« Back to all home prices

Mortgage Payment Schedule for a $491,000 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% ($98,200) 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
$1,848 360 $272,557 $665,357

Mortgage Providers

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


NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$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

$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 #: 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 #: 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 #: 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

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

NMLS #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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 #: 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $491,000
Down Payment $98,200$392,800
Year 1 - 1 ($1,848)$1,270$578$392,222
2 ($1,848)$1,268$580$391,642
3 ($1,848)$1,266$582$391,060
4 ($1,848)$1,264$584$390,476
5 ($1,848)$1,263$586$389,890
6 ($1,848)$1,261$588$389,303
7 ($1,848)$1,259$589$388,713
8 ($1,848)$1,257$591$388,122
9 ($1,848)$1,255$593$387,529
10 ($1,848)$1,253$595$386,934
11 ($1,848)$1,251$597$386,336
12 ($1,848)$1,249$599$385,737
Year 2 - 13 ($1,848)$1,247$601$385,136
14 ($1,848)$1,245$603$384,533
15 ($1,848)$1,243$605$383,929
16 ($1,848)$1,241$607$383,322
17 ($1,848)$1,239$609$382,713
18 ($1,848)$1,237$611$382,102
19 ($1,848)$1,235$613$381,489
20 ($1,848)$1,233$615$380,875
21 ($1,848)$1,231$617$380,258
22 ($1,848)$1,230$619$379,639
23 ($1,848)$1,227$621$379,018
24 ($1,848)$1,225$623$378,396
Year 3 - 25 ($1,848)$1,223$625$377,771
26 ($1,848)$1,221$627$377,144
27 ($1,848)$1,219$629$376,515
28 ($1,848)$1,217$631$375,885
29 ($1,848)$1,215$633$375,252
30 ($1,848)$1,213$635$374,617
31 ($1,848)$1,211$637$373,980
32 ($1,848)$1,209$639$373,341
33 ($1,848)$1,207$641$372,700
34 ($1,848)$1,205$643$372,057
35 ($1,848)$1,203$645$371,411
36 ($1,848)$1,201$647$370,764
Year 4 - 37 ($1,848)$1,199$649$370,115
38 ($1,848)$1,197$652$369,463
39 ($1,848)$1,195$654$368,810
40 ($1,848)$1,192$656$368,154
41 ($1,848)$1,190$658$367,496
42 ($1,848)$1,188$660$366,836
43 ($1,848)$1,186$662$366,174
44 ($1,848)$1,184$664$365,510
45 ($1,848)$1,182$666$364,843
46 ($1,848)$1,180$669$364,175
47 ($1,848)$1,177$671$363,504
48 ($1,848)$1,175$673$362,831
Year 5 - 49 ($1,848)$1,173$675$362,156
50 ($1,848)$1,171$677$361,479
51 ($1,848)$1,169$679$360,799
52 ($1,848)$1,167$682$360,118
53 ($1,848)$1,164$684$359,434
54 ($1,848)$1,162$686$358,748
55 ($1,848)$1,160$688$358,060
56 ($1,848)$1,158$690$357,369
57 ($1,848)$1,155$693$356,676
58 ($1,848)$1,153$695$355,981
59 ($1,848)$1,151$697$355,284
60 ($1,848)$1,149$699$354,585
Year 6 - 61 ($1,848)$1,146$702$353,883
62 ($1,848)$1,144$704$353,179
63 ($1,848)$1,142$706$352,473
64 ($1,848)$1,140$709$351,764
65 ($1,848)$1,137$711$351,053
66 ($1,848)$1,135$713$350,340
67 ($1,848)$1,133$715$349,625
68 ($1,848)$1,130$718$348,907
69 ($1,848)$1,128$720$348,187
70 ($1,848)$1,126$722$347,465
