« Back to all home prices

Mortgage Payment Schedule for a $498,000 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% ($99,600) 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
$1,900 360 $285,502 $683,902

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: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 122701 | State Lic #: MC-1186
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $498,000
Down Payment $99,600$398,400
Year 1 - 1 ($1,900)$1,325$575$397,825
2 ($1,900)$1,323$577$397,248
3 ($1,900)$1,321$579$396,669
4 ($1,900)$1,319$581$396,088
5 ($1,900)$1,317$583$395,506
6 ($1,900)$1,315$585$394,921
7 ($1,900)$1,313$587$394,334
8 ($1,900)$1,311$589$393,746
9 ($1,900)$1,309$591$393,155
10 ($1,900)$1,307$592$392,563
11 ($1,900)$1,305$594$391,968
12 ($1,900)$1,303$596$391,372
Year 2 - 13 ($1,900)$1,301$598$390,773
14 ($1,900)$1,299$600$390,173
15 ($1,900)$1,297$602$389,571
16 ($1,900)$1,295$604$388,966
17 ($1,900)$1,293$606$388,360
18 ($1,900)$1,291$608$387,751
19 ($1,900)$1,289$610$387,141
20 ($1,900)$1,287$612$386,528
21 ($1,900)$1,285$615$385,914
22 ($1,900)$1,283$617$385,297
23 ($1,900)$1,281$619$384,679
24 ($1,900)$1,279$621$384,058
Year 3 - 25 ($1,900)$1,277$623$383,435
26 ($1,900)$1,275$625$382,811
27 ($1,900)$1,273$627$382,184
28 ($1,900)$1,271$629$381,555
29 ($1,900)$1,269$631$380,924
30 ($1,900)$1,267$633$380,290
31 ($1,900)$1,264$635$379,655
32 ($1,900)$1,262$637$379,018
33 ($1,900)$1,260$639$378,378
34 ($1,900)$1,258$642$377,737
35 ($1,900)$1,256$644$377,093
36 ($1,900)$1,254$646$376,447
Year 4 - 37 ($1,900)$1,252$648$375,799
38 ($1,900)$1,250$650$375,149
39 ($1,900)$1,247$652$374,496
40 ($1,900)$1,245$655$373,842
41 ($1,900)$1,243$657$373,185
42 ($1,900)$1,241$659$372,526
43 ($1,900)$1,239$661$371,865
44 ($1,900)$1,236$663$371,202
45 ($1,900)$1,234$665$370,537
46 ($1,900)$1,232$668$369,869
47 ($1,900)$1,230$670$369,199
48 ($1,900)$1,228$672$368,527
Year 5 - 49 ($1,900)$1,225$674$367,852
50 ($1,900)$1,223$677$367,176
51 ($1,900)$1,221$679$366,497
52 ($1,900)$1,219$681$365,816
53 ($1,900)$1,216$683$365,132
54 ($1,900)$1,214$686$364,447
55 ($1,900)$1,212$688$363,759
56 ($1,900)$1,209$690$363,069
57 ($1,900)$1,207$693$362,376
58 ($1,900)$1,205$695$361,681
59 ($1,900)$1,203$697$360,984
60 ($1,900)$1,200$699$360,285
Year 6 - 61 ($1,900)$1,198$702$359,583
62 ($1,900)$1,196$704$358,879
63 ($1,900)$1,193$706$358,172
64 ($1,900)$1,191$709$357,464
65 ($1,900)$1,189$711$356,752
66 ($1,900)$1,186$714$356,039
67 ($1,900)$1,184$716$355,323
68 ($1,900)$1,181$718$354,605
69 ($1,900)$1,179$721$353,884
70 ($1,900)$1,177$723$353,161
71 ($1,900)$1,174$725$352,435
72 ($1,900)$1,172$728$351,708
Year 7 - 73 ($1,900)$1,169$730$350,977
74 ($1,900)$1,167$733$350,245
75 ($1,900)$1,165$735$349,509
76 ($1,900)$1,162$738$348,772
77 ($1,900)$1,160$740$348,032
78 ($1,900)$1,157$743$347,289
79 ($1,900)$1,155$745$346,544
80 ($1,900)$1,152$747$345,797
81 ($1,900)$1,150$750$345,047
