« Back to all home prices

Mortgage Payment Schedule for a $463,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($92,600) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,749 360 $259,305 $629,705

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


$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
$1,176 /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 #: 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 #: 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

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

$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 #: 1838 | State Lic #: MC-4344
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $463,000
Down Payment $92,600$370,400
Year 1 - 1 ($1,749)$1,207$542$369,858
2 ($1,749)$1,205$544$369,314
3 ($1,749)$1,203$546$368,768
4 ($1,749)$1,202$548$368,220
5 ($1,749)$1,200$549$367,671
6 ($1,749)$1,198$551$367,120
7 ($1,749)$1,196$553$366,567
8 ($1,749)$1,194$555$366,012
9 ($1,749)$1,193$557$365,455
10 ($1,749)$1,191$558$364,897
11 ($1,749)$1,189$560$364,337
12 ($1,749)$1,187$562$363,775
Year 2 - 13 ($1,749)$1,185$564$363,211
14 ($1,749)$1,183$566$362,645
15 ($1,749)$1,182$568$362,077
16 ($1,749)$1,180$569$361,508
17 ($1,749)$1,178$571$360,937
18 ($1,749)$1,176$573$360,364
19 ($1,749)$1,174$575$359,789
20 ($1,749)$1,172$577$359,212
21 ($1,749)$1,170$579$358,633
22 ($1,749)$1,169$581$358,052
23 ($1,749)$1,167$583$357,470
24 ($1,749)$1,165$584$356,885
Year 3 - 25 ($1,749)$1,163$586$356,299
26 ($1,749)$1,161$588$355,711
27 ($1,749)$1,159$590$355,121
28 ($1,749)$1,157$592$354,529
29 ($1,749)$1,155$594$353,935
30 ($1,749)$1,153$596$353,339
31 ($1,749)$1,151$598$352,741
32 ($1,749)$1,149$600$352,141
33 ($1,749)$1,147$602$351,539
34 ($1,749)$1,145$604$350,935
35 ($1,749)$1,143$606$350,330
36 ($1,749)$1,141$608$349,722
Year 4 - 37 ($1,749)$1,140$610$349,112
38 ($1,749)$1,138$612$348,501
39 ($1,749)$1,136$614$347,887
40 ($1,749)$1,134$616$347,271
41 ($1,749)$1,132$618$346,654
42 ($1,749)$1,130$620$346,034
43 ($1,749)$1,127$622$345,412
44 ($1,749)$1,125$624$344,789
45 ($1,749)$1,123$626$344,163
46 ($1,749)$1,121$628$343,535
47 ($1,749)$1,119$630$342,905
48 ($1,749)$1,117$632$342,273
Year 5 - 49 ($1,749)$1,115$634$341,639
50 ($1,749)$1,113$636$341,003
51 ($1,749)$1,111$638$340,365
52 ($1,749)$1,109$640$339,725
53 ($1,749)$1,107$642$339,083
54 ($1,749)$1,105$644$338,439
55 ($1,749)$1,103$646$337,792
56 ($1,749)$1,101$649$337,144
57 ($1,749)$1,099$651$336,493
58 ($1,749)$1,096$653$335,840
59 ($1,749)$1,094$655$335,185
60 ($1,749)$1,092$657$334,528
Year 6 - 61 ($1,749)$1,090$659$333,869
62 ($1,749)$1,088$661$333,208
63 ($1,749)$1,086$663$332,544
64 ($1,749)$1,084$666$331,879
65 ($1,749)$1,081$668$331,211
66 ($1,749)$1,079$670$330,541
67 ($1,749)$1,077$672$329,869
68 ($1,749)$1,075$674$329,194
69 ($1,749)$1,073$677$328,518
70 ($1,749)$1,070$679$327,839
71 ($1,749)$1,068$681$327,158
72 ($1,749)$1,066$683$326,475
Year 7 - 73 ($1,749)$1,064$685$325,789
