« Back to all home prices

Mortgage Payment Schedule for a $464,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($92,800) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,761 360 $262,934 $634,134

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 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 #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | 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  $464,000
Down Payment $92,800$371,200
Year 1 - 1 ($1,761)$1,222$540$370,660
2 ($1,761)$1,220$541$370,119
3 ($1,761)$1,218$543$369,576
4 ($1,761)$1,217$545$369,031
5 ($1,761)$1,215$547$368,484
6 ($1,761)$1,213$549$367,936
7 ($1,761)$1,211$550$367,385
8 ($1,761)$1,209$552$366,833
9 ($1,761)$1,207$554$366,279
10 ($1,761)$1,206$556$365,723
11 ($1,761)$1,204$558$365,166
12 ($1,761)$1,202$559$364,606
Year 2 - 13 ($1,761)$1,200$561$364,045
14 ($1,761)$1,198$563$363,482
15 ($1,761)$1,196$565$362,917
16 ($1,761)$1,195$567$362,350
17 ($1,761)$1,193$569$361,781
18 ($1,761)$1,191$571$361,210
19 ($1,761)$1,189$572$360,638
20 ($1,761)$1,187$574$360,063
21 ($1,761)$1,185$576$359,487
22 ($1,761)$1,183$578$358,909
23 ($1,761)$1,181$580$358,329
24 ($1,761)$1,179$582$357,747
Year 3 - 25 ($1,761)$1,178$584$357,163
26 ($1,761)$1,176$586$356,577
27 ($1,761)$1,174$588$355,989
28 ($1,761)$1,172$590$355,400
29 ($1,761)$1,170$592$354,808
30 ($1,761)$1,168$594$354,215
31 ($1,761)$1,166$596$353,619
32 ($1,761)$1,164$597$353,022
33 ($1,761)$1,162$599$352,422
34 ($1,761)$1,160$601$351,821
35 ($1,761)$1,158$603$351,217
36 ($1,761)$1,156$605$350,612
Year 4 - 37 ($1,761)$1,154$607$350,005
38 ($1,761)$1,152$609$349,395
39 ($1,761)$1,150$611$348,784
40 ($1,761)$1,148$613$348,170
41 ($1,761)$1,146$615$347,555
42 ($1,761)$1,144$617$346,937
43 ($1,761)$1,142$619$346,318
44 ($1,761)$1,140$622$345,696
45 ($1,761)$1,138$624$345,073
46 ($1,761)$1,136$626$344,447
47 ($1,761)$1,134$628$343,820
48 ($1,761)$1,132$630$343,190
Year 5 - 49 ($1,761)$1,130$632$342,558
50 ($1,761)$1,128$634$341,924
51 ($1,761)$1,126$636$341,288
52 ($1,761)$1,123$638$340,650
53 ($1,761)$1,121$640$340,010
54 ($1,761)$1,119$642$339,368
55 ($1,761)$1,117$644$338,723
56 ($1,761)$1,115$647$338,077
57 ($1,761)$1,113$649$337,428
58 ($1,761)$1,111$651$336,777
59 ($1,761)$1,109$653$336,124
60 ($1,761)$1,106$655$335,469
Year 6 - 61 ($1,761)$1,104$657$334,812
62 ($1,761)$1,102$659$334,153
63 ($1,761)$1,100$662$333,491
64 ($1,761)$1,098$664$332,827
65 ($1,761)$1,096$666$332,161
66 ($1,761)$1,093$668$331,493
67 ($1,761)$1,091$670$330,823
68 ($1,761)$1,089$673$330,151
69 ($1,761)$1,087$675$329,476
70 ($1,761)$1,085$677$328,799
71 ($1,761)$1,082$679$328,120
72 ($1,761)$1,080$681$327,438
Year 7 - 73 ($1,761)$1,078$684$326,755
74 ($1,761)$1,076$686$326,069
75 ($1,761)$1,073$688$325,380
76 ($1,761)$1,071$690$324,690
77 ($1,761)$1,069$693$323,997
78 ($1,761)$1,066$695$323,302
79 ($1,761)$1,064$697$322,605
80 ($1,761)$1,062$700$321,905
