« Back to all home prices

Mortgage Payment Schedule for a $500,000 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% ($100,000) 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
$1,882 360 $277,553 $677,553

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 #: 424182
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $9 | 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  $500,000
Down Payment $100,000$400,000
Year 1 - 1 ($1,882)$1,293$589$399,411
2 ($1,882)$1,291$591$398,821
3 ($1,882)$1,290$593$398,228
4 ($1,882)$1,288$594$397,634
5 ($1,882)$1,286$596$397,037
6 ($1,882)$1,284$598$396,439
7 ($1,882)$1,282$600$395,838
8 ($1,882)$1,280$602$395,236
9 ($1,882)$1,278$604$394,632
10 ($1,882)$1,276$606$394,026
11 ($1,882)$1,274$608$393,418
12 ($1,882)$1,272$610$392,808
Year 2 - 13 ($1,882)$1,270$612$392,196
14 ($1,882)$1,268$614$391,582
15 ($1,882)$1,266$616$390,966
16 ($1,882)$1,264$618$390,348
17 ($1,882)$1,262$620$389,728
18 ($1,882)$1,260$622$389,106
19 ($1,882)$1,258$624$388,482
20 ($1,882)$1,256$626$387,856
21 ($1,882)$1,254$628$387,228
22 ($1,882)$1,252$630$386,598
23 ($1,882)$1,250$632$385,966
24 ($1,882)$1,248$634$385,332
Year 3 - 25 ($1,882)$1,246$636$384,696
26 ($1,882)$1,244$638$384,057
27 ($1,882)$1,242$640$383,417
28 ($1,882)$1,240$642$382,775
29 ($1,882)$1,238$644$382,130
30 ($1,882)$1,236$647$381,484
31 ($1,882)$1,233$649$380,835
32 ($1,882)$1,231$651$380,184
33 ($1,882)$1,229$653$379,531
34 ($1,882)$1,227$655$378,876
35 ($1,882)$1,225$657$378,219
36 ($1,882)$1,223$659$377,560
Year 4 - 37 ($1,882)$1,221$661$376,899
38 ($1,882)$1,219$663$376,235
39 ($1,882)$1,216$666$375,570
40 ($1,882)$1,214$668$374,902
41 ($1,882)$1,212$670$374,232
42 ($1,882)$1,210$672$373,560
43 ($1,882)$1,208$674$372,886
44 ($1,882)$1,206$676$372,209
45 ($1,882)$1,203$679$371,531
46 ($1,882)$1,201$681$370,850
47 ($1,882)$1,199$683$370,167
48 ($1,882)$1,197$685$369,482
Year 5 - 49 ($1,882)$1,195$687$368,794
50 ($1,882)$1,192$690$368,105
51 ($1,882)$1,190$692$367,413
52 ($1,882)$1,188$694$366,719
53 ($1,882)$1,186$696$366,022
54 ($1,882)$1,183$699$365,324
55 ($1,882)$1,181$701$364,623
56 ($1,882)$1,179$703$363,920
57 ($1,882)$1,177$705$363,214
58 ($1,882)$1,174$708$362,507
59 ($1,882)$1,172$710$361,797
60 ($1,882)$1,170$712$361,084
Year 6 - 61 ($1,882)$1,168$715$360,370
62 ($1,882)$1,165$717$359,653
63 ($1,882)$1,163$719$358,934
64 ($1,882)$1,161$722$358,212
65 ($1,882)$1,158$724$357,488
66 ($1,882)$1,156$726$356,762
67 ($1,882)$1,154$729$356,033
68 ($1,882)$1,151$731$355,302
69 ($1,882)$1,149$733$354,569
70 ($1,882)$1,146$736$353,834
71 ($1,882)$1,144$738$353,096
72 ($1,882)$1,142$740$352,355
Year 7 - 73 ($1,882)$1,139$743$351,612
74 ($1,882)$1,137$745$350,867
75 ($1,882)$1,134$748$350,119
76 ($1,882)$1,132$750$349,369
77 ($1,882)$1,130$752$348,617
78 ($1,882)$1,127$755$347,862
79 ($1,882)$1,125$757$347,105
80 ($1,882)$1,122$760$346,345
81 ($1,882)$1,120$762$345,583
