« Back to all home prices

Mortgage Payment Schedule for a $492,000 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% ($98,400) 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
$1,868 360 $278,800 $672,400

Mortgage Providers

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


NMLS #: 168163 | State Lic #: MC3254
$1,123 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.561% | Rate: 3.500% | Fees: $1,895 | 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 | 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 #: 122701 | State Lic #: MC-1186
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $490 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $487 | 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 #: 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 #: 424182
$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 #: 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 #: 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | 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 #: 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

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.753% | Rate: 3.750% | Fees: $101 | 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  $492,000
Down Payment $98,400$393,600
Year 1 - 1 ($1,868)$1,296$572$393,028
2 ($1,868)$1,294$574$392,454
3 ($1,868)$1,292$576$391,878
4 ($1,868)$1,290$578$391,300
5 ($1,868)$1,288$580$390,720
6 ($1,868)$1,286$582$390,139
7 ($1,868)$1,284$584$389,555
8 ($1,868)$1,282$585$388,969
9 ($1,868)$1,280$587$388,382
10 ($1,868)$1,278$589$387,793
11 ($1,868)$1,276$591$387,201
12 ($1,868)$1,275$593$386,608
Year 2 - 13 ($1,868)$1,273$595$386,013
14 ($1,868)$1,271$597$385,416
15 ($1,868)$1,269$599$384,817
16 ($1,868)$1,267$601$384,216
17 ($1,868)$1,265$603$383,613
18 ($1,868)$1,263$605$383,008
19 ($1,868)$1,261$607$382,400
20 ($1,868)$1,259$609$381,791
21 ($1,868)$1,257$611$381,180
22 ($1,868)$1,255$613$380,567
23 ($1,868)$1,253$615$379,952
24 ($1,868)$1,251$617$379,335
Year 3 - 25 ($1,868)$1,249$619$378,716
26 ($1,868)$1,247$621$378,095
27 ($1,868)$1,245$623$377,472
28 ($1,868)$1,243$625$376,846
29 ($1,868)$1,240$627$376,219
30 ($1,868)$1,238$629$375,590
31 ($1,868)$1,236$631$374,958
32 ($1,868)$1,234$634$374,325
33 ($1,868)$1,232$636$373,689
34 ($1,868)$1,230$638$373,051
35 ($1,868)$1,228$640$372,411
36 ($1,868)$1,226$642$371,770
Year 4 - 37 ($1,868)$1,224$644$371,125
38 ($1,868)$1,222$646$370,479
39 ($1,868)$1,219$648$369,831
40 ($1,868)$1,217$650$369,181
41 ($1,868)$1,215$653$368,528
42 ($1,868)$1,213$655$367,873
43 ($1,868)$1,211$657$367,216
44 ($1,868)$1,209$659$366,557
45 ($1,868)$1,207$661$365,896
46 ($1,868)$1,204$663$365,233
47 ($1,868)$1,202$666$364,567
48 ($1,868)$1,200$668$363,900
Year 5 - 49 ($1,868)$1,198$670$363,230
50 ($1,868)$1,196$672$362,558
51 ($1,868)$1,193$674$361,883
52 ($1,868)$1,191$677$361,207
53 ($1,868)$1,189$679$360,528
54 ($1,868)$1,187$681$359,847
55 ($1,868)$1,184$683$359,163
56 ($1,868)$1,182$686$358,478
57 ($1,868)$1,180$688$357,790
58 ($1,868)$1,178$690$357,100
59 ($1,868)$1,175$692$356,408
60 ($1,868)$1,173$695$355,713
Year 6 - 61 ($1,868)$1,171$697$355,016