81 ($1,761)$1,060$702$321,204
82 ($1,761)$1,057$704$320,499
83 ($1,761)$1,055$707$319,793
84 ($1,761)$1,053$709$319,084
Year 8 - 85 ($1,761)$1,050$711$318,373
86 ($1,761)$1,048$714$317,659
87 ($1,761)$1,046$716$316,944
88 ($1,761)$1,043$718$316,225
89 ($1,761)$1,041$721$315,505
90 ($1,761)$1,039$723$314,782
91 ($1,761)$1,036$725$314,056
92 ($1,761)$1,034$728$313,329
93 ($1,761)$1,031$730$312,599
94 ($1,761)$1,029$733$311,866
95 ($1,761)$1,027$735$311,131
96 ($1,761)$1,024$737$310,394
Year 9 - 97 ($1,761)$1,022$740$309,654
98 ($1,761)$1,019$742$308,912
99 ($1,761)$1,017$745$308,167
100 ($1,761)$1,014$747$307,420
101 ($1,761)$1,012$750$306,671
102 ($1,761)$1,009$752$305,919
103 ($1,761)$1,007$755$305,164
104 ($1,761)$1,004$757$304,407
105 ($1,761)$1,002$759$303,648
106 ($1,761)$1,000$762$302,886
107 ($1,761)$997$764$302,121
108 ($1,761)$994$767$301,354
Year 10 - 109 ($1,761)$992$770$300,585
110 ($1,761)$989$772$299,813
111 ($1,761)$987$775$299,038
112 ($1,761)$984$777$298,261
113 ($1,761)$982$780$297,481
114 ($1,761)$979$782$296,699
115 ($1,761)$977$785$295,914
116 ($1,761)$974$787$295,127
117 ($1,761)$971$790$294,337
118 ($1,761)$969$793$293,544
119 ($1,761)$966$795$292,749
120 ($1,761)$964$798$291,951
Year 11 - 121 ($1,761)$961$800$291,150
122 ($1,761)$958$803$290,347
123 ($1,761)$956$806$289,541
124 ($1,761)$953$808$288,733
125 ($1,761)$950$811$287,922
126 ($1,761)$948$814$287,108
127 ($1,761)$945$816$286,292
128 ($1,761)$942$819$285,473
129 ($1,761)$940$822$284,651
130 ($1,761)$937$825$283,826
131 ($1,761)$934$827$282,999
132 ($1,761)$932$830$282,169
Year 12 - 133 ($1,761)$929$833$281,337
134 ($1,761)$926$835$280,501
135 ($1,761)$923$838$279,663
136 ($1,761)$921$841$278,822
137 ($1,761)$918$844$277,978
138 ($1,761)$915$846$277,132
139 ($1,761)$912$849$276,283
140 ($1,761)$909$852$275,431
141 ($1,761)$907$855$274,576
142 ($1,761)$904$858$273,718
143 ($1,761)$901$860$272,858
144 ($1,761)$898$863$271,994
Year 13 - 145 ($1,761)$895$866$271,128
146 ($1,761)$892$869$270,259
147 ($1,761)$890$872$269,387
148 ($1,761)$887$875$268,512
149 ($1,761)$884$878$267,635
150 ($1,761)$881$881$266,754
151 ($1,761)$878$883$265,871
152 ($1,761)$875$886$264,985
153 ($1,761)$872$889$264,095
154 ($1,761)$869$892$263,203
155 ($1,761)$866$895$262,308
156 ($1,761)$863$898$261,410
Year 14 - 157 ($1,761)$860$901$260,509
158 ($1,761)$858$904$259,605
159 ($1,761)$855$907$258,698
160 ($1,761)$852$910$257,788
161 ($1,761)$849$913$256,875
162 ($1,761)$846$916$255,959
163 ($1,761)$843$919$255,040
164 ($1,761)$840$922$254,118
165 ($1,761)$836$925$253,193
166 ($1,761)$833$928$252,265
167 ($1,761)$830$931$251,334
168 ($1,761)$827$934$250,400
Year 15 - 169 ($1,761)$824$937$249,463
170 ($1,761)$821$940$248,522
171 ($1,761)$818$943$247,579
172 ($1,761)$815$947$246,632
173 ($1,761)$812$950$245,683
174 ($1,761)$809$953$244,730
175 ($1,761)$806$956$243,774
176 ($1,761)$802$959$242,815
