« Back to all home prices

Mortgage Payment Schedule for a $551,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($110,200) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,061 360 $301,331 $742,131

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.772% | Rate: 3.750% | Fees: $675 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$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  $551,000
Down Payment $110,200$440,800
Year 1 - 1 ($2,061)$1,407$655$440,145
2 ($2,061)$1,405$657$439,489
3 ($2,061)$1,403$659$438,830
4 ($2,061)$1,401$661$438,169
5 ($2,061)$1,398$663$437,506
6 ($2,061)$1,396$665$436,841
7 ($2,061)$1,394$667$436,174
8 ($2,061)$1,392$669$435,504
9 ($2,061)$1,390$671$434,833
10 ($2,061)$1,388$674$434,159
11 ($2,061)$1,386$676$433,484
12 ($2,061)$1,384$678$432,806
Year 2 - 13 ($2,061)$1,381$680$432,125
14 ($2,061)$1,379$682$431,443
15 ($2,061)$1,377$684$430,759
16 ($2,061)$1,375$687$430,072
17 ($2,061)$1,373$689$429,383
18 ($2,061)$1,370$691$428,692
19 ($2,061)$1,368$693$427,999
20 ($2,061)$1,366$695$427,304
21 ($2,061)$1,364$698$426,606
22 ($2,061)$1,362$700$425,906
23 ($2,061)$1,359$702$425,204
24 ($2,061)$1,357$704$424,500
Year 3 - 25 ($2,061)$1,355$707$423,793
26 ($2,061)$1,353$709$423,084
27 ($2,061)$1,350$711$422,373
28 ($2,061)$1,348$713$421,660
29 ($2,061)$1,346$716$420,944
30 ($2,061)$1,344$718$420,226
31 ($2,061)$1,341$720$419,506
32 ($2,061)$1,339$723$418,783
33 ($2,061)$1,337$725$418,058
34 ($2,061)$1,334$727$417,331
35 ($2,061)$1,332$729$416,602
36 ($2,061)$1,330$732$415,870
Year 4 - 37 ($2,061)$1,327$734$415,136
38 ($2,061)$1,325$737$414,399
39 ($2,061)$1,323$739$413,660
40 ($2,061)$1,320$741$412,919
41 ($2,061)$1,318$744$412,175
42 ($2,061)$1,316$746$411,429
43 ($2,061)$1,313$748$410,681
44 ($2,061)$1,311$751$409,930
45 ($2,061)$1,308$753$409,177
46 ($2,061)$1,306$756$408,422
47 ($2,061)$1,304$758$407,664
48 ($2,061)$1,301$760$406,904
Year 5 - 49 ($2,061)$1,299$763$406,141
50 ($2,061)$1,296$765$405,376
51 ($2,061)$1,294$768$404,608
52 ($2,061)$1,291$770$403,838
53 ($2,061)$1,289$773$403,065
54 ($2,061)$1,286$775$402,290
55 ($2,061)$1,284$777$401,513
56 ($2,061)$1,281$780$400,733
57 ($2,061)$1,279$782$399,950
58 ($2,061)$1,277$785$399,165
59 ($2,061)$1,274$787$398,378
60 ($2,061)$1,271$790$397,588
Year 6 - 61 ($2,061)$1,269$793$396,795
62 ($2,061)$1,266$795$396,000
63 ($2,061)$1,264$798$395,203
64 ($2,061)$1,261$800$394,403
65 ($2,061)$1,259$803$393,600
66 ($2,061)$1,256$805$392,795
67 ($2,061)$1,254$808$391,987
68 ($2,061)$1,251$810$391,176
69 ($2,061)$1,249$813$390,364
70 ($2,061)$1,246$816$389,548
71 ($2,061)$1,243$818$388,730
72 ($2,061)$1,241$821$387,909
Year 7 - 73 ($2,061)$1,238$823$387,086
74 ($2,061)$1,235$826$386,260
75 ($2,061)$1,233$829$385,431
76 ($2,061)$1,230$831$384,600
77 ($2,061)$1,228$834$383,766
78 ($2,061)$1,225$837$382,929
79 ($2,061)$1,222$839$382,090
80 ($2,061)$1,220$842$381,248
81 ($2,061)$1,217$845$380,403
82 ($2,061)$1,214$847$379,556