82 ($1,900)$1,147$752$344,294
83 ($1,900)$1,145$755$343,539
84 ($1,900)$1,142$757$342,782
Year 8 - 85 ($1,900)$1,140$760$342,022
86 ($1,900)$1,137$763$341,259
87 ($1,900)$1,135$765$340,494
88 ($1,900)$1,132$768$339,727
89 ($1,900)$1,130$770$338,957
90 ($1,900)$1,127$773$338,184
91 ($1,900)$1,124$775$337,409
92 ($1,900)$1,122$778$336,631
93 ($1,900)$1,119$780$335,850
94 ($1,900)$1,117$783$335,067
95 ($1,900)$1,114$786$334,282
96 ($1,900)$1,111$788$333,494
Year 9 - 97 ($1,900)$1,109$791$332,703
98 ($1,900)$1,106$793$331,909
99 ($1,900)$1,104$796$331,113
100 ($1,900)$1,101$799$330,314
101 ($1,900)$1,098$801$329,513
102 ($1,900)$1,096$804$328,709
103 ($1,900)$1,093$807$327,902
104 ($1,900)$1,090$809$327,093
105 ($1,900)$1,088$812$326,280
106 ($1,900)$1,085$815$325,466
107 ($1,900)$1,082$818$324,648
108 ($1,900)$1,079$820$323,828
Year 10 - 109 ($1,900)$1,077$823$323,005
110 ($1,900)$1,074$826$322,179
111 ($1,900)$1,071$828$321,351
112 ($1,900)$1,068$831$320,519
113 ($1,900)$1,066$834$319,685
114 ($1,900)$1,063$837$318,849
115 ($1,900)$1,060$840$318,009
116 ($1,900)$1,057$842$317,167
117 ($1,900)$1,055$845$316,321
118 ($1,900)$1,052$848$315,474
119 ($1,900)$1,049$851$314,623
120 ($1,900)$1,046$854$313,769
Year 11 - 121 ($1,900)$1,043$856$312,913
122 ($1,900)$1,040$859$312,053
123 ($1,900)$1,038$862$311,191
124 ($1,900)$1,035$865$310,326
125 ($1,900)$1,032$868$309,458
126 ($1,900)$1,029$871$308,588
127 ($1,900)$1,026$874$307,714
128 ($1,900)$1,023$877$306,837
129 ($1,900)$1,020$879$305,958
130 ($1,900)$1,017$882$305,075
131 ($1,900)$1,014$885$304,190
132 ($1,900)$1,011$888$303,302
Year 12 - 133 ($1,900)$1,008$891$302,411
134 ($1,900)$1,006$894$301,516
135 ($1,900)$1,003$897$300,619
136 ($1,900)$1,000$900$299,719
137 ($1,900)$997$903$298,816
138 ($1,900)$994$906$297,910
139 ($1,900)$991$909$297,000
140 ($1,900)$988$912$296,088
141 ($1,900)$984$915$295,173
142 ($1,900)$981$918$294,255
143 ($1,900)$978$921$293,333
144 ($1,900)$975$924$292,409
Year 13 - 145 ($1,900)$972$927$291,482
146 ($1,900)$969$931$290,551
147 ($1,900)$966$934$289,617
148 ($1,900)$963$937$288,681
149 ($1,900)$960$940$287,741
150 ($1,900)$957$943$286,798
151 ($1,900)$954$946$285,852
152 ($1,900)$950$949$284,902
153 ($1,900)$947$952$283,950
154 ($1,900)$944$956$282,994
155 ($1,900)$941$959$282,036
156 ($1,900)$938$962$281,074
Year 14 - 157 ($1,900)$935$965$280,108
158 ($1,900)$931$968$279,140
159 ($1,900)$928$972$278,169
160 ($1,900)$925$975$277,194
161 ($1,900)$922$978$276,216
162 ($1,900)$918$981$275,234
163 ($1,900)$915$985$274,250
164 ($1,900)$912$988$273,262
165 ($1,900)$909$991$272,271
166 ($1,900)$905$994$271,276
167 ($1,900)$902$998$270,279
168 ($1,900)$899$1,001$269,278
Year 15 - 169 ($1,900)$895$1,004$268,273
170 ($1,900)$892$1,008$267,265
171 ($1,900)$889$1,011$266,254
172 ($1,900)$885$1,014$265,240
173 ($1,900)$882$1,018$264,222
174 ($1,900)$879$1,021$263,201
175 ($1,900)$875$1,025$262,176
176 ($1,900)$872$1,028$261,148
