« Back to all home prices

Mortgage Payment Schedule for a $470,000 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 November 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($94,000) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,784 360 $266,334 $642,334

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 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
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 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
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  $470,000
Down Payment $94,000$376,000
Year 1 - 1 ($1,784)$1,238$547$375,453
2 ($1,784)$1,236$548$374,905
3 ($1,784)$1,234$550$374,355
4 ($1,784)$1,232$552$373,803
5 ($1,784)$1,230$554$373,249
6 ($1,784)$1,229$556$372,693
7 ($1,784)$1,227$557$372,136
8 ($1,784)$1,225$559$371,577
9 ($1,784)$1,223$561$371,015
10 ($1,784)$1,221$563$370,452
11 ($1,784)$1,219$565$369,888
12 ($1,784)$1,218$567$369,321
Year 2 - 13 ($1,784)$1,216$569$368,752
14 ($1,784)$1,214$570$368,182
15 ($1,784)$1,212$572$367,609
16 ($1,784)$1,210$574$367,035
17 ($1,784)$1,208$576$366,459
18 ($1,784)$1,206$578$365,881
19 ($1,784)$1,204$580$365,301
20 ($1,784)$1,202$582$364,719
21 ($1,784)$1,201$584$364,136
22 ($1,784)$1,199$586$363,550
23 ($1,784)$1,197$588$362,962
24 ($1,784)$1,195$590$362,373
Year 3 - 25 ($1,784)$1,193$591$361,782
26 ($1,784)$1,191$593$361,188
27 ($1,784)$1,189$595$360,593
28 ($1,784)$1,187$597$359,995
29 ($1,784)$1,185$599$359,396
30 ($1,784)$1,183$601$358,795
31 ($1,784)$1,181$603$358,192
32 ($1,784)$1,179$605$357,587
33 ($1,784)$1,177$607$356,979
34 ($1,784)$1,175$609$356,370
35 ($1,784)$1,173$611$355,759
36 ($1,784)$1,171$613$355,146
Year 4 - 37 ($1,784)$1,169$615$354,530
38 ($1,784)$1,167$617$353,913
39 ($1,784)$1,165$619$353,294
40 ($1,784)$1,163$621$352,673
41 ($1,784)$1,161$623$352,049
42 ($1,784)$1,159$625$351,424
43 ($1,784)$1,157$627$350,796
44 ($1,784)$1,155$630$350,167
45 ($1,784)$1,153$632$349,535
46 ($1,784)$1,151$634$348,901
47 ($1,784)$1,148$636$348,266
48 ($1,784)$1,146$638$347,628
Year 5 - 49 ($1,784)$1,144$640$346,988
50 ($1,784)$1,142$642$346,346
51 ($1,784)$1,140$644$345,701
52 ($1,784)$1,138$646$345,055
53 ($1,784)$1,136$648$344,407
54 ($1,784)$1,134$651$343,756
55 ($1,784)$1,132$653$343,103
56 ($1,784)$1,129$655$342,448
57 ($1,784)$1,127$657$341,791
58 ($1,784)$1,125$659$341,132
59 ($1,784)$1,123$661$340,471
60 ($1,784)$1,121$664$339,807
Year 6 - 61 ($1,784)$1,119$666$339,142
62 ($1,784)$1,116$668$338,474
63 ($1,784)$1,114$670$337,804
64 ($1,784)$1,112$672$337,131
65 ($1,784)$1,110$675$336,457
66 ($1,784)$1,108$677$335,780
67 ($1,784)$1,105$679$335,101
68 ($1,784)$1,103$681$334,420
69 ($1,784)$1,101$683$333,736
70 ($1,784)$1,099$686$333,051
71 ($1,784)$1,096$688$332,363
72 ($1,784)$1,094$690$331,672
Year 7 - 73 ($1,784)$1,092$693$330,980
74 ($1,784)$1,089$695$330,285
75 ($1,784)$1,087$697$329,588
76 ($1,784)$1,085$699$328,889
77 ($1,784)$1,083$702$328,187
