,720)$113$1,607$33,264
341 ($1,720)$108$1,613$31,651
342 ($1,720)$102$1,618$30,033
343 ($1,720)$97$1,623$28,410
344 ($1,720)$92$1,628$26,782
345 ($1,720)$87$1,634$25,148
346 ($1,720)$81$1,639$23,509
347 ($1,720)$76$1,644$21,865
348 ($1,720)$71$1,650$20,215
Year 30 - 349 ($1,720)$65$1,655$18,561
350 ($1,720)$60$1,660$16,900
351 ($1,720)$55$1,666$15,235
352 ($1,720)$49$1,671$13,564
353 ($1,720)$44$1,676$11,887
354 ($1,720)$38$1,682$10,206
355 ($1,720)$33$1,687$8,518
356 ($1,720)$28$1,693$6,826
357 ($1,720)$22$1,698$5,128
358 ($1,720)$17$1,704$3,424
359 ($1,720)$11$1,709$1,715
360 ($1,720)$6$1,715$0
TOTALS$253,684$365,600$619,284

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.