« Back to all home prices

Mortgage Payment Schedule for a $459,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($91,800) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,738 360 $258,582 $625,782

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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 #: 447490
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 244476 | State Lic #: MC-5877
$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: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | Fees: $0 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $459,000
Down Payment $91,800$367,200
Year 1 - 1 ($1,738)$1,203$536$366,664
2 ($1,738)$1,201$537$366,127
3 ($1,738)$1,199$539$365,588
4 ($1,738)$1,197$541$365,047
5 ($1,738)$1,196$543$364,504
6 ($1,738)$1,194$545$363,959
7 ($1,738)$1,192$546$363,413
8 ($1,738)$1,190$548$362,865
9 ($1,738)$1,188$550$362,315
10 ($1,738)$1,187$552$361,763
11 ($1,738)$1,185$554$361,210
12 ($1,738)$1,183$555$360,655
Year 2 - 13 ($1,738)$1,181$557$360,097
14 ($1,738)$1,179$559$359,538
15 ($1,738)$1,177$561$358,978
16 ($1,738)$1,176$563$358,415
17 ($1,738)$1,174$564$357,850
18 ($1,738)$1,172$566$357,284
19 ($1,738)$1,170$568$356,716
20 ($1,738)$1,168$570$356,146
21 ($1,738)$1,166$572$355,574
22 ($1,738)$1,165$574$355,000
23 ($1,738)$1,163$576$354,425
24 ($1,738)$1,161$578$353,847
Year 3 - 25 ($1,738)$1,159$579$353,268
26 ($1,738)$1,157$581$352,686
27 ($1,738)$1,155$583$352,103
28 ($1,738)$1,153$585$351,518
29 ($1,738)$1,151$587$350,931
30 ($1,738)$1,149$589$350,342
31 ($1,738)$1,147$591$349,751
32 ($1,738)$1,145$593$349,158
33 ($1,738)$1,143$595$348,563
34 ($1,738)$1,142$597$347,967
35 ($1,738)$1,140$599$347,368
36 ($1,738)$1,138$601$346,767
Year 4 - 37 ($1,738)$1,136$603$346,165
38 ($1,738)$1,134$605$345,560
39 ($1,738)$1,132$607$344,953
40 ($1,738)$1,130$609$344,345
41 ($1,738)$1,128$611$343,734
42 ($1,738)$1,126$613$343,122
43 ($1,738)$1,124$615$342,507
44 ($1,738)$1,122$617$341,891
45 ($1,738)$1,120$619$341,272
46 ($1,738)$1,118$621$340,651
47 ($1,738)$1,116$623$340,029
48 ($1,738)$1,114$625$339,404
Year 5 - 49 ($1,738)$1,112$627$338,777
50 ($1,738)$1,109$629$338,149
51 ($1,738)$1,107$631$337,518
52 ($1,738)$1,105$633$336,885
53 ($1,738)$1,103$635$336,250
54 ($1,738)$1,101$637$335,613
55 ($1,738)$1,099$639$334,974
56 ($1,738)$1,097$641$334,332
57 ($1,738)$1,095$643$333,689
58 ($1,738)$1,093$645$333,044
59 ($1,738)$1,091$648$332,396
60 ($1,738)$1,089$650$331,746
Year 6 - 61 ($1,738)$1,086$652$331,095
62 ($1,738)$1,084$654$330,441
63 ($1,738)$1,082$656$329,785
64 ($1,738)$1,080$658$329,126
65 ($1,738)$1,078$660$328,466
66 ($1,738)$1,076$663$327,803
67 ($1,738)$1,074$665$327,139
68 ($1,738)$1,071$667$326,472
69 ($1,738)$1,069$669$325,803
70 ($1,738)$1,067$671$325,131
71 ($1,738)$1,065$673$324,458
72 ($1,738)$1,063$676$323,782
Year 7 - 73 ($1,738)$1,060$678$323,104
74 ($1,738)$1,058$680$322,424
75 ($1,738)$1,056$682$321,742
76 ($1,738)$1,054$685$321,057
