« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,092 360 $312,234 $753,034

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 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 #: 113054 | State Lic #: MC-2236
$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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 30 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 #: 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 #: 424182
$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 #: 258821
$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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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: $870 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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

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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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
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 ($2,092)$1,451$641$440,159
2 ($2,092)$1,449$643$439,516
3 ($2,092)$1,447$645$438,871
4 ($2,092)$1,445$647$438,224
5 ($2,092)$1,442$649$437,575
6 ($2,092)$1,440$651$436,923
7 ($2,092)$1,438$654$436,270
8 ($2,092)$1,436$656$435,614
9 ($2,092)$1,434$658$434,956
10 ($2,092)$1,432$660$434,296
11 ($2,092)$1,430$662$433,634
12 ($2,092)$1,427$664$432,970
Year 2 - 13 ($2,092)$1,425$667$432,303
14 ($2,092)$1,423$669$431,634
15 ($2,092)$1,421$671$430,963
16 ($2,092)$1,419$673$430,290
17 ($2,092)$1,416$675$429,615
18 ($2,092)$1,414$678$428,937
19 ($2,092)$1,412$680$428,257
20 ($2,092)$1,410$682$427,575
21 ($2,092)$1,407$684$426,891
22 ($2,092)$1,405$687$426,204
23 ($2,092)$1,403$689$425,516
24 ($2,092)$1,401$691$424,824
Year 3 - 25 ($2,092)$1,398$693$424,131
26 ($2,092)$1,396$696$423,435
27 ($2,092)$1,394$698$422,738
28 ($2,092)$1,392$700$422,037
29 ($2,092)$1,389$703$421,335
30 ($2,092)$1,387$705$420,630
31 ($2,092)$1,385$707$419,923
32 ($2,092)$1,382$710$419,213
33 ($2,092)$1,380$712$418,501
34 ($2,092)$1,378$714$417,787
35 ($2,092)$1,375$717$417,071
36 ($2,092)$1,373$719$416,352
Year 4 - 37 ($2,092)$1,370$721$415,630
38 ($2,092)$1,368$724$414,907
39 ($2,092)$1,366$726$414,181
40 ($2,092)$1,363$728$413,452
41 ($2,092)$1,361$731$412,721
42 ($2,092)$1,359$733$411,988
43 ($2,092)$1,356$736$411,253
44 ($2,092)$1,354$738$410,515
45 ($2,092)$1,351$740$409,774
46 ($2,092)$1,349$743$409,031
47 ($2,092)$1,346$745$408,286
48 ($2,092)$1,344$748$407,538
Year 5 - 49 ($2,092)$1,341$750$406,788
50 ($2,092)$1,339$753$406,035
51 ($2,092)$1,337$755$405,280
52 ($2,092)$1,334$758$404,522
53 ($2,092)$1,332$760$403,762
54 ($2,092)$1,329$763$402,999
55 ($2,092)$1,327$765$402,234
56 ($2,092)$1,324$768$401,466
57 ($2,092)$1,321$770$400,696
58 ($2,092)$1,319$773$399,923
59 ($2,092)$1,316$775$399,148
60 ($2,092)$1,314$778$398,370
Year 6 - 61 ($2,092)$1,311$780$397,589
62 ($2,092)$1,309$783$396,806
63 ($2,092)$1,306$786$396,021
64 ($2,092)$1,304$788$395,233
65 ($2,092)$1,301$791$394,442
