« Back to all home prices

Mortgage Payment Schedule for a $465,000 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% ($93,000) 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
$1,757 360 $260,426 $632,426

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  $465,000
Down Payment $93,000$372,000
Year 1 - 1 ($1,757)$1,212$545$371,455
2 ($1,757)$1,210$546$370,909
3 ($1,757)$1,209$548$370,361
4 ($1,757)$1,207$550$369,811
5 ($1,757)$1,205$552$369,259
6 ($1,757)$1,203$554$368,705
7 ($1,757)$1,201$555$368,150
8 ($1,757)$1,200$557$367,593
9 ($1,757)$1,198$559$367,034
10 ($1,757)$1,196$561$366,473
11 ($1,757)$1,194$563$365,910
12 ($1,757)$1,192$564$365,346
Year 2 - 13 ($1,757)$1,190$566$364,780
14 ($1,757)$1,189$568$364,211
15 ($1,757)$1,187$570$363,641
16 ($1,757)$1,185$572$363,070
17 ($1,757)$1,183$574$362,496
18 ($1,757)$1,181$576$361,920
19 ($1,757)$1,179$577$361,343
20 ($1,757)$1,177$579$360,763
21 ($1,757)$1,175$581$360,182
22 ($1,757)$1,174$583$359,599
23 ($1,757)$1,172$585$359,014
24 ($1,757)$1,170$587$358,427
Year 3 - 25 ($1,757)$1,168$589$357,838
26 ($1,757)$1,166$591$357,247
27 ($1,757)$1,164$593$356,655
28 ($1,757)$1,162$595$356,060
29 ($1,757)$1,160$597$355,463
30 ($1,757)$1,158$599$354,865
31 ($1,757)$1,156$600$354,264
32 ($1,757)$1,154$602$353,662
33 ($1,757)$1,152$604$353,058
34 ($1,757)$1,150$606$352,451
35 ($1,757)$1,148$608$351,843
36 ($1,757)$1,146$610$351,233
Year 4 - 37 ($1,757)$1,144$612$350,620
38 ($1,757)$1,142$614$350,006
39 ($1,757)$1,140$616$349,390
40 ($1,757)$1,138$618$348,771
41 ($1,757)$1,136$620$348,151
42 ($1,757)$1,134$622$347,529
43 ($1,757)$1,132$624$346,904
44 ($1,757)$1,130$626$346,278
45 ($1,757)$1,128$628$345,650
46 ($1,757)$1,126$630$345,019
47 ($1,757)$1,124$633$344,386
48 ($1,757)$1,122$635$343,752
Year 5 - 49 ($1,757)$1,120$637$343,115
50 ($1,757)$1,118$639$342,476
51 ($1,757)$1,116$641$341,836
52 ($1,757)$1,114$643$341,193
53 ($1,757)$1,112$645$340,548
54 ($1,757)$1,110$647$339,901
55 ($1,757)$1,108$649$339,251
56 ($1,757)$1,105$651$338,600
57 ($1,757)$1,103$653$337,946
58 ($1,757)$1,101$656$337,291
59 ($1,757)$1,099$658$336,633
60 ($1,757)$1,097$660$335,973
Year 6 - 61 ($1,757)$1,095$662$335,311
62 ($1,757)$1,093$664$334,647
63 ($1,757)$1,090$666$333,981
64 ($1,757)$1,088$669$333,312
65 ($1,757)$1,086$671$332,642
66 ($1,757)$1,084$673$331,969
67 ($1,757)$1,082$675$331,294
68 ($1,757)$1,079$677$330,616
69 ($1,757)$1,077$679$329,937
70 ($1,757)$1,075$682$329,255
71 ($1,757)$1,073$684$328,571
72 ($1,757)$1,071$686$327,885
Year 7 - 73 ($1,757)$1,068$688$327,197
74 ($1,757)$1,066$691$326,506
75 ($1,757)$1,064$693$325,813
76 ($1,757)$1,062$695$325,118
77 ($1,757)$1,059$697$324,421
78 ($1,757)$1,057$700$323,721
79 ($1,757)$1,055$702$323,019
80 ($1,757)$1,053$704$322,315
81 ($1,757)$1,050$707$321,608
82 ($1,757)$1,048$709$320,899
83 ($1,757)$1,046$711$320,188
84 ($1,757)$1,043$713$319,475
