« Back to all home prices

Mortgage Payment Schedule for a $468,000 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% ($93,600) 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
$1,762 360 $259,790 $634,190

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  $468,000
Down Payment $93,600$374,400
Year 1 - 1 ($1,762)$1,211$551$373,849
2 ($1,762)$1,209$553$373,296
3 ($1,762)$1,207$555$372,741
4 ($1,762)$1,205$556$372,185
5 ($1,762)$1,203$558$371,627
6 ($1,762)$1,202$560$371,067
7 ($1,762)$1,200$562$370,505
8 ($1,762)$1,198$564$369,941
9 ($1,762)$1,196$565$369,376
10 ($1,762)$1,194$567$368,808
11 ($1,762)$1,192$569$368,239
12 ($1,762)$1,191$571$367,668
Year 2 - 13 ($1,762)$1,189$573$367,095
14 ($1,762)$1,187$575$366,521
15 ($1,762)$1,185$577$365,944
16 ($1,762)$1,183$578$365,366
17 ($1,762)$1,181$580$364,785
18 ($1,762)$1,179$582$364,203
19 ($1,762)$1,178$584$363,619
20 ($1,762)$1,176$586$363,033
21 ($1,762)$1,174$588$362,445
22 ($1,762)$1,172$590$361,856
23 ($1,762)$1,170$592$361,264
24 ($1,762)$1,168$594$360,670
Year 3 - 25 ($1,762)$1,166$595$360,075
26 ($1,762)$1,164$597$359,478
27 ($1,762)$1,162$599$358,878
28 ($1,762)$1,160$601$358,277
29 ($1,762)$1,158$603$357,674
30 ($1,762)$1,156$605$357,069
31 ($1,762)$1,155$607$356,462
32 ($1,762)$1,153$609$355,852
33 ($1,762)$1,151$611$355,241
34 ($1,762)$1,149$613$354,628
35 ($1,762)$1,147$615$354,013
36 ($1,762)$1,145$617$353,396
Year 4 - 37 ($1,762)$1,143$619$352,777
38 ($1,762)$1,141$621$352,156
39 ($1,762)$1,139$623$351,533
40 ($1,762)$1,137$625$350,908
41 ($1,762)$1,135$627$350,281
42 ($1,762)$1,133$629$349,652
43 ($1,762)$1,131$631$349,021
44 ($1,762)$1,129$633$348,388
45 ($1,762)$1,126$635$347,753
46 ($1,762)$1,124$637$347,116
47 ($1,762)$1,122$639$346,476
48 ($1,762)$1,120$641$345,835
Year 5 - 49 ($1,762)$1,118$643$345,192
50 ($1,762)$1,116$646$344,546
51 ($1,762)$1,114$648$343,898
52 ($1,762)$1,112$650$343,249
53 ($1,762)$1,110$652$342,597
54 ($1,762)$1,108$654$341,943
55 ($1,762)$1,106$656$341,287
56 ($1,762)$1,103$658$340,629
57 ($1,762)$1,101$660$339,969
58 ($1,762)$1,099$662$339,306
59 ($1,762)$1,097$665$338,642
60 ($1,762)$1,095$667$337,975
Year 6 - 61 ($1,762)$1,093$669$337,306
62 ($1,762)$1,091$671$336,635
63 ($1,762)$1,088$673$335,962
64 ($1,762)$1,086$675$335,286
65 ($1,762)$1,084$678$334,609
66 ($1,762)$1,082$680$333,929
67 ($1,762)$1,080$682$333,247
68 ($1,762)$1,077$684$332,563
69 ($1,762)$1,075$686$331,877
70 ($1,762)$1,073$689$331,188
71 ($1,762)$1,071$691$330,497
72 ($1,762)$1,069$693$329,804
Year 7 - 73 ($1,762)$1,066$695$329,109
74 ($1,762)$1,064$698$328,412
75 ($1,762)$1,062$700$327,712
76 ($1,762)$1,060$702$327,010
77 ($1,762)$1,057$704$326,305
78 ($1,762)$1,055$707$325,599
79 ($1,762)$1,053$709$324,890
80 ($1,762)$1,050$711$324,179
81 ($1,762)$1,048$713$323,465
82 ($1,762)$1,046$716$322,750
83 ($1,762)$1,044$718$322,032
84 ($1,762)$1,041$720$321,311