177 ($1,900)$868$1,031$260,117
178 ($1,900)$865$1,035$259,082
179 ($1,900)$861$1,038$258,044
180 ($1,900)$858$1,042$257,002
Year 16 - 181 ($1,900)$855$1,045$255,957
182 ($1,900)$851$1,049$254,908
183 ($1,900)$848$1,052$253,856
184 ($1,900)$844$1,056$252,801
185 ($1,900)$841$1,059$251,741
186 ($1,900)$837$1,063$250,679
187 ($1,900)$834$1,066$249,612
188 ($1,900)$830$1,070$248,543
189 ($1,900)$826$1,073$247,469
190 ($1,900)$823$1,077$246,392
191 ($1,900)$819$1,080$245,312
192 ($1,900)$816$1,084$244,228
Year 17 - 193 ($1,900)$812$1,088$243,140
194 ($1,900)$808$1,091$242,049
195 ($1,900)$805$1,095$240,954
196 ($1,900)$801$1,099$239,855
197 ($1,900)$798$1,102$238,753
198 ($1,900)$794$1,106$237,647
199 ($1,900)$790$1,110$236,538
200 ($1,900)$786$1,113$235,425
201 ($1,900)$783$1,117$234,308
202 ($1,900)$779$1,121$233,187
203 ($1,900)$775$1,124$232,063
204 ($1,900)$772$1,128$230,935
Year 18 - 205 ($1,900)$768$1,132$229,803
206 ($1,900)$764$1,136$228,667
207 ($1,900)$760$1,139$227,528
208 ($1,900)$757$1,143$226,384
209 ($1,900)$753$1,147$225,237
210 ($1,900)$749$1,151$224,087
211 ($1,900)$745$1,155$222,932
212 ($1,900)$741$1,158$221,774
213 ($1,900)$737$1,162$220,611
214 ($1,900)$734$1,166$219,445
215 ($1,900)$730$1,170$218,275
216 ($1,900)$726$1,174$217,101
Year 19 - 217 ($1,900)$722$1,178$215,923
218 ($1,900)$718$1,182$214,741
219 ($1,900)$714$1,186$213,556
220 ($1,900)$710$1,190$212,366
221 ($1,900)$706$1,194$211,172
222 ($1,900)$702$1,198$209,975
223 ($1,900)$698$1,202$208,773
224 ($1,900)$694$1,206$207,568
225 ($1,900)$690$1,210$206,358
226 ($1,900)$686$1,214$205,144
227 ($1,900)$682$1,218$203,927
228 ($1,900)$678$1,222$202,705
Year 20 - 229 ($1,900)$674$1,226$201,479
230 ($1,900)$670$1,230$200,250
231 ($1,900)$666$1,234$199,016
232 ($1,900)$662$1,238$197,778
233 ($1,900)$658$1,242$196,536
234 ($1,900)$653$1,246$195,289
235 ($1,900)$649$1,250$194,039
236 ($1,900)$645$1,255$192,784
237 ($1,900)$641$1,259$191,526
238 ($1,900)$637$1,263$190,263
239 ($1,900)$633$1,267$188,996
240 ($1,900)$628$1,271$187,724
Year 21 - 241 ($1,900)$624$1,276$186,449
242 ($1,900)$620$1,280$185,169
243 ($1,900)$616$1,284$183,885
244 ($1,900)$611$1,288$182,597
245 ($1,900)$607$1,293$181,304
246 ($1,900)$603$1,297$180,007
247 ($1,900)$599$1,301$178,706
248 ($1,900)$594$1,306$177,401
249 ($1,900)$590$1,310$176,091
250 ($1,900)$586$1,314$174,776
251 ($1,900)$581$1,319$173,458
252 ($1,900)$577$1,323$172,135
Year 22 - 253 ($1,900)$572$1,327$170,807
254 ($1,900)$568$1,332$169,476
255 ($1,900)$564$1,336$168,139
256 ($1,900)$559$1,341$166,799
257 ($1,900)$555$1,345$165,454
258 ($1,900)$550$1,350$164,104
259 ($1,900)$546$1,354$162,750
260 ($1,900)$541$1,359$161,391
261 ($1,900)$537$1,363$160,028
262 ($1,900)$532$1,368$158,661
263 ($1,900)$528$1,372$157,289
264 ($1,900)$523$1,377$155,912
Year 23 - 265 ($1,900)$518$1,381$154,530
266 ($1,900)$514$1,386$153,145
267 ($1,900)$509$1,391$151,754
268 ($1,900)$505$1,395$150,359