71 ($1,848)$1,123$725$346,740
72 ($1,848)$1,121$727$346,013
Year 7 - 73 ($1,848)$1,119$729$345,283
74 ($1,848)$1,116$732$344,551
75 ($1,848)$1,114$734$343,817
76 ($1,848)$1,112$737$343,081
77 ($1,848)$1,109$739$342,342
78 ($1,848)$1,107$741$341,601
79 ($1,848)$1,105$744$340,857
80 ($1,848)$1,102$746$340,111
81 ($1,848)$1,100$749$339,362
82 ($1,848)$1,097$751$338,611
83 ($1,848)$1,095$753$337,858
84 ($1,848)$1,092$756$337,102
Year 8 - 85 ($1,848)$1,090$758$336,344
86 ($1,848)$1,088$761$335,583
87 ($1,848)$1,085$763$334,820
88 ($1,848)$1,083$766$334,054
89 ($1,848)$1,080$768$333,286
90 ($1,848)$1,078$771$332,516
91 ($1,848)$1,075$773$331,743
92 ($1,848)$1,073$776$330,967
93 ($1,848)$1,070$778$330,189
94 ($1,848)$1,068$781$329,408
95 ($1,848)$1,065$783$328,625
96 ($1,848)$1,063$786$327,839
Year 9 - 97 ($1,848)$1,060$788$327,051
98 ($1,848)$1,057$791$326,261
99 ($1,848)$1,055$793$325,467
100 ($1,848)$1,052$796$324,671
101 ($1,848)$1,050$798$323,873
102 ($1,848)$1,047$801$323,072
103 ($1,848)$1,045$804$322,268
104 ($1,848)$1,042$806$321,462
105 ($1,848)$1,039$809$320,653
106 ($1,848)$1,037$811$319,842
107 ($1,848)$1,034$814$319,028
108 ($1,848)$1,032$817$318,211
Year 10 - 109 ($1,848)$1,029$819$317,392
110 ($1,848)$1,026$822$316,570
111 ($1,848)$1,024$825$315,745
112 ($1,848)$1,021$827$314,918
113 ($1,848)$1,018$830$314,088
114 ($1,848)$1,016$833$313,255
115 ($1,848)$1,013$835$312,420
116 ($1,848)$1,010$838$311,582
117 ($1,848)$1,007$841$310,741
118 ($1,848)$1,005$843$309,897
119 ($1,848)$1,002$846$309,051
120 ($1,848)$999$849$308,202
Year 11 - 121 ($1,848)$997$852$307,351
122 ($1,848)$994$854$306,496
123 ($1,848)$991$857$305,639
124 ($1,848)$988$860$304,779
125 ($1,848)$985$863$303,916
126 ($1,848)$983$866$303,051
127 ($1,848)$980$868$302,182
128 ($1,848)$977$871$301,311
129 ($1,848)$974$874$300,437
130 ($1,848)$971$877$299,560
131 ($1,848)$969$880$298,681
132 ($1,848)$966$882$297,798
Year 12 - 133 ($1,848)$963$885$296,913
134 ($1,848)$960$888$296,025
135 ($1,848)$957$891$295,134
136 ($1,848)$954$894$294,240
137 ($1,848)$951$897$293,343
138 ($1,848)$948$900$292,443
139 ($1,848)$946$903$291,540
140 ($1,848)$943$906$290,635
141 ($1,848)$940$908$289,726
142 ($1,848)$937$911$288,815
143 ($1,848)$934$914$287,901
144 ($1,848)$931$917$286,983
Year 13 - 145 ($1,848)$928$920$286,063
146 ($1,848)$925$923$285,140
147 ($1,848)$922$926$284,213
148 ($1,848)$919$929$283,284
149 ($1,848)$916$932$282,352
150 ($1,848)$913$935$281,417
151 ($1,848)$910$938$280,478
152 ($1,848)$907$941$279,537
153 ($1,848)$904$944$278,593
154 ($1,848)$901$947$277,645
155 ($1,848)$898$950$276,695
156 ($1,848)$895$954$275,741
Year 14 - 157 ($1,848)$892$957$274,784
158 ($1,848)$888$960$273,825
159 ($1,848)$885$963$272,862
160 ($1,848)$882$966$271,896
161 ($1,848)$879$969$270,927
162 ($1,848)$876$972$269,955
163 ($1,848)$873$975$268,979
164 ($1,848)$870$979$268,001
165 ($1,848)$867$982$267,019
166 ($1,848)$863$985$266,034
167 ($1,848)$860$988$265,046
168 ($1,848)$857$991$264,055
Year 15 - 169 ($1,848)$854$994$263,060
