« 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 January 11, 2018. 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


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,877 360 $282,062 $675,662

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | 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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | 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

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.789% | Rate: 4.750% | Fees: $1,120 | 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 ($1,877)$1,309$568$393,032
2 ($1,877)$1,307$570$392,462
3 ($1,877)$1,305$572$391,890
4 ($1,877)$1,303$574$391,316
5 ($1,877)$1,301$576$390,740
6 ($1,877)$1,299$578$390,163
7 ($1,877)$1,297$580$389,583
8 ($1,877)$1,295$581$389,002
9 ($1,877)$1,293$583$388,418
10 ($1,877)$1,291$585$387,833
11 ($1,877)$1,290$587$387,246
12 ($1,877)$1,288$589$386,657
Year 2 - 13 ($1,877)$1,286$591$386,065
14 ($1,877)$1,284$593$385,472
15 ($1,877)$1,282$595$384,877
16 ($1,877)$1,280$597$384,280
17 ($1,877)$1,278$599$383,681
18 ($1,877)$1,276$601$383,080
19 ($1,877)$1,274$603$382,477
20 ($1,877)$1,272$605$381,871
21 ($1,877)$1,270$607$381,264
22 ($1,877)$1,268$609$380,655
23 ($1,877)$1,266$611$380,044
24 ($1,877)$1,264$613$379,431
Year 3 - 25 ($1,877)$1,262$615$378,816
26 ($1,877)$1,260$617$378,198
27 ($1,877)$1,258$619$377,579
28 ($1,877)$1,255$621$376,958
29 ($1,877)$1,253$623$376,334
30 ($1,877)$1,251$626$375,709
31 ($1,877)$1,249$628$375,081
32 ($1,877)$1,247$630$374,451
33 ($1,877)$1,245$632$373,820
34 ($1,877)$1,243$634$373,186
35 ($1,877)$1,241$636$372,550
36 ($1,877)$1,239$638$371,912
Year 4 - 37 ($1,877)$1,237$640$371,271
38 ($1,877)$1,234$642$370,629
39 ($1,877)$1,232$644$369,984
40 ($1,877)$1,230$647$369,338
41 ($1,877)$1,228$649$368,689
42 ($1,877)$1,226$651$368,038
43 ($1,877)$1,224$653$367,385
44 ($1,877)$1,222$655$366,730
45 ($1,877)$1,219$657$366,072
46 ($1,877)$1,217$660$365,413
47 ($1,877)$1,215$662$364,751
48 ($1,877)$1,213$664$364,087
Year 5 - 49 ($1,877)$1,211$666$363,420
50 ($1,877)$1,208$668$362,752
51 ($1,877)$1,206$671$362,081
52 ($1,877)$1,204$673$361,408
53 ($1,877)$1,202$675$360,733
54 ($1,877)$1,199$677$360,056
55 ($1,877)$1,197$680$359,376
56 ($1,877)$1,195$682$358,694
57 ($1,877)$1,193$684$358,010
58 ($1,877)$1,190$686$357,324
59 ($1,877)$1,188$689$356,635
60 ($1,877)$1,186$691$355,944
Year 6 - 61 ($1,877)$1,184$693$355,251
62 ($1,877)$1,181$696$354,555
63 ($1,877)$1,179$698$353,857
64 ($1,877)$1,177$700$353,157
65 ($1,877)$1,174$703$352,454
66 ($1,877)$1,172$705$351,749
67 ($1,877)$1,170$707$351,042
68 ($1,877)$1,167$710$350,332
69 ($1,877)$1,165$712$349,620
70 ($1,877)$1,162$714$348,906
71 ($1,877)$1,160$717$348,189
72 ($1,877)$1,158$719$347,470
Year 7 - 73 ($1,877)$1,155$721$346,749
74 ($1,877)$1,153$724$346,025
75 ($1,877)$1,151$726$345,298
76 ($1,877)$1,148$729$344,570
77 ($1,877)$1,146$731$343,839
78 ($1,877)$1,143$734$343,105
