« Back to all home prices

Mortgage Payment Schedule for a $542,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($108,400) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,040 360 $300,868 $734,468

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 227765 | 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.773% | Rate: 3.750% | Fees: $695 | 30 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

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 #: 424182
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $9 | 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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  $542,000
Down Payment $108,400$433,600
Year 1 - 1 ($2,040)$1,402$638$432,962
2 ($2,040)$1,400$640$432,322
3 ($2,040)$1,398$642$431,679
4 ($2,040)$1,396$644$431,035
5 ($2,040)$1,394$647$430,388
6 ($2,040)$1,392$649$429,740
7 ($2,040)$1,389$651$429,089
8 ($2,040)$1,387$653$428,436
9 ($2,040)$1,385$655$427,781
10 ($2,040)$1,383$657$427,124
11 ($2,040)$1,381$659$426,465
12 ($2,040)$1,379$661$425,804
Year 2 - 13 ($2,040)$1,377$663$425,140
14 ($2,040)$1,375$666$424,475
15 ($2,040)$1,372$668$423,807
16 ($2,040)$1,370$670$423,137
17 ($2,040)$1,368$672$422,465
18 ($2,040)$1,366$674$421,791
19 ($2,040)$1,364$676$421,114
20 ($2,040)$1,362$679$420,436
21 ($2,040)$1,359$681$419,755
22 ($2,040)$1,357$683$419,072
23 ($2,040)$1,355$685$418,387
24 ($2,040)$1,353$687$417,700
Year 3 - 25 ($2,040)$1,351$690$417,010
26 ($2,040)$1,348$692$416,318
27 ($2,040)$1,346$694$415,624
28 ($2,040)$1,344$696$414,928
29 ($2,040)$1,342$699$414,229
30 ($2,040)$1,339$701$413,528
31 ($2,040)$1,337$703$412,825
32 ($2,040)$1,335$705$412,120
33 ($2,040)$1,333$708$411,412
34 ($2,040)$1,330$710$410,702
35 ($2,040)$1,328$712$409,990
36 ($2,040)$1,326$715$409,275
Year 4 - 37 ($2,040)$1,323$717$408,558
38 ($2,040)$1,321$719$407,839
39 ($2,040)$1,319$722$407,118
40 ($2,040)$1,316$724$406,394
41 ($2,040)$1,314$726$405,668
42 ($2,040)$1,312$729$404,939
43 ($2,040)$1,309$731$404,208
44 ($2,040)$1,307$733$403,475
45 ($2,040)$1,305$736$402,739
46 ($2,040)$1,302$738$402,001
47 ($2,040)$1,300$740$401,261
48 ($2,040)$1,297$743$400,518
Year 5 - 49 ($2,040)$1,295$745$399,773
50 ($2,040)$1,293$748$399,025
51 ($2,040)$1,290$750$398,275
52 ($2,040)$1,288$752$397,523
53 ($2,040)$1,285$755$396,768
54 ($2,040)$1,283$757$396,011
55 ($2,040)$1,280$760$395,251
56 ($2,040)$1,278$762$394,489
57 ($2,040)$1,276$765$393,724
58 ($2,040)$1,273$767$392,957
59 ($2,040)$1,271$770$392,187
60 ($2,040)$1,268$772$391,415
Year 6 - 61 ($2,040)$1,266$775$390,641
62 ($2,040)$1,263$777$389,864
63 ($2,040)$1,261$780$389,084
64 ($2,040)$1,258$782$388,302
65 ($2,040)$1,256$785$387,517
66 ($2,040)$1,253$787$386,730
67 ($2,040)$1,250$790$385,940
68 ($2,040)$1,248$792$385,148
69 ($2,040)$1,245$795$384,353
70 ($2,040)$1,243$797$383,556
71 ($2,040)$1,240$800$382,756
72 ($2,040)$1,238$803$381,953
Year 7 - 73 ($2,040)$1,235$805$381,148
74 ($2,040)$1,232$808$380,340
75 ($2,040)$1,230$810$379,529
76 ($2,040)$1,227$813$378,716