74 ($1,749)$1,062$688$325,102
75 ($1,749)$1,059$690$324,412
76 ($1,749)$1,057$692$323,720
77 ($1,749)$1,055$694$323,025
78 ($1,749)$1,053$697$322,329
79 ($1,749)$1,050$699$321,630
80 ($1,749)$1,048$701$320,929
81 ($1,749)$1,046$703$320,225
82 ($1,749)$1,043$706$319,519
83 ($1,749)$1,041$708$318,811
84 ($1,749)$1,039$710$318,101
Year 8 - 85 ($1,749)$1,036$713$317,388
86 ($1,749)$1,034$715$316,673
87 ($1,749)$1,032$717$315,956
88 ($1,749)$1,029$720$315,236
89 ($1,749)$1,027$722$314,514
90 ($1,749)$1,025$724$313,790
91 ($1,749)$1,022$727$313,063
92 ($1,749)$1,020$729$312,334
93 ($1,749)$1,018$731$311,602
94 ($1,749)$1,015$734$310,868
95 ($1,749)$1,013$736$310,132
96 ($1,749)$1,011$739$309,393
Year 9 - 97 ($1,749)$1,008$741$308,652
98 ($1,749)$1,006$743$307,909
99 ($1,749)$1,003$746$307,163
100 ($1,749)$1,001$748$306,415
101 ($1,749)$998$751$305,664
102 ($1,749)$996$753$304,911
103 ($1,749)$994$756$304,155
104 ($1,749)$991$758$303,397
105 ($1,749)$989$761$302,636
106 ($1,749)$986$763$301,873
107 ($1,749)$984$766$301,107
108 ($1,749)$981$768$300,339
Year 10 - 109 ($1,749)$979$771$299,569
110 ($1,749)$976$773$298,796
111 ($1,749)$974$776$298,020
112 ($1,749)$971$778$297,242
113 ($1,749)$969$781$296,461
114 ($1,749)$966$783$295,678
115 ($1,749)$963$786$294,892
116 ($1,749)$961$788$294,104
117 ($1,749)$958$791$293,313
118 ($1,749)$956$793$292,520
119 ($1,749)$953$796$291,724
120 ($1,749)$951$799$290,925
Year 11 - 121 ($1,749)$948$801$290,124
122 ($1,749)$945$804$289,320
123 ($1,749)$943$806$288,513
124 ($1,749)$940$809$287,704
125 ($1,749)$937$812$286,892
126 ($1,749)$935$814$286,078
127 ($1,749)$932$817$285,261
128 ($1,749)$929$820$284,441
129 ($1,749)$927$822$283,619
130 ($1,749)$924$825$282,794
131 ($1,749)$921$828$281,966
132 ($1,749)$919$830$281,136
Year 12 - 133 ($1,749)$916$833$280,303
134 ($1,749)$913$836$279,467
135 ($1,749)$911$839$278,628
136 ($1,749)$908$841$277,787
137 ($1,749)$905$844$276,943
138 ($1,749)$902$847$276,096
139 ($1,749)$900$850$275,246
140 ($1,749)$897$852$274,394
141 ($1,749)$894$855$273,539
142 ($1,749)$891$858$272,681
143 ($1,749)$888$861$271,820
144 ($1,749)$886$864$270,957
Year 13 - 145 ($1,749)$883$866$270,091
146 ($1,749)$880$869$269,221
147 ($1,749)$877$872$268,349
148 ($1,749)$874$875$267,475
149 ($1,749)$872$878$266,597
150 ($1,749)$869$881$265,716
151 ($1,749)$866$883$264,833
152 ($1,749)$863$886$263,947
153 ($1,749)$860$889$263,058
154 ($1,749)$857$892$262,166
155 ($1,749)$854$895$261,271
156 ($1,749)$851$898$260,373
Year 14 - 157 ($1,749)$848$901$259,472
158 ($1,749)$845$904$258,568
159 ($1,749)$843$907$257,662
160 ($1,749)$840$910$256,752
161 ($1,749)$837$913$255,839
162 ($1,749)$834$916$254,924
163 ($1,749)$831$919$254,005
164 ($1,749)$828$922$253,084
165 ($1,749)$825$925$252,159
166 ($1,749)$822$928$251,231
167 ($1,749)$819$931$250,301
168 ($1,749)$816$934$249,367
Year 15 - 169 ($1,749)$813$937$248,431
170 ($1,749)$809$940$247,491
171 ($1,749)$806$943$246,548
172 ($1,749)$803$946$245,602