82 ($1,882)$1,117$765$344,818
83 ($1,882)$1,115$767$344,051
84 ($1,882)$1,112$770$343,281
Year 8 - 85 ($1,882)$1,110$772$342,509
86 ($1,882)$1,107$775$341,734
87 ($1,882)$1,105$777$340,957
88 ($1,882)$1,102$780$340,178
89 ($1,882)$1,100$782$339,395
90 ($1,882)$1,097$785$338,611
91 ($1,882)$1,095$787$337,823
92 ($1,882)$1,092$790$337,034
93 ($1,882)$1,090$792$336,241
94 ($1,882)$1,087$795$335,446
95 ($1,882)$1,085$797$334,649
96 ($1,882)$1,082$800$333,849
Year 9 - 97 ($1,882)$1,079$803$333,046
98 ($1,882)$1,077$805$332,241
99 ($1,882)$1,074$808$331,433
100 ($1,882)$1,072$810$330,623
101 ($1,882)$1,069$813$329,809
102 ($1,882)$1,066$816$328,994
103 ($1,882)$1,064$818$328,175
104 ($1,882)$1,061$821$327,354
105 ($1,882)$1,058$824$326,531
106 ($1,882)$1,056$826$325,704
107 ($1,882)$1,053$829$324,875
108 ($1,882)$1,050$832$324,044
Year 10 - 109 ($1,882)$1,048$834$323,209
110 ($1,882)$1,045$837$322,372
111 ($1,882)$1,042$840$321,533
112 ($1,882)$1,040$842$320,690
113 ($1,882)$1,037$845$319,845
114 ($1,882)$1,034$848$318,997
115 ($1,882)$1,031$851$318,146
116 ($1,882)$1,029$853$317,293
117 ($1,882)$1,026$856$316,437
118 ($1,882)$1,023$859$315,578
119 ($1,882)$1,020$862$314,716
120 ($1,882)$1,018$865$313,852
Year 11 - 121 ($1,882)$1,015$867$312,984
122 ($1,882)$1,012$870$312,114
123 ($1,882)$1,009$873$311,241
124 ($1,882)$1,006$876$310,366
125 ($1,882)$1,004$879$309,487
126 ($1,882)$1,001$881$308,606
127 ($1,882)$998$884$307,721
128 ($1,882)$995$887$306,834
129 ($1,882)$992$890$305,944
130 ($1,882)$989$893$305,051
131 ($1,882)$986$896$304,156
132 ($1,882)$983$899$303,257
Year 12 - 133 ($1,882)$981$902$302,355
134 ($1,882)$978$904$301,451
135 ($1,882)$975$907$300,543
136 ($1,882)$972$910$299,633
137 ($1,882)$969$913$298,720
138 ($1,882)$966$916$297,804
139 ($1,882)$963$919$296,884
140 ($1,882)$960$922$295,962
141 ($1,882)$957$925$295,037
142 ($1,882)$954$928$294,109
143 ($1,882)$951$931$293,178
144 ($1,882)$948$934$292,244
Year 13 - 145 ($1,882)$945$937$291,306
146 ($1,882)$942$940$290,366
147 ($1,882)$939$943$289,423
148 ($1,882)$936$946$288,477
149 ($1,882)$933$949$287,527
150 ($1,882)$930$952$286,575
151 ($1,882)$927$956$285,619
152 ($1,882)$924$959$284,661
153 ($1,882)$920$962$283,699
154 ($1,882)$917$965$282,734
155 ($1,882)$914$968$281,766
156 ($1,882)$911$971$280,795
Year 14 - 157 ($1,882)$908$974$279,821
158 ($1,882)$905$977$278,844
159 ($1,882)$902$980$277,863
160 ($1,882)$898$984$276,880
161 ($1,882)$895$987$275,893
162 ($1,882)$892$990$274,903
163 ($1,882)$889$993$273,910
164 ($1,882)$886$996$272,913
165 ($1,882)$882$1,000$271,914
166 ($1,882)$879$1,003$270,911
167 ($1,882)$876$1,006$269,904
168 ($1,882)$873$1,009$268,895
Year 15 - 169 ($1,882)$869$1,013$267,882
170 ($1,882)$866$1,016$266,866
171 ($1,882)$863$1,019$265,847
172 ($1,882)$860$1,023$264,825
173 ($1,882)$856$1,026$263,799
174 ($1,882)$853$1,029$262,770
175 ($1,882)$850$1,032$261,737
176 ($1,882)$846$1,036$260,701
