« 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($99,800) 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
$1,878 360 $276,998 $676,198

Mortgage Providers

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


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 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 #: 227765 | 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 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 #: 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 #: 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: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $499,000
Down Payment $99,800$399,200
Year 1 - 1 ($1,878)$1,291$588$398,612
2 ($1,878)$1,289$589$398,023
3 ($1,878)$1,287$591$397,432
4 ($1,878)$1,285$593$396,838
5 ($1,878)$1,283$595$396,243
6 ($1,878)$1,281$597$395,646
7 ($1,878)$1,279$599$395,047
8 ($1,878)$1,277$601$394,446
9 ($1,878)$1,275$603$393,843
10 ($1,878)$1,273$605$393,238
11 ($1,878)$1,271$607$392,631
12 ($1,878)$1,270$609$392,022
Year 2 - 13 ($1,878)$1,268$611$391,411
14 ($1,878)$1,266$613$390,799
15 ($1,878)$1,264$615$390,184
16 ($1,878)$1,262$617$389,567
17 ($1,878)$1,260$619$388,949
18 ($1,878)$1,258$621$388,328
19 ($1,878)$1,256$623$387,705
20 ($1,878)$1,254$625$387,080
21 ($1,878)$1,252$627$386,454
22 ($1,878)$1,250$629$385,825
23 ($1,878)$1,247$631$385,194
24 ($1,878)$1,245$633$384,561
Year 3 - 25 ($1,878)$1,243$635$383,926
26 ($1,878)$1,241$637$383,289
27 ($1,878)$1,239$639$382,650
28 ($1,878)$1,237$641$382,009
29 ($1,878)$1,235$643$381,366
30 ($1,878)$1,233$645$380,721
31 ($1,878)$1,231$647$380,073
32 ($1,878)$1,229$649$379,424
33 ($1,878)$1,227$652$378,772
34 ($1,878)$1,225$654$378,119
35 ($1,878)$1,223$656$377,463
36 ($1,878)$1,220$658$376,805
Year 4 - 37 ($1,878)$1,218$660$376,145
38 ($1,878)$1,216$662$375,483
39 ($1,878)$1,214$664$374,819
40 ($1,878)$1,212$666$374,152
41 ($1,878)$1,210$669$373,484
42 ($1,878)$1,208$671$372,813
43 ($1,878)$1,205$673$372,140
44 ($1,878)$1,203$675$371,465
45 ($1,878)$1,201$677$370,788
46 ($1,878)$1,199$679$370,108
47 ($1,878)$1,197$682$369,427
48 ($1,878)$1,194$684$368,743
Year 5 - 49 ($1,878)$1,192$686$368,057
50 ($1,878)$1,190$688$367,368
51 ($1,878)$1,188$691$366,678
52 ($1,878)$1,186$693$365,985
53 ($1,878)$1,183$695$365,290
54 ($1,878)$1,181$697$364,593
55 ($1,878)$1,179$699$363,894
56 ($1,878)$1,177$702$363,192
57 ($1,878)$1,174$704$362,488
58 ($1,878)$1,172$706$361,782
59 ($1,878)$1,170$709$361,073
60 ($1,878)$1,167$711$360,362
Year 6 - 61 ($1,878)$1,165$713$359,649
62 ($1,878)$1,163$715$358,933
63 ($1,878)$1,161$718$358,216
64 ($1,878)$1,158$720$357,496
65 ($1,878)$1,156$722$356,773
66 ($1,878)$1,154$725$356,048
67 ($1,878)$1,151$727$355,321
68 ($1,878)$1,149$729$354,592
69 ($1,878)$1,147$732$353,860
70 ($1,878)$1,144$734$353,126
71 ($1,878)$1,142$737$352,389
72 ($1,878)$1,139$739$351,650
Year 7 - 73 ($1,878)$1,137$741$350,909
74 ($1,878)$1,135$744$350,165
75 ($1,878)$1,132$746$349,419
76 ($1,878)$1,130$749$348,671
