« Back to all home prices

Mortgage Payment Schedule for a $546,000 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% ($109,200) 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
$2,060 360 $304,889 $741,689

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 #: 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 #: 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 #: 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  $546,000
Down Payment $109,200$436,800
Year 1 - 1 ($2,060)$1,420$641$436,159
2 ($2,060)$1,418$643$435,517
3 ($2,060)$1,415$645$434,872
4 ($2,060)$1,413$647$434,225
5 ($2,060)$1,411$649$433,576
6 ($2,060)$1,409$651$432,925
7 ($2,060)$1,407$653$432,272
8 ($2,060)$1,405$655$431,616
9 ($2,060)$1,403$657$430,959
10 ($2,060)$1,401$660$430,299
11 ($2,060)$1,398$662$429,637
12 ($2,060)$1,396$664$428,973
Year 2 - 13 ($2,060)$1,394$666$428,307
14 ($2,060)$1,392$668$427,639
15 ($2,060)$1,390$670$426,969
16 ($2,060)$1,388$673$426,296
17 ($2,060)$1,385$675$425,621
18 ($2,060)$1,383$677$424,944
19 ($2,060)$1,381$679$424,265
20 ($2,060)$1,379$681$423,584
21 ($2,060)$1,377$684$422,900
22 ($2,060)$1,374$686$422,214
23 ($2,060)$1,372$688$421,526
24 ($2,060)$1,370$690$420,836
Year 3 - 25 ($2,060)$1,368$693$420,143
26 ($2,060)$1,365$695$419,449
27 ($2,060)$1,363$697$418,752
28 ($2,060)$1,361$699$418,052
29 ($2,060)$1,359$702$417,351
30 ($2,060)$1,356$704$416,647
31 ($2,060)$1,354$706$415,941
32 ($2,060)$1,352$708$415,232
33 ($2,060)$1,350$711$414,521
34 ($2,060)$1,347$713$413,808
35 ($2,060)$1,345$715$413,093
36 ($2,060)$1,343$718$412,375
Year 4 - 37 ($2,060)$1,340$720$411,655
38 ($2,060)$1,338$722$410,933
39 ($2,060)$1,336$725$410,208
40 ($2,060)$1,333$727$409,481
41 ($2,060)$1,331$729$408,752
42 ($2,060)$1,328$732$408,020
43 ($2,060)$1,326$734$407,286
44 ($2,060)$1,324$737$406,549
45 ($2,060)$1,321$739$405,810
46 ($2,060)$1,319$741$405,069
47 ($2,060)$1,316$744$404,325
48 ($2,060)$1,314$746$403,579
Year 5 - 49 ($2,060)$1,312$749$402,830
50 ($2,060)$1,309$751$402,079
51 ($2,060)$1,307$753$401,326
52 ($2,060)$1,304$756$400,570
53 ($2,060)$1,302$758$399,811
54 ($2,060)$1,299$761$399,051
55 ($2,060)$1,297$763$398,287
56 ($2,060)$1,294$766$397,521
57 ($2,060)$1,292$768$396,753
58 ($2,060)$1,289$771$395,982
59 ($2,060)$1,287$773$395,209
60 ($2,060)$1,284$776$394,433
Year 6 - 61 ($2,060)$1,282$778$393,655
62 ($2,060)$1,279$781$392,874
63 ($2,060)$1,277$783$392,091
64 ($2,060)$1,274$786$391,305
65 ($2,060)$1,272$789$390,516
66 ($2,060)$1,269$791$389,725
67 ($2,060)$1,267$794$388,931
68 ($2,060)$1,264$796$388,135
69 ($2,060)$1,261$799$387,336
70 ($2,060)$1,259$801$386,535
71 ($2,060)$1,256$804$385,731
72 ($2,060)$1,254$807$384,924
Year 7 - 73 ($2,060)$1,251$809$384,115
74 ($2,060)$1,248$812$383,303
75 ($2,060)$1,246$815$382,489
76 ($2,060)$1,243$817$381,672
77 ($2,060)$1,240$820$380,852
78 ($2,060)$1,238$822$380,029
79 ($2,060)$1,235$825$379,204
80 ($2,060)$1,232$828$378,376
81 ($2,060)$1,230$831$377,546
