« 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($93,600) 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
$1,785 360 $268,303 $642,703

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  $468,000
Down Payment $93,600$374,400
Year 1 - 1 ($1,785)$1,245$540$373,860
2 ($1,785)$1,243$542$373,317
3 ($1,785)$1,241$544$372,773
4 ($1,785)$1,239$546$372,228
5 ($1,785)$1,238$548$371,680
6 ($1,785)$1,236$549$371,130
7 ($1,785)$1,234$551$370,579
8 ($1,785)$1,232$553$370,026
9 ($1,785)$1,230$555$369,471
10 ($1,785)$1,228$557$368,914
11 ($1,785)$1,227$559$368,356
12 ($1,785)$1,225$561$367,795
Year 2 - 13 ($1,785)$1,223$562$367,233
14 ($1,785)$1,221$564$366,669
15 ($1,785)$1,219$566$366,103
16 ($1,785)$1,217$568$365,535
17 ($1,785)$1,215$570$364,965
18 ($1,785)$1,214$572$364,393
19 ($1,785)$1,212$574$363,819
20 ($1,785)$1,210$576$363,244
21 ($1,785)$1,208$578$362,666
22 ($1,785)$1,206$579$362,087
23 ($1,785)$1,204$581$361,505
24 ($1,785)$1,202$583$360,922
Year 3 - 25 ($1,785)$1,200$585$360,337
26 ($1,785)$1,198$587$359,750
27 ($1,785)$1,196$589$359,161
28 ($1,785)$1,194$591$358,569
29 ($1,785)$1,192$593$357,976
30 ($1,785)$1,190$595$357,381
31 ($1,785)$1,188$597$356,784
32 ($1,785)$1,186$599$356,185
33 ($1,785)$1,184$601$355,584
34 ($1,785)$1,182$603$354,982
35 ($1,785)$1,180$605$354,377
36 ($1,785)$1,178$607$353,770
Year 4 - 37 ($1,785)$1,176$609$353,161
38 ($1,785)$1,174$611$352,550
39 ($1,785)$1,172$613$351,936
40 ($1,785)$1,170$615$351,321
41 ($1,785)$1,168$617$350,704
42 ($1,785)$1,166$619$350,085
43 ($1,785)$1,164$621$349,464
44 ($1,785)$1,162$623$348,840
45 ($1,785)$1,160$625$348,215
46 ($1,785)$1,158$627$347,588
47 ($1,785)$1,156$630$346,958
48 ($1,785)$1,154$632$346,326
Year 5 - 49 ($1,785)$1,152$634$345,693
50 ($1,785)$1,149$636$345,057
51 ($1,785)$1,147$638$344,419
52 ($1,785)$1,145$640$343,779
53 ($1,785)$1,143$642$343,137
54 ($1,785)$1,141$644$342,492
55 ($1,785)$1,139$646$341,846
56 ($1,785)$1,137$649$341,197
57 ($1,785)$1,134$651$340,546
58 ($1,785)$1,132$653$339,893
59 ($1,785)$1,130$655$339,238
60 ($1,785)$1,128$657$338,581
Year 6 - 61 ($1,785)$1,126$660$337,921
62 ($1,785)$1,124$662$337,260
63 ($1,785)$1,121$664$336,596
64 ($1,785)$1,119$666$335,930
65 ($1,785)$1,117$668$335,261
66 ($1,785)$1,115$671$334,591
67 ($1,785)$1,113$673$333,918
68 ($1,785)$1,110$675$333,243
69 ($1,785)$1,108$677$332,566
70 ($1,785)$1,106$680$331,886
71 ($1,785)$1,104$682$331,204
72 ($1,785)$1,101$684$330,520
Year 7 - 73 ($1,785)$1,099$686$329,834
74 ($1,785)$1,097$689$329,145
75 ($1,785)$1,094$691$328,455
76 ($1,785)$1,092$693$327,761
77 ($1,785)$1,090$695$327,066
78 ($1,785)$1,087$698$326,368
79 ($1,785)$1,085$700$325,668
80 ($1,785)$1,083$702$324,966
81 ($1,785)$1,081$705$324,261
82 ($1,785)$1,078$707$323,554
83 ($1,785)$1,076$709$322,844
84 ($1,785)$1,073$712$322,132
Year 8 - 85 ($1,785)$1,071$714$321,418