66 ($2,092)$1,298$793$393,648
67 ($2,092)$1,296$796$392,852
68 ($2,092)$1,293$799$392,054
69 ($2,092)$1,291$801$391,252
70 ($2,092)$1,288$804$390,449
71 ($2,092)$1,285$807$389,642
72 ($2,092)$1,283$809$388,833
Year 7 - 73 ($2,092)$1,280$812$388,021
74 ($2,092)$1,277$815$387,206
75 ($2,092)$1,275$817$386,389
76 ($2,092)$1,272$820$385,569
77 ($2,092)$1,269$823$384,747
78 ($2,092)$1,266$825$383,921
79 ($2,092)$1,264$828$383,093
80 ($2,092)$1,261$831$382,263
81 ($2,092)$1,258$833$381,429
82 ($2,092)$1,256$836$380,593
83 ($2,092)$1,253$839$379,754
84 ($2,092)$1,250$842$378,912
Year 8 - 85 ($2,092)$1,247$845$378,068
86 ($2,092)$1,244$847$377,221
87 ($2,092)$1,242$850$376,370
88 ($2,092)$1,239$853$375,518
89 ($2,092)$1,236$856$374,662
90 ($2,092)$1,233$858$373,803
91 ($2,092)$1,230$861$372,942
92 ($2,092)$1,228$864$372,078
93 ($2,092)$1,225$867$371,211
94 ($2,092)$1,222$870$370,341
95 ($2,092)$1,219$873$369,468
96 ($2,092)$1,216$876$368,593
Year 9 - 97 ($2,092)$1,213$878$367,714
98 ($2,092)$1,210$881$366,833
99 ($2,092)$1,207$884$365,949
100 ($2,092)$1,205$887$365,061
101 ($2,092)$1,202$890$364,171
102 ($2,092)$1,199$893$363,278
103 ($2,092)$1,196$896$362,382
104 ($2,092)$1,193$899$361,483
105 ($2,092)$1,190$902$360,582
106 ($2,092)$1,187$905$359,677
107 ($2,092)$1,184$908$358,769
108 ($2,092)$1,181$911$357,858
Year 10 - 109 ($2,092)$1,178$914$356,944
110 ($2,092)$1,175$917$356,027
111 ($2,092)$1,172$920$355,108
112 ($2,092)$1,169$923$354,185
113 ($2,092)$1,166$926$353,259
114 ($2,092)$1,163$929$352,330
115 ($2,092)$1,160$932$351,398
116 ($2,092)$1,157$935$350,463
117 ($2,092)$1,154$938$349,525
118 ($2,092)$1,151$941$348,583
119 ($2,092)$1,147$944$347,639
120 ($2,092)$1,144$947$346,692
Year 11 - 121 ($2,092)$1,141$951$345,741
122 ($2,092)$1,138$954$344,787
123 ($2,092)$1,135$957$343,831
124 ($2,092)$1,132$960$342,871
125 ($2,092)$1,129$963$341,907
126 ($2,092)$1,125$966$340,941
127 ($2,092)$1,122$969$339,972
128 ($2,092)$1,119$973$338,999
129 ($2,092)$1,116$976$338,023
130 ($2,092)$1,113$979$337,044
131 ($2,092)$1,109$982$336,062
132 ($2,092)$1,106$986$335,076
Year 12 - 133 ($2,092)$1,103$989$334,087
134 ($2,092)$1,100$992$333,095
135 ($2,092)$1,096$995$332,100
136 ($2,092)$1,093$999$331,101
137 ($2,092)$1,090$1,002$330,099
138 ($2,092)$1,087$1,005$329,094
139 ($2,092)$1,083$1,008$328,086
140 ($2,092)$1,080$1,012$327,074
141 ($2,092)$1,077$1,015$326,059
142 ($2,092)$1,073$1,018$325,040
143 ($2,092)$1,070$1,022$324,018
144 ($2,092)$1,067$1,025$322,993
Year 13 - 145 ($2,092)$1,063$1,029$321,965
146 ($2,092)$1,060$1,032$320,933
147 ($2,092)$1,056$1,035$319,897
148 ($2,092)$1,053$1,039$318,859
149 ($2,092)$1,050$1,042$317,816
150 ($2,092)$1,046$1,046$316,771
151 ($2,092)$1,043$1,049$315,722
152 ($2,092)$1,039$1,053$314,669
153 ($2,092)$1,036$1,056$313,613
154 ($2,092)$1,032$1,059$312,554
155 ($2,092)$1,029$1,063$311,491
156 ($2,092)$1,025$1,066$310,424
Year 14 - 157 ($2,092)$1,022$1,070$309,354
158 ($2,092)$1,018$1,073$308,281
159 ($2,092)$1,015$1,077$307,204
