« 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 October 19, 2017. 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


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,875 360 $276,443 $674,843

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


NMLS #: 1023
$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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 67717
$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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.991% | Rate: 3.990% | Fees: $25 | 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
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 ($1,875)$1,288$586$397,814
2 ($1,875)$1,286$588$397,225
3 ($1,875)$1,284$590$396,635
4 ($1,875)$1,282$592$396,043
5 ($1,875)$1,281$594$395,449
6 ($1,875)$1,279$596$394,853
7 ($1,875)$1,277$598$394,255
8 ($1,875)$1,275$600$393,655
9 ($1,875)$1,273$602$393,054
10 ($1,875)$1,271$604$392,450
11 ($1,875)$1,269$606$391,844
12 ($1,875)$1,267$608$391,237
Year 2 - 13 ($1,875)$1,265$610$390,627
14 ($1,875)$1,263$612$390,016
15 ($1,875)$1,261$614$389,402
16 ($1,875)$1,259$615$388,787
17 ($1,875)$1,257$617$388,169
18 ($1,875)$1,255$619$387,550
19 ($1,875)$1,253$621$386,928
20 ($1,875)$1,251$623$386,305
21 ($1,875)$1,249$626$385,679
22 ($1,875)$1,247$628$385,052
23 ($1,875)$1,245$630$384,422
24 ($1,875)$1,243$632$383,790
Year 3 - 25 ($1,875)$1,241$634$383,157
26 ($1,875)$1,239$636$382,521
27 ($1,875)$1,237$638$381,883
28 ($1,875)$1,235$640$381,243
29 ($1,875)$1,233$642$380,602
30 ($1,875)$1,231$644$379,958
31 ($1,875)$1,229$646$379,312
32 ($1,875)$1,226$648$378,663
33 ($1,875)$1,224$650$378,013
34 ($1,875)$1,222$652$377,361
35 ($1,875)$1,220$654$376,707
36 ($1,875)$1,218$657$376,050
Year 4 - 37 ($1,875)$1,216$659$375,391
38 ($1,875)$1,214$661$374,731
39 ($1,875)$1,212$663$374,068
40 ($1,875)$1,209$665$373,402
41 ($1,875)$1,207$667$372,735
42 ($1,875)$1,205$669$372,066
43 ($1,875)$1,203$672$371,394
44 ($1,875)$1,201$674$370,721
45 ($1,875)$1,199$676$370,045
46 ($1,875)$1,196$678$369,367
47 ($1,875)$1,194$680$368,686
48 ($1,875)$1,192$682$368,004
Year 5 - 49 ($1,875)$1,190$685$367,319
50 ($1,875)$1,188$687$366,632
51 ($1,875)$1,185$689$365,943
52 ($1,875)$1,183$691$365,252
53 ($1,875)$1,181$694$364,558
54 ($1,875)$1,179$696$363,862
55 ($1,875)$1,176$698$363,164
56 ($1,875)$1,174$700$362,464
57 ($1,875)$1,172$703$361,761
58 ($1,875)$1,170$705$361,057
59 ($1,875)$1,167$707$360,349
60 ($1,875)$1,165$709$359,640
Year 6 - 61 ($1,875)$1,163$712$358,928
62 ($1,875)$1,161$714$358,214
63 ($1,875)$1,158$716$357,498
64 ($1,875)$1,156$719$356,779
65 ($1,875)$1,154$721$356,058
66 ($1,875)$1,151$723$355,335
67 ($1,875)$1,149$726$354,609
68 ($1,875)$1,147$728$353,881
69 ($1,875)$1,144$730$353,151
70 ($1,875)$1,142$733$352,418
71 ($1,875)$1,139$735$351,683
72 ($1,875)$1,137$737$350,946
Year 7 - 73 ($1,875)$1,135$740$350,206
74 ($1,875)$1,132$742$349,464
75 ($1,875)$1,130$745$348,719
76 ($1,875)$1,128$747$347,972
