« Back to all home prices

Mortgage Payment Schedule for a $520,000 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 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($104,000) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,984 360 $298,114 $714,114

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 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  $520,000
Down Payment $104,000$416,000
Year 1 - 1 ($1,984)$1,383$600$415,400
2 ($1,984)$1,381$602$414,797
3 ($1,984)$1,379$604$414,193
4 ($1,984)$1,377$606$413,586
5 ($1,984)$1,375$608$412,978
6 ($1,984)$1,373$610$412,367
7 ($1,984)$1,371$613$411,755
8 ($1,984)$1,369$615$411,140
9 ($1,984)$1,367$617$410,524
10 ($1,984)$1,365$619$409,905
11 ($1,984)$1,363$621$409,284
12 ($1,984)$1,361$623$408,661
Year 2 - 13 ($1,984)$1,359$625$408,037
14 ($1,984)$1,357$627$407,410
15 ($1,984)$1,355$629$406,781
16 ($1,984)$1,353$631$406,149
17 ($1,984)$1,350$633$405,516
18 ($1,984)$1,348$635$404,881
19 ($1,984)$1,346$637$404,244
20 ($1,984)$1,344$640$403,604
21 ($1,984)$1,342$642$402,962
22 ($1,984)$1,340$644$402,319
23 ($1,984)$1,338$646$401,673
24 ($1,984)$1,336$648$401,024
Year 3 - 25 ($1,984)$1,333$650$400,374
26 ($1,984)$1,331$652$399,722
27 ($1,984)$1,329$655$399,067
28 ($1,984)$1,327$657$398,411
29 ($1,984)$1,325$659$397,752
30 ($1,984)$1,323$661$397,090
31 ($1,984)$1,320$663$396,427
32 ($1,984)$1,318$666$395,762
33 ($1,984)$1,316$668$395,094
34 ($1,984)$1,314$670$394,424
35 ($1,984)$1,311$672$393,752
36 ($1,984)$1,309$674$393,077
Year 4 - 37 ($1,984)$1,307$677$392,401
38 ($1,984)$1,305$679$391,722
39 ($1,984)$1,302$681$391,041
40 ($1,984)$1,300$683$390,357
41 ($1,984)$1,298$686$389,671
42 ($1,984)$1,296$688$388,983
43 ($1,984)$1,293$690$388,293
44 ($1,984)$1,291$693$387,601
45 ($1,984)$1,289$695$386,906
46 ($1,984)$1,286$697$386,208
47 ($1,984)$1,284$700$385,509
48 ($1,984)$1,282$702$384,807
Year 5 - 49 ($1,984)$1,279$704$384,103
50 ($1,984)$1,277$707$383,396
51 ($1,984)$1,275$709$382,688
52 ($1,984)$1,272$711$381,976
53 ($1,984)$1,270$714$381,263
54 ($1,984)$1,268$716$380,547
55 ($1,984)$1,265$718$379,829
56 ($1,984)$1,263$721$379,108
57 ($1,984)$1,261$723$378,385
58 ($1,984)$1,258$726$377,659
59 ($1,984)$1,256$728$376,931
60 ($1,984)$1,253$730$376,201
Year 6 - 61 ($1,984)$1,251$733$375,468
62 ($1,984)$1,248$735$374,733
63 ($1,984)$1,246$738$373,995
64 ($1,984)$1,244$740$373,255
65 ($1,984)$1,241$743$372,512
66 ($1,984)$1,239$745$371,767
67 ($1,984)$1,236$748$371,020
68 ($1,984)$1,234$750$370,270
69 ($1,984)$1,231$753$369,517
70 ($1,984)$1,229$755$368,762
71 ($1,984)$1,226$758$368,005
72 ($1,984)$1,224$760$367,245
Year 7 - 73 ($1,984)$1,221$763$366,482
74 ($1,984)$1,219$765$365,717
75 ($1,984)$1,216$768$364,950
76 ($1,984)$1,213$770$364,179
77 ($1,984)$1,211$773$363,407
78 ($1,984)$1,208$775$362,631
79 ($1,984)$1,206$778$361,853
80 ($1,984)$1,203$780$361,073
81 ($1,984)$1,201$783$360,290
82 ($1,984)$1,198$786$359,504
