« Back to all home prices

Mortgage Payment Schedule for a $469,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($93,800) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,772 360 $262,666 $637,866

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 168163 | State Lic #: MC3254
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.651% | Rate: 3.625% | Fees: $795 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 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 #: 2258 | State Lic #: MC-4673
$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 #: 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 #: 7706
$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: 3.896% | Rate: 3.875% | Fees: $625 | 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 #: 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

$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 #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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  $469,000
Down Payment $93,800$375,200
Year 1 - 1 ($1,772)$1,223$549$374,651
2 ($1,772)$1,221$551$374,100
3 ($1,772)$1,219$553$373,547
4 ($1,772)$1,217$555$372,992
5 ($1,772)$1,215$557$372,435
6 ($1,772)$1,214$558$371,877
7 ($1,772)$1,212$560$371,317
8 ($1,772)$1,210$562$370,755
9 ($1,772)$1,208$564$370,191
10 ($1,772)$1,206$566$369,626
11 ($1,772)$1,204$567$369,058
12 ($1,772)$1,203$569$368,489
Year 2 - 13 ($1,772)$1,201$571$367,918
14 ($1,772)$1,199$573$367,344
15 ($1,772)$1,197$575$366,770
16 ($1,772)$1,195$577$366,193
17 ($1,772)$1,193$579$365,614
18 ($1,772)$1,191$581$365,034
19 ($1,772)$1,189$582$364,451
20 ($1,772)$1,188$584$363,867
21 ($1,772)$1,186$586$363,280
22 ($1,772)$1,184$588$362,692
23 ($1,772)$1,182$590$362,102
24 ($1,772)$1,180$592$361,510
Year 3 - 25 ($1,772)$1,178$594$360,916
26 ($1,772)$1,176$596$360,320
27 ($1,772)$1,174$598$359,723
28 ($1,772)$1,172$600$359,123
29 ($1,772)$1,170$602$358,521
30 ($1,772)$1,168$604$357,918
31 ($1,772)$1,166$606$357,312
32 ($1,772)$1,164$608$356,704
33 ($1,772)$1,162$610$356,095
34 ($1,772)$1,160$612$355,483
35 ($1,772)$1,158$614$354,870
36 ($1,772)$1,156$616$354,254
Year 4 - 37 ($1,772)$1,154$618$353,636
38 ($1,772)$1,152$620$353,017
39 ($1,772)$1,150$622$352,395
40 ($1,772)$1,148$624$351,772
41 ($1,772)$1,146$626$351,146
42 ($1,772)$1,144$628$350,518
43 ($1,772)$1,142$630$349,888
44 ($1,772)$1,140$632$349,257
45 ($1,772)$1,138$634$348,623
46 ($1,772)$1,136$636$347,987
47 ($1,772)$1,134$638$347,349
48 ($1,772)$1,132$640$346,709
Year 5 - 49 ($1,772)$1,130$642$346,067
50 ($1,772)$1,128$644$345,422
51 ($1,772)$1,126$646$344,776
52 ($1,772)$1,123$648$344,128
53 ($1,772)$1,121$651$343,477
54 ($1,772)$1,119$653$342,824
55 ($1,772)$1,117$655$342,170
56 ($1,772)$1,115$657$341,513
57 ($1,772)$1,113$659$340,854
58 ($1,772)$1,111$661$340,192
59 ($1,772)$1,108$663$339,529
60 ($1,772)$1,106$666$338,863
Year 6 - 61 ($1,772)$1,104$668$338,196
62 ($1,772)$1,102$670$337,526
63 ($1,772)$1,100$672$336,854
64 ($1,772)$1,098$674$336,179
65 ($1,772)$1,095$676$335,503
66 ($1,772)$1,093$679$334,824