82 ($2,060)$1,227$833$376,713
83 ($2,060)$1,224$836$375,877
84 ($2,060)$1,222$839$375,038
Year 8 - 85 ($2,060)$1,219$841$374,197
86 ($2,060)$1,216$844$373,352
87 ($2,060)$1,213$847$372,506
88 ($2,060)$1,211$850$371,656
89 ($2,060)$1,208$852$370,804
90 ($2,060)$1,205$855$369,949
91 ($2,060)$1,202$858$369,091
92 ($2,060)$1,200$861$368,230
93 ($2,060)$1,197$863$367,366
94 ($2,060)$1,194$866$366,500
95 ($2,060)$1,191$869$365,631
96 ($2,060)$1,188$872$364,759
Year 9 - 97 ($2,060)$1,185$875$363,884
98 ($2,060)$1,183$878$363,007
99 ($2,060)$1,180$880$362,126
100 ($2,060)$1,177$883$361,243
101 ($2,060)$1,174$886$360,357
102 ($2,060)$1,171$889$359,468
103 ($2,060)$1,168$892$358,576
104 ($2,060)$1,165$895$357,681
105 ($2,060)$1,162$898$356,783
106 ($2,060)$1,160$901$355,882
107 ($2,060)$1,157$904$354,979
108 ($2,060)$1,154$907$354,072
Year 10 - 109 ($2,060)$1,151$910$353,162
110 ($2,060)$1,148$912$352,250
111 ($2,060)$1,145$915$351,335
112 ($2,060)$1,142$918$350,416
113 ($2,060)$1,139$921$349,495
114 ($2,060)$1,136$924$348,570
115 ($2,060)$1,133$927$347,643
116 ($2,060)$1,130$930$346,713
117 ($2,060)$1,127$933$345,779
118 ($2,060)$1,124$936$344,843
119 ($2,060)$1,121$940$343,903
120 ($2,060)$1,118$943$342,961
Year 11 - 121 ($2,060)$1,115$946$342,015
122 ($2,060)$1,112$949$341,066
123 ($2,060)$1,108$952$340,115
124 ($2,060)$1,105$955$339,160
125 ($2,060)$1,102$958$338,202
126 ($2,060)$1,099$961$337,241
127 ($2,060)$1,096$964$336,276
128 ($2,060)$1,093$967$335,309
129 ($2,060)$1,090$970$334,339
130 ($2,060)$1,087$974$333,365
131 ($2,060)$1,083$977$332,388
132 ($2,060)$1,080$980$331,408
Year 12 - 133 ($2,060)$1,077$983$330,425
134 ($2,060)$1,074$986$329,439
135 ($2,060)$1,071$990$328,449
136 ($2,060)$1,067$993$327,456
137 ($2,060)$1,064$996$326,460
138 ($2,060)$1,061$999$325,461
139 ($2,060)$1,058$1,002$324,458
140 ($2,060)$1,054$1,006$323,453
141 ($2,060)$1,051$1,009$322,444
142 ($2,060)$1,048$1,012$321,431
143 ($2,060)$1,045$1,016$320,416
144 ($2,060)$1,041$1,019$319,397
Year 13 - 145 ($2,060)$1,038$1,022$318,375
146 ($2,060)$1,035$1,026$317,349
147 ($2,060)$1,031$1,029$316,320
148 ($2,060)$1,028$1,032$315,288
149 ($2,060)$1,025$1,036$314,252
150 ($2,060)$1,021$1,039$313,214
151 ($2,060)$1,018$1,042$312,171
152 ($2,060)$1,015$1,046$311,126
153 ($2,060)$1,011$1,049$310,076
154 ($2,060)$1,008$1,052$309,024
155 ($2,060)$1,004$1,056$307,968
156 ($2,060)$1,001$1,059$306,909
Year 14 - 157 ($2,060)$997$1,063$305,846
158 ($2,060)$994$1,066$304,780
159 ($2,060)$991$1,070$303,710
160 ($2,060)$987$1,073$302,637
161 ($2,060)$984$1,077$301,560
162 ($2,060)$980$1,080$300,480
163 ($2,060)$977$1,084$299,396
164 ($2,060)$973$1,087$298,309
165 ($2,060)$970$1,091$297,218
166 ($2,060)$966$1,094$296,124
167 ($2,060)$962$1,098$295,026
168 ($2,060)$959$1,101$293,925
Year 15 - 169 ($2,060)$955$1,105$292,820
170 ($2,060)$952$1,109$291,711
171 ($2,060)$948$1,112$290,599
172 ($2,060)$944$1,116$289,483
173 ($2,060)$941$1,119$288,364
174 ($2,060)$937$1,123$287,241