79 ($1,877)$1,141$736$342,369
80 ($1,877)$1,138$738$341,631
81 ($1,877)$1,136$741$340,890
82 ($1,877)$1,133$743$340,146
83 ($1,877)$1,131$746$339,400
84 ($1,877)$1,129$748$338,652
Year 8 - 85 ($1,877)$1,126$751$337,901
86 ($1,877)$1,124$753$337,148
87 ($1,877)$1,121$756$336,392
88 ($1,877)$1,119$758$335,634
89 ($1,877)$1,116$761$334,873
90 ($1,877)$1,113$763$334,110
91 ($1,877)$1,111$766$333,344
92 ($1,877)$1,108$768$332,575
93 ($1,877)$1,106$771$331,804
94 ($1,877)$1,103$774$331,030
95 ($1,877)$1,101$776$330,254
96 ($1,877)$1,098$779$329,476
Year 9 - 97 ($1,877)$1,096$781$328,694
98 ($1,877)$1,093$784$327,910
99 ($1,877)$1,090$787$327,124
100 ($1,877)$1,088$789$326,335
101 ($1,877)$1,085$792$325,543
102 ($1,877)$1,082$794$324,748
103 ($1,877)$1,080$797$323,951
104 ($1,877)$1,077$800$323,152
105 ($1,877)$1,074$802$322,349
106 ($1,877)$1,072$805$321,544
107 ($1,877)$1,069$808$320,737
108 ($1,877)$1,066$810$319,926
Year 10 - 109 ($1,877)$1,064$813$319,113
110 ($1,877)$1,061$816$318,297
111 ($1,877)$1,058$818$317,479
112 ($1,877)$1,056$821$316,658
113 ($1,877)$1,053$824$315,834
114 ($1,877)$1,050$827$315,007
115 ($1,877)$1,047$829$314,178
116 ($1,877)$1,045$832$313,345
117 ($1,877)$1,042$835$312,510
118 ($1,877)$1,039$838$311,673
119 ($1,877)$1,036$841$310,832
120 ($1,877)$1,034$843$309,989
Year 11 - 121 ($1,877)$1,031$846$309,143
122 ($1,877)$1,028$849$308,294
123 ($1,877)$1,025$852$307,442
124 ($1,877)$1,022$855$306,587
125 ($1,877)$1,019$857$305,730
126 ($1,877)$1,017$860$304,870
127 ($1,877)$1,014$863$304,007
128 ($1,877)$1,011$866$303,141
129 ($1,877)$1,008$869$302,272
130 ($1,877)$1,005$872$301,400
131 ($1,877)$1,002$875$300,525
132 ($1,877)$999$878$299,648
Year 12 - 133 ($1,877)$996$881$298,767
134 ($1,877)$993$883$297,884
135 ($1,877)$990$886$296,997
136 ($1,877)$988$889$296,108
137 ($1,877)$985$892$295,216
138 ($1,877)$982$895$294,320
139 ($1,877)$979$898$293,422
140 ($1,877)$976$901$292,521
141 ($1,877)$973$904$291,617
142 ($1,877)$970$907$290,710
143 ($1,877)$967$910$289,799
144 ($1,877)$964$913$288,886
Year 13 - 145 ($1,877)$961$916$287,970
146 ($1,877)$957$919$287,050
147 ($1,877)$954$922$286,128
148 ($1,877)$951$925$285,203
149 ($1,877)$948$929$284,274
150 ($1,877)$945$932$283,342
151 ($1,877)$942$935$282,408
152 ($1,877)$939$938$281,470
153 ($1,877)$936$941$280,529
154 ($1,877)$933$944$279,585
155 ($1,877)$930$947$278,638
156 ($1,877)$926$950$277,687
Year 14 - 157 ($1,877)$923$954$276,734
158 ($1,877)$920$957$275,777
159 ($1,877)$917$960$274,817
160 ($1,877)$914$963$273,854
161 ($1,877)$911$966$272,888
162 ($1,877)$907$969$271,918
163 ($1,877)$904$973$270,946
164 ($1,877)$901$976$269,970
165 ($1,877)$898$979$268,990
166 ($1,877)$894$982$268,008
167 ($1,877)$891$986$267,022
168 ($1,877)$888$989$266,033
Year 15 - 169 ($1,877)$885$992$265,041
170 ($1,877)$881$996$264,045
171 ($1,877)$878$999$263,047
172 ($1,877)$875$1,002$262,044
173 ($1,877)$871$1,006$261,039
174 ($1,877)$868$1,009$260,030
