« 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 November 30, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,887 360 $279,202 $679,202

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 #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 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  $500,000
Down Payment $100,000$400,000
Year 1 - 1 ($1,887)$1,300$587$399,413
2 ($1,887)$1,298$589$398,825
3 ($1,887)$1,296$590$398,234
4 ($1,887)$1,294$592$397,642
5 ($1,887)$1,292$594$397,048
6 ($1,887)$1,290$596$396,451
7 ($1,887)$1,288$598$395,853
8 ($1,887)$1,287$600$395,253
9 ($1,887)$1,285$602$394,651
10 ($1,887)$1,283$604$394,047
11 ($1,887)$1,281$606$393,441
12 ($1,887)$1,279$608$392,833
Year 2 - 13 ($1,887)$1,277$610$392,223
14 ($1,887)$1,275$612$391,611
15 ($1,887)$1,273$614$390,997
16 ($1,887)$1,271$616$390,381
17 ($1,887)$1,269$618$389,763
18 ($1,887)$1,267$620$389,143
19 ($1,887)$1,265$622$388,521
20 ($1,887)$1,263$624$387,897
21 ($1,887)$1,261$626$387,271
22 ($1,887)$1,259$628$386,643
23 ($1,887)$1,257$630$386,013
24 ($1,887)$1,255$632$385,381
Year 3 - 25 ($1,887)$1,252$634$384,747
26 ($1,887)$1,250$636$384,110
27 ($1,887)$1,248$638$383,472
28 ($1,887)$1,246$640$382,832
29 ($1,887)$1,244$642$382,189
30 ($1,887)$1,242$645$381,545
31 ($1,887)$1,240$647$380,898
32 ($1,887)$1,238$649$380,249
33 ($1,887)$1,236$651$379,598
34 ($1,887)$1,234$653$378,945
35 ($1,887)$1,232$655$378,290
36 ($1,887)$1,229$657$377,633
Year 4 - 37 ($1,887)$1,227$659$376,974
38 ($1,887)$1,225$662$376,312
39 ($1,887)$1,223$664$375,649
40 ($1,887)$1,221$666$374,983
41 ($1,887)$1,219$668$374,315
42 ($1,887)$1,217$670$373,645
43 ($1,887)$1,214$672$372,972
44 ($1,887)$1,212$675$372,298
45 ($1,887)$1,210$677$371,621
46 ($1,887)$1,208$679$370,942
47 ($1,887)$1,206$681$370,261
48 ($1,887)$1,203$683$369,578
Year 5 - 49 ($1,887)$1,201$686$368,892
50 ($1,887)$1,199$688$368,204
51 ($1,887)$1,197$690$367,514
52 ($1,887)$1,194$692$366,822
53 ($1,887)$1,192$695$366,128
54 ($1,887)$1,190$697$365,431
55 ($1,887)$1,188$699$364,732
56 ($1,887)$1,185$701$364,031
57 ($1,887)$1,183$704$363,327
58 ($1,887)$1,181$706$362,621
59 ($1,887)$1,179$708$361,913
60 ($1,887)$1,176$710$361,203
Year 6 - 61 ($1,887)$1,174$713$360,490
62 ($1,887)$1,172$715$359,775
63 ($1,887)$1,169$717$359,057
64 ($1,887)$1,167$720$358,338
65 ($1,887)$1,165$722$357,615
66 ($1,887)$1,162$724$356,891
67 ($1,887)$1,160$727$356,164
68 ($1,887)$1,158$729$355,435
69 ($1,887)$1,155$732$354,704
70 ($1,887)$1,153$734$353,970
71 ($1,887)$1,150$736$353,233
72 ($1,887)$1,148$739$352,495
Year 7 - 73 ($1,887)$1,146$741$351,754
74 ($1,887)$1,143$743$351,010
75 ($1,887)$1,141$746$350,264
76 ($1,887)$1,138$748$349,516
77 ($1,887)$1,136$751$348,765
78 ($1,887)$1,133$753$348,012
79 ($1,887)$1,131$756$347,257
80 ($1,887)$1,129$758$346,498
81 ($1,887)$1,126$761$345,738
82 ($1,887)$1,124$763$344,975
83 ($1,887)$1,121$766$344,209