175 ($2,060)$934$1,127$286,114
176 ($2,060)$930$1,130$284,984
177 ($2,060)$926$1,134$283,850
178 ($2,060)$923$1,138$282,712
179 ($2,060)$919$1,141$281,570
180 ($2,060)$915$1,145$280,425
Year 16 - 181 ($2,060)$911$1,149$279,276
182 ($2,060)$908$1,153$278,124
183 ($2,060)$904$1,156$276,967
184 ($2,060)$900$1,160$275,807
185 ($2,060)$896$1,164$274,643
186 ($2,060)$893$1,168$273,476
187 ($2,060)$889$1,171$272,304
188 ($2,060)$885$1,175$271,129
189 ($2,060)$881$1,179$269,950
190 ($2,060)$877$1,183$268,767
191 ($2,060)$873$1,187$267,580
192 ($2,060)$870$1,191$266,390
Year 17 - 193 ($2,060)$866$1,194$265,195
194 ($2,060)$862$1,198$263,997
195 ($2,060)$858$1,202$262,795
196 ($2,060)$854$1,206$261,588
197 ($2,060)$850$1,210$260,378
198 ($2,060)$846$1,214$259,164
199 ($2,060)$842$1,218$257,946
200 ($2,060)$838$1,222$256,724
201 ($2,060)$834$1,226$255,499
202 ($2,060)$830$1,230$254,269
203 ($2,060)$826$1,234$253,035
204 ($2,060)$822$1,238$251,797
Year 18 - 205 ($2,060)$818$1,242$250,555
206 ($2,060)$814$1,246$249,309
207 ($2,060)$810$1,250$248,059
208 ($2,060)$806$1,254$246,805
209 ($2,060)$802$1,258$245,547
210 ($2,060)$798$1,262$244,285
211 ($2,060)$794$1,266$243,018
212 ($2,060)$790$1,270$241,748
213 ($2,060)$786$1,275$240,473
214 ($2,060)$782$1,279$239,195
215 ($2,060)$777$1,283$237,912
216 ($2,060)$773$1,287$236,625
Year 19 - 217 ($2,060)$769$1,291$235,334
218 ($2,060)$765$1,295$234,038
219 ($2,060)$761$1,300$232,739
220 ($2,060)$756$1,304$231,435
221 ($2,060)$752$1,308$230,127
222 ($2,060)$748$1,312$228,814
223 ($2,060)$744$1,317$227,498
224 ($2,060)$739$1,321$226,177
225 ($2,060)$735$1,325$224,852
226 ($2,060)$731$1,329$223,522
227 ($2,060)$726$1,334$222,188
228 ($2,060)$722$1,338$220,850
Year 20 - 229 ($2,060)$718$1,342$219,508
230 ($2,060)$713$1,347$218,161
231 ($2,060)$709$1,351$216,810
232 ($2,060)$705$1,356$215,454
233 ($2,060)$700$1,360$214,094
234 ($2,060)$696$1,364$212,730
235 ($2,060)$691$1,369$211,361
236 ($2,060)$687$1,373$209,987
237 ($2,060)$682$1,378$208,610
238 ($2,060)$678$1,382$207,227
239 ($2,060)$673$1,387$205,841
240 ($2,060)$669$1,391$204,449
Year 21 - 241 ($2,060)$664$1,396$203,053
242 ($2,060)$660$1,400$201,653
243 ($2,060)$655$1,405$200,248
244 ($2,060)$651$1,409$198,839
245 ($2,060)$646$1,414$197,425
246 ($2,060)$642$1,419$196,006
247 ($2,060)$637$1,423$194,583
248 ($2,060)$632$1,428$193,155
249 ($2,060)$628$1,432$191,723
250 ($2,060)$623$1,437$190,285
251 ($2,060)$618$1,442$188,844
252 ($2,060)$614$1,447$187,397
Year 22 - 253 ($2,060)$609$1,451$185,946
254 ($2,060)$604$1,456$184,490
255 ($2,060)$600$1,461$183,029
256 ($2,060)$595$1,465$181,564
257 ($2,060)$590$1,470$180,094
258 ($2,060)$585$1,475$178,619
259 ($2,060)$581$1,480$177,139
260 ($2,060)$576$1,485$175,655
261 ($2,060)$571$1,489$174,165
262 ($2,060)$566$1,494$172,671
263 ($2,060)$561$1,499$171,172
264 ($2,060)$556$1,504$169,668
Year 23 - 265 ($2,060)$551$1,509$168,159
266 ($2,060)$547$1,514$166,645
267 ($2,060)$542$1,519$165,127
