« Back to all home prices

Mortgage Payment Schedule for a $499,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($99,800) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,883 360 $278,644 $677,844

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 day rate lock

NMLS #: 244476 | State Lic #: MC-5877
$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: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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  $499,000
Down Payment $99,800$399,200
Year 1 - 1 ($1,883)$1,297$585$398,615
2 ($1,883)$1,295$587$398,027
3 ($1,883)$1,294$589$397,438
4 ($1,883)$1,292$591$396,847
5 ($1,883)$1,290$593$396,253
6 ($1,883)$1,288$595$395,658
7 ($1,883)$1,286$597$395,061
8 ($1,883)$1,284$599$394,462
9 ($1,883)$1,282$601$393,861
10 ($1,883)$1,280$603$393,259
11 ($1,883)$1,278$605$392,654
12 ($1,883)$1,276$607$392,047
Year 2 - 13 ($1,883)$1,274$609$391,438
14 ($1,883)$1,272$611$390,828
15 ($1,883)$1,270$613$390,215
16 ($1,883)$1,268$615$389,600
17 ($1,883)$1,266$617$388,983
18 ($1,883)$1,264$619$388,365
19 ($1,883)$1,262$621$387,744
20 ($1,883)$1,260$623$387,121
21 ($1,883)$1,258$625$386,497
22 ($1,883)$1,256$627$385,870
23 ($1,883)$1,254$629$385,241
24 ($1,883)$1,252$631$384,610
Year 3 - 25 ($1,883)$1,250$633$383,977
26 ($1,883)$1,248$635$383,342
27 ($1,883)$1,246$637$382,705
28 ($1,883)$1,244$639$382,066
29 ($1,883)$1,242$641$381,425
30 ($1,883)$1,240$643$380,782
31 ($1,883)$1,238$645$380,136
32 ($1,883)$1,235$647$379,489
33 ($1,883)$1,233$650$378,839
34 ($1,883)$1,231$652$378,188
35 ($1,883)$1,229$654$377,534
36 ($1,883)$1,227$656$376,878
Year 4 - 37 ($1,883)$1,225$658$376,220
38 ($1,883)$1,223$660$375,560
39 ($1,883)$1,221$662$374,897
40 ($1,883)$1,218$664$374,233
41 ($1,883)$1,216$667$373,566
42 ($1,883)$1,214$669$372,897
43 ($1,883)$1,212$671$372,226
44 ($1,883)$1,210$673$371,553
45 ($1,883)$1,208$675$370,878
46 ($1,883)$1,205$678$370,200
47 ($1,883)$1,203$680$369,521
48 ($1,883)$1,201$682$368,839
Year 5 - 49 ($1,883)$1,199$684$368,154
50 ($1,883)$1,197$686$367,468
51 ($1,883)$1,194$689$366,779
52 ($1,883)$1,192$691$366,089
53 ($1,883)$1,190$693$365,395
54 ($1,883)$1,188$695$364,700
55 ($1,883)$1,185$698$364,002
56 ($1,883)$1,183$700$363,303
57 ($1,883)$1,181$702$362,600
58 ($1,883)$1,178$704$361,896
59 ($1,883)$1,176$707$361,189
60 ($1,883)$1,174$709$360,480
Year 6 - 61 ($1,883)$1,172$711$359,769
62 ($1,883)$1,169$714$359,055
63 ($1,883)$1,167$716$358,339
64 ($1,883)$1,165$718$357,621
65 ($1,883)$1,162$721$356,900
66 ($1,883)$1,160$723$356,177
67 ($1,883)$1,158$725$355,452
68 ($1,883)$1,155$728$354,724
69 ($1,883)$1,153$730$353,994
70 ($1,883)$1,150$732$353,262
71 ($1,883)$1,148$735$352,527
72 ($1,883)$1,146$737$351,790
Year 7 - 73 ($1,883)$1,143$740$351,050
74 ($1,883)$1,141$742$350,308
75 ($1,883)$1,139$744$349,564
76 ($1,883)$1,136$747$348,817
77 ($1,883)$1,134$749$348,068
78 ($1,883)$1,131$752$347,316
79 ($1,883)$1,129$754$346,562