77 ($1,738)$1,051$687$320,370
78 ($1,738)$1,049$689$319,681
79 ($1,738)$1,047$691$318,990
80 ($1,738)$1,045$694$318,296
81 ($1,738)$1,042$696$317,601
82 ($1,738)$1,040$698$316,902
83 ($1,738)$1,038$700$316,202
84 ($1,738)$1,036$703$315,499
Year 8 - 85 ($1,738)$1,033$705$314,794
86 ($1,738)$1,031$707$314,087
87 ($1,738)$1,029$710$313,377
88 ($1,738)$1,026$712$312,665
89 ($1,738)$1,024$714$311,951
90 ($1,738)$1,022$717$311,234
91 ($1,738)$1,019$719$310,515
92 ($1,738)$1,017$721$309,794
93 ($1,738)$1,015$724$309,070
94 ($1,738)$1,012$726$308,344
95 ($1,738)$1,010$728$307,616
96 ($1,738)$1,007$731$306,885
Year 9 - 97 ($1,738)$1,005$733$306,152
98 ($1,738)$1,003$736$305,416
99 ($1,738)$1,000$738$304,678
100 ($1,738)$998$740$303,938
101 ($1,738)$995$743$303,195
102 ($1,738)$993$745$302,449
103 ($1,738)$991$748$301,702
104 ($1,738)$988$750$300,951
105 ($1,738)$986$753$300,199
106 ($1,738)$983$755$299,444
107 ($1,738)$981$758$298,686
108 ($1,738)$978$760$297,926
Year 10 - 109 ($1,738)$976$763$297,163
110 ($1,738)$973$765$296,398
111 ($1,738)$971$768$295,631
112 ($1,738)$968$770$294,861
113 ($1,738)$966$773$294,088
114 ($1,738)$963$775$293,313
115 ($1,738)$961$778$292,535
116 ($1,738)$958$780$291,755
117 ($1,738)$955$783$290,972
118 ($1,738)$953$785$290,187
119 ($1,738)$950$788$289,399
120 ($1,738)$948$791$288,608
Year 11 - 121 ($1,738)$945$793$287,815
122 ($1,738)$943$796$287,020
123 ($1,738)$940$798$286,221
124 ($1,738)$937$801$285,420
125 ($1,738)$935$804$284,617
126 ($1,738)$932$806$283,811
127 ($1,738)$929$809$283,002
128 ($1,738)$927$811$282,190
129 ($1,738)$924$814$281,376
130 ($1,738)$922$817$280,560
131 ($1,738)$919$819$279,740
132 ($1,738)$916$822$278,918
Year 12 - 133 ($1,738)$913$825$278,093
134 ($1,738)$911$828$277,266
135 ($1,738)$908$830$276,435
136 ($1,738)$905$833$275,602
137 ($1,738)$903$836$274,767
138 ($1,738)$900$838$273,928
139 ($1,738)$897$841$273,087
140 ($1,738)$894$844$272,243
141 ($1,738)$892$847$271,397
142 ($1,738)$889$849$270,547
143 ($1,738)$886$852$269,695
144 ($1,738)$883$855$268,840
Year 13 - 145 ($1,738)$880$858$267,982
146 ($1,738)$878$861$267,121
147 ($1,738)$875$863$266,258
148 ($1,738)$872$866$265,392
149 ($1,738)$869$869$264,522
150 ($1,738)$866$872$263,650
151 ($1,738)$863$875$262,776
152 ($1,738)$861$878$261,898
153 ($1,738)$858$881$261,017
154 ($1,738)$855$883$260,134
155 ($1,738)$852$886$259,248
156 ($1,738)$849$889$258,358
Year 14 - 157 ($1,738)$846$892$257,466
158 ($1,738)$843$895$256,571
159 ($1,738)$840$898$255,673
160 ($1,738)$837$901$254,772
161 ($1,738)$834$904$253,868
162 ($1,738)$831$907$252,961
163 ($1,738)$828$910$252,052
164 ($1,738)$825$913$251,139
165 ($1,738)$822$916$250,223
166 ($1,738)$819$919$249,304
167 ($1,738)$816$922$248,382
168 ($1,738)$813$925$247,457
Year 15 - 169 ($1,738)$810$928$246,530
170 ($1,738)$807$931$245,599
171 ($1,738)$804$934$244,665
172 ($1,738)$801$937$243,728
173 ($1,738)$798$940$242,788
174 ($1,738)$795$943$241,845
