« Back to all home prices

Mortgage Payment Schedule for a $510,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($102,000) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,957 360 $296,619 $704,619

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 122701 | State Lic #: MC-1186
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$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 #: 1071 | State Lic #: MC-1772
$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 #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 30 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  $510,000
Down Payment $102,000$408,000
Year 1 - 1 ($1,957)$1,374$584$407,416
2 ($1,957)$1,372$586$406,831
3 ($1,957)$1,370$588$406,243
4 ($1,957)$1,368$590$405,653
5 ($1,957)$1,366$592$405,062
6 ($1,957)$1,364$594$404,468
7 ($1,957)$1,362$596$403,873
8 ($1,957)$1,360$598$403,275
9 ($1,957)$1,358$600$402,676
10 ($1,957)$1,356$602$402,074
11 ($1,957)$1,354$604$401,470
12 ($1,957)$1,352$606$400,865
Year 2 - 13 ($1,957)$1,350$608$400,257
14 ($1,957)$1,348$610$399,647
15 ($1,957)$1,345$612$399,036
16 ($1,957)$1,343$614$398,422
17 ($1,957)$1,341$616$397,806
18 ($1,957)$1,339$618$397,188
19 ($1,957)$1,337$620$396,568
20 ($1,957)$1,335$622$395,945
21 ($1,957)$1,333$624$395,321
22 ($1,957)$1,331$626$394,695
23 ($1,957)$1,329$628$394,066
24 ($1,957)$1,327$631$393,436
Year 3 - 25 ($1,957)$1,325$633$392,803
26 ($1,957)$1,322$635$392,168
27 ($1,957)$1,320$637$391,531
28 ($1,957)$1,318$639$390,892
29 ($1,957)$1,316$641$390,251
30 ($1,957)$1,314$643$389,607
31 ($1,957)$1,312$646$388,962
32 ($1,957)$1,310$648$388,314
33 ($1,957)$1,307$650$387,664
34 ($1,957)$1,305$652$387,012
35 ($1,957)$1,303$654$386,358
36 ($1,957)$1,301$657$385,701
Year 4 - 37 ($1,957)$1,299$659$385,042
38 ($1,957)$1,296$661$384,381
39 ($1,957)$1,294$663$383,718
40 ($1,957)$1,292$665$383,053
41 ($1,957)$1,290$668$382,385
42 ($1,957)$1,287$670$381,715
43 ($1,957)$1,285$672$381,043
44 ($1,957)$1,283$674$380,369
45 ($1,957)$1,281$677$379,692
46 ($1,957)$1,278$679$379,013
47 ($1,957)$1,276$681$378,332
48 ($1,957)$1,274$684$377,648
Year 5 - 49 ($1,957)$1,271$686$376,962
50 ($1,957)$1,269$688$376,274
51 ($1,957)$1,267$690$375,584
52 ($1,957)$1,264$693$374,891
53 ($1,957)$1,262$695$374,196
54 ($1,957)$1,260$697$373,498
55 ($1,957)$1,257$700$372,798
56 ($1,957)$1,255$702$372,096
57 ($1,957)$1,253$705$371,392
58 ($1,957)$1,250$707$370,685
59 ($1,957)$1,248$709$369,975
60 ($1,957)$1,246$712$369,264
Year 6 - 61 ($1,957)$1,243$714$368,550
62 ($1,957)$1,241$716$367,833
63 ($1,957)$1,238$719$367,114
64 ($1,957)$1,236$721$366,393
65 ($1,957)$1,234$724$365,669
66 ($1,957)$1,231$726$364,943
67 ($1,957)$1,229$729$364,214
68 ($1,957)$1,226$731$363,483
69 ($1,957)$1,224$734$362,750
70 ($1,957)$1,221$736$362,014
71 ($1,957)$1,219$738$361,275
72 ($1,957)$1,216$741$360,534
Year 7 - 73 ($1,957)$1,214$743$359,791
74 ($1,957)$1,211$746$359,045
75 ($1,957)$1,209$748$358,296
76 ($1,957)$1,206$751$357,545
77 ($1,957)$1,204$754$356,792