173 ($1,749)$800$949$244,653
174 ($1,749)$797$952$243,701
175 ($1,749)$794$955$242,746
176 ($1,749)$791$958$241,788
177 ($1,749)$788$961$240,827
178 ($1,749)$785$964$239,862
179 ($1,749)$782$968$238,895
180 ($1,749)$778$971$237,924
Year 16 - 181 ($1,749)$775$974$236,950
182 ($1,749)$772$977$235,973
183 ($1,749)$769$980$234,992
184 ($1,749)$766$983$234,009
185 ($1,749)$762$987$233,022
186 ($1,749)$759$990$232,032
187 ($1,749)$756$993$231,039
188 ($1,749)$753$996$230,043
189 ($1,749)$750$1,000$229,043
190 ($1,749)$746$1,003$228,040
191 ($1,749)$743$1,006$227,034
192 ($1,749)$740$1,009$226,025
Year 17 - 193 ($1,749)$736$1,013$225,012
194 ($1,749)$733$1,016$223,996
195 ($1,749)$730$1,019$222,977
196 ($1,749)$727$1,023$221,954
197 ($1,749)$723$1,026$220,928
198 ($1,749)$720$1,029$219,899
199 ($1,749)$717$1,033$218,866
200 ($1,749)$713$1,036$217,830
201 ($1,749)$710$1,039$216,790
202 ($1,749)$706$1,043$215,748
203 ($1,749)$703$1,046$214,701
204 ($1,749)$700$1,050$213,652
Year 18 - 205 ($1,749)$696$1,053$212,599
206 ($1,749)$693$1,056$211,542
207 ($1,749)$689$1,060$210,482
208 ($1,749)$686$1,063$209,419
209 ($1,749)$682$1,067$208,352
210 ($1,749)$679$1,070$207,282
211 ($1,749)$675$1,074$206,208
212 ($1,749)$672$1,077$205,131
213 ($1,749)$668$1,081$204,050
214 ($1,749)$665$1,084$202,966
215 ($1,749)$661$1,088$201,878
216 ($1,749)$658$1,091$200,787
Year 19 - 217 ($1,749)$654$1,095$199,692
218 ($1,749)$651$1,099$198,593
219 ($1,749)$647$1,102$197,491
220 ($1,749)$643$1,106$196,385
221 ($1,749)$640$1,109$195,276
222 ($1,749)$636$1,113$194,163
223 ($1,749)$633$1,117$193,047
224 ($1,749)$629$1,120$191,926
225 ($1,749)$625$1,124$190,803
226 ($1,749)$622$1,127$189,675
227 ($1,749)$618$1,131$188,544
228 ($1,749)$614$1,135$187,409
Year 20 - 229 ($1,749)$611$1,139$186,270
230 ($1,749)$607$1,142$185,128
231 ($1,749)$603$1,146$183,982
232 ($1,749)$599$1,150$182,833
233 ($1,749)$596$1,153$181,679
234 ($1,749)$592$1,157$180,522
235 ($1,749)$588$1,161$179,361
236 ($1,749)$584$1,165$178,196
237 ($1,749)$581$1,169$177,028
238 ($1,749)$577$1,172$175,855
239 ($1,749)$573$1,176$174,679
240 ($1,749)$569$1,180$173,499
Year 21 - 241 ($1,749)$565$1,184$172,315
242 ($1,749)$561$1,188$171,127
243 ($1,749)$558$1,192$169,936
244 ($1,749)$554$1,195$168,740
245 ($1,749)$550$1,199$167,541
246 ($1,749)$546$1,203$166,338
247 ($1,749)$542$1,207$165,131
248 ($1,749)$538$1,211$163,919
249 ($1,749)$534$1,215$162,704
250 ($1,749)$530$1,219$161,485
251 ($1,749)$526$1,223$160,262
252 ($1,749)$522$1,227$159,035
Year 22 - 253 ($1,749)$518$1,231$157,804
254 ($1,749)$514$1,235$156,569
255 ($1,749)$510$1,239$155,330
256 ($1,749)$506$1,243$154,087
257 ($1,749)$502$1,247$152,840
258 ($1,749)$498$1,251$151,589
259 ($1,749)$494$1,255$150,334
260 ($1,749)$490$1,259$149,074
261 ($1,749)$486$1,263$147,811
262 ($1,749)$482$1,268$146,543
263 ($1,749)$477$1,272$145,272
264 ($1,749)$473$1,276$143,996
Year 23 - 265 ($1,749)$469$1,280$142,716
266 ($1,749)$465$1,284$141,432
