« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,755 360 $259,658 $631,658

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 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 #: 66247 | State Lic #: MC-1825
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 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 #: 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

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 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: $865 | 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 ($1,755)$1,209$546$371,454
2 ($1,755)$1,207$547$370,907
3 ($1,755)$1,205$549$370,358
4 ($1,755)$1,204$551$369,807
5 ($1,755)$1,202$553$369,254
6 ($1,755)$1,200$555$368,700
7 ($1,755)$1,198$556$368,143
8 ($1,755)$1,196$558$367,585
9 ($1,755)$1,195$560$367,025
10 ($1,755)$1,193$562$366,463
11 ($1,755)$1,191$564$365,900
12 ($1,755)$1,189$565$365,334
Year 2 - 13 ($1,755)$1,187$567$364,767
14 ($1,755)$1,185$569$364,198
15 ($1,755)$1,184$571$363,627
16 ($1,755)$1,182$573$363,054
17 ($1,755)$1,180$575$362,480
18 ($1,755)$1,178$577$361,903
19 ($1,755)$1,176$578$361,325
20 ($1,755)$1,174$580$360,744
21 ($1,755)$1,172$582$360,162
22 ($1,755)$1,171$584$359,578
23 ($1,755)$1,169$586$358,992
24 ($1,755)$1,167$588$358,404
Year 3 - 25 ($1,755)$1,165$590$357,814
26 ($1,755)$1,163$592$357,223
27 ($1,755)$1,161$594$356,629
28 ($1,755)$1,159$596$356,033
29 ($1,755)$1,157$597$355,436
30 ($1,755)$1,155$599$354,837
31 ($1,755)$1,153$601$354,235
32 ($1,755)$1,151$603$353,632
33 ($1,755)$1,149$605$353,027
34 ($1,755)$1,147$607$352,419
35 ($1,755)$1,145$609$351,810
36 ($1,755)$1,143$611$351,199
Year 4 - 37 ($1,755)$1,141$613$350,586
38 ($1,755)$1,139$615$349,970
39 ($1,755)$1,137$617$349,353
40 ($1,755)$1,135$619$348,734
41 ($1,755)$1,133$621$348,113
42 ($1,755)$1,131$623$347,490
43 ($1,755)$1,129$625$346,864
44 ($1,755)$1,127$627$346,237
45 ($1,755)$1,125$629$345,608
46 ($1,755)$1,123$631$344,976
47 ($1,755)$1,121$633$344,343
48 ($1,755)$1,119$635$343,707
Year 5 - 49 ($1,755)$1,117$638$343,070
50 ($1,755)$1,115$640$342,430
51 ($1,755)$1,113$642$341,788
52 ($1,755)$1,111$644$341,145
53 ($1,755)$1,109$646$340,499
54 ($1,755)$1,107$648$339,851
55 ($1,755)$1,105$650$339,201
56 ($1,755)$1,102$652$338,548
57 ($1,755)$1,100$654$337,894
58 ($1,755)$1,098$656$337,238
59 ($1,755)$1,096$659$336,579
60 ($1,755)$1,094$661$335,918
Year 6 - 61 ($1,755)$1,092$663$335,256
62 ($1,755)$1,090$665$334,590
63 ($1,755)$1,087$667$333,923
64 ($1,755)$1,085$669$333,254
65 ($1,755)$1,083$672$332,582
66 ($1,755)$1,081$674$331,909
67 ($1,755)$1,079$676$331,233
68 ($1,755)$1,077$678$330,555
69 ($1,755)$1,074$680$329,874
70 ($1,755)$1,072$683$329,192
71 ($1,755)$1,070$685$328,507
72 ($1,755)$1,068$687$327,820
Year 7 - 73 ($1,755)$1,065$689$327,131
74 ($1,755)$1,063$691$326,440
75 ($1,755)$1,061$694$325,746
76 ($1,755)$1,059$696$325,050
77 ($1,755)$1,056$698$324,352
78 ($1,755)$1,054$700$323,651
