« Back to all home prices

Mortgage Payment Schedule for a $489,000 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% ($97,800) 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
$1,841 360 $271,447 $662,647

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 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 #: 227765 | 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 #: 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: 3.773% | Rate: 3.750% | Fees: $695 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 424182
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $9 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $489,000
Down Payment $97,800$391,200
Year 1 - 1 ($1,841)$1,265$576$390,624
2 ($1,841)$1,263$578$390,047
3 ($1,841)$1,261$580$389,467
4 ($1,841)$1,259$581$388,886
5 ($1,841)$1,257$583$388,302
6 ($1,841)$1,256$585$387,717
7 ($1,841)$1,254$587$387,130
8 ($1,841)$1,252$589$386,541
9 ($1,841)$1,250$591$385,950
10 ($1,841)$1,248$593$385,357
11 ($1,841)$1,246$595$384,763
12 ($1,841)$1,244$597$384,166
Year 2 - 13 ($1,841)$1,242$599$383,568
14 ($1,841)$1,240$600$382,967
15 ($1,841)$1,238$602$382,365
16 ($1,841)$1,236$604$381,760
17 ($1,841)$1,234$606$381,154
18 ($1,841)$1,232$608$380,546
19 ($1,841)$1,230$610$379,935
20 ($1,841)$1,228$612$379,323
21 ($1,841)$1,226$614$378,709
22 ($1,841)$1,224$616$378,093
23 ($1,841)$1,222$618$377,475
24 ($1,841)$1,221$620$376,854
Year 3 - 25 ($1,841)$1,218$622$376,232
26 ($1,841)$1,216$624$375,608
27 ($1,841)$1,214$626$374,982
28 ($1,841)$1,212$628$374,354
29 ($1,841)$1,210$630$373,723
30 ($1,841)$1,208$632$373,091
31 ($1,841)$1,206$634$372,457
32 ($1,841)$1,204$636$371,820
33 ($1,841)$1,202$638$371,182
34 ($1,841)$1,200$641$370,541
35 ($1,841)$1,198$643$369,899
36 ($1,841)$1,196$645$369,254
Year 4 - 37 ($1,841)$1,194$647$368,607
38 ($1,841)$1,192$649$367,958
39 ($1,841)$1,190$651$367,307
40 ($1,841)$1,188$653$366,654
41 ($1,841)$1,186$655$365,999
42 ($1,841)$1,183$657$365,342
43 ($1,841)$1,181$659$364,682
44 ($1,841)$1,179$662$364,021
45 ($1,841)$1,177$664$363,357
46 ($1,841)$1,175$666$362,691
47 ($1,841)$1,173$668$362,023
48 ($1,841)$1,171$670$361,353
Year 5 - 49 ($1,841)$1,168$672$360,681
50 ($1,841)$1,166$674$360,006
51 ($1,841)$1,164$677$359,330
52 ($1,841)$1,162$679$358,651
53 ($1,841)$1,160$681$357,970
54 ($1,841)$1,157$683$357,287
55 ($1,841)$1,155$685$356,601
56 ($1,841)$1,153$688$355,913
57 ($1,841)$1,151$690$355,224
58 ($1,841)$1,149$692$354,531
59 ($1,841)$1,146$694$353,837
60 ($1,841)$1,144$697$353,140
Year 6 - 61 ($1,841)$1,142$699$352,442
62 ($1,841)$1,140$701$351,740
63 ($1,841)$1,137$703$351,037
64 ($1,841)$1,135$706$350,331
65 ($1,841)$1,133$708$349,623
66 ($1,841)$1,130$710$348,913
67 ($1,841)$1,128$713$348,201
68 ($1,841)$1,126$715$347,486
69 ($1,841)$1,124$717$346,769
70 ($1,841)$1,121$719$346,049
71 ($1,841)$1,119$722$345,327
72 ($1,841)$1,117$724$344,603
Year 7 - 73 ($1,841)$1,114$726$343,877
74 ($1,841)$1,112$729$343,148
75 ($1,841)$1,110$731$342,417