Year 8 - 85 ($1,762)$1,039$723$320,588
86 ($1,762)$1,037$725$319,863
87 ($1,762)$1,034$727$319,136
88 ($1,762)$1,032$730$318,406
89 ($1,762)$1,030$732$317,674
90 ($1,762)$1,027$734$316,940
91 ($1,762)$1,025$737$316,203
92 ($1,762)$1,022$739$315,463
93 ($1,762)$1,020$742$314,722
94 ($1,762)$1,018$744$313,978
95 ($1,762)$1,015$746$313,231
96 ($1,762)$1,013$749$312,482
Year 9 - 97 ($1,762)$1,010$751$311,731
98 ($1,762)$1,008$754$310,977
99 ($1,762)$1,005$756$310,221
100 ($1,762)$1,003$759$309,463
101 ($1,762)$1,001$761$308,702
102 ($1,762)$998$764$307,938
103 ($1,762)$996$766$307,172
104 ($1,762)$993$768$306,404
105 ($1,762)$991$771$305,633
106 ($1,762)$988$773$304,859
107 ($1,762)$986$776$304,083
108 ($1,762)$983$778$303,305
Year 10 - 109 ($1,762)$981$781$302,524
110 ($1,762)$978$783$301,741
111 ($1,762)$976$786$300,955
112 ($1,762)$973$789$300,166
113 ($1,762)$971$791$299,375
114 ($1,762)$968$794$298,581
115 ($1,762)$965$796$297,785
116 ($1,762)$963$799$296,986
117 ($1,762)$960$801$296,185
118 ($1,762)$958$804$295,381
119 ($1,762)$955$807$294,574
120 ($1,762)$952$809$293,765
Year 11 - 121 ($1,762)$950$812$292,953
122 ($1,762)$947$814$292,139
123 ($1,762)$945$817$291,322
124 ($1,762)$942$820$290,502
125 ($1,762)$939$822$289,680
126 ($1,762)$937$825$288,855
127 ($1,762)$934$828$288,027
128 ($1,762)$931$830$287,197
129 ($1,762)$929$833$286,364
130 ($1,762)$926$836$285,528
131 ($1,762)$923$838$284,690
132 ($1,762)$920$841$283,848
Year 12 - 133 ($1,762)$918$844$283,005
134 ($1,762)$915$847$282,158
135 ($1,762)$912$849$281,309
136 ($1,762)$910$852$280,457
137 ($1,762)$907$855$279,602
138 ($1,762)$904$858$278,744
139 ($1,762)$901$860$277,884
140 ($1,762)$898$863$277,021
141 ($1,762)$896$866$276,155
142 ($1,762)$893$869$275,286
143 ($1,762)$890$872$274,414
144 ($1,762)$887$874$273,540
Year 13 - 145 ($1,762)$884$877$272,663
146 ($1,762)$882$880$271,783
147 ($1,762)$879$883$270,900
148 ($1,762)$876$886$270,014
149 ($1,762)$873$889$269,126
150 ($1,762)$870$891$268,234
151 ($1,762)$867$894$267,340
152 ($1,762)$864$897$266,443
153 ($1,762)$861$900$265,542
154 ($1,762)$859$903$264,639
155 ($1,762)$856$906$263,733
156 ($1,762)$853$909$262,825
Year 14 - 157 ($1,762)$850$912$261,913
158 ($1,762)$847$915$260,998
159 ($1,762)$844$918$260,080
160 ($1,762)$841$921$259,159
161 ($1,762)$838$924$258,236
162 ($1,762)$835$927$257,309
163 ($1,762)$832$930$256,379
164 ($1,762)$829$933$255,447
165 ($1,762)$826$936$254,511
166 ($1,762)$823$939$253,572
167 ($1,762)$820$942$252,631
168 ($1,762)$817$945$251,686
Year 15 - 169 ($1,762)$814$948$250,738
170 ($1,762)$811$951$249,787
171 ($1,762)$808$954$248,833
172 ($1,762)$805$957$247,876
173 ($1,762)$801$960$246,916
174 ($1,762)$798$963$245,952
175 ($1,762)$795$966$244,986
176 ($1,762)$792$970$244,017
177 ($1,762)$789$973$243,044
178 ($1,762)$786$976$242,068
179 ($1,762)$783$979$241,089
