« Back to all home prices

Mortgage Payment Schedule for a $523,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($104,600) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,973 360 $292,046 $710,446

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 1067 | State Lic #: MC-2347
$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 #: 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 #: 66247 | State Lic #: MC-1825
$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

$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 #: 1838 | State Lic #: MC-4344
$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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.779% | Rate: 3.750% | Fees: $893 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

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 #: 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 #: 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

NMLS #: 541760
$1,172 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.885% | Rate: 3.850% | Fees: $1,072 | 30 day rate lock

NMLS #: 417490
$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 #: 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

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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.244% | Rate: 4.240% | Fees: $122 | 30 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

$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 #: 2258 | State Lic #: MC-4673
$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  $523,000
Down Payment $104,600$418,400
Year 1 - 1 ($1,973)$1,360$614$417,786
2 ($1,973)$1,358$616$417,171
3 ($1,973)$1,356$618$416,553
4 ($1,973)$1,354$620$415,933
5 ($1,973)$1,352$622$415,312
6 ($1,973)$1,350$624$414,688
7 ($1,973)$1,348$626$414,062
8 ($1,973)$1,346$628$413,435
9 ($1,973)$1,344$630$412,805
10 ($1,973)$1,342$632$412,173
11 ($1,973)$1,340$634$411,539
12 ($1,973)$1,338$636$410,903
Year 2 - 13 ($1,973)$1,335$638$410,265
14 ($1,973)$1,333$640$409,625
15 ($1,973)$1,331$642$408,983
16 ($1,973)$1,329$644$408,338
17 ($1,973)$1,327$646$407,692
18 ($1,973)$1,325$648$407,044
19 ($1,973)$1,323$651$406,393
20 ($1,973)$1,321$653$405,740
21 ($1,973)$1,319$655$405,086
22 ($1,973)$1,317$657$404,429
23 ($1,973)$1,314$659$403,770
24 ($1,973)$1,312$661$403,108
Year 3 - 25 ($1,973)$1,310$663$402,445
26 ($1,973)$1,308$666$401,779
27 ($1,973)$1,306$668$401,112
28 ($1,973)$1,304$670$400,442
29 ($1,973)$1,301$672$399,770
30 ($1,973)$1,299$674$399,096
31 ($1,973)$1,297$676$398,419
32 ($1,973)$1,295$679$397,741
33 ($1,973)$1,293$681$397,060
34 ($1,973)$1,290$683$396,377
35 ($1,973)$1,288$685$395,692
36 ($1,973)$1,286$687$395,004
Year 4 - 37 ($1,973)$1,284$690$394,315
38 ($1,973)$1,282$692$393,623
39 ($1,973)$1,279$694$392,928
40 ($1,973)$1,277$696$392,232
41 ($1,973)$1,275$699$391,533
42 ($1,973)$1,272$701$390,832
43 ($1,973)$1,270$703$390,129
44 ($1,973)$1,268$706$389,423
45 ($1,973)$1,266$708$388,716
46 ($1,973)$1,263$710$388,006
47 ($1,973)$1,261$712$387,293
48 ($1,973)$1,259$715$386,578
Year 5 - 49 ($1,973)$1,256$717$385,861
50 ($1,973)$1,254$719$385,142
51 ($1,973)$1,252$722$384,420
52 ($1,973)$1,249$724$383,696
53 ($1,973)$1,247$726$382,970
54 ($1,973)$1,245$729$382,241
