« Back to all home prices

Mortgage Payment Schedule for a $518,000 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 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($103,600) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,959 360 $290,964 $705,364

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 30 day rate lock

NMLS #: 7706
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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  $518,000
Down Payment $103,600$414,400
Year 1 - 1 ($1,959)$1,354$606$413,794
2 ($1,959)$1,352$608$413,187
3 ($1,959)$1,350$610$412,577
4 ($1,959)$1,348$612$411,966
5 ($1,959)$1,346$614$411,352
6 ($1,959)$1,344$616$410,736
7 ($1,959)$1,342$618$410,119
8 ($1,959)$1,340$620$409,499
9 ($1,959)$1,338$622$408,877
10 ($1,959)$1,336$624$408,254
11 ($1,959)$1,334$626$407,628
12 ($1,959)$1,332$628$407,000
Year 2 - 13 ($1,959)$1,330$630$406,371
14 ($1,959)$1,327$632$405,739
15 ($1,959)$1,325$634$405,105
16 ($1,959)$1,323$636$404,469
17 ($1,959)$1,321$638$403,831
18 ($1,959)$1,319$640$403,190
19 ($1,959)$1,317$642$402,548
20 ($1,959)$1,315$644$401,904
21 ($1,959)$1,313$646$401,257
22 ($1,959)$1,311$649$400,609
23 ($1,959)$1,309$651$399,958
24 ($1,959)$1,307$653$399,305
Year 3 - 25 ($1,959)$1,304$655$398,650
26 ($1,959)$1,302$657$397,993
27 ($1,959)$1,300$659$397,334
28 ($1,959)$1,298$661$396,673
29 ($1,959)$1,296$664$396,009
30 ($1,959)$1,294$666$395,343
31 ($1,959)$1,291$668$394,676
32 ($1,959)$1,289$670$394,005
33 ($1,959)$1,287$672$393,333
34 ($1,959)$1,285$674$392,659
35 ($1,959)$1,283$677$391,982
36 ($1,959)$1,280$679$391,303
Year 4 - 37 ($1,959)$1,278$681$390,622
38 ($1,959)$1,276$683$389,939
39 ($1,959)$1,274$686$389,253
40 ($1,959)$1,272$688$388,566
41 ($1,959)$1,269$690$387,875
42 ($1,959)$1,267$692$387,183
43 ($1,959)$1,265$695$386,489
44 ($1,959)$1,263$697$385,792
45 ($1,959)$1,260$699$385,093
46 ($1,959)$1,258$701$384,391
47 ($1,959)$1,256$704$383,688
48 ($1,959)$1,253$706$382,982
Year 5 - 49 ($1,959)$1,251$708$382,273
50 ($1,959)$1,249$711$381,563
51 ($1,959)$1,246$713$380,850
52 ($1,959)$1,244$715$380,135
53 ($1,959)$1,242$718$379,417
54 ($1,959)$1,239$720$378,697
55 ($1,959)$1,237$722$377,975
56 ($1,959)$1,235$725$377,250
57 ($1,959)$1,232$727$376,523
58 ($1,959)$1,230$729$375,794
59 ($1,959)$1,228$732$375,062
60 ($1,959)$1,225$734$374,328
Year 6 - 61 ($1,959)$1,223$737$373,592
62 ($1,959)$1,220$739$372,853
63 ($1,959)$1,218$741$372,111
64 ($1,959)$1,216$744$371,367
65 ($1,959)$1,213$746$370,621
66 ($1,959)$1,211$749$369,873
67 ($1,959)$1,208$751$369,122
68 ($1,959)$1,206$754$368,368
69 ($1,959)$1,203$756$367,612
70 ($1,959)$1,201$758$366,853
71 ($1,959)$1,198$761$366,093
72 ($1,959)$1,196$763$365,329
Year 7 - 73 ($1,959)$1,193$766$364,563
74 ($1,959)$1,191$768$363,795
75 ($1,959)$1,188$771$363,024
76 ($1,959)$1,186$773$362,250
77 ($1,959)$1,183$776$361,474
78 ($1,959)$1,181$779$360,696
79 ($1,959)$1,178$781$359,915
80 ($1,959)$1,176$784$359,131
