« Back to all home prices

Mortgage Payment Schedule for a $467,000 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% ($93,400) 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
$1,758 360 $259,235 $632,835

Mortgage Providers

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


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 #: 3294 | State Lic #: MC-1971
$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 #: 258821
$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: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 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 #: 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 #: 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 #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $467,000
Down Payment $93,400$373,600
Year 1 - 1 ($1,758)$1,208$550$373,050
2 ($1,758)$1,206$552$372,498
3 ($1,758)$1,204$553$371,945
4 ($1,758)$1,203$555$371,390
5 ($1,758)$1,201$557$370,833
6 ($1,758)$1,199$559$370,274
7 ($1,758)$1,197$561$369,713
8 ($1,758)$1,195$562$369,151
9 ($1,758)$1,194$564$368,586
10 ($1,758)$1,192$566$368,020
11 ($1,758)$1,190$568$367,452
12 ($1,758)$1,188$570$366,883
Year 2 - 13 ($1,758)$1,186$572$366,311
14 ($1,758)$1,184$573$365,737
15 ($1,758)$1,183$575$365,162
16 ($1,758)$1,181$577$364,585
17 ($1,758)$1,179$579$364,006
18 ($1,758)$1,177$581$363,425
19 ($1,758)$1,175$583$362,842
20 ($1,758)$1,173$585$362,258
21 ($1,758)$1,171$587$361,671
22 ($1,758)$1,169$588$361,082
23 ($1,758)$1,167$590$360,492
24 ($1,758)$1,166$592$359,900
Year 3 - 25 ($1,758)$1,164$594$359,306
26 ($1,758)$1,162$596$358,709
27 ($1,758)$1,160$598$358,111
28 ($1,758)$1,158$600$357,511
29 ($1,758)$1,156$602$356,910
30 ($1,758)$1,154$604$356,306
31 ($1,758)$1,152$606$355,700
32 ($1,758)$1,150$608$355,092
33 ($1,758)$1,148$610$354,482
34 ($1,758)$1,146$612$353,871
35 ($1,758)$1,144$614$353,257
36 ($1,758)$1,142$616$352,641
Year 4 - 37 ($1,758)$1,140$618$352,024
38 ($1,758)$1,138$620$351,404
39 ($1,758)$1,136$622$350,782
40 ($1,758)$1,134$624$350,159
41 ($1,758)$1,132$626$349,533
42 ($1,758)$1,130$628$348,905
43 ($1,758)$1,128$630$348,275
44 ($1,758)$1,126$632$347,644
45 ($1,758)$1,124$634$347,010
46 ($1,758)$1,122$636$346,374
47 ($1,758)$1,120$638$345,736
48 ($1,758)$1,118$640$345,096
Year 5 - 49 ($1,758)$1,116$642$344,454
50 ($1,758)$1,114$644$343,810
51 ($1,758)$1,112$646$343,164
52 ($1,758)$1,110$648$342,515
53 ($1,758)$1,107$650$341,865
54 ($1,758)$1,105$653$341,212
55 ($1,758)$1,103$655$340,558
56 ($1,758)$1,101$657$339,901
57 ($1,758)$1,099$659$339,242
58 ($1,758)$1,097$661$338,581
59 ($1,758)$1,095$663$337,918
60 ($1,758)$1,093$665$337,253
Year 6 - 61 ($1,758)$1,090$667$336,585
62 ($1,758)$1,088$670$335,916
63 ($1,758)$1,086$672$335,244
64 ($1,758)$1,084$674$334,570
65 ($1,758)$1,082$676$333,894
66 ($1,758)$1,080$678$333,216
67 ($1,758)$1,077$680$332,535
68 ($1,758)$1,075$683$331,853
69 ($1,758)$1,073$685$331,168
70 ($1,758)$1,071$687$330,481
71 ($1,758)$1,069$689$329,791