79 ($1,755)$1,052$703$322,949
80 ($1,755)$1,050$705$322,244
81 ($1,755)$1,047$707$321,536
82 ($1,755)$1,045$710$320,827
83 ($1,755)$1,043$712$320,115
84 ($1,755)$1,040$714$319,400
Year 8 - 85 ($1,755)$1,038$717$318,684
86 ($1,755)$1,036$719$317,965
87 ($1,755)$1,033$721$317,244
88 ($1,755)$1,031$724$316,520
89 ($1,755)$1,029$726$315,794
90 ($1,755)$1,026$728$315,066
91 ($1,755)$1,024$731$314,335
92 ($1,755)$1,022$733$313,602
93 ($1,755)$1,019$735$312,867
94 ($1,755)$1,017$738$312,129
95 ($1,755)$1,014$740$311,389
96 ($1,755)$1,012$743$310,646
Year 9 - 97 ($1,755)$1,010$745$309,901
98 ($1,755)$1,007$747$309,154
99 ($1,755)$1,005$750$308,404
100 ($1,755)$1,002$752$307,652
101 ($1,755)$1,000$755$306,897
102 ($1,755)$997$757$306,140
103 ($1,755)$995$760$305,380
104 ($1,755)$992$762$304,618
105 ($1,755)$990$765$303,854
106 ($1,755)$988$767$303,086
107 ($1,755)$985$770$302,317
108 ($1,755)$983$772$301,545
Year 10 - 109 ($1,755)$980$775$300,770
110 ($1,755)$978$777$299,993
111 ($1,755)$975$780$299,214
112 ($1,755)$972$782$298,431
113 ($1,755)$970$785$297,647
114 ($1,755)$967$787$296,859
115 ($1,755)$965$790$296,070
116 ($1,755)$962$792$295,277
117 ($1,755)$960$795$294,482
118 ($1,755)$957$798$293,685
119 ($1,755)$954$800$292,885
120 ($1,755)$952$803$292,082
Year 11 - 121 ($1,755)$949$805$291,277
122 ($1,755)$947$808$290,469
123 ($1,755)$944$811$289,658
124 ($1,755)$941$813$288,845
125 ($1,755)$939$816$288,029
126 ($1,755)$936$819$287,210
127 ($1,755)$933$821$286,389
128 ($1,755)$931$824$285,565
129 ($1,755)$928$827$284,739
130 ($1,755)$925$829$283,910
131 ($1,755)$923$832$283,078
132 ($1,755)$920$835$282,243
Year 12 - 133 ($1,755)$917$837$281,406
134 ($1,755)$915$840$280,566
135 ($1,755)$912$843$279,723
136 ($1,755)$909$846$278,878
137 ($1,755)$906$848$278,029
138 ($1,755)$904$851$277,178
139 ($1,755)$901$854$276,324
140 ($1,755)$898$857$275,468
141 ($1,755)$895$859$274,609
142 ($1,755)$892$862$273,746
143 ($1,755)$890$865$272,882
144 ($1,755)$887$868$272,014
Year 13 - 145 ($1,755)$884$871$271,143
146 ($1,755)$881$873$270,270
147 ($1,755)$878$876$269,394
148 ($1,755)$876$879$268,515
149 ($1,755)$873$882$267,633
150 ($1,755)$870$885$266,748
151 ($1,755)$867$888$265,860
152 ($1,755)$864$891$264,970
153 ($1,755)$861$893$264,076
154 ($1,755)$858$896$263,180
155 ($1,755)$855$899$262,280
156 ($1,755)$852$902$261,378
Year 14 - 157 ($1,755)$849$905$260,473
158 ($1,755)$847$908$259,565
159 ($1,755)$844$911$258,654
160 ($1,755)$841$914$257,740
161 ($1,755)$838$917$256,823
162 ($1,755)$835$920$255,903
163 ($1,755)$832$923$254,980
164 ($1,755)$829$926$254,054
165 ($1,755)$826$929$253,125
166 ($1,755)$823$932$252,193
167 ($1,755)$820$935$251,259
168 ($1,755)$817$938$250,320
Year 15 - 169 ($1,755)$814$941$249,379
170 ($1,755)$810$944$248,435
171 ($1,755)$807$947$247,488
172 ($1,755)$804$950$246,538
173 ($1,755)$801$953$245,584
174 ($1,755)$798$956$244,628
175 ($1,755)$795$960$243,668