77 ($1,878)$1,127$751$347,920
78 ($1,878)$1,125$753$347,166
79 ($1,878)$1,123$756$346,411
80 ($1,878)$1,120$758$345,652
81 ($1,878)$1,118$761$344,892
82 ($1,878)$1,115$763$344,128
83 ($1,878)$1,113$766$343,363
84 ($1,878)$1,110$768$342,595
Year 8 - 85 ($1,878)$1,108$771$341,824
86 ($1,878)$1,105$773$341,051
87 ($1,878)$1,103$776$340,275
88 ($1,878)$1,100$778$339,497
89 ($1,878)$1,098$781$338,717
90 ($1,878)$1,095$783$337,933
91 ($1,878)$1,093$786$337,148
92 ($1,878)$1,090$788$336,359
93 ($1,878)$1,088$791$335,569
94 ($1,878)$1,085$793$334,775
95 ($1,878)$1,082$796$333,980
96 ($1,878)$1,080$798$333,181
Year 9 - 97 ($1,878)$1,077$801$332,380
98 ($1,878)$1,075$804$331,576
99 ($1,878)$1,072$806$330,770
100 ($1,878)$1,069$809$329,961
101 ($1,878)$1,067$811$329,150
102 ($1,878)$1,064$814$328,336
103 ($1,878)$1,062$817$327,519
104 ($1,878)$1,059$819$326,700
105 ($1,878)$1,056$822$325,878
106 ($1,878)$1,054$825$325,053
107 ($1,878)$1,051$827$324,226
108 ($1,878)$1,048$830$323,396
Year 10 - 109 ($1,878)$1,046$833$322,563
110 ($1,878)$1,043$835$321,728
111 ($1,878)$1,040$838$320,890
112 ($1,878)$1,038$841$320,049
113 ($1,878)$1,035$844$319,205
114 ($1,878)$1,032$846$318,359
115 ($1,878)$1,029$849$317,510
116 ($1,878)$1,027$852$316,658
117 ($1,878)$1,024$854$315,804
118 ($1,878)$1,021$857$314,947
119 ($1,878)$1,018$860$314,087
120 ($1,878)$1,016$863$313,224
Year 11 - 121 ($1,878)$1,013$866$312,358
122 ($1,878)$1,010$868$311,490
123 ($1,878)$1,007$871$310,619
124 ($1,878)$1,004$874$309,745
125 ($1,878)$1,002$877$308,868
126 ($1,878)$999$880$307,988
127 ($1,878)$996$882$307,106
128 ($1,878)$993$885$306,221
129 ($1,878)$990$888$305,332
130 ($1,878)$987$891$304,441
131 ($1,878)$984$894$303,547
132 ($1,878)$981$897$302,650
Year 12 - 133 ($1,878)$979$900$301,751
134 ($1,878)$976$903$300,848
135 ($1,878)$973$906$299,942
136 ($1,878)$970$909$299,034
137 ($1,878)$967$911$298,122
138 ($1,878)$964$914$297,208
139 ($1,878)$961$917$296,291
140 ($1,878)$958$920$295,370
141 ($1,878)$955$923$294,447
142 ($1,878)$952$926$293,521
143 ($1,878)$949$929$292,591
144 ($1,878)$946$932$291,659
Year 13 - 145 ($1,878)$943$935$290,724
146 ($1,878)$940$938$289,786
147 ($1,878)$937$941$288,844
148 ($1,878)$934$944$287,900
149 ($1,878)$931$947$286,952
150 ($1,878)$928$951$286,002
151 ($1,878)$925$954$285,048
152 ($1,878)$922$957$284,092
153 ($1,878)$919$960$283,132
154 ($1,878)$915$963$282,169
155 ($1,878)$912$966$281,203
156 ($1,878)$909$969$280,234
Year 14 - 157 ($1,878)$906$972$279,262
158 ($1,878)$903$975$278,286
159 ($1,878)$900$979$277,308
160 ($1,878)$897$982$276,326
161 ($1,878)$893$985$275,341
162 ($1,878)$890$988$274,353
163 ($1,878)$887$991$273,362
164 ($1,878)$884$994$272,367
165 ($1,878)$881$998$271,370
166 ($1,878)$877$1,001$270,369
167 ($1,878)$874$1,004$269,365
168 ($1,878)$871$1,007$268,357
Year 15 - 169 ($1,878)$868$1,011$267,347
170 ($1,878)$864$1,014$266,333
171 ($1,878)$861$1,017$265,316
172 ($1,878)$858$1,020$264,295
173 ($1,878)$855$1,024$263,271