77 ($2,040)$1,225$816$377,901
78 ($2,040)$1,222$818$377,082
79 ($2,040)$1,219$821$376,262
80 ($2,040)$1,217$824$375,438
81 ($2,040)$1,214$826$374,612
82 ($2,040)$1,211$829$373,783
83 ($2,040)$1,209$832$372,951
84 ($2,040)$1,206$834$372,117
Year 8 - 85 ($2,040)$1,203$837$371,280
86 ($2,040)$1,200$840$370,440
87 ($2,040)$1,198$842$369,598
88 ($2,040)$1,195$845$368,752
89 ($2,040)$1,192$848$367,905
90 ($2,040)$1,190$851$367,054
91 ($2,040)$1,187$853$366,201
92 ($2,040)$1,184$856$365,344
93 ($2,040)$1,181$859$364,485
94 ($2,040)$1,179$862$363,624
95 ($2,040)$1,176$864$362,759
96 ($2,040)$1,173$867$361,892
Year 9 - 97 ($2,040)$1,170$870$361,022
98 ($2,040)$1,167$873$360,149
99 ($2,040)$1,164$876$359,273
100 ($2,040)$1,162$879$358,395
101 ($2,040)$1,159$881$357,513
102 ($2,040)$1,156$884$356,629
103 ($2,040)$1,153$887$355,742
104 ($2,040)$1,150$890$354,852
105 ($2,040)$1,147$893$353,959
106 ($2,040)$1,144$896$353,064
107 ($2,040)$1,142$899$352,165
108 ($2,040)$1,139$902$351,264
Year 10 - 109 ($2,040)$1,136$904$350,359
110 ($2,040)$1,133$907$349,452
111 ($2,040)$1,130$910$348,541
112 ($2,040)$1,127$913$347,628
113 ($2,040)$1,124$916$346,712
114 ($2,040)$1,121$919$345,793
115 ($2,040)$1,118$922$344,871
116 ($2,040)$1,115$925$343,946
117 ($2,040)$1,112$928$343,018
118 ($2,040)$1,109$931$342,086
119 ($2,040)$1,106$934$341,152
120 ($2,040)$1,103$937$340,215
Year 11 - 121 ($2,040)$1,100$940$339,275
122 ($2,040)$1,097$943$338,332
123 ($2,040)$1,094$946$337,386
124 ($2,040)$1,091$949$336,436
125 ($2,040)$1,088$952$335,484
126 ($2,040)$1,085$955$334,528
127 ($2,040)$1,082$959$333,570
128 ($2,040)$1,079$962$332,608
129 ($2,040)$1,075$965$331,643
130 ($2,040)$1,072$968$330,676
131 ($2,040)$1,069$971$329,705
132 ($2,040)$1,066$974$328,730
Year 12 - 133 ($2,040)$1,063$977$327,753
134 ($2,040)$1,060$980$326,773
135 ($2,040)$1,057$984$325,789
136 ($2,040)$1,053$987$324,802
137 ($2,040)$1,050$990$323,812
138 ($2,040)$1,047$993$322,819
139 ($2,040)$1,044$996$321,823
140 ($2,040)$1,041$1,000$320,823
141 ($2,040)$1,037$1,003$319,820
142 ($2,040)$1,034$1,006$318,814
143 ($2,040)$1,031$1,009$317,805
144 ($2,040)$1,028$1,013$316,792
Year 13 - 145 ($2,040)$1,024$1,016$315,776
146 ($2,040)$1,021$1,019$314,757
147 ($2,040)$1,018$1,022$313,735
148 ($2,040)$1,014$1,026$312,709
149 ($2,040)$1,011$1,029$311,680
150 ($2,040)$1,008$1,032$310,647
151 ($2,040)$1,004$1,036$309,612
152 ($2,040)$1,001$1,039$308,572
153 ($2,040)$998$1,042$307,530
154 ($2,040)$994$1,046$306,484
155 ($2,040)$991$1,049$305,435
156 ($2,040)$988$1,053$304,382
Year 14 - 157 ($2,040)$984$1,056$303,326
158 ($2,040)$981$1,059$302,267
159 ($2,040)$977$1,063$301,204
160 ($2,040)$974$1,066$300,138
161 ($2,040)$970$1,070$299,068
162 ($2,040)$967$1,073$297,995
163 ($2,040)$964$1,077$296,918
164 ($2,040)$960$1,080$295,838
165 ($2,040)$957$1,084$294,754
166 ($2,040)$953$1,087$293,667
167 ($2,040)$950$1,091$292,576
168 ($2,040)$946$1,094$291,482
Year 15 - 169 ($2,040)$942$1,098$290,384
170 ($2,040)$939$1,101$289,283
