« 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 October 19, 2017. 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


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,754 360 $258,680 $631,480

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


NMLS #: 1023
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 67717
$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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.991% | Rate: 3.990% | Fees: $25 | 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
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 ($1,754)$1,205$549$372,251
2 ($1,754)$1,204$550$371,701
3 ($1,754)$1,202$552$371,149
4 ($1,754)$1,200$554$370,594
5 ($1,754)$1,198$556$370,039
6 ($1,754)$1,196$558$369,481
7 ($1,754)$1,195$559$368,921
8 ($1,754)$1,193$561$368,360
9 ($1,754)$1,191$563$367,797
10 ($1,754)$1,189$565$367,232
11 ($1,754)$1,187$567$366,666
12 ($1,754)$1,186$569$366,097
Year 2 - 13 ($1,754)$1,184$570$365,527
14 ($1,754)$1,182$572$364,954
15 ($1,754)$1,180$574$364,380
16 ($1,754)$1,178$576$363,804
17 ($1,754)$1,176$578$363,226
18 ($1,754)$1,174$580$362,647
19 ($1,754)$1,173$582$362,065
20 ($1,754)$1,171$583$361,482
21 ($1,754)$1,169$585$360,896
22 ($1,754)$1,167$587$360,309
23 ($1,754)$1,165$589$359,720
24 ($1,754)$1,163$591$359,129
Year 3 - 25 ($1,754)$1,161$593$358,536
26 ($1,754)$1,159$595$357,941
27 ($1,754)$1,157$597$357,345
28 ($1,754)$1,155$599$356,746
29 ($1,754)$1,153$601$356,145
30 ($1,754)$1,152$603$355,543
31 ($1,754)$1,150$605$354,938
32 ($1,754)$1,148$606$354,332
33 ($1,754)$1,146$608$353,723
34 ($1,754)$1,144$610$353,113
35 ($1,754)$1,142$612$352,500
36 ($1,754)$1,140$614$351,886
Year 4 - 37 ($1,754)$1,138$616$351,270
38 ($1,754)$1,136$618$350,651
39 ($1,754)$1,134$620$350,031
40 ($1,754)$1,132$622$349,409
41 ($1,754)$1,130$624$348,784
42 ($1,754)$1,128$626$348,158
43 ($1,754)$1,126$628$347,530
44 ($1,754)$1,124$630$346,899
45 ($1,754)$1,122$632$346,267
46 ($1,754)$1,120$635$345,632
47 ($1,754)$1,118$637$344,996
48 ($1,754)$1,115$639$344,357
Year 5 - 49 ($1,754)$1,113$641$343,716
50 ($1,754)$1,111$643$343,074
51 ($1,754)$1,109$645$342,429
52 ($1,754)$1,107$647$341,782
53 ($1,754)$1,105$649$341,133
54 ($1,754)$1,103$651$340,482
55 ($1,754)$1,101$653$339,828
56 ($1,754)$1,099$655$339,173
57 ($1,754)$1,097$657$338,516
58 ($1,754)$1,095$660$337,856
59 ($1,754)$1,092$662$337,194
60 ($1,754)$1,090$664$336,531
Year 6 - 61 ($1,754)$1,088$666$335,865
62 ($1,754)$1,086$668$335,196
63 ($1,754)$1,084$670$334,526
64 ($1,754)$1,082$672$333,854
65 ($1,754)$1,079$675$333,179
66 ($1,754)$1,077$677$332,502
67 ($1,754)$1,075$679$331,823
68 ($1,754)$1,073$681$331,142
69 ($1,754)$1,071$683$330,458
70 ($1,754)$1,068$686$329,773
71 ($1,754)$1,066$688$329,085
72 ($1,754)$1,064$690$328,395
Year 7 - 73 ($1,754)$1,062$692$327,703
74 ($1,754)$1,060$695$327,008
75 ($1,754)$1,057$697$326,311
76 ($1,754)$1,055$699$325,612
77 ($1,754)$1,053$701$324,911