83 ($1,984)$1,195$788$358,716
84 ($1,984)$1,193$791$357,925
Year 8 - 85 ($1,984)$1,190$794$357,131
86 ($1,984)$1,187$796$356,335
87 ($1,984)$1,185$799$355,536
88 ($1,984)$1,182$801$354,735
89 ($1,984)$1,179$804$353,931
90 ($1,984)$1,177$807$353,124
91 ($1,984)$1,174$810$352,314
92 ($1,984)$1,171$812$351,502
93 ($1,984)$1,169$815$350,687
94 ($1,984)$1,166$818$349,870
95 ($1,984)$1,163$820$349,049
96 ($1,984)$1,161$823$348,226
Year 9 - 97 ($1,984)$1,158$826$347,400
98 ($1,984)$1,155$829$346,572
99 ($1,984)$1,152$831$345,741
100 ($1,984)$1,150$834$344,907
101 ($1,984)$1,147$837$344,070
102 ($1,984)$1,144$840$343,230
103 ($1,984)$1,141$842$342,388
104 ($1,984)$1,138$845$341,542
105 ($1,984)$1,136$848$340,694
106 ($1,984)$1,133$851$339,844
107 ($1,984)$1,130$854$338,990
108 ($1,984)$1,127$857$338,133
Year 10 - 109 ($1,984)$1,124$859$337,274
110 ($1,984)$1,121$862$336,412
111 ($1,984)$1,119$865$335,547
112 ($1,984)$1,116$868$334,679
113 ($1,984)$1,113$871$333,808
114 ($1,984)$1,110$874$332,934
115 ($1,984)$1,107$877$332,058
116 ($1,984)$1,104$880$331,178
117 ($1,984)$1,101$882$330,296
118 ($1,984)$1,098$885$329,410
119 ($1,984)$1,095$888$328,522
120 ($1,984)$1,092$891$327,630
Year 11 - 121 ($1,984)$1,089$894$326,736
122 ($1,984)$1,086$897$325,839
123 ($1,984)$1,083$900$324,939
124 ($1,984)$1,080$903$324,035
125 ($1,984)$1,077$906$323,129
126 ($1,984)$1,074$909$322,220
127 ($1,984)$1,071$912$321,308
128 ($1,984)$1,068$915$320,392
129 ($1,984)$1,065$918$319,474
130 ($1,984)$1,062$921$318,553
131 ($1,984)$1,059$924$317,628
132 ($1,984)$1,056$928$316,701
Year 12 - 133 ($1,984)$1,053$931$315,770
134 ($1,984)$1,050$934$314,836
135 ($1,984)$1,047$937$313,900
136 ($1,984)$1,044$940$312,960
137 ($1,984)$1,041$943$312,017
138 ($1,984)$1,037$946$311,070
139 ($1,984)$1,034$949$310,121
140 ($1,984)$1,031$952$309,168
141 ($1,984)$1,028$956$308,213
142 ($1,984)$1,025$959$307,254
143 ($1,984)$1,022$962$306,292
144 ($1,984)$1,018$965$305,327
Year 13 - 145 ($1,984)$1,015$968$304,358
146 ($1,984)$1,012$972$303,387
147 ($1,984)$1,009$975$302,412
148 ($1,984)$1,006$978$301,434
149 ($1,984)$1,002$981$300,452
150 ($1,984)$999$985$299,468
151 ($1,984)$996$988$298,480
152 ($1,984)$992$991$297,488
153 ($1,984)$989$995$296,494
154 ($1,984)$986$998$295,496
155 ($1,984)$983$1,001$294,495
156 ($1,984)$979$1,004$293,491
Year 14 - 157 ($1,984)$976$1,008$292,483
158 ($1,984)$973$1,011$291,472
159 ($1,984)$969$1,015$290,457
160 ($1,984)$966$1,018$289,439
161 ($1,984)$962$1,021$288,418
162 ($1,984)$959$1,025$287,393
163 ($1,984)$956$1,028$286,365
164 ($1,984)$952$1,031$285,334
165 ($1,984)$949$1,035$284,299
166 ($1,984)$945$1,038$283,260
167 ($1,984)$942$1,042$282,219
168 ($1,984)$938$1,045$281,173
Year 15 - 169 ($1,984)$935$1,049$280,125
170 ($1,984)$931$1,052$279,072
171 ($1,984)$928$1,056$278,017
172 ($1,984)$924$1,059$276,957
173 ($1,984)$921$1,063$275,895
174 ($1,984)$917$1,066$274,828
175 ($1,984)$914$1,070$273,759
