« Back to all home prices

Mortgage Payment Schedule for a $521,000 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% ($104,200) 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
$1,973 360 $293,510 $710,310

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  $521,000
Down Payment $104,200$416,800
Year 1 - 1 ($1,973)$1,365$608$416,192
2 ($1,973)$1,363$610$415,582
3 ($1,973)$1,361$612$414,970
4 ($1,973)$1,359$614$414,356
5 ($1,973)$1,357$616$413,740
6 ($1,973)$1,355$618$413,122
7 ($1,973)$1,353$620$412,502
8 ($1,973)$1,351$622$411,879
9 ($1,973)$1,349$624$411,255
10 ($1,973)$1,347$626$410,629
11 ($1,973)$1,345$628$410,001
12 ($1,973)$1,343$630$409,370
Year 2 - 13 ($1,973)$1,341$632$408,738
14 ($1,973)$1,339$634$408,103
15 ($1,973)$1,337$637$407,467
16 ($1,973)$1,334$639$406,828
17 ($1,973)$1,332$641$406,188
18 ($1,973)$1,330$643$405,545
19 ($1,973)$1,328$645$404,900
20 ($1,973)$1,326$647$404,253
21 ($1,973)$1,324$649$403,604
22 ($1,973)$1,322$651$402,952
23 ($1,973)$1,320$653$402,299
24 ($1,973)$1,318$656$401,643
Year 3 - 25 ($1,973)$1,315$658$400,986
26 ($1,973)$1,313$660$400,326
27 ($1,973)$1,311$662$399,664
28 ($1,973)$1,309$664$399,000
29 ($1,973)$1,307$666$398,333
30 ($1,973)$1,305$669$397,665
31 ($1,973)$1,302$671$396,994
32 ($1,973)$1,300$673$396,321
33 ($1,973)$1,298$675$395,646
34 ($1,973)$1,296$677$394,969
35 ($1,973)$1,294$680$394,289
36 ($1,973)$1,291$682$393,607
Year 4 - 37 ($1,973)$1,289$684$392,923
38 ($1,973)$1,287$686$392,237
39 ($1,973)$1,285$689$391,548
40 ($1,973)$1,282$691$390,858
41 ($1,973)$1,280$693$390,165
42 ($1,973)$1,278$695$389,469
43 ($1,973)$1,276$698$388,772
44 ($1,973)$1,273$700$388,072
45 ($1,973)$1,271$702$387,370
46 ($1,973)$1,269$704$386,665
47 ($1,973)$1,266$707$385,959
48 ($1,973)$1,264$709$385,250
Year 5 - 49 ($1,973)$1,262$711$384,538
50 ($1,973)$1,259$714$383,824
51 ($1,973)$1,257$716$383,108
52 ($1,973)$1,255$718$382,390
53 ($1,973)$1,252$721$381,669
54 ($1,973)$1,250$723$380,946
55 ($1,973)$1,248$725$380,221
56 ($1,973)$1,245$728$379,493
57 ($1,973)$1,243$730$378,763
58 ($1,973)$1,240$733$378,030
59 ($1,973)$1,238$735$377,295
60 ($1,973)$1,236$737$376,557
Year 6 - 61 ($1,973)$1,233$740$375,818
62 ($1,973)$1,231$742$375,075
63 ($1,973)$1,228$745$374,331
64 ($1,973)$1,226$747$373,583
65 ($1,973)$1,223$750$372,834
66 ($1,973)$1,221$752$372,082
67 ($1,973)$1,219$755$371,327
68 ($1,973)$1,216$757$370,570
69 ($1,973)$1,214$759$369,811
70 ($1,973)$1,211$762$369,049
71 ($1,973)$1,209$764$368,284
72 ($1,973)$1,206$767$367,517
Year 7 - 73 ($1,973)$1,204$769$366,748
74 ($1,973)$1,201$772$365,976
75 ($1,973)$1,199$775$365,201
76 ($1,973)$1,196$777$364,424
77 ($1,973)$1,193$780$363,645
78 ($1,973)$1,191$782$362,863
79 ($1,973)$1,188$785$362,078
80 ($1,973)$1,186$787$361,291
81 ($1,973)$1,183$790$360,501
82 ($1,973)$1,181$792$359,708
83 ($1,973)$1,178$795$358,913
84 ($1,973)$1,175$798$358,116
Year 8 - 85 ($1,973)$1,173$800$357,315