55 ($1,973)$1,242$731$381,510
56 ($1,973)$1,240$734$380,776
57 ($1,973)$1,238$736$380,040
58 ($1,973)$1,235$738$379,302
59 ($1,973)$1,233$741$378,561
60 ($1,973)$1,230$743$377,818
Year 6 - 61 ($1,973)$1,228$746$377,072
62 ($1,973)$1,225$748$376,324
63 ($1,973)$1,223$750$375,574
64 ($1,973)$1,221$753$374,821
65 ($1,973)$1,218$755$374,066
66 ($1,973)$1,216$758$373,308
67 ($1,973)$1,213$760$372,548
68 ($1,973)$1,211$763$371,785
69 ($1,973)$1,208$765$371,020
70 ($1,973)$1,206$768$370,252
71 ($1,973)$1,203$770$369,482
72 ($1,973)$1,201$773$368,710
Year 7 - 73 ($1,973)$1,198$775$367,934
74 ($1,973)$1,196$778$367,157
75 ($1,973)$1,193$780$366,377
76 ($1,973)$1,191$783$365,594
77 ($1,973)$1,188$785$364,809
78 ($1,973)$1,186$788$364,021
79 ($1,973)$1,183$790$363,230
80 ($1,973)$1,180$793$362,437
81 ($1,973)$1,178$796$361,642
82 ($1,973)$1,175$798$360,844
83 ($1,973)$1,173$801$360,043
84 ($1,973)$1,170$803$359,240
Year 8 - 85 ($1,973)$1,168$806$358,434
86 ($1,973)$1,165$809$357,625
87 ($1,973)$1,162$811$356,814
88 ($1,973)$1,160$814$356,000
89 ($1,973)$1,157$816$355,184
90 ($1,973)$1,154$819$354,365
91 ($1,973)$1,152$822$353,543
92 ($1,973)$1,149$824$352,718
93 ($1,973)$1,146$827$351,891
94 ($1,973)$1,144$830$351,061
95 ($1,973)$1,141$833$350,229
96 ($1,973)$1,138$835$349,394
Year 9 - 97 ($1,973)$1,136$838$348,556
98 ($1,973)$1,133$841$347,715
99 ($1,973)$1,130$843$346,872
100 ($1,973)$1,127$846$346,026
101 ($1,973)$1,125$849$345,177
102 ($1,973)$1,122$852$344,325
103 ($1,973)$1,119$854$343,471
104 ($1,973)$1,116$857$342,614
105 ($1,973)$1,113$860$341,754
106 ($1,973)$1,111$863$340,891
107 ($1,973)$1,108$866$340,025
108 ($1,973)$1,105$868$339,157
Year 10 - 109 ($1,973)$1,102$871$338,286
110 ($1,973)$1,099$874$337,412
111 ($1,973)$1,097$877$336,535
112 ($1,973)$1,094$880$335,655
113 ($1,973)$1,091$883$334,772
114 ($1,973)$1,088$885$333,887
115 ($1,973)$1,085$888$332,999
116 ($1,973)$1,082$891$332,107
117 ($1,973)$1,079$894$331,213
118 ($1,973)$1,076$897$330,316
119 ($1,973)$1,074$900$329,416
120 ($1,973)$1,071$903$328,514
Year 11 - 121 ($1,973)$1,068$906$327,608
122 ($1,973)$1,065$909$326,699
123 ($1,973)$1,062$912$325,787
124 ($1,973)$1,059$915$324,873
125 ($1,973)$1,056$918$323,955
126 ($1,973)$1,053$921$323,034
127 ($1,973)$1,050$924$322,111
128 ($1,973)$1,047$927$321,184
129 ($1,973)$1,044$930$320,255
130 ($1,973)$1,041$933$319,322
131 ($1,973)$1,038$936$318,386
132 ($1,973)$1,035$939$317,448
Year 12 - 133 ($1,973)$1,032$942$316,506
134 ($1,973)$1,029$945$315,561
135 ($1,973)$1,026$948$314,613
136 ($1,973)$1,022$951$313,662
137 ($1,973)$1,019$954$312,708
138 ($1,973)$1,016$957$311,751
139 ($1,973)$1,013$960$310,791
140 ($1,973)$1,010$963$309,827
141 ($1,973)$1,007$967$308,861
142 ($1,973)$1,004$970$307,891
143 ($1,973)$1,001$973$306,918
144 ($1,973)$997$976$305,942
Year 13 - 145 ($1,973)$994$979$304,963
146 ($1,973)$991$982$303,981
147 ($1,973)$988$986$302,995
148 ($1,973)$985$989$302,007
149 ($1,973)$982$992$301,015
150 ($1,973)$978$995$300,020
151 ($1,973)$975$998$299,021
152 ($1,973)$972$1,002$298,020
153 ($1,973)$969$1,005$297,015
154 ($1,973)$965$1,008$296,006
155 ($1,973)$962$1,011$294,995
156 ($1,973)$959$1,015$293,980
Year 14 - 157 ($1,973)$955$1,018$292,962