267 ($1,749)$461$1,288$140,143
268 ($1,749)$457$1,293$138,851
269 ($1,749)$452$1,297$137,554
270 ($1,749)$448$1,301$136,253
271 ($1,749)$444$1,305$134,948
272 ($1,749)$440$1,309$133,638
273 ($1,749)$435$1,314$132,325
274 ($1,749)$431$1,318$131,006
275 ($1,749)$427$1,322$129,684
276 ($1,749)$423$1,327$128,358
Year 24 - 277 ($1,749)$418$1,331$127,027
278 ($1,749)$414$1,335$125,691
279 ($1,749)$410$1,340$124,352
280 ($1,749)$405$1,344$123,008
281 ($1,749)$401$1,348$121,659
282 ($1,749)$396$1,353$120,307
283 ($1,749)$392$1,357$118,949
284 ($1,749)$388$1,362$117,588
285 ($1,749)$383$1,366$116,222
286 ($1,749)$379$1,370$114,851
287 ($1,749)$374$1,375$113,476
288 ($1,749)$370$1,379$112,097
Year 25 - 289 ($1,749)$365$1,384$110,713
290 ($1,749)$361$1,388$109,324
291 ($1,749)$356$1,393$107,931
292 ($1,749)$352$1,398$106,534
293 ($1,749)$347$1,402$105,132
294 ($1,749)$343$1,407$103,725
295 ($1,749)$338$1,411$102,314
296 ($1,749)$333$1,416$100,898
297 ($1,749)$329$1,420$99,478
298 ($1,749)$324$1,425$98,053
299 ($1,749)$319$1,430$96,623
300 ($1,749)$315$1,434$95,189
Year 26 - 301 ($1,749)$310$1,439$93,750
302 ($1,749)$305$1,444$92,306
303 ($1,749)$301$1,448$90,858
304 ($1,749)$296$1,453$89,404
305 ($1,749)$291$1,458$87,947
306 ($1,749)$287$1,463$86,484
307 ($1,749)$282$1,467$85,017
308 ($1,749)$277$1,472$83,544
309 ($1,749)$272$1,477$82,067
310 ($1,749)$267$1,482$80,586
311 ($1,749)$263$1,487$79,099
312 ($1,749)$258$1,491$77,608
Year 27 - 313 ($1,749)$253$1,496$76,111
314 ($1,749)$248$1,501$74,610
315 ($1,749)$243$1,506$73,104
316 ($1,749)$238$1,511$71,593
317 ($1,749)$233$1,516$70,077
318 ($1,749)$228$1,521$68,556
319 ($1,749)$223$1,526$67,030
320 ($1,749)$218$1,531$65,500
321 ($1,749)$213$1,536$63,964
322 ($1,749)$208$1,541$62,423
323 ($1,749)$203$1,546$60,877
324 ($1,749)$198$1,551$59,327
Year 28 - 325 ($1,749)$193$1,556$57,771
326 ($1,749)$188$1,561$56,210
327 ($1,749)$183$1,566$54,644
328 ($1,749)$178$1,571$53,073
329 ($1,749)$173$1,576$51,496
330 ($1,749)$168$1,581$49,915
331 ($1,749)$163$1,587$48,328
332 ($1,749)$157$1,592$46,737
333 ($1,749)$152$1,597$45,140
334 ($1,749)$147$1,602$43,538
335 ($1,749)$142$1,607$41,930
336 ($1,749)$137$1,613$40,318
Year 29 - 337 ($1,749)$131$1,618$38,700
338 ($1,749)$126$1,623$37,077
339 ($1,749)$121$1,628$35,449
340 ($1,749)$116$1,634$33,815
341 ($1,749)$110$1,639$32,176
342 ($1,749)$105$1,644$30,531
343 ($1,749)$99$1,650$28,882
344 ($1,749)$94$1,655$27,227
345 ($1,749)$89$1,660$25,566
346 ($1,749)$83$1,666$23,900
347 ($1,749)$78$1,671$22,229
348 ($1,749)$72$1,677$20,552
Year 30 - 349 ($1,749)$67$1,682$18,870
350 ($1,749)$61$1,688$17,182
351 ($1,749)$56$1,693$15,489
352 ($1,749)$50$1,699$13,790
353 ($1,749)$45$1,704$12,086
354 ($1,749)$39$1,710$10,376
355 ($1,749)$34$1,715$8,661
356 ($1,749)$28$1,721$6,940
357 ($1,749)$23$1,727$5,214
358 ($1,749)$17$1,732$3,481
359 ($1,749)$11$1,738$1,744
360 ($1,749)$6$1,744$0
TOTALS$259,305$370,400$629,705

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.