174 ($1,878)$851$1,027$262,244
175 ($1,878)$848$1,030$261,214
176 ($1,878)$845$1,034$260,180
177 ($1,878)$841$1,037$259,143
178 ($1,878)$838$1,040$258,103
179 ($1,878)$835$1,044$257,059
180 ($1,878)$831$1,047$256,012
Year 16 - 181 ($1,878)$828$1,051$254,961
182 ($1,878)$824$1,054$253,907
183 ($1,878)$821$1,057$252,850
184 ($1,878)$818$1,061$251,789
185 ($1,878)$814$1,064$250,725
186 ($1,878)$811$1,068$249,657
187 ($1,878)$807$1,071$248,586
188 ($1,878)$804$1,075$247,511
189 ($1,878)$800$1,078$246,433
190 ($1,878)$797$1,082$245,352
191 ($1,878)$793$1,085$244,267
192 ($1,878)$790$1,089$243,178
Year 17 - 193 ($1,878)$786$1,092$242,086
194 ($1,878)$783$1,096$240,991
195 ($1,878)$779$1,099$239,891
196 ($1,878)$776$1,103$238,789
197 ($1,878)$772$1,106$237,683
198 ($1,878)$769$1,110$236,573
199 ($1,878)$765$1,113$235,459
200 ($1,878)$761$1,117$234,342
201 ($1,878)$758$1,121$233,222
202 ($1,878)$754$1,124$232,097
203 ($1,878)$750$1,128$230,970
204 ($1,878)$747$1,132$229,838
Year 18 - 205 ($1,878)$743$1,135$228,703
206 ($1,878)$739$1,139$227,564
207 ($1,878)$736$1,143$226,421
208 ($1,878)$732$1,146$225,275
209 ($1,878)$728$1,150$224,125
210 ($1,878)$725$1,154$222,972
211 ($1,878)$721$1,157$221,814
212 ($1,878)$717$1,161$220,653
213 ($1,878)$713$1,165$219,488
214 ($1,878)$710$1,169$218,320
215 ($1,878)$706$1,172$217,147
216 ($1,878)$702$1,176$215,971
Year 19 - 217 ($1,878)$698$1,180$214,791
218 ($1,878)$694$1,184$213,607
219 ($1,878)$691$1,188$212,419
220 ($1,878)$687$1,192$211,228
221 ($1,878)$683$1,195$210,033
222 ($1,878)$679$1,199$208,833
223 ($1,878)$675$1,203$207,630
224 ($1,878)$671$1,207$206,423
225 ($1,878)$667$1,211$205,212
226 ($1,878)$664$1,215$203,998
227 ($1,878)$660$1,219$202,779
228 ($1,878)$656$1,223$201,556
Year 20 - 229 ($1,878)$652$1,227$200,330
230 ($1,878)$648$1,231$199,099
231 ($1,878)$644$1,235$197,864
232 ($1,878)$640$1,239$196,626
233 ($1,878)$636$1,243$195,383
234 ($1,878)$632$1,247$194,137
235 ($1,878)$628$1,251$192,886
236 ($1,878)$624$1,255$191,631
237 ($1,878)$620$1,259$190,373
238 ($1,878)$616$1,263$189,110
239 ($1,878)$611$1,267$187,843
240 ($1,878)$607$1,271$186,572
Year 21 - 241 ($1,878)$603$1,275$185,297
242 ($1,878)$599$1,279$184,018
243 ($1,878)$595$1,283$182,734
244 ($1,878)$591$1,287$181,447
245 ($1,878)$587$1,292$180,155
246 ($1,878)$583$1,296$178,859
247 ($1,878)$578$1,300$177,559
248 ($1,878)$574$1,304$176,255
249 ($1,878)$570$1,308$174,947
250 ($1,878)$566$1,313$173,634
251 ($1,878)$561$1,317$172,317
252 ($1,878)$557$1,321$170,996
Year 22 - 253 ($1,878)$553$1,325$169,671
254 ($1,878)$549$1,330$168,341
255 ($1,878)$544$1,334$167,007
256 ($1,878)$540$1,338$165,668
257 ($1,878)$536$1,343$164,326
258 ($1,878)$531$1,347$162,979
259 ($1,878)$527$1,351$161,627
260 ($1,878)$523$1,356$160,272
261 ($1,878)$518$1,360$158,912
262 ($1,878)$514$1,365$157,547
263 ($1,878)$509$1,369$156,178
264 ($1,878)$505$1,373$154,805
Year 23 - 265 ($1,878)$501$1,378$153,427
266 ($1,878)$496$1,382$152,045
