« Back to all home prices

Mortgage Payment Schedule for a $502,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($100,400) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,901 360 $282,806 $684,406

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 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 #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 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

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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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: $865 | 45 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
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  $502,000
Down Payment $100,400$401,600
Year 1 - 1 ($1,901)$1,315$586$401,014
2 ($1,901)$1,313$588$400,426
3 ($1,901)$1,311$590$399,837
4 ($1,901)$1,309$592$399,245
5 ($1,901)$1,308$594$398,651
6 ($1,901)$1,306$596$398,056
7 ($1,901)$1,304$597$397,458
8 ($1,901)$1,302$599$396,859
9 ($1,901)$1,300$601$396,257
10 ($1,901)$1,298$603$395,654
11 ($1,901)$1,296$605$395,049
12 ($1,901)$1,294$607$394,441
Year 2 - 13 ($1,901)$1,292$609$393,832
14 ($1,901)$1,290$611$393,221
15 ($1,901)$1,288$613$392,607
16 ($1,901)$1,286$615$391,992
17 ($1,901)$1,284$617$391,375
18 ($1,901)$1,282$619$390,755
19 ($1,901)$1,280$621$390,134
20 ($1,901)$1,278$623$389,510
21 ($1,901)$1,276$625$388,885
22 ($1,901)$1,274$628$388,257
23 ($1,901)$1,272$630$387,628
24 ($1,901)$1,269$632$386,996
Year 3 - 25 ($1,901)$1,267$634$386,362
26 ($1,901)$1,265$636$385,727
27 ($1,901)$1,263$638$385,089
28 ($1,901)$1,261$640$384,449
29 ($1,901)$1,259$642$383,807
30 ($1,901)$1,257$644$383,163
31 ($1,901)$1,255$646$382,516
32 ($1,901)$1,253$648$381,868
33 ($1,901)$1,251$651$381,217
34 ($1,901)$1,248$653$380,565
35 ($1,901)$1,246$655$379,910
36 ($1,901)$1,244$657$379,253
Year 4 - 37 ($1,901)$1,242$659$378,594
38 ($1,901)$1,240$661$377,933
39 ($1,901)$1,238$663$377,269
40 ($1,901)$1,236$666$376,604
41 ($1,901)$1,233$668$375,936
42 ($1,901)$1,231$670$375,266
43 ($1,901)$1,229$672$374,594
44 ($1,901)$1,227$674$373,920
45 ($1,901)$1,225$677$373,243
46 ($1,901)$1,222$679$372,564
47 ($1,901)$1,220$681$371,883
48 ($1,901)$1,218$683$371,200
Year 5 - 49 ($1,901)$1,216$685$370,515
50 ($1,901)$1,213$688$369,827
51 ($1,901)$1,211$690$369,137
52 ($1,901)$1,209$692$368,445
53 ($1,901)$1,207$694$367,750
54 ($1,901)$1,204$697$367,054
55 ($1,901)$1,202$699$366,355
56 ($1,901)$1,200$701$365,653
57 ($1,901)$1,198$704$364,950
58 ($1,901)$1,195$706$364,244
59 ($1,901)$1,193$708$363,536
60 ($1,901)$1,191$711$362,825
Year 6 - 61 ($1,901)$1,188$713$362,112
62 ($1,901)$1,186$715$361,397
63 ($1,901)$1,184$718$360,679
64 ($1,901)$1,181$720$359,959
65 ($1,901)$1,179$722$359,237
66 ($1,901)$1,177$725$358,513
67 ($1,901)$1,174$727$357,786
68 ($1,901)$1,172$729$357,056
69 ($1,901)$1,169$732$356,324
70 ($1,901)$1,167$734$355,590
71 ($1,901)$1,165$737$354,854
72 ($1,901)$1,162$739$354,115
Year 7 - 73 ($1,901)$1,160$741$353,373
74 ($1,901)$1,157$744$352,629