78 ($1,754)$1,051$704$324,207
79 ($1,754)$1,048$706$323,502
80 ($1,754)$1,046$708$322,793
81 ($1,754)$1,044$710$322,083
82 ($1,754)$1,041$713$321,370
83 ($1,754)$1,039$715$320,655
84 ($1,754)$1,037$717$319,938
Year 8 - 85 ($1,754)$1,034$720$319,218
86 ($1,754)$1,032$722$318,496
87 ($1,754)$1,030$724$317,772
88 ($1,754)$1,027$727$317,045
89 ($1,754)$1,025$729$316,316
90 ($1,754)$1,023$731$315,585
91 ($1,754)$1,020$734$314,851
92 ($1,754)$1,018$736$314,115
93 ($1,754)$1,016$738$313,377
94 ($1,754)$1,013$741$312,636
95 ($1,754)$1,011$743$311,893
96 ($1,754)$1,008$746$311,147
Year 9 - 97 ($1,754)$1,006$748$310,399
98 ($1,754)$1,004$750$309,648
99 ($1,754)$1,001$753$308,896
100 ($1,754)$999$755$308,140
101 ($1,754)$996$758$307,382
102 ($1,754)$994$760$306,622
103 ($1,754)$991$763$305,859
104 ($1,754)$989$765$305,094
105 ($1,754)$986$768$304,327
106 ($1,754)$984$770$303,557
107 ($1,754)$981$773$302,784
108 ($1,754)$979$775$302,009
Year 10 - 109 ($1,754)$976$778$301,231
110 ($1,754)$974$780$300,451
111 ($1,754)$971$783$299,668
112 ($1,754)$969$785$298,883
113 ($1,754)$966$788$298,096
114 ($1,754)$964$790$297,305
115 ($1,754)$961$793$296,512
116 ($1,754)$959$795$295,717
117 ($1,754)$956$798$294,919
118 ($1,754)$954$801$294,119
119 ($1,754)$951$803$293,315
120 ($1,754)$948$806$292,510
Year 11 - 121 ($1,754)$946$808$291,701
122 ($1,754)$943$811$290,890
123 ($1,754)$941$814$290,077
124 ($1,754)$938$816$289,261
125 ($1,754)$935$819$288,442
126 ($1,754)$933$821$287,620
127 ($1,754)$930$824$286,796
128 ($1,754)$927$827$285,969
129 ($1,754)$925$829$285,140
130 ($1,754)$922$832$284,308
131 ($1,754)$919$835$283,473
132 ($1,754)$917$838$282,635
Year 12 - 133 ($1,754)$914$840$281,795
134 ($1,754)$911$843$280,952
135 ($1,754)$908$846$280,106
136 ($1,754)$906$848$279,258
137 ($1,754)$903$851$278,407
138 ($1,754)$900$854$277,553
139 ($1,754)$897$857$276,696
140 ($1,754)$895$859$275,837
141 ($1,754)$892$862$274,975
142 ($1,754)$889$865$274,110
143 ($1,754)$886$868$273,242
144 ($1,754)$883$871$272,371
Year 13 - 145 ($1,754)$881$873$271,498
146 ($1,754)$878$876$270,621
147 ($1,754)$875$879$269,742
148 ($1,754)$872$882$268,860
149 ($1,754)$869$885$267,976
150 ($1,754)$866$888$267,088
151 ($1,754)$864$891$266,197
152 ($1,754)$861$893$265,304
153 ($1,754)$858$896$264,408
154 ($1,754)$855$899$263,508
155 ($1,754)$852$902$262,606
156 ($1,754)$849$905$261,701
Year 14 - 157 ($1,754)$846$908$260,793
158 ($1,754)$843$911$259,883
159 ($1,754)$840$914$258,969
160 ($1,754)$837$917$258,052
161 ($1,754)$834$920$257,132
162 ($1,754)$831$923$256,209
163 ($1,754)$828$926$255,284
164 ($1,754)$825$929$254,355
165 ($1,754)$822$932$253,423
166 ($1,754)$819$935$252,489
167 ($1,754)$816$938$251,551
168 ($1,754)$813$941$250,610
Year 15 - 169 ($1,754)$810$944$249,666
170 ($1,754)$807$947$248,720
171 ($1,754)$804$950$247,770
172 ($1,754)$801$953$246,817
173 ($1,754)$798$956$245,861
174 ($1,754)$795$959$244,901
