« Back to all home prices

Mortgage Payment Schedule for a $466,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($93,200) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,778 360 $267,156 $639,956

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $466,000
Down Payment $93,200$372,800
Year 1 - 1 ($1,778)$1,240$538$372,262
2 ($1,778)$1,238$540$371,722
3 ($1,778)$1,236$542$371,180
4 ($1,778)$1,234$543$370,637
5 ($1,778)$1,232$545$370,092
6 ($1,778)$1,231$547$369,544
7 ($1,778)$1,229$549$368,996
8 ($1,778)$1,227$551$368,445
9 ($1,778)$1,225$553$367,892
10 ($1,778)$1,223$554$367,338
11 ($1,778)$1,221$556$366,782
12 ($1,778)$1,220$558$366,223
Year 2 - 13 ($1,778)$1,218$560$365,663
14 ($1,778)$1,216$562$365,102
15 ($1,778)$1,214$564$364,538
16 ($1,778)$1,212$566$363,972
17 ($1,778)$1,210$567$363,405
18 ($1,778)$1,208$569$362,836
19 ($1,778)$1,206$571$362,264
20 ($1,778)$1,205$573$361,691
21 ($1,778)$1,203$575$361,116
22 ($1,778)$1,201$577$360,539
23 ($1,778)$1,199$579$359,960
24 ($1,778)$1,197$581$359,380
Year 3 - 25 ($1,778)$1,195$583$358,797
26 ($1,778)$1,193$585$358,212
27 ($1,778)$1,191$587$357,626
28 ($1,778)$1,189$589$357,037
29 ($1,778)$1,187$591$356,447
30 ($1,778)$1,185$592$355,854
31 ($1,778)$1,183$594$355,260
32 ($1,778)$1,181$596$354,663
33 ($1,778)$1,179$598$354,065
34 ($1,778)$1,177$600$353,464
35 ($1,778)$1,175$602$352,862
36 ($1,778)$1,173$604$352,258
Year 4 - 37 ($1,778)$1,171$606$351,651
38 ($1,778)$1,169$608$351,043
39 ($1,778)$1,167$610$350,432
40 ($1,778)$1,165$612$349,820
41 ($1,778)$1,163$615$349,205
42 ($1,778)$1,161$617$348,589
43 ($1,778)$1,159$619$347,970
44 ($1,778)$1,157$621$347,350
45 ($1,778)$1,155$623$346,727
46 ($1,778)$1,153$625$346,102
47 ($1,778)$1,151$627$345,475
48 ($1,778)$1,149$629$344,846
Year 5 - 49 ($1,778)$1,147$631$344,215
50 ($1,778)$1,145$633$343,582
51 ($1,778)$1,142$635$342,947
52 ($1,778)$1,140$637$342,310
53 ($1,778)$1,138$639$341,670
54 ($1,778)$1,136$642$341,029
55 ($1,778)$1,134$644$340,385
56 ($1,778)$1,132$646$339,739
57 ($1,778)$1,130$648$339,091
58 ($1,778)$1,127$650$338,441
59 ($1,778)$1,125$652$337,788
60 ($1,778)$1,123$655$337,134
Year 6 - 61 ($1,778)$1,121$657$336,477
62 ($1,778)$1,119$659$335,818
63 ($1,778)$1,117$661$335,157
64 ($1,778)$1,114$663$334,494
65 ($1,778)$1,112$665$333,829
66 ($1,778)$1,110$668$333,161
67 ($1,778)$1,108$670$332,491
68 ($1,778)$1,106$672$331,819
69 ($1,778)$1,103$674$331,144
70 ($1,778)$1,101$677$330,468
71 ($1,778)$1,099$679$329,789
72 ($1,778)$1,097$681$329,108
Year 7 - 73 ($1,778)$1,094$683$328,425
74 ($1,778)$1,092$686$327,739
75 ($1,778)$1,090$688$327,051
76 ($1,778)$1,087$690$326,361
77 ($1,778)$1,085$693$325,668
78 ($1,778)$1,083$695$324,973
79 ($1,778)$1,081$697$324,276
80 ($1,778)$1,078$699$323,577
81 ($1,778)$1,076$702$322,875
82 ($1,778)$1,074$704$322,171
83 ($1,778)$1,071$706$321,465
84 ($1,778)$1,069$709$320,756