86 ($1,785)$1,069$717$320,702
87 ($1,785)$1,066$719$319,983
88 ($1,785)$1,064$721$319,261
89 ($1,785)$1,062$724$318,538
90 ($1,785)$1,059$726$317,811
91 ($1,785)$1,057$729$317,083
92 ($1,785)$1,054$731$316,352
93 ($1,785)$1,052$733$315,619
94 ($1,785)$1,049$736$314,883
95 ($1,785)$1,047$738$314,144
96 ($1,785)$1,045$741$313,404
Year 9 - 97 ($1,785)$1,042$743$312,660
98 ($1,785)$1,040$746$311,915
99 ($1,785)$1,037$748$311,167
100 ($1,785)$1,035$751$310,416
101 ($1,785)$1,032$753$309,663
102 ($1,785)$1,030$756$308,907
103 ($1,785)$1,027$758$308,149
104 ($1,785)$1,025$761$307,388
105 ($1,785)$1,022$763$306,625
106 ($1,785)$1,020$766$305,859
107 ($1,785)$1,017$768$305,091
108 ($1,785)$1,014$771$304,320
Year 10 - 109 ($1,785)$1,012$773$303,547
110 ($1,785)$1,009$776$302,771
111 ($1,785)$1,007$779$301,992
112 ($1,785)$1,004$781$301,211
113 ($1,785)$1,002$784$300,427
114 ($1,785)$999$786$299,641
115 ($1,785)$996$789$298,852
116 ($1,785)$994$792$298,060
117 ($1,785)$991$794$297,266
118 ($1,785)$988$797$296,469
119 ($1,785)$986$800$295,670
120 ($1,785)$983$802$294,867
Year 11 - 121 ($1,785)$980$805$294,063
122 ($1,785)$978$808$293,255
123 ($1,785)$975$810$292,445
124 ($1,785)$972$813$291,632
125 ($1,785)$970$816$290,816
126 ($1,785)$967$818$289,998
127 ($1,785)$964$821$289,177
128 ($1,785)$962$824$288,353
129 ($1,785)$959$827$287,527
130 ($1,785)$956$829$286,697
131 ($1,785)$953$832$285,865
132 ($1,785)$951$835$285,031
Year 12 - 133 ($1,785)$948$838$284,193
134 ($1,785)$945$840$283,353
135 ($1,785)$942$843$282,510
136 ($1,785)$939$846$281,664
137 ($1,785)$937$849$280,815
138 ($1,785)$934$852$279,963
139 ($1,785)$931$854$279,109
140 ($1,785)$928$857$278,252
141 ($1,785)$925$860$277,392
142 ($1,785)$922$863$276,529
143 ($1,785)$919$866$275,663
144 ($1,785)$917$869$274,794
Year 13 - 145 ($1,785)$914$872$273,922
146 ($1,785)$911$874$273,048
147 ($1,785)$908$877$272,171
148 ($1,785)$905$880$271,290
149 ($1,785)$902$883$270,407
150 ($1,785)$899$886$269,521
151 ($1,785)$896$889$268,632
152 ($1,785)$893$892$267,740
153 ($1,785)$890$895$266,845
154 ($1,785)$887$898$265,947
155 ($1,785)$884$901$265,045
156 ($1,785)$881$904$264,141
Year 14 - 157 ($1,785)$878$907$263,234
158 ($1,785)$875$910$262,324
159 ($1,785)$872$913$261,411
160 ($1,785)$869$916$260,495
161 ($1,785)$866$919$259,576
162 ($1,785)$863$922$258,654
163 ($1,785)$860$925$257,729
164 ($1,785)$857$928$256,800
165 ($1,785)$854$931$255,869
166 ($1,785)$851$935$254,934
167 ($1,785)$848$938$253,997
168 ($1,785)$845$941$253,056
Year 15 - 169 ($1,785)$841$944$252,112
170 ($1,785)$838$947$251,165
171 ($1,785)$835$950$250,215
172 ($1,785)$832$953$249,262
173 ($1,785)$829$956$248,305
174 ($1,785)$826$960$247,346
175 ($1,785)$822$963$246,383
176 ($1,785)$819$966$245,417
177 ($1,785)$816$969$244,447
178 ($1,785)$813$972$243,475
179 ($1,785)$810$976$242,499
180 ($1,785)$806$979$241,520