175 ($1,754)$792$962$243,939
176 ($1,754)$789$965$242,974
177 ($1,754)$786$968$242,005
178 ($1,754)$782$972$241,034
179 ($1,754)$779$975$240,059
180 ($1,754)$776$978$239,081
Year 16 - 181 ($1,754)$773$981$238,100
182 ($1,754)$770$984$237,116
183 ($1,754)$767$987$236,128
184 ($1,754)$763$991$235,138
185 ($1,754)$760$994$234,144
186 ($1,754)$757$997$233,147
187 ($1,754)$754$1,000$232,146
188 ($1,754)$751$1,004$231,143
189 ($1,754)$747$1,007$230,136
190 ($1,754)$744$1,010$229,126
191 ($1,754)$741$1,013$228,113
192 ($1,754)$738$1,017$227,096
Year 17 - 193 ($1,754)$734$1,020$226,076
194 ($1,754)$731$1,023$225,053
195 ($1,754)$728$1,026$224,027
196 ($1,754)$724$1,030$222,997
197 ($1,754)$721$1,033$221,964
198 ($1,754)$718$1,036$220,928
199 ($1,754)$714$1,040$219,888
200 ($1,754)$711$1,043$218,845
201 ($1,754)$708$1,047$217,798
202 ($1,754)$704$1,050$216,748
203 ($1,754)$701$1,053$215,695
204 ($1,754)$697$1,057$214,638
Year 18 - 205 ($1,754)$694$1,060$213,578
206 ($1,754)$691$1,064$212,515
207 ($1,754)$687$1,067$211,448
208 ($1,754)$684$1,070$210,377
209 ($1,754)$680$1,074$209,303
210 ($1,754)$677$1,077$208,226
211 ($1,754)$673$1,081$207,145
212 ($1,754)$670$1,084$206,061
213 ($1,754)$666$1,088$204,973
214 ($1,754)$663$1,091$203,882
215 ($1,754)$659$1,095$202,787
216 ($1,754)$656$1,098$201,688
Year 19 - 217 ($1,754)$652$1,102$200,586
218 ($1,754)$649$1,106$199,481
219 ($1,754)$645$1,109$198,372
220 ($1,754)$641$1,113$197,259
221 ($1,754)$638$1,116$196,143
222 ($1,754)$634$1,120$195,023
223 ($1,754)$631$1,124$193,899
224 ($1,754)$627$1,127$192,772
225 ($1,754)$623$1,131$191,641
226 ($1,754)$620$1,134$190,507
227 ($1,754)$616$1,138$189,369
228 ($1,754)$612$1,142$188,227
Year 20 - 229 ($1,754)$609$1,146$187,081
230 ($1,754)$605$1,149$185,932
231 ($1,754)$601$1,153$184,779
232 ($1,754)$597$1,157$183,622
233 ($1,754)$594$1,160$182,462
234 ($1,754)$590$1,164$181,298
235 ($1,754)$586$1,168$180,130
236 ($1,754)$582$1,172$178,958
237 ($1,754)$579$1,175$177,783
238 ($1,754)$575$1,179$176,604
239 ($1,754)$571$1,183$175,420
240 ($1,754)$567$1,187$174,234
Year 21 - 241 ($1,754)$563$1,191$173,043
242 ($1,754)$560$1,195$171,848
243 ($1,754)$556$1,198$170,650
244 ($1,754)$552$1,202$169,447
245 ($1,754)$548$1,206$168,241
246 ($1,754)$544$1,210$167,031
247 ($1,754)$540$1,214$165,817
248 ($1,754)$536$1,218$164,599
249 ($1,754)$532$1,222$163,377
250 ($1,754)$528$1,226$162,151
251 ($1,754)$524$1,230$160,921
252 ($1,754)$520$1,234$159,688
Year 22 - 253 ($1,754)$516$1,238$158,450
254 ($1,754)$512$1,242$157,208
255 ($1,754)$508$1,246$155,962
256 ($1,754)$504$1,250$154,712
257 ($1,754)$500$1,254$153,459
258 ($1,754)$496$1,258$152,201
259 ($1,754)$492$1,262$150,939
260 ($1,754)$488$1,266$149,673
261 ($1,754)$484$1,270$148,402
262 ($1,754)$480$1,274$147,128
263 ($1,754)$476$1,278$145,850
264 ($1,754)$472$1,283$144,567
Year 23 - 265 ($1,754)$467$1,287$143,280
266 ($1,754)$463$1,291$141,990
267 ($1,754)$459$1,295$140,695