269 ($1,900)$500$1,400$148,959
270 ($1,900)$495$1,404$147,555
271 ($1,900)$491$1,409$146,146
272 ($1,900)$486$1,414$144,732
273 ($1,900)$481$1,418$143,313
274 ($1,900)$477$1,423$141,890
275 ($1,900)$472$1,428$140,462
276 ($1,900)$467$1,433$139,029
Year 24 - 277 ($1,900)$462$1,437$137,592
278 ($1,900)$457$1,442$136,150
279 ($1,900)$453$1,447$134,703
280 ($1,900)$448$1,452$133,251
281 ($1,900)$443$1,457$131,794
282 ($1,900)$438$1,462$130,333
283 ($1,900)$433$1,466$128,866
284 ($1,900)$428$1,471$127,395
285 ($1,900)$424$1,476$125,919
286 ($1,900)$419$1,481$124,438
287 ($1,900)$414$1,486$122,952
288 ($1,900)$409$1,491$121,461
Year 25 - 289 ($1,900)$404$1,496$119,965
290 ($1,900)$399$1,501$118,464
291 ($1,900)$394$1,506$116,958
292 ($1,900)$389$1,511$115,448
293 ($1,900)$384$1,516$113,932
294 ($1,900)$379$1,521$112,411
295 ($1,900)$374$1,526$110,885
296 ($1,900)$369$1,531$109,354
297 ($1,900)$364$1,536$107,818
298 ($1,900)$358$1,541$106,277
299 ($1,900)$353$1,546$104,730
300 ($1,900)$348$1,551$103,179
Year 26 - 301 ($1,900)$343$1,557$101,622
302 ($1,900)$338$1,562$100,060
303 ($1,900)$333$1,567$98,493
304 ($1,900)$327$1,572$96,921
305 ($1,900)$322$1,577$95,343
306 ($1,900)$317$1,583$93,761
307 ($1,900)$312$1,588$92,173
308 ($1,900)$306$1,593$90,580
309 ($1,900)$301$1,599$88,981
310 ($1,900)$296$1,604$87,377
311 ($1,900)$291$1,609$85,768
312 ($1,900)$285$1,615$84,153
Year 27 - 313 ($1,900)$280$1,620$82,533
314 ($1,900)$274$1,625$80,908
315 ($1,900)$269$1,631$79,277
316 ($1,900)$264$1,636$77,641
317 ($1,900)$258$1,642$76,000
318 ($1,900)$253$1,647$74,353
319 ($1,900)$247$1,653$72,700
320 ($1,900)$242$1,658$71,042
321 ($1,900)$236$1,664$69,379
322 ($1,900)$231$1,669$67,710
323 ($1,900)$225$1,675$66,035
324 ($1,900)$220$1,680$64,355
Year 28 - 325 ($1,900)$214$1,686$62,669
326 ($1,900)$208$1,691$60,978
327 ($1,900)$203$1,697$59,281
328 ($1,900)$197$1,703$57,578
329 ($1,900)$191$1,708$55,870
330 ($1,900)$186$1,714$54,156
331 ($1,900)$180$1,720$52,436
332 ($1,900)$174$1,725$50,711
333 ($1,900)$169$1,731$48,980
334 ($1,900)$163$1,737$47,243
335 ($1,900)$157$1,743$45,500
336 ($1,900)$151$1,748$43,752
Year 29 - 337 ($1,900)$145$1,754$41,998
338 ($1,900)$140$1,760$40,238
339 ($1,900)$134$1,766$38,472
340 ($1,900)$128$1,772$36,700
341 ($1,900)$122$1,778$34,922
342 ($1,900)$116$1,784$33,138
343 ($1,900)$110$1,790$31,349
344 ($1,900)$104$1,795$29,553
345 ($1,900)$98$1,801$27,752
346 ($1,900)$92$1,807$25,945
347 ($1,900)$86$1,813$24,131
348 ($1,900)$80$1,819$22,312
Year 30 - 349 ($1,900)$74$1,826$20,486
350 ($1,900)$68$1,832$18,654
351 ($1,900)$62$1,838$16,817
352 ($1,900)$56$1,844$14,973
353 ($1,900)$50$1,850$13,123
354 ($1,900)$44$1,856$11,267
355 ($1,900)$37$1,862$9,405
356 ($1,900)$31$1,868$7,536
357 ($1,900)$25$1,875$5,661
358 ($1,900)$19$1,881$3,781
359 ($1,900)$13$1,887$1,893
360 ($1,900)$6$1,893$0
TOTALS$285,502$398,400$683,902

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.