176 ($1,984)$910$1,073$272,685
177 ($1,984)$907$1,077$271,608
178 ($1,984)$903$1,081$270,528
179 ($1,984)$900$1,084$269,443
180 ($1,984)$896$1,088$268,356
Year 16 - 181 ($1,984)$892$1,091$267,264
182 ($1,984)$889$1,095$266,169
183 ($1,984)$885$1,099$265,071
184 ($1,984)$881$1,102$263,968
185 ($1,984)$878$1,106$262,862
186 ($1,984)$874$1,110$261,753
187 ($1,984)$870$1,113$260,639
188 ($1,984)$867$1,117$259,522
189 ($1,984)$863$1,121$258,402
190 ($1,984)$859$1,124$257,277
191 ($1,984)$855$1,128$256,149
192 ($1,984)$852$1,132$255,017
Year 17 - 193 ($1,984)$848$1,136$253,881
194 ($1,984)$844$1,139$252,742
195 ($1,984)$840$1,143$251,599
196 ($1,984)$837$1,147$250,452
197 ($1,984)$833$1,151$249,301
198 ($1,984)$829$1,155$248,146
199 ($1,984)$825$1,159$246,987
200 ($1,984)$821$1,162$245,825
201 ($1,984)$817$1,166$244,659
202 ($1,984)$813$1,170$243,488
203 ($1,984)$810$1,174$242,314
204 ($1,984)$806$1,178$241,136
Year 18 - 205 ($1,984)$802$1,182$239,955
206 ($1,984)$798$1,186$238,769
207 ($1,984)$794$1,190$237,579
208 ($1,984)$790$1,194$236,385
209 ($1,984)$786$1,198$235,188
210 ($1,984)$782$1,202$233,986
211 ($1,984)$778$1,206$232,780
212 ($1,984)$774$1,210$231,571
213 ($1,984)$770$1,214$230,357
214 ($1,984)$766$1,218$229,139
215 ($1,984)$762$1,222$227,918
216 ($1,984)$758$1,226$226,692
Year 19 - 217 ($1,984)$754$1,230$225,462
218 ($1,984)$750$1,234$224,228
219 ($1,984)$746$1,238$222,990
220 ($1,984)$741$1,242$221,748
221 ($1,984)$737$1,246$220,501
222 ($1,984)$733$1,250$219,251
223 ($1,984)$729$1,255$217,996
224 ($1,984)$725$1,259$216,737
225 ($1,984)$721$1,263$215,474
226 ($1,984)$716$1,267$214,207
227 ($1,984)$712$1,271$212,936
228 ($1,984)$708$1,276$211,660
Year 20 - 229 ($1,984)$704$1,280$210,380
230 ($1,984)$700$1,284$209,096
231 ($1,984)$695$1,288$207,808
232 ($1,984)$691$1,293$206,515
233 ($1,984)$687$1,297$205,218
234 ($1,984)$682$1,301$203,917
235 ($1,984)$678$1,306$202,611
236 ($1,984)$674$1,310$201,301
237 ($1,984)$669$1,314$199,987
238 ($1,984)$665$1,319$198,668
239 ($1,984)$661$1,323$197,345
240 ($1,984)$656$1,327$196,017
Year 21 - 241 ($1,984)$652$1,332$194,686
242 ($1,984)$647$1,336$193,349
243 ($1,984)$643$1,341$192,008
244 ($1,984)$638$1,345$190,663
245 ($1,984)$634$1,350$189,314
246 ($1,984)$629$1,354$187,959
247 ($1,984)$625$1,359$186,601
248 ($1,984)$620$1,363$185,238
249 ($1,984)$616$1,368$183,870
250 ($1,984)$611$1,372$182,497
251 ($1,984)$607$1,377$181,121
252 ($1,984)$602$1,381$179,739
Year 22 - 253 ($1,984)$598$1,386$178,353
254 ($1,984)$593$1,391$176,963
255 ($1,984)$588$1,395$175,567
256 ($1,984)$584$1,400$174,167
257 ($1,984)$579$1,405$172,763
258 ($1,984)$574$1,409$171,354
259 ($1,984)$570$1,414$169,940
260 ($1,984)$565$1,419$168,521
261 ($1,984)$560$1,423$167,098
262 ($1,984)$556$1,428$165,670
263 ($1,984)$551$1,433$164,237
264 ($1,984)$546$1,438$162,799
Year 23 - 265 ($1,984)$541$1,442$161,357
266 ($1,984)$537$1,447$159,910
267 ($1,984)$532$1,452$158,458
268 ($1,984)$527$1,457$157,001
