« 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 September 21, 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,938 360 $283,284 $697,684

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 258821
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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

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 ($1,938)$1,323$615$413,785
2 ($1,938)$1,321$617$413,167
3 ($1,938)$1,319$619$412,548
4 ($1,938)$1,317$621$411,927
5 ($1,938)$1,315$623$411,303
6 ($1,938)$1,313$625$410,678
7 ($1,938)$1,311$627$410,051
8 ($1,938)$1,309$629$409,422
9 ($1,938)$1,307$631$408,790
10 ($1,938)$1,305$633$408,157
11 ($1,938)$1,303$635$407,522
12 ($1,938)$1,301$637$406,884
Year 2 - 13 ($1,938)$1,299$639$406,245
14 ($1,938)$1,297$641$405,604
15 ($1,938)$1,295$643$404,960
16 ($1,938)$1,292$646$404,315
17 ($1,938)$1,290$648$403,667
18 ($1,938)$1,288$650$403,017
19 ($1,938)$1,286$652$402,366
20 ($1,938)$1,284$654$401,712
21 ($1,938)$1,282$656$401,056
22 ($1,938)$1,280$658$400,398
23 ($1,938)$1,278$660$399,738
24 ($1,938)$1,276$662$399,076
Year 3 - 25 ($1,938)$1,274$664$398,411
26 ($1,938)$1,272$666$397,745
27 ($1,938)$1,269$669$397,077
28 ($1,938)$1,267$671$396,406
29 ($1,938)$1,265$673$395,733
30 ($1,938)$1,263$675$395,058
31 ($1,938)$1,261$677$394,381
32 ($1,938)$1,259$679$393,702
33 ($1,938)$1,257$681$393,020
34 ($1,938)$1,254$684$392,337
35 ($1,938)$1,252$686$391,651
36 ($1,938)$1,250$688$390,963
Year 4 - 37 ($1,938)$1,248$690$390,273
38 ($1,938)$1,246$692$389,580
39 ($1,938)$1,243$695$388,886
40 ($1,938)$1,241$697$388,189
41 ($1,938)$1,239$699$387,490
42 ($1,938)$1,237$701$386,788
43 ($1,938)$1,234$704$386,085
44 ($1,938)$1,232$706$385,379
45 ($1,938)$1,230$708$384,671
46 ($1,938)$1,228$710$383,961
47 ($1,938)$1,225$713$383,248
48 ($1,938)$1,223$715$382,534
Year 5 - 49 ($1,938)$1,221$717$381,817
50 ($1,938)$1,219$719$381,097
51 ($1,938)$1,216$722$380,375
52 ($1,938)$1,214$724$379,651
53 ($1,938)$1,212$726$378,925
54 ($1,938)$1,209$729$378,197
55 ($1,938)$1,207$731$377,466
56 ($1,938)$1,205$733$376,732
57 ($1,938)$1,202$736$375,997
58 ($1,938)$1,200$738$375,259
59 ($1,938)$1,198$740$374,519
60 ($1,938)$1,195$743$373,776
Year 6 - 61 ($1,938)$1,193$745$373,031
62 ($1,938)$1,191$747$372,283
63 ($1,938)$1,188$750$371,534
64 ($1,938)$1,186$752$370,781
65 ($1,938)$1,183$755$370,027
66 ($1,938)$1,181$757$369,270
67 ($1,938)$1,179$759$368,510
68 ($1,938)$1,176$762$367,748
69 ($1,938)$1,174$764$366,984
70 ($1,938)$1,171$767$366,217
71 ($1,938)$1,169$769$365,448
72 ($1,938)$1,166$772$364,677
Year 7 - 73 ($1,938)$1,164$774$363,903
74 ($1,938)$1,161$777$363,126
75 ($1,938)$1,159$779$362,347
76 ($1,938)$1,156$782$361,565
77 ($1,938)$1,154$784$360,781
78 ($1,938)$1,151$787$359,995
79 ($1,938)$1,149$789$359,206
80 ($1,938)$1,146$792$358,414
81 ($1,938)$1,144$794$357,620
82 ($1,938)$1,141$797$356,824
83 ($1,938)$1,139$799$356,025