268 ($2,060)$537$1,524$163,603
269 ($2,060)$532$1,529$162,075
270 ($2,060)$527$1,534$160,541
271 ($2,060)$522$1,538$159,003
272 ($2,060)$517$1,543$157,459
273 ($2,060)$512$1,549$155,911
274 ($2,060)$507$1,554$154,357
275 ($2,060)$502$1,559$152,799
276 ($2,060)$497$1,564$151,235
Year 24 - 277 ($2,060)$492$1,569$149,666
278 ($2,060)$486$1,574$148,092
279 ($2,060)$481$1,579$146,513
280 ($2,060)$476$1,584$144,929
281 ($2,060)$471$1,589$143,340
282 ($2,060)$466$1,594$141,746
283 ($2,060)$461$1,600$140,146
284 ($2,060)$455$1,605$138,541
285 ($2,060)$450$1,610$136,931
286 ($2,060)$445$1,615$135,316
287 ($2,060)$440$1,620$133,696
288 ($2,060)$435$1,626$132,070
Year 25 - 289 ($2,060)$429$1,631$130,439
290 ($2,060)$424$1,636$128,803
291 ($2,060)$419$1,642$127,161
292 ($2,060)$413$1,647$125,514
293 ($2,060)$408$1,652$123,862
294 ($2,060)$403$1,658$122,204
295 ($2,060)$397$1,663$120,541
296 ($2,060)$392$1,668$118,872
297 ($2,060)$386$1,674$117,199
298 ($2,060)$381$1,679$115,519
299 ($2,060)$375$1,685$113,834
300 ($2,060)$370$1,690$112,144
Year 26 - 301 ($2,060)$364$1,696$110,448
302 ($2,060)$359$1,701$108,747
303 ($2,060)$353$1,707$107,040
304 ($2,060)$348$1,712$105,328
305 ($2,060)$342$1,718$103,610
306 ($2,060)$337$1,724$101,886
307 ($2,060)$331$1,729$100,157
308 ($2,060)$326$1,735$98,423
309 ($2,060)$320$1,740$96,682
310 ($2,060)$314$1,746$94,936
311 ($2,060)$309$1,752$93,184
312 ($2,060)$303$1,757$91,427
Year 27 - 313 ($2,060)$297$1,763$89,664
314 ($2,060)$291$1,769$87,895
315 ($2,060)$286$1,775$86,120
316 ($2,060)$280$1,780$84,340
317 ($2,060)$274$1,786$82,554
318 ($2,060)$268$1,792$80,762
319 ($2,060)$262$1,798$78,964
320 ($2,060)$257$1,804$77,161
321 ($2,060)$251$1,809$75,351
322 ($2,060)$245$1,815$73,536
323 ($2,060)$239$1,821$71,715
324 ($2,060)$233$1,827$69,887
Year 28 - 325 ($2,060)$227$1,833$68,054
326 ($2,060)$221$1,839$66,215
327 ($2,060)$215$1,845$64,370
328 ($2,060)$209$1,851$62,519
329 ($2,060)$203$1,857$60,662
330 ($2,060)$197$1,863$58,799
331 ($2,060)$191$1,869$56,930
332 ($2,060)$185$1,875$55,055
333 ($2,060)$179$1,881$53,173
334 ($2,060)$173$1,887$51,286
335 ($2,060)$167$1,894$49,392
336 ($2,060)$161$1,900$47,493
Year 29 - 337 ($2,060)$154$1,906$45,587
338 ($2,060)$148$1,912$43,675
339 ($2,060)$142$1,918$41,756
340 ($2,060)$136$1,925$39,832
341 ($2,060)$129$1,931$37,901
342 ($2,060)$123$1,937$35,964
343 ($2,060)$117$1,943$34,020
344 ($2,060)$111$1,950$32,071
345 ($2,060)$104$1,956$30,115
346 ($2,060)$98$1,962$28,152
347 ($2,060)$91$1,969$26,184
348 ($2,060)$85$1,975$24,209
Year 30 - 349 ($2,060)$79$1,982$22,227
350 ($2,060)$72$1,988$20,239
351 ($2,060)$66$1,994$18,244
352 ($2,060)$59$2,001$16,244
353 ($2,060)$53$2,007$14,236
354 ($2,060)$46$2,014$12,222
355 ($2,060)$40$2,021$10,202
356 ($2,060)$33$2,027$8,174
357 ($2,060)$27$2,034$6,141
358 ($2,060)$20$2,040$4,100
359 ($2,060)$13$2,047$2,054
360 ($2,060)$7$2,054$0
TOTALS$304,889$436,800$741,689

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.