269 ($1,984)$522$1,462$155,540
270 ($1,984)$517$1,466$154,073
271 ($1,984)$512$1,471$152,602
272 ($1,984)$507$1,476$151,126
273 ($1,984)$502$1,481$149,644
274 ($1,984)$498$1,486$148,158
275 ($1,984)$493$1,491$146,667
276 ($1,984)$488$1,496$145,171
Year 24 - 277 ($1,984)$483$1,501$143,670
278 ($1,984)$478$1,506$142,164
279 ($1,984)$473$1,511$140,653
280 ($1,984)$468$1,516$139,137
281 ($1,984)$463$1,521$137,616
282 ($1,984)$458$1,526$136,090
283 ($1,984)$453$1,531$134,559
284 ($1,984)$447$1,536$133,023
285 ($1,984)$442$1,541$131,482
286 ($1,984)$437$1,546$129,935
287 ($1,984)$432$1,552$128,384
288 ($1,984)$427$1,557$126,827
Year 25 - 289 ($1,984)$422$1,562$125,265
290 ($1,984)$417$1,567$123,698
291 ($1,984)$411$1,572$122,125
292 ($1,984)$406$1,578$120,548
293 ($1,984)$401$1,583$118,965
294 ($1,984)$396$1,588$117,377
295 ($1,984)$390$1,593$115,783
296 ($1,984)$385$1,599$114,185
297 ($1,984)$380$1,604$112,581
298 ($1,984)$374$1,609$110,971
299 ($1,984)$369$1,615$109,357
300 ($1,984)$364$1,620$107,737
Year 26 - 301 ($1,984)$358$1,625$106,111
302 ($1,984)$353$1,631$104,480
303 ($1,984)$347$1,636$102,844
304 ($1,984)$342$1,642$101,203
305 ($1,984)$336$1,647$99,555
306 ($1,984)$331$1,653$97,903
307 ($1,984)$326$1,658$96,245
308 ($1,984)$320$1,664$94,581
309 ($1,984)$314$1,669$92,912
310 ($1,984)$309$1,675$91,237
311 ($1,984)$303$1,680$89,557
312 ($1,984)$298$1,686$87,871
Year 27 - 313 ($1,984)$292$1,691$86,179
314 ($1,984)$287$1,697$84,482
315 ($1,984)$281$1,703$82,780
316 ($1,984)$275$1,708$81,071
317 ($1,984)$270$1,714$79,357
318 ($1,984)$264$1,720$77,637
319 ($1,984)$258$1,726$75,912
320 ($1,984)$252$1,731$74,181
321 ($1,984)$247$1,737$72,444
322 ($1,984)$241$1,743$70,701
323 ($1,984)$235$1,749$68,952
324 ($1,984)$229$1,754$67,198
Year 28 - 325 ($1,984)$223$1,760$65,438
326 ($1,984)$218$1,766$63,672
327 ($1,984)$212$1,772$61,900
328 ($1,984)$206$1,778$60,122
329 ($1,984)$200$1,784$58,338
330 ($1,984)$194$1,790$56,548
331 ($1,984)$188$1,796$54,753
332 ($1,984)$182$1,802$52,951
333 ($1,984)$176$1,808$51,144
334 ($1,984)$170$1,814$49,330
335 ($1,984)$164$1,820$47,510
336 ($1,984)$158$1,826$45,685
Year 29 - 337 ($1,984)$152$1,832$43,853
338 ($1,984)$146$1,838$42,015
339 ($1,984)$140$1,844$40,171
340 ($1,984)$134$1,850$38,321
341 ($1,984)$127$1,856$36,465
342 ($1,984)$121$1,862$34,602
343 ($1,984)$115$1,869$32,734
344 ($1,984)$109$1,875$30,859
345 ($1,984)$103$1,881$28,978
346 ($1,984)$96$1,887$27,091
347 ($1,984)$90$1,894$25,197
348 ($1,984)$84$1,900$23,297
Year 30 - 349 ($1,984)$77$1,906$21,391
350 ($1,984)$71$1,913$19,479
351 ($1,984)$65$1,919$17,560
352 ($1,984)$58$1,925$15,634
353 ($1,984)$52$1,932$13,703
354 ($1,984)$46$1,938$11,765
355 ($1,984)$39$1,945$9,820
356 ($1,984)$33$1,951$7,869
357 ($1,984)$26$1,957$5,912
358 ($1,984)$20$1,964$3,948
359 ($1,984)$13$1,971$1,977
360 ($1,984)$7$1,977$0
TOTALS$298,114$416,000$714,114

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.