171 ($2,040)$935$1,105$288,178
172 ($2,040)$932$1,108$287,070
173 ($2,040)$928$1,112$285,958
174 ($2,040)$925$1,116$284,842
175 ($2,040)$921$1,119$283,723
176 ($2,040)$917$1,123$282,600
177 ($2,040)$914$1,126$281,474
178 ($2,040)$910$1,130$280,344
179 ($2,040)$906$1,134$279,210
180 ($2,040)$903$1,137$278,073
Year 16 - 181 ($2,040)$899$1,141$276,932
182 ($2,040)$895$1,145$275,787
183 ($2,040)$892$1,148$274,638
184 ($2,040)$888$1,152$273,486
185 ($2,040)$884$1,156$272,330
186 ($2,040)$881$1,160$271,171
187 ($2,040)$877$1,163$270,007
188 ($2,040)$873$1,167$268,840
189 ($2,040)$869$1,171$267,669
190 ($2,040)$865$1,175$266,494
191 ($2,040)$862$1,179$265,316
192 ($2,040)$858$1,182$264,133
Year 17 - 193 ($2,040)$854$1,186$262,947
194 ($2,040)$850$1,190$261,757
195 ($2,040)$846$1,194$260,564
196 ($2,040)$842$1,198$259,366
197 ($2,040)$839$1,202$258,164
198 ($2,040)$835$1,205$256,959
199 ($2,040)$831$1,209$255,749
200 ($2,040)$827$1,213$254,536
201 ($2,040)$823$1,217$253,319
202 ($2,040)$819$1,221$252,098
203 ($2,040)$815$1,225$250,873
204 ($2,040)$811$1,229$249,644
Year 18 - 205 ($2,040)$807$1,233$248,411
206 ($2,040)$803$1,237$247,174
207 ($2,040)$799$1,241$245,933
208 ($2,040)$795$1,245$244,688
209 ($2,040)$791$1,249$243,439
210 ($2,040)$787$1,253$242,186
211 ($2,040)$783$1,257$240,929
212 ($2,040)$779$1,261$239,667
213 ($2,040)$775$1,265$238,402
214 ($2,040)$771$1,269$237,133
215 ($2,040)$767$1,273$235,859
216 ($2,040)$763$1,278$234,582
Year 19 - 217 ($2,040)$758$1,282$233,300
218 ($2,040)$754$1,286$232,014
219 ($2,040)$750$1,290$230,724
220 ($2,040)$746$1,294$229,430
221 ($2,040)$742$1,298$228,132
222 ($2,040)$738$1,303$226,829
223 ($2,040)$733$1,307$225,522
224 ($2,040)$729$1,311$224,211
225 ($2,040)$725$1,315$222,896
226 ($2,040)$721$1,319$221,576
227 ($2,040)$716$1,324$220,253
228 ($2,040)$712$1,328$218,925
Year 20 - 229 ($2,040)$708$1,332$217,592
230 ($2,040)$704$1,337$216,256
231 ($2,040)$699$1,341$214,915
232 ($2,040)$695$1,345$213,569
233 ($2,040)$691$1,350$212,220
234 ($2,040)$686$1,354$210,866
235 ($2,040)$682$1,358$209,507
236 ($2,040)$677$1,363$208,145
237 ($2,040)$673$1,367$206,777
238 ($2,040)$669$1,372$205,406
239 ($2,040)$664$1,376$204,030
240 ($2,040)$660$1,380$202,649
Year 21 - 241 ($2,040)$655$1,385$201,264
242 ($2,040)$651$1,389$199,875
243 ($2,040)$646$1,394$198,481
244 ($2,040)$642$1,398$197,083
245 ($2,040)$637$1,403$195,680
246 ($2,040)$633$1,407$194,272
247 ($2,040)$628$1,412$192,860
248 ($2,040)$624$1,417$191,443
249 ($2,040)$619$1,421$190,022
250 ($2,040)$614$1,426$188,596
251 ($2,040)$610$1,430$187,166
252 ($2,040)$605$1,435$185,731
Year 22 - 253 ($2,040)$601$1,440$184,291
254 ($2,040)$596$1,444$182,847
255 ($2,040)$591$1,449$181,398
256 ($2,040)$587$1,454$179,944
257 ($2,040)$582$1,458$178,486
258 ($2,040)$577$1,463$177,023
259 ($2,040)$572$1,468$175,555
260 ($2,040)$568$1,473$174,083
261 ($2,040)$563$1,477$172,605
262 ($2,040)$558$1,482$171,123
263 ($2,040)$553$1,487$169,636
264 ($2,040)$548$1,492$168,145
Year 23 - 265 ($2,040)$544$1,497$166,648