62 ($1,868)$1,169$699$354,317
63 ($1,868)$1,166$701$353,616
64 ($1,868)$1,164$704$352,912
65 ($1,868)$1,162$706$352,206
66 ($1,868)$1,159$708$351,497
67 ($1,868)$1,157$711$350,786
68 ($1,868)$1,155$713$350,073
69 ($1,868)$1,152$715$349,358
70 ($1,868)$1,150$718$348,640
71 ($1,868)$1,148$720$347,920
72 ($1,868)$1,145$723$347,197
Year 7 - 73 ($1,868)$1,143$725$346,472
74 ($1,868)$1,140$727$345,745
75 ($1,868)$1,138$730$345,015
76 ($1,868)$1,136$732$344,283
77 ($1,868)$1,133$735$343,549
78 ($1,868)$1,131$737$342,812
79 ($1,868)$1,128$739$342,073
80 ($1,868)$1,126$742$341,331
81 ($1,868)$1,124$744$340,587
82 ($1,868)$1,121$747$339,840
83 ($1,868)$1,119$749$339,091
84 ($1,868)$1,116$752$338,339
Year 8 - 85 ($1,868)$1,114$754$337,585
86 ($1,868)$1,111$757$336,828
87 ($1,868)$1,109$759$336,069
88 ($1,868)$1,106$762$335,308
89 ($1,868)$1,104$764$334,544
90 ($1,868)$1,101$767$333,777
91 ($1,868)$1,099$769$333,008
92 ($1,868)$1,096$772$332,237
93 ($1,868)$1,094$774$331,462
94 ($1,868)$1,091$777$330,686
95 ($1,868)$1,089$779$329,906
96 ($1,868)$1,086$782$329,125
Year 9 - 97 ($1,868)$1,083$784$328,340
98 ($1,868)$1,081$787$327,553
99 ($1,868)$1,078$790$326,764
100 ($1,868)$1,076$792$325,971
101 ($1,868)$1,073$795$325,177
102 ($1,868)$1,070$797$324,379
103 ($1,868)$1,068$800$323,579
104 ($1,868)$1,065$803$322,776
105 ($1,868)$1,062$805$321,971
106 ($1,868)$1,060$808$321,163
107 ($1,868)$1,057$811$320,353
108 ($1,868)$1,054$813$319,539
Year 10 - 109 ($1,868)$1,052$816$318,723
110 ($1,868)$1,049$819$317,905
111 ($1,868)$1,046$821$317,083
112 ($1,868)$1,044$824$316,259
113 ($1,868)$1,041$827$315,433
114 ($1,868)$1,038$829$314,603
115 ($1,868)$1,036$832$313,771
116 ($1,868)$1,033$835$312,936
117 ($1,868)$1,030$838$312,098
118 ($1,868)$1,027$840$311,258
119 ($1,868)$1,025$843$310,415
120 ($1,868)$1,022$846$309,569
Year 11 - 121 ($1,868)$1,019$849$308,720
122 ($1,868)$1,016$852$307,868
123 ($1,868)$1,013$854$307,014
124 ($1,868)$1,011$857$306,157
125 ($1,868)$1,008$860$305,297
126 ($1,868)$1,005$863$304,434
127 ($1,868)$1,002$866$303,568
128 ($1,868)$999$869$302,700
129 ($1,868)$996$871$301,828
130 ($1,868)$994$874$300,954
131 ($1,868)$991$877$300,077
132 ($1,868)$988$880$299,197
Year 12 - 133 ($1,868)$985$883$298,314
134 ($1,868)$982$886$297,428
135 ($1,868)$979$889$296,539
136 ($1,868)$976$892$295,648
137 ($1,868)$973$895$294,753
138 ($1,868)$970$898$293,855
139 ($1,868)$967$901$292,955
140 ($1,868)$964$903$292,051
141 ($1,868)$961$906$291,145
142 ($1,868)$958$909$290,236
143 ($1,868)$955$912$289,323
144 ($1,868)$952$915$288,408
Year 13 - 145 ($1,868)$949$918$287,489
146 ($1,868)$946$921$286,568
147 ($1,868)$943$924$285,643
148 ($1,868)$940$928$284,716
149 ($1,868)$937$931$283,785
150 ($1,868)$934$934$282,852
151 ($1,868)$931$937$281,915
152 ($1,868)$928$940$280,975
153 ($1,868)$925$943$280,032
154 ($1,868)$922$946$279,086
155 ($1,868)$919$949$278,137
156 ($1,868)$916$952$277,185
Year 14 - 157 ($1,868)$912$955$276,229
158 ($1,868)$909$959$275,271
159 ($1,868)$906$962$274,309
160 ($1,868)$903$965$273,344
161 ($1,868)$900$968$272,376
162 ($1,868)$897$971$271,405
163 ($1,868)$893$974$270,431