175 ($1,877)$865$1,012$259,018
176 ($1,877)$861$1,016$258,002
177 ($1,877)$858$1,019$256,983
178 ($1,877)$854$1,022$255,961
179 ($1,877)$851$1,026$254,935
180 ($1,877)$848$1,029$253,906
Year 16 - 181 ($1,877)$844$1,033$252,873
182 ($1,877)$841$1,036$251,837
183 ($1,877)$837$1,039$250,798
184 ($1,877)$834$1,043$249,755
185 ($1,877)$830$1,046$248,708
186 ($1,877)$827$1,050$247,658
187 ($1,877)$823$1,053$246,605
188 ($1,877)$820$1,057$245,548
189 ($1,877)$816$1,060$244,488
190 ($1,877)$813$1,064$243,424
191 ($1,877)$809$1,067$242,356
192 ($1,877)$806$1,071$241,285
Year 17 - 193 ($1,877)$802$1,075$240,211
194 ($1,877)$799$1,078$239,133
195 ($1,877)$795$1,082$238,051
196 ($1,877)$792$1,085$236,966
197 ($1,877)$788$1,089$235,877
198 ($1,877)$784$1,093$234,784
199 ($1,877)$781$1,096$233,688
200 ($1,877)$777$1,100$232,588
201 ($1,877)$773$1,103$231,485
202 ($1,877)$770$1,107$230,378
203 ($1,877)$766$1,111$229,267
204 ($1,877)$762$1,115$228,152
Year 18 - 205 ($1,877)$759$1,118$227,034
206 ($1,877)$755$1,122$225,912
207 ($1,877)$751$1,126$224,786
208 ($1,877)$747$1,129$223,657
209 ($1,877)$744$1,133$222,524
210 ($1,877)$740$1,137$221,387
211 ($1,877)$736$1,141$220,246
212 ($1,877)$732$1,145$219,102
213 ($1,877)$729$1,148$217,953
214 ($1,877)$725$1,152$216,801
215 ($1,877)$721$1,156$215,645
216 ($1,877)$717$1,160$214,485
Year 19 - 217 ($1,877)$713$1,164$213,322
218 ($1,877)$709$1,168$212,154
219 ($1,877)$705$1,171$210,983
220 ($1,877)$702$1,175$209,807
221 ($1,877)$698$1,179$208,628
222 ($1,877)$694$1,183$207,445
223 ($1,877)$690$1,187$206,258
224 ($1,877)$686$1,191$205,067
225 ($1,877)$682$1,195$203,872
226 ($1,877)$678$1,199$202,673
227 ($1,877)$674$1,203$201,470
228 ($1,877)$670$1,207$200,263
Year 20 - 229 ($1,877)$666$1,211$199,052
230 ($1,877)$662$1,215$197,837
231 ($1,877)$658$1,219$196,618
232 ($1,877)$654$1,223$195,395
233 ($1,877)$650$1,227$194,168
234 ($1,877)$646$1,231$192,937
235 ($1,877)$642$1,235$191,701
236 ($1,877)$637$1,239$190,462
237 ($1,877)$633$1,244$189,218
238 ($1,877)$629$1,248$187,971
239 ($1,877)$625$1,252$186,719
240 ($1,877)$621$1,256$185,463
Year 21 - 241 ($1,877)$617$1,260$184,203
242 ($1,877)$612$1,264$182,938
243 ($1,877)$608$1,269$181,670
244 ($1,877)$604$1,273$180,397
245 ($1,877)$600$1,277$179,120
246 ($1,877)$596$1,281$177,839
247 ($1,877)$591$1,286$176,553
248 ($1,877)$587$1,290$175,263
249 ($1,877)$583$1,294$173,969
250 ($1,877)$578$1,298$172,671
251 ($1,877)$574$1,303$171,368
252 ($1,877)$570$1,307$170,061
Year 22 - 253 ($1,877)$565$1,311$168,750
254 ($1,877)$561$1,316$167,434
255 ($1,877)$557$1,320$166,114
256 ($1,877)$552$1,325$164,789
257 ($1,877)$548$1,329$163,460
258 ($1,877)$544$1,333$162,127
259 ($1,877)$539$1,338$160,789
260 ($1,877)$535$1,342$159,447
261 ($1,877)$530$1,347$158,100
262 ($1,877)$526$1,351$156,749
263 ($1,877)$521$1,356$155,393
264 ($1,877)$517$1,360$154,033
Year 23 - 265 ($1,877)$512$1,365$152,669
266 ($1,877)$508$1,369$151,299
267 ($1,877)$503$1,374$149,926