266 ($2,040)$539$1,501$165,147
267 ($2,040)$534$1,506$163,641
268 ($2,040)$529$1,511$162,129
269 ($2,040)$524$1,516$160,613
270 ($2,040)$519$1,521$159,093
271 ($2,040)$514$1,526$157,567
272 ($2,040)$509$1,531$156,036
273 ($2,040)$505$1,536$154,500
274 ($2,040)$500$1,541$152,960
275 ($2,040)$495$1,546$151,414
276 ($2,040)$490$1,551$149,864
Year 24 - 277 ($2,040)$485$1,556$148,308
278 ($2,040)$480$1,561$146,747
279 ($2,040)$474$1,566$145,182
280 ($2,040)$469$1,571$143,611
281 ($2,040)$464$1,576$142,035
282 ($2,040)$459$1,581$140,454
283 ($2,040)$454$1,586$138,868
284 ($2,040)$449$1,591$137,277
285 ($2,040)$444$1,596$135,680
286 ($2,040)$439$1,601$134,079
287 ($2,040)$434$1,607$132,472
288 ($2,040)$428$1,612$130,860
Year 25 - 289 ($2,040)$423$1,617$129,243
290 ($2,040)$418$1,622$127,621
291 ($2,040)$413$1,628$125,994
292 ($2,040)$407$1,633$124,361
293 ($2,040)$402$1,638$122,723
294 ($2,040)$397$1,643$121,079
295 ($2,040)$391$1,649$119,431
296 ($2,040)$386$1,654$117,777
297 ($2,040)$381$1,659$116,117
298 ($2,040)$375$1,665$114,452
299 ($2,040)$370$1,670$112,782
300 ($2,040)$365$1,676$111,107
Year 26 - 301 ($2,040)$359$1,681$109,426
302 ($2,040)$354$1,686$107,739
303 ($2,040)$348$1,692$106,048
304 ($2,040)$343$1,697$104,350
305 ($2,040)$337$1,703$102,647
306 ($2,040)$332$1,708$100,939
307 ($2,040)$326$1,714$99,225
308 ($2,040)$321$1,719$97,506
309 ($2,040)$315$1,725$95,781
310 ($2,040)$310$1,730$94,051
311 ($2,040)$304$1,736$92,315
312 ($2,040)$298$1,742$90,573
Year 27 - 313 ($2,040)$293$1,747$88,825
314 ($2,040)$287$1,753$87,072
315 ($2,040)$282$1,759$85,314
316 ($2,040)$276$1,764$83,549
317 ($2,040)$270$1,770$81,779
318 ($2,040)$264$1,776$80,004
319 ($2,040)$259$1,782$78,222
320 ($2,040)$253$1,787$76,435
321 ($2,040)$247$1,793$74,642
322 ($2,040)$241$1,799$72,843
323 ($2,040)$236$1,805$71,038
324 ($2,040)$230$1,810$69,228
Year 28 - 325 ($2,040)$224$1,816$67,411
326 ($2,040)$218$1,822$65,589
327 ($2,040)$212$1,828$63,761
328 ($2,040)$206$1,834$61,927
329 ($2,040)$200$1,840$60,087
330 ($2,040)$194$1,846$58,241
331 ($2,040)$188$1,852$56,389
332 ($2,040)$182$1,858$54,532
333 ($2,040)$176$1,864$52,668
334 ($2,040)$170$1,870$50,798
335 ($2,040)$164$1,876$48,922
336 ($2,040)$158$1,882$47,040
Year 29 - 337 ($2,040)$152$1,888$45,152
338 ($2,040)$146$1,894$43,258
339 ($2,040)$140$1,900$41,357
340 ($2,040)$134$1,906$39,451
341 ($2,040)$128$1,913$37,538
342 ($2,040)$121$1,919$35,619
343 ($2,040)$115$1,925$33,694
344 ($2,040)$109$1,931$31,763
345 ($2,040)$103$1,937$29,826
346 ($2,040)$96$1,944$27,882
347 ($2,040)$90$1,950$25,932
348 ($2,040)$84$1,956$23,975
Year 30 - 349 ($2,040)$78$1,963$22,013
350 ($2,040)$71$1,969$20,044
351 ($2,040)$65$1,975$18,068
352 ($2,040)$58$1,982$16,087
353 ($2,040)$52$1,988$14,098
354 ($2,040)$46$1,995$12,104
355 ($2,040)$39$2,001$10,103
356 ($2,040)$33$2,008$8,095
357 ($2,040)$26$2,014$6,081
358 ($2,040)$20$2,021$4,061
359 ($2,040)$13$2,027$2,034
360 ($2,040)$7$2,034$0
TOTALS$300,868$433,600$734,468

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.