77 ($1,875)$1,125$749$347,222
78 ($1,875)$1,123$752$346,471
79 ($1,875)$1,120$754$345,716
80 ($1,875)$1,118$757$344,960
81 ($1,875)$1,115$759$344,200
82 ($1,875)$1,113$762$343,439
83 ($1,875)$1,110$764$342,675
84 ($1,875)$1,108$767$341,908
Year 8 - 85 ($1,875)$1,106$769$341,139
86 ($1,875)$1,103$772$340,367
87 ($1,875)$1,101$774$339,593
88 ($1,875)$1,098$777$338,817
89 ($1,875)$1,096$779$338,038
90 ($1,875)$1,093$782$337,256
91 ($1,875)$1,090$784$336,472
92 ($1,875)$1,088$787$335,685
93 ($1,875)$1,085$789$334,896
94 ($1,875)$1,083$792$334,105
95 ($1,875)$1,080$794$333,310
96 ($1,875)$1,078$797$332,513
Year 9 - 97 ($1,875)$1,075$799$331,714
98 ($1,875)$1,073$802$330,912
99 ($1,875)$1,070$805$330,107
100 ($1,875)$1,067$807$329,300
101 ($1,875)$1,065$810$328,490
102 ($1,875)$1,062$812$327,678
103 ($1,875)$1,059$815$326,863
104 ($1,875)$1,057$818$326,045
105 ($1,875)$1,054$820$325,225
106 ($1,875)$1,052$823$324,402
107 ($1,875)$1,049$826$323,576
108 ($1,875)$1,046$828$322,748
Year 10 - 109 ($1,875)$1,044$831$321,917
110 ($1,875)$1,041$834$321,083
111 ($1,875)$1,038$836$320,247
112 ($1,875)$1,035$839$319,407
113 ($1,875)$1,033$842$318,566
114 ($1,875)$1,030$845$317,721
115 ($1,875)$1,027$847$316,874
116 ($1,875)$1,025$850$316,024
117 ($1,875)$1,022$853$315,171
118 ($1,875)$1,019$856$314,316
119 ($1,875)$1,016$858$313,457
120 ($1,875)$1,014$861$312,596
Year 11 - 121 ($1,875)$1,011$864$311,732
122 ($1,875)$1,008$867$310,866
123 ($1,875)$1,005$869$309,996
124 ($1,875)$1,002$872$309,124
125 ($1,875)$1,000$875$308,249
126 ($1,875)$997$878$307,371
127 ($1,875)$994$881$306,490
128 ($1,875)$991$884$305,607
129 ($1,875)$988$886$304,720
130 ($1,875)$985$889$303,831
131 ($1,875)$982$892$302,939
132 ($1,875)$980$895$302,044
Year 12 - 133 ($1,875)$977$898$301,146
134 ($1,875)$974$901$300,245
135 ($1,875)$971$904$299,341
136 ($1,875)$968$907$298,435
137 ($1,875)$965$910$297,525
138 ($1,875)$962$913$296,612
139 ($1,875)$959$916$295,697
140 ($1,875)$956$918$294,778
141 ($1,875)$953$921$293,857
142 ($1,875)$950$924$292,933
143 ($1,875)$947$927$292,005
144 ($1,875)$944$930$291,075
Year 13 - 145 ($1,875)$941$933$290,141
146 ($1,875)$938$936$289,205
147 ($1,875)$935$939$288,265
148 ($1,875)$932$943$287,323
149 ($1,875)$929$946$286,377
150 ($1,875)$926$949$285,429
151 ($1,875)$923$952$284,477
152 ($1,875)$920$955$283,522
153 ($1,875)$917$958$282,564
154 ($1,875)$914$961$281,603
155 ($1,875)$911$964$280,639
156 ($1,875)$907$967$279,672
Year 14 - 157 ($1,875)$904$970$278,702
158 ($1,875)$901$973$277,729
159 ($1,875)$898$977$276,752
160 ($1,875)$895$980$275,772
161 ($1,875)$892$983$274,789
162 ($1,875)$888$986$273,803
163 ($1,875)$885$989$272,814
164 ($1,875)$882$992$271,822
165 ($1,875)$879$996$270,826
166 ($1,875)$876$999$269,827
167 ($1,875)$872$1,002$268,825
168 ($1,875)$869$1,005$267,819
Year 15 - 169 ($1,875)$866$1,009$266,811
170 ($1,875)$863$1,012$265,799
171 ($1,875)$859$1,015$264,784
172 ($1,875)$856$1,018$263,765
173 ($1,875)$853$1,022$262,744