78 ($1,957)$1,201$756$356,036
79 ($1,957)$1,199$759$355,277
80 ($1,957)$1,196$761$354,516
81 ($1,957)$1,194$764$353,752
82 ($1,957)$1,191$766$352,986
83 ($1,957)$1,188$769$352,217
84 ($1,957)$1,186$771$351,445
Year 8 - 85 ($1,957)$1,183$774$350,671
86 ($1,957)$1,181$777$349,895
87 ($1,957)$1,178$779$349,115
88 ($1,957)$1,175$782$348,333
89 ($1,957)$1,173$785$347,549
90 ($1,957)$1,170$787$346,762
91 ($1,957)$1,167$790$345,972
92 ($1,957)$1,165$793$345,179
93 ($1,957)$1,162$795$344,384
94 ($1,957)$1,159$798$343,586
95 ($1,957)$1,157$801$342,786
96 ($1,957)$1,154$803$341,983
Year 9 - 97 ($1,957)$1,151$806$341,177
98 ($1,957)$1,149$809$340,368
99 ($1,957)$1,146$811$339,557
100 ($1,957)$1,143$814$338,743
101 ($1,957)$1,140$817$337,926
102 ($1,957)$1,138$820$337,106
103 ($1,957)$1,135$822$336,284
104 ($1,957)$1,132$825$335,459
105 ($1,957)$1,129$828$334,631
106 ($1,957)$1,127$831$333,800
107 ($1,957)$1,124$833$332,967
108 ($1,957)$1,121$836$332,130
Year 10 - 109 ($1,957)$1,118$839$331,291
110 ($1,957)$1,115$842$330,449
111 ($1,957)$1,113$845$329,604
112 ($1,957)$1,110$848$328,757
113 ($1,957)$1,107$850$327,906
114 ($1,957)$1,104$853$327,053
115 ($1,957)$1,101$856$326,197
116 ($1,957)$1,098$859$325,338
117 ($1,957)$1,095$862$324,476
118 ($1,957)$1,092$865$323,611
119 ($1,957)$1,089$868$322,743
120 ($1,957)$1,087$871$321,872
Year 11 - 121 ($1,957)$1,084$874$320,999
122 ($1,957)$1,081$877$320,122
123 ($1,957)$1,078$880$319,243
124 ($1,957)$1,075$882$318,360
125 ($1,957)$1,072$885$317,475
126 ($1,957)$1,069$888$316,586
127 ($1,957)$1,066$891$315,695
128 ($1,957)$1,063$894$314,800
129 ($1,957)$1,060$897$313,903
130 ($1,957)$1,057$900$313,003
131 ($1,957)$1,054$903$312,099
132 ($1,957)$1,051$907$311,193
Year 12 - 133 ($1,957)$1,048$910$310,283
134 ($1,957)$1,045$913$309,370
135 ($1,957)$1,042$916$308,455
136 ($1,957)$1,038$919$307,536
137 ($1,957)$1,035$922$306,614
138 ($1,957)$1,032$925$305,689
139 ($1,957)$1,029$928$304,761
140 ($1,957)$1,026$931$303,829
141 ($1,957)$1,023$934$302,895
142 ($1,957)$1,020$938$301,958
143 ($1,957)$1,017$941$301,017
144 ($1,957)$1,013$944$300,073
Year 13 - 145 ($1,957)$1,010$947$299,126
146 ($1,957)$1,007$950$298,176
147 ($1,957)$1,004$953$297,222
148 ($1,957)$1,001$957$296,266
149 ($1,957)$997$960$295,306
150 ($1,957)$994$963$294,343
151 ($1,957)$991$966$293,376
152 ($1,957)$988$970$292,407
153 ($1,957)$984$973$291,434
154 ($1,957)$981$976$290,458
155 ($1,957)$978$979$289,479
156 ($1,957)$975$983$288,496
Year 14 - 157 ($1,957)$971$986$287,510
158 ($1,957)$968$989$286,521
159 ($1,957)$965$993$285,528
160 ($1,957)$961$996$284,532
161 ($1,957)$958$999$283,533
162 ($1,957)$955$1,003$282,530
163 ($1,957)$951$1,006$281,524
164 ($1,957)$948$1,009$280,514
165 ($1,957)$944$1,013$279,501
166 ($1,957)$941$1,016$278,485
167 ($1,957)$938$1,020$277,465
168 ($1,957)$934$1,023$276,442
Year 15 - 169 ($1,957)$931$1,027$275,416
170 ($1,957)$927$1,030$274,386
171 ($1,957)$924$1,034$273,352
172 ($1,957)$920$1,037$272,315