160 ($2,092)$1,011$1,081$306,123
161 ($2,092)$1,008$1,084$305,039
162 ($2,092)$1,004$1,088$303,952
163 ($2,092)$1,001$1,091$302,860
164 ($2,092)$997$1,095$301,766
165 ($2,092)$993$1,098$300,667
166 ($2,092)$990$1,102$299,565
167 ($2,092)$986$1,106$298,459
168 ($2,092)$982$1,109$297,350
Year 15 - 169 ($2,092)$979$1,113$296,237
170 ($2,092)$975$1,117$295,120
171 ($2,092)$971$1,120$294,000
172 ($2,092)$968$1,124$292,876
173 ($2,092)$964$1,128$291,748
174 ($2,092)$960$1,131$290,617
175 ($2,092)$957$1,135$289,482
176 ($2,092)$953$1,139$288,343
177 ($2,092)$949$1,143$287,200
178 ($2,092)$945$1,146$286,054
179 ($2,092)$942$1,150$284,904
180 ($2,092)$938$1,154$283,750
Year 16 - 181 ($2,092)$934$1,158$282,592
182 ($2,092)$930$1,162$281,430
183 ($2,092)$926$1,165$280,265
184 ($2,092)$923$1,169$279,096
185 ($2,092)$919$1,173$277,923
186 ($2,092)$915$1,177$276,746
187 ($2,092)$911$1,181$275,565
188 ($2,092)$907$1,185$274,380
189 ($2,092)$903$1,189$273,192
190 ($2,092)$899$1,193$271,999
191 ($2,092)$895$1,196$270,803
192 ($2,092)$891$1,200$269,602
Year 17 - 193 ($2,092)$887$1,204$268,398
194 ($2,092)$883$1,208$267,190
195 ($2,092)$879$1,212$265,978
196 ($2,092)$876$1,216$264,761
197 ($2,092)$872$1,220$263,541
198 ($2,092)$867$1,224$262,317
199 ($2,092)$863$1,228$261,089
200 ($2,092)$859$1,232$259,856
201 ($2,092)$855$1,236$258,620
202 ($2,092)$851$1,240$257,379
203 ($2,092)$847$1,245$256,135
204 ($2,092)$843$1,249$254,886
Year 18 - 205 ($2,092)$839$1,253$253,633
206 ($2,092)$835$1,257$252,376
207 ($2,092)$831$1,261$251,115
208 ($2,092)$827$1,265$249,850
209 ($2,092)$822$1,269$248,581
210 ($2,092)$818$1,274$247,307
211 ($2,092)$814$1,278$246,030
212 ($2,092)$810$1,282$244,748
213 ($2,092)$806$1,286$243,462
214 ($2,092)$801$1,290$242,171
215 ($2,092)$797$1,295$240,877
216 ($2,092)$793$1,299$239,578
Year 19 - 217 ($2,092)$789$1,303$238,275
218 ($2,092)$784$1,307$236,967
219 ($2,092)$780$1,312$235,655
220 ($2,092)$776$1,316$234,339
221 ($2,092)$771$1,320$233,019
222 ($2,092)$767$1,325$231,694
223 ($2,092)$763$1,329$230,365
224 ($2,092)$758$1,333$229,032
225 ($2,092)$754$1,338$227,694
226 ($2,092)$749$1,342$226,352
227 ($2,092)$745$1,347$225,005
228 ($2,092)$741$1,351$223,654
Year 20 - 229 ($2,092)$736$1,356$222,298
230 ($2,092)$732$1,360$220,938
231 ($2,092)$727$1,365$219,574
232 ($2,092)$723$1,369$218,205
233 ($2,092)$718$1,374$216,831
234 ($2,092)$714$1,378$215,453
235 ($2,092)$709$1,383$214,071
236 ($2,092)$705$1,387$212,683
237 ($2,092)$700$1,392$211,292
238 ($2,092)$696$1,396$209,896
239 ($2,092)$691$1,401$208,495
240 ($2,092)$686$1,405$207,089
Year 21 - 241 ($2,092)$682$1,410$205,679
242 ($2,092)$677$1,415$204,264
243 ($2,092)$672$1,419$202,845
244 ($2,092)$668$1,424$201,421
245 ($2,092)$663$1,429$199,992
246 ($2,092)$658$1,433$198,559
247 ($2,092)$654$1,438$197,121
248 ($2,092)$649$1,443$195,678
249 ($2,092)$644$1,448$194,230
250 ($2,092)$639$1,452$192,778
251 ($2,092)$635$1,457$191,320
252 ($2,092)$630$1,462$189,858
Year 22 - 253 ($2,092)$625$1,467$188,392