180 ($1,762)$780$982$240,107
Year 16 - 181 ($1,762)$776$985$239,122
182 ($1,762)$773$988$238,133
183 ($1,762)$770$992$237,142
184 ($1,762)$767$995$236,147
185 ($1,762)$764$998$235,149
186 ($1,762)$760$1,001$234,147
187 ($1,762)$757$1,005$233,143
188 ($1,762)$754$1,008$232,135
189 ($1,762)$751$1,011$231,124
190 ($1,762)$747$1,014$230,110
191 ($1,762)$744$1,018$229,092
192 ($1,762)$741$1,021$228,071
Year 17 - 193 ($1,762)$737$1,024$227,047
194 ($1,762)$734$1,028$226,019
195 ($1,762)$731$1,031$224,988
196 ($1,762)$727$1,034$223,954
197 ($1,762)$724$1,038$222,917
198 ($1,762)$721$1,041$221,876
199 ($1,762)$717$1,044$220,832
200 ($1,762)$714$1,048$219,784
201 ($1,762)$711$1,051$218,733
202 ($1,762)$707$1,054$217,679
203 ($1,762)$704$1,058$216,621
204 ($1,762)$700$1,061$215,560
Year 18 - 205 ($1,762)$697$1,065$214,495
206 ($1,762)$694$1,068$213,427
207 ($1,762)$690$1,072$212,355
208 ($1,762)$687$1,075$211,280
209 ($1,762)$683$1,078$210,202
210 ($1,762)$680$1,082$209,120
211 ($1,762)$676$1,085$208,034
212 ($1,762)$673$1,089$206,945
213 ($1,762)$669$1,093$205,853
214 ($1,762)$666$1,096$204,757
215 ($1,762)$662$1,100$203,657
216 ($1,762)$658$1,103$202,554
Year 19 - 217 ($1,762)$655$1,107$201,447
218 ($1,762)$651$1,110$200,337
219 ($1,762)$648$1,114$199,223
220 ($1,762)$644$1,117$198,106
221 ($1,762)$641$1,121$196,984
222 ($1,762)$637$1,125$195,860
223 ($1,762)$633$1,128$194,731
224 ($1,762)$630$1,132$193,599
225 ($1,762)$626$1,136$192,464
226 ($1,762)$622$1,139$191,324
227 ($1,762)$619$1,143$190,181
228 ($1,762)$615$1,147$189,035
Year 20 - 229 ($1,762)$611$1,150$187,884
230 ($1,762)$607$1,154$186,730
231 ($1,762)$604$1,158$185,572
232 ($1,762)$600$1,162$184,411
233 ($1,762)$596$1,165$183,245
234 ($1,762)$592$1,169$182,076
235 ($1,762)$589$1,173$180,903
236 ($1,762)$585$1,177$179,726
237 ($1,762)$581$1,181$178,546
238 ($1,762)$577$1,184$177,362
239 ($1,762)$573$1,188$176,173
240 ($1,762)$570$1,192$174,981
Year 21 - 241 ($1,762)$566$1,196$173,785
242 ($1,762)$562$1,200$172,586
243 ($1,762)$558$1,204$171,382
244 ($1,762)$554$1,208$170,175
245 ($1,762)$550$1,211$168,963
246 ($1,762)$546$1,215$167,748
247 ($1,762)$542$1,219$166,529
248 ($1,762)$538$1,223$165,305
249 ($1,762)$534$1,227$164,078
250 ($1,762)$531$1,231$162,847
251 ($1,762)$527$1,235$161,612
252 ($1,762)$523$1,239$160,373
Year 22 - 253 ($1,762)$519$1,243$159,130
254 ($1,762)$515$1,247$157,883
255 ($1,762)$510$1,251$156,632
256 ($1,762)$506$1,255$155,376
257 ($1,762)$502$1,259$154,117
258 ($1,762)$498$1,263$152,854
259 ($1,762)$494$1,267$151,586
260 ($1,762)$490$1,272$150,315
261 ($1,762)$486$1,276$149,039
262 ($1,762)$482$1,280$147,760
263 ($1,762)$478$1,284$146,476
264 ($1,762)$474$1,288$145,188
Year 23 - 265 ($1,762)$469$1,292$143,895
266 ($1,762)$465$1,296$142,599
267 ($1,762)$461$1,301$141,298
268 ($1,762)$457$1,305$139,994
269 ($1,762)$453$1,309$138,685
