« Back to all home prices

Mortgage Payment Schedule for a $493,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($98,600) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,833 360 $265,569 $659,969

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


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 #: 790396
$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 #: 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 #: 244476 | State Lic #: MC-5877
$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: 3.761% | Rate: 3.750% | Fees: $330 | 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: 3.993% | Rate: 3.990% | Fees: $102 | 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

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | 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
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  $493,000
Down Payment $98,600$394,400
Year 1 - 1 ($1,833)$1,242$591$393,809
2 ($1,833)$1,240$593$393,216
3 ($1,833)$1,239$595$392,622
4 ($1,833)$1,237$596$392,025
5 ($1,833)$1,235$598$391,427
6 ($1,833)$1,233$600$390,827
7 ($1,833)$1,231$602$390,224
8 ($1,833)$1,229$604$389,620
9 ($1,833)$1,227$606$389,015
10 ($1,833)$1,225$608$388,407
11 ($1,833)$1,223$610$387,797
12 ($1,833)$1,222$612$387,185
Year 2 - 13 ($1,833)$1,220$614$386,572
14 ($1,833)$1,218$616$385,956
15 ($1,833)$1,216$617$385,339
16 ($1,833)$1,214$619$384,719
17 ($1,833)$1,212$621$384,098
18 ($1,833)$1,210$623$383,474
19 ($1,833)$1,208$625$382,849
20 ($1,833)$1,206$627$382,222
21 ($1,833)$1,204$629$381,593
22 ($1,833)$1,202$631$380,961
23 ($1,833)$1,200$633$380,328
24 ($1,833)$1,198$635$379,693
Year 3 - 25 ($1,833)$1,196$637$379,056
26 ($1,833)$1,194$639$378,416
27 ($1,833)$1,192$641$377,775
28 ($1,833)$1,190$643$377,132
29 ($1,833)$1,188$645$376,487
30 ($1,833)$1,186$647$375,839
31 ($1,833)$1,184$649$375,190
32 ($1,833)$1,182$651$374,539
33 ($1,833)$1,180$653$373,885
34 ($1,833)$1,178$656$373,230
35 ($1,833)$1,176$658$372,572
36 ($1,833)$1,174$660$371,912
Year 4 - 37 ($1,833)$1,172$662$371,251
38 ($1,833)$1,169$664$370,587
39 ($1,833)$1,167$666$369,921
40 ($1,833)$1,165$668$369,253
41 ($1,833)$1,163$670$368,583
42 ($1,833)$1,161$672$367,911
43 ($1,833)$1,159$674$367,236
44 ($1,833)$1,157$676$366,560
45 ($1,833)$1,155$679$365,881
46 ($1,833)$1,153$681$365,201
47 ($1,833)$1,150$683$364,518
48 ($1,833)$1,148$685$363,833
Year 5 - 49 ($1,833)$1,146$687$363,146
50 ($1,833)$1,144$689$362,456
51 ($1,833)$1,142$692$361,765
52 ($1,833)$1,140$694$361,071
53 ($1,833)$1,137$696$360,375
54 ($1,833)$1,135$698$359,677
55 ($1,833)$1,133$700$358,977
56 ($1,833)$1,131$702$358,274
57 ($1,833)$1,129$705$357,570
58 ($1,833)$1,126$707$356,863
59 ($1,833)$1,124$709$356,154
60 ($1,833)$1,122$711$355,442
Year 6 - 61 ($1,833)$1,120$714$354,729
62 ($1,833)$1,117$716$354,013
63 ($1,833)$1,115$718$353,295
64 ($1,833)$1,113$720$352,574
65 ($1,833)$1,111$723$351,852
66 ($1,833)$1,108$725$351,127
67 ($1,833)$1,106$727$350,400
68 ($1,833)$1,104$729$349,670
69 ($1,833)$1,101$732$348,938