Year 8 - 85 ($1,778)$1,067$711$320,045
86 ($1,778)$1,064$714$319,331
87 ($1,778)$1,062$716$318,615
88 ($1,778)$1,059$718$317,897
89 ($1,778)$1,057$721$317,176
90 ($1,778)$1,055$723$316,453
91 ($1,778)$1,052$725$315,728
92 ($1,778)$1,050$728$315,000
93 ($1,778)$1,047$730$314,270
94 ($1,778)$1,045$733$313,537
95 ($1,778)$1,043$735$312,802
96 ($1,778)$1,040$738$312,064
Year 9 - 97 ($1,778)$1,038$740$311,324
98 ($1,778)$1,035$743$310,582
99 ($1,778)$1,033$745$309,837
100 ($1,778)$1,030$747$309,089
101 ($1,778)$1,028$750$308,339
102 ($1,778)$1,025$752$307,587
103 ($1,778)$1,023$755$306,832
104 ($1,778)$1,020$757$306,075
105 ($1,778)$1,018$760$305,315
106 ($1,778)$1,015$762$304,552
107 ($1,778)$1,013$765$303,787
108 ($1,778)$1,010$768$303,020
Year 10 - 109 ($1,778)$1,008$770$302,249
110 ($1,778)$1,005$773$301,477
111 ($1,778)$1,002$775$300,702
112 ($1,778)$1,000$778$299,924
113 ($1,778)$997$780$299,143
114 ($1,778)$995$783$298,360
115 ($1,778)$992$786$297,575
116 ($1,778)$989$788$296,786
117 ($1,778)$987$791$295,996
118 ($1,778)$984$793$295,202
119 ($1,778)$982$796$294,406
120 ($1,778)$979$799$293,607
Year 11 - 121 ($1,778)$976$801$292,806
122 ($1,778)$974$804$292,002
123 ($1,778)$971$807$291,195
124 ($1,778)$968$809$290,386
125 ($1,778)$966$812$289,573
126 ($1,778)$963$815$288,759
127 ($1,778)$960$818$287,941
128 ($1,778)$957$820$287,121
129 ($1,778)$955$823$286,298
130 ($1,778)$952$826$285,472
131 ($1,778)$949$828$284,644
132 ($1,778)$946$831$283,813
Year 12 - 133 ($1,778)$944$834$282,979
134 ($1,778)$941$837$282,142
135 ($1,778)$938$840$281,302
136 ($1,778)$935$842$280,460
137 ($1,778)$933$845$279,615
138 ($1,778)$930$848$278,767
139 ($1,778)$927$851$277,916
140 ($1,778)$924$854$277,063
141 ($1,778)$921$856$276,206
142 ($1,778)$918$859$275,347
143 ($1,778)$916$862$274,485
144 ($1,778)$913$865$273,620
Year 13 - 145 ($1,778)$910$868$272,752
146 ($1,778)$907$871$271,881
147 ($1,778)$904$874$271,007
148 ($1,778)$901$877$270,131
149 ($1,778)$898$879$269,251
150 ($1,778)$895$882$268,369
151 ($1,778)$892$885$267,484
152 ($1,778)$889$888$266,595
153 ($1,778)$886$891$265,704
154 ($1,778)$883$894$264,810
155 ($1,778)$880$897$263,913
156 ($1,778)$878$900$263,013
Year 14 - 157 ($1,778)$875$903$262,110
158 ($1,778)$872$906$261,203
159 ($1,778)$869$909$260,294
160 ($1,778)$865$912$259,382
161 ($1,778)$862$915$258,467
162 ($1,778)$859$918$257,549
163 ($1,778)$856$921$256,627
164 ($1,778)$853$924$255,703
165 ($1,778)$850$927$254,775
166 ($1,778)$847$931$253,845
167 ($1,778)$844$934$252,911
168 ($1,778)$841$937$251,975
Year 15 - 169 ($1,778)$838$940$251,035
170 ($1,778)$835$943$250,092
171 ($1,778)$832$946$249,146
172 ($1,778)$828$949$248,196
173 ($1,778)$825$952$247,244
174 ($1,778)$822$956$246,288
175 ($1,778)$819$959$245,330
176 ($1,778)$816$962$244,368
177 ($1,778)$813$965$243,403
178 ($1,778)$809$968$242,434
179 ($1,778)$806$972$241,463