164 ($1,868)$890$978$269,453
165 ($1,868)$887$981$268,472
166 ($1,868)$884$984$267,488
167 ($1,868)$880$987$266,501
168 ($1,868)$877$991$265,510
Year 15 - 169 ($1,868)$874$994$264,517
170 ($1,868)$871$997$263,519
171 ($1,868)$867$1,000$262,519
172 ($1,868)$864$1,004$261,515
173 ($1,868)$861$1,007$260,509
174 ($1,868)$858$1,010$259,498
175 ($1,868)$854$1,014$258,485
176 ($1,868)$851$1,017$257,468
177 ($1,868)$847$1,020$256,447
178 ($1,868)$844$1,024$255,424
179 ($1,868)$841$1,027$254,397
180 ($1,868)$837$1,030$253,366
Year 16 - 181 ($1,868)$834$1,034$252,333
182 ($1,868)$831$1,037$251,295
183 ($1,868)$827$1,041$250,255
184 ($1,868)$824$1,044$249,211
185 ($1,868)$820$1,047$248,163
186 ($1,868)$817$1,051$247,112
187 ($1,868)$813$1,054$246,058
188 ($1,868)$810$1,058$245,000
189 ($1,868)$806$1,061$243,939
190 ($1,868)$803$1,065$242,874
191 ($1,868)$799$1,068$241,806
192 ($1,868)$796$1,072$240,734
Year 17 - 193 ($1,868)$792$1,075$239,659
194 ($1,868)$789$1,079$238,580
195 ($1,868)$785$1,082$237,497
196 ($1,868)$782$1,086$236,411
197 ($1,868)$778$1,090$235,322
198 ($1,868)$775$1,093$234,228
199 ($1,868)$771$1,097$233,132
200 ($1,868)$767$1,100$232,031
201 ($1,868)$764$1,104$230,927
202 ($1,868)$760$1,108$229,820
203 ($1,868)$756$1,111$228,708
204 ($1,868)$753$1,115$227,593
Year 18 - 205 ($1,868)$749$1,119$226,475
206 ($1,868)$745$1,122$225,352
207 ($1,868)$742$1,126$224,226
208 ($1,868)$738$1,130$223,097
209 ($1,868)$734$1,133$221,963
210 ($1,868)$731$1,137$220,826
211 ($1,868)$727$1,141$219,685
212 ($1,868)$723$1,145$218,541
213 ($1,868)$719$1,148$217,392
214 ($1,868)$716$1,152$216,240
215 ($1,868)$712$1,156$215,084
216 ($1,868)$708$1,160$213,924
Year 19 - 217 ($1,868)$704$1,164$212,761
218 ($1,868)$700$1,167$211,593
219 ($1,868)$696$1,171$210,422
220 ($1,868)$693$1,175$209,247
221 ($1,868)$689$1,179$208,068
222 ($1,868)$685$1,183$206,885
223 ($1,868)$681$1,187$205,698
224 ($1,868)$677$1,191$204,507
225 ($1,868)$673$1,195$203,313
226 ($1,868)$669$1,199$202,114
227 ($1,868)$665$1,202$200,912
228 ($1,868)$661$1,206$199,705
Year 20 - 229 ($1,868)$657$1,210$198,495
230 ($1,868)$653$1,214$197,281
231 ($1,868)$649$1,218$196,062
232 ($1,868)$645$1,222$194,840
233 ($1,868)$641$1,226$193,613
234 ($1,868)$637$1,230$192,383
235 ($1,868)$633$1,235$191,148
236 ($1,868)$629$1,239$189,910
237 ($1,868)$625$1,243$188,667
238 ($1,868)$621$1,247$187,420
239 ($1,868)$617$1,251$186,169
240 ($1,868)$613$1,255$184,915
Year 21 - 241 ($1,868)$609$1,259$183,655
242 ($1,868)$605$1,263$182,392
243 ($1,868)$600$1,267$181,125
244 ($1,868)$596$1,272$179,853
245 ($1,868)$592$1,276$178,577
246 ($1,868)$588$1,280$177,297
247 ($1,868)$584$1,284$176,013
248 ($1,868)$579$1,288$174,725
249 ($1,868)$575$1,293$173,432
250 ($1,868)$571$1,297$172,135
251 ($1,868)$567$1,301$170,834
252 ($1,868)$562$1,305$169,529
Year 22 - 253 ($1,868)$558$1,310$168,219
254 ($1,868)$554$1,314$166,905
255 ($1,868)$549$1,318$165,587
256 ($1,868)$545$1,323$164,264
257 ($1,868)$541$1,327$162,937
258 ($1,868)$536$1,331$161,605
259 ($1,868)$532$1,336$160,269
260 ($1,868)$528$1,340$158,929
261 ($1,868)$523$1,345$157,585
262 ($1,868)$519$1,349$156,236