70 ($1,833)$1,099$734$348,204
71 ($1,833)$1,097$736$347,468
72 ($1,833)$1,095$739$346,729
Year 7 - 73 ($1,833)$1,092$741$345,988
74 ($1,833)$1,090$743$345,245
75 ($1,833)$1,088$746$344,499
76 ($1,833)$1,085$748$343,751
77 ($1,833)$1,083$750$343,000
78 ($1,833)$1,080$753$342,248
79 ($1,833)$1,078$755$341,492
80 ($1,833)$1,076$758$340,735
81 ($1,833)$1,073$760$339,975
82 ($1,833)$1,071$762$339,213
83 ($1,833)$1,069$765$338,448
84 ($1,833)$1,066$767$337,681
Year 8 - 85 ($1,833)$1,064$770$336,911
86 ($1,833)$1,061$772$336,139
87 ($1,833)$1,059$774$335,365
88 ($1,833)$1,056$777$334,588
89 ($1,833)$1,054$779$333,809
90 ($1,833)$1,051$782$333,027
91 ($1,833)$1,049$784$332,243
92 ($1,833)$1,047$787$331,456
93 ($1,833)$1,044$789$330,667
94 ($1,833)$1,042$792$329,875
95 ($1,833)$1,039$794$329,081
96 ($1,833)$1,037$797$328,284
Year 9 - 97 ($1,833)$1,034$799$327,485
98 ($1,833)$1,032$802$326,684
99 ($1,833)$1,029$804$325,879
100 ($1,833)$1,027$807$325,073
101 ($1,833)$1,024$809$324,263
102 ($1,833)$1,021$812$323,452
103 ($1,833)$1,019$814$322,637
104 ($1,833)$1,016$817$321,820
105 ($1,833)$1,014$820$321,001
106 ($1,833)$1,011$822$320,179
107 ($1,833)$1,009$825$319,354
108 ($1,833)$1,006$827$318,527
Year 10 - 109 ($1,833)$1,003$830$317,697
110 ($1,833)$1,001$833$316,864
111 ($1,833)$998$835$316,029
112 ($1,833)$995$838$315,191
113 ($1,833)$993$840$314,351
114 ($1,833)$990$843$313,508
115 ($1,833)$988$846$312,662
116 ($1,833)$985$848$311,814
117 ($1,833)$982$851$310,963
118 ($1,833)$980$854$310,109
119 ($1,833)$977$856$309,253
120 ($1,833)$974$859$308,394
Year 11 - 121 ($1,833)$971$862$307,532
122 ($1,833)$969$865$306,667
123 ($1,833)$966$867$305,800
124 ($1,833)$963$870$304,930
125 ($1,833)$961$873$304,057
126 ($1,833)$958$875$303,182
127 ($1,833)$955$878$302,304
128 ($1,833)$952$881$301,423
129 ($1,833)$949$884$300,539
130 ($1,833)$947$887$299,652
131 ($1,833)$944$889$298,763
132 ($1,833)$941$892$297,871
Year 12 - 133 ($1,833)$938$895$296,976
134 ($1,833)$935$898$296,078
135 ($1,833)$933$901$295,178
136 ($1,833)$930$903$294,274
137 ($1,833)$927$906$293,368
138 ($1,833)$924$909$292,459
139 ($1,833)$921$912$291,547
140 ($1,833)$918$915$290,632
141 ($1,833)$915$918$289,714
142 ($1,833)$913$921$288,793
143 ($1,833)$910$924$287,870
144 ($1,833)$907$926$286,943
Year 13 - 145 ($1,833)$904$929$286,014
146 ($1,833)$901$932$285,082
147 ($1,833)$898$935$284,146
148 ($1,833)$895$938$283,208
149 ($1,833)$892$941$282,267
150 ($1,833)$889$944$281,323
151 ($1,833)$886$947$280,376
152 ($1,833)$883$950$279,426
153 ($1,833)$880$953$278,473
154 ($1,833)$877$956$277,517
155 ($1,833)$874$959$276,558
156 ($1,833)$871$962$275,596
Year 14 - 157 ($1,833)$868$965$274,630
158 ($1,833)$865$968$273,662
159 ($1,833)$862$971$272,691
160 ($1,833)$859$974$271,717
161 ($1,833)$856$977$270,739
162 ($1,833)$853$980$269,759
163 ($1,833)$850$984$268,776
164 ($1,833)$847$987$267,789
165 ($1,833)$844$990$266,799
166 ($1,833)$840$993$265,806
167 ($1,833)$837$996$264,810
168 ($1,833)$834$999$263,811
Year 15 - 169 ($1,833)$831$1,002$262,809