83 ($2,061)$1,211$850$378,706
84 ($2,061)$1,209$853$377,853
Year 8 - 85 ($2,061)$1,206$855$376,997
86 ($2,061)$1,203$858$376,139
87 ($2,061)$1,201$861$375,278
88 ($2,061)$1,198$864$374,414
89 ($2,061)$1,195$866$373,548
90 ($2,061)$1,192$869$372,679
91 ($2,061)$1,189$872$371,807
92 ($2,061)$1,187$875$370,932
93 ($2,061)$1,184$878$370,054
94 ($2,061)$1,181$880$369,174
95 ($2,061)$1,178$883$368,291
96 ($2,061)$1,175$886$367,405
Year 9 - 97 ($2,061)$1,173$889$366,516
98 ($2,061)$1,170$892$365,624
99 ($2,061)$1,167$895$364,730
100 ($2,061)$1,164$897$363,832
101 ($2,061)$1,161$900$362,932
102 ($2,061)$1,158$903$362,029
103 ($2,061)$1,155$906$361,123
104 ($2,061)$1,153$909$360,214
105 ($2,061)$1,150$912$359,302
106 ($2,061)$1,147$915$358,388
107 ($2,061)$1,144$918$357,470
108 ($2,061)$1,141$921$356,549
Year 10 - 109 ($2,061)$1,138$923$355,626
110 ($2,061)$1,135$926$354,700
111 ($2,061)$1,132$929$353,770
112 ($2,061)$1,129$932$352,838
113 ($2,061)$1,126$935$351,902
114 ($2,061)$1,123$938$350,964
115 ($2,061)$1,120$941$350,023
116 ($2,061)$1,117$944$349,079
117 ($2,061)$1,114$947$348,131
118 ($2,061)$1,111$950$347,181
119 ($2,061)$1,108$953$346,227
120 ($2,061)$1,105$956$345,271
Year 11 - 121 ($2,061)$1,102$959$344,312
122 ($2,061)$1,099$963$343,349
123 ($2,061)$1,096$966$342,383
124 ($2,061)$1,093$969$341,415
125 ($2,061)$1,090$972$340,443
126 ($2,061)$1,087$975$339,468
127 ($2,061)$1,083$978$338,490
128 ($2,061)$1,080$981$337,509
129 ($2,061)$1,077$984$336,525
130 ($2,061)$1,074$987$335,537
131 ($2,061)$1,071$991$334,547
132 ($2,061)$1,068$994$333,553
Year 12 - 133 ($2,061)$1,065$997$332,556
134 ($2,061)$1,061$1,000$331,556
135 ($2,061)$1,058$1,003$330,553
136 ($2,061)$1,055$1,006$329,546
137 ($2,061)$1,052$1,010$328,537
138 ($2,061)$1,049$1,013$327,524
139 ($2,061)$1,045$1,016$326,508
140 ($2,061)$1,042$1,019$325,488
141 ($2,061)$1,039$1,023$324,466
142 ($2,061)$1,036$1,026$323,440
143 ($2,061)$1,032$1,029$322,410
144 ($2,061)$1,029$1,032$321,378
Year 13 - 145 ($2,061)$1,026$1,036$320,342
146 ($2,061)$1,022$1,039$319,303
147 ($2,061)$1,019$1,042$318,261
148 ($2,061)$1,016$1,046$317,215
149 ($2,061)$1,012$1,049$316,166
150 ($2,061)$1,009$1,052$315,114
151 ($2,061)$1,006$1,056$314,058
152 ($2,061)$1,002$1,059$312,999
153 ($2,061)$999$1,062$311,936
154 ($2,061)$996$1,066$310,871
155 ($2,061)$992$1,069$309,801
156 ($2,061)$989$1,073$308,729
Year 14 - 157 ($2,061)$985$1,076$307,652
158 ($2,061)$982$1,080$306,573
159 ($2,061)$978$1,083$305,490
160 ($2,061)$975$1,086$304,403
161 ($2,061)$972$1,090$303,314
162 ($2,061)$968$1,093$302,220
163 ($2,061)$965$1,097$301,123
164 ($2,061)$961$1,100$300,023
165 ($2,061)$958$1,104$298,919
166 ($2,061)$954$1,107$297,812
167 ($2,061)$951$1,111$296,701
168 ($2,061)$947$1,115$295,586
Year 15 - 169 ($2,061)$943$1,118$294,468
170 ($2,061)$940$1,122$293,346
171 ($2,061)$936$1,125$292,221
172 ($2,061)$933$1,129$291,092
173 ($2,061)$929$1,132$289,960
174 ($2,061)$925$1,136$288,824
