« 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 November 23, 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,865 360 $276,921 $671,321

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


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 #: 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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 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: $962 | 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 #: 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 #: 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
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 ($1,865)$1,288$576$393,824
2 ($1,865)$1,286$578$393,245
3 ($1,865)$1,285$580$392,665
4 ($1,865)$1,283$582$392,083
5 ($1,865)$1,281$584$391,499
6 ($1,865)$1,279$586$390,913
7 ($1,865)$1,277$588$390,325
8 ($1,865)$1,275$590$389,736
9 ($1,865)$1,273$592$389,144
10 ($1,865)$1,271$594$388,550
11 ($1,865)$1,269$596$387,955
12 ($1,865)$1,267$597$387,357
Year 2 - 13 ($1,865)$1,265$599$386,758
14 ($1,865)$1,263$601$386,157
15 ($1,865)$1,261$603$385,553
16 ($1,865)$1,259$605$384,948
17 ($1,865)$1,257$607$384,341
18 ($1,865)$1,256$609$383,731
19 ($1,865)$1,254$611$383,120
20 ($1,865)$1,252$613$382,507
21 ($1,865)$1,250$615$381,892
22 ($1,865)$1,248$617$381,274
23 ($1,865)$1,245$619$380,655
24 ($1,865)$1,243$621$380,034
Year 3 - 25 ($1,865)$1,241$623$379,411
26 ($1,865)$1,239$625$378,785
27 ($1,865)$1,237$627$378,158
28 ($1,865)$1,235$629$377,528
29 ($1,865)$1,233$632$376,897
30 ($1,865)$1,231$634$376,263
31 ($1,865)$1,229$636$375,627
32 ($1,865)$1,227$638$374,990
33 ($1,865)$1,225$640$374,350
34 ($1,865)$1,223$642$373,708
35 ($1,865)$1,221$644$373,064
36 ($1,865)$1,219$646$372,418
Year 4 - 37 ($1,865)$1,217$648$371,770
38 ($1,865)$1,214$650$371,119
39 ($1,865)$1,212$652$370,467
40 ($1,865)$1,210$655$369,812
41 ($1,865)$1,208$657$369,156
42 ($1,865)$1,206$659$368,497
43 ($1,865)$1,204$661$367,836
44 ($1,865)$1,202$663$367,173
45 ($1,865)$1,199$665$366,507
46 ($1,865)$1,197$668$365,840
47 ($1,865)$1,195$670$365,170
48 ($1,865)$1,193$672$364,498
Year 5 - 49 ($1,865)$1,191$674$363,824
50 ($1,865)$1,188$676$363,148
51 ($1,865)$1,186$678$362,469
52 ($1,865)$1,184$681$361,788
53 ($1,865)$1,182$683$361,106
54 ($1,865)$1,180$685$360,420
55 ($1,865)$1,177$687$359,733
56 ($1,865)$1,175$690$359,043
57 ($1,865)$1,173$692$358,351
58 ($1,865)$1,171$694$357,657
59 ($1,865)$1,168$696$356,961
60 ($1,865)$1,166$699$356,262
Year 6 - 61 ($1,865)$1,164$701$355,561
62 ($1,865)$1,161$703$354,858
63 ($1,865)$1,159$706$354,152
64 ($1,865)$1,157$708$353,444
65 ($1,865)$1,155$710$352,734
66 ($1,865)$1,152$713$352,022
67 ($1,865)$1,150$715$351,307
68 ($1,865)$1,148$717$350,590
69 ($1,865)$1,145$720$349,870
70 ($1,865)$1,143$722$349,148
71 ($1,865)$1,141$724$348,424
72 ($1,865)$1,138$727$347,697
Year 7 - 73 ($1,865)$1,136$729$346,968
74 ($1,865)$1,133$731$346,237
75 ($1,865)$1,131$734$345,503
76 ($1,865)$1,129$736$344,767