170 ($1,833)$828$1,005$261,804
171 ($1,833)$825$1,009$260,795
172 ($1,833)$822$1,012$259,783
173 ($1,833)$818$1,015$258,768
174 ($1,833)$815$1,018$257,750
175 ($1,833)$812$1,021$256,729
176 ($1,833)$809$1,025$255,704
177 ($1,833)$805$1,028$254,677
178 ($1,833)$802$1,031$253,646
179 ($1,833)$799$1,034$252,611
180 ($1,833)$796$1,038$251,574
Year 16 - 181 ($1,833)$792$1,041$250,533
182 ($1,833)$789$1,044$249,489
183 ($1,833)$786$1,047$248,442
184 ($1,833)$783$1,051$247,391
185 ($1,833)$779$1,054$246,337
186 ($1,833)$776$1,057$245,280
187 ($1,833)$773$1,061$244,219
188 ($1,833)$769$1,064$243,155
189 ($1,833)$766$1,067$242,088
190 ($1,833)$763$1,071$241,017
191 ($1,833)$759$1,074$239,943
192 ($1,833)$756$1,077$238,866
Year 17 - 193 ($1,833)$752$1,081$237,785
194 ($1,833)$749$1,084$236,701
195 ($1,833)$746$1,088$235,613
196 ($1,833)$742$1,091$234,522
197 ($1,833)$739$1,095$233,427
198 ($1,833)$735$1,098$232,330
199 ($1,833)$732$1,101$231,228
200 ($1,833)$728$1,105$230,123
201 ($1,833)$725$1,108$229,015
202 ($1,833)$721$1,112$227,903
203 ($1,833)$718$1,115$226,788
204 ($1,833)$714$1,119$225,669
Year 18 - 205 ($1,833)$711$1,122$224,546
206 ($1,833)$707$1,126$223,420
207 ($1,833)$704$1,129$222,291
208 ($1,833)$700$1,133$221,158
209 ($1,833)$697$1,137$220,021
210 ($1,833)$693$1,140$218,881
211 ($1,833)$689$1,144$217,737
212 ($1,833)$686$1,147$216,590
213 ($1,833)$682$1,151$215,439
214 ($1,833)$679$1,155$214,284
215 ($1,833)$675$1,158$213,126
216 ($1,833)$671$1,162$211,964
Year 19 - 217 ($1,833)$668$1,166$210,799
218 ($1,833)$664$1,169$209,629
219 ($1,833)$660$1,173$208,457
220 ($1,833)$657$1,177$207,280
221 ($1,833)$653$1,180$206,100
222 ($1,833)$649$1,184$204,916
223 ($1,833)$645$1,188$203,728
224 ($1,833)$642$1,192$202,536
225 ($1,833)$638$1,195$201,341
226 ($1,833)$634$1,199$200,142
227 ($1,833)$630$1,203$198,939
228 ($1,833)$627$1,207$197,733
Year 20 - 229 ($1,833)$623$1,210$196,522
230 ($1,833)$619$1,214$195,308
231 ($1,833)$615$1,218$194,090
232 ($1,833)$611$1,222$192,868
233 ($1,833)$608$1,226$191,642
234 ($1,833)$604$1,230$190,413
235 ($1,833)$600$1,233$189,179
236 ($1,833)$596$1,237$187,942
237 ($1,833)$592$1,241$186,701
238 ($1,833)$588$1,245$185,456
239 ($1,833)$584$1,249$184,207
240 ($1,833)$580$1,253$182,954
Year 21 - 241 ($1,833)$576$1,257$181,697
242 ($1,833)$572$1,261$180,436
243 ($1,833)$568$1,265$179,171
244 ($1,833)$564$1,269$177,902
245 ($1,833)$560$1,273$176,629
246 ($1,833)$556$1,277$175,352
247 ($1,833)$552$1,281$174,071
248 ($1,833)$548$1,285$172,787
249 ($1,833)$544$1,289$171,498
250 ($1,833)$540$1,293$170,205
251 ($1,833)$536$1,297$168,907
252 ($1,833)$532$1,301$167,606
Year 22 - 253 ($1,833)$528$1,305$166,301
254 ($1,833)$524$1,309$164,992
255 ($1,833)$520$1,314$163,678
256 ($1,833)$516$1,318$162,360
257 ($1,833)$511$1,322$161,039
258 ($1,833)$507$1,326$159,713
259 ($1,833)$503$1,330$158,382
260 ($1,833)$499$1,334$157,048
261 ($1,833)$495$1,339$155,710
262 ($1,833)$490$1,343$154,367
263 ($1,833)$486$1,347$153,020
264 ($1,833)$482$1,351$151,669