Year 8 - 85 ($1,757)$1,041$716$318,759
86 ($1,757)$1,039$718$318,041
87 ($1,757)$1,036$720$317,321
88 ($1,757)$1,034$723$316,598
89 ($1,757)$1,032$725$315,873
90 ($1,757)$1,029$728$315,145
91 ($1,757)$1,027$730$314,415
92 ($1,757)$1,024$732$313,683
93 ($1,757)$1,022$735$312,948
94 ($1,757)$1,020$737$312,211
95 ($1,757)$1,017$739$311,472
96 ($1,757)$1,015$742$310,730
Year 9 - 97 ($1,757)$1,012$744$309,986
98 ($1,757)$1,010$747$309,239
99 ($1,757)$1,008$749$308,490
100 ($1,757)$1,005$752$307,738
101 ($1,757)$1,003$754$306,984
102 ($1,757)$1,000$756$306,228
103 ($1,757)$998$759$305,469
104 ($1,757)$995$761$304,707
105 ($1,757)$993$764$303,943
106 ($1,757)$990$766$303,177
107 ($1,757)$988$769$302,408
108 ($1,757)$985$771$301,637
Year 10 - 109 ($1,757)$983$774$300,863
110 ($1,757)$980$776$300,086
111 ($1,757)$978$779$299,307
112 ($1,757)$975$781$298,526
113 ($1,757)$973$784$297,742
114 ($1,757)$970$787$296,955
115 ($1,757)$968$789$296,166
116 ($1,757)$965$792$295,374
117 ($1,757)$962$794$294,580
118 ($1,757)$960$797$293,783
119 ($1,757)$957$799$292,984
120 ($1,757)$955$802$292,182
Year 11 - 121 ($1,757)$952$805$291,377
122 ($1,757)$949$807$290,570
123 ($1,757)$947$810$289,760
124 ($1,757)$944$813$288,947
125 ($1,757)$941$815$288,132
126 ($1,757)$939$818$287,314
127 ($1,757)$936$821$286,493
128 ($1,757)$933$823$285,670
129 ($1,757)$931$826$284,844
130 ($1,757)$928$829$284,015
131 ($1,757)$925$831$283,184
132 ($1,757)$923$834$282,350
Year 12 - 133 ($1,757)$920$837$281,513
134 ($1,757)$917$839$280,674
135 ($1,757)$915$842$279,832
136 ($1,757)$912$845$278,987
137 ($1,757)$909$848$278,139
138 ($1,757)$906$850$277,289
139 ($1,757)$903$853$276,435
140 ($1,757)$901$856$275,579
141 ($1,757)$898$859$274,721
142 ($1,757)$895$862$273,859
143 ($1,757)$892$864$272,994
144 ($1,757)$890$867$272,127
Year 13 - 145 ($1,757)$887$870$271,257
146 ($1,757)$884$873$270,384
147 ($1,757)$881$876$269,509
148 ($1,757)$878$879$268,630
149 ($1,757)$875$881$267,749
150 ($1,757)$872$884$266,864
151 ($1,757)$870$887$265,977
152 ($1,757)$867$890$265,087
153 ($1,757)$864$893$264,194
154 ($1,757)$861$896$263,298
155 ($1,757)$858$899$262,399
156 ($1,757)$855$902$261,497
Year 14 - 157 ($1,757)$852$905$260,593
158 ($1,757)$849$908$259,685
159 ($1,757)$846$911$258,775
160 ($1,757)$843$914$257,861
161 ($1,757)$840$917$256,944
162 ($1,757)$837$920$256,025
163 ($1,757)$834$923$255,102
164 ($1,757)$831$926$254,177
165 ($1,757)$828$929$253,248
166 ($1,757)$825$932$252,317
167 ($1,757)$822$935$251,382
168 ($1,757)$819$938$250,444
Year 15 - 169 ($1,757)$816$941$249,504
170 ($1,757)$813$944$248,560
171 ($1,757)$810$947$247,613
172 ($1,757)$807$950$246,663
173 ($1,757)$804$953$245,710
174 ($1,757)$801$956$244,754
175 ($1,757)$797$959$243,795
176 ($1,757)$794$962$242,832
177 ($1,757)$791$966$241,867
178 ($1,757)$788$969$240,898
179 ($1,757)$785$972$239,926