81 ($1,959)$1,173$786$358,345
82 ($1,959)$1,171$789$357,556
83 ($1,959)$1,168$791$356,765
84 ($1,959)$1,165$794$355,971
Year 8 - 85 ($1,959)$1,163$797$355,174
86 ($1,959)$1,160$799$354,375
87 ($1,959)$1,158$802$353,574
88 ($1,959)$1,155$804$352,769
89 ($1,959)$1,152$807$351,962
90 ($1,959)$1,150$810$351,153
91 ($1,959)$1,147$812$350,340
92 ($1,959)$1,144$815$349,526
93 ($1,959)$1,142$818$348,708
94 ($1,959)$1,139$820$347,888
95 ($1,959)$1,136$823$347,065
96 ($1,959)$1,134$826$346,239
Year 9 - 97 ($1,959)$1,131$828$345,411
98 ($1,959)$1,128$831$344,580
99 ($1,959)$1,126$834$343,746
100 ($1,959)$1,123$836$342,910
101 ($1,959)$1,120$839$342,071
102 ($1,959)$1,117$842$341,229
103 ($1,959)$1,115$845$340,384
104 ($1,959)$1,112$847$339,537
105 ($1,959)$1,109$850$338,686
106 ($1,959)$1,106$853$337,833
107 ($1,959)$1,104$856$336,978
108 ($1,959)$1,101$859$336,119
Year 10 - 109 ($1,959)$1,098$861$335,258
110 ($1,959)$1,095$864$334,394
111 ($1,959)$1,092$867$333,527
112 ($1,959)$1,090$870$332,657
113 ($1,959)$1,087$873$331,784
114 ($1,959)$1,084$876$330,909
115 ($1,959)$1,081$878$330,030
116 ($1,959)$1,078$881$329,149
117 ($1,959)$1,075$884$328,265
118 ($1,959)$1,072$887$327,378
119 ($1,959)$1,069$890$326,488
120 ($1,959)$1,067$893$325,595
Year 11 - 121 ($1,959)$1,064$896$324,699
122 ($1,959)$1,061$899$323,801
123 ($1,959)$1,058$902$322,899
124 ($1,959)$1,055$905$321,995
125 ($1,959)$1,052$907$321,087
126 ($1,959)$1,049$910$320,177
127 ($1,959)$1,046$913$319,263
128 ($1,959)$1,043$916$318,347
129 ($1,959)$1,040$919$317,427
130 ($1,959)$1,037$922$316,505
131 ($1,959)$1,034$925$315,580
132 ($1,959)$1,031$928$314,651
Year 12 - 133 ($1,959)$1,028$931$313,720
134 ($1,959)$1,025$935$312,785
135 ($1,959)$1,022$938$311,848
136 ($1,959)$1,019$941$310,907
137 ($1,959)$1,016$944$309,963
138 ($1,959)$1,013$947$309,016
139 ($1,959)$1,009$950$308,066
140 ($1,959)$1,006$953$307,113
141 ($1,959)$1,003$956$306,157
142 ($1,959)$1,000$959$305,198
143 ($1,959)$997$962$304,236
144 ($1,959)$994$966$303,270
Year 13 - 145 ($1,959)$991$969$302,302
146 ($1,959)$988$972$301,330
147 ($1,959)$984$975$300,355
148 ($1,959)$981$978$299,377
149 ($1,959)$978$981$298,395
150 ($1,959)$975$985$297,411
151 ($1,959)$972$988$296,423
152 ($1,959)$968$991$295,432
153 ($1,959)$965$994$294,438
154 ($1,959)$962$998$293,440
155 ($1,959)$959$1,001$292,439
156 ($1,959)$955$1,004$291,435
Year 14 - 157 ($1,959)$952$1,007$290,428
158 ($1,959)$949$1,011$289,417
159 ($1,959)$945$1,014$288,403
160 ($1,959)$942$1,017$287,386
161 ($1,959)$939$1,021$286,366
162 ($1,959)$935$1,024$285,342
163 ($1,959)$932$1,027$284,314
164 ($1,959)$929$1,031$283,284
165 ($1,959)$925$1,034$282,250
166 ($1,959)$922$1,037$281,213
167 ($1,959)$919$1,041$280,172
168 ($1,959)$915$1,044$279,128
Year 15 - 169 ($1,959)$912$1,048$278,080
170 ($1,959)$908$1,051$277,029
171 ($1,959)$905$1,054$275,975
172 ($1,959)$902$1,058$274,917
173 ($1,959)$898$1,061$273,856
174 ($1,959)$895$1,065$272,791