75 ($1,901)$1,155$746$351,883
76 ($1,901)$1,152$749$351,134
77 ($1,901)$1,150$751$350,383
78 ($1,901)$1,148$754$349,630
79 ($1,901)$1,145$756$348,874
80 ($1,901)$1,143$759$348,115
81 ($1,901)$1,140$761$347,354
82 ($1,901)$1,138$764$346,590
83 ($1,901)$1,135$766$345,824
84 ($1,901)$1,133$769$345,056
Year 8 - 85 ($1,901)$1,130$771$344,285
86 ($1,901)$1,128$774$343,511
87 ($1,901)$1,125$776$342,735
88 ($1,901)$1,122$779$341,956
89 ($1,901)$1,120$781$341,175
90 ($1,901)$1,117$784$340,391
91 ($1,901)$1,115$786$339,605
92 ($1,901)$1,112$789$338,816
93 ($1,901)$1,110$792$338,025
94 ($1,901)$1,107$794$337,231
95 ($1,901)$1,104$797$336,434
96 ($1,901)$1,102$799$335,634
Year 9 - 97 ($1,901)$1,099$802$334,833
98 ($1,901)$1,097$805$334,028
99 ($1,901)$1,094$807$333,221
100 ($1,901)$1,091$810$332,411
101 ($1,901)$1,089$812$331,599
102 ($1,901)$1,086$815$330,783
103 ($1,901)$1,083$818$329,966
104 ($1,901)$1,081$820$329,145
105 ($1,901)$1,078$823$328,322
106 ($1,901)$1,075$826$327,496
107 ($1,901)$1,073$829$326,667
108 ($1,901)$1,070$831$325,836
Year 10 - 109 ($1,901)$1,067$834$325,002
110 ($1,901)$1,064$837$324,165
111 ($1,901)$1,062$839$323,326
112 ($1,901)$1,059$842$322,484
113 ($1,901)$1,056$845$321,639
114 ($1,901)$1,053$848$320,791
115 ($1,901)$1,051$851$319,940
116 ($1,901)$1,048$853$319,087
117 ($1,901)$1,045$856$318,231
118 ($1,901)$1,042$859$317,372
119 ($1,901)$1,039$862$316,510
120 ($1,901)$1,037$865$315,646
Year 11 - 121 ($1,901)$1,034$867$314,778
122 ($1,901)$1,031$870$313,908
123 ($1,901)$1,028$873$313,035
124 ($1,901)$1,025$876$312,159
125 ($1,901)$1,022$879$311,280
126 ($1,901)$1,019$882$310,399
127 ($1,901)$1,017$885$309,514
128 ($1,901)$1,014$887$308,627
129 ($1,901)$1,011$890$307,736
130 ($1,901)$1,008$893$306,843
131 ($1,901)$1,005$896$305,947
132 ($1,901)$1,002$899$305,048
Year 12 - 133 ($1,901)$999$902$304,145
134 ($1,901)$996$905$303,240
135 ($1,901)$993$908$302,332
136 ($1,901)$990$911$301,421
137 ($1,901)$987$914$300,507
138 ($1,901)$984$917$299,590
139 ($1,901)$981$920$298,670
140 ($1,901)$978$923$297,747
141 ($1,901)$975$926$296,821
142 ($1,901)$972$929$295,892
143 ($1,901)$969$932$294,960
144 ($1,901)$966$935$294,025
Year 13 - 145 ($1,901)$963$938$293,087
146 ($1,901)$960$941$292,146
147 ($1,901)$957$944$291,201
148 ($1,901)$954$947$290,254
149 ($1,901)$951$951$289,303
150 ($1,901)$947$954$288,350
151 ($1,901)$944$957$287,393
152 ($1,901)$941$960$286,433
153 ($1,901)$938$963$285,470
154 ($1,901)$935$966$284,504
155 ($1,901)$932$969$283,534
156 ($1,901)$929$973$282,562
Year 14 - 157 ($1,901)$925$976$281,586
158 ($1,901)$922$979$280,607
159 ($1,901)$919$982$279,625
160 ($1,901)$916$985$278,640
161 ($1,901)$913$989$277,651
162 ($1,901)$909$992$276,659
163 ($1,901)$906$995$275,664
164 ($1,901)$903$998$274,666
165 ($1,901)$900$1,002$273,664
166 ($1,901)$896$1,005$272,659
167 ($1,901)$893$1,008$271,651
168 ($1,901)$890$1,011$270,640
Year 15 - 169 ($1,901)$886$1,015$269,625
170 ($1,901)$883$1,018$268,607
171 ($1,901)$880$1,021$267,585