77 ($1,865)$1,126$739$344,029
78 ($1,865)$1,124$741$343,288
79 ($1,865)$1,121$743$342,544
80 ($1,865)$1,119$746$341,799
81 ($1,865)$1,117$748$341,050
82 ($1,865)$1,114$751$340,300
83 ($1,865)$1,112$753$339,546
84 ($1,865)$1,109$756$338,791
Year 8 - 85 ($1,865)$1,107$758$338,033
86 ($1,865)$1,104$761$337,272
87 ($1,865)$1,102$763$336,509
88 ($1,865)$1,099$766$335,744
89 ($1,865)$1,097$768$334,976
90 ($1,865)$1,094$771$334,205
91 ($1,865)$1,092$773$333,432
92 ($1,865)$1,089$776$332,657
93 ($1,865)$1,087$778$331,878
94 ($1,865)$1,084$781$331,098
95 ($1,865)$1,082$783$330,315
96 ($1,865)$1,079$786$329,529
Year 9 - 97 ($1,865)$1,076$788$328,741
98 ($1,865)$1,074$791$327,950
99 ($1,865)$1,071$793$327,156
100 ($1,865)$1,069$796$326,360
101 ($1,865)$1,066$799$325,561
102 ($1,865)$1,064$801$324,760
103 ($1,865)$1,061$804$323,956
104 ($1,865)$1,058$807$323,150
105 ($1,865)$1,056$809$322,341
106 ($1,865)$1,053$812$321,529
107 ($1,865)$1,050$814$320,714
108 ($1,865)$1,048$817$319,897
Year 10 - 109 ($1,865)$1,045$820$319,077
110 ($1,865)$1,042$822$318,255
111 ($1,865)$1,040$825$317,430
112 ($1,865)$1,037$828$316,602
113 ($1,865)$1,034$831$315,771
114 ($1,865)$1,032$833$314,938
115 ($1,865)$1,029$836$314,102
116 ($1,865)$1,026$839$313,263
117 ($1,865)$1,023$841$312,422
118 ($1,865)$1,021$844$311,578
119 ($1,865)$1,018$847$310,731
120 ($1,865)$1,015$850$309,881
Year 11 - 121 ($1,865)$1,012$853$309,029
122 ($1,865)$1,009$855$308,173
123 ($1,865)$1,007$858$307,315
124 ($1,865)$1,004$861$306,454
125 ($1,865)$1,001$864$305,591
126 ($1,865)$998$867$304,724
127 ($1,865)$995$869$303,855
128 ($1,865)$993$872$302,983
129 ($1,865)$990$875$302,108
130 ($1,865)$987$878$301,230
131 ($1,865)$984$881$300,349
132 ($1,865)$981$884$299,465
Year 12 - 133 ($1,865)$978$887$298,579
134 ($1,865)$975$889$297,689
135 ($1,865)$972$892$296,797
136 ($1,865)$970$895$295,902
137 ($1,865)$967$898$295,004
138 ($1,865)$964$901$294,102
139 ($1,865)$961$904$293,198
140 ($1,865)$958$907$292,291
141 ($1,865)$955$910$291,381
142 ($1,865)$952$913$290,468
143 ($1,865)$949$916$289,553
144 ($1,865)$946$919$288,634
Year 13 - 145 ($1,865)$943$922$287,712
146 ($1,865)$940$925$286,787
147 ($1,865)$937$928$285,859
148 ($1,865)$934$931$284,928
149 ($1,865)$931$934$283,994
150 ($1,865)$928$937$283,057
151 ($1,865)$925$940$282,117
152 ($1,865)$922$943$281,173
153 ($1,865)$919$946$280,227
154 ($1,865)$915$949$279,278
155 ($1,865)$912$952$278,325
156 ($1,865)$909$956$277,370
Year 14 - 157 ($1,865)$906$959$276,411
158 ($1,865)$903$962$275,449
159 ($1,865)$900$965$274,484
160 ($1,865)$897$968$273,516
161 ($1,865)$893$971$272,545
162 ($1,865)$890$974$271,570
163 ($1,865)$887$978$270,593
164 ($1,865)$884$981$269,612
165 ($1,865)$881$984$268,628
166 ($1,865)$878$987$267,641
167 ($1,865)$874$990$266,650
168 ($1,865)$871$994$265,656
Year 15 - 169 ($1,865)$868$997$264,659
170 ($1,865)$865$1,000$263,659
171 ($1,865)$861$1,003$262,656
172 ($1,865)$858$1,007$261,649
173 ($1,865)$855$1,010$260,639