175 ($1,959)$891$1,068$271,723
176 ($1,959)$888$1,072$270,651
177 ($1,959)$884$1,075$269,576
178 ($1,959)$881$1,079$268,497
179 ($1,959)$877$1,082$267,415
180 ($1,959)$874$1,086$266,329
Year 16 - 181 ($1,959)$870$1,089$265,240
182 ($1,959)$866$1,093$264,147
183 ($1,959)$863$1,096$263,050
184 ($1,959)$859$1,100$261,950
185 ($1,959)$856$1,104$260,847
186 ($1,959)$852$1,107$259,739
187 ($1,959)$848$1,111$258,629
188 ($1,959)$845$1,114$257,514
189 ($1,959)$841$1,118$256,396
190 ($1,959)$838$1,122$255,274
191 ($1,959)$834$1,125$254,149
192 ($1,959)$830$1,129$253,020
Year 17 - 193 ($1,959)$827$1,133$251,887
194 ($1,959)$823$1,137$250,750
195 ($1,959)$819$1,140$249,610
196 ($1,959)$815$1,144$248,466
197 ($1,959)$812$1,148$247,318
198 ($1,959)$808$1,151$246,167
199 ($1,959)$804$1,155$245,012
200 ($1,959)$800$1,159$243,853
201 ($1,959)$797$1,163$242,690
202 ($1,959)$793$1,167$241,524
203 ($1,959)$789$1,170$240,353
204 ($1,959)$785$1,174$239,179
Year 18 - 205 ($1,959)$781$1,178$238,001
206 ($1,959)$777$1,182$236,819
207 ($1,959)$774$1,186$235,633
208 ($1,959)$770$1,190$234,444
209 ($1,959)$766$1,193$233,250
210 ($1,959)$762$1,197$232,053
211 ($1,959)$758$1,201$230,852
212 ($1,959)$754$1,205$229,646
213 ($1,959)$750$1,209$228,437
214 ($1,959)$746$1,213$227,224
215 ($1,959)$742$1,217$226,007
216 ($1,959)$738$1,221$224,786
Year 19 - 217 ($1,959)$734$1,225$223,561
218 ($1,959)$730$1,229$222,332
219 ($1,959)$726$1,233$221,099
220 ($1,959)$722$1,237$219,862
221 ($1,959)$718$1,241$218,621
222 ($1,959)$714$1,245$217,375
223 ($1,959)$710$1,249$216,126
224 ($1,959)$706$1,253$214,873
225 ($1,959)$702$1,257$213,615
226 ($1,959)$698$1,262$212,354
227 ($1,959)$694$1,266$211,088
228 ($1,959)$690$1,270$209,818
Year 20 - 229 ($1,959)$685$1,274$208,544
230 ($1,959)$681$1,278$207,266
231 ($1,959)$677$1,282$205,984
232 ($1,959)$673$1,286$204,698
233 ($1,959)$669$1,291$203,407
234 ($1,959)$664$1,295$202,112
235 ($1,959)$660$1,299$200,813
236 ($1,959)$656$1,303$199,510
237 ($1,959)$652$1,308$198,202
238 ($1,959)$647$1,312$196,890
239 ($1,959)$643$1,316$195,574
240 ($1,959)$639$1,320$194,253
Year 21 - 241 ($1,959)$635$1,325$192,929
242 ($1,959)$630$1,329$191,600
243 ($1,959)$626$1,333$190,266
244 ($1,959)$622$1,338$188,928
245 ($1,959)$617$1,342$187,586
246 ($1,959)$613$1,347$186,240
247 ($1,959)$608$1,351$184,889
248 ($1,959)$604$1,355$183,533
249 ($1,959)$600$1,360$182,173
250 ($1,959)$595$1,364$180,809
251 ($1,959)$591$1,369$179,440
252 ($1,959)$586$1,373$178,067
Year 22 - 253 ($1,959)$582$1,378$176,690
254 ($1,959)$577$1,382$175,307
255 ($1,959)$573$1,387$173,921
256 ($1,959)$568$1,391$172,530
257 ($1,959)$564$1,396$171,134
258 ($1,959)$559$1,400$169,734
259 ($1,959)$554$1,405$168,329
260 ($1,959)$550$1,409$166,919
261 ($1,959)$545$1,414$165,505
262 ($1,959)$541$1,419$164,086
263 ($1,959)$536$1,423$162,663
264 ($1,959)$531$1,428$161,235
Year 23 - 265 ($1,959)$527$1,433$159,802
266 ($1,959)$522$1,437$158,365
267 ($1,959)$517$1,442$156,923