172 ($1,901)$876$1,025$266,561
173 ($1,901)$873$1,028$265,532
174 ($1,901)$870$1,032$264,501
175 ($1,901)$866$1,035$263,466
176 ($1,901)$863$1,038$262,428
177 ($1,901)$859$1,042$261,386
178 ($1,901)$856$1,045$260,341
179 ($1,901)$853$1,049$259,293
180 ($1,901)$849$1,052$258,241
Year 16 - 181 ($1,901)$846$1,055$257,185
182 ($1,901)$842$1,059$256,126
183 ($1,901)$839$1,062$255,064
184 ($1,901)$835$1,066$253,998
185 ($1,901)$832$1,069$252,929
186 ($1,901)$828$1,073$251,856
187 ($1,901)$825$1,076$250,780
188 ($1,901)$821$1,080$249,700
189 ($1,901)$818$1,083$248,617
190 ($1,901)$814$1,087$247,530
191 ($1,901)$811$1,090$246,439
192 ($1,901)$807$1,094$245,345
Year 17 - 193 ($1,901)$804$1,098$244,248
194 ($1,901)$800$1,101$243,146
195 ($1,901)$796$1,105$242,042
196 ($1,901)$793$1,108$240,933
197 ($1,901)$789$1,112$239,821
198 ($1,901)$785$1,116$238,705
199 ($1,901)$782$1,119$237,586
200 ($1,901)$778$1,123$236,463
201 ($1,901)$774$1,127$235,336
202 ($1,901)$771$1,130$234,206
203 ($1,901)$767$1,134$233,072
204 ($1,901)$763$1,138$231,934
Year 18 - 205 ($1,901)$760$1,142$230,792
206 ($1,901)$756$1,145$229,647
207 ($1,901)$752$1,149$228,498
208 ($1,901)$748$1,153$227,345
209 ($1,901)$745$1,157$226,189
210 ($1,901)$741$1,160$225,028
211 ($1,901)$737$1,164$223,864
212 ($1,901)$733$1,168$222,696
213 ($1,901)$729$1,172$221,524
214 ($1,901)$725$1,176$220,349
215 ($1,901)$722$1,179$219,169
216 ($1,901)$718$1,183$217,986
Year 19 - 217 ($1,901)$714$1,187$216,799
218 ($1,901)$710$1,191$215,608
219 ($1,901)$706$1,195$214,413
220 ($1,901)$702$1,199$213,214
221 ($1,901)$698$1,203$212,011
222 ($1,901)$694$1,207$210,804
223 ($1,901)$690$1,211$209,593
224 ($1,901)$686$1,215$208,379
225 ($1,901)$682$1,219$207,160
226 ($1,901)$678$1,223$205,937
227 ($1,901)$674$1,227$204,711
228 ($1,901)$670$1,231$203,480
Year 20 - 229 ($1,901)$666$1,235$202,245
230 ($1,901)$662$1,239$201,006
231 ($1,901)$658$1,243$199,763
232 ($1,901)$654$1,247$198,517
233 ($1,901)$650$1,251$197,266
234 ($1,901)$646$1,255$196,010
235 ($1,901)$642$1,259$194,751
236 ($1,901)$638$1,263$193,488
237 ($1,901)$634$1,267$192,221
238 ($1,901)$630$1,272$190,949
239 ($1,901)$625$1,276$189,673
240 ($1,901)$621$1,280$188,393
Year 21 - 241 ($1,901)$617$1,284$187,109
242 ($1,901)$613$1,288$185,821
243 ($1,901)$609$1,293$184,528
244 ($1,901)$604$1,297$183,231
245 ($1,901)$600$1,301$181,930
246 ($1,901)$596$1,305$180,625
247 ($1,901)$592$1,310$179,315
248 ($1,901)$587$1,314$178,002
249 ($1,901)$583$1,318$176,683
250 ($1,901)$579$1,322$175,361
251 ($1,901)$574$1,327$174,034
252 ($1,901)$570$1,331$172,703
Year 22 - 253 ($1,901)$566$1,336$171,367
254 ($1,901)$561$1,340$170,027
255 ($1,901)$557$1,344$168,683
256 ($1,901)$552$1,349$167,334
257 ($1,901)$548$1,353$165,981
258 ($1,901)$544$1,358$164,624
259 ($1,901)$539$1,362$163,262
260 ($1,901)$535$1,366$161,895
261 ($1,901)$530$1,371$160,524
262 ($1,901)$526$1,375$159,149
263 ($1,901)$521$1,380$157,769
264 ($1,901)$517$1,384$156,385
Year 23 - 265 ($1,901)$512$1,389$154,996