175 ($1,738)$792$946$240,898
176 ($1,738)$789$949$239,949
177 ($1,738)$786$952$238,996
178 ($1,738)$783$956$238,041
179 ($1,738)$780$959$237,082
180 ($1,738)$776$962$236,120
Year 16 - 181 ($1,738)$773$965$235,155
182 ($1,738)$770$968$234,187
183 ($1,738)$767$971$233,216
184 ($1,738)$764$975$232,241
185 ($1,738)$761$978$231,264
186 ($1,738)$757$981$230,283
187 ($1,738)$754$984$229,299
188 ($1,738)$751$987$228,311
189 ($1,738)$748$991$227,321
190 ($1,738)$744$994$226,327
191 ($1,738)$741$997$225,330
192 ($1,738)$738$1,000$224,330
Year 17 - 193 ($1,738)$735$1,004$223,326
194 ($1,738)$731$1,007$222,319
195 ($1,738)$728$1,010$221,309
196 ($1,738)$725$1,013$220,295
197 ($1,738)$721$1,017$219,279
198 ($1,738)$718$1,020$218,259
199 ($1,738)$715$1,023$217,235
200 ($1,738)$711$1,027$216,208
201 ($1,738)$708$1,030$215,178
202 ($1,738)$705$1,034$214,144
203 ($1,738)$701$1,037$213,107
204 ($1,738)$698$1,040$212,067
Year 18 - 205 ($1,738)$695$1,044$211,023
206 ($1,738)$691$1,047$209,976
207 ($1,738)$688$1,051$208,926
208 ($1,738)$684$1,054$207,871
209 ($1,738)$681$1,058$206,814
210 ($1,738)$677$1,061$205,753
211 ($1,738)$674$1,064$204,689
212 ($1,738)$670$1,068$203,621
213 ($1,738)$667$1,071$202,549
214 ($1,738)$663$1,075$201,474
215 ($1,738)$660$1,078$200,396
216 ($1,738)$656$1,082$199,314
Year 19 - 217 ($1,738)$653$1,086$198,228
218 ($1,738)$649$1,089$197,139
219 ($1,738)$646$1,093$196,047
220 ($1,738)$642$1,096$194,950
221 ($1,738)$638$1,100$193,851
222 ($1,738)$635$1,103$192,747
223 ($1,738)$631$1,107$191,640
224 ($1,738)$628$1,111$190,529
225 ($1,738)$624$1,114$189,415
226 ($1,738)$620$1,118$188,297
227 ($1,738)$617$1,122$187,176
228 ($1,738)$613$1,125$186,050
Year 20 - 229 ($1,738)$609$1,129$184,921
230 ($1,738)$606$1,133$183,789
231 ($1,738)$602$1,136$182,652
232 ($1,738)$598$1,140$181,512
233 ($1,738)$594$1,144$180,368
234 ($1,738)$591$1,148$179,221
235 ($1,738)$587$1,151$178,069
236 ($1,738)$583$1,155$176,914
237 ($1,738)$579$1,159$175,755
238 ($1,738)$576$1,163$174,593
239 ($1,738)$572$1,166$173,426
240 ($1,738)$568$1,170$172,256
Year 21 - 241 ($1,738)$564$1,174$171,082
242 ($1,738)$560$1,178$169,904
243 ($1,738)$556$1,182$168,722
244 ($1,738)$553$1,186$167,536
245 ($1,738)$549$1,190$166,347
246 ($1,738)$545$1,193$165,153
247 ($1,738)$541$1,197$163,956
248 ($1,738)$537$1,201$162,754
249 ($1,738)$533$1,205$161,549
250 ($1,738)$529$1,209$160,340
251 ($1,738)$525$1,213$159,127
252 ($1,738)$521$1,217$157,910
Year 22 - 253 ($1,738)$517$1,221$156,688
254 ($1,738)$513$1,225$155,463
255 ($1,738)$509$1,229$154,234
256 ($1,738)$505$1,233$153,001
257 ($1,738)$501$1,237$151,764
258 ($1,738)$497$1,241$150,523
259 ($1,738)$493$1,245$149,277
260 ($1,738)$489$1,249$148,028
261 ($1,738)$485$1,253$146,774
262 ($1,738)$481$1,258$145,517
263 ($1,738)$477$1,262$144,255
264 ($1,738)$472$1,266$142,989
Year 23 - 265 ($1,738)$468$1,270$141,719
266 ($1,738)$464$1,274$140,445
267 ($1,738)$460$1,278$139,167