268 ($1,959)$513$1,447$155,476
269 ($1,959)$508$1,451$154,025
270 ($1,959)$503$1,456$152,569
271 ($1,959)$498$1,461$151,108
272 ($1,959)$494$1,466$149,642
273 ($1,959)$489$1,471$148,172
274 ($1,959)$484$1,475$146,696
275 ($1,959)$479$1,480$145,216
276 ($1,959)$474$1,485$143,731
Year 24 - 277 ($1,959)$470$1,490$142,241
278 ($1,959)$465$1,495$140,747
279 ($1,959)$460$1,500$139,247
280 ($1,959)$455$1,504$137,743
281 ($1,959)$450$1,509$136,233
282 ($1,959)$445$1,514$134,719
283 ($1,959)$440$1,519$133,200
284 ($1,959)$435$1,524$131,675
285 ($1,959)$430$1,529$130,146
286 ($1,959)$425$1,534$128,612
287 ($1,959)$420$1,539$127,073
288 ($1,959)$415$1,544$125,529
Year 25 - 289 ($1,959)$410$1,549$123,979
290 ($1,959)$405$1,554$122,425
291 ($1,959)$400$1,559$120,865
292 ($1,959)$395$1,565$119,301
293 ($1,959)$390$1,570$117,731
294 ($1,959)$385$1,575$116,157
295 ($1,959)$379$1,580$114,577
296 ($1,959)$374$1,585$112,992
297 ($1,959)$369$1,590$111,401
298 ($1,959)$364$1,595$109,806
299 ($1,959)$359$1,601$108,205
300 ($1,959)$353$1,606$106,599
Year 26 - 301 ($1,959)$348$1,611$104,988
302 ($1,959)$343$1,616$103,372
303 ($1,959)$338$1,622$101,750
304 ($1,959)$332$1,627$100,123
305 ($1,959)$327$1,632$98,491
306 ($1,959)$322$1,638$96,853
307 ($1,959)$316$1,643$95,210
308 ($1,959)$311$1,648$93,562
309 ($1,959)$306$1,654$91,908
310 ($1,959)$300$1,659$90,249
311 ($1,959)$295$1,665$88,585
312 ($1,959)$289$1,670$86,915
Year 27 - 313 ($1,959)$284$1,675$85,239
314 ($1,959)$278$1,681$83,558
315 ($1,959)$273$1,686$81,872
316 ($1,959)$267$1,692$80,180
317 ($1,959)$262$1,697$78,483
318 ($1,959)$256$1,703$76,780
319 ($1,959)$251$1,709$75,071
320 ($1,959)$245$1,714$73,357
321 ($1,959)$240$1,720$71,637
322 ($1,959)$234$1,725$69,912
323 ($1,959)$228$1,731$68,181
324 ($1,959)$223$1,737$66,445
Year 28 - 325 ($1,959)$217$1,742$64,702
326 ($1,959)$211$1,748$62,954
327 ($1,959)$206$1,754$61,201
328 ($1,959)$200$1,759$59,441
329 ($1,959)$194$1,765$57,676
330 ($1,959)$188$1,771$55,905
331 ($1,959)$183$1,777$54,128
332 ($1,959)$177$1,783$52,346
333 ($1,959)$171$1,788$50,557
334 ($1,959)$165$1,794$48,763
335 ($1,959)$159$1,800$46,963
336 ($1,959)$153$1,806$45,157
Year 29 - 337 ($1,959)$148$1,812$43,345
338 ($1,959)$142$1,818$41,528
339 ($1,959)$136$1,824$39,704
340 ($1,959)$130$1,830$37,874
341 ($1,959)$124$1,836$36,039
342 ($1,959)$118$1,842$34,197
343 ($1,959)$112$1,848$32,350
344 ($1,959)$106$1,854$30,496
345 ($1,959)$100$1,860$28,636
346 ($1,959)$94$1,866$26,770
347 ($1,959)$87$1,872$24,898
348 ($1,959)$81$1,878$23,020
Year 30 - 349 ($1,959)$75$1,884$21,136
350 ($1,959)$69$1,890$19,246
351 ($1,959)$63$1,896$17,349
352 ($1,959)$57$1,903$15,447
353 ($1,959)$50$1,909$13,538
354 ($1,959)$44$1,915$11,623
355 ($1,959)$38$1,921$9,701
356 ($1,959)$32$1,928$7,774
357 ($1,959)$25$1,934$5,840
358 ($1,959)$19$1,940$3,900
359 ($1,959)$13$1,947$1,953
360 ($1,959)$6$1,953$0
TOTALS$290,964$414,400$705,364

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.