180 ($1,778)$803$975$240,488
Year 16 - 181 ($1,778)$800$978$239,510
182 ($1,778)$796$981$238,529
183 ($1,778)$793$985$237,544
184 ($1,778)$790$988$236,556
185 ($1,778)$787$991$235,565
186 ($1,778)$783$994$234,571
187 ($1,778)$780$998$233,573
188 ($1,778)$777$1,001$232,572
189 ($1,778)$773$1,004$231,568
190 ($1,778)$770$1,008$230,560
191 ($1,778)$767$1,011$229,549
192 ($1,778)$763$1,014$228,535
Year 17 - 193 ($1,778)$760$1,018$227,517
194 ($1,778)$756$1,021$226,496
195 ($1,778)$753$1,025$225,471
196 ($1,778)$750$1,028$224,443
197 ($1,778)$746$1,031$223,412
198 ($1,778)$743$1,035$222,377
199 ($1,778)$739$1,038$221,339
200 ($1,778)$736$1,042$220,297
201 ($1,778)$732$1,045$219,252
202 ($1,778)$729$1,049$218,203
203 ($1,778)$726$1,052$217,151
204 ($1,778)$722$1,056$216,095
Year 18 - 205 ($1,778)$719$1,059$215,036
206 ($1,778)$715$1,063$213,974
207 ($1,778)$711$1,066$212,907
208 ($1,778)$708$1,070$211,838
209 ($1,778)$704$1,073$210,764
210 ($1,778)$701$1,077$209,687
211 ($1,778)$697$1,080$208,607
212 ($1,778)$694$1,084$207,523
213 ($1,778)$690$1,088$206,435
214 ($1,778)$686$1,091$205,344
215 ($1,778)$683$1,095$204,249
216 ($1,778)$679$1,099$203,151
Year 19 - 217 ($1,778)$675$1,102$202,049
218 ($1,778)$672$1,106$200,943
219 ($1,778)$668$1,110$199,833
220 ($1,778)$664$1,113$198,720
221 ($1,778)$661$1,117$197,603
222 ($1,778)$657$1,121$196,482
223 ($1,778)$653$1,124$195,358
224 ($1,778)$650$1,128$194,230
225 ($1,778)$646$1,132$193,098
226 ($1,778)$642$1,136$191,963
227 ($1,778)$638$1,139$190,823
228 ($1,778)$634$1,143$189,680
Year 20 - 229 ($1,778)$631$1,147$188,533
230 ($1,778)$627$1,151$187,382
231 ($1,778)$623$1,155$186,228
232 ($1,778)$619$1,158$185,069
233 ($1,778)$615$1,162$183,907
234 ($1,778)$611$1,166$182,741
235 ($1,778)$608$1,170$181,571
236 ($1,778)$604$1,174$180,397
237 ($1,778)$600$1,178$179,219
238 ($1,778)$596$1,182$178,037
239 ($1,778)$592$1,186$176,851
240 ($1,778)$588$1,190$175,662
Year 21 - 241 ($1,778)$584$1,194$174,468
242 ($1,778)$580$1,198$173,271
243 ($1,778)$576$1,202$172,069
244 ($1,778)$572$1,206$170,864
245 ($1,778)$568$1,210$169,654
246 ($1,778)$564$1,214$168,441
247 ($1,778)$560$1,218$167,223
248 ($1,778)$556$1,222$166,001
249 ($1,778)$552$1,226$164,776
250 ($1,778)$548$1,230$163,546
251 ($1,778)$544$1,234$162,312
252 ($1,778)$540$1,238$161,074
Year 22 - 253 ($1,778)$536$1,242$159,832
254 ($1,778)$531$1,246$158,586
255 ($1,778)$527$1,250$157,335
256 ($1,778)$523$1,255$156,081
257 ($1,778)$519$1,259$154,822
258 ($1,778)$515$1,263$153,559
259 ($1,778)$511$1,267$152,292
260 ($1,778)$506$1,271$151,021
261 ($1,778)$502$1,276$149,745
262 ($1,778)$498$1,280$148,466
263 ($1,778)$494$1,284$147,182
264 ($1,778)$489$1,288$145,893
Year 23 - 265 ($1,778)$485$1,293$144,601
266 ($1,778)$481$1,297$143,304
267 ($1,778)$476$1,301$142,003
268 ($1,778)$472$1,305$140,697
269 ($1,778)$468$1,310$139,387