268 ($1,754)$455$1,299$139,395
269 ($1,754)$451$1,303$138,092
270 ($1,754)$446$1,308$136,784
271 ($1,754)$442$1,312$135,473
272 ($1,754)$438$1,316$134,157
273 ($1,754)$434$1,320$132,836
274 ($1,754)$430$1,325$131,512
275 ($1,754)$425$1,329$130,183
276 ($1,754)$421$1,333$128,849
Year 24 - 277 ($1,754)$417$1,337$127,512
278 ($1,754)$412$1,342$126,170
279 ($1,754)$408$1,346$124,824
280 ($1,754)$404$1,351$123,473
281 ($1,754)$399$1,355$122,119
282 ($1,754)$395$1,359$120,759
283 ($1,754)$390$1,364$119,396
284 ($1,754)$386$1,368$118,028
285 ($1,754)$382$1,372$116,655
286 ($1,754)$377$1,377$115,278
287 ($1,754)$373$1,381$113,897
288 ($1,754)$368$1,386$112,511
Year 25 - 289 ($1,754)$364$1,390$111,121
290 ($1,754)$359$1,395$109,726
291 ($1,754)$355$1,399$108,327
292 ($1,754)$350$1,404$106,923
293 ($1,754)$346$1,408$105,514
294 ($1,754)$341$1,413$104,101
295 ($1,754)$337$1,418$102,684
296 ($1,754)$332$1,422$101,262
297 ($1,754)$327$1,427$99,835
298 ($1,754)$323$1,431$98,404
299 ($1,754)$318$1,436$96,968
300 ($1,754)$314$1,441$95,527
Year 26 - 301 ($1,754)$309$1,445$94,082
302 ($1,754)$304$1,450$92,632
303 ($1,754)$300$1,455$91,177
304 ($1,754)$295$1,459$89,718
305 ($1,754)$290$1,464$88,254
306 ($1,754)$285$1,469$86,785
307 ($1,754)$281$1,474$85,312
308 ($1,754)$276$1,478$83,834
309 ($1,754)$271$1,483$82,351
310 ($1,754)$266$1,488$80,863
311 ($1,754)$261$1,493$79,370
312 ($1,754)$257$1,497$77,873
Year 27 - 313 ($1,754)$252$1,502$76,370
314 ($1,754)$247$1,507$74,863
315 ($1,754)$242$1,512$73,351
316 ($1,754)$237$1,517$71,834
317 ($1,754)$232$1,522$70,312
318 ($1,754)$227$1,527$68,785
319 ($1,754)$222$1,532$67,254
320 ($1,754)$217$1,537$65,717
321 ($1,754)$212$1,542$64,175
322 ($1,754)$208$1,547$62,629
323 ($1,754)$202$1,552$61,077
324 ($1,754)$197$1,557$59,521
Year 28 - 325 ($1,754)$192$1,562$57,959
326 ($1,754)$187$1,567$56,392
327 ($1,754)$182$1,572$54,820
328 ($1,754)$177$1,577$53,244
329 ($1,754)$172$1,582$51,662
330 ($1,754)$167$1,587$50,075
331 ($1,754)$162$1,592$48,482
332 ($1,754)$157$1,597$46,885
333 ($1,754)$152$1,603$45,283
334 ($1,754)$146$1,608$43,675
335 ($1,754)$141$1,613$42,062
336 ($1,754)$136$1,618$40,444
Year 29 - 337 ($1,754)$131$1,623$38,820
338 ($1,754)$126$1,629$37,192
339 ($1,754)$120$1,634$35,558
340 ($1,754)$115$1,639$33,919
341 ($1,754)$110$1,644$32,274
342 ($1,754)$104$1,650$30,625
343 ($1,754)$99$1,655$28,970
344 ($1,754)$94$1,660$27,309
345 ($1,754)$88$1,666$25,643
346 ($1,754)$83$1,671$23,972
347 ($1,754)$78$1,677$22,296
348 ($1,754)$72$1,682$20,614
Year 30 - 349 ($1,754)$67$1,687$18,926
350 ($1,754)$61$1,693$17,233
351 ($1,754)$56$1,698$15,535
352 ($1,754)$50$1,704$13,831
353 ($1,754)$45$1,709$12,121
354 ($1,754)$39$1,715$10,407
355 ($1,754)$34$1,720$8,686
356 ($1,754)$28$1,726$6,960
357 ($1,754)$23$1,732$5,228
358 ($1,754)$17$1,737$3,491
359 ($1,754)$11$1,743$1,748
360 ($1,754)$6$1,748$0
TOTALS$258,680$372,800$631,480

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.