84 ($1,887)$1,119$768$343,441
Year 8 - 85 ($1,887)$1,116$770$342,671
86 ($1,887)$1,114$773$341,898
87 ($1,887)$1,111$776$341,122
88 ($1,887)$1,109$778$340,344
89 ($1,887)$1,106$781$339,564
90 ($1,887)$1,104$783$338,781
91 ($1,887)$1,101$786$337,995
92 ($1,887)$1,098$788$337,207
93 ($1,887)$1,096$791$336,416
94 ($1,887)$1,093$793$335,623
95 ($1,887)$1,091$796$334,827
96 ($1,887)$1,088$798$334,028
Year 9 - 97 ($1,887)$1,086$801$333,227
98 ($1,887)$1,083$804$332,424
99 ($1,887)$1,080$806$331,617
100 ($1,887)$1,078$809$330,808
101 ($1,887)$1,075$812$329,997
102 ($1,887)$1,072$814$329,183
103 ($1,887)$1,070$817$328,366
104 ($1,887)$1,067$819$327,546
105 ($1,887)$1,065$822$326,724
106 ($1,887)$1,062$825$325,899
107 ($1,887)$1,059$827$325,072
108 ($1,887)$1,056$830$324,242
Year 10 - 109 ($1,887)$1,054$833$323,409
110 ($1,887)$1,051$836$322,573
111 ($1,887)$1,048$838$321,735
112 ($1,887)$1,046$841$320,894
113 ($1,887)$1,043$844$320,050
114 ($1,887)$1,040$847$319,204
115 ($1,887)$1,037$849$318,354
116 ($1,887)$1,035$852$317,502
117 ($1,887)$1,032$855$316,648
118 ($1,887)$1,029$858$315,790
119 ($1,887)$1,026$860$314,930
120 ($1,887)$1,024$863$314,066
Year 11 - 121 ($1,887)$1,021$866$313,201
122 ($1,887)$1,018$869$312,332
123 ($1,887)$1,015$872$311,460
124 ($1,887)$1,012$874$310,586
125 ($1,887)$1,009$877$309,708
126 ($1,887)$1,007$880$308,828
127 ($1,887)$1,004$883$307,945
128 ($1,887)$1,001$886$307,060
129 ($1,887)$998$889$306,171
130 ($1,887)$995$892$305,279
131 ($1,887)$992$895$304,385
132 ($1,887)$989$897$303,487
Year 12 - 133 ($1,887)$986$900$302,587
134 ($1,887)$983$903$301,684
135 ($1,887)$980$906$300,777
136 ($1,887)$978$909$299,868
137 ($1,887)$975$912$298,956
138 ($1,887)$972$915$298,041
139 ($1,887)$969$918$297,123
140 ($1,887)$966$921$296,202
141 ($1,887)$963$924$295,278
142 ($1,887)$960$927$294,351
143 ($1,887)$957$930$293,421
144 ($1,887)$954$933$292,488
Year 13 - 145 ($1,887)$951$936$291,552
146 ($1,887)$948$939$290,613
147 ($1,887)$944$942$289,671
148 ($1,887)$941$945$288,725
149 ($1,887)$938$948$287,777
150 ($1,887)$935$951$286,826
151 ($1,887)$932$954$285,871
152 ($1,887)$929$958$284,914
153 ($1,887)$926$961$283,953
154 ($1,887)$923$964$282,989
155 ($1,887)$920$967$282,022
156 ($1,887)$917$970$281,052
Year 14 - 157 ($1,887)$913$973$280,079
158 ($1,887)$910$976$279,102
159 ($1,887)$907$980$278,123
160 ($1,887)$904$983$277,140
161 ($1,887)$901$986$276,154
162 ($1,887)$898$989$275,165
163 ($1,887)$894$992$274,172
164 ($1,887)$891$996$273,177
165 ($1,887)$888$999$272,178
166 ($1,887)$885$1,002$271,176
167 ($1,887)$881$1,005$270,170
168 ($1,887)$878$1,009$269,162
Year 15 - 169 ($1,887)$875$1,012$268,150
170 ($1,887)$871$1,015$267,135
171 ($1,887)$868$1,018$266,116
172 ($1,887)$865$1,022$265,094
173 ($1,887)$862$1,025$264,069
174 ($1,887)$858$1,028$263,041
175 ($1,887)$855$1,032$262,009
176 ($1,887)$852$1,035$260,974
177 ($1,887)$848$1,039$259,935