80 ($1,883)$1,126$757$345,805
81 ($1,883)$1,124$759$345,046
82 ($1,883)$1,121$761$344,285
83 ($1,883)$1,119$764$343,521
84 ($1,883)$1,116$766$342,754
Year 8 - 85 ($1,883)$1,114$769$341,986
86 ($1,883)$1,111$771$341,214
87 ($1,883)$1,109$774$340,440
88 ($1,883)$1,106$776$339,664
89 ($1,883)$1,104$779$338,885
90 ($1,883)$1,101$782$338,103
91 ($1,883)$1,099$784$337,319
92 ($1,883)$1,096$787$336,532
93 ($1,883)$1,094$789$335,743
94 ($1,883)$1,091$792$334,952
95 ($1,883)$1,089$794$334,157
96 ($1,883)$1,086$797$333,360
Year 9 - 97 ($1,883)$1,083$799$332,561
98 ($1,883)$1,081$802$331,759
99 ($1,883)$1,078$805$330,954
100 ($1,883)$1,076$807$330,147
101 ($1,883)$1,073$810$329,337
102 ($1,883)$1,070$813$328,524
103 ($1,883)$1,068$815$327,709
104 ($1,883)$1,065$818$326,891
105 ($1,883)$1,062$821$326,071
106 ($1,883)$1,060$823$325,248
107 ($1,883)$1,057$826$324,422
108 ($1,883)$1,054$829$323,593
Year 10 - 109 ($1,883)$1,052$831$322,762
110 ($1,883)$1,049$834$321,928
111 ($1,883)$1,046$837$321,091
112 ($1,883)$1,044$839$320,252
113 ($1,883)$1,041$842$319,410
114 ($1,883)$1,038$845$318,565
115 ($1,883)$1,035$848$317,718
116 ($1,883)$1,033$850$316,867
117 ($1,883)$1,030$853$316,014
118 ($1,883)$1,027$856$315,158
119 ($1,883)$1,024$859$314,300
120 ($1,883)$1,021$861$313,438
Year 11 - 121 ($1,883)$1,019$864$312,574
122 ($1,883)$1,016$867$311,707
123 ($1,883)$1,013$870$310,837
124 ($1,883)$1,010$873$309,965
125 ($1,883)$1,007$876$309,089
126 ($1,883)$1,005$878$308,211
127 ($1,883)$1,002$881$307,329
128 ($1,883)$999$884$306,445
129 ($1,883)$996$887$305,558
130 ($1,883)$993$890$304,669
131 ($1,883)$990$893$303,776
132 ($1,883)$987$896$302,880
Year 12 - 133 ($1,883)$984$899$301,982
134 ($1,883)$981$901$301,080
135 ($1,883)$979$904$300,176
136 ($1,883)$976$907$299,269
137 ($1,883)$973$910$298,358
138 ($1,883)$970$913$297,445
139 ($1,883)$967$916$296,529
140 ($1,883)$964$919$295,610
141 ($1,883)$961$922$294,687
142 ($1,883)$958$925$293,762
143 ($1,883)$955$928$292,834
144 ($1,883)$952$931$291,903
Year 13 - 145 ($1,883)$949$934$290,969
146 ($1,883)$946$937$290,032
147 ($1,883)$943$940$289,091
148 ($1,883)$940$943$288,148
149 ($1,883)$936$946$287,201
150 ($1,883)$933$949$286,252
151 ($1,883)$930$953$285,299
152 ($1,883)$927$956$284,344
153 ($1,883)$924$959$283,385
154 ($1,883)$921$962$282,423
155 ($1,883)$918$965$281,458
156 ($1,883)$915$968$280,490
Year 14 - 157 ($1,883)$912$971$279,519
158 ($1,883)$908$974$278,544
159 ($1,883)$905$978$277,566
160 ($1,883)$902$981$276,586
161 ($1,883)$899$984$275,602
162 ($1,883)$896$987$274,614
163 ($1,883)$892$990$273,624
164 ($1,883)$889$994$272,630
165 ($1,883)$886$997$271,634
166 ($1,883)$883$1,000$270,633
167 ($1,883)$880$1,003$269,630
168 ($1,883)$876$1,007$268,624
Year 15 - 169 ($1,883)$873$1,010$267,614
170 ($1,883)$870$1,013$266,600
171 ($1,883)$866$1,016$265,584
172 ($1,883)$863$1,020$264,564
173 ($1,883)$860$1,023$263,541
174 ($1,883)$857$1,026$262,515
175 ($1,883)$853$1,030$261,485