263 ($1,868)$514$1,354$154,882
264 ($1,868)$510$1,358$153,524
Year 23 - 265 ($1,868)$505$1,362$152,162
266 ($1,868)$501$1,367$150,795
267 ($1,868)$496$1,371$149,423
268 ($1,868)$492$1,376$148,047
269 ($1,868)$487$1,380$146,667
270 ($1,868)$483$1,385$145,282
271 ($1,868)$478$1,390$143,892
272 ($1,868)$474$1,394$142,498
273 ($1,868)$469$1,399$141,100
274 ($1,868)$464$1,403$139,696
275 ($1,868)$460$1,408$138,288
276 ($1,868)$455$1,413$136,876
Year 24 - 277 ($1,868)$451$1,417$135,458
278 ($1,868)$446$1,422$134,037
279 ($1,868)$441$1,427$132,610
280 ($1,868)$437$1,431$131,179
281 ($1,868)$432$1,436$129,743
282 ($1,868)$427$1,441$128,302
283 ($1,868)$422$1,445$126,857
284 ($1,868)$418$1,450$125,406
285 ($1,868)$413$1,455$123,951
286 ($1,868)$408$1,460$122,492
287 ($1,868)$403$1,465$121,027
288 ($1,868)$398$1,469$119,558
Year 25 - 289 ($1,868)$394$1,474$118,083
290 ($1,868)$389$1,479$116,604
291 ($1,868)$384$1,484$115,120
292 ($1,868)$379$1,489$113,632
293 ($1,868)$374$1,494$112,138
294 ($1,868)$369$1,499$110,639
295 ($1,868)$364$1,504$109,136
296 ($1,868)$359$1,509$107,627
297 ($1,868)$354$1,514$106,113
298 ($1,868)$349$1,518$104,595
299 ($1,868)$344$1,523$103,072
300 ($1,868)$339$1,529$101,543
Year 26 - 301 ($1,868)$334$1,534$100,009
302 ($1,868)$329$1,539$98,471
303 ($1,868)$324$1,544$96,927
304 ($1,868)$319$1,549$95,379
305 ($1,868)$314$1,554$93,825
306 ($1,868)$309$1,559$92,266
307 ($1,868)$304$1,564$90,702
308 ($1,868)$299$1,569$89,132
309 ($1,868)$293$1,574$87,558
310 ($1,868)$288$1,580$85,979
311 ($1,868)$283$1,585$84,394
312 ($1,868)$278$1,590$82,804
Year 27 - 313 ($1,868)$273$1,595$81,209
314 ($1,868)$267$1,600$79,608
315 ($1,868)$262$1,606$78,002
316 ($1,868)$257$1,611$76,391
317 ($1,868)$251$1,616$74,775
318 ($1,868)$246$1,622$73,153
319 ($1,868)$241$1,627$71,526
320 ($1,868)$235$1,632$69,894
321 ($1,868)$230$1,638$68,256
322 ($1,868)$225$1,643$66,613
323 ($1,868)$219$1,649$64,965
324 ($1,868)$214$1,654$63,311
Year 28 - 325 ($1,868)$208$1,659$61,651
326 ($1,868)$203$1,665$59,987
327 ($1,868)$197$1,670$58,316
328 ($1,868)$192$1,676$56,640
329 ($1,868)$186$1,681$54,959
330 ($1,868)$181$1,687$53,272
331 ($1,868)$175$1,692$51,580
332 ($1,868)$170$1,698$49,882
333 ($1,868)$164$1,704$48,178
334 ($1,868)$159$1,709$46,469
335 ($1,868)$153$1,715$44,754
336 ($1,868)$147$1,720$43,034
Year 29 - 337 ($1,868)$142$1,726$41,308
338 ($1,868)$136$1,732$39,576
339 ($1,868)$130$1,738$37,838
340 ($1,868)$125$1,743$36,095
341 ($1,868)$119$1,749$34,346
342 ($1,868)$113$1,755$32,591
343 ($1,868)$107$1,760$30,831
344 ($1,868)$101$1,766$29,065
345 ($1,868)$96$1,772$27,292
346 ($1,868)$90$1,778$25,515
347 ($1,868)$84$1,784$23,731
348 ($1,868)$78$1,790$21,941
Year 30 - 349 ($1,868)$72$1,796$20,146
350 ($1,868)$66$1,801$18,344
351 ($1,868)$60$1,807$16,537
352 ($1,868)$54$1,813$14,723
353 ($1,868)$48$1,819$12,904
354 ($1,868)$42$1,825$11,079
355 ($1,868)$36$1,831$9,247
356 ($1,868)$30$1,837$7,410
357 ($1,868)$24$1,843$5,567
358 ($1,868)$18$1,849$3,717
359 ($1,868)$12$1,856$1,862
360 ($1,868)$6$1,862$0
TOTALS$278,800$393,600$672,400

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.