173 ($1,957)$917$1,040$271,275
174 ($1,957)$913$1,044$270,231
175 ($1,957)$910$1,047$269,183
176 ($1,957)$906$1,051$268,132
177 ($1,957)$903$1,055$267,078
178 ($1,957)$899$1,058$266,019
179 ($1,957)$896$1,062$264,958
180 ($1,957)$892$1,065$263,892
Year 16 - 181 ($1,957)$888$1,069$262,824
182 ($1,957)$885$1,072$261,751
183 ($1,957)$881$1,076$260,675
184 ($1,957)$878$1,080$259,596
185 ($1,957)$874$1,083$258,512
186 ($1,957)$870$1,087$257,425
187 ($1,957)$867$1,091$256,335
188 ($1,957)$863$1,094$255,240
189 ($1,957)$859$1,098$254,142
190 ($1,957)$856$1,102$253,041
191 ($1,957)$852$1,105$251,935
192 ($1,957)$848$1,109$250,826
Year 17 - 193 ($1,957)$844$1,113$249,713
194 ($1,957)$841$1,117$248,597
195 ($1,957)$837$1,120$247,477
196 ($1,957)$833$1,124$246,352
197 ($1,957)$829$1,128$245,225
198 ($1,957)$826$1,132$244,093
199 ($1,957)$822$1,135$242,957
200 ($1,957)$818$1,139$241,818
201 ($1,957)$814$1,143$240,675
202 ($1,957)$810$1,147$239,528
203 ($1,957)$806$1,151$238,377
204 ($1,957)$803$1,155$237,222
Year 18 - 205 ($1,957)$799$1,159$236,064
206 ($1,957)$795$1,163$234,901
207 ($1,957)$791$1,166$233,735
208 ($1,957)$787$1,170$232,564
209 ($1,957)$783$1,174$231,390
210 ($1,957)$779$1,178$230,212
211 ($1,957)$775$1,182$229,030
212 ($1,957)$771$1,186$227,843
213 ($1,957)$767$1,190$226,653
214 ($1,957)$763$1,194$225,459
215 ($1,957)$759$1,198$224,261
216 ($1,957)$755$1,202$223,058
Year 19 - 217 ($1,957)$751$1,206$221,852
218 ($1,957)$747$1,210$220,642
219 ($1,957)$743$1,214$219,427
220 ($1,957)$739$1,219$218,209
221 ($1,957)$735$1,223$216,986
222 ($1,957)$731$1,227$215,759
223 ($1,957)$726$1,231$214,528
224 ($1,957)$722$1,235$213,293
225 ($1,957)$718$1,239$212,054
226 ($1,957)$714$1,243$210,811
227 ($1,957)$710$1,248$209,563
228 ($1,957)$706$1,252$208,312
Year 20 - 229 ($1,957)$701$1,256$207,056
230 ($1,957)$697$1,260$205,795
231 ($1,957)$693$1,264$204,531
232 ($1,957)$689$1,269$203,262
233 ($1,957)$684$1,273$201,989
234 ($1,957)$680$1,277$200,712
235 ($1,957)$676$1,282$199,431
236 ($1,957)$671$1,286$198,145
237 ($1,957)$667$1,290$196,855
238 ($1,957)$663$1,295$195,560
239 ($1,957)$658$1,299$194,261
240 ($1,957)$654$1,303$192,958
Year 21 - 241 ($1,957)$650$1,308$191,650
242 ($1,957)$645$1,312$190,338
243 ($1,957)$641$1,316$189,022
244 ($1,957)$636$1,321$187,701
245 ($1,957)$632$1,325$186,375
246 ($1,957)$627$1,330$185,046
247 ($1,957)$623$1,334$183,711
248 ($1,957)$618$1,339$182,373
249 ($1,957)$614$1,343$181,029
250 ($1,957)$609$1,348$179,681
251 ($1,957)$605$1,352$178,329
252 ($1,957)$600$1,357$176,972
Year 22 - 253 ($1,957)$596$1,361$175,611
254 ($1,957)$591$1,366$174,245
255 ($1,957)$587$1,371$172,874
256 ($1,957)$582$1,375$171,499
257 ($1,957)$577$1,380$170,119
258 ($1,957)$573$1,385$168,734
259 ($1,957)$568$1,389$167,345
260 ($1,957)$563$1,394$165,951
261 ($1,957)$559$1,399$164,553
262 ($1,957)$554$1,403$163,149
263 ($1,957)$549$1,408$161,741
264 ($1,957)$545$1,413$160,329
Year 23 - 265 ($1,957)$540$1,418$158,911
266 ($1,957)$535$1,422$157,489