176 ($1,883)$850$1,033$260,452
177 ($1,883)$846$1,036$259,416
178 ($1,883)$843$1,040$258,376
179 ($1,883)$840$1,043$257,333
180 ($1,883)$836$1,047$256,286
Year 16 - 181 ($1,883)$833$1,050$255,236
182 ($1,883)$830$1,053$254,183
183 ($1,883)$826$1,057$253,126
184 ($1,883)$823$1,060$252,066
185 ($1,883)$819$1,064$251,002
186 ($1,883)$816$1,067$249,935
187 ($1,883)$812$1,071$248,864
188 ($1,883)$809$1,074$247,790
189 ($1,883)$805$1,078$246,713
190 ($1,883)$802$1,081$245,631
191 ($1,883)$798$1,085$244,547
192 ($1,883)$795$1,088$243,459
Year 17 - 193 ($1,883)$791$1,092$242,367
194 ($1,883)$788$1,095$241,272
195 ($1,883)$784$1,099$240,173
196 ($1,883)$781$1,102$239,071
197 ($1,883)$777$1,106$237,965
198 ($1,883)$773$1,110$236,855
199 ($1,883)$770$1,113$235,742
200 ($1,883)$766$1,117$234,625
201 ($1,883)$763$1,120$233,505
202 ($1,883)$759$1,124$232,381
203 ($1,883)$755$1,128$231,253
204 ($1,883)$752$1,131$230,122
Year 18 - 205 ($1,883)$748$1,135$228,987
206 ($1,883)$744$1,139$227,848
207 ($1,883)$741$1,142$226,706
208 ($1,883)$737$1,146$225,560
209 ($1,883)$733$1,150$224,410
210 ($1,883)$729$1,154$223,257
211 ($1,883)$726$1,157$222,099
212 ($1,883)$722$1,161$220,938
213 ($1,883)$718$1,165$219,773
214 ($1,883)$714$1,169$218,605
215 ($1,883)$710$1,172$217,432
216 ($1,883)$707$1,176$216,256
Year 19 - 217 ($1,883)$703$1,180$215,076
218 ($1,883)$699$1,184$213,892
219 ($1,883)$695$1,188$212,704
220 ($1,883)$691$1,192$211,513
221 ($1,883)$687$1,195$210,317
222 ($1,883)$684$1,199$209,118
223 ($1,883)$680$1,203$207,915
224 ($1,883)$676$1,207$206,707
225 ($1,883)$672$1,211$205,496
226 ($1,883)$668$1,215$204,281
227 ($1,883)$664$1,219$203,062
228 ($1,883)$660$1,223$201,839
Year 20 - 229 ($1,883)$656$1,227$200,612
230 ($1,883)$652$1,231$199,381
231 ($1,883)$648$1,235$198,147
232 ($1,883)$644$1,239$196,908
233 ($1,883)$640$1,243$195,665
234 ($1,883)$636$1,247$194,418
235 ($1,883)$632$1,251$193,167
236 ($1,883)$628$1,255$191,912
237 ($1,883)$624$1,259$190,652
238 ($1,883)$620$1,263$189,389
239 ($1,883)$616$1,267$188,122
240 ($1,883)$611$1,272$186,850
Year 21 - 241 ($1,883)$607$1,276$185,575
242 ($1,883)$603$1,280$184,295
243 ($1,883)$599$1,284$183,011
244 ($1,883)$595$1,288$181,723
245 ($1,883)$591$1,292$180,430
246 ($1,883)$586$1,297$179,134
247 ($1,883)$582$1,301$177,833
248 ($1,883)$578$1,305$176,528
249 ($1,883)$574$1,309$175,219
250 ($1,883)$569$1,313$173,906
251 ($1,883)$565$1,318$172,588
252 ($1,883)$561$1,322$171,266
Year 22 - 253 ($1,883)$557$1,326$169,940
254 ($1,883)$552$1,331$168,609
255 ($1,883)$548$1,335$167,274
256 ($1,883)$544$1,339$165,935
257 ($1,883)$539$1,344$164,591
258 ($1,883)$535$1,348$163,243
259 ($1,883)$531$1,352$161,891
260 ($1,883)$526$1,357$160,534
261 ($1,883)$522$1,361$159,173
262 ($1,883)$517$1,366$157,807
263 ($1,883)$513$1,370$156,437
264 ($1,883)$508$1,374$155,063
Year 23 - 265 ($1,883)$504$1,379$153,684
266 ($1,883)$499$1,383$152,301
267 ($1,883)$495$1,388$150,913