78 ($1,784)$1,080$704$327,483
79 ($1,784)$1,078$706$326,777
80 ($1,784)$1,076$709$326,068
81 ($1,784)$1,073$711$325,357
82 ($1,784)$1,071$713$324,644
83 ($1,784)$1,069$716$323,928
84 ($1,784)$1,066$718$323,210
Year 8 - 85 ($1,784)$1,064$720$322,490
86 ($1,784)$1,062$723$321,767
87 ($1,784)$1,059$725$321,042
88 ($1,784)$1,057$727$320,314
89 ($1,784)$1,054$730$319,585
90 ($1,784)$1,052$732$318,852
91 ($1,784)$1,050$735$318,118
92 ($1,784)$1,047$737$317,380
93 ($1,784)$1,045$740$316,641
94 ($1,784)$1,042$742$315,899
95 ($1,784)$1,040$744$315,154
96 ($1,784)$1,037$747$314,408
Year 9 - 97 ($1,784)$1,035$749$313,658
98 ($1,784)$1,032$752$312,906
99 ($1,784)$1,030$754$312,152
100 ($1,784)$1,028$757$311,395
101 ($1,784)$1,025$759$310,636
102 ($1,784)$1,023$762$309,874
103 ($1,784)$1,020$764$309,110
104 ($1,784)$1,017$767$308,343
105 ($1,784)$1,015$769$307,574
106 ($1,784)$1,012$772$306,802
107 ($1,784)$1,010$774$306,028
108 ($1,784)$1,007$777$305,251
Year 10 - 109 ($1,784)$1,005$779$304,472
110 ($1,784)$1,002$782$303,689
111 ($1,784)$1,000$785$302,905
112 ($1,784)$997$787$302,118
113 ($1,784)$994$790$301,328
114 ($1,784)$992$792$300,535
115 ($1,784)$989$795$299,740
116 ($1,784)$987$798$298,943
117 ($1,784)$984$800$298,143
118 ($1,784)$981$803$297,340
119 ($1,784)$979$806$296,534
120 ($1,784)$976$808$295,726
Year 11 - 121 ($1,784)$973$811$294,915
122 ($1,784)$971$813$294,102
123 ($1,784)$968$816$293,286
124 ($1,784)$965$819$292,467
125 ($1,784)$963$822$291,645
126 ($1,784)$960$824$290,821
127 ($1,784)$957$827$289,994
128 ($1,784)$955$830$289,164
129 ($1,784)$952$832$288,332
130 ($1,784)$949$835$287,497
131 ($1,784)$946$838$286,659
132 ($1,784)$944$841$285,818
Year 12 - 133 ($1,784)$941$843$284,975
134 ($1,784)$938$846$284,128
135 ($1,784)$935$849$283,279
136 ($1,784)$932$852$282,428
137 ($1,784)$930$855$281,573
138 ($1,784)$927$857$280,716
139 ($1,784)$924$860$279,855
140 ($1,784)$921$863$278,992
141 ($1,784)$918$866$278,126
142 ($1,784)$915$869$277,258
143 ($1,784)$913$872$276,386
144 ($1,784)$910$874$275,511
Year 13 - 145 ($1,784)$907$877$274,634
146 ($1,784)$904$880$273,754
147 ($1,784)$901$883$272,871
148 ($1,784)$898$886$271,985
149 ($1,784)$895$889$271,096
150 ($1,784)$892$892$270,204
151 ($1,784)$889$895$269,309
152 ($1,784)$886$898$268,411
153 ($1,784)$884$901$267,510
154 ($1,784)$881$904$266,607
155 ($1,784)$878$907$265,700
156 ($1,784)$875$910$264,790
Year 14 - 157 ($1,784)$872$913$263,878
158 ($1,784)$869$916$262,962
159 ($1,784)$866$919$262,043
160 ($1,784)$863$922$261,122
161 ($1,784)$860$925$260,197
162 ($1,784)$856$928$259,269
163 ($1,784)$853$931$258,338
164 ($1,784)$850$934$257,404
165 ($1,784)$847$937$256,467
166 ($1,784)$844$940$255,527
167 ($1,784)$841$943$254,584
168 ($1,784)$838$946$253,638
Year 15 - 169 ($1,784)$835$949$252,689
170 ($1,784)$832$952$251,736
171 ($1,784)$829$956$250,780
172 ($1,784)$825$959$249,822
173 ($1,784)$822$962$248,860
174 ($1,784)$819$965$247,895