174 ($1,865)$851$1,013$259,625
175 ($1,865)$848$1,017$258,609
176 ($1,865)$845$1,020$257,589
177 ($1,865)$841$1,023$256,565
178 ($1,865)$838$1,027$255,539
179 ($1,865)$835$1,030$254,509
180 ($1,865)$831$1,033$253,475
Year 16 - 181 ($1,865)$828$1,037$252,439
182 ($1,865)$825$1,040$251,398
183 ($1,865)$821$1,044$250,355
184 ($1,865)$818$1,047$249,308
185 ($1,865)$814$1,050$248,258
186 ($1,865)$811$1,054$247,204
187 ($1,865)$808$1,057$246,147
188 ($1,865)$804$1,061$245,086
189 ($1,865)$801$1,064$244,022
190 ($1,865)$797$1,068$242,954
191 ($1,865)$794$1,071$241,883
192 ($1,865)$790$1,075$240,808
Year 17 - 193 ($1,865)$787$1,078$239,730
194 ($1,865)$783$1,082$238,648
195 ($1,865)$780$1,085$237,563
196 ($1,865)$776$1,089$236,475
197 ($1,865)$772$1,092$235,382
198 ($1,865)$769$1,096$234,286
199 ($1,865)$765$1,099$233,187
200 ($1,865)$762$1,103$232,084
201 ($1,865)$758$1,107$230,977
202 ($1,865)$755$1,110$229,867
203 ($1,865)$751$1,114$228,753
204 ($1,865)$747$1,118$227,636
Year 18 - 205 ($1,865)$744$1,121$226,514
206 ($1,865)$740$1,125$225,390
207 ($1,865)$736$1,129$224,261
208 ($1,865)$733$1,132$223,129
209 ($1,865)$729$1,136$221,993
210 ($1,865)$725$1,140$220,853
211 ($1,865)$721$1,143$219,710
212 ($1,865)$718$1,147$218,563
213 ($1,865)$714$1,151$217,412
214 ($1,865)$710$1,155$216,258
215 ($1,865)$706$1,158$215,099
216 ($1,865)$703$1,162$213,937
Year 19 - 217 ($1,865)$699$1,166$212,771
218 ($1,865)$695$1,170$211,601
219 ($1,865)$691$1,174$210,428
220 ($1,865)$687$1,177$209,251
221 ($1,865)$684$1,181$208,069
222 ($1,865)$680$1,185$206,884
223 ($1,865)$676$1,189$205,695
224 ($1,865)$672$1,193$204,502
225 ($1,865)$668$1,197$203,306
226 ($1,865)$664$1,201$202,105
227 ($1,865)$660$1,205$200,900
228 ($1,865)$656$1,209$199,692
Year 20 - 229 ($1,865)$652$1,212$198,480
230 ($1,865)$648$1,216$197,263
231 ($1,865)$644$1,220$196,043
232 ($1,865)$640$1,224$194,818
233 ($1,865)$636$1,228$193,590
234 ($1,865)$632$1,232$192,358
235 ($1,865)$628$1,236$191,121
236 ($1,865)$624$1,240$189,881
237 ($1,865)$620$1,245$188,636
238 ($1,865)$616$1,249$187,388
239 ($1,865)$612$1,253$186,135
240 ($1,865)$608$1,257$184,878
Year 21 - 241 ($1,865)$604$1,261$183,617
242 ($1,865)$600$1,265$182,352
243 ($1,865)$596$1,269$181,083
244 ($1,865)$592$1,273$179,810
245 ($1,865)$587$1,277$178,533
246 ($1,865)$583$1,282$177,251
247 ($1,865)$579$1,286$175,965
248 ($1,865)$575$1,290$174,675
249 ($1,865)$571$1,294$173,381
250 ($1,865)$566$1,298$172,083
251 ($1,865)$562$1,303$170,780
252 ($1,865)$558$1,307$169,473
Year 22 - 253 ($1,865)$554$1,311$168,162
254 ($1,865)$549$1,315$166,847
255 ($1,865)$545$1,320$165,527
256 ($1,865)$541$1,324$164,203
257 ($1,865)$536$1,328$162,874
258 ($1,865)$532$1,333$161,542
259 ($1,865)$528$1,337$160,205
260 ($1,865)$523$1,341$158,863
261 ($1,865)$519$1,346$157,517
262 ($1,865)$515$1,350$156,167
263 ($1,865)$510$1,355$154,813
264 ($1,865)$506$1,359$153,453
Year 23 - 265 ($1,865)$501$1,363$152,090
266 ($1,865)$497$1,368$150,722