177 ($1,761)$799$962$241,853
178 ($1,761)$796$965$240,887
179 ($1,761)$793$969$239,919
180 ($1,761)$790$972$238,947
Year 16 - 181 ($1,761)$787$975$237,972
182 ($1,761)$783$978$236,994
183 ($1,761)$780$981$236,013
184 ($1,761)$777$985$235,028
185 ($1,761)$774$988$234,040
186 ($1,761)$770$991$233,049
187 ($1,761)$767$994$232,055
188 ($1,761)$764$998$231,057
189 ($1,761)$761$1,001$230,056
190 ($1,761)$757$1,004$229,052
191 ($1,761)$754$1,008$228,044
192 ($1,761)$751$1,011$227,034
Year 17 - 193 ($1,761)$747$1,014$226,019
194 ($1,761)$744$1,018$225,002
195 ($1,761)$741$1,021$223,981
196 ($1,761)$737$1,024$222,957
197 ($1,761)$734$1,028$221,929
198 ($1,761)$731$1,031$220,898
199 ($1,761)$727$1,034$219,864
200 ($1,761)$724$1,038$218,826
201 ($1,761)$720$1,041$217,785
202 ($1,761)$717$1,045$216,740
203 ($1,761)$713$1,048$215,692
204 ($1,761)$710$1,051$214,641
Year 18 - 205 ($1,761)$707$1,055$213,586
206 ($1,761)$703$1,058$212,528
207 ($1,761)$700$1,062$211,466
208 ($1,761)$696$1,065$210,400
209 ($1,761)$693$1,069$209,331
210 ($1,761)$689$1,072$208,259
211 ($1,761)$686$1,076$207,183
212 ($1,761)$682$1,080$206,103
213 ($1,761)$678$1,083$205,020
214 ($1,761)$675$1,087$203,934
215 ($1,761)$671$1,090$202,844
216 ($1,761)$668$1,094$201,750
Year 19 - 217 ($1,761)$664$1,097$200,652
218 ($1,761)$660$1,101$199,551
219 ($1,761)$657$1,105$198,447
220 ($1,761)$653$1,108$197,338
221 ($1,761)$650$1,112$196,227
222 ($1,761)$646$1,116$195,111
223 ($1,761)$642$1,119$193,992
224 ($1,761)$639$1,123$192,869
225 ($1,761)$635$1,127$191,742
226 ($1,761)$631$1,130$190,612
227 ($1,761)$627$1,134$189,478
228 ($1,761)$624$1,138$188,340
Year 20 - 229 ($1,761)$620$1,142$187,198
230 ($1,761)$616$1,145$186,053
231 ($1,761)$612$1,149$184,904
232 ($1,761)$609$1,153$183,751
233 ($1,761)$605$1,157$182,595
234 ($1,761)$601$1,160$181,434
235 ($1,761)$597$1,164$180,270
236 ($1,761)$593$1,168$179,102
237 ($1,761)$590$1,172$177,930
238 ($1,761)$586$1,176$176,754
239 ($1,761)$582$1,180$175,574
240 ($1,761)$578$1,184$174,391
Year 21 - 241 ($1,761)$574$1,187$173,203
242 ($1,761)$570$1,191$172,012
243 ($1,761)$566$1,195$170,817
244 ($1,761)$562$1,199$169,618
245 ($1,761)$558$1,203$168,414
246 ($1,761)$554$1,207$167,207
247 ($1,761)$550$1,211$165,996
248 ($1,761)$546$1,215$164,781
249 ($1,761)$542$1,219$163,562
250 ($1,761)$538$1,223$162,339
251 ($1,761)$534$1,227$161,112
252 ($1,761)$530$1,231$159,881
Year 22 - 253 ($1,761)$526$1,235$158,646
254 ($1,761)$522$1,239$157,406
255 ($1,761)$518$1,243$156,163
256 ($1,761)$514$1,247$154,915
257 ($1,761)$510$1,252$153,664
258 ($1,761)$506$1,256$152,408
259 ($1,761)$502$1,260$151,148
260 ($1,761)$498$1,264$149,884
261 ($1,761)$493$1,268$148,616
262 ($1,761)$489$1,272$147,344
263 ($1,761)$485$1,276$146,068
264 ($1,761)$481$1,281$144,787
Year 23 - 265 ($1,761)$477$1,285$143,502
266 ($1,761)$472$1,289$142,213
267 ($1,761)$468$1,293$140,920
268 ($1,761)$464$1,298$139,622
