« 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 September 21, 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,758 360 $257,034 $633,034

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 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 #: 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
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 ($1,758)$1,200$558$375,442
2 ($1,758)$1,198$560$374,881
3 ($1,758)$1,196$562$374,320
4 ($1,758)$1,195$564$373,756
5 ($1,758)$1,193$566$373,190
6 ($1,758)$1,191$567$372,623
7 ($1,758)$1,189$569$372,054
8 ($1,758)$1,187$571$371,483
9 ($1,758)$1,186$573$370,910
10 ($1,758)$1,184$575$370,336
11 ($1,758)$1,182$576$369,759
12 ($1,758)$1,180$578$369,181
Year 2 - 13 ($1,758)$1,178$580$368,601
14 ($1,758)$1,176$582$368,019
15 ($1,758)$1,175$584$367,435
16 ($1,758)$1,173$586$366,849
17 ($1,758)$1,171$588$366,262
18 ($1,758)$1,169$589$365,672
19 ($1,758)$1,167$591$365,081
20 ($1,758)$1,165$593$364,488
21 ($1,758)$1,163$595$363,893
22 ($1,758)$1,161$597$363,296
23 ($1,758)$1,160$599$362,697
24 ($1,758)$1,158$601$362,096
Year 3 - 25 ($1,758)$1,156$603$361,493
26 ($1,758)$1,154$605$360,888
27 ($1,758)$1,152$607$360,282
28 ($1,758)$1,150$609$359,673
29 ($1,758)$1,148$610$359,063
30 ($1,758)$1,146$612$358,450
31 ($1,758)$1,144$614$357,836
32 ($1,758)$1,142$616$357,220
33 ($1,758)$1,140$618$356,601
34 ($1,758)$1,138$620$355,981
35 ($1,758)$1,136$622$355,359
36 ($1,758)$1,134$624$354,735
Year 4 - 37 ($1,758)$1,132$626$354,108
38 ($1,758)$1,130$628$353,480
39 ($1,758)$1,128$630$352,850
40 ($1,758)$1,126$632$352,218
41 ($1,758)$1,124$634$351,583
42 ($1,758)$1,122$636$350,947
43 ($1,758)$1,120$638$350,309
44 ($1,758)$1,118$640$349,668
45 ($1,758)$1,116$642$349,026
46 ($1,758)$1,114$644$348,382
47 ($1,758)$1,112$647$347,735
48 ($1,758)$1,110$649$347,086
Year 5 - 49 ($1,758)$1,108$651$346,436
50 ($1,758)$1,106$653$345,783
51 ($1,758)$1,104$655$345,128
52 ($1,758)$1,102$657$344,471
53 ($1,758)$1,099$659$343,812
54 ($1,758)$1,097$661$343,151
55 ($1,758)$1,095$663$342,488
56 ($1,758)$1,093$665$341,823
57 ($1,758)$1,091$667$341,155
58 ($1,758)$1,089$670$340,486
59 ($1,758)$1,087$672$339,814
60 ($1,758)$1,085$674$339,140
Year 6 - 61 ($1,758)$1,082$676$338,464
62 ($1,758)$1,080$678$337,786
63 ($1,758)$1,078$680$337,106
64 ($1,758)$1,076$682$336,423
65 ($1,758)$1,074$685$335,739
66 ($1,758)$1,072$687$335,052
67 ($1,758)$1,069$689$334,363
68 ($1,758)$1,067$691$333,671
69 ($1,758)$1,065$693$332,978
70 ($1,758)$1,063$696$332,282
71 ($1,758)$1,061$698$331,584
72 ($1,758)$1,058$700$330,884
Year 7 - 73 ($1,758)$1,056$702$330,182
74 ($1,758)$1,054$705$329,477
75 ($1,758)$1,052$707$328,770
76 ($1,758)$1,049$709$328,061
77 ($1,758)$1,047$711$327,350
78 ($1,758)$1,045$714$326,636
79 ($1,758)$1,043$716$325,920
80 ($1,758)$1,040$718$325,202
81 ($1,758)$1,038$720$324,482
82 ($1,758)$1,036$723$323,759