72 ($1,758)$1,066$692$329,100
Year 7 - 73 ($1,758)$1,064$694$328,406
74 ($1,758)$1,062$696$327,710
75 ($1,758)$1,060$698$327,012
76 ($1,758)$1,057$701$326,311
77 ($1,758)$1,055$703$325,608
78 ($1,758)$1,053$705$324,903
79 ($1,758)$1,051$707$324,196
80 ($1,758)$1,048$710$323,486
81 ($1,758)$1,046$712$322,774
82 ($1,758)$1,044$714$322,060
83 ($1,758)$1,041$717$321,343
84 ($1,758)$1,039$719$320,625
Year 8 - 85 ($1,758)$1,037$721$319,903
86 ($1,758)$1,034$724$319,180
87 ($1,758)$1,032$726$318,454
88 ($1,758)$1,030$728$317,726
89 ($1,758)$1,027$731$316,995
90 ($1,758)$1,025$733$316,262
91 ($1,758)$1,023$735$315,527
92 ($1,758)$1,020$738$314,789
93 ($1,758)$1,018$740$314,049
94 ($1,758)$1,015$742$313,307
95 ($1,758)$1,013$745$312,562
96 ($1,758)$1,011$747$311,815
Year 9 - 97 ($1,758)$1,008$750$311,065
98 ($1,758)$1,006$752$310,313
99 ($1,758)$1,003$755$309,558
100 ($1,758)$1,001$757$308,801
101 ($1,758)$998$759$308,042
102 ($1,758)$996$762$307,280
103 ($1,758)$994$764$306,516
104 ($1,758)$991$767$305,749
105 ($1,758)$989$769$304,980
106 ($1,758)$986$772$304,208
107 ($1,758)$984$774$303,434
108 ($1,758)$981$777$302,657
Year 10 - 109 ($1,758)$979$779$301,878
110 ($1,758)$976$782$301,096
111 ($1,758)$974$784$300,312
112 ($1,758)$971$787$299,525
113 ($1,758)$968$789$298,735
114 ($1,758)$966$792$297,943
115 ($1,758)$963$795$297,149
116 ($1,758)$961$797$296,352
117 ($1,758)$958$800$295,552
118 ($1,758)$956$802$294,750
119 ($1,758)$953$805$293,945
120 ($1,758)$950$807$293,137
Year 11 - 121 ($1,758)$948$810$292,327
122 ($1,758)$945$813$291,515
123 ($1,758)$943$815$290,699
124 ($1,758)$940$818$289,881
125 ($1,758)$937$821$289,061
126 ($1,758)$935$823$288,238
127 ($1,758)$932$826$287,412
128 ($1,758)$929$829$286,583
129 ($1,758)$927$831$285,752
130 ($1,758)$924$834$284,918
131 ($1,758)$921$837$284,081
132 ($1,758)$919$839$283,242
Year 12 - 133 ($1,758)$916$842$282,400
134 ($1,758)$913$845$281,555
135 ($1,758)$910$848$280,708
136 ($1,758)$908$850$279,857
137 ($1,758)$905$853$279,004
138 ($1,758)$902$856$278,149
139 ($1,758)$899$859$277,290
140 ($1,758)$897$861$276,429
141 ($1,758)$894$864$275,565
142 ($1,758)$891$867$274,698
143 ($1,758)$888$870$273,828
144 ($1,758)$885$872$272,956
Year 13 - 145 ($1,758)$883$875$272,080
146 ($1,758)$880$878$271,202
147 ($1,758)$877$881$270,321
148 ($1,758)$874$884$269,437
149 ($1,758)$871$887$268,551
150 ($1,758)$868$890$267,661
151 ($1,758)$865$892$266,769
152 ($1,758)$863$895$265,873
153 ($1,758)$860$898$264,975
154 ($1,758)$857$901$264,074
155 ($1,758)$854$904$263,170
156 ($1,758)$851$907$262,263
Year 14 - 157 ($1,758)$848$910$261,353
158 ($1,758)$845$913$260,440
159 ($1,758)$842$916$259,524
160 ($1,758)$839$919$258,606
161 ($1,758)$836$922$257,684
162 ($1,758)$833$925$256,759
163 ($1,758)$830$928$255,832
164 ($1,758)$827$931$254,901
165 ($1,758)$824$934$253,967
166 ($1,758)$821$937$253,030
167 ($1,758)$818$940$252,091
168 ($1,758)$815$943$251,148
Year 15 - 169 ($1,758)$812$946$250,202
170 ($1,758)$809$949$249,253