177 ($1,882)$843$1,039$259,662
178 ($1,882)$840$1,043$258,620
179 ($1,882)$836$1,046$257,574
180 ($1,882)$833$1,049$256,525
Year 16 - 181 ($1,882)$829$1,053$255,472
182 ($1,882)$826$1,056$254,416
183 ($1,882)$823$1,059$253,356
184 ($1,882)$819$1,063$252,293
185 ($1,882)$816$1,066$251,227
186 ($1,882)$812$1,070$250,157
187 ($1,882)$809$1,073$249,084
188 ($1,882)$805$1,077$248,007
189 ($1,882)$802$1,080$246,927
190 ($1,882)$798$1,084$245,843
191 ($1,882)$795$1,087$244,756
192 ($1,882)$791$1,091$243,666
Year 17 - 193 ($1,882)$788$1,094$242,571
194 ($1,882)$784$1,098$241,474
195 ($1,882)$781$1,101$240,372
196 ($1,882)$777$1,105$239,267
197 ($1,882)$774$1,108$238,159
198 ($1,882)$770$1,112$237,047
199 ($1,882)$766$1,116$235,931
200 ($1,882)$763$1,119$234,812
201 ($1,882)$759$1,123$233,689
202 ($1,882)$756$1,126$232,563
203 ($1,882)$752$1,130$231,432
204 ($1,882)$748$1,134$230,299
Year 18 - 205 ($1,882)$745$1,137$229,161
206 ($1,882)$741$1,141$228,020
207 ($1,882)$737$1,145$226,875
208 ($1,882)$734$1,149$225,727
209 ($1,882)$730$1,152$224,574
210 ($1,882)$726$1,156$223,418
211 ($1,882)$722$1,160$222,259
212 ($1,882)$719$1,163$221,095
213 ($1,882)$715$1,167$219,928
214 ($1,882)$711$1,171$218,757
215 ($1,882)$707$1,175$217,582
216 ($1,882)$704$1,179$216,404
Year 19 - 217 ($1,882)$700$1,182$215,221
218 ($1,882)$696$1,186$214,035
219 ($1,882)$692$1,190$212,845
220 ($1,882)$688$1,194$211,651
221 ($1,882)$684$1,198$210,453
222 ($1,882)$680$1,202$209,252
223 ($1,882)$677$1,206$208,046
224 ($1,882)$673$1,209$206,837
225 ($1,882)$669$1,213$205,624
226 ($1,882)$665$1,217$204,406
227 ($1,882)$661$1,221$203,185
228 ($1,882)$657$1,225$201,960
Year 20 - 229 ($1,882)$653$1,229$200,731
230 ($1,882)$649$1,233$199,498
231 ($1,882)$645$1,237$198,261
232 ($1,882)$641$1,241$197,020
233 ($1,882)$637$1,245$195,775
234 ($1,882)$633$1,249$194,526
235 ($1,882)$629$1,253$193,273
236 ($1,882)$625$1,257$192,015
237 ($1,882)$621$1,261$190,754
238 ($1,882)$617$1,265$189,489
239 ($1,882)$613$1,269$188,219
240 ($1,882)$609$1,274$186,946
Year 21 - 241 ($1,882)$604$1,278$185,668
242 ($1,882)$600$1,282$184,386
243 ($1,882)$596$1,286$183,101
244 ($1,882)$592$1,290$181,810
245 ($1,882)$588$1,294$180,516
246 ($1,882)$584$1,298$179,218
247 ($1,882)$579$1,303$177,915
248 ($1,882)$575$1,307$176,608
249 ($1,882)$571$1,311$175,297
250 ($1,882)$567$1,315$173,982
251 ($1,882)$563$1,320$172,662
252 ($1,882)$558$1,324$171,339
Year 22 - 253 ($1,882)$554$1,328$170,011
254 ($1,882)$550$1,332$168,678
255 ($1,882)$545$1,337$167,341
256 ($1,882)$541$1,341$166,000
257 ($1,882)$537$1,345$164,655
258 ($1,882)$532$1,350$163,305
259 ($1,882)$528$1,354$161,951
260 ($1,882)$524$1,358$160,593
261 ($1,882)$519$1,363$159,230
262 ($1,882)$515$1,367$157,863
263 ($1,882)$510$1,372$156,491
264 ($1,882)$506$1,376$155,115
Year 23 - 265 ($1,882)$502$1,381$153,734
266 ($1,882)$497$1,385$152,349
267 ($1,882)$493$1,389$150,960
268 ($1,882)$488$1,394$149,566