83 ($1,758)$1,033$725$323,034
84 ($1,758)$1,031$727$322,306
Year 8 - 85 ($1,758)$1,029$730$321,577
86 ($1,758)$1,026$732$320,845
87 ($1,758)$1,024$734$320,110
88 ($1,758)$1,022$737$319,374
89 ($1,758)$1,019$739$318,634
90 ($1,758)$1,017$741$317,893
91 ($1,758)$1,015$744$317,149
92 ($1,758)$1,012$746$316,403
93 ($1,758)$1,010$749$315,654
94 ($1,758)$1,007$751$314,903
95 ($1,758)$1,005$753$314,150
96 ($1,758)$1,003$756$313,394
Year 9 - 97 ($1,758)$1,000$758$312,636
98 ($1,758)$998$761$311,876
99 ($1,758)$995$763$311,113
100 ($1,758)$993$765$310,347
101 ($1,758)$991$768$309,579
102 ($1,758)$988$770$308,809
103 ($1,758)$986$773$308,036
104 ($1,758)$983$775$307,261
105 ($1,758)$981$778$306,483
106 ($1,758)$978$780$305,703
107 ($1,758)$976$783$304,920
108 ($1,758)$973$785$304,135
Year 10 - 109 ($1,758)$971$788$303,347
110 ($1,758)$968$790$302,557
111 ($1,758)$966$793$301,764
112 ($1,758)$963$795$300,969
113 ($1,758)$961$798$300,171
114 ($1,758)$958$800$299,371
115 ($1,758)$955$803$298,568
116 ($1,758)$953$805$297,762
117 ($1,758)$950$808$296,954
118 ($1,758)$948$811$296,143
119 ($1,758)$945$813$295,330
120 ($1,758)$943$816$294,514
Year 11 - 121 ($1,758)$940$818$293,696
122 ($1,758)$937$821$292,875
123 ($1,758)$935$824$292,051
124 ($1,758)$932$826$291,225
125 ($1,758)$929$829$290,396
126 ($1,758)$927$832$289,564
127 ($1,758)$924$834$288,730
128 ($1,758)$922$837$287,893
129 ($1,758)$919$840$287,054
130 ($1,758)$916$842$286,211
131 ($1,758)$913$845$285,366
132 ($1,758)$911$848$284,519
Year 12 - 133 ($1,758)$908$850$283,668
134 ($1,758)$905$853$282,815
135 ($1,758)$903$856$281,960
136 ($1,758)$900$859$281,101
137 ($1,758)$897$861$280,240
138 ($1,758)$894$864$279,376
139 ($1,758)$892$867$278,509
140 ($1,758)$889$870$277,640
141 ($1,758)$886$872$276,767
142 ($1,758)$883$875$275,892
143 ($1,758)$881$878$275,014
144 ($1,758)$878$881$274,134
Year 13 - 145 ($1,758)$875$883$273,250
146 ($1,758)$872$886$272,364
147 ($1,758)$869$889$271,475
148 ($1,758)$866$892$270,583
149 ($1,758)$864$895$269,688
150 ($1,758)$861$898$268,790
151 ($1,758)$858$901$267,890
152 ($1,758)$855$903$266,986
153 ($1,758)$852$906$266,080
154 ($1,758)$849$909$265,171
155 ($1,758)$846$912$264,259
156 ($1,758)$843$915$263,344
Year 14 - 157 ($1,758)$841$918$262,426
158 ($1,758)$838$921$261,505
159 ($1,758)$835$924$260,581
160 ($1,758)$832$927$259,655
161 ($1,758)$829$930$258,725
162 ($1,758)$826$933$257,792
163 ($1,758)$823$936$256,857
164 ($1,758)$820$939$255,918
165 ($1,758)$817$942$254,976
166 ($1,758)$814$945$254,032
167 ($1,758)$811$948$253,084
168 ($1,758)$808$951$252,133
Year 15 - 169 ($1,758)$805$954$251,180
170 ($1,758)$802$957$250,223
171 ($1,758)$799$960$249,263
172 ($1,758)$796$963$248,300
173 ($1,758)$792$966$247,334
174 ($1,758)$789$969$246,365
175 ($1,758)$786$972$245,393
176 ($1,758)$783$975$244,418
177 ($1,758)$780$978$243,440
178 ($1,758)$777$981$242,458
