« 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 November 30, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,045 360 $302,655 $736,255

Mortgage Providers

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


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 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 #: 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

$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: 3.776% | Rate: 3.750% | Fees: $795 | 45 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: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 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
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 ($2,045)$1,409$636$432,964
2 ($2,045)$1,407$638$432,326
3 ($2,045)$1,405$640$431,686
4 ($2,045)$1,403$642$431,044
5 ($2,045)$1,401$644$430,399
6 ($2,045)$1,399$646$429,753
7 ($2,045)$1,397$648$429,105
8 ($2,045)$1,395$651$428,454
9 ($2,045)$1,392$653$427,801
10 ($2,045)$1,390$655$427,147
11 ($2,045)$1,388$657$426,490
12 ($2,045)$1,386$659$425,831
Year 2 - 13 ($2,045)$1,384$661$425,169
14 ($2,045)$1,382$663$424,506
15 ($2,045)$1,380$666$423,841
16 ($2,045)$1,377$668$423,173
17 ($2,045)$1,375$670$422,503
18 ($2,045)$1,373$672$421,831
19 ($2,045)$1,371$674$421,157
20 ($2,045)$1,369$676$420,480
21 ($2,045)$1,367$679$419,802
22 ($2,045)$1,364$681$419,121
23 ($2,045)$1,362$683$418,438
24 ($2,045)$1,360$685$417,753
Year 3 - 25 ($2,045)$1,358$687$417,065
26 ($2,045)$1,355$690$416,376
27 ($2,045)$1,353$692$415,684
28 ($2,045)$1,351$694$414,990
29 ($2,045)$1,349$696$414,293
30 ($2,045)$1,346$699$413,594
31 ($2,045)$1,344$701$412,893
32 ($2,045)$1,342$703$412,190
33 ($2,045)$1,340$706$411,485
34 ($2,045)$1,337$708$410,777
35 ($2,045)$1,335$710$410,067
36 ($2,045)$1,333$712$409,354
Year 4 - 37 ($2,045)$1,330$715$408,640
38 ($2,045)$1,328$717$407,922
39 ($2,045)$1,326$719$407,203
40 ($2,045)$1,323$722$406,481
41 ($2,045)$1,321$724$405,757
42 ($2,045)$1,319$726$405,031
43 ($2,045)$1,316$729$404,302
44 ($2,045)$1,314$731$403,571
45 ($2,045)$1,312$734$402,837
46 ($2,045)$1,309$736$402,101
47 ($2,045)$1,307$738$401,363
48 ($2,045)$1,304$741$400,622
Year 5 - 49 ($2,045)$1,302$743$399,879
50 ($2,045)$1,300$746$399,134
51 ($2,045)$1,297$748$398,386
52 ($2,045)$1,295$750$397,635
53 ($2,045)$1,292$753$396,882
54 ($2,045)$1,290$755$396,127
55 ($2,045)$1,287$758$395,369
56 ($2,045)$1,285$760$394,609
57 ($2,045)$1,282$763$393,846
58 ($2,045)$1,280$765$393,081
59 ($2,045)$1,278$768$392,314
60 ($2,045)$1,275$770$391,544
Year 6 - 61 ($2,045)$1,273$773$390,771
62 ($2,045)$1,270$775$389,996
63 ($2,045)$1,267$778$389,218
64 ($2,045)$1,265$780$388,438
65 ($2,045)$1,262$783$387,655
66 ($2,045)$1,260$785$386,870
67 ($2,045)$1,257$788$386,082
68 ($2,045)$1,255$790$385,292
69 ($2,045)$1,252$793$384,499
70 ($2,045)$1,250$796$383,703
71 ($2,045)$1,247$798$382,905
72 ($2,045)$1,244$801$382,104
Year 7 - 73 ($2,045)$1,242$803$381,301
74 ($2,045)$1,239$806$380,495
75 ($2,045)$1,237$809$379,687
76 ($2,045)$1,234$811$378,875