84 ($1,938)$1,136$802$355,223
Year 8 - 85 ($1,938)$1,134$804$354,419
86 ($1,938)$1,131$807$353,612
87 ($1,938)$1,129$809$352,802
88 ($1,938)$1,126$812$351,990
89 ($1,938)$1,123$815$351,176
90 ($1,938)$1,121$817$350,359
91 ($1,938)$1,118$820$349,539
92 ($1,938)$1,116$822$348,716
93 ($1,938)$1,113$825$347,891
94 ($1,938)$1,110$828$347,064
95 ($1,938)$1,108$830$346,233
96 ($1,938)$1,105$833$345,401
Year 9 - 97 ($1,938)$1,102$836$344,565
98 ($1,938)$1,100$838$343,727
99 ($1,938)$1,097$841$342,886
100 ($1,938)$1,094$844$342,042
101 ($1,938)$1,092$846$341,196
102 ($1,938)$1,089$849$340,347
103 ($1,938)$1,086$852$339,495
104 ($1,938)$1,084$854$338,641
105 ($1,938)$1,081$857$337,783
106 ($1,938)$1,078$860$336,923
107 ($1,938)$1,075$863$336,061
108 ($1,938)$1,073$865$335,195
Year 10 - 109 ($1,938)$1,070$868$334,327
110 ($1,938)$1,067$871$333,456
111 ($1,938)$1,064$874$332,582
112 ($1,938)$1,061$877$331,706
113 ($1,938)$1,059$879$330,827
114 ($1,938)$1,056$882$329,945
115 ($1,938)$1,053$885$329,060
116 ($1,938)$1,050$888$328,172
117 ($1,938)$1,047$891$327,281
118 ($1,938)$1,045$893$326,388
119 ($1,938)$1,042$896$325,491
120 ($1,938)$1,039$899$324,592
Year 11 - 121 ($1,938)$1,036$902$323,690
122 ($1,938)$1,033$905$322,785
123 ($1,938)$1,030$908$321,878
124 ($1,938)$1,027$911$320,967
125 ($1,938)$1,024$914$320,053
126 ($1,938)$1,022$917$319,137
127 ($1,938)$1,019$919$318,217
128 ($1,938)$1,016$922$317,295
129 ($1,938)$1,013$925$316,370
130 ($1,938)$1,010$928$315,441
131 ($1,938)$1,007$931$314,510
132 ($1,938)$1,004$934$313,576
Year 12 - 133 ($1,938)$1,001$937$312,639
134 ($1,938)$998$940$311,699
135 ($1,938)$995$943$310,756
136 ($1,938)$992$946$309,809
137 ($1,938)$989$949$308,860
138 ($1,938)$986$952$307,908
139 ($1,938)$983$955$306,953
140 ($1,938)$980$958$305,994
141 ($1,938)$977$961$305,033
142 ($1,938)$974$964$304,068
143 ($1,938)$970$968$303,101
144 ($1,938)$967$971$302,130
Year 13 - 145 ($1,938)$964$974$301,157
146 ($1,938)$961$977$300,180
147 ($1,938)$958$980$299,200
148 ($1,938)$955$983$298,217
149 ($1,938)$952$986$297,231
150 ($1,938)$949$989$296,241
151 ($1,938)$946$993$295,249
152 ($1,938)$942$996$294,253
153 ($1,938)$939$999$293,254
154 ($1,938)$936$1,002$292,252
155 ($1,938)$933$1,005$291,247
156 ($1,938)$930$1,008$290,238
Year 14 - 157 ($1,938)$926$1,012$289,227
158 ($1,938)$923$1,015$288,212
159 ($1,938)$920$1,018$287,194
160 ($1,938)$917$1,021$286,172
161 ($1,938)$913$1,025$285,148
162 ($1,938)$910$1,028$284,120
163 ($1,938)$907$1,031$283,089
164 ($1,938)$904$1,034$282,054
165 ($1,938)$900$1,038$281,016
166 ($1,938)$897$1,041$279,975
167 ($1,938)$894$1,044$278,931
168 ($1,938)$890$1,048$277,883
Year 15 - 169 ($1,938)$887$1,051$276,832
170 ($1,938)$884$1,054$275,778
171 ($1,938)$880$1,058$274,720
172 ($1,938)$877$1,061$273,659
173 ($1,938)$873$1,065$272,594
174 ($1,938)$870$1,068$271,526
175 ($1,938)$867$1,071$270,455
176 ($1,938)$863$1,075$269,380
177 ($1,938)$860$1,078$268,302