86 ($1,973)$1,170$803$356,513
87 ($1,973)$1,168$806$355,707
88 ($1,973)$1,165$808$354,899
89 ($1,973)$1,162$811$354,088
90 ($1,973)$1,160$813$353,275
91 ($1,973)$1,157$816$352,459
92 ($1,973)$1,154$819$351,640
93 ($1,973)$1,152$821$350,818
94 ($1,973)$1,149$824$349,994
95 ($1,973)$1,146$827$349,167
96 ($1,973)$1,144$830$348,338
Year 9 - 97 ($1,973)$1,141$832$347,506
98 ($1,973)$1,138$835$346,671
99 ($1,973)$1,135$838$345,833
100 ($1,973)$1,133$840$344,992
101 ($1,973)$1,130$843$344,149
102 ($1,973)$1,127$846$343,303
103 ($1,973)$1,124$849$342,454
104 ($1,973)$1,122$852$341,603
105 ($1,973)$1,119$854$340,748
106 ($1,973)$1,116$857$339,891
107 ($1,973)$1,113$860$339,031
108 ($1,973)$1,110$863$338,169
Year 10 - 109 ($1,973)$1,108$866$337,303
110 ($1,973)$1,105$868$336,435
111 ($1,973)$1,102$871$335,563
112 ($1,973)$1,099$874$334,689
113 ($1,973)$1,096$877$333,812
114 ($1,973)$1,093$880$332,932
115 ($1,973)$1,090$883$332,050
116 ($1,973)$1,087$886$331,164
117 ($1,973)$1,085$889$330,276
118 ($1,973)$1,082$891$329,384
119 ($1,973)$1,079$894$328,490
120 ($1,973)$1,076$897$327,592
Year 11 - 121 ($1,973)$1,073$900$326,692
122 ($1,973)$1,070$903$325,789
123 ($1,973)$1,067$906$324,883
124 ($1,973)$1,064$909$323,974
125 ($1,973)$1,061$912$323,062
126 ($1,973)$1,058$915$322,147
127 ($1,973)$1,055$918$321,229
128 ($1,973)$1,052$921$320,308
129 ($1,973)$1,049$924$319,384
130 ($1,973)$1,046$927$318,456
131 ($1,973)$1,043$930$317,526
132 ($1,973)$1,040$933$316,593
Year 12 - 133 ($1,973)$1,037$936$315,657
134 ($1,973)$1,034$939$314,718
135 ($1,973)$1,031$942$313,775
136 ($1,973)$1,028$945$312,830
137 ($1,973)$1,025$949$311,881
138 ($1,973)$1,021$952$310,929
139 ($1,973)$1,018$955$309,975
140 ($1,973)$1,015$958$309,017
141 ($1,973)$1,012$961$308,056
142 ($1,973)$1,009$964$307,092
143 ($1,973)$1,006$967$306,124
144 ($1,973)$1,003$971$305,154
Year 13 - 145 ($1,973)$999$974$304,180
146 ($1,973)$996$977$303,203
147 ($1,973)$993$980$302,223
148 ($1,973)$990$983$301,240
149 ($1,973)$987$987$300,253
150 ($1,973)$983$990$299,263
151 ($1,973)$980$993$298,270
152 ($1,973)$977$996$297,274
153 ($1,973)$974$1,000$296,275
154 ($1,973)$970$1,003$295,272
155 ($1,973)$967$1,006$294,266
156 ($1,973)$964$1,009$293,256
Year 14 - 157 ($1,973)$960$1,013$292,244
158 ($1,973)$957$1,016$291,228
159 ($1,973)$954$1,019$290,208
160 ($1,973)$950$1,023$289,186
161 ($1,973)$947$1,026$288,160
162 ($1,973)$944$1,029$287,130
163 ($1,973)$940$1,033$286,098
164 ($1,973)$937$1,036$285,062
165 ($1,973)$934$1,040$284,022
166 ($1,973)$930$1,043$282,979
167 ($1,973)$927$1,046$281,933
168 ($1,973)$923$1,050$280,883
Year 15 - 169 ($1,973)$920$1,053$279,830
170 ($1,973)$916$1,057$278,773
171 ($1,973)$913$1,060$277,713
172 ($1,973)$910$1,064$276,650
173 ($1,973)$906$1,067$275,583
174 ($1,973)$903$1,071$274,512
175 ($1,973)$899$1,074$273,438
176 ($1,973)$896$1,078$272,360
177 ($1,973)$892$1,081$271,279