270 ($1,762)$448$1,313$137,371
271 ($1,762)$444$1,317$136,054
272 ($1,762)$440$1,322$134,732
273 ($1,762)$436$1,326$133,406
274 ($1,762)$431$1,330$132,076
275 ($1,762)$427$1,335$130,741
276 ($1,762)$423$1,339$129,402
Year 24 - 277 ($1,762)$418$1,343$128,059
278 ($1,762)$414$1,348$126,712
279 ($1,762)$410$1,352$125,360
280 ($1,762)$405$1,356$124,003
281 ($1,762)$401$1,361$122,643
282 ($1,762)$397$1,365$121,278
283 ($1,762)$392$1,370$119,908
284 ($1,762)$388$1,374$118,534
285 ($1,762)$383$1,378$117,156
286 ($1,762)$379$1,383$115,773
287 ($1,762)$374$1,387$114,386
288 ($1,762)$370$1,392$112,994
Year 25 - 289 ($1,762)$365$1,396$111,598
290 ($1,762)$361$1,401$110,197
291 ($1,762)$356$1,405$108,791
292 ($1,762)$352$1,410$107,382
293 ($1,762)$347$1,414$105,967
294 ($1,762)$343$1,419$104,548
295 ($1,762)$338$1,424$103,125
296 ($1,762)$333$1,428$101,696
297 ($1,762)$329$1,433$100,263
298 ($1,762)$324$1,437$98,826
299 ($1,762)$320$1,442$97,384
300 ($1,762)$315$1,447$95,937
Year 26 - 301 ($1,762)$310$1,451$94,486
302 ($1,762)$306$1,456$93,030
303 ($1,762)$301$1,461$91,569
304 ($1,762)$296$1,466$90,103
305 ($1,762)$291$1,470$88,633
306 ($1,762)$287$1,475$87,158
307 ($1,762)$282$1,480$85,678
308 ($1,762)$277$1,485$84,193
309 ($1,762)$272$1,489$82,704
310 ($1,762)$267$1,494$81,210
311 ($1,762)$263$1,499$79,711
312 ($1,762)$258$1,504$78,207
Year 27 - 313 ($1,762)$253$1,509$76,698
314 ($1,762)$248$1,514$75,184
315 ($1,762)$243$1,519$73,666
316 ($1,762)$238$1,523$72,142
317 ($1,762)$233$1,528$70,614
318 ($1,762)$228$1,533$69,081
319 ($1,762)$223$1,538$67,542
320 ($1,762)$218$1,543$65,999
321 ($1,762)$213$1,548$64,451
322 ($1,762)$208$1,553$62,898
323 ($1,762)$203$1,558$61,339
324 ($1,762)$198$1,563$59,776
Year 28 - 325 ($1,762)$193$1,568$58,208
326 ($1,762)$188$1,573$56,634
327 ($1,762)$183$1,579$55,056
328 ($1,762)$178$1,584$53,472
329 ($1,762)$173$1,589$51,883
330 ($1,762)$168$1,594$50,289
331 ($1,762)$163$1,599$48,690
332 ($1,762)$157$1,604$47,086
333 ($1,762)$152$1,609$45,477
334 ($1,762)$147$1,615$43,862
335 ($1,762)$142$1,620$42,242
336 ($1,762)$137$1,625$40,617
Year 29 - 337 ($1,762)$131$1,630$38,987
338 ($1,762)$126$1,636$37,352
339 ($1,762)$121$1,641$35,711
340 ($1,762)$115$1,646$34,064
341 ($1,762)$110$1,651$32,413
342 ($1,762)$105$1,657$30,756
343 ($1,762)$99$1,662$29,094
344 ($1,762)$94$1,668$27,426
345 ($1,762)$89$1,673$25,753
346 ($1,762)$83$1,678$24,075
347 ($1,762)$78$1,684$22,391
348 ($1,762)$72$1,689$20,702
Year 30 - 349 ($1,762)$67$1,695$19,007
350 ($1,762)$61$1,700$17,307
351 ($1,762)$56$1,706$15,601
352 ($1,762)$50$1,711$13,890
353 ($1,762)$45$1,717$12,174
354 ($1,762)$39$1,722$10,451
355 ($1,762)$34$1,728$8,723
356 ($1,762)$28$1,733$6,990
357 ($1,762)$23$1,739$5,251
358 ($1,762)$17$1,745$3,506
359 ($1,762)$11$1,750$1,756
360 ($1,762)$6$1,756$0
TOTALS$259,790$374,400$634,190

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.