170 ($1,848)$851$998$262,063
171 ($1,848)$847$1,001$261,062
172 ($1,848)$844$1,004$260,058
173 ($1,848)$841$1,007$259,050
174 ($1,848)$838$1,011$258,040
175 ($1,848)$834$1,014$257,026
176 ($1,848)$831$1,017$256,009
177 ($1,848)$828$1,020$254,988
178 ($1,848)$824$1,024$253,965
179 ($1,848)$821$1,027$252,938
180 ($1,848)$818$1,030$251,907
Year 16 - 181 ($1,848)$814$1,034$250,873
182 ($1,848)$811$1,037$249,836
183 ($1,848)$808$1,040$248,796
184 ($1,848)$804$1,044$247,752
185 ($1,848)$801$1,047$246,705
186 ($1,848)$798$1,051$245,655
187 ($1,848)$794$1,054$244,601
188 ($1,848)$791$1,057$243,543
189 ($1,848)$787$1,061$242,482
190 ($1,848)$784$1,064$241,418
191 ($1,848)$781$1,068$240,351
192 ($1,848)$777$1,071$239,280
Year 17 - 193 ($1,848)$774$1,075$238,205
194 ($1,848)$770$1,078$237,127
195 ($1,848)$767$1,082$236,046
196 ($1,848)$763$1,085$234,961
197 ($1,848)$760$1,089$233,872
198 ($1,848)$756$1,092$232,780
199 ($1,848)$753$1,096$231,684
200 ($1,848)$749$1,099$230,585
201 ($1,848)$746$1,103$229,483
202 ($1,848)$742$1,106$228,376
203 ($1,848)$738$1,110$227,267
204 ($1,848)$735$1,113$226,153
Year 18 - 205 ($1,848)$731$1,117$225,036
206 ($1,848)$728$1,121$223,916
207 ($1,848)$724$1,124$222,791
208 ($1,848)$720$1,128$221,664
209 ($1,848)$717$1,132$220,532
210 ($1,848)$713$1,135$219,397
211 ($1,848)$709$1,139$218,258
212 ($1,848)$706$1,143$217,116
213 ($1,848)$702$1,146$215,969
214 ($1,848)$698$1,150$214,819
215 ($1,848)$695$1,154$213,666
216 ($1,848)$691$1,157$212,508
Year 19 - 217 ($1,848)$687$1,161$211,347
218 ($1,848)$683$1,165$210,183
219 ($1,848)$680$1,169$209,014
220 ($1,848)$676$1,172$207,842
221 ($1,848)$672$1,176$206,665
222 ($1,848)$668$1,180$205,485
223 ($1,848)$664$1,184$204,301
224 ($1,848)$661$1,188$203,114
225 ($1,848)$657$1,191$201,922
226 ($1,848)$653$1,195$200,727
227 ($1,848)$649$1,199$199,528
228 ($1,848)$645$1,203$198,325
Year 20 - 229 ($1,848)$641$1,207$197,118
230 ($1,848)$637$1,211$195,907
231 ($1,848)$633$1,215$194,692
232 ($1,848)$630$1,219$193,473
233 ($1,848)$626$1,223$192,251
234 ($1,848)$622$1,227$191,024
235 ($1,848)$618$1,231$189,794
236 ($1,848)$614$1,235$188,559
237 ($1,848)$610$1,239$187,321
238 ($1,848)$606$1,243$186,078
239 ($1,848)$602$1,247$184,831
240 ($1,848)$598$1,251$183,581
Year 21 - 241 ($1,848)$594$1,255$182,326
242 ($1,848)$590$1,259$181,068
243 ($1,848)$585$1,263$179,805
244 ($1,848)$581$1,267$178,538
245 ($1,848)$577$1,271$177,267
246 ($1,848)$573$1,275$175,992
247 ($1,848)$569$1,279$174,713
248 ($1,848)$565$1,283$173,429
249 ($1,848)$561$1,287$172,142
250 ($1,848)$557$1,292$170,850
251 ($1,848)$552$1,296$169,555
252 ($1,848)$548$1,300$168,255
Year 22 - 253 ($1,848)$544$1,304$166,950
254 ($1,848)$540$1,308$165,642
255 ($1,848)$536$1,313$164,329
256 ($1,848)$531$1,317$163,012
257 ($1,848)$527$1,321$161,691
258 ($1,848)$523$1,325$160,366
259 ($1,848)$519$1,330$159,036
260 ($1,848)$514$1,334$157,702
261 ($1,848)$510$1,338$156,364
262 ($1,848)$506$1,343$155,021
263 ($1,848)$501$1,347$153,674
264 ($1,848)$497$1,351$152,323
Year 23 - 265 ($1,848)$493$1,356$150,967