178 ($1,973)$888$1,085$270,195
179 ($1,973)$885$1,088$269,106
180 ($1,973)$881$1,092$268,015
Year 16 - 181 ($1,973)$878$1,095$266,919
182 ($1,973)$874$1,099$265,820
183 ($1,973)$871$1,103$264,718
184 ($1,973)$867$1,106$263,612
185 ($1,973)$863$1,110$262,502
186 ($1,973)$860$1,113$261,389
187 ($1,973)$856$1,117$260,272
188 ($1,973)$852$1,121$259,151
189 ($1,973)$849$1,124$258,026
190 ($1,973)$845$1,128$256,898
191 ($1,973)$841$1,132$255,767
192 ($1,973)$838$1,135$254,631
Year 17 - 193 ($1,973)$834$1,139$253,492
194 ($1,973)$830$1,143$252,349
195 ($1,973)$826$1,147$251,203
196 ($1,973)$823$1,150$250,052
197 ($1,973)$819$1,154$248,898
198 ($1,973)$815$1,158$247,740
199 ($1,973)$811$1,162$246,578
200 ($1,973)$808$1,166$245,413
201 ($1,973)$804$1,169$244,243
202 ($1,973)$800$1,173$243,070
203 ($1,973)$796$1,177$241,893
204 ($1,973)$792$1,181$240,712
Year 18 - 205 ($1,973)$788$1,185$239,528
206 ($1,973)$784$1,189$238,339
207 ($1,973)$781$1,193$237,146
208 ($1,973)$777$1,196$235,950
209 ($1,973)$773$1,200$234,750
210 ($1,973)$769$1,204$233,545
211 ($1,973)$765$1,208$232,337
212 ($1,973)$761$1,212$231,125
213 ($1,973)$757$1,216$229,909
214 ($1,973)$753$1,220$228,689
215 ($1,973)$749$1,224$227,465
216 ($1,973)$745$1,228$226,236
Year 19 - 217 ($1,973)$741$1,232$225,004
218 ($1,973)$737$1,236$223,768
219 ($1,973)$733$1,240$222,528
220 ($1,973)$729$1,244$221,284
221 ($1,973)$725$1,248$220,035
222 ($1,973)$721$1,252$218,783
223 ($1,973)$717$1,257$217,526
224 ($1,973)$712$1,261$216,265
225 ($1,973)$708$1,265$215,001
226 ($1,973)$704$1,269$213,732
227 ($1,973)$700$1,273$212,459
228 ($1,973)$696$1,277$211,181
Year 20 - 229 ($1,973)$692$1,281$209,900
230 ($1,973)$687$1,286$208,614
231 ($1,973)$683$1,290$207,324
232 ($1,973)$679$1,294$206,030
233 ($1,973)$675$1,298$204,732
234 ($1,973)$670$1,303$203,429
235 ($1,973)$666$1,307$202,122
236 ($1,973)$662$1,311$200,811
237 ($1,973)$658$1,315$199,496
238 ($1,973)$653$1,320$198,176
239 ($1,973)$649$1,324$196,852
240 ($1,973)$645$1,328$195,524
Year 21 - 241 ($1,973)$640$1,333$194,191
242 ($1,973)$636$1,337$192,854
243 ($1,973)$632$1,341$191,512
244 ($1,973)$627$1,346$190,166
245 ($1,973)$623$1,350$188,816
246 ($1,973)$618$1,355$187,461
247 ($1,973)$614$1,359$186,102
248 ($1,973)$609$1,364$184,739
249 ($1,973)$605$1,368$183,371
250 ($1,973)$601$1,373$181,998
251 ($1,973)$596$1,377$180,621
252 ($1,973)$592$1,382$179,239
Year 22 - 253 ($1,973)$587$1,386$177,853
254 ($1,973)$582$1,391$176,463
255 ($1,973)$578$1,395$175,068
256 ($1,973)$573$1,400$173,668
257 ($1,973)$569$1,404$172,264
258 ($1,973)$564$1,409$170,855
259 ($1,973)$560$1,414$169,441
260 ($1,973)$555$1,418$168,023
261 ($1,973)$550$1,423$166,600
262 ($1,973)$546$1,427$165,173
263 ($1,973)$541$1,432$163,741
264 ($1,973)$536$1,437$162,304
Year 23 - 265 ($1,973)$532$1,442$160,862
266 ($1,973)$527$1,446$159,416
267 ($1,973)$522$1,451$157,965
268 ($1,973)$517$1,456$156,509