179 ($1,758)$774$985$241,474
180 ($1,758)$771$988$240,486
Year 16 - 181 ($1,758)$768$991$239,495
182 ($1,758)$764$994$238,501
183 ($1,758)$761$997$237,504
184 ($1,758)$758$1,000$236,503
185 ($1,758)$755$1,004$235,500
186 ($1,758)$752$1,007$234,493
187 ($1,758)$748$1,010$233,483
188 ($1,758)$745$1,013$232,470
189 ($1,758)$742$1,016$231,453
190 ($1,758)$739$1,020$230,434
191 ($1,758)$735$1,023$229,411
192 ($1,758)$732$1,026$228,384
Year 17 - 193 ($1,758)$729$1,030$227,355
194 ($1,758)$726$1,033$226,322
195 ($1,758)$722$1,036$225,286
196 ($1,758)$719$1,039$224,247
197 ($1,758)$716$1,043$223,204
198 ($1,758)$712$1,046$222,158
199 ($1,758)$709$1,049$221,108
200 ($1,758)$706$1,053$220,056
201 ($1,758)$702$1,056$219,000
202 ($1,758)$699$1,059$217,940
203 ($1,758)$696$1,063$216,877
204 ($1,758)$692$1,066$215,811
Year 18 - 205 ($1,758)$689$1,070$214,742
206 ($1,758)$685$1,073$213,668
207 ($1,758)$682$1,076$212,592
208 ($1,758)$679$1,080$211,512
209 ($1,758)$675$1,083$210,429
210 ($1,758)$672$1,087$209,342
211 ($1,758)$668$1,090$208,252
212 ($1,758)$665$1,094$207,158
213 ($1,758)$661$1,097$206,061
214 ($1,758)$658$1,101$204,960
215 ($1,758)$654$1,104$203,856
216 ($1,758)$651$1,108$202,748
Year 19 - 217 ($1,758)$647$1,111$201,637
218 ($1,758)$644$1,115$200,522
219 ($1,758)$640$1,118$199,403
220 ($1,758)$636$1,122$198,281
221 ($1,758)$633$1,126$197,156
222 ($1,758)$629$1,129$196,027
223 ($1,758)$626$1,133$194,894
224 ($1,758)$622$1,136$193,757
225 ($1,758)$618$1,140$192,617
226 ($1,758)$615$1,144$191,474
227 ($1,758)$611$1,147$190,326
228 ($1,758)$607$1,151$189,175
Year 20 - 229 ($1,758)$604$1,155$188,021
230 ($1,758)$600$1,158$186,862
231 ($1,758)$596$1,162$185,700
232 ($1,758)$593$1,166$184,535
233 ($1,758)$589$1,169$183,365
234 ($1,758)$585$1,173$182,192
235 ($1,758)$581$1,177$181,015
236 ($1,758)$578$1,181$179,834
237 ($1,758)$574$1,184$178,650
238 ($1,758)$570$1,188$177,462
239 ($1,758)$566$1,192$176,270
240 ($1,758)$563$1,196$175,074
Year 21 - 241 ($1,758)$559$1,200$173,874
242 ($1,758)$555$1,203$172,671
243 ($1,758)$551$1,207$171,463
244 ($1,758)$547$1,211$170,252
245 ($1,758)$543$1,215$169,037
246 ($1,758)$540$1,219$167,818
247 ($1,758)$536$1,223$166,595
248 ($1,758)$532$1,227$165,369
249 ($1,758)$528$1,231$164,138
250 ($1,758)$524$1,235$162,904
251 ($1,758)$520$1,238$161,665
252 ($1,758)$516$1,242$160,423
Year 22 - 253 ($1,758)$512$1,246$159,176
254 ($1,758)$508$1,250$157,926
255 ($1,758)$504$1,254$156,671
256 ($1,758)$500$1,258$155,413
257 ($1,758)$496$1,262$154,151
258 ($1,758)$492$1,266$152,884
259 ($1,758)$488$1,270$151,614
260 ($1,758)$484$1,275$150,339
261 ($1,758)$480$1,279$149,061
262 ($1,758)$476$1,283$147,778
263 ($1,758)$472$1,287$146,491
264 ($1,758)$468$1,291$145,200
Year 23 - 265 ($1,758)$463$1,295$143,905
266 ($1,758)$459$1,299$142,606
267 ($1,758)$455$1,303$141,303
268 ($1,758)$451$1,307$139,995
269 ($1,758)$447$1,312$138,684