266 ($1,848)$488$1,360$149,607
267 ($1,848)$484$1,364$148,243
268 ($1,848)$479$1,369$146,874
269 ($1,848)$475$1,373$145,500
270 ($1,848)$470$1,378$144,123
271 ($1,848)$466$1,382$142,740
272 ($1,848)$462$1,387$141,354
273 ($1,848)$457$1,391$139,963
274 ($1,848)$453$1,396$138,567
275 ($1,848)$448$1,400$137,167
276 ($1,848)$444$1,405$135,762
Year 24 - 277 ($1,848)$439$1,409$134,353
278 ($1,848)$434$1,414$132,939
279 ($1,848)$430$1,418$131,521
280 ($1,848)$425$1,423$130,098
281 ($1,848)$421$1,428$128,670
282 ($1,848)$416$1,432$127,238
283 ($1,848)$411$1,437$125,801
284 ($1,848)$407$1,441$124,360
285 ($1,848)$402$1,446$122,913
286 ($1,848)$397$1,451$121,463
287 ($1,848)$393$1,455$120,007
288 ($1,848)$388$1,460$118,547
Year 25 - 289 ($1,848)$383$1,465$117,082
290 ($1,848)$379$1,470$115,612
291 ($1,848)$374$1,474$114,138
292 ($1,848)$369$1,479$112,659
293 ($1,848)$364$1,484$111,175
294 ($1,848)$359$1,489$109,686
295 ($1,848)$355$1,494$108,193
296 ($1,848)$350$1,498$106,694
297 ($1,848)$345$1,503$105,191
298 ($1,848)$340$1,508$103,683
299 ($1,848)$335$1,513$102,170
300 ($1,848)$330$1,518$100,652
Year 26 - 301 ($1,848)$325$1,523$99,129
302 ($1,848)$321$1,528$97,602
303 ($1,848)$316$1,533$96,069
304 ($1,848)$311$1,538$94,531
305 ($1,848)$306$1,543$92,989
306 ($1,848)$301$1,548$91,441
307 ($1,848)$296$1,553$89,889
308 ($1,848)$291$1,558$88,331
309 ($1,848)$286$1,563$86,768
310 ($1,848)$281$1,568$85,201
311 ($1,848)$275$1,573$83,628
312 ($1,848)$270$1,578$82,050
Year 27 - 313 ($1,848)$265$1,583$80,467
314 ($1,848)$260$1,588$78,879
315 ($1,848)$255$1,593$77,286
316 ($1,848)$250$1,598$75,688
317 ($1,848)$245$1,603$74,084
318 ($1,848)$240$1,609$72,476
319 ($1,848)$234$1,614$70,862
320 ($1,848)$229$1,619$69,243
321 ($1,848)$224$1,624$67,618
322 ($1,848)$219$1,630$65,989
323 ($1,848)$213$1,635$64,354
324 ($1,848)$208$1,640$62,714
Year 28 - 325 ($1,848)$203$1,645$61,068
326 ($1,848)$197$1,651$59,418
327 ($1,848)$192$1,656$57,761
328 ($1,848)$187$1,661$56,100
329 ($1,848)$181$1,667$54,433
330 ($1,848)$176$1,672$52,761
331 ($1,848)$171$1,678$51,083
332 ($1,848)$165$1,683$49,400
333 ($1,848)$160$1,688$47,712
334 ($1,848)$154$1,694$46,018
335 ($1,848)$149$1,699$44,318
336 ($1,848)$143$1,705$42,614
Year 29 - 337 ($1,848)$138$1,710$40,903
338 ($1,848)$132$1,716$39,187
339 ($1,848)$127$1,722$37,466
340 ($1,848)$121$1,727$35,739
341 ($1,848)$116$1,733$34,006
342 ($1,848)$110$1,738$32,268
343 ($1,848)$104$1,744$30,524
344 ($1,848)$99$1,750$28,774
345 ($1,848)$93$1,755$27,019
346 ($1,848)$87$1,761$25,258
347 ($1,848)$82$1,767$23,492
348 ($1,848)$76$1,772$21,719
Year 30 - 349 ($1,848)$70$1,778$19,941
350 ($1,848)$64$1,784$18,158
351 ($1,848)$59$1,790$16,368
352 ($1,848)$53$1,795$14,573
353 ($1,848)$47$1,801$12,772
354 ($1,848)$41$1,807$10,965
355 ($1,848)$35$1,813$9,152
356 ($1,848)$30$1,819$7,333
357 ($1,848)$24$1,825$5,509
358 ($1,848)$18$1,830$3,679
359 ($1,848)$12$1,836$1,842
360 ($1,848)$6$1,842$0
TOTALS$272,557$392,800$665,357

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.