175 ($2,061)$922$1,140$287,684
176 ($2,061)$918$1,143$286,541
177 ($2,061)$915$1,147$285,394
178 ($2,061)$911$1,151$284,243
179 ($2,061)$907$1,154$283,089
180 ($2,061)$904$1,158$281,931
Year 16 - 181 ($2,061)$900$1,162$280,770
182 ($2,061)$896$1,165$279,604
183 ($2,061)$892$1,169$278,435
184 ($2,061)$889$1,173$277,262
185 ($2,061)$885$1,177$276,086
186 ($2,061)$881$1,180$274,906
187 ($2,061)$877$1,184$273,721
188 ($2,061)$874$1,188$272,534
189 ($2,061)$870$1,192$271,342
190 ($2,061)$866$1,195$270,147
191 ($2,061)$862$1,199$268,947
192 ($2,061)$858$1,203$267,744
Year 17 - 193 ($2,061)$855$1,207$266,537
194 ($2,061)$851$1,211$265,327
195 ($2,061)$847$1,215$264,112
196 ($2,061)$843$1,219$262,893
197 ($2,061)$839$1,222$261,671
198 ($2,061)$835$1,226$260,445
199 ($2,061)$831$1,230$259,214
200 ($2,061)$827$1,234$257,980
201 ($2,061)$823$1,238$256,742
202 ($2,061)$819$1,242$255,500
203 ($2,061)$815$1,246$254,254
204 ($2,061)$811$1,250$253,004
Year 18 - 205 ($2,061)$808$1,254$251,750
206 ($2,061)$804$1,258$250,492
207 ($2,061)$799$1,262$249,230
208 ($2,061)$795$1,266$247,964
209 ($2,061)$791$1,270$246,694
210 ($2,061)$787$1,274$245,420
211 ($2,061)$783$1,278$244,142
212 ($2,061)$779$1,282$242,860
213 ($2,061)$775$1,286$241,573
214 ($2,061)$771$1,290$240,283
215 ($2,061)$767$1,295$238,988
216 ($2,061)$763$1,299$237,690
Year 19 - 217 ($2,061)$759$1,303$236,387
218 ($2,061)$754$1,307$235,080
219 ($2,061)$750$1,311$233,769
220 ($2,061)$746$1,315$232,453
221 ($2,061)$742$1,320$231,134
222 ($2,061)$738$1,324$229,810
223 ($2,061)$733$1,328$228,482
224 ($2,061)$729$1,332$227,150
225 ($2,061)$725$1,336$225,813
226 ($2,061)$721$1,341$224,472
227 ($2,061)$716$1,345$223,127
228 ($2,061)$712$1,349$221,778
Year 20 - 229 ($2,061)$708$1,354$220,424
230 ($2,061)$704$1,358$219,066
231 ($2,061)$699$1,362$217,704
232 ($2,061)$695$1,367$216,337
233 ($2,061)$690$1,371$214,966
234 ($2,061)$686$1,375$213,591
235 ($2,061)$682$1,380$212,211
236 ($2,061)$677$1,384$210,827
237 ($2,061)$673$1,389$209,439
238 ($2,061)$668$1,393$208,046
239 ($2,061)$664$1,397$206,648
240 ($2,061)$660$1,402$205,246
Year 21 - 241 ($2,061)$655$1,406$203,840
242 ($2,061)$651$1,411$202,429
243 ($2,061)$646$1,415$201,013
244 ($2,061)$642$1,420$199,594
245 ($2,061)$637$1,424$198,169
246 ($2,061)$632$1,429$196,740
247 ($2,061)$628$1,434$195,307
248 ($2,061)$623$1,438$193,868
249 ($2,061)$619$1,443$192,426
250 ($2,061)$614$1,447$190,978
251 ($2,061)$610$1,452$189,527
252 ($2,061)$605$1,457$188,070
Year 22 - 253 ($2,061)$600$1,461$186,609
254 ($2,061)$596$1,466$185,143
255 ($2,061)$591$1,471$183,672
256 ($2,061)$586$1,475$182,197
257 ($2,061)$582$1,480$180,717
258 ($2,061)$577$1,485$179,232
259 ($2,061)$572$1,489$177,743
260 ($2,061)$567$1,494$176,249
261 ($2,061)$563$1,499$174,750
262 ($2,061)$558$1,504$173,246
263 ($2,061)$553$1,509$171,738
264 ($2,061)$548$1,513$170,224
Year 23 - 265 ($2,061)$543$1,518$168,706
266 ($2,061)$538$1,523$167,183
267 ($2,061)$534$1,528$165,655