269 ($1,761)$460$1,302$138,320
270 ($1,761)$455$1,306$137,014
271 ($1,761)$451$1,310$135,703
272 ($1,761)$447$1,315$134,389
273 ($1,761)$442$1,319$133,069
274 ($1,761)$438$1,323$131,746
275 ($1,761)$434$1,328$130,418
276 ($1,761)$429$1,332$129,086
Year 24 - 277 ($1,761)$425$1,337$127,749
278 ($1,761)$421$1,341$126,408
279 ($1,761)$416$1,345$125,063
280 ($1,761)$412$1,350$123,713
281 ($1,761)$407$1,354$122,359
282 ($1,761)$403$1,359$121,000
283 ($1,761)$398$1,363$119,637
284 ($1,761)$394$1,368$118,269
285 ($1,761)$389$1,372$116,897
286 ($1,761)$385$1,377$115,521
287 ($1,761)$380$1,381$114,139
288 ($1,761)$376$1,386$112,754
Year 25 - 289 ($1,761)$371$1,390$111,363
290 ($1,761)$367$1,395$109,968
291 ($1,761)$362$1,400$108,569
292 ($1,761)$357$1,404$107,165
293 ($1,761)$353$1,409$105,756
294 ($1,761)$348$1,413$104,343
295 ($1,761)$343$1,418$102,925
296 ($1,761)$339$1,423$101,502
297 ($1,761)$334$1,427$100,074
298 ($1,761)$329$1,432$98,642
299 ($1,761)$325$1,437$97,206
300 ($1,761)$320$1,442$95,764
Year 26 - 301 ($1,761)$315$1,446$94,318
302 ($1,761)$310$1,451$92,867
303 ($1,761)$306$1,456$91,411
304 ($1,761)$301$1,461$89,950
305 ($1,761)$296$1,465$88,485
306 ($1,761)$291$1,470$87,015
307 ($1,761)$286$1,475$85,540
308 ($1,761)$282$1,480$84,060
309 ($1,761)$277$1,485$82,575
310 ($1,761)$272$1,490$81,085
311 ($1,761)$267$1,495$79,591
312 ($1,761)$262$1,499$78,091
Year 27 - 313 ($1,761)$257$1,504$76,587
314 ($1,761)$252$1,509$75,078
315 ($1,761)$247$1,514$73,563
316 ($1,761)$242$1,519$72,044
317 ($1,761)$237$1,524$70,520
318 ($1,761)$232$1,529$68,990
319 ($1,761)$227$1,534$67,456
320 ($1,761)$222$1,539$65,916
321 ($1,761)$217$1,545$64,372
322 ($1,761)$212$1,550$62,822
323 ($1,761)$207$1,555$61,268
324 ($1,761)$202$1,560$59,708
Year 28 - 325 ($1,761)$197$1,565$58,143
326 ($1,761)$191$1,570$56,573
327 ($1,761)$186$1,575$54,997
328 ($1,761)$181$1,580$53,417
329 ($1,761)$176$1,586$51,831
330 ($1,761)$171$1,591$50,240
331 ($1,761)$165$1,596$48,644
332 ($1,761)$160$1,601$47,043
333 ($1,761)$155$1,607$45,436
334 ($1,761)$150$1,612$43,824
335 ($1,761)$144$1,617$42,207
336 ($1,761)$139$1,623$40,585
Year 29 - 337 ($1,761)$134$1,628$38,957
338 ($1,761)$128$1,633$37,324
339 ($1,761)$123$1,639$35,685
340 ($1,761)$117$1,644$34,041
341 ($1,761)$112$1,649$32,391
342 ($1,761)$107$1,655$30,737
343 ($1,761)$101$1,660$29,076
344 ($1,761)$96$1,666$27,410
345 ($1,761)$90$1,671$25,739
346 ($1,761)$85$1,677$24,062
347 ($1,761)$79$1,682$22,380
348 ($1,761)$74$1,688$20,692
Year 30 - 349 ($1,761)$68$1,693$18,999
350 ($1,761)$63$1,699$17,300
351 ($1,761)$57$1,705$15,596
352 ($1,761)$51$1,710$13,885
353 ($1,761)$46$1,716$12,170
354 ($1,761)$40$1,721$10,448
355 ($1,761)$34$1,727$8,721
356 ($1,761)$29$1,733$6,988
357 ($1,761)$23$1,738$5,250
358 ($1,761)$17$1,744$3,506
359 ($1,761)$12$1,750$1,756
360 ($1,761)$6$1,756$0
TOTALS$262,934$371,200$634,134

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.