77 ($2,045)$1,231$814$378,062
78 ($2,045)$1,229$816$377,245
79 ($2,045)$1,226$819$376,426
80 ($2,045)$1,223$822$375,604
81 ($2,045)$1,221$824$374,780
82 ($2,045)$1,218$827$373,953
83 ($2,045)$1,215$830$373,123
84 ($2,045)$1,213$833$372,290
Year 8 - 85 ($2,045)$1,210$835$371,455
86 ($2,045)$1,207$838$370,617
87 ($2,045)$1,205$841$369,777
88 ($2,045)$1,202$843$368,933
89 ($2,045)$1,199$846$368,087
90 ($2,045)$1,196$849$367,238
91 ($2,045)$1,194$852$366,387
92 ($2,045)$1,191$854$365,532
93 ($2,045)$1,188$857$364,675
94 ($2,045)$1,185$860$363,815
95 ($2,045)$1,182$863$362,952
96 ($2,045)$1,180$866$362,087
Year 9 - 97 ($2,045)$1,177$868$361,218
98 ($2,045)$1,174$871$360,347
99 ($2,045)$1,171$874$359,473
100 ($2,045)$1,168$877$358,596
101 ($2,045)$1,165$880$357,717
102 ($2,045)$1,163$883$356,834
103 ($2,045)$1,160$885$355,949
104 ($2,045)$1,157$888$355,060
105 ($2,045)$1,154$891$354,169
106 ($2,045)$1,151$894$353,275
107 ($2,045)$1,148$897$352,378
108 ($2,045)$1,145$900$351,478
Year 10 - 109 ($2,045)$1,142$903$350,575
110 ($2,045)$1,139$906$349,669
111 ($2,045)$1,136$909$348,761
112 ($2,045)$1,133$912$347,849
113 ($2,045)$1,131$915$346,934
114 ($2,045)$1,128$918$346,017
115 ($2,045)$1,125$921$345,096
116 ($2,045)$1,122$924$344,173
117 ($2,045)$1,119$927$343,246
118 ($2,045)$1,116$930$342,316
119 ($2,045)$1,113$933$341,384
120 ($2,045)$1,109$936$340,448
Year 11 - 121 ($2,045)$1,106$939$339,509
122 ($2,045)$1,103$942$338,568
123 ($2,045)$1,100$945$337,623
124 ($2,045)$1,097$948$336,675
125 ($2,045)$1,094$951$335,724
126 ($2,045)$1,091$954$334,770
127 ($2,045)$1,088$957$333,813
128 ($2,045)$1,085$960$332,853
129 ($2,045)$1,082$963$331,889
130 ($2,045)$1,079$967$330,923
131 ($2,045)$1,075$970$329,953
132 ($2,045)$1,072$973$328,980
Year 12 - 133 ($2,045)$1,069$976$328,004
134 ($2,045)$1,066$979$327,025
135 ($2,045)$1,063$982$326,043
136 ($2,045)$1,060$986$325,057
137 ($2,045)$1,056$989$324,069
138 ($2,045)$1,053$992$323,077
139 ($2,045)$1,050$995$322,081
140 ($2,045)$1,047$998$321,083
141 ($2,045)$1,044$1,002$320,081
142 ($2,045)$1,040$1,005$319,077
143 ($2,045)$1,037$1,008$318,068
144 ($2,045)$1,034$1,011$317,057
Year 13 - 145 ($2,045)$1,030$1,015$316,042
146 ($2,045)$1,027$1,018$315,024
147 ($2,045)$1,024$1,021$314,003
148 ($2,045)$1,021$1,025$312,978
149 ($2,045)$1,017$1,028$311,950
150 ($2,045)$1,014$1,031$310,919
151 ($2,045)$1,010$1,035$309,884
152 ($2,045)$1,007$1,038$308,846
153 ($2,045)$1,004$1,041$307,805
154 ($2,045)$1,000$1,045$306,760
155 ($2,045)$997$1,048$305,712
156 ($2,045)$994$1,052$304,660
Year 14 - 157 ($2,045)$990$1,055$303,605
158 ($2,045)$987$1,058$302,547
159 ($2,045)$983$1,062$301,485
160 ($2,045)$980$1,065$300,420
161 ($2,045)$976$1,069$299,351
162 ($2,045)$973$1,072$298,279
163 ($2,045)$969$1,076$297,203
164 ($2,045)$966$1,079$296,124
165 ($2,045)$962$1,083$295,041
166 ($2,045)$959$1,086$293,955
167 ($2,045)$955$1,090$292,865
168 ($2,045)$952$1,093$291,771
Year 15 - 169 ($2,045)$948$1,097$290,675
170 ($2,045)$945$1,100$289,574