267 ($1,865)$492$1,372$149,350
268 ($1,865)$488$1,377$147,973
269 ($1,865)$483$1,381$146,591
270 ($1,865)$479$1,386$145,205
271 ($1,865)$474$1,390$143,815
272 ($1,865)$470$1,395$142,420
273 ($1,865)$465$1,400$141,020
274 ($1,865)$461$1,404$139,616
275 ($1,865)$456$1,409$138,208
276 ($1,865)$451$1,413$136,794
Year 24 - 277 ($1,865)$447$1,418$135,376
278 ($1,865)$442$1,423$133,954
279 ($1,865)$438$1,427$132,527
280 ($1,865)$433$1,432$131,095
281 ($1,865)$428$1,437$129,658
282 ($1,865)$424$1,441$128,217
283 ($1,865)$419$1,446$126,771
284 ($1,865)$414$1,451$125,320
285 ($1,865)$409$1,455$123,865
286 ($1,865)$405$1,460$122,405
287 ($1,865)$400$1,465$120,940
288 ($1,865)$395$1,470$119,470
Year 25 - 289 ($1,865)$390$1,475$117,996
290 ($1,865)$385$1,479$116,516
291 ($1,865)$381$1,484$115,032
292 ($1,865)$376$1,489$113,543
293 ($1,865)$371$1,494$112,049
294 ($1,865)$366$1,499$110,551
295 ($1,865)$361$1,504$109,047
296 ($1,865)$356$1,509$107,538
297 ($1,865)$351$1,513$106,025
298 ($1,865)$346$1,518$104,506
299 ($1,865)$341$1,523$102,983
300 ($1,865)$336$1,528$101,455
Year 26 - 301 ($1,865)$331$1,533$99,921
302 ($1,865)$326$1,538$98,383
303 ($1,865)$321$1,543$96,840
304 ($1,865)$316$1,548$95,291
305 ($1,865)$311$1,553$93,738
306 ($1,865)$306$1,559$92,179
307 ($1,865)$301$1,564$90,615
308 ($1,865)$296$1,569$89,047
309 ($1,865)$291$1,574$87,473
310 ($1,865)$286$1,579$85,894
311 ($1,865)$281$1,584$84,309
312 ($1,865)$275$1,589$82,720
Year 27 - 313 ($1,865)$270$1,595$81,126
314 ($1,865)$265$1,600$79,526
315 ($1,865)$260$1,605$77,921
316 ($1,865)$255$1,610$76,311
317 ($1,865)$249$1,616$74,695
318 ($1,865)$244$1,621$73,074
319 ($1,865)$239$1,626$71,448
320 ($1,865)$233$1,631$69,817
321 ($1,865)$228$1,637$68,180
322 ($1,865)$223$1,642$66,538
323 ($1,865)$217$1,647$64,891
324 ($1,865)$212$1,653$63,238
Year 28 - 325 ($1,865)$207$1,658$61,580
326 ($1,865)$201$1,664$59,916
327 ($1,865)$196$1,669$58,247
328 ($1,865)$190$1,675$56,572
329 ($1,865)$185$1,680$54,892
330 ($1,865)$179$1,685$53,207
331 ($1,865)$174$1,691$51,516
332 ($1,865)$168$1,696$49,819
333 ($1,865)$163$1,702$48,117
334 ($1,865)$157$1,708$46,410
335 ($1,865)$152$1,713$44,697
336 ($1,865)$146$1,719$42,978
Year 29 - 337 ($1,865)$140$1,724$41,253
338 ($1,865)$135$1,730$39,523
339 ($1,865)$129$1,736$37,788
340 ($1,865)$123$1,741$36,046
341 ($1,865)$118$1,747$34,299
342 ($1,865)$112$1,753$32,547
343 ($1,865)$106$1,758$30,788
344 ($1,865)$101$1,764$29,024
345 ($1,865)$95$1,770$27,254
346 ($1,865)$89$1,776$25,478
347 ($1,865)$83$1,782$23,697
348 ($1,865)$77$1,787$21,909
Year 30 - 349 ($1,865)$72$1,793$20,116
350 ($1,865)$66$1,799$18,317
351 ($1,865)$60$1,805$16,512
352 ($1,865)$54$1,811$14,701
353 ($1,865)$48$1,817$12,885
354 ($1,865)$42$1,823$11,062
355 ($1,865)$36$1,829$9,233
356 ($1,865)$30$1,835$7,399
357 ($1,865)$24$1,841$5,558
358 ($1,865)$18$1,847$3,711
359 ($1,865)$12$1,853$1,859
360 ($1,865)$6$1,859$0
TOTALS$276,921$394,400$671,321

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.