269 ($1,973)$513$1,461$155,049
270 ($1,973)$508$1,465$153,583
271 ($1,973)$503$1,470$152,113
272 ($1,973)$498$1,475$150,638
273 ($1,973)$493$1,480$149,159
274 ($1,973)$488$1,485$147,674
275 ($1,973)$484$1,489$146,185
276 ($1,973)$479$1,494$144,690
Year 24 - 277 ($1,973)$474$1,499$143,191
278 ($1,973)$469$1,504$141,687
279 ($1,973)$464$1,509$140,178
280 ($1,973)$459$1,514$138,664
281 ($1,973)$454$1,519$137,145
282 ($1,973)$449$1,524$135,621
283 ($1,973)$444$1,529$134,092
284 ($1,973)$439$1,534$132,558
285 ($1,973)$434$1,539$131,019
286 ($1,973)$429$1,544$129,475
287 ($1,973)$424$1,549$127,926
288 ($1,973)$419$1,554$126,372
Year 25 - 289 ($1,973)$414$1,559$124,813
290 ($1,973)$409$1,564$123,248
291 ($1,973)$404$1,569$121,679
292 ($1,973)$398$1,575$120,104
293 ($1,973)$393$1,580$118,525
294 ($1,973)$388$1,585$116,940
295 ($1,973)$383$1,590$115,350
296 ($1,973)$378$1,595$113,754
297 ($1,973)$373$1,601$112,154
298 ($1,973)$367$1,606$110,548
299 ($1,973)$362$1,611$108,937
300 ($1,973)$357$1,616$107,321
Year 26 - 301 ($1,973)$351$1,622$105,699
302 ($1,973)$346$1,627$104,072
303 ($1,973)$341$1,632$102,440
304 ($1,973)$335$1,638$100,802
305 ($1,973)$330$1,643$99,159
306 ($1,973)$325$1,648$97,511
307 ($1,973)$319$1,654$95,857
308 ($1,973)$314$1,659$94,198
309 ($1,973)$308$1,665$92,533
310 ($1,973)$303$1,670$90,863
311 ($1,973)$298$1,676$89,188
312 ($1,973)$292$1,681$87,507
Year 27 - 313 ($1,973)$287$1,686$85,820
314 ($1,973)$281$1,692$84,128
315 ($1,973)$276$1,698$82,431
316 ($1,973)$270$1,703$80,728
317 ($1,973)$264$1,709$79,019
318 ($1,973)$259$1,714$77,305
319 ($1,973)$253$1,720$75,585
320 ($1,973)$248$1,726$73,859
321 ($1,973)$242$1,731$72,128
322 ($1,973)$236$1,737$70,391
323 ($1,973)$231$1,743$68,649
324 ($1,973)$225$1,748$66,900
Year 28 - 325 ($1,973)$219$1,754$65,146
326 ($1,973)$213$1,760$63,387
327 ($1,973)$208$1,765$61,621
328 ($1,973)$202$1,771$59,850
329 ($1,973)$196$1,777$58,073
330 ($1,973)$190$1,783$56,290
331 ($1,973)$184$1,789$54,501
332 ($1,973)$178$1,795$52,707
333 ($1,973)$173$1,800$50,906
334 ($1,973)$167$1,806$49,100
335 ($1,973)$161$1,812$47,287
336 ($1,973)$155$1,818$45,469
Year 29 - 337 ($1,973)$149$1,824$43,645
338 ($1,973)$143$1,830$41,815
339 ($1,973)$137$1,836$39,979
340 ($1,973)$131$1,842$38,137
341 ($1,973)$125$1,848$36,288
342 ($1,973)$119$1,854$34,434
343 ($1,973)$113$1,860$32,574
344 ($1,973)$107$1,866$30,708
345 ($1,973)$101$1,873$28,835
346 ($1,973)$94$1,879$26,956
347 ($1,973)$88$1,885$25,072
348 ($1,973)$82$1,891$23,181
Year 30 - 349 ($1,973)$76$1,897$21,283
350 ($1,973)$70$1,903$19,380
351 ($1,973)$63$1,910$17,470
352 ($1,973)$57$1,916$15,555
353 ($1,973)$51$1,922$13,632
354 ($1,973)$45$1,928$11,704
355 ($1,973)$38$1,935$9,769
356 ($1,973)$32$1,941$7,828
357 ($1,973)$26$1,947$5,881
358 ($1,973)$19$1,954$3,927
359 ($1,973)$13$1,960$1,967
360 ($1,973)$6$1,967$0
TOTALS$293,510$416,800$710,310

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.