174 ($1,875)$850$1,025$261,719
175 ($1,875)$846$1,028$260,690
176 ($1,875)$843$1,032$259,659
177 ($1,875)$840$1,035$258,624
178 ($1,875)$836$1,038$257,585
179 ($1,875)$833$1,042$256,544
180 ($1,875)$829$1,045$255,499
Year 16 - 181 ($1,875)$826$1,048$254,450
182 ($1,875)$823$1,052$253,398
183 ($1,875)$819$1,055$252,343
184 ($1,875)$816$1,059$251,284
185 ($1,875)$812$1,062$250,222
186 ($1,875)$809$1,066$249,157
187 ($1,875)$806$1,069$248,088
188 ($1,875)$802$1,072$247,015
189 ($1,875)$799$1,076$245,939
190 ($1,875)$795$1,079$244,860
191 ($1,875)$792$1,083$243,777
192 ($1,875)$788$1,086$242,691
Year 17 - 193 ($1,875)$785$1,090$241,601
194 ($1,875)$781$1,093$240,508
195 ($1,875)$778$1,097$239,411
196 ($1,875)$774$1,100$238,310
197 ($1,875)$771$1,104$237,206
198 ($1,875)$767$1,108$236,099
199 ($1,875)$763$1,111$234,987
200 ($1,875)$760$1,115$233,873
201 ($1,875)$756$1,118$232,754
202 ($1,875)$753$1,122$231,632
203 ($1,875)$749$1,126$230,507
204 ($1,875)$745$1,129$229,377
Year 18 - 205 ($1,875)$742$1,133$228,245
206 ($1,875)$738$1,137$227,108
207 ($1,875)$734$1,140$225,968
208 ($1,875)$731$1,144$224,824
209 ($1,875)$727$1,148$223,676
210 ($1,875)$723$1,151$222,525
211 ($1,875)$719$1,155$221,370
212 ($1,875)$716$1,159$220,211
213 ($1,875)$712$1,163$219,048
214 ($1,875)$708$1,166$217,882
215 ($1,875)$704$1,170$216,712
216 ($1,875)$701$1,174$215,538
Year 19 - 217 ($1,875)$697$1,178$214,360
218 ($1,875)$693$1,181$213,179
219 ($1,875)$689$1,185$211,994
220 ($1,875)$685$1,189$210,805
221 ($1,875)$682$1,193$209,612
222 ($1,875)$678$1,197$208,415
223 ($1,875)$674$1,201$207,214
224 ($1,875)$670$1,205$206,010
225 ($1,875)$666$1,208$204,801
226 ($1,875)$662$1,212$203,589
227 ($1,875)$658$1,216$202,372
228 ($1,875)$654$1,220$201,152
Year 20 - 229 ($1,875)$650$1,224$199,928
230 ($1,875)$646$1,228$198,700
231 ($1,875)$642$1,232$197,468
232 ($1,875)$638$1,236$196,232
233 ($1,875)$634$1,240$194,992
234 ($1,875)$630$1,244$193,748
235 ($1,875)$626$1,248$192,499
236 ($1,875)$622$1,252$191,247
237 ($1,875)$618$1,256$189,991
238 ($1,875)$614$1,260$188,731
239 ($1,875)$610$1,264$187,466
240 ($1,875)$606$1,268$186,198
Year 21 - 241 ($1,875)$602$1,273$184,926
242 ($1,875)$598$1,277$183,649
243 ($1,875)$594$1,281$182,368
244 ($1,875)$590$1,285$181,083
245 ($1,875)$586$1,289$179,794
246 ($1,875)$581$1,293$178,501
247 ($1,875)$577$1,297$177,204
248 ($1,875)$573$1,302$175,902
249 ($1,875)$569$1,306$174,596
250 ($1,875)$565$1,310$173,286
251 ($1,875)$560$1,314$171,972
252 ($1,875)$556$1,319$170,653
Year 22 - 253 ($1,875)$552$1,323$169,331
254 ($1,875)$548$1,327$168,003
255 ($1,875)$543$1,331$166,672
256 ($1,875)$539$1,336$165,336
257 ($1,875)$535$1,340$163,996
258 ($1,875)$530$1,344$162,652
259 ($1,875)$526$1,349$161,303
260 ($1,875)$522$1,353$159,950
261 ($1,875)$517$1,357$158,593
262 ($1,875)$513$1,362$157,231
263 ($1,875)$508$1,366$155,865
264 ($1,875)$504$1,371$154,495
Year 23 - 265 ($1,875)$500$1,375$153,119
266 ($1,875)$495$1,379$151,740