270 ($1,758)$443$1,316$137,368
271 ($1,758)$438$1,320$136,048
272 ($1,758)$434$1,324$134,724
273 ($1,758)$430$1,328$133,395
274 ($1,758)$426$1,333$132,063
275 ($1,758)$422$1,337$130,726
276 ($1,758)$417$1,341$129,385
Year 24 - 277 ($1,758)$413$1,345$128,039
278 ($1,758)$409$1,350$126,689
279 ($1,758)$404$1,354$125,335
280 ($1,758)$400$1,358$123,977
281 ($1,758)$396$1,363$122,614
282 ($1,758)$391$1,367$121,247
283 ($1,758)$387$1,371$119,876
284 ($1,758)$383$1,376$118,500
285 ($1,758)$378$1,380$117,120
286 ($1,758)$374$1,385$115,735
287 ($1,758)$369$1,389$114,346
288 ($1,758)$365$1,393$112,953
Year 25 - 289 ($1,758)$361$1,398$111,555
290 ($1,758)$356$1,402$110,152
291 ($1,758)$352$1,407$108,745
292 ($1,758)$347$1,411$107,334
293 ($1,758)$343$1,416$105,918
294 ($1,758)$338$1,420$104,498
295 ($1,758)$334$1,425$103,073
296 ($1,758)$329$1,429$101,643
297 ($1,758)$324$1,434$100,209
298 ($1,758)$320$1,439$98,771
299 ($1,758)$315$1,443$97,328
300 ($1,758)$311$1,448$95,880
Year 26 - 301 ($1,758)$306$1,452$94,427
302 ($1,758)$301$1,457$92,970
303 ($1,758)$297$1,462$91,509
304 ($1,758)$292$1,466$90,042
305 ($1,758)$287$1,471$88,571
306 ($1,758)$283$1,476$87,096
307 ($1,758)$278$1,480$85,615
308 ($1,758)$273$1,485$84,130
309 ($1,758)$269$1,490$82,640
310 ($1,758)$264$1,495$81,145
311 ($1,758)$259$1,499$79,646
312 ($1,758)$254$1,504$78,142
Year 27 - 313 ($1,758)$249$1,509$76,633
314 ($1,758)$245$1,514$75,119
315 ($1,758)$240$1,519$73,600
316 ($1,758)$235$1,524$72,077
317 ($1,758)$230$1,528$70,548
318 ($1,758)$225$1,533$69,015
319 ($1,758)$220$1,538$67,477
320 ($1,758)$215$1,543$65,934
321 ($1,758)$210$1,548$64,386
322 ($1,758)$205$1,553$62,833
323 ($1,758)$201$1,558$61,275
324 ($1,758)$196$1,563$59,712
Year 28 - 325 ($1,758)$191$1,568$58,144
326 ($1,758)$186$1,573$56,571
327 ($1,758)$181$1,578$54,994
328 ($1,758)$176$1,583$53,411
329 ($1,758)$170$1,588$51,823
330 ($1,758)$165$1,593$50,230
331 ($1,758)$160$1,598$48,632
332 ($1,758)$155$1,603$47,028
333 ($1,758)$150$1,608$45,420
334 ($1,758)$145$1,613$43,807
335 ($1,758)$140$1,619$42,188
336 ($1,758)$135$1,624$40,564
Year 29 - 337 ($1,758)$129$1,629$38,935
338 ($1,758)$124$1,634$37,301
339 ($1,758)$119$1,639$35,662
340 ($1,758)$114$1,645$34,017
341 ($1,758)$109$1,650$32,367
342 ($1,758)$103$1,655$30,712
343 ($1,758)$98$1,660$29,052
344 ($1,758)$93$1,666$27,386
345 ($1,758)$87$1,671$25,715
346 ($1,758)$82$1,676$24,039
347 ($1,758)$77$1,682$22,357
348 ($1,758)$71$1,687$20,670
Year 30 - 349 ($1,758)$66$1,692$18,977
350 ($1,758)$61$1,698$17,279
351 ($1,758)$55$1,703$15,576
352 ($1,758)$50$1,709$13,868
353 ($1,758)$44$1,714$12,153
354 ($1,758)$39$1,720$10,434
355 ($1,758)$33$1,725$8,709
356 ($1,758)$28$1,731$6,978
357 ($1,758)$22$1,736$5,242
358 ($1,758)$17$1,742$3,500
359 ($1,758)$11$1,747$1,753
360 ($1,758)$6$1,753$0
TOTALS$257,034$376,000$633,034

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.