67 ($1,772)$1,091$681$334,143
68 ($1,772)$1,089$683$333,460
69 ($1,772)$1,087$685$332,775
70 ($1,772)$1,084$688$332,087
71 ($1,772)$1,082$690$331,398
72 ($1,772)$1,080$692$330,706
Year 7 - 73 ($1,772)$1,078$694$330,011
74 ($1,772)$1,075$697$329,315
75 ($1,772)$1,073$699$328,616
76 ($1,772)$1,071$701$327,915
77 ($1,772)$1,068$703$327,211
78 ($1,772)$1,066$706$326,506
79 ($1,772)$1,064$708$325,798
80 ($1,772)$1,062$710$325,087
81 ($1,772)$1,059$713$324,375
82 ($1,772)$1,057$715$323,660
83 ($1,772)$1,055$717$322,943
84 ($1,772)$1,052$720$322,223
Year 8 - 85 ($1,772)$1,050$722$321,501
86 ($1,772)$1,048$724$320,777
87 ($1,772)$1,045$727$320,050
88 ($1,772)$1,043$729$319,321
89 ($1,772)$1,040$731$318,590
90 ($1,772)$1,038$734$317,856
91 ($1,772)$1,036$736$317,120
92 ($1,772)$1,033$739$316,381
93 ($1,772)$1,031$741$315,640
94 ($1,772)$1,028$743$314,897
95 ($1,772)$1,026$746$314,151
96 ($1,772)$1,024$748$313,403
Year 9 - 97 ($1,772)$1,021$751$312,652
98 ($1,772)$1,019$753$311,899
99 ($1,772)$1,016$756$311,143
100 ($1,772)$1,014$758$310,385
101 ($1,772)$1,011$761$309,625
102 ($1,772)$1,009$763$308,862
103 ($1,772)$1,006$765$308,096
104 ($1,772)$1,004$768$307,328
105 ($1,772)$1,001$770$306,558
106 ($1,772)$999$773$305,785
107 ($1,772)$996$775$305,009
108 ($1,772)$994$778$304,231
Year 10 - 109 ($1,772)$991$781$303,451
110 ($1,772)$989$783$302,668
111 ($1,772)$986$786$301,882
112 ($1,772)$984$788$301,094
113 ($1,772)$981$791$300,303
114 ($1,772)$978$793$299,510
115 ($1,772)$976$796$298,714
116 ($1,772)$973$799$297,915
117 ($1,772)$971$801$297,114
118 ($1,772)$968$804$296,310
119 ($1,772)$965$806$295,504
120 ($1,772)$963$809$294,695
Year 11 - 121 ($1,772)$960$812$293,883
122 ($1,772)$958$814$293,069
123 ($1,772)$955$817$292,252
124 ($1,772)$952$820$291,433
125 ($1,772)$950$822$290,610
126 ($1,772)$947$825$289,785
127 ($1,772)$944$828$288,958
128 ($1,772)$942$830$288,127
129 ($1,772)$939$833$287,294
130 ($1,772)$936$836$286,459
131 ($1,772)$933$838$285,620
132 ($1,772)$931$841$284,779
Year 12 - 133 ($1,772)$928$844$283,935
134 ($1,772)$925$847$283,088
135 ($1,772)$922$849$282,239
136 ($1,772)$920$852$281,387
137 ($1,772)$917$855$280,532
138 ($1,772)$914$858$279,674
139 ($1,772)$911$861$278,813
140 ($1,772)$908$863$277,950
141 ($1,772)$906$866$277,084
142 ($1,772)$903$869$276,215
143 ($1,772)$900$872$275,343
144 ($1,772)$897$875$274,468
Year 13 - 145 ($1,772)$894$878$273,591
146 ($1,772)$891$880$272,710
147 ($1,772)$889$883$271,827
148 ($1,772)$886$886$270,941
149 ($1,772)$883$889$270,052
150 ($1,772)$880$892$269,160
151 ($1,772)$877$895$268,265
152 ($1,772)$874$898$267,367
153 ($1,772)$871$901$266,467
154 ($1,772)$868$904$265,563
155 ($1,772)$865$907$264,656
156 ($1,772)$862$910$263,747
Year 14 - 157 ($1,772)$859$912$262,834
158 ($1,772)$856$915$261,919
159 ($1,772)$853$918$261,001
160 ($1,772)$850$921$260,079
161 ($1,772)$847$924$259,155
162 ($1,772)$844$927$258,227
163 ($1,772)$841$930$257,297
164 ($1,772)$838$933$256,363
165 ($1,772)$835$937$255,427
166 ($1,772)$832$940$254,487
167 ($1,772)$829$943$253,545