270 ($1,778)$463$1,314$138,073
271 ($1,778)$459$1,319$136,755
272 ($1,778)$455$1,323$135,432
273 ($1,778)$450$1,327$134,104
274 ($1,778)$446$1,332$132,773
275 ($1,778)$441$1,336$131,436
276 ($1,778)$437$1,341$130,096
Year 24 - 277 ($1,778)$433$1,345$128,751
278 ($1,778)$428$1,350$127,401
279 ($1,778)$424$1,354$126,047
280 ($1,778)$419$1,359$124,689
281 ($1,778)$415$1,363$123,326
282 ($1,778)$410$1,368$121,958
283 ($1,778)$406$1,372$120,586
284 ($1,778)$401$1,377$119,209
285 ($1,778)$396$1,381$117,828
286 ($1,778)$392$1,386$116,442
287 ($1,778)$387$1,390$115,051
288 ($1,778)$383$1,395$113,656
Year 25 - 289 ($1,778)$378$1,400$112,257
290 ($1,778)$373$1,404$110,852
291 ($1,778)$369$1,409$109,443
292 ($1,778)$364$1,414$108,029
293 ($1,778)$359$1,418$106,611
294 ($1,778)$354$1,423$105,188
295 ($1,778)$350$1,428$103,760
296 ($1,778)$345$1,433$102,327
297 ($1,778)$340$1,437$100,890
298 ($1,778)$335$1,442$99,447
299 ($1,778)$331$1,447$98,001
300 ($1,778)$326$1,452$96,549
Year 26 - 301 ($1,778)$321$1,457$95,092
302 ($1,778)$316$1,461$93,631
303 ($1,778)$311$1,466$92,164
304 ($1,778)$306$1,471$90,693
305 ($1,778)$302$1,476$89,217
306 ($1,778)$297$1,481$87,736
307 ($1,778)$292$1,486$86,250
308 ($1,778)$287$1,491$84,759
309 ($1,778)$282$1,496$83,263
310 ($1,778)$277$1,501$81,762
311 ($1,778)$272$1,506$80,257
312 ($1,778)$267$1,511$78,746
Year 27 - 313 ($1,778)$262$1,516$77,230
314 ($1,778)$257$1,521$75,709
315 ($1,778)$252$1,526$74,183
316 ($1,778)$247$1,531$72,652
317 ($1,778)$242$1,536$71,116
318 ($1,778)$236$1,541$69,575
319 ($1,778)$231$1,546$68,029
320 ($1,778)$226$1,551$66,477
321 ($1,778)$221$1,557$64,921
322 ($1,778)$216$1,562$63,359
323 ($1,778)$211$1,567$61,792
324 ($1,778)$205$1,572$60,220
Year 28 - 325 ($1,778)$200$1,577$58,642
326 ($1,778)$195$1,583$57,060
327 ($1,778)$190$1,588$55,472
328 ($1,778)$184$1,593$53,878
329 ($1,778)$179$1,599$52,280
330 ($1,778)$174$1,604$50,676
331 ($1,778)$168$1,609$49,067
332 ($1,778)$163$1,615$47,452
333 ($1,778)$158$1,620$45,833
334 ($1,778)$152$1,625$44,207
335 ($1,778)$147$1,631$42,577
336 ($1,778)$142$1,636$40,940
Year 29 - 337 ($1,778)$136$1,642$39,299
338 ($1,778)$131$1,647$37,652
339 ($1,778)$125$1,652$36,000
340 ($1,778)$120$1,658$34,342
341 ($1,778)$114$1,663$32,678
342 ($1,778)$109$1,669$31,009
343 ($1,778)$103$1,675$29,335
344 ($1,778)$98$1,680$27,654
345 ($1,778)$92$1,686$25,969
346 ($1,778)$86$1,691$24,277
347 ($1,778)$81$1,697$22,580
348 ($1,778)$75$1,703$20,878
Year 30 - 349 ($1,778)$69$1,708$19,170
350 ($1,778)$64$1,714$17,456
351 ($1,778)$58$1,720$15,736
352 ($1,778)$52$1,725$14,011
353 ($1,778)$47$1,731$12,280
354 ($1,778)$41$1,737$10,543
355 ($1,778)$35$1,743$8,800
356 ($1,778)$29$1,748$7,052
357 ($1,778)$23$1,754$5,298
358 ($1,778)$18$1,760$3,538
359 ($1,778)$12$1,766$1,772
360 ($1,778)$6$1,772$0
TOTALS$267,156$372,800$639,956

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.