175 ($1,784)$816$968$246,926
176 ($1,784)$813$971$245,955
177 ($1,784)$810$975$244,980
178 ($1,784)$806$978$244,002
179 ($1,784)$803$981$243,021
180 ($1,784)$800$984$242,037
Year 16 - 181 ($1,784)$797$988$241,049
182 ($1,784)$793$991$240,059
183 ($1,784)$790$994$239,065
184 ($1,784)$787$997$238,067
185 ($1,784)$784$1,001$237,067
186 ($1,784)$780$1,004$236,063
187 ($1,784)$777$1,007$235,055
188 ($1,784)$774$1,011$234,045
189 ($1,784)$770$1,014$233,031
190 ($1,784)$767$1,017$232,014
191 ($1,784)$764$1,021$230,993
192 ($1,784)$760$1,024$229,969
Year 17 - 193 ($1,784)$757$1,027$228,942
194 ($1,784)$754$1,031$227,911
195 ($1,784)$750$1,034$226,877
196 ($1,784)$747$1,037$225,840
197 ($1,784)$743$1,041$224,799
198 ($1,784)$740$1,044$223,755
199 ($1,784)$737$1,048$222,707
200 ($1,784)$733$1,051$221,656
201 ($1,784)$730$1,055$220,601
202 ($1,784)$726$1,058$219,543
203 ($1,784)$723$1,062$218,482
204 ($1,784)$719$1,065$217,416
Year 18 - 205 ($1,784)$716$1,069$216,348
206 ($1,784)$712$1,072$215,276
207 ($1,784)$709$1,076$214,200
208 ($1,784)$705$1,079$213,121
209 ($1,784)$702$1,083$212,038
210 ($1,784)$698$1,086$210,952
211 ($1,784)$694$1,090$209,862
212 ($1,784)$691$1,093$208,769
213 ($1,784)$687$1,097$207,671
214 ($1,784)$684$1,101$206,571
215 ($1,784)$680$1,104$205,466
216 ($1,784)$676$1,108$204,359
Year 19 - 217 ($1,784)$673$1,112$203,247
218 ($1,784)$669$1,115$202,132
219 ($1,784)$665$1,119$201,013
220 ($1,784)$662$1,123$199,890
221 ($1,784)$658$1,126$198,764
222 ($1,784)$654$1,130$197,634
223 ($1,784)$651$1,134$196,500
224 ($1,784)$647$1,137$195,363
225 ($1,784)$643$1,141$194,222
226 ($1,784)$639$1,145$193,077
227 ($1,784)$636$1,149$191,928
228 ($1,784)$632$1,152$190,775
Year 20 - 229 ($1,784)$628$1,156$189,619
230 ($1,784)$624$1,160$188,459
231 ($1,784)$620$1,164$187,295
232 ($1,784)$617$1,168$186,127
233 ($1,784)$613$1,172$184,956
234 ($1,784)$609$1,175$183,780
235 ($1,784)$605$1,179$182,601
236 ($1,784)$601$1,183$181,418
237 ($1,784)$597$1,187$180,231
238 ($1,784)$593$1,191$179,040
239 ($1,784)$589$1,195$177,845
240 ($1,784)$585$1,199$176,646
Year 21 - 241 ($1,784)$581$1,203$175,443
242 ($1,784)$578$1,207$174,236
243 ($1,784)$574$1,211$173,026
244 ($1,784)$570$1,215$171,811
245 ($1,784)$566$1,219$170,592
246 ($1,784)$562$1,223$169,370
247 ($1,784)$558$1,227$168,143
248 ($1,784)$553$1,231$166,912
249 ($1,784)$549$1,235$165,677
250 ($1,784)$545$1,239$164,438
251 ($1,784)$541$1,243$163,195
252 ($1,784)$537$1,247$161,948
Year 22 - 253 ($1,784)$533$1,251$160,697
254 ($1,784)$529$1,255$159,442
255 ($1,784)$525$1,259$158,182
256 ($1,784)$521$1,264$156,919
257 ($1,784)$517$1,268$155,651
258 ($1,784)$512$1,272$154,379
259 ($1,784)$508$1,276$153,103
260 ($1,784)$504$1,280$151,823
261 ($1,784)$500$1,285$150,538
262 ($1,784)$496$1,289$149,249
263 ($1,784)$491$1,293$147,956
264 ($1,784)$487$1,297$146,659
Year 23 - 265 ($1,784)$483$1,302$145,358
266 ($1,784)$478$1,306$144,052
267 ($1,784)$474$1,310$142,742