171 ($2,045)$941$1,104$288,470
172 ($2,045)$938$1,108$287,362
173 ($2,045)$934$1,111$286,251
174 ($2,045)$930$1,115$285,136
175 ($2,045)$927$1,118$284,018
176 ($2,045)$923$1,122$282,896
177 ($2,045)$919$1,126$281,770
178 ($2,045)$916$1,129$280,641
179 ($2,045)$912$1,133$279,508
180 ($2,045)$908$1,137$278,371
Year 16 - 181 ($2,045)$905$1,140$277,230
182 ($2,045)$901$1,144$276,086
183 ($2,045)$897$1,148$274,938
184 ($2,045)$894$1,152$273,787
185 ($2,045)$890$1,155$272,631
186 ($2,045)$886$1,159$271,472
187 ($2,045)$882$1,163$270,309
188 ($2,045)$879$1,167$269,143
189 ($2,045)$875$1,170$267,972
190 ($2,045)$871$1,174$266,798
191 ($2,045)$867$1,178$265,620
192 ($2,045)$863$1,182$264,438
Year 17 - 193 ($2,045)$859$1,186$263,252
194 ($2,045)$856$1,190$262,063
195 ($2,045)$852$1,193$260,869
196 ($2,045)$848$1,197$259,672
197 ($2,045)$844$1,201$258,471
198 ($2,045)$840$1,205$257,266
199 ($2,045)$836$1,209$256,057
200 ($2,045)$832$1,213$254,844
201 ($2,045)$828$1,217$253,627
202 ($2,045)$824$1,221$252,406
203 ($2,045)$820$1,225$251,181
204 ($2,045)$816$1,229$249,952
Year 18 - 205 ($2,045)$812$1,233$248,719
206 ($2,045)$808$1,237$247,483
207 ($2,045)$804$1,241$246,242
208 ($2,045)$800$1,245$244,997
209 ($2,045)$796$1,249$243,748
210 ($2,045)$792$1,253$242,495
211 ($2,045)$788$1,257$241,238
212 ($2,045)$784$1,261$239,977
213 ($2,045)$780$1,265$238,712
214 ($2,045)$776$1,269$237,442
215 ($2,045)$772$1,273$236,169
216 ($2,045)$768$1,278$234,891
Year 19 - 217 ($2,045)$763$1,282$233,609
218 ($2,045)$759$1,286$232,324
219 ($2,045)$755$1,290$231,033
220 ($2,045)$751$1,294$229,739
221 ($2,045)$747$1,299$228,441
222 ($2,045)$742$1,303$227,138
223 ($2,045)$738$1,307$225,831
224 ($2,045)$734$1,311$224,520
225 ($2,045)$730$1,315$223,204
226 ($2,045)$725$1,320$221,885
227 ($2,045)$721$1,324$220,561
228 ($2,045)$717$1,328$219,232
Year 20 - 229 ($2,045)$713$1,333$217,900
230 ($2,045)$708$1,337$216,563
231 ($2,045)$704$1,341$215,221
232 ($2,045)$699$1,346$213,876
233 ($2,045)$695$1,350$212,526
234 ($2,045)$691$1,354$211,171
235 ($2,045)$686$1,359$209,812
236 ($2,045)$682$1,363$208,449
237 ($2,045)$677$1,368$207,081
238 ($2,045)$673$1,372$205,709
239 ($2,045)$669$1,377$204,333
240 ($2,045)$664$1,381$202,951
Year 21 - 241 ($2,045)$660$1,386$201,566
242 ($2,045)$655$1,390$200,176
243 ($2,045)$651$1,395$198,781
244 ($2,045)$646$1,399$197,382
245 ($2,045)$641$1,404$195,978
246 ($2,045)$637$1,408$194,570
247 ($2,045)$632$1,413$193,157
248 ($2,045)$628$1,417$191,740
249 ($2,045)$623$1,422$190,318
250 ($2,045)$619$1,427$188,891
251 ($2,045)$614$1,431$187,460
252 ($2,045)$609$1,436$186,024
Year 22 - 253 ($2,045)$605$1,441$184,584
254 ($2,045)$600$1,445$183,138
255 ($2,045)$595$1,450$181,689
256 ($2,045)$590$1,455$180,234
257 ($2,045)$586$1,459$178,774
258 ($2,045)$581$1,464$177,310
259 ($2,045)$576$1,469$175,841
260 ($2,045)$571$1,474$174,368
261 ($2,045)$567$1,478$172,889
262 ($2,045)$562$1,483$171,406
263 ($2,045)$557$1,488$169,918
264 ($2,045)$552$1,493$168,425
Year 23 - 265 ($2,045)$547$1,498$166,927