180 ($1,757)$782$975$238,951
Year 16 - 181 ($1,757)$779$978$237,973
182 ($1,757)$775$981$236,992
183 ($1,757)$772$985$236,007
184 ($1,757)$769$988$235,020
185 ($1,757)$766$991$234,029
186 ($1,757)$763$994$233,035
187 ($1,757)$759$997$232,037
188 ($1,757)$756$1,001$231,036
189 ($1,757)$753$1,004$230,032
190 ($1,757)$750$1,007$229,025
191 ($1,757)$746$1,010$228,015
192 ($1,757)$743$1,014$227,001
Year 17 - 193 ($1,757)$740$1,017$225,984
194 ($1,757)$736$1,020$224,963
195 ($1,757)$733$1,024$223,940
196 ($1,757)$730$1,027$222,913
197 ($1,757)$726$1,030$221,882
198 ($1,757)$723$1,034$220,848
199 ($1,757)$720$1,037$219,811
200 ($1,757)$716$1,041$218,771
201 ($1,757)$713$1,044$217,727
202 ($1,757)$709$1,047$216,680
203 ($1,757)$706$1,051$215,629
204 ($1,757)$703$1,054$214,575
Year 18 - 205 ($1,757)$699$1,058$213,517
206 ($1,757)$696$1,061$212,456
207 ($1,757)$692$1,064$211,392
208 ($1,757)$689$1,068$210,324
209 ($1,757)$685$1,071$209,252
210 ($1,757)$682$1,075$208,177
211 ($1,757)$678$1,078$207,099
212 ($1,757)$675$1,082$206,017
213 ($1,757)$671$1,085$204,932
214 ($1,757)$668$1,089$203,843
215 ($1,757)$664$1,093$202,750
216 ($1,757)$661$1,096$201,654
Year 19 - 217 ($1,757)$657$1,100$200,554
218 ($1,757)$653$1,103$199,451
219 ($1,757)$650$1,107$198,344
220 ($1,757)$646$1,110$197,234
221 ($1,757)$643$1,114$196,119
222 ($1,757)$639$1,118$195,002
223 ($1,757)$635$1,121$193,880
224 ($1,757)$632$1,125$192,755
225 ($1,757)$628$1,129$191,627
226 ($1,757)$624$1,132$190,494
227 ($1,757)$621$1,136$189,358
228 ($1,757)$617$1,140$188,219
Year 20 - 229 ($1,757)$613$1,143$187,075
230 ($1,757)$610$1,147$185,928
231 ($1,757)$606$1,151$184,777
232 ($1,757)$602$1,155$183,622
233 ($1,757)$598$1,158$182,464
234 ($1,757)$595$1,162$181,302
235 ($1,757)$591$1,166$180,136
236 ($1,757)$587$1,170$178,966
237 ($1,757)$583$1,174$177,792
238 ($1,757)$579$1,177$176,615
239 ($1,757)$575$1,181$175,434
240 ($1,757)$572$1,185$174,248
Year 21 - 241 ($1,757)$568$1,189$173,060
242 ($1,757)$564$1,193$171,867
243 ($1,757)$560$1,197$170,670
244 ($1,757)$556$1,201$169,469
245 ($1,757)$552$1,205$168,265
246 ($1,757)$548$1,208$167,056
247 ($1,757)$544$1,212$165,844
248 ($1,757)$540$1,216$164,627
249 ($1,757)$536$1,220$163,407
250 ($1,757)$532$1,224$162,183
251 ($1,757)$528$1,228$160,955
252 ($1,757)$524$1,232$159,722
Year 22 - 253 ($1,757)$520$1,236$158,486
254 ($1,757)$516$1,240$157,246
255 ($1,757)$512$1,244$156,001
256 ($1,757)$508$1,248$154,753
257 ($1,757)$504$1,253$153,500
258 ($1,757)$500$1,257$152,244
259 ($1,757)$496$1,261$150,983
260 ($1,757)$492$1,265$149,718
261 ($1,757)$488$1,269$148,449
262 ($1,757)$484$1,273$147,176
263 ($1,757)$480$1,277$145,899
264 ($1,757)$475$1,281$144,618
Year 23 - 265 ($1,757)$471$1,286$143,332
266 ($1,757)$467$1,290$142,043
267 ($1,757)$463$1,294$140,749
268 ($1,757)$459$1,298$139,450
269 ($1,757)$454$1,302$138,148
270 ($1,757)$450$1,307$136,842