168 ($1,772)$826$946$252,599
Year 15 - 169 ($1,772)$823$949$251,650
170 ($1,772)$820$952$250,698
171 ($1,772)$817$955$249,743
172 ($1,772)$814$958$248,785
173 ($1,772)$811$961$247,824
174 ($1,772)$807$964$246,859
175 ($1,772)$804$967$245,892
176 ($1,772)$801$971$244,921
177 ($1,772)$798$974$243,947
178 ($1,772)$795$977$242,971
179 ($1,772)$792$980$241,990
180 ($1,772)$788$983$241,007
Year 16 - 181 ($1,772)$785$987$240,020
182 ($1,772)$782$990$239,031
183 ($1,772)$779$993$238,038
184 ($1,772)$776$996$237,041
185 ($1,772)$772$999$236,042
186 ($1,772)$769$1,003$235,039
187 ($1,772)$766$1,006$234,033
188 ($1,772)$763$1,009$233,024
189 ($1,772)$759$1,013$232,011
190 ($1,772)$756$1,016$230,995
191 ($1,772)$753$1,019$229,976
192 ($1,772)$749$1,023$228,954
Year 17 - 193 ($1,772)$746$1,026$227,928
194 ($1,772)$743$1,029$226,899
195 ($1,772)$739$1,033$225,866
196 ($1,772)$736$1,036$224,830
197 ($1,772)$733$1,039$223,791
198 ($1,772)$729$1,043$222,748
199 ($1,772)$726$1,046$221,702
200 ($1,772)$722$1,049$220,653
201 ($1,772)$719$1,053$219,600
202 ($1,772)$716$1,056$218,544
203 ($1,772)$712$1,060$217,484
204 ($1,772)$709$1,063$216,421
Year 18 - 205 ($1,772)$705$1,067$215,354
206 ($1,772)$702$1,070$214,284
207 ($1,772)$698$1,074$213,210
208 ($1,772)$695$1,077$212,133
209 ($1,772)$691$1,081$211,052
210 ($1,772)$688$1,084$209,968
211 ($1,772)$684$1,088$208,880
212 ($1,772)$681$1,091$207,789
213 ($1,772)$677$1,095$206,694
214 ($1,772)$673$1,098$205,596
215 ($1,772)$670$1,102$204,494
216 ($1,772)$666$1,106$203,388
Year 19 - 217 ($1,772)$663$1,109$202,279
218 ($1,772)$659$1,113$201,167
219 ($1,772)$655$1,116$200,050
220 ($1,772)$652$1,120$198,930
221 ($1,772)$648$1,124$197,807
222 ($1,772)$645$1,127$196,679
223 ($1,772)$641$1,131$195,548
224 ($1,772)$637$1,135$194,414
225 ($1,772)$633$1,138$193,275
226 ($1,772)$630$1,142$192,133
227 ($1,772)$626$1,146$190,987
228 ($1,772)$622$1,150$189,838
Year 20 - 229 ($1,772)$619$1,153$188,684
230 ($1,772)$615$1,157$187,527
231 ($1,772)$611$1,161$186,366
232 ($1,772)$607$1,165$185,202
233 ($1,772)$603$1,168$184,033
234 ($1,772)$600$1,172$182,861
235 ($1,772)$596$1,176$181,685
236 ($1,772)$592$1,180$180,505
237 ($1,772)$588$1,184$179,322
238 ($1,772)$584$1,188$178,134
239 ($1,772)$580$1,191$176,943
240 ($1,772)$577$1,195$175,747
Year 21 - 241 ($1,772)$573$1,199$174,548
242 ($1,772)$569$1,203$173,345
243 ($1,772)$565$1,207$172,138
244 ($1,772)$561$1,211$170,927
245 ($1,772)$557$1,215$169,712
246 ($1,772)$553$1,219$168,493
247 ($1,772)$549$1,223$167,270
248 ($1,772)$545$1,227$166,044
249 ($1,772)$541$1,231$164,813
250 ($1,772)$537$1,235$163,578
251 ($1,772)$533$1,239$162,339
252 ($1,772)$529$1,243$161,096
Year 22 - 253 ($1,772)$525$1,247$159,849
254 ($1,772)$521$1,251$158,598
255 ($1,772)$517$1,255$157,343
256 ($1,772)$513$1,259$156,084
257 ($1,772)$509$1,263$154,821
258 ($1,772)$504$1,267$153,553
259 ($1,772)$500$1,272$152,282
260 ($1,772)$496$1,276$151,006
261 ($1,772)$492$1,280$149,726
262 ($1,772)$488$1,284$148,442
263 ($1,772)$484$1,288$147,154
264 ($1,772)$479$1,292$145,862