76 ($1,841)$1,107$734$341,683
77 ($1,841)$1,105$736$340,947
78 ($1,841)$1,102$738$340,209
79 ($1,841)$1,100$741$339,468
80 ($1,841)$1,098$743$338,725
81 ($1,841)$1,095$745$337,980
82 ($1,841)$1,093$748$337,232
83 ($1,841)$1,090$750$336,482
84 ($1,841)$1,088$753$335,729
Year 8 - 85 ($1,841)$1,086$755$334,974
86 ($1,841)$1,083$758$334,216
87 ($1,841)$1,081$760$333,456
88 ($1,841)$1,078$763$332,694
89 ($1,841)$1,076$765$331,929
90 ($1,841)$1,073$767$331,161
91 ($1,841)$1,071$770$330,391
92 ($1,841)$1,068$772$329,619
93 ($1,841)$1,066$775$328,844
94 ($1,841)$1,063$777$328,066
95 ($1,841)$1,061$780$327,287
96 ($1,841)$1,058$782$326,504
Year 9 - 97 ($1,841)$1,056$785$325,719
98 ($1,841)$1,053$788$324,932
99 ($1,841)$1,051$790$324,141
100 ($1,841)$1,048$793$323,349
101 ($1,841)$1,045$795$322,554
102 ($1,841)$1,043$798$321,756
103 ($1,841)$1,040$800$320,956
104 ($1,841)$1,038$803$320,153
105 ($1,841)$1,035$806$319,347
106 ($1,841)$1,033$808$318,539
107 ($1,841)$1,030$811$317,728
108 ($1,841)$1,027$813$316,915
Year 10 - 109 ($1,841)$1,025$816$316,099
110 ($1,841)$1,022$819$315,280
111 ($1,841)$1,019$821$314,459
112 ($1,841)$1,017$824$313,635
113 ($1,841)$1,014$827$312,808
114 ($1,841)$1,011$829$311,979
115 ($1,841)$1,009$832$311,147
116 ($1,841)$1,006$835$310,313
117 ($1,841)$1,003$837$309,475
118 ($1,841)$1,001$840$308,635
119 ($1,841)$998$843$307,792
120 ($1,841)$995$845$306,947
Year 11 - 121 ($1,841)$992$848$306,099
122 ($1,841)$990$851$305,248
123 ($1,841)$987$854$304,394
124 ($1,841)$984$856$303,538
125 ($1,841)$981$859$302,678
126 ($1,841)$979$862$301,816
127 ($1,841)$976$865$300,951
128 ($1,841)$973$868$300,084
129 ($1,841)$970$870$299,213
130 ($1,841)$967$873$298,340
131 ($1,841)$965$876$297,464
132 ($1,841)$962$879$296,585
Year 12 - 133 ($1,841)$959$882$295,704
134 ($1,841)$956$885$294,819
135 ($1,841)$953$887$293,931
136 ($1,841)$950$890$293,041
137 ($1,841)$947$893$292,148
138 ($1,841)$945$896$291,252
139 ($1,841)$942$899$290,353
140 ($1,841)$939$902$289,451
141 ($1,841)$936$905$288,546
142 ($1,841)$933$908$287,639
143 ($1,841)$930$911$286,728
144 ($1,841)$927$914$285,814
Year 13 - 145 ($1,841)$924$917$284,898
146 ($1,841)$921$920$283,978
147 ($1,841)$918$922$283,056
148 ($1,841)$915$925$282,130
149 ($1,841)$912$928$281,202
150 ($1,841)$909$931$280,270
151 ($1,841)$906$934$279,336
152 ($1,841)$903$938$278,398
153 ($1,841)$900$941$277,458
154 ($1,841)$897$944$276,514
155 ($1,841)$894$947$275,568
156 ($1,841)$891$950$274,618
Year 14 - 157 ($1,841)$888$953$273,665
158 ($1,841)$885$956$272,709
159 ($1,841)$882$959$271,750
160 ($1,841)$879$962$270,788
161 ($1,841)$876$965$269,823
162 ($1,841)$872$968$268,855
163 ($1,841)$869$971$267,884
164 ($1,841)$866$975$266,909
165 ($1,841)$863$978$265,931
166 ($1,841)$860$981$264,951
167 ($1,841)$857$984$263,967
168 ($1,841)$853$987$262,979
Year 15 - 169 ($1,841)$850$990$261,989
170 ($1,841)$847$994$260,995
171 ($1,841)$844$997$259,999
172 ($1,841)$841$1,000$258,999