171 ($1,758)$806$952$248,301
172 ($1,758)$803$955$247,346
173 ($1,758)$800$958$246,388
174 ($1,758)$797$961$245,427
175 ($1,758)$794$964$244,463
176 ($1,758)$790$967$243,495
177 ($1,758)$787$971$242,525
178 ($1,758)$784$974$241,551
179 ($1,758)$781$977$240,574
180 ($1,758)$778$980$239,594
Year 16 - 181 ($1,758)$775$983$238,611
182 ($1,758)$772$986$237,624
183 ($1,758)$768$990$236,635
184 ($1,758)$765$993$235,642
185 ($1,758)$762$996$234,646
186 ($1,758)$759$999$233,647
187 ($1,758)$755$1,002$232,645
188 ($1,758)$752$1,006$231,639
189 ($1,758)$749$1,009$230,630
190 ($1,758)$746$1,012$229,618
191 ($1,758)$742$1,015$228,602
192 ($1,758)$739$1,019$227,584
Year 17 - 193 ($1,758)$736$1,022$226,562
194 ($1,758)$733$1,025$225,536
195 ($1,758)$729$1,029$224,508
196 ($1,758)$726$1,032$223,476
197 ($1,758)$723$1,035$222,440
198 ($1,758)$719$1,039$221,402
199 ($1,758)$716$1,042$220,360
200 ($1,758)$712$1,045$219,314
201 ($1,758)$709$1,049$218,266
202 ($1,758)$706$1,052$217,213
203 ($1,758)$702$1,056$216,158
204 ($1,758)$699$1,059$215,099
Year 18 - 205 ($1,758)$695$1,062$214,037
206 ($1,758)$692$1,066$212,971
207 ($1,758)$689$1,069$211,901
208 ($1,758)$685$1,073$210,829
209 ($1,758)$682$1,076$209,753
210 ($1,758)$678$1,080$208,673
211 ($1,758)$675$1,083$207,590
212 ($1,758)$671$1,087$206,503
213 ($1,758)$668$1,090$205,413
214 ($1,758)$664$1,094$204,319
215 ($1,758)$661$1,097$203,222
216 ($1,758)$657$1,101$202,121
Year 19 - 217 ($1,758)$654$1,104$201,017
218 ($1,758)$650$1,108$199,909
219 ($1,758)$646$1,112$198,797
220 ($1,758)$643$1,115$197,682
221 ($1,758)$639$1,119$196,564
222 ($1,758)$636$1,122$195,441
223 ($1,758)$632$1,126$194,315
224 ($1,758)$628$1,130$193,186
225 ($1,758)$625$1,133$192,052
226 ($1,758)$621$1,137$190,916
227 ($1,758)$617$1,141$189,775
228 ($1,758)$614$1,144$188,631
Year 20 - 229 ($1,758)$610$1,148$187,483
230 ($1,758)$606$1,152$186,331
231 ($1,758)$602$1,155$185,176
232 ($1,758)$599$1,159$184,016
233 ($1,758)$595$1,163$182,854
234 ($1,758)$591$1,167$181,687
235 ($1,758)$587$1,170$180,517
236 ($1,758)$584$1,174$179,342
237 ($1,758)$580$1,178$178,164
238 ($1,758)$576$1,182$176,983
239 ($1,758)$572$1,186$175,797
240 ($1,758)$568$1,189$174,607
Year 21 - 241 ($1,758)$565$1,193$173,414
242 ($1,758)$561$1,197$172,217
243 ($1,758)$557$1,201$171,016
244 ($1,758)$553$1,205$169,811
245 ($1,758)$549$1,209$168,602
246 ($1,758)$545$1,213$167,389
247 ($1,758)$541$1,217$166,173
248 ($1,758)$537$1,221$164,952
249 ($1,758)$533$1,225$163,728
250 ($1,758)$529$1,228$162,499
251 ($1,758)$525$1,232$161,267
252 ($1,758)$521$1,236$160,030
Year 22 - 253 ($1,758)$517$1,240$158,790
254 ($1,758)$513$1,244$157,545
255 ($1,758)$509$1,248$156,297
256 ($1,758)$505$1,253$155,044
257 ($1,758)$501$1,257$153,788
258 ($1,758)$497$1,261$152,527
259 ($1,758)$493$1,265$151,263
260 ($1,758)$489$1,269$149,994
261 ($1,758)$485$1,273$148,721
262 ($1,758)$481$1,277$147,444
263 ($1,758)$477$1,281$146,163
264 ($1,758)$473$1,285$144,877
Year 23 - 265 ($1,758)$468$1,289$143,588