269 ($1,882)$484$1,398$148,167
270 ($1,882)$479$1,403$146,764
271 ($1,882)$475$1,408$145,357
272 ($1,882)$470$1,412$143,945
273 ($1,882)$465$1,417$142,528
274 ($1,882)$461$1,421$141,107
275 ($1,882)$456$1,426$139,681
276 ($1,882)$452$1,430$138,251
Year 24 - 277 ($1,882)$447$1,435$136,815
278 ($1,882)$442$1,440$135,376
279 ($1,882)$438$1,444$133,931
280 ($1,882)$433$1,449$132,482
281 ($1,882)$428$1,454$131,029
282 ($1,882)$424$1,458$129,570
283 ($1,882)$419$1,463$128,107
284 ($1,882)$414$1,468$126,639
285 ($1,882)$409$1,473$125,166
286 ($1,882)$405$1,477$123,689
287 ($1,882)$400$1,482$122,207
288 ($1,882)$395$1,487$120,720
Year 25 - 289 ($1,882)$390$1,492$119,228
290 ($1,882)$386$1,497$117,732
291 ($1,882)$381$1,501$116,230
292 ($1,882)$376$1,506$114,724
293 ($1,882)$371$1,511$113,213
294 ($1,882)$366$1,516$111,697
295 ($1,882)$361$1,521$110,176
296 ($1,882)$356$1,526$108,650
297 ($1,882)$351$1,531$107,119
298 ($1,882)$346$1,536$105,583
299 ($1,882)$341$1,541$104,043
300 ($1,882)$336$1,546$102,497
Year 26 - 301 ($1,882)$331$1,551$100,946
302 ($1,882)$326$1,556$99,391
303 ($1,882)$321$1,561$97,830
304 ($1,882)$316$1,566$96,264
305 ($1,882)$311$1,571$94,693
306 ($1,882)$306$1,576$93,117
307 ($1,882)$301$1,581$91,536
308 ($1,882)$296$1,586$89,950
309 ($1,882)$291$1,591$88,359
310 ($1,882)$286$1,596$86,763
311 ($1,882)$281$1,602$85,161
312 ($1,882)$275$1,607$83,554
Year 27 - 313 ($1,882)$270$1,612$81,942
314 ($1,882)$265$1,617$80,325
315 ($1,882)$260$1,622$78,703
316 ($1,882)$254$1,628$77,075
317 ($1,882)$249$1,633$75,442
318 ($1,882)$244$1,638$73,804
319 ($1,882)$239$1,643$72,161
320 ($1,882)$233$1,649$70,512
321 ($1,882)$228$1,654$68,858
322 ($1,882)$223$1,659$67,198
323 ($1,882)$217$1,665$65,534
324 ($1,882)$212$1,670$63,863
Year 28 - 325 ($1,882)$206$1,676$62,188
326 ($1,882)$201$1,681$60,507
327 ($1,882)$196$1,686$58,820
328 ($1,882)$190$1,692$57,128
329 ($1,882)$185$1,697$55,431
330 ($1,882)$179$1,703$53,728
331 ($1,882)$174$1,708$52,020
332 ($1,882)$168$1,714$50,306
333 ($1,882)$163$1,719$48,586
334 ($1,882)$157$1,725$46,861
335 ($1,882)$152$1,731$45,131
336 ($1,882)$146$1,736$43,395
Year 29 - 337 ($1,882)$140$1,742$41,653
338 ($1,882)$135$1,747$39,905
339 ($1,882)$129$1,753$38,152
340 ($1,882)$123$1,759$36,394
341 ($1,882)$118$1,764$34,629
342 ($1,882)$112$1,770$32,859
343 ($1,882)$106$1,776$31,083
344 ($1,882)$101$1,782$29,302
345 ($1,882)$95$1,787$27,514
346 ($1,882)$89$1,793$25,721
347 ($1,882)$83$1,799$23,922
348 ($1,882)$77$1,805$22,118
Year 30 - 349 ($1,882)$72$1,811$20,307
350 ($1,882)$66$1,816$18,491
351 ($1,882)$60$1,822$16,668
352 ($1,882)$54$1,828$14,840
353 ($1,882)$48$1,834$13,006
354 ($1,882)$42$1,840$11,166
355 ($1,882)$36$1,846$9,320
356 ($1,882)$30$1,852$7,468
357 ($1,882)$24$1,858$5,610
358 ($1,882)$18$1,864$3,746
359 ($1,882)$12$1,870$1,876
360 ($1,882)$6$1,876$0
TOTALS$277,553$400,000$677,553

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.