268 ($1,883)$490$1,392$149,520
269 ($1,883)$486$1,397$148,123
270 ($1,883)$481$1,401$146,722
271 ($1,883)$477$1,406$145,316
272 ($1,883)$472$1,411$143,905
273 ($1,883)$468$1,415$142,490
274 ($1,883)$463$1,420$141,070
275 ($1,883)$458$1,424$139,646
276 ($1,883)$454$1,429$138,217
Year 24 - 277 ($1,883)$449$1,434$136,783
278 ($1,883)$445$1,438$135,344
279 ($1,883)$440$1,443$133,901
280 ($1,883)$435$1,448$132,454
281 ($1,883)$430$1,452$131,001
282 ($1,883)$426$1,457$129,544
283 ($1,883)$421$1,462$128,082
284 ($1,883)$416$1,467$126,616
285 ($1,883)$412$1,471$125,144
286 ($1,883)$407$1,476$123,668
287 ($1,883)$402$1,481$122,187
288 ($1,883)$397$1,486$120,701
Year 25 - 289 ($1,883)$392$1,491$119,211
290 ($1,883)$387$1,495$117,715
291 ($1,883)$383$1,500$116,215
292 ($1,883)$378$1,505$114,710
293 ($1,883)$373$1,510$113,200
294 ($1,883)$368$1,515$111,685
295 ($1,883)$363$1,520$110,165
296 ($1,883)$358$1,525$108,640
297 ($1,883)$353$1,530$107,110
298 ($1,883)$348$1,535$105,575
299 ($1,883)$343$1,540$104,035
300 ($1,883)$338$1,545$102,491
Year 26 - 301 ($1,883)$333$1,550$100,941
302 ($1,883)$328$1,555$99,386
303 ($1,883)$323$1,560$97,826
304 ($1,883)$318$1,565$96,261
305 ($1,883)$313$1,570$94,691
306 ($1,883)$308$1,575$93,116
307 ($1,883)$303$1,580$91,536
308 ($1,883)$297$1,585$89,950
309 ($1,883)$292$1,591$88,360
310 ($1,883)$287$1,596$86,764
311 ($1,883)$282$1,601$85,163
312 ($1,883)$277$1,606$83,557
Year 27 - 313 ($1,883)$272$1,611$81,946
314 ($1,883)$266$1,617$80,329
315 ($1,883)$261$1,622$78,707
316 ($1,883)$256$1,627$77,080
317 ($1,883)$251$1,632$75,448
318 ($1,883)$245$1,638$73,810
319 ($1,883)$240$1,643$72,167
320 ($1,883)$235$1,648$70,519
321 ($1,883)$229$1,654$68,865
322 ($1,883)$224$1,659$67,206
323 ($1,883)$218$1,664$65,541
324 ($1,883)$213$1,670$63,871
Year 28 - 325 ($1,883)$208$1,675$62,196
326 ($1,883)$202$1,681$60,515
327 ($1,883)$197$1,686$58,829
328 ($1,883)$191$1,692$57,137
329 ($1,883)$186$1,697$55,440
330 ($1,883)$180$1,703$53,738
331 ($1,883)$175$1,708$52,029
332 ($1,883)$169$1,714$50,315
333 ($1,883)$164$1,719$48,596
334 ($1,883)$158$1,725$46,871
335 ($1,883)$152$1,731$45,141
336 ($1,883)$147$1,736$43,404
Year 29 - 337 ($1,883)$141$1,742$41,663
338 ($1,883)$135$1,747$39,915
339 ($1,883)$130$1,753$38,162
340 ($1,883)$124$1,759$36,403
341 ($1,883)$118$1,765$34,638
342 ($1,883)$113$1,770$32,868
343 ($1,883)$107$1,776$31,092
344 ($1,883)$101$1,782$29,310
345 ($1,883)$95$1,788$27,522
346 ($1,883)$89$1,793$25,729
347 ($1,883)$84$1,799$23,930
348 ($1,883)$78$1,805$22,125
Year 30 - 349 ($1,883)$72$1,811$20,314
350 ($1,883)$66$1,817$18,497
351 ($1,883)$60$1,823$16,674
352 ($1,883)$54$1,829$14,845
353 ($1,883)$48$1,835$13,011
354 ($1,883)$42$1,841$11,170
355 ($1,883)$36$1,847$9,323
356 ($1,883)$30$1,853$7,471
357 ($1,883)$24$1,859$5,612
358 ($1,883)$18$1,865$3,748
359 ($1,883)$12$1,871$1,877
360 ($1,883)$6$1,877$0
TOTALS$278,644$399,200$677,844

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.