158 ($1,973)$952$1,021$291,941
159 ($1,973)$949$1,025$290,916
160 ($1,973)$945$1,028$289,888
161 ($1,973)$942$1,031$288,857
162 ($1,973)$939$1,035$287,822
163 ($1,973)$935$1,038$286,784
164 ($1,973)$932$1,041$285,743
165 ($1,973)$929$1,045$284,698
166 ($1,973)$925$1,048$283,650
167 ($1,973)$922$1,052$282,598
168 ($1,973)$918$1,055$281,543
Year 15 - 169 ($1,973)$915$1,058$280,485
170 ($1,973)$912$1,062$279,423
171 ($1,973)$908$1,065$278,358
172 ($1,973)$905$1,069$277,289
173 ($1,973)$901$1,072$276,217
174 ($1,973)$898$1,076$275,141
175 ($1,973)$894$1,079$274,062
176 ($1,973)$891$1,083$272,979
177 ($1,973)$887$1,086$271,892
178 ($1,973)$884$1,090$270,803
179 ($1,973)$880$1,093$269,709
180 ($1,973)$877$1,097$268,612
Year 16 - 181 ($1,973)$873$1,100$267,512
182 ($1,973)$869$1,104$266,408
183 ($1,973)$866$1,108$265,300
184 ($1,973)$862$1,111$264,189
185 ($1,973)$859$1,115$263,074
186 ($1,973)$855$1,118$261,956
187 ($1,973)$851$1,122$260,834
188 ($1,973)$848$1,126$259,708
189 ($1,973)$844$1,129$258,578
190 ($1,973)$840$1,133$257,445
191 ($1,973)$837$1,137$256,309
192 ($1,973)$833$1,140$255,168
Year 17 - 193 ($1,973)$829$1,144$254,024
194 ($1,973)$826$1,148$252,876
195 ($1,973)$822$1,152$251,725
196 ($1,973)$818$1,155$250,569
197 ($1,973)$814$1,159$249,410
198 ($1,973)$811$1,163$248,247
199 ($1,973)$807$1,167$247,081
200 ($1,973)$803$1,170$245,910
201 ($1,973)$799$1,174$244,736
202 ($1,973)$795$1,178$243,558
203 ($1,973)$792$1,182$242,376
204 ($1,973)$788$1,186$241,190
Year 18 - 205 ($1,973)$784$1,190$240,001
206 ($1,973)$780$1,193$238,807
207 ($1,973)$776$1,197$237,610
208 ($1,973)$772$1,201$236,408
209 ($1,973)$768$1,205$235,203
210 ($1,973)$764$1,209$233,994
211 ($1,973)$760$1,213$232,781
212 ($1,973)$757$1,217$231,564
213 ($1,973)$753$1,221$230,344
214 ($1,973)$749$1,225$229,119
215 ($1,973)$745$1,229$227,890
216 ($1,973)$741$1,233$226,657
Year 19 - 217 ($1,973)$737$1,237$225,420
218 ($1,973)$733$1,241$224,179
219 ($1,973)$729$1,245$222,935
220 ($1,973)$725$1,249$221,686
221 ($1,973)$720$1,253$220,433
222 ($1,973)$716$1,257$219,176
223 ($1,973)$712$1,261$217,914
224 ($1,973)$708$1,265$216,649
225 ($1,973)$704$1,269$215,380
226 ($1,973)$700$1,273$214,106
227 ($1,973)$696$1,278$212,829
228 ($1,973)$692$1,282$211,547
Year 20 - 229 ($1,973)$688$1,286$210,261
230 ($1,973)$683$1,290$208,971
231 ($1,973)$679$1,294$207,677
232 ($1,973)$675$1,299$206,378
233 ($1,973)$671$1,303$205,075
234 ($1,973)$666$1,307$203,768
235 ($1,973)$662$1,311$202,457
236 ($1,973)$658$1,315$201,142
237 ($1,973)$654$1,320$199,822
238 ($1,973)$649$1,324$198,498
239 ($1,973)$645$1,328$197,170
240 ($1,973)$641$1,333$195,837
Year 21 - 241 ($1,973)$636$1,337$194,500
242 ($1,973)$632$1,341$193,159
243 ($1,973)$628$1,346$191,813
244 ($1,973)$623$1,350$190,463
245 ($1,973)$619$1,354$189,108
246 ($1,973)$615$1,359$187,750
247 ($1,973)$610$1,363$186,386
248 ($1,973)$606$1,368$185,019
249 ($1,973)$601$1,372$183,646
250 ($1,973)$597$1,377$182,270
251 ($1,973)$592$1,381$180,889
252 ($1,973)$588$1,386$179,503
Year 22 - 253 ($1,973)$583$1,390$178,113
254 ($1,973)$579$1,395$176,718
255 ($1,973)$574$1,399$175,319
256 ($1,973)$570$1,404$173,916
257 ($1,973)$565$1,408$172,507
258 ($1,973)$561$1,413$171,095
259 ($1,973)$556$1,417$169,677