266 ($2,045)$543$1,503$165,425
267 ($2,045)$538$1,508$163,917
268 ($2,045)$533$1,512$162,405
269 ($2,045)$528$1,517$160,887
270 ($2,045)$523$1,522$159,365
271 ($2,045)$518$1,527$157,838
272 ($2,045)$513$1,532$156,306
273 ($2,045)$508$1,537$154,769
274 ($2,045)$503$1,542$153,226
275 ($2,045)$498$1,547$151,679
276 ($2,045)$493$1,552$150,127
Year 24 - 277 ($2,045)$488$1,557$148,570
278 ($2,045)$483$1,562$147,007
279 ($2,045)$478$1,567$145,440
280 ($2,045)$473$1,572$143,868
281 ($2,045)$468$1,578$142,290
282 ($2,045)$462$1,583$140,707
283 ($2,045)$457$1,588$139,119
284 ($2,045)$452$1,593$137,526
285 ($2,045)$447$1,598$135,928
286 ($2,045)$442$1,603$134,325
287 ($2,045)$437$1,609$132,716
288 ($2,045)$431$1,614$131,102
Year 25 - 289 ($2,045)$426$1,619$129,483
290 ($2,045)$421$1,624$127,859
291 ($2,045)$416$1,630$126,229
292 ($2,045)$410$1,635$124,595
293 ($2,045)$405$1,640$122,954
294 ($2,045)$400$1,646$121,309
295 ($2,045)$394$1,651$119,658
296 ($2,045)$389$1,656$118,002
297 ($2,045)$384$1,662$116,340
298 ($2,045)$378$1,667$114,673
299 ($2,045)$373$1,672$113,000
300 ($2,045)$367$1,678$111,322
Year 26 - 301 ($2,045)$362$1,683$109,639
302 ($2,045)$356$1,689$107,950
303 ($2,045)$351$1,694$106,256
304 ($2,045)$345$1,700$104,556
305 ($2,045)$340$1,705$102,851
306 ($2,045)$334$1,711$101,140
307 ($2,045)$329$1,716$99,423
308 ($2,045)$323$1,722$97,701
309 ($2,045)$318$1,728$95,974
310 ($2,045)$312$1,733$94,241
311 ($2,045)$306$1,739$92,502
312 ($2,045)$301$1,745$90,757
Year 27 - 313 ($2,045)$295$1,750$89,007
314 ($2,045)$289$1,756$87,251
315 ($2,045)$284$1,762$85,490
316 ($2,045)$278$1,767$83,722
317 ($2,045)$272$1,773$81,949
318 ($2,045)$266$1,779$80,170
319 ($2,045)$261$1,785$78,386
320 ($2,045)$255$1,790$76,595
321 ($2,045)$249$1,796$74,799
322 ($2,045)$243$1,802$72,997
323 ($2,045)$237$1,808$71,189
324 ($2,045)$231$1,814$69,375
Year 28 - 325 ($2,045)$225$1,820$67,556
326 ($2,045)$220$1,826$65,730
327 ($2,045)$214$1,832$63,899
328 ($2,045)$208$1,837$62,061
329 ($2,045)$202$1,843$60,218
330 ($2,045)$196$1,849$58,368
331 ($2,045)$190$1,855$56,513
332 ($2,045)$184$1,861$54,651
333 ($2,045)$178$1,868$52,784
334 ($2,045)$172$1,874$50,910
335 ($2,045)$165$1,880$49,030
336 ($2,045)$159$1,886$47,145
Year 29 - 337 ($2,045)$153$1,892$45,253
338 ($2,045)$147$1,898$43,355
339 ($2,045)$141$1,904$41,450
340 ($2,045)$135$1,910$39,540
341 ($2,045)$129$1,917$37,623
342 ($2,045)$122$1,923$35,700
343 ($2,045)$116$1,929$33,771
344 ($2,045)$110$1,935$31,836
345 ($2,045)$103$1,942$29,894
346 ($2,045)$97$1,948$27,946
347 ($2,045)$91$1,954$25,992
348 ($2,045)$84$1,961$24,031
Year 30 - 349 ($2,045)$78$1,967$22,064
350 ($2,045)$72$1,973$20,091
351 ($2,045)$65$1,980$18,111
352 ($2,045)$59$1,986$16,125
353 ($2,045)$52$1,993$14,132
354 ($2,045)$46$1,999$12,133
355 ($2,045)$39$2,006$10,127
356 ($2,045)$33$2,012$8,115
357 ($2,045)$26$2,019$6,096
358 ($2,045)$20$2,025$4,070
359 ($2,045)$13$2,032$2,039
360 ($2,045)$7$2,039$0
TOTALS$302,655$433,600$736,255

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.