Year 23 - 265 ($1,772)$475$1,297$144,565
266 ($1,772)$471$1,301$143,264
267 ($1,772)$467$1,305$141,959
268 ($1,772)$463$1,309$140,650
269 ($1,772)$458$1,314$139,336
270 ($1,772)$454$1,318$138,019
271 ($1,772)$450$1,322$136,697
272 ($1,772)$445$1,326$135,370
273 ($1,772)$441$1,331$134,039
274 ($1,772)$437$1,335$132,704
275 ($1,772)$432$1,339$131,365
276 ($1,772)$428$1,344$130,021
Year 24 - 277 ($1,772)$424$1,348$128,673
278 ($1,772)$419$1,353$127,320
279 ($1,772)$415$1,357$125,963
280 ($1,772)$410$1,361$124,602
281 ($1,772)$406$1,366$123,236
282 ($1,772)$402$1,370$121,866
283 ($1,772)$397$1,375$120,491
284 ($1,772)$393$1,379$119,112
285 ($1,772)$388$1,384$117,728
286 ($1,772)$384$1,388$116,340
287 ($1,772)$379$1,393$114,947
288 ($1,772)$375$1,397$113,549
Year 25 - 289 ($1,772)$370$1,402$112,148
290 ($1,772)$365$1,406$110,741
291 ($1,772)$361$1,411$109,330
292 ($1,772)$356$1,416$107,915
293 ($1,772)$352$1,420$106,494
294 ($1,772)$347$1,425$105,069
295 ($1,772)$342$1,429$103,640
296 ($1,772)$338$1,434$102,206
297 ($1,772)$333$1,439$100,767
298 ($1,772)$328$1,444$99,323
299 ($1,772)$324$1,448$97,875
300 ($1,772)$319$1,453$96,422
Year 26 - 301 ($1,772)$314$1,458$94,965
302 ($1,772)$309$1,462$93,502
303 ($1,772)$305$1,467$92,035
304 ($1,772)$300$1,472$90,563
305 ($1,772)$295$1,477$89,086
306 ($1,772)$290$1,482$87,605
307 ($1,772)$285$1,486$86,118
308 ($1,772)$281$1,491$84,627
309 ($1,772)$276$1,496$83,131
310 ($1,772)$271$1,501$81,630
311 ($1,772)$266$1,506$80,124
312 ($1,772)$261$1,511$78,613
Year 27 - 313 ($1,772)$256$1,516$77,098
314 ($1,772)$251$1,521$75,577
315 ($1,772)$246$1,526$74,051
316 ($1,772)$241$1,531$72,521
317 ($1,772)$236$1,536$70,985
318 ($1,772)$231$1,541$69,445
319 ($1,772)$226$1,546$67,899
320 ($1,772)$221$1,551$66,348
321 ($1,772)$216$1,556$64,793
322 ($1,772)$211$1,561$63,232
323 ($1,772)$206$1,566$61,666
324 ($1,772)$201$1,571$60,095
Year 28 - 325 ($1,772)$196$1,576$58,519
326 ($1,772)$191$1,581$56,938
327 ($1,772)$186$1,586$55,352
328 ($1,772)$180$1,591$53,760
329 ($1,772)$175$1,597$52,164
330 ($1,772)$170$1,602$50,562
331 ($1,772)$165$1,607$48,955
332 ($1,772)$160$1,612$47,342
333 ($1,772)$154$1,618$45,725
334 ($1,772)$149$1,623$44,102
335 ($1,772)$144$1,628$42,474
336 ($1,772)$138$1,633$40,840
Year 29 - 337 ($1,772)$133$1,639$39,201
338 ($1,772)$128$1,644$37,557
339 ($1,772)$122$1,649$35,908
340 ($1,772)$117$1,655$34,253
341 ($1,772)$112$1,660$32,593
342 ($1,772)$106$1,666$30,927
343 ($1,772)$101$1,671$29,256
344 ($1,772)$95$1,677$27,580
345 ($1,772)$90$1,682$25,898
346 ($1,772)$84$1,687$24,210
347 ($1,772)$79$1,693$22,517
348 ($1,772)$73$1,698$20,819
Year 30 - 349 ($1,772)$68$1,704$19,115
350 ($1,772)$62$1,710$17,405
351 ($1,772)$57$1,715$15,690
352 ($1,772)$51$1,721$13,969
353 ($1,772)$46$1,726$12,243
354 ($1,772)$40$1,732$10,511
355 ($1,772)$34$1,738$8,773
356 ($1,772)$29$1,743$7,030
357 ($1,772)$23$1,749$5,281
358 ($1,772)$17$1,755$3,526
359 ($1,772)$11$1,760$1,766
360 ($1,772)$6$1,766$0
TOTALS$262,666$375,200$637,866

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.