173 ($1,841)$837$1,003$257,995
174 ($1,841)$834$1,007$256,989
175 ($1,841)$831$1,010$255,979
176 ($1,841)$828$1,013$254,966
177 ($1,841)$824$1,016$253,950
178 ($1,841)$821$1,020$252,930
179 ($1,841)$818$1,023$251,907
180 ($1,841)$815$1,026$250,881
Year 16 - 181 ($1,841)$811$1,030$249,852
182 ($1,841)$808$1,033$248,819
183 ($1,841)$805$1,036$247,783
184 ($1,841)$801$1,040$246,743
185 ($1,841)$798$1,043$245,700
186 ($1,841)$794$1,046$244,654
187 ($1,841)$791$1,050$243,604
188 ($1,841)$788$1,053$242,551
189 ($1,841)$784$1,056$241,495
190 ($1,841)$781$1,060$240,435
191 ($1,841)$777$1,063$239,372
192 ($1,841)$774$1,067$238,305
Year 17 - 193 ($1,841)$771$1,070$237,235
194 ($1,841)$767$1,074$236,161
195 ($1,841)$764$1,077$235,084
196 ($1,841)$760$1,081$234,003
197 ($1,841)$757$1,084$232,919
198 ($1,841)$753$1,088$231,832
199 ($1,841)$750$1,091$230,741
200 ($1,841)$746$1,095$229,646
201 ($1,841)$743$1,098$228,548
202 ($1,841)$739$1,102$227,446
203 ($1,841)$735$1,105$226,341
204 ($1,841)$732$1,109$225,232
Year 18 - 205 ($1,841)$728$1,112$224,120
206 ($1,841)$725$1,116$223,004
207 ($1,841)$721$1,120$221,884
208 ($1,841)$717$1,123$220,761
209 ($1,841)$714$1,127$219,634
210 ($1,841)$710$1,131$218,503
211 ($1,841)$706$1,134$217,369
212 ($1,841)$703$1,138$216,231
213 ($1,841)$699$1,142$215,090
214 ($1,841)$695$1,145$213,944
215 ($1,841)$692$1,149$212,796
216 ($1,841)$688$1,153$211,643
Year 19 - 217 ($1,841)$684$1,156$210,487
218 ($1,841)$681$1,160$209,326
219 ($1,841)$677$1,164$208,163
220 ($1,841)$673$1,168$206,995
221 ($1,841)$669$1,171$205,823
222 ($1,841)$665$1,175$204,648
223 ($1,841)$662$1,179$203,469
224 ($1,841)$658$1,183$202,287
225 ($1,841)$654$1,187$201,100
226 ($1,841)$650$1,190$199,909
227 ($1,841)$646$1,194$198,715
228 ($1,841)$643$1,198$197,517
Year 20 - 229 ($1,841)$639$1,202$196,315
230 ($1,841)$635$1,206$195,109
231 ($1,841)$631$1,210$193,899
232 ($1,841)$627$1,214$192,685
233 ($1,841)$623$1,218$191,468
234 ($1,841)$619$1,222$190,246
235 ($1,841)$615$1,226$189,021
236 ($1,841)$611$1,230$187,791
237 ($1,841)$607$1,233$186,558
238 ($1,841)$603$1,237$185,320
239 ($1,841)$599$1,241$184,079
240 ($1,841)$595$1,245$182,833
Year 21 - 241 ($1,841)$591$1,250$181,584
242 ($1,841)$587$1,254$180,330
243 ($1,841)$583$1,258$179,072
244 ($1,841)$579$1,262$177,811
245 ($1,841)$575$1,266$176,545
246 ($1,841)$571$1,270$175,275
247 ($1,841)$567$1,274$174,001
248 ($1,841)$563$1,278$172,723
249 ($1,841)$558$1,282$171,441
250 ($1,841)$554$1,286$170,154
251 ($1,841)$550$1,291$168,864
252 ($1,841)$546$1,295$167,569
Year 22 - 253 ($1,841)$542$1,299$166,270
254 ($1,841)$538$1,303$164,967
255 ($1,841)$533$1,307$163,660
256 ($1,841)$529$1,312$162,348
257 ($1,841)$525$1,316$161,033
258 ($1,841)$521$1,320$159,713
259 ($1,841)$516$1,324$158,388
260 ($1,841)$512$1,329$157,060
261 ($1,841)$508$1,333$155,727
262 ($1,841)$504$1,337$154,390
263 ($1,841)$499$1,341$153,048
264 ($1,841)$495$1,346$151,702
Year 23 - 265 ($1,841)$491$1,350$150,352
266 ($1,841)$486$1,355$148,998