178 ($1,938)$856$1,082$267,220
179 ($1,938)$853$1,085$266,135
180 ($1,938)$849$1,089$265,046
Year 16 - 181 ($1,938)$846$1,092$263,954
182 ($1,938)$842$1,096$262,858
183 ($1,938)$839$1,099$261,759
184 ($1,938)$835$1,103$260,657
185 ($1,938)$832$1,106$259,551
186 ($1,938)$828$1,110$258,441
187 ($1,938)$825$1,113$257,328
188 ($1,938)$821$1,117$256,211
189 ($1,938)$818$1,120$255,091
190 ($1,938)$814$1,124$253,967
191 ($1,938)$811$1,127$252,840
192 ($1,938)$807$1,131$251,709
Year 17 - 193 ($1,938)$803$1,135$250,574
194 ($1,938)$800$1,138$249,436
195 ($1,938)$796$1,142$248,294
196 ($1,938)$792$1,146$247,148
197 ($1,938)$789$1,149$245,999
198 ($1,938)$785$1,153$244,846
199 ($1,938)$781$1,157$243,690
200 ($1,938)$778$1,160$242,530
201 ($1,938)$774$1,164$241,366
202 ($1,938)$770$1,168$240,198
203 ($1,938)$767$1,171$239,027
204 ($1,938)$763$1,175$237,851
Year 18 - 205 ($1,938)$759$1,179$236,673
206 ($1,938)$755$1,183$235,490
207 ($1,938)$752$1,186$234,304
208 ($1,938)$748$1,190$233,113
209 ($1,938)$744$1,194$231,919
210 ($1,938)$740$1,198$230,722
211 ($1,938)$736$1,202$229,520
212 ($1,938)$733$1,205$228,314
213 ($1,938)$729$1,209$227,105
214 ($1,938)$725$1,213$225,892
215 ($1,938)$721$1,217$224,675
216 ($1,938)$717$1,221$223,454
Year 19 - 217 ($1,938)$713$1,225$222,229
218 ($1,938)$709$1,229$221,000
219 ($1,938)$705$1,233$219,768
220 ($1,938)$701$1,237$218,531
221 ($1,938)$697$1,241$217,291
222 ($1,938)$694$1,244$216,046
223 ($1,938)$690$1,248$214,798
224 ($1,938)$686$1,252$213,545
225 ($1,938)$682$1,256$212,289
226 ($1,938)$678$1,260$211,028
227 ($1,938)$674$1,264$209,764
228 ($1,938)$669$1,269$208,495
Year 20 - 229 ($1,938)$665$1,273$207,223
230 ($1,938)$661$1,277$205,946
231 ($1,938)$657$1,281$204,666
232 ($1,938)$653$1,285$203,381
233 ($1,938)$649$1,289$202,092
234 ($1,938)$645$1,293$200,799
235 ($1,938)$641$1,297$199,502
236 ($1,938)$637$1,301$198,200
237 ($1,938)$633$1,305$196,895
238 ($1,938)$628$1,310$195,585
239 ($1,938)$624$1,314$194,272
240 ($1,938)$620$1,318$192,954
Year 21 - 241 ($1,938)$616$1,322$191,632
242 ($1,938)$612$1,326$190,305
243 ($1,938)$607$1,331$188,975
244 ($1,938)$603$1,335$187,640
245 ($1,938)$599$1,339$186,301
246 ($1,938)$595$1,343$184,957
247 ($1,938)$590$1,348$183,609
248 ($1,938)$586$1,352$182,257
249 ($1,938)$582$1,356$180,901
250 ($1,938)$577$1,361$179,541
251 ($1,938)$573$1,365$178,176
252 ($1,938)$569$1,369$176,806
Year 22 - 253 ($1,938)$564$1,374$175,433
254 ($1,938)$560$1,378$174,054
255 ($1,938)$556$1,382$172,672
256 ($1,938)$551$1,387$171,285
257 ($1,938)$547$1,391$169,894
258 ($1,938)$542$1,396$168,498
259 ($1,938)$538$1,400$167,098
260 ($1,938)$533$1,405$165,693
261 ($1,938)$529$1,409$164,284
262 ($1,938)$524$1,414$162,870
263 ($1,938)$520$1,418$161,452
264 ($1,938)$515$1,423$160,029
Year 23 - 265 ($1,938)$511$1,427$158,602
266 ($1,938)$506$1,432$157,170
267 ($1,938)$502$1,436$155,734
268 ($1,938)$497$1,441$154,293