Year 23 - 265 ($1,833)$478$1,355$150,313
266 ($1,833)$473$1,360$148,953
267 ($1,833)$469$1,364$147,589
268 ($1,833)$465$1,368$146,221
269 ($1,833)$461$1,373$144,848
270 ($1,833)$456$1,377$143,471
271 ($1,833)$452$1,381$142,090
272 ($1,833)$448$1,386$140,704
273 ($1,833)$443$1,390$139,314
274 ($1,833)$439$1,394$137,920
275 ($1,833)$434$1,399$136,521
276 ($1,833)$430$1,403$135,118
Year 24 - 277 ($1,833)$426$1,408$133,710
278 ($1,833)$421$1,412$132,298
279 ($1,833)$417$1,417$130,882
280 ($1,833)$412$1,421$129,461
281 ($1,833)$408$1,425$128,035
282 ($1,833)$403$1,430$126,605
283 ($1,833)$399$1,434$125,171
284 ($1,833)$394$1,439$123,732
285 ($1,833)$390$1,443$122,288
286 ($1,833)$385$1,448$120,840
287 ($1,833)$381$1,453$119,388
288 ($1,833)$376$1,457$117,931
Year 25 - 289 ($1,833)$371$1,462$116,469
290 ($1,833)$367$1,466$115,002
291 ($1,833)$362$1,471$113,531
292 ($1,833)$358$1,476$112,056
293 ($1,833)$353$1,480$110,576
294 ($1,833)$348$1,485$109,091
295 ($1,833)$344$1,490$107,601
296 ($1,833)$339$1,494$106,107
297 ($1,833)$334$1,499$104,608
298 ($1,833)$330$1,504$103,104
299 ($1,833)$325$1,508$101,596
300 ($1,833)$320$1,513$100,082
Year 26 - 301 ($1,833)$315$1,518$98,564
302 ($1,833)$310$1,523$97,042
303 ($1,833)$306$1,528$95,514
304 ($1,833)$301$1,532$93,982
305 ($1,833)$296$1,537$92,444
306 ($1,833)$291$1,542$90,902
307 ($1,833)$286$1,547$89,355
308 ($1,833)$281$1,552$87,804
309 ($1,833)$277$1,557$86,247
310 ($1,833)$272$1,562$84,685
311 ($1,833)$267$1,566$83,119
312 ($1,833)$262$1,571$81,548
Year 27 - 313 ($1,833)$257$1,576$79,971
314 ($1,833)$252$1,581$78,390
315 ($1,833)$247$1,586$76,803
316 ($1,833)$242$1,591$75,212
317 ($1,833)$237$1,596$73,616
318 ($1,833)$232$1,601$72,014
319 ($1,833)$227$1,606$70,408
320 ($1,833)$222$1,611$68,797
321 ($1,833)$217$1,617$67,180
322 ($1,833)$212$1,622$65,558
323 ($1,833)$207$1,627$63,932
324 ($1,833)$201$1,632$62,300
Year 28 - 325 ($1,833)$196$1,637$60,663
326 ($1,833)$191$1,642$59,021
327 ($1,833)$186$1,647$57,373
328 ($1,833)$181$1,653$55,721
329 ($1,833)$176$1,658$54,063
330 ($1,833)$170$1,663$52,400
331 ($1,833)$165$1,668$50,732
332 ($1,833)$160$1,673$49,058
333 ($1,833)$155$1,679$47,380
334 ($1,833)$149$1,684$45,696
335 ($1,833)$144$1,689$44,006
336 ($1,833)$139$1,695$42,312
Year 29 - 337 ($1,833)$133$1,700$40,612
338 ($1,833)$128$1,705$38,907
339 ($1,833)$123$1,711$37,196
340 ($1,833)$117$1,716$35,480
341 ($1,833)$112$1,721$33,758
342 ($1,833)$106$1,727$32,031
343 ($1,833)$101$1,732$30,299
344 ($1,833)$95$1,738$28,561
345 ($1,833)$90$1,743$26,818
346 ($1,833)$84$1,749$25,069
347 ($1,833)$79$1,754$23,315
348 ($1,833)$73$1,760$21,555
Year 30 - 349 ($1,833)$68$1,765$19,790
350 ($1,833)$62$1,771$18,019
351 ($1,833)$57$1,776$16,242
352 ($1,833)$51$1,782$14,460
353 ($1,833)$46$1,788$12,673
354 ($1,833)$40$1,793$10,879
355 ($1,833)$34$1,799$9,080
356 ($1,833)$29$1,805$7,276
357 ($1,833)$23$1,810$5,465
358 ($1,833)$17$1,816$3,649
359 ($1,833)$11$1,822$1,827
360 ($1,833)$6$1,827$0
TOTALS$265,569$394,400$659,969

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.