267 ($1,841)$482$1,359$147,639
268 ($1,841)$477$1,363$146,275
269 ($1,841)$473$1,368$144,908
270 ($1,841)$469$1,372$143,536
271 ($1,841)$464$1,377$142,159
272 ($1,841)$460$1,381$140,778
273 ($1,841)$455$1,386$139,392
274 ($1,841)$451$1,390$138,002
275 ($1,841)$446$1,394$136,608
276 ($1,841)$442$1,399$135,209
Year 24 - 277 ($1,841)$437$1,404$133,805
278 ($1,841)$433$1,408$132,397
279 ($1,841)$428$1,413$130,985
280 ($1,841)$424$1,417$129,568
281 ($1,841)$419$1,422$128,146
282 ($1,841)$414$1,426$126,720
283 ($1,841)$410$1,431$125,289
284 ($1,841)$405$1,436$123,853
285 ($1,841)$400$1,440$122,413
286 ($1,841)$396$1,445$120,968
287 ($1,841)$391$1,450$119,518
288 ($1,841)$386$1,454$118,064
Year 25 - 289 ($1,841)$382$1,459$116,605
290 ($1,841)$377$1,464$115,142
291 ($1,841)$372$1,468$113,673
292 ($1,841)$368$1,473$112,200
293 ($1,841)$363$1,478$110,722
294 ($1,841)$358$1,483$109,239
295 ($1,841)$353$1,487$107,752
296 ($1,841)$348$1,492$106,260
297 ($1,841)$344$1,497$104,762
298 ($1,841)$339$1,502$103,261
299 ($1,841)$334$1,507$101,754
300 ($1,841)$329$1,512$100,242
Year 26 - 301 ($1,841)$324$1,517$98,725
302 ($1,841)$319$1,521$97,204
303 ($1,841)$314$1,526$95,678
304 ($1,841)$309$1,531$94,146
305 ($1,841)$304$1,536$92,610
306 ($1,841)$299$1,541$91,069
307 ($1,841)$294$1,546$89,523
308 ($1,841)$289$1,551$87,971
309 ($1,841)$284$1,556$86,415
310 ($1,841)$279$1,561$84,854
311 ($1,841)$274$1,566$83,287
312 ($1,841)$269$1,571$81,716
Year 27 - 313 ($1,841)$264$1,576$80,140
314 ($1,841)$259$1,582$78,558
315 ($1,841)$254$1,587$76,971
316 ($1,841)$249$1,592$75,380
317 ($1,841)$244$1,597$73,783
318 ($1,841)$239$1,602$72,180
319 ($1,841)$233$1,607$70,573
320 ($1,841)$228$1,613$68,961
321 ($1,841)$223$1,618$67,343
322 ($1,841)$218$1,623$65,720
323 ($1,841)$212$1,628$64,092
324 ($1,841)$207$1,633$62,458
Year 28 - 325 ($1,841)$202$1,639$60,820
326 ($1,841)$197$1,644$59,176
327 ($1,841)$191$1,649$57,526
328 ($1,841)$186$1,655$55,872
329 ($1,841)$181$1,660$54,211
330 ($1,841)$175$1,665$52,546
331 ($1,841)$170$1,671$50,875
332 ($1,841)$164$1,676$49,199
333 ($1,841)$159$1,682$47,517
334 ($1,841)$154$1,687$45,830
335 ($1,841)$148$1,693$44,138
336 ($1,841)$143$1,698$42,440
Year 29 - 337 ($1,841)$137$1,703$40,737
338 ($1,841)$132$1,709$39,028
339 ($1,841)$126$1,714$37,313
340 ($1,841)$121$1,720$35,593
341 ($1,841)$115$1,726$33,867
342 ($1,841)$110$1,731$32,136
343 ($1,841)$104$1,737$30,399
344 ($1,841)$98$1,742$28,657
345 ($1,841)$93$1,748$26,909
346 ($1,841)$87$1,754$25,155
347 ($1,841)$81$1,759$23,396
348 ($1,841)$76$1,765$21,631
Year 30 - 349 ($1,841)$70$1,771$19,860
350 ($1,841)$64$1,776$18,084
351 ($1,841)$58$1,782$16,302
352 ($1,841)$53$1,788$14,514
353 ($1,841)$47$1,794$12,720
354 ($1,841)$41$1,800$10,920
355 ($1,841)$35$1,805$9,115
356 ($1,841)$29$1,811$7,304
357 ($1,841)$24$1,817$5,487
358 ($1,841)$18$1,823$3,664
359 ($1,841)$12$1,829$1,835
360 ($1,841)$6$1,835$0
TOTALS$271,447$391,200$662,647

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.