267 ($1,957)$530$1,427$156,062
268 ($1,957)$525$1,432$154,630
269 ($1,957)$521$1,437$153,193
270 ($1,957)$516$1,442$151,752
271 ($1,957)$511$1,446$150,305
272 ($1,957)$506$1,451$148,854
273 ($1,957)$501$1,456$147,398
274 ($1,957)$496$1,461$145,937
275 ($1,957)$491$1,466$144,471
276 ($1,957)$486$1,471$143,000
Year 24 - 277 ($1,957)$481$1,476$141,524
278 ($1,957)$476$1,481$140,043
279 ($1,957)$471$1,486$138,558
280 ($1,957)$466$1,491$137,067
281 ($1,957)$461$1,496$135,571
282 ($1,957)$456$1,501$134,070
283 ($1,957)$451$1,506$132,564
284 ($1,957)$446$1,511$131,053
285 ($1,957)$441$1,516$129,537
286 ($1,957)$436$1,521$128,016
287 ($1,957)$431$1,526$126,490
288 ($1,957)$426$1,531$124,958
Year 25 - 289 ($1,957)$421$1,537$123,422
290 ($1,957)$416$1,542$121,880
291 ($1,957)$410$1,547$120,333
292 ($1,957)$405$1,552$118,781
293 ($1,957)$400$1,557$117,224
294 ($1,957)$395$1,563$115,661
295 ($1,957)$389$1,568$114,093
296 ($1,957)$384$1,573$112,520
297 ($1,957)$379$1,578$110,941
298 ($1,957)$374$1,584$109,358
299 ($1,957)$368$1,589$107,769
300 ($1,957)$363$1,594$106,174
Year 26 - 301 ($1,957)$357$1,600$104,574
302 ($1,957)$352$1,605$102,969
303 ($1,957)$347$1,611$101,358
304 ($1,957)$341$1,616$99,742
305 ($1,957)$336$1,621$98,121
306 ($1,957)$330$1,627$96,494
307 ($1,957)$325$1,632$94,862
308 ($1,957)$319$1,638$93,224
309 ($1,957)$314$1,643$91,580
310 ($1,957)$308$1,649$89,931
311 ($1,957)$303$1,655$88,277
312 ($1,957)$297$1,660$86,617
Year 27 - 313 ($1,957)$292$1,666$84,951
314 ($1,957)$286$1,671$83,280
315 ($1,957)$280$1,677$81,603
316 ($1,957)$275$1,683$79,920
317 ($1,957)$269$1,688$78,232
318 ($1,957)$263$1,694$76,538
319 ($1,957)$258$1,700$74,839
320 ($1,957)$252$1,705$73,133
321 ($1,957)$246$1,711$71,422
322 ($1,957)$240$1,717$69,705
323 ($1,957)$235$1,723$67,983
324 ($1,957)$229$1,728$66,254
Year 28 - 325 ($1,957)$223$1,734$64,520
326 ($1,957)$217$1,740$62,780
327 ($1,957)$211$1,746$61,034
328 ($1,957)$205$1,752$59,282
329 ($1,957)$200$1,758$57,525
330 ($1,957)$194$1,764$55,761
331 ($1,957)$188$1,770$53,992
332 ($1,957)$182$1,776$52,216
333 ($1,957)$176$1,781$50,435
334 ($1,957)$170$1,787$48,647
335 ($1,957)$164$1,793$46,854
336 ($1,957)$158$1,800$45,054
Year 29 - 337 ($1,957)$152$1,806$43,249
338 ($1,957)$146$1,812$41,437
339 ($1,957)$140$1,818$39,619
340 ($1,957)$133$1,824$37,795
341 ($1,957)$127$1,830$35,965
342 ($1,957)$121$1,836$34,129
343 ($1,957)$115$1,842$32,287
344 ($1,957)$109$1,849$30,438
345 ($1,957)$102$1,855$28,583
346 ($1,957)$96$1,861$26,722
347 ($1,957)$90$1,867$24,855
348 ($1,957)$84$1,874$22,981
Year 30 - 349 ($1,957)$77$1,880$21,101
350 ($1,957)$71$1,886$19,215
351 ($1,957)$65$1,893$17,323
352 ($1,957)$58$1,899$15,424
353 ($1,957)$52$1,905$13,518
354 ($1,957)$46$1,912$11,607
355 ($1,957)$39$1,918$9,688
356 ($1,957)$33$1,925$7,764
357 ($1,957)$26$1,931$5,833
358 ($1,957)$20$1,938$3,895
359 ($1,957)$13$1,944$1,951
360 ($1,957)$7$1,951$0
TOTALS$296,619$408,000$704,619

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.