176 ($1,755)$792$963$242,706
177 ($1,755)$789$966$241,740
178 ($1,755)$786$969$240,771
179 ($1,755)$783$972$239,799
180 ($1,755)$779$975$238,824
Year 16 - 181 ($1,755)$776$978$237,845
182 ($1,755)$773$982$236,864
183 ($1,755)$770$985$235,879
184 ($1,755)$767$988$234,891
185 ($1,755)$763$991$233,900
186 ($1,755)$760$994$232,905
187 ($1,755)$757$998$231,908
188 ($1,755)$754$1,001$230,907
189 ($1,755)$750$1,004$229,902
190 ($1,755)$747$1,007$228,895
191 ($1,755)$744$1,011$227,884
192 ($1,755)$741$1,014$226,870
Year 17 - 193 ($1,755)$737$1,017$225,853
194 ($1,755)$734$1,021$224,832
195 ($1,755)$731$1,024$223,809
196 ($1,755)$727$1,027$222,781
197 ($1,755)$724$1,031$221,751
198 ($1,755)$721$1,034$220,717
199 ($1,755)$717$1,037$219,680
200 ($1,755)$714$1,041$218,639
201 ($1,755)$711$1,044$217,595
202 ($1,755)$707$1,047$216,548
203 ($1,755)$704$1,051$215,497
204 ($1,755)$700$1,054$214,442
Year 18 - 205 ($1,755)$697$1,058$213,385
206 ($1,755)$694$1,061$212,324
207 ($1,755)$690$1,065$211,259
208 ($1,755)$687$1,068$210,191
209 ($1,755)$683$1,071$209,120
210 ($1,755)$680$1,075$208,045
211 ($1,755)$676$1,078$206,966
212 ($1,755)$673$1,082$205,884
213 ($1,755)$669$1,085$204,799
214 ($1,755)$666$1,089$203,710
215 ($1,755)$662$1,093$202,617
216 ($1,755)$659$1,096$201,521
Year 19 - 217 ($1,755)$655$1,100$200,421
218 ($1,755)$651$1,103$199,318
219 ($1,755)$648$1,107$198,211
220 ($1,755)$644$1,110$197,101
221 ($1,755)$641$1,114$195,987
222 ($1,755)$637$1,118$194,869
223 ($1,755)$633$1,121$193,748
224 ($1,755)$630$1,125$192,623
225 ($1,755)$626$1,129$191,494
226 ($1,755)$622$1,132$190,362
227 ($1,755)$619$1,136$189,226
228 ($1,755)$615$1,140$188,087
Year 20 - 229 ($1,755)$611$1,143$186,943
230 ($1,755)$608$1,147$185,796
231 ($1,755)$604$1,151$184,646
232 ($1,755)$600$1,155$183,491
233 ($1,755)$596$1,158$182,333
234 ($1,755)$593$1,162$181,171
235 ($1,755)$589$1,166$180,005
236 ($1,755)$585$1,170$178,835
237 ($1,755)$581$1,173$177,662
238 ($1,755)$577$1,177$176,485
239 ($1,755)$574$1,181$175,304
240 ($1,755)$570$1,185$174,119
Year 21 - 241 ($1,755)$566$1,189$172,930
242 ($1,755)$562$1,193$171,738
243 ($1,755)$558$1,196$170,541
244 ($1,755)$554$1,200$169,341
245 ($1,755)$550$1,204$168,137
246 ($1,755)$546$1,208$166,928
247 ($1,755)$543$1,212$165,716
248 ($1,755)$539$1,216$164,500
249 ($1,755)$535$1,220$163,280
250 ($1,755)$531$1,224$162,056
251 ($1,755)$527$1,228$160,828
252 ($1,755)$523$1,232$159,596
Year 22 - 253 ($1,755)$519$1,236$158,361
254 ($1,755)$515$1,240$157,121
255 ($1,755)$511$1,244$155,877
256 ($1,755)$507$1,248$154,629
257 ($1,755)$503$1,252$153,377
258 ($1,755)$498$1,256$152,120
259 ($1,755)$494$1,260$150,860
260 ($1,755)$490$1,264$149,596
261 ($1,755)$486$1,268$148,328
262 ($1,755)$482$1,273$147,055
263 ($1,755)$478$1,277$145,778
264 ($1,755)$474$1,281$144,497
Year 23 - 265 ($1,755)$470$1,285$143,212
266 ($1,755)$465$1,289$141,923
267 ($1,755)$461$1,293$140,630
268 ($1,755)$457$1,298$139,332