269 ($1,938)$492$1,446$152,847
270 ($1,938)$488$1,450$151,397
271 ($1,938)$483$1,455$149,942
272 ($1,938)$479$1,459$148,483
273 ($1,938)$474$1,464$147,019
274 ($1,938)$469$1,469$145,550
275 ($1,938)$465$1,473$144,077
276 ($1,938)$460$1,478$142,598
Year 24 - 277 ($1,938)$455$1,483$141,116
278 ($1,938)$450$1,488$139,628
279 ($1,938)$446$1,492$138,136
280 ($1,938)$441$1,497$136,638
281 ($1,938)$436$1,502$135,137
282 ($1,938)$431$1,507$133,630
283 ($1,938)$427$1,512$132,118
284 ($1,938)$422$1,516$130,602
285 ($1,938)$417$1,521$129,081
286 ($1,938)$412$1,526$127,555
287 ($1,938)$407$1,531$126,024
288 ($1,938)$402$1,536$124,488
Year 25 - 289 ($1,938)$397$1,541$122,947
290 ($1,938)$392$1,546$121,402
291 ($1,938)$387$1,551$119,851
292 ($1,938)$383$1,555$118,296
293 ($1,938)$378$1,560$116,735
294 ($1,938)$373$1,565$115,170
295 ($1,938)$368$1,570$113,599
296 ($1,938)$363$1,575$112,024
297 ($1,938)$358$1,580$110,444
298 ($1,938)$352$1,586$108,858
299 ($1,938)$347$1,591$107,267
300 ($1,938)$342$1,596$105,672
Year 26 - 301 ($1,938)$337$1,601$104,071
302 ($1,938)$332$1,606$102,465
303 ($1,938)$327$1,611$100,854
304 ($1,938)$322$1,616$99,238
305 ($1,938)$317$1,621$97,617
306 ($1,938)$312$1,626$95,990
307 ($1,938)$306$1,632$94,359
308 ($1,938)$301$1,637$92,722
309 ($1,938)$296$1,642$91,080
310 ($1,938)$291$1,647$89,433
311 ($1,938)$285$1,653$87,780
312 ($1,938)$280$1,658$86,122
Year 27 - 313 ($1,938)$275$1,663$84,459
314 ($1,938)$270$1,668$82,791
315 ($1,938)$264$1,674$81,117
316 ($1,938)$259$1,679$79,438
317 ($1,938)$254$1,684$77,753
318 ($1,938)$248$1,690$76,063
319 ($1,938)$243$1,695$74,368
320 ($1,938)$237$1,701$72,667
321 ($1,938)$232$1,706$70,961
322 ($1,938)$226$1,712$69,250
323 ($1,938)$221$1,717$67,533
324 ($1,938)$216$1,722$65,810
Year 28 - 325 ($1,938)$210$1,728$64,082
326 ($1,938)$205$1,733$62,349
327 ($1,938)$199$1,739$60,610
328 ($1,938)$193$1,745$58,865
329 ($1,938)$188$1,750$57,115
330 ($1,938)$182$1,756$55,359
331 ($1,938)$177$1,761$53,598
332 ($1,938)$171$1,767$51,831
333 ($1,938)$165$1,773$50,059
334 ($1,938)$160$1,778$48,280
335 ($1,938)$154$1,784$46,496
336 ($1,938)$148$1,790$44,707
Year 29 - 337 ($1,938)$143$1,795$42,912
338 ($1,938)$137$1,801$41,110
339 ($1,938)$131$1,807$39,304
340 ($1,938)$125$1,813$37,491
341 ($1,938)$120$1,818$35,673
342 ($1,938)$114$1,824$33,849
343 ($1,938)$108$1,830$32,019
344 ($1,938)$102$1,836$30,183
345 ($1,938)$96$1,842$28,341
346 ($1,938)$90$1,848$26,494
347 ($1,938)$85$1,853$24,640
348 ($1,938)$79$1,859$22,781
Year 30 - 349 ($1,938)$73$1,865$20,915
350 ($1,938)$67$1,871$19,044
351 ($1,938)$61$1,877$17,167
352 ($1,938)$55$1,883$15,284
353 ($1,938)$49$1,889$13,395
354 ($1,938)$43$1,895$11,499
355 ($1,938)$37$1,901$9,598
356 ($1,938)$31$1,907$7,691
357 ($1,938)$25$1,913$5,777
358 ($1,938)$18$1,920$3,858
359 ($1,938)$12$1,926$1,932
360 ($1,938)$6$1,932$0
TOTALS$283,284$414,400$697,684

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.