Year 16 - 181 ($1,785)$803$982$240,538
182 ($1,785)$800$985$239,552
183 ($1,785)$797$989$238,564
184 ($1,785)$793$992$237,572
185 ($1,785)$790$995$236,576
186 ($1,785)$787$999$235,578
187 ($1,785)$783$1,002$234,576
188 ($1,785)$780$1,005$233,570
189 ($1,785)$777$1,009$232,562
190 ($1,785)$773$1,012$231,550
191 ($1,785)$770$1,015$230,534
192 ($1,785)$767$1,019$229,515
Year 17 - 193 ($1,785)$763$1,022$228,493
194 ($1,785)$760$1,026$227,468
195 ($1,785)$756$1,029$226,439
196 ($1,785)$753$1,032$225,406
197 ($1,785)$749$1,036$224,371
198 ($1,785)$746$1,039$223,331
199 ($1,785)$743$1,043$222,289
200 ($1,785)$739$1,046$221,242
201 ($1,785)$736$1,050$220,193
202 ($1,785)$732$1,053$219,140
203 ($1,785)$729$1,057$218,083
204 ($1,785)$725$1,060$217,023
Year 18 - 205 ($1,785)$722$1,064$215,959
206 ($1,785)$718$1,067$214,892
207 ($1,785)$715$1,071$213,821
208 ($1,785)$711$1,074$212,747
209 ($1,785)$707$1,078$211,669
210 ($1,785)$704$1,081$210,587
211 ($1,785)$700$1,085$209,502
212 ($1,785)$697$1,089$208,414
213 ($1,785)$693$1,092$207,321
214 ($1,785)$689$1,096$206,225
215 ($1,785)$686$1,100$205,126
216 ($1,785)$682$1,103$204,023
Year 19 - 217 ($1,785)$678$1,107$202,916
218 ($1,785)$675$1,111$201,805
219 ($1,785)$671$1,114$200,691
220 ($1,785)$667$1,118$199,573
221 ($1,785)$664$1,122$198,451
222 ($1,785)$660$1,125$197,326
223 ($1,785)$656$1,129$196,196
224 ($1,785)$652$1,133$195,064
225 ($1,785)$649$1,137$193,927
226 ($1,785)$645$1,140$192,786
227 ($1,785)$641$1,144$191,642
228 ($1,785)$637$1,148$190,494
Year 20 - 229 ($1,785)$633$1,152$189,342
230 ($1,785)$630$1,156$188,186
231 ($1,785)$626$1,160$187,027
232 ($1,785)$622$1,163$185,863
233 ($1,785)$618$1,167$184,696
234 ($1,785)$614$1,171$183,525
235 ($1,785)$610$1,175$182,350
236 ($1,785)$606$1,179$181,171
237 ($1,785)$602$1,183$179,988
238 ($1,785)$598$1,187$178,801
239 ($1,785)$595$1,191$177,610
240 ($1,785)$591$1,195$176,416
Year 21 - 241 ($1,785)$587$1,199$175,217
242 ($1,785)$583$1,203$174,014
243 ($1,785)$579$1,207$172,808
244 ($1,785)$575$1,211$171,597
245 ($1,785)$571$1,215$170,382
246 ($1,785)$567$1,219$169,163
247 ($1,785)$562$1,223$167,941
248 ($1,785)$558$1,227$166,714
249 ($1,785)$554$1,231$165,483
250 ($1,785)$550$1,235$164,248
251 ($1,785)$546$1,239$163,009
252 ($1,785)$542$1,243$161,765
Year 22 - 253 ($1,785)$538$1,247$160,518
254 ($1,785)$534$1,252$159,266
255 ($1,785)$530$1,256$158,011
256 ($1,785)$525$1,260$156,751
257 ($1,785)$521$1,264$155,487
258 ($1,785)$517$1,268$154,218
259 ($1,785)$513$1,273$152,946
260 ($1,785)$509$1,277$151,669
261 ($1,785)$504$1,281$150,388
262 ($1,785)$500$1,285$149,103
263 ($1,785)$496$1,290$147,813
264 ($1,785)$491$1,294$146,520
Year 23 - 265 ($1,785)$487$1,298$145,221
266 ($1,785)$483$1,302$143,919
267 ($1,785)$479$1,307$142,612
268 ($1,785)$474$1,311$141,301
269 ($1,785)$470$1,315$139,986
270 ($1,785)$465$1,320$138,666