266 ($1,901)$508$1,394$153,602
267 ($1,901)$503$1,398$152,204
268 ($1,901)$498$1,403$150,802
269 ($1,901)$494$1,407$149,394
270 ($1,901)$489$1,412$147,982
271 ($1,901)$485$1,416$146,566
272 ($1,901)$480$1,421$145,145
273 ($1,901)$475$1,426$143,719
274 ($1,901)$471$1,430$142,289
275 ($1,901)$466$1,435$140,853
276 ($1,901)$461$1,440$139,414
Year 24 - 277 ($1,901)$457$1,445$137,969
278 ($1,901)$452$1,449$136,520
279 ($1,901)$447$1,454$135,066
280 ($1,901)$442$1,459$133,607
281 ($1,901)$438$1,464$132,143
282 ($1,901)$433$1,468$130,675
283 ($1,901)$428$1,473$129,202
284 ($1,901)$423$1,478$127,724
285 ($1,901)$418$1,483$126,241
286 ($1,901)$413$1,488$124,753
287 ($1,901)$409$1,493$123,261
288 ($1,901)$404$1,497$121,763
Year 25 - 289 ($1,901)$399$1,502$120,261
290 ($1,901)$394$1,507$118,754
291 ($1,901)$389$1,512$117,241
292 ($1,901)$384$1,517$115,724
293 ($1,901)$379$1,522$114,202
294 ($1,901)$374$1,527$112,675
295 ($1,901)$369$1,532$111,143
296 ($1,901)$364$1,537$109,606
297 ($1,901)$359$1,542$108,064
298 ($1,901)$354$1,547$106,516
299 ($1,901)$349$1,552$104,964
300 ($1,901)$344$1,557$103,407
Year 26 - 301 ($1,901)$339$1,562$101,844
302 ($1,901)$334$1,568$100,277
303 ($1,901)$328$1,573$98,704
304 ($1,901)$323$1,578$97,126
305 ($1,901)$318$1,583$95,543
306 ($1,901)$313$1,588$93,955
307 ($1,901)$308$1,593$92,361
308 ($1,901)$302$1,599$90,763
309 ($1,901)$297$1,604$89,159
310 ($1,901)$292$1,609$87,550
311 ($1,901)$287$1,614$85,935
312 ($1,901)$281$1,620$84,316
Year 27 - 313 ($1,901)$276$1,625$82,691
314 ($1,901)$271$1,630$81,060
315 ($1,901)$265$1,636$79,425
316 ($1,901)$260$1,641$77,784
317 ($1,901)$255$1,646$76,137
318 ($1,901)$249$1,652$74,486
319 ($1,901)$244$1,657$72,828
320 ($1,901)$239$1,663$71,166
321 ($1,901)$233$1,668$69,498
322 ($1,901)$228$1,674$67,824
323 ($1,901)$222$1,679$66,145
324 ($1,901)$217$1,685$64,461
Year 28 - 325 ($1,901)$211$1,690$62,771
326 ($1,901)$206$1,696$61,075
327 ($1,901)$200$1,701$59,374
328 ($1,901)$194$1,707$57,667
329 ($1,901)$189$1,712$55,955
330 ($1,901)$183$1,718$54,237
331 ($1,901)$178$1,724$52,514
332 ($1,901)$172$1,729$50,784
333 ($1,901)$166$1,735$49,050
334 ($1,901)$161$1,740$47,309
335 ($1,901)$155$1,746$45,563
336 ($1,901)$149$1,752$43,811
Year 29 - 337 ($1,901)$143$1,758$42,053
338 ($1,901)$138$1,763$40,290
339 ($1,901)$132$1,769$38,521
340 ($1,901)$126$1,775$36,746
341 ($1,901)$120$1,781$34,965
342 ($1,901)$115$1,787$33,178
343 ($1,901)$109$1,792$31,386
344 ($1,901)$103$1,798$29,588
345 ($1,901)$97$1,804$27,783
346 ($1,901)$91$1,810$25,973
347 ($1,901)$85$1,816$24,157
348 ($1,901)$79$1,822$22,335
Year 30 - 349 ($1,901)$73$1,828$20,507
350 ($1,901)$67$1,834$18,673
351 ($1,901)$61$1,840$16,833
352 ($1,901)$55$1,846$14,987
353 ($1,901)$49$1,852$13,135
354 ($1,901)$43$1,858$11,277
355 ($1,901)$37$1,864$9,413
356 ($1,901)$31$1,870$7,543
357 ($1,901)$25$1,876$5,666
358 ($1,901)$19$1,883$3,784
359 ($1,901)$12$1,889$1,895
360 ($1,901)$6$1,895$0
TOTALS$282,806$401,600$684,406

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.