260 ($1,973)$551$1,422$168,255
261 ($1,973)$547$1,427$166,829
262 ($1,973)$542$1,431$165,397
263 ($1,973)$538$1,436$163,961
264 ($1,973)$533$1,441$162,521
Year 23 - 265 ($1,973)$528$1,445$161,076
266 ($1,973)$523$1,450$159,626
267 ($1,973)$519$1,455$158,171
268 ($1,973)$514$1,459$156,712
269 ($1,973)$509$1,464$155,247
270 ($1,973)$505$1,469$153,778
271 ($1,973)$500$1,474$152,305
272 ($1,973)$495$1,478$150,826
273 ($1,973)$490$1,483$149,343
274 ($1,973)$485$1,488$147,855
275 ($1,973)$481$1,493$146,362
276 ($1,973)$476$1,498$144,864
Year 24 - 277 ($1,973)$471$1,503$143,362
278 ($1,973)$466$1,508$141,854
279 ($1,973)$461$1,512$140,342
280 ($1,973)$456$1,517$138,824
281 ($1,973)$451$1,522$137,302
282 ($1,973)$446$1,527$135,775
283 ($1,973)$441$1,532$134,243
284 ($1,973)$436$1,537$132,705
285 ($1,973)$431$1,542$131,163
286 ($1,973)$426$1,547$129,616
287 ($1,973)$421$1,552$128,064
288 ($1,973)$416$1,557$126,507
Year 25 - 289 ($1,973)$411$1,562$124,944
290 ($1,973)$406$1,567$123,377
291 ($1,973)$401$1,572$121,804
292 ($1,973)$396$1,578$120,227
293 ($1,973)$391$1,583$118,644
294 ($1,973)$386$1,588$117,056
295 ($1,973)$380$1,593$115,463
296 ($1,973)$375$1,598$113,865
297 ($1,973)$370$1,603$112,262
298 ($1,973)$365$1,609$110,653
299 ($1,973)$360$1,614$109,039
300 ($1,973)$354$1,619$107,420
Year 26 - 301 ($1,973)$349$1,624$105,796
302 ($1,973)$344$1,630$104,166
303 ($1,973)$339$1,635$102,531
304 ($1,973)$333$1,640$100,891
305 ($1,973)$328$1,646$99,245
306 ($1,973)$323$1,651$97,594
307 ($1,973)$317$1,656$95,938
308 ($1,973)$312$1,662$94,277
309 ($1,973)$306$1,667$92,609
310 ($1,973)$301$1,672$90,937
311 ($1,973)$296$1,678$89,259
312 ($1,973)$290$1,683$87,576
Year 27 - 313 ($1,973)$285$1,689$85,887
314 ($1,973)$279$1,694$84,193
315 ($1,973)$274$1,700$82,493
316 ($1,973)$268$1,705$80,787
317 ($1,973)$263$1,711$79,076
318 ($1,973)$257$1,716$77,360
319 ($1,973)$251$1,722$75,638
320 ($1,973)$246$1,728$73,910
321 ($1,973)$240$1,733$72,177
322 ($1,973)$235$1,739$70,438
323 ($1,973)$229$1,745$68,694
324 ($1,973)$223$1,750$66,943
Year 28 - 325 ($1,973)$218$1,756$65,188
326 ($1,973)$212$1,762$63,426
327 ($1,973)$206$1,767$61,659
328 ($1,973)$200$1,773$59,886
329 ($1,973)$195$1,779$58,107
330 ($1,973)$189$1,785$56,322
331 ($1,973)$183$1,790$54,532
332 ($1,973)$177$1,796$52,735
333 ($1,973)$171$1,802$50,933
334 ($1,973)$166$1,808$49,125
335 ($1,973)$160$1,814$47,312
336 ($1,973)$154$1,820$45,492
Year 29 - 337 ($1,973)$148$1,826$43,666
338 ($1,973)$142$1,832$41,835
339 ($1,973)$136$1,837$39,997
340 ($1,973)$130$1,843$38,154
341 ($1,973)$124$1,849$36,304
342 ($1,973)$118$1,855$34,449
343 ($1,973)$112$1,862$32,587
344 ($1,973)$106$1,868$30,720
345 ($1,973)$100$1,874$28,846
346 ($1,973)$94$1,880$26,967
347 ($1,973)$88$1,886$25,081
348 ($1,973)$82$1,892$23,189
Year 30 - 349 ($1,973)$75$1,898$21,291
350 ($1,973)$69$1,904$19,386
351 ($1,973)$63$1,910$17,476
352 ($1,973)$57$1,917$15,559
353 ($1,973)$51$1,923$13,636
354 ($1,973)$44$1,929$11,707
355 ($1,973)$38$1,935$9,772
356 ($1,973)$32$1,942$7,830
357 ($1,973)$25$1,948$5,882
358 ($1,973)$19$1,954$3,928
359 ($1,973)$13$1,961$1,967
360 ($1,973)$6$1,967$0
TOTALS$292,046$418,400$710,446

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.