269 ($1,755)$453$1,302$138,031
270 ($1,755)$449$1,306$136,725
271 ($1,755)$444$1,310$135,414
272 ($1,755)$440$1,315$134,100
273 ($1,755)$436$1,319$132,781
274 ($1,755)$432$1,323$131,458
275 ($1,755)$427$1,327$130,131
276 ($1,755)$423$1,332$128,799
Year 24 - 277 ($1,755)$419$1,336$127,463
278 ($1,755)$414$1,340$126,123
279 ($1,755)$410$1,345$124,778
280 ($1,755)$406$1,349$123,429
281 ($1,755)$401$1,353$122,075
282 ($1,755)$397$1,358$120,718
283 ($1,755)$392$1,362$119,355
284 ($1,755)$388$1,367$117,989
285 ($1,755)$383$1,371$116,617
286 ($1,755)$379$1,376$115,242
287 ($1,755)$375$1,380$113,862
288 ($1,755)$370$1,385$112,477
Year 25 - 289 ($1,755)$366$1,389$111,088
290 ($1,755)$361$1,394$109,695
291 ($1,755)$357$1,398$108,296
292 ($1,755)$352$1,403$106,894
293 ($1,755)$347$1,407$105,487
294 ($1,755)$343$1,412$104,075
295 ($1,755)$338$1,416$102,658
296 ($1,755)$334$1,421$101,238
297 ($1,755)$329$1,426$99,812
298 ($1,755)$324$1,430$98,382
299 ($1,755)$320$1,435$96,947
300 ($1,755)$315$1,440$95,507
Year 26 - 301 ($1,755)$310$1,444$94,063
302 ($1,755)$306$1,449$92,614
303 ($1,755)$301$1,454$91,161
304 ($1,755)$296$1,458$89,702
305 ($1,755)$292$1,463$88,239
306 ($1,755)$287$1,468$86,771
307 ($1,755)$282$1,473$85,299
308 ($1,755)$277$1,477$83,821
309 ($1,755)$272$1,482$82,339
310 ($1,755)$268$1,487$80,852
311 ($1,755)$263$1,492$79,360
312 ($1,755)$258$1,497$77,864
Year 27 - 313 ($1,755)$253$1,502$76,362
314 ($1,755)$248$1,506$74,856
315 ($1,755)$243$1,511$73,344
316 ($1,755)$238$1,516$71,828
317 ($1,755)$233$1,521$70,307
318 ($1,755)$228$1,526$68,781
319 ($1,755)$224$1,531$67,250
320 ($1,755)$219$1,536$65,714
321 ($1,755)$214$1,541$64,173
322 ($1,755)$209$1,546$62,627
323 ($1,755)$204$1,551$61,076
324 ($1,755)$198$1,556$59,519
Year 28 - 325 ($1,755)$193$1,561$57,958
326 ($1,755)$188$1,566$56,392
327 ($1,755)$183$1,571$54,821
328 ($1,755)$178$1,576$53,244
329 ($1,755)$173$1,582$51,663
330 ($1,755)$168$1,587$50,076
331 ($1,755)$163$1,592$48,484
332 ($1,755)$158$1,597$46,887
333 ($1,755)$152$1,602$45,285
334 ($1,755)$147$1,607$43,677
335 ($1,755)$142$1,613$42,065
336 ($1,755)$137$1,618$40,447
Year 29 - 337 ($1,755)$131$1,623$38,824
338 ($1,755)$126$1,628$37,195
339 ($1,755)$121$1,634$35,562
340 ($1,755)$116$1,639$33,923
341 ($1,755)$110$1,644$32,278
342 ($1,755)$105$1,650$30,629
343 ($1,755)$100$1,655$28,973
344 ($1,755)$94$1,660$27,313
345 ($1,755)$89$1,666$25,647
346 ($1,755)$83$1,671$23,976
347 ($1,755)$78$1,677$22,299
348 ($1,755)$72$1,682$20,617
Year 30 - 349 ($1,755)$67$1,688$18,930
350 ($1,755)$62$1,693$17,236
351 ($1,755)$56$1,699$15,538
352 ($1,755)$50$1,704$13,834
353 ($1,755)$45$1,710$12,124
354 ($1,755)$39$1,715$10,409
355 ($1,755)$34$1,721$8,688
356 ($1,755)$28$1,726$6,962
357 ($1,755)$23$1,732$5,230
358 ($1,755)$17$1,738$3,492
359 ($1,755)$11$1,743$1,749
360 ($1,755)$6$1,749$0
TOTALS$259,658$372,000$631,658

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.