178 ($1,887)$845$1,042$258,894
179 ($1,887)$841$1,045$257,848
180 ($1,887)$838$1,049$256,800
Year 16 - 181 ($1,887)$835$1,052$255,748
182 ($1,887)$831$1,055$254,692
183 ($1,887)$828$1,059$253,633
184 ($1,887)$824$1,062$252,571
185 ($1,887)$821$1,066$251,505
186 ($1,887)$817$1,069$250,436
187 ($1,887)$814$1,073$249,363
188 ($1,887)$810$1,076$248,287
189 ($1,887)$807$1,080$247,207
190 ($1,887)$803$1,083$246,124
191 ($1,887)$800$1,087$245,037
192 ($1,887)$796$1,090$243,947
Year 17 - 193 ($1,887)$793$1,094$242,853
194 ($1,887)$789$1,097$241,755
195 ($1,887)$786$1,101$240,654
196 ($1,887)$782$1,105$239,550
197 ($1,887)$779$1,108$238,442
198 ($1,887)$775$1,112$237,330
199 ($1,887)$771$1,115$236,215
200 ($1,887)$768$1,119$235,096
201 ($1,887)$764$1,123$233,973
202 ($1,887)$760$1,126$232,847
203 ($1,887)$757$1,130$231,717
204 ($1,887)$753$1,134$230,583
Year 18 - 205 ($1,887)$749$1,137$229,446
206 ($1,887)$746$1,141$228,305
207 ($1,887)$742$1,145$227,160
208 ($1,887)$738$1,148$226,012
209 ($1,887)$735$1,152$224,860
210 ($1,887)$731$1,156$223,704
211 ($1,887)$727$1,160$222,544
212 ($1,887)$723$1,163$221,381
213 ($1,887)$719$1,167$220,214
214 ($1,887)$716$1,171$219,043
215 ($1,887)$712$1,175$217,868
216 ($1,887)$708$1,179$216,689
Year 19 - 217 ($1,887)$704$1,182$215,507
218 ($1,887)$700$1,186$214,321
219 ($1,887)$697$1,190$213,131
220 ($1,887)$693$1,194$211,937
221 ($1,887)$689$1,198$210,739
222 ($1,887)$685$1,202$209,537
223 ($1,887)$681$1,206$208,331
224 ($1,887)$677$1,210$207,122
225 ($1,887)$673$1,214$205,908
226 ($1,887)$669$1,217$204,691
227 ($1,887)$665$1,221$203,469
228 ($1,887)$661$1,225$202,244
Year 20 - 229 ($1,887)$657$1,229$201,014
230 ($1,887)$653$1,233$199,781
231 ($1,887)$649$1,237$198,544
232 ($1,887)$645$1,241$197,302
233 ($1,887)$641$1,245$196,057
234 ($1,887)$637$1,249$194,807
235 ($1,887)$633$1,254$193,554
236 ($1,887)$629$1,258$192,296
237 ($1,887)$625$1,262$191,034
238 ($1,887)$621$1,266$189,769
239 ($1,887)$617$1,270$188,499
240 ($1,887)$613$1,274$187,225
Year 21 - 241 ($1,887)$608$1,278$185,946
242 ($1,887)$604$1,282$184,664
243 ($1,887)$600$1,287$183,378
244 ($1,887)$596$1,291$182,087
245 ($1,887)$592$1,295$180,792
246 ($1,887)$588$1,299$179,493
247 ($1,887)$583$1,303$178,190
248 ($1,887)$579$1,308$176,882
249 ($1,887)$575$1,312$175,570
250 ($1,887)$571$1,316$174,254
251 ($1,887)$566$1,320$172,934
252 ($1,887)$562$1,325$171,609
Year 22 - 253 ($1,887)$558$1,329$170,280
254 ($1,887)$553$1,333$168,947
255 ($1,887)$549$1,338$167,609
256 ($1,887)$545$1,342$166,267
257 ($1,887)$540$1,346$164,921
258 ($1,887)$536$1,351$163,570
259 ($1,887)$532$1,355$162,215
260 ($1,887)$527$1,359$160,856
261 ($1,887)$523$1,364$159,492
262 ($1,887)$518$1,368$158,124
263 ($1,887)$514$1,373$156,751
264 ($1,887)$509$1,377$155,374
Year 23 - 265 ($1,887)$505$1,382$153,992
266 ($1,887)$500$1,386$152,606
267 ($1,887)$496$1,391$151,215
268 ($1,887)$491$1,395$149,820
269 ($1,887)$487$1,400$148,420