267 ($1,875)$491$1,384$150,356
268 ($1,875)$486$1,388$148,968
269 ($1,875)$482$1,393$147,575
270 ($1,875)$477$1,397$146,177
271 ($1,875)$473$1,402$144,775
272 ($1,875)$468$1,406$143,369
273 ($1,875)$464$1,411$141,958
274 ($1,875)$459$1,416$140,542
275 ($1,875)$454$1,420$139,122
276 ($1,875)$450$1,425$137,698
Year 24 - 277 ($1,875)$445$1,429$136,268
278 ($1,875)$441$1,434$134,834
279 ($1,875)$436$1,439$133,396
280 ($1,875)$431$1,443$131,952
281 ($1,875)$427$1,448$130,504
282 ($1,875)$422$1,453$129,052
283 ($1,875)$417$1,457$127,595
284 ($1,875)$413$1,462$126,133
285 ($1,875)$408$1,467$124,666
286 ($1,875)$403$1,471$123,194
287 ($1,875)$398$1,476$121,718
288 ($1,875)$394$1,481$120,237
Year 25 - 289 ($1,875)$389$1,486$118,751
290 ($1,875)$384$1,491$117,261
291 ($1,875)$379$1,495$115,765
292 ($1,875)$374$1,500$114,265
293 ($1,875)$369$1,505$112,760
294 ($1,875)$365$1,510$111,250
295 ($1,875)$360$1,515$109,735
296 ($1,875)$355$1,520$108,215
297 ($1,875)$350$1,525$106,691
298 ($1,875)$345$1,530$105,161
299 ($1,875)$340$1,535$103,627
300 ($1,875)$335$1,540$102,087
Year 26 - 301 ($1,875)$330$1,544$100,543
302 ($1,875)$325$1,549$98,993
303 ($1,875)$320$1,554$97,439
304 ($1,875)$315$1,560$95,879
305 ($1,875)$310$1,565$94,314
306 ($1,875)$305$1,570$92,745
307 ($1,875)$300$1,575$91,170
308 ($1,875)$295$1,580$89,590
309 ($1,875)$290$1,585$88,006
310 ($1,875)$285$1,590$86,415
311 ($1,875)$279$1,595$84,820
312 ($1,875)$274$1,600$83,220
Year 27 - 313 ($1,875)$269$1,605$81,615
314 ($1,875)$264$1,611$80,004
315 ($1,875)$259$1,616$78,388
316 ($1,875)$253$1,621$76,767
317 ($1,875)$248$1,626$75,141
318 ($1,875)$243$1,632$73,509
319 ($1,875)$238$1,637$71,872
320 ($1,875)$232$1,642$70,230
321 ($1,875)$227$1,647$68,582
322 ($1,875)$222$1,653$66,930
323 ($1,875)$216$1,658$65,271
324 ($1,875)$211$1,664$63,608
Year 28 - 325 ($1,875)$206$1,669$61,939
326 ($1,875)$200$1,674$60,265
327 ($1,875)$195$1,680$58,585
328 ($1,875)$189$1,685$56,900
329 ($1,875)$184$1,691$55,209
330 ($1,875)$179$1,696$53,513
331 ($1,875)$173$1,702$51,812
332 ($1,875)$168$1,707$50,105
333 ($1,875)$162$1,713$48,392
334 ($1,875)$156$1,718$46,674
335 ($1,875)$151$1,724$44,950
336 ($1,875)$145$1,729$43,221
Year 29 - 337 ($1,875)$140$1,735$41,486
338 ($1,875)$134$1,740$39,746
339 ($1,875)$129$1,746$38,000
340 ($1,875)$123$1,752$36,248
341 ($1,875)$117$1,757$34,491
342 ($1,875)$112$1,763$32,728
343 ($1,875)$106$1,769$30,959
344 ($1,875)$100$1,774$29,184
345 ($1,875)$94$1,780$27,404
346 ($1,875)$89$1,786$25,618
347 ($1,875)$83$1,792$23,827
348 ($1,875)$77$1,798$22,029
Year 30 - 349 ($1,875)$71$1,803$20,226
350 ($1,875)$65$1,809$18,417
351 ($1,875)$60$1,815$16,602
352 ($1,875)$54$1,821$14,781
353 ($1,875)$48$1,827$12,954
354 ($1,875)$42$1,833$11,121
355 ($1,875)$36$1,839$9,283
356 ($1,875)$30$1,845$7,438
357 ($1,875)$24$1,851$5,588
358 ($1,875)$18$1,856$3,731
359 ($1,875)$12$1,863$1,869
360 ($1,875)$6$1,869$0
TOTALS$276,443$398,400$674,843

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.