266 ($1,758)$464$1,294$142,294
267 ($1,758)$460$1,298$140,997
268 ($1,758)$456$1,302$139,695
269 ($1,758)$452$1,306$138,388
270 ($1,758)$447$1,310$137,078
271 ($1,758)$443$1,315$135,763
272 ($1,758)$439$1,319$134,444
273 ($1,758)$435$1,323$133,121
274 ($1,758)$430$1,327$131,794
275 ($1,758)$426$1,332$130,462
276 ($1,758)$422$1,336$129,126
Year 24 - 277 ($1,758)$418$1,340$127,786
278 ($1,758)$413$1,345$126,441
279 ($1,758)$409$1,349$125,092
280 ($1,758)$404$1,353$123,738
281 ($1,758)$400$1,358$122,381
282 ($1,758)$396$1,362$121,018
283 ($1,758)$391$1,367$119,652
284 ($1,758)$387$1,371$118,281
285 ($1,758)$382$1,375$116,905
286 ($1,758)$378$1,380$115,526
287 ($1,758)$374$1,384$114,141
288 ($1,758)$369$1,389$112,752
Year 25 - 289 ($1,758)$365$1,393$111,359
290 ($1,758)$360$1,398$109,961
291 ($1,758)$356$1,402$108,559
292 ($1,758)$351$1,407$107,152
293 ($1,758)$346$1,411$105,741
294 ($1,758)$342$1,416$104,325
295 ($1,758)$337$1,421$102,904
296 ($1,758)$333$1,425$101,479
297 ($1,758)$328$1,430$100,049
298 ($1,758)$323$1,434$98,615
299 ($1,758)$319$1,439$97,176
300 ($1,758)$314$1,444$95,732
Year 26 - 301 ($1,758)$310$1,448$94,284
302 ($1,758)$305$1,453$92,831
303 ($1,758)$300$1,458$91,373
304 ($1,758)$295$1,462$89,911
305 ($1,758)$291$1,467$88,443
306 ($1,758)$286$1,472$86,972
307 ($1,758)$281$1,477$85,495
308 ($1,758)$276$1,481$84,013
309 ($1,758)$272$1,486$82,527
310 ($1,758)$267$1,491$81,036
311 ($1,758)$262$1,496$79,540
312 ($1,758)$257$1,501$78,040
Year 27 - 313 ($1,758)$252$1,506$76,534
314 ($1,758)$247$1,510$75,024
315 ($1,758)$243$1,515$73,508
316 ($1,758)$238$1,520$71,988
317 ($1,758)$233$1,525$70,463
318 ($1,758)$228$1,530$68,933
319 ($1,758)$223$1,535$67,398
320 ($1,758)$218$1,540$65,858
321 ($1,758)$213$1,545$64,313
322 ($1,758)$208$1,550$62,763
323 ($1,758)$203$1,555$61,208
324 ($1,758)$198$1,560$59,648
Year 28 - 325 ($1,758)$193$1,565$58,083
326 ($1,758)$188$1,570$56,513
327 ($1,758)$183$1,575$54,938
328 ($1,758)$178$1,580$53,358
329 ($1,758)$173$1,585$51,773
330 ($1,758)$167$1,590$50,182
331 ($1,758)$162$1,596$48,586
332 ($1,758)$157$1,601$46,986
333 ($1,758)$152$1,606$45,380
334 ($1,758)$147$1,611$43,769
335 ($1,758)$142$1,616$42,152
336 ($1,758)$136$1,622$40,531
Year 29 - 337 ($1,758)$131$1,627$38,904
338 ($1,758)$126$1,632$37,272
339 ($1,758)$121$1,637$35,634
340 ($1,758)$115$1,643$33,992
341 ($1,758)$110$1,648$32,344
342 ($1,758)$105$1,653$30,690
343 ($1,758)$99$1,659$29,032
344 ($1,758)$94$1,664$27,368
345 ($1,758)$88$1,669$25,698
346 ($1,758)$83$1,675$24,024
347 ($1,758)$78$1,680$22,343
348 ($1,758)$72$1,686$20,658
Year 30 - 349 ($1,758)$67$1,691$18,967
350 ($1,758)$61$1,697$17,270
351 ($1,758)$56$1,702$15,568
352 ($1,758)$50$1,708$13,861
353 ($1,758)$45$1,713$12,148
354 ($1,758)$39$1,719$10,429
355 ($1,758)$34$1,724$8,705
356 ($1,758)$28$1,730$6,975
357 ($1,758)$23$1,735$5,240
358 ($1,758)$17$1,741$3,499
359 ($1,758)$11$1,747$1,752
360 ($1,758)$6$1,752$0
TOTALS$259,235$373,600$632,835

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.