271 ($1,757)$446$1,311$135,531
272 ($1,757)$442$1,315$134,216
273 ($1,757)$437$1,319$132,896
274 ($1,757)$433$1,324$131,572
275 ($1,757)$429$1,328$130,244
276 ($1,757)$424$1,332$128,912
Year 24 - 277 ($1,757)$420$1,337$127,575
278 ($1,757)$416$1,341$126,234
279 ($1,757)$411$1,345$124,889
280 ($1,757)$407$1,350$123,539
281 ($1,757)$403$1,354$122,185
282 ($1,757)$398$1,359$120,826
283 ($1,757)$394$1,363$119,463
284 ($1,757)$389$1,367$118,096
285 ($1,757)$385$1,372$116,724
286 ($1,757)$380$1,376$115,347
287 ($1,757)$376$1,381$113,966
288 ($1,757)$371$1,385$112,581
Year 25 - 289 ($1,757)$367$1,390$111,191
290 ($1,757)$362$1,394$109,797
291 ($1,757)$358$1,399$108,398
292 ($1,757)$353$1,404$106,994
293 ($1,757)$349$1,408$105,586
294 ($1,757)$344$1,413$104,173
295 ($1,757)$339$1,417$102,756
296 ($1,757)$335$1,422$101,334
297 ($1,757)$330$1,427$99,908
298 ($1,757)$326$1,431$98,476
299 ($1,757)$321$1,436$97,040
300 ($1,757)$316$1,441$95,600
Year 26 - 301 ($1,757)$311$1,445$94,155
302 ($1,757)$307$1,450$92,705
303 ($1,757)$302$1,455$91,250
304 ($1,757)$297$1,459$89,791
305 ($1,757)$293$1,464$88,326
306 ($1,757)$288$1,469$86,858
307 ($1,757)$283$1,474$85,384
308 ($1,757)$278$1,479$83,905
309 ($1,757)$273$1,483$82,422
310 ($1,757)$269$1,488$80,934
311 ($1,757)$264$1,493$79,441
312 ($1,757)$259$1,498$77,943
Year 27 - 313 ($1,757)$254$1,503$76,440
314 ($1,757)$249$1,508$74,932
315 ($1,757)$244$1,513$73,420
316 ($1,757)$239$1,518$71,902
317 ($1,757)$234$1,522$70,380
318 ($1,757)$229$1,527$68,852
319 ($1,757)$224$1,532$67,320
320 ($1,757)$219$1,537$65,783
321 ($1,757)$214$1,542$64,240
322 ($1,757)$209$1,547$62,693
323 ($1,757)$204$1,552$61,140
324 ($1,757)$199$1,558$59,583
Year 28 - 325 ($1,757)$194$1,563$58,020
326 ($1,757)$189$1,568$56,453
327 ($1,757)$184$1,573$54,880
328 ($1,757)$179$1,578$53,302
329 ($1,757)$174$1,583$51,719
330 ($1,757)$169$1,588$50,131
331 ($1,757)$163$1,593$48,537
332 ($1,757)$158$1,599$46,939
333 ($1,757)$153$1,604$45,335
334 ($1,757)$148$1,609$43,726
335 ($1,757)$142$1,614$42,111
336 ($1,757)$137$1,620$40,492
Year 29 - 337 ($1,757)$132$1,625$38,867
338 ($1,757)$127$1,630$37,237
339 ($1,757)$121$1,635$35,602
340 ($1,757)$116$1,641$33,961
341 ($1,757)$111$1,646$32,315
342 ($1,757)$105$1,651$30,663
343 ($1,757)$100$1,657$29,007
344 ($1,757)$95$1,662$27,344
345 ($1,757)$89$1,668$25,677
346 ($1,757)$84$1,673$24,004
347 ($1,757)$78$1,679$22,325
348 ($1,757)$73$1,684$20,641
Year 30 - 349 ($1,757)$67$1,689$18,952
350 ($1,757)$62$1,695$17,257
351 ($1,757)$56$1,701$15,556
352 ($1,757)$51$1,706$13,850
353 ($1,757)$45$1,712$12,138
354 ($1,757)$40$1,717$10,421
355 ($1,757)$34$1,723$8,698
356 ($1,757)$28$1,728$6,970
357 ($1,757)$23$1,734$5,236
358 ($1,757)$17$1,740$3,496
359 ($1,757)$11$1,745$1,751
360 ($1,757)$6$1,751$0
TOTALS$260,426$372,000$632,426

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.