270 ($1,887)$482$1,404$147,016
271 ($1,887)$478$1,409$145,607
272 ($1,887)$473$1,413$144,193
273 ($1,887)$469$1,418$142,775
274 ($1,887)$464$1,423$141,353
275 ($1,887)$459$1,427$139,925
276 ($1,887)$455$1,432$138,494
Year 24 - 277 ($1,887)$450$1,437$137,057
278 ($1,887)$445$1,441$135,616
279 ($1,887)$441$1,446$134,170
280 ($1,887)$436$1,451$132,719
281 ($1,887)$431$1,455$131,264
282 ($1,887)$427$1,460$129,804
283 ($1,887)$422$1,465$128,339
284 ($1,887)$417$1,470$126,869
285 ($1,887)$412$1,474$125,395
286 ($1,887)$408$1,479$123,916
287 ($1,887)$403$1,484$122,432
288 ($1,887)$398$1,489$120,943
Year 25 - 289 ($1,887)$393$1,494$119,450
290 ($1,887)$388$1,498$117,951
291 ($1,887)$383$1,503$116,448
292 ($1,887)$378$1,508$114,940
293 ($1,887)$374$1,513$113,426
294 ($1,887)$369$1,518$111,908
295 ($1,887)$364$1,523$110,385
296 ($1,887)$359$1,528$108,858
297 ($1,887)$354$1,533$107,325
298 ($1,887)$349$1,538$105,787
299 ($1,887)$344$1,543$104,244
300 ($1,887)$339$1,548$102,696
Year 26 - 301 ($1,887)$334$1,553$101,143
302 ($1,887)$329$1,558$99,585
303 ($1,887)$324$1,563$98,022
304 ($1,887)$319$1,568$96,454
305 ($1,887)$313$1,573$94,881
306 ($1,887)$308$1,578$93,303
307 ($1,887)$303$1,583$91,719
308 ($1,887)$298$1,589$90,131
309 ($1,887)$293$1,594$88,537
310 ($1,887)$288$1,599$86,938
311 ($1,887)$283$1,604$85,334
312 ($1,887)$277$1,609$83,724
Year 27 - 313 ($1,887)$272$1,615$82,110
314 ($1,887)$267$1,620$80,490
315 ($1,887)$262$1,625$78,865
316 ($1,887)$256$1,630$77,235
317 ($1,887)$251$1,636$75,599
318 ($1,887)$246$1,641$73,958
319 ($1,887)$240$1,646$72,312
320 ($1,887)$235$1,652$70,660
321 ($1,887)$230$1,657$69,003
322 ($1,887)$224$1,662$67,340
323 ($1,887)$219$1,668$65,673
324 ($1,887)$213$1,673$63,999
Year 28 - 325 ($1,887)$208$1,679$62,321
326 ($1,887)$203$1,684$60,637
327 ($1,887)$197$1,690$58,947
328 ($1,887)$192$1,695$57,252
329 ($1,887)$186$1,701$55,551
330 ($1,887)$181$1,706$53,845
331 ($1,887)$175$1,712$52,134
332 ($1,887)$169$1,717$50,416
333 ($1,887)$164$1,723$48,693
334 ($1,887)$158$1,728$46,965
335 ($1,887)$153$1,734$45,231
336 ($1,887)$147$1,740$43,491
Year 29 - 337 ($1,887)$141$1,745$41,746
338 ($1,887)$136$1,751$39,995
339 ($1,887)$130$1,757$38,238
340 ($1,887)$124$1,762$36,476
341 ($1,887)$119$1,768$34,708
342 ($1,887)$113$1,774$32,934
343 ($1,887)$107$1,780$31,154
344 ($1,887)$101$1,785$29,369
345 ($1,887)$95$1,791$27,578
346 ($1,887)$90$1,797$25,781
347 ($1,887)$84$1,803$23,978
348 ($1,887)$78$1,809$22,169
Year 30 - 349 ($1,887)$72$1,815$20,354
350 ($1,887)$66$1,821$18,534
351 ($1,887)$60$1,826$16,707
352 ($1,887)$54$1,832$14,875
353 ($1,887)$48$1,838$13,037
354 ($1,887)$42$1,844$11,192
355 ($1,887)$36$1,850$9,342
356 ($1,887)$30$1,856$7,486
357 ($1,887)$24$1,862$5,623
358 ($1,887)$18$1,868$3,755
359 ($1,887)$12$1,874$1,881
360 ($1,887)$6$1,881$0
TOTALS$279,202$400,000$679,202

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.