268 ($2,061)$529$1,533$164,122
269 ($2,061)$524$1,538$162,585
270 ($2,061)$519$1,543$161,042
271 ($2,061)$514$1,547$159,495
272 ($2,061)$509$1,552$157,942
273 ($2,061)$504$1,557$156,385
274 ($2,061)$499$1,562$154,823
275 ($2,061)$494$1,567$153,255
276 ($2,061)$489$1,572$151,683
Year 24 - 277 ($2,061)$484$1,577$150,106
278 ($2,061)$479$1,582$148,523
279 ($2,061)$474$1,587$146,936
280 ($2,061)$469$1,593$145,343
281 ($2,061)$464$1,598$143,746
282 ($2,061)$459$1,603$142,143
283 ($2,061)$454$1,608$140,535
284 ($2,061)$449$1,613$138,922
285 ($2,061)$443$1,618$137,304
286 ($2,061)$438$1,623$135,681
287 ($2,061)$433$1,628$134,052
288 ($2,061)$428$1,634$132,419
Year 25 - 289 ($2,061)$423$1,639$130,780
290 ($2,061)$417$1,644$129,136
291 ($2,061)$412$1,649$127,487
292 ($2,061)$407$1,655$125,832
293 ($2,061)$402$1,660$124,172
294 ($2,061)$396$1,665$122,507
295 ($2,061)$391$1,670$120,836
296 ($2,061)$386$1,676$119,161
297 ($2,061)$380$1,681$117,480
298 ($2,061)$375$1,687$115,793
299 ($2,061)$370$1,692$114,101
300 ($2,061)$364$1,697$112,404
Year 26 - 301 ($2,061)$359$1,703$110,701
302 ($2,061)$353$1,708$108,993
303 ($2,061)$348$1,714$107,279
304 ($2,061)$342$1,719$105,560
305 ($2,061)$337$1,725$103,836
306 ($2,061)$331$1,730$102,106
307 ($2,061)$326$1,736$100,370
308 ($2,061)$320$1,741$98,629
309 ($2,061)$315$1,747$96,882
310 ($2,061)$309$1,752$95,130
311 ($2,061)$304$1,758$93,372
312 ($2,061)$298$1,763$91,609
Year 27 - 313 ($2,061)$292$1,769$89,840
314 ($2,061)$287$1,775$88,065
315 ($2,061)$281$1,780$86,284
316 ($2,061)$275$1,786$84,498
317 ($2,061)$270$1,792$82,707
318 ($2,061)$264$1,798$80,909
319 ($2,061)$258$1,803$79,106
320 ($2,061)$252$1,809$77,297
321 ($2,061)$247$1,815$75,482
322 ($2,061)$241$1,821$73,661
323 ($2,061)$235$1,826$71,835
324 ($2,061)$229$1,832$70,003
Year 28 - 325 ($2,061)$223$1,838$68,165
326 ($2,061)$218$1,844$66,321
327 ($2,061)$212$1,850$64,471
328 ($2,061)$206$1,856$62,615
329 ($2,061)$200$1,862$60,754
330 ($2,061)$194$1,868$58,886
331 ($2,061)$188$1,874$57,013
332 ($2,061)$182$1,880$55,133
333 ($2,061)$176$1,886$53,248
334 ($2,061)$170$1,892$51,356
335 ($2,061)$164$1,898$49,459
336 ($2,061)$158$1,904$47,555
Year 29 - 337 ($2,061)$152$1,910$45,645
338 ($2,061)$146$1,916$43,729
339 ($2,061)$140$1,922$41,808
340 ($2,061)$133$1,928$39,880
341 ($2,061)$127$1,934$37,945
342 ($2,061)$121$1,940$36,005
343 ($2,061)$115$1,947$34,058
344 ($2,061)$109$1,953$32,106
345 ($2,061)$102$1,959$30,147
346 ($2,061)$96$1,965$28,181
347 ($2,061)$90$1,972$26,210
348 ($2,061)$84$1,978$24,232
Year 30 - 349 ($2,061)$77$1,984$22,248
350 ($2,061)$71$1,990$20,257
351 ($2,061)$65$1,997$18,261
352 ($2,061)$58$2,003$16,257
353 ($2,061)$52$2,010$14,248
354 ($2,061)$45$2,016$12,232
355 ($2,061)$39$2,022$10,209
356 ($2,061)$33$2,029$8,181
357 ($2,061)$26$2,035$6,145
358 ($2,061)$20$2,042$4,103
359 ($2,061)$13$2,048$2,055
360 ($2,061)$7$2,055$0
TOTALS$301,331$440,800$742,131

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.