268 ($1,784)$470$1,314$141,427
269 ($1,784)$466$1,319$140,109
270 ($1,784)$461$1,323$138,786
271 ($1,784)$457$1,327$137,458
272 ($1,784)$452$1,332$136,126
273 ($1,784)$448$1,336$134,790
274 ($1,784)$444$1,341$133,450
275 ($1,784)$439$1,345$132,105
276 ($1,784)$435$1,349$130,755
Year 24 - 277 ($1,784)$430$1,354$129,401
278 ($1,784)$426$1,358$128,043
279 ($1,784)$421$1,363$126,680
280 ($1,784)$417$1,367$125,313
281 ($1,784)$412$1,372$123,941
282 ($1,784)$408$1,376$122,565
283 ($1,784)$403$1,381$121,184
284 ($1,784)$399$1,385$119,799
285 ($1,784)$394$1,390$118,409
286 ($1,784)$390$1,394$117,014
287 ($1,784)$385$1,399$115,615
288 ($1,784)$381$1,404$114,212
Year 25 - 289 ($1,784)$376$1,408$112,803
290 ($1,784)$371$1,413$111,390
291 ($1,784)$367$1,418$109,973
292 ($1,784)$362$1,422$108,550
293 ($1,784)$357$1,427$107,123
294 ($1,784)$353$1,432$105,692
295 ($1,784)$348$1,436$104,255
296 ($1,784)$343$1,441$102,814
297 ($1,784)$338$1,446$101,369
298 ($1,784)$334$1,451$99,918
299 ($1,784)$329$1,455$98,463
300 ($1,784)$324$1,460$97,002
Year 26 - 301 ($1,784)$319$1,465$95,537
302 ($1,784)$314$1,470$94,068
303 ($1,784)$310$1,475$92,593
304 ($1,784)$305$1,479$91,114
305 ($1,784)$300$1,484$89,629
306 ($1,784)$295$1,489$88,140
307 ($1,784)$290$1,494$86,646
308 ($1,784)$285$1,499$85,147
309 ($1,784)$280$1,504$83,643
310 ($1,784)$275$1,509$82,134
311 ($1,784)$270$1,514$80,620
312 ($1,784)$265$1,519$79,101
Year 27 - 313 ($1,784)$260$1,524$77,577
314 ($1,784)$255$1,529$76,048
315 ($1,784)$250$1,534$74,514
316 ($1,784)$245$1,539$72,975
317 ($1,784)$240$1,544$71,431
318 ($1,784)$235$1,549$69,882
319 ($1,784)$230$1,554$68,328
320 ($1,784)$225$1,559$66,769
321 ($1,784)$220$1,564$65,204
322 ($1,784)$215$1,570$63,635
323 ($1,784)$209$1,575$62,060
324 ($1,784)$204$1,580$60,480
Year 28 - 325 ($1,784)$199$1,585$58,895
326 ($1,784)$194$1,590$57,304
327 ($1,784)$189$1,596$55,709
328 ($1,784)$183$1,601$54,108
329 ($1,784)$178$1,606$52,502
330 ($1,784)$173$1,611$50,890
331 ($1,784)$168$1,617$49,273
332 ($1,784)$162$1,622$47,651
333 ($1,784)$157$1,627$46,024
334 ($1,784)$151$1,633$44,391
335 ($1,784)$146$1,638$42,753
336 ($1,784)$141$1,644$41,109
Year 29 - 337 ($1,784)$135$1,649$39,461
338 ($1,784)$130$1,654$37,806
339 ($1,784)$124$1,660$36,146
340 ($1,784)$119$1,665$34,481
341 ($1,784)$114$1,671$32,810
342 ($1,784)$108$1,676$31,134
343 ($1,784)$102$1,682$29,452
344 ($1,784)$97$1,687$27,765
345 ($1,784)$91$1,693$26,072
346 ($1,784)$86$1,698$24,374
347 ($1,784)$80$1,704$22,670
348 ($1,784)$75$1,710$20,960
Year 30 - 349 ($1,784)$69$1,715$19,245
350 ($1,784)$63$1,721$17,524
351 ($1,784)$58$1,727$15,797
352 ($1,784)$52$1,732$14,065
353 ($1,784)$46$1,738$12,327
354 ($1,784)$41$1,744$10,583
355 ($1,784)$35$1,749$8,834
356 ($1,784)$29$1,755$7,079
357 ($1,784)$23$1,761$5,318
358 ($1,784)$18$1,767$3,551
359 ($1,784)$12$1,773$1,778
360 ($1,784)$6$1,778$0
TOTALS$266,334$376,000$642,334

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.