271 ($1,785)$461$1,324$137,342
272 ($1,785)$457$1,329$136,013
273 ($1,785)$452$1,333$134,680
274 ($1,785)$448$1,337$133,342
275 ($1,785)$443$1,342$132,001
276 ($1,785)$439$1,346$130,654
Year 24 - 277 ($1,785)$434$1,351$129,303
278 ($1,785)$430$1,355$127,948
279 ($1,785)$425$1,360$126,588
280 ($1,785)$421$1,364$125,224
281 ($1,785)$416$1,369$123,855
282 ($1,785)$412$1,373$122,481
283 ($1,785)$407$1,378$121,103
284 ($1,785)$403$1,383$119,721
285 ($1,785)$398$1,387$118,333
286 ($1,785)$393$1,392$116,942
287 ($1,785)$389$1,396$115,545
288 ($1,785)$384$1,401$114,144
Year 25 - 289 ($1,785)$380$1,406$112,738
290 ($1,785)$375$1,410$111,328
291 ($1,785)$370$1,415$109,913
292 ($1,785)$365$1,420$108,493
293 ($1,785)$361$1,425$107,068
294 ($1,785)$356$1,429$105,639
295 ($1,785)$351$1,434$104,205
296 ($1,785)$346$1,439$102,766
297 ($1,785)$342$1,444$101,323
298 ($1,785)$337$1,448$99,874
299 ($1,785)$332$1,453$98,421
300 ($1,785)$327$1,458$96,963
Year 26 - 301 ($1,785)$322$1,463$95,500
302 ($1,785)$318$1,468$94,032
303 ($1,785)$313$1,473$92,560
304 ($1,785)$308$1,478$91,082
305 ($1,785)$303$1,482$89,600
306 ($1,785)$298$1,487$88,112
307 ($1,785)$293$1,492$86,620
308 ($1,785)$288$1,497$85,123
309 ($1,785)$283$1,502$83,621
310 ($1,785)$278$1,507$82,113
311 ($1,785)$273$1,512$80,601
312 ($1,785)$268$1,517$79,084
Year 27 - 313 ($1,785)$263$1,522$77,562
314 ($1,785)$258$1,527$76,034
315 ($1,785)$253$1,532$74,502
316 ($1,785)$248$1,538$72,964
317 ($1,785)$243$1,543$71,421
318 ($1,785)$237$1,548$69,874
319 ($1,785)$232$1,553$68,321
320 ($1,785)$227$1,558$66,763
321 ($1,785)$222$1,563$65,199
322 ($1,785)$217$1,568$63,631
323 ($1,785)$212$1,574$62,057
324 ($1,785)$206$1,579$60,478
Year 28 - 325 ($1,785)$201$1,584$58,894
326 ($1,785)$196$1,589$57,304
327 ($1,785)$191$1,595$55,710
328 ($1,785)$185$1,600$54,110
329 ($1,785)$180$1,605$52,504
330 ($1,785)$175$1,611$50,894
331 ($1,785)$169$1,616$49,277
332 ($1,785)$164$1,621$47,656
333 ($1,785)$158$1,627$46,029
334 ($1,785)$153$1,632$44,397
335 ($1,785)$148$1,638$42,759
336 ($1,785)$142$1,643$41,116
Year 29 - 337 ($1,785)$137$1,649$39,468
338 ($1,785)$131$1,654$37,814
339 ($1,785)$126$1,660$36,154
340 ($1,785)$120$1,665$34,489
341 ($1,785)$115$1,671$32,818
342 ($1,785)$109$1,676$31,142
343 ($1,785)$104$1,682$29,460
344 ($1,785)$98$1,687$27,773
345 ($1,785)$92$1,693$26,080
346 ($1,785)$87$1,699$24,382
347 ($1,785)$81$1,704$22,677
348 ($1,785)$75$1,710$20,968
Year 30 - 349 ($1,785)$70$1,716$19,252
350 ($1,785)$64$1,721$17,531
351 ($1,785)$58$1,727$15,804
352 ($1,785)$53$1,733$14,071
353 ($1,785)$47$1,738$12,332
354 ($1,785)$41$1,744$10,588
355 ($1,785)$35$1,750$8,838
356 ($1,785)$29$1,756$7,082
357 ($1,785)$24$1,762$5,320
358 ($1,785)$18$1,768$3,553
359 ($1,785)$12$1,773$1,779
360 ($1,785)$6$1,779$0
TOTALS$268,303$374,400$642,703

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.