267 ($1,878)$492$1,387$150,658
268 ($1,878)$487$1,391$149,267
269 ($1,878)$483$1,396$147,871
270 ($1,878)$478$1,400$146,471
271 ($1,878)$474$1,405$145,066
272 ($1,878)$469$1,409$143,657
273 ($1,878)$464$1,414$142,243
274 ($1,878)$460$1,418$140,825
275 ($1,878)$455$1,423$139,402
276 ($1,878)$451$1,428$137,974
Year 24 - 277 ($1,878)$446$1,432$136,542
278 ($1,878)$441$1,437$135,105
279 ($1,878)$437$1,441$133,663
280 ($1,878)$432$1,446$132,217
281 ($1,878)$428$1,451$130,766
282 ($1,878)$423$1,456$129,311
283 ($1,878)$418$1,460$127,851
284 ($1,878)$413$1,465$126,386
285 ($1,878)$409$1,470$124,916
286 ($1,878)$404$1,474$123,442
287 ($1,878)$399$1,479$121,963
288 ($1,878)$394$1,484$120,479
Year 25 - 289 ($1,878)$390$1,489$118,990
290 ($1,878)$385$1,494$117,496
291 ($1,878)$380$1,498$115,998
292 ($1,878)$375$1,503$114,494
293 ($1,878)$370$1,508$112,986
294 ($1,878)$365$1,513$111,473
295 ($1,878)$360$1,518$109,955
296 ($1,878)$356$1,523$108,433
297 ($1,878)$351$1,528$106,905
298 ($1,878)$346$1,533$105,372
299 ($1,878)$341$1,538$103,835
300 ($1,878)$336$1,543$102,292
Year 26 - 301 ($1,878)$331$1,548$100,744
302 ($1,878)$326$1,553$99,192
303 ($1,878)$321$1,558$97,634
304 ($1,878)$316$1,563$96,072
305 ($1,878)$311$1,568$94,504
306 ($1,878)$306$1,573$92,931
307 ($1,878)$300$1,578$91,353
308 ($1,878)$295$1,583$89,770
309 ($1,878)$290$1,588$88,182
310 ($1,878)$285$1,593$86,589
311 ($1,878)$280$1,598$84,991
312 ($1,878)$275$1,604$83,387
Year 27 - 313 ($1,878)$270$1,609$81,778
314 ($1,878)$264$1,614$80,165
315 ($1,878)$259$1,619$78,545
316 ($1,878)$254$1,624$76,921
317 ($1,878)$249$1,630$75,291
318 ($1,878)$243$1,635$73,657
319 ($1,878)$238$1,640$72,016
320 ($1,878)$233$1,645$70,371
321 ($1,878)$228$1,651$68,720
322 ($1,878)$222$1,656$67,064
323 ($1,878)$217$1,661$65,402
324 ($1,878)$211$1,667$63,736
Year 28 - 325 ($1,878)$206$1,672$62,063
326 ($1,878)$201$1,678$60,386
327 ($1,878)$195$1,683$58,703
328 ($1,878)$190$1,689$57,014
329 ($1,878)$184$1,694$55,320
330 ($1,878)$179$1,699$53,621
331 ($1,878)$173$1,705$51,916
332 ($1,878)$168$1,710$50,205
333 ($1,878)$162$1,716$48,489
334 ($1,878)$157$1,722$46,768
335 ($1,878)$151$1,727$45,041
336 ($1,878)$146$1,733$43,308
Year 29 - 337 ($1,878)$140$1,738$41,570
338 ($1,878)$134$1,744$39,826
339 ($1,878)$129$1,750$38,076
340 ($1,878)$123$1,755$36,321
341 ($1,878)$117$1,761$34,560
342 ($1,878)$112$1,767$32,793
343 ($1,878)$106$1,772$31,021
344 ($1,878)$100$1,778$29,243
345 ($1,878)$95$1,784$27,459
346 ($1,878)$89$1,790$25,670
347 ($1,878)$83$1,795$23,874
348 ($1,878)$77$1,801$22,073
Year 30 - 349 ($1,878)$71$1,807$20,266
350 ($1,878)$66$1,813$18,454
351 ($1,878)$60$1,819$16,635
352 ($1,878)$54$1,825$14,810
353 ($1,878)$48$1,830$12,980
354 ($1,878)$42$1,836$11,144
355 ($1,878)$36$1,842$9,301
356 ($1,878)$30$1,848$7,453
357 ($1,878)$24$1,854$5,599
358 ($1,878)$18$1,860$3,739
359 ($1,878)$12$1,866$1,872
360 ($1,878)$6$1,872$0
TOTALS$276,998$399,200$676,198

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.