268 ($1,877)$499$1,378$148,547
269 ($1,877)$494$1,383$147,164
270 ($1,877)$489$1,388$145,777
271 ($1,877)$485$1,392$144,385
272 ($1,877)$480$1,397$142,988
273 ($1,877)$475$1,401$141,587
274 ($1,877)$471$1,406$140,181
275 ($1,877)$466$1,411$138,770
276 ($1,877)$461$1,415$137,354
Year 24 - 277 ($1,877)$457$1,420$135,934
278 ($1,877)$452$1,425$134,509
279 ($1,877)$447$1,430$133,080
280 ($1,877)$442$1,434$131,645
281 ($1,877)$438$1,439$130,206
282 ($1,877)$433$1,444$128,762
283 ($1,877)$428$1,449$127,314
284 ($1,877)$423$1,454$125,860
285 ($1,877)$418$1,458$124,402
286 ($1,877)$414$1,463$122,939
287 ($1,877)$409$1,468$121,471
288 ($1,877)$404$1,473$119,998
Year 25 - 289 ($1,877)$399$1,478$118,520
290 ($1,877)$394$1,483$117,037
291 ($1,877)$389$1,488$115,549
292 ($1,877)$384$1,493$114,057
293 ($1,877)$379$1,498$112,559
294 ($1,877)$374$1,503$111,057
295 ($1,877)$369$1,508$109,549
296 ($1,877)$364$1,513$108,036
297 ($1,877)$359$1,518$106,519
298 ($1,877)$354$1,523$104,996
299 ($1,877)$349$1,528$103,468
300 ($1,877)$344$1,533$101,936
Year 26 - 301 ($1,877)$339$1,538$100,398
302 ($1,877)$334$1,543$98,855
303 ($1,877)$329$1,548$97,306
304 ($1,877)$324$1,553$95,753
305 ($1,877)$318$1,558$94,195
306 ($1,877)$313$1,564$92,631
307 ($1,877)$308$1,569$91,062
308 ($1,877)$303$1,574$89,488
309 ($1,877)$298$1,579$87,909
310 ($1,877)$292$1,585$86,324
311 ($1,877)$287$1,590$84,735
312 ($1,877)$282$1,595$83,139
Year 27 - 313 ($1,877)$276$1,600$81,539
314 ($1,877)$271$1,606$79,933
315 ($1,877)$266$1,611$78,322
316 ($1,877)$260$1,616$76,706
317 ($1,877)$255$1,622$75,084
318 ($1,877)$250$1,627$73,457
319 ($1,877)$244$1,633$71,824
320 ($1,877)$239$1,638$70,186
321 ($1,877)$233$1,643$68,543
322 ($1,877)$228$1,649$66,894
323 ($1,877)$222$1,654$65,239
324 ($1,877)$217$1,660$63,580
Year 28 - 325 ($1,877)$211$1,665$61,914
326 ($1,877)$206$1,671$60,243
327 ($1,877)$200$1,677$58,567
328 ($1,877)$195$1,682$56,884
329 ($1,877)$189$1,688$55,197
330 ($1,877)$184$1,693$53,503
331 ($1,877)$178$1,699$51,805
332 ($1,877)$172$1,705$50,100
333 ($1,877)$167$1,710$48,390
334 ($1,877)$161$1,716$46,674
335 ($1,877)$155$1,722$44,952
336 ($1,877)$149$1,727$43,225
Year 29 - 337 ($1,877)$144$1,733$41,492
338 ($1,877)$138$1,739$39,753
339 ($1,877)$132$1,745$38,008
340 ($1,877)$126$1,750$36,258
341 ($1,877)$121$1,756$34,501
342 ($1,877)$115$1,762$32,739
343 ($1,877)$109$1,768$30,971
344 ($1,877)$103$1,774$29,197
345 ($1,877)$97$1,780$27,418
346 ($1,877)$91$1,786$25,632
347 ($1,877)$85$1,792$23,840
348 ($1,877)$79$1,798$22,043
Year 30 - 349 ($1,877)$73$1,804$20,239
350 ($1,877)$67$1,810$18,430
351 ($1,877)$61$1,816$16,614
352 ($1,877)$55$1,822$14,793
353 ($1,877)$49$1,828$12,965
354 ($1,877)$43$1,834$11,131
355 ($1,877)$37$1,840$9,291
356 ($1,877)$31$1,846$7,445
357 ($1,877)$25$1,852$5,593
358 ($1,877)$19$1,858$3,735
359 ($1,877)$12$1,864$1,871
360 ($1,877)$6$1,871$0
TOTALS$282,062$393,600$675,662

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.