268 ($1,738)$456$1,283$137,884
269 ($1,738)$452$1,287$136,598
270 ($1,738)$447$1,291$135,307
271 ($1,738)$443$1,295$134,011
272 ($1,738)$439$1,299$132,712
273 ($1,738)$435$1,304$131,408
274 ($1,738)$430$1,308$130,100
275 ($1,738)$426$1,312$128,788
276 ($1,738)$422$1,317$127,472
Year 24 - 277 ($1,738)$417$1,321$126,151
278 ($1,738)$413$1,325$124,826
279 ($1,738)$409$1,329$123,496
280 ($1,738)$404$1,334$122,163
281 ($1,738)$400$1,338$120,824
282 ($1,738)$396$1,343$119,482
283 ($1,738)$391$1,347$118,135
284 ($1,738)$387$1,351$116,783
285 ($1,738)$382$1,356$115,428
286 ($1,738)$378$1,360$114,067
287 ($1,738)$374$1,365$112,703
288 ($1,738)$369$1,369$111,333
Year 25 - 289 ($1,738)$365$1,374$109,960
290 ($1,738)$360$1,378$108,582
291 ($1,738)$356$1,383$107,199
292 ($1,738)$351$1,387$105,812
293 ($1,738)$347$1,392$104,420
294 ($1,738)$342$1,396$103,024
295 ($1,738)$337$1,401$101,623
296 ($1,738)$333$1,405$100,217
297 ($1,738)$328$1,410$98,807
298 ($1,738)$324$1,415$97,393
299 ($1,738)$319$1,419$95,973
300 ($1,738)$314$1,424$94,549
Year 26 - 301 ($1,738)$310$1,429$93,121
302 ($1,738)$305$1,433$91,687
303 ($1,738)$300$1,438$90,249
304 ($1,738)$296$1,443$88,807
305 ($1,738)$291$1,447$87,359
306 ($1,738)$286$1,452$85,907
307 ($1,738)$281$1,457$84,450
308 ($1,738)$277$1,462$82,988
309 ($1,738)$272$1,466$81,522
310 ($1,738)$267$1,471$80,050
311 ($1,738)$262$1,476$78,574
312 ($1,738)$257$1,481$77,093
Year 27 - 313 ($1,738)$252$1,486$75,608
314 ($1,738)$248$1,491$74,117
315 ($1,738)$243$1,496$72,621
316 ($1,738)$238$1,500$71,121
317 ($1,738)$233$1,505$69,616
318 ($1,738)$228$1,510$68,105
319 ($1,738)$223$1,515$66,590
320 ($1,738)$218$1,520$65,070
321 ($1,738)$213$1,525$63,545
322 ($1,738)$208$1,530$62,015
323 ($1,738)$203$1,535$60,479
324 ($1,738)$198$1,540$58,939
Year 28 - 325 ($1,738)$193$1,545$57,394
326 ($1,738)$188$1,550$55,844
327 ($1,738)$183$1,555$54,288
328 ($1,738)$178$1,560$52,728
329 ($1,738)$173$1,566$51,162
330 ($1,738)$168$1,571$49,591
331 ($1,738)$162$1,576$48,015
332 ($1,738)$157$1,581$46,434
333 ($1,738)$152$1,586$44,848
334 ($1,738)$147$1,591$43,257
335 ($1,738)$142$1,597$41,660
336 ($1,738)$136$1,602$40,058
Year 29 - 337 ($1,738)$131$1,607$38,451
338 ($1,738)$126$1,612$36,839
339 ($1,738)$121$1,618$35,221
340 ($1,738)$115$1,623$33,598
341 ($1,738)$110$1,628$31,970
342 ($1,738)$105$1,634$30,337
343 ($1,738)$99$1,639$28,698
344 ($1,738)$94$1,644$27,053
345 ($1,738)$89$1,650$25,404
346 ($1,738)$83$1,655$23,749
347 ($1,738)$78$1,661$22,088
348 ($1,738)$72$1,666$20,422
Year 30 - 349 ($1,738)$67$1,671$18,751
350 ($1,738)$61$1,677$17,074
351 ($1,738)$56$1,682$15,391
352 ($1,738)$50$1,688$13,704
353 ($1,738)$45$1,693$12,010
354 ($1,738)$39$1,699$10,311
355 ($1,738)$34$1,705$8,607
356 ($1,738)$28$1,710$6,897
357 ($1,738)$23$1,716$5,181
358 ($1,738)$17$1,721$3,460
359 ($1,738)$11$1,727$1,733
360 ($1,738)$6$1,733$0
TOTALS$258,582$367,200$625,782

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.