254 ($2,092)$620$1,472$186,920
255 ($2,092)$615$1,476$185,443
256 ($2,092)$610$1,481$183,962
257 ($2,092)$606$1,486$182,476
258 ($2,092)$601$1,491$180,985
259 ($2,092)$596$1,496$179,489
260 ($2,092)$591$1,501$177,988
261 ($2,092)$586$1,506$176,482
262 ($2,092)$581$1,511$174,971
263 ($2,092)$576$1,516$173,455
264 ($2,092)$571$1,521$171,934
Year 23 - 265 ($2,092)$566$1,526$170,409
266 ($2,092)$561$1,531$168,878
267 ($2,092)$556$1,536$167,342
268 ($2,092)$551$1,541$165,801
269 ($2,092)$546$1,546$164,255
270 ($2,092)$541$1,551$162,704
271 ($2,092)$536$1,556$161,148
272 ($2,092)$530$1,561$159,586
273 ($2,092)$525$1,566$158,020
274 ($2,092)$520$1,572$156,448
275 ($2,092)$515$1,577$154,872
276 ($2,092)$510$1,582$153,290
Year 24 - 277 ($2,092)$505$1,587$151,702
278 ($2,092)$499$1,592$150,110
279 ($2,092)$494$1,598$148,512
280 ($2,092)$489$1,603$146,909
281 ($2,092)$484$1,608$145,301
282 ($2,092)$478$1,613$143,688
283 ($2,092)$473$1,619$142,069
284 ($2,092)$468$1,624$140,445
285 ($2,092)$462$1,629$138,815
286 ($2,092)$457$1,635$137,181
287 ($2,092)$452$1,640$135,540
288 ($2,092)$446$1,646$133,895
Year 25 - 289 ($2,092)$441$1,651$132,244
290 ($2,092)$435$1,656$130,587
291 ($2,092)$430$1,662$128,925
292 ($2,092)$424$1,667$127,258
293 ($2,092)$419$1,673$125,585
294 ($2,092)$413$1,678$123,907
295 ($2,092)$408$1,684$122,223
296 ($2,092)$402$1,689$120,533
297 ($2,092)$397$1,695$118,838
298 ($2,092)$391$1,701$117,138
299 ($2,092)$386$1,706$115,432
300 ($2,092)$380$1,712$113,720
Year 26 - 301 ($2,092)$374$1,717$112,002
302 ($2,092)$369$1,723$110,279
303 ($2,092)$363$1,729$108,551
304 ($2,092)$357$1,734$106,816
305 ($2,092)$352$1,740$105,076
306 ($2,092)$346$1,746$103,330
307 ($2,092)$340$1,752$101,579
308 ($2,092)$334$1,757$99,821
309 ($2,092)$329$1,763$98,058
310 ($2,092)$323$1,769$96,289
311 ($2,092)$317$1,775$94,514
312 ($2,092)$311$1,781$92,733
Year 27 - 313 ($2,092)$305$1,787$90,947
314 ($2,092)$299$1,792$89,155
315 ($2,092)$293$1,798$87,356
316 ($2,092)$288$1,804$85,552
317 ($2,092)$282$1,810$83,742
318 ($2,092)$276$1,816$81,926
319 ($2,092)$270$1,822$80,104
320 ($2,092)$264$1,828$78,276
321 ($2,092)$258$1,834$76,442
322 ($2,092)$252$1,840$74,601
323 ($2,092)$246$1,846$72,755
324 ($2,092)$239$1,852$70,903
Year 28 - 325 ($2,092)$233$1,858$69,045
326 ($2,092)$227$1,864$67,180
327 ($2,092)$221$1,871$65,309
328 ($2,092)$215$1,877$63,433
329 ($2,092)$209$1,883$61,550
330 ($2,092)$203$1,889$59,661
331 ($2,092)$196$1,895$57,765
332 ($2,092)$190$1,902$55,864
333 ($2,092)$184$1,908$53,956
334 ($2,092)$178$1,914$52,042
335 ($2,092)$171$1,920$50,121
336 ($2,092)$165$1,927$48,194
Year 29 - 337 ($2,092)$159$1,933$46,261
338 ($2,092)$152$1,939$44,322
339 ($2,092)$146$1,946$42,376
340 ($2,092)$139$1,952$40,424
341 ($2,092)$133$1,959$38,465
342 ($2,092)$127$1,965$36,500
343 ($2,092)$120$1,972$34,528
344 ($2,092)$114$1,978$32,550
345 ($2,092)$107$1,985$30,565
346 ($2,092)$101$1,991$28,574
347 ($2,092)$94$1,998$26,576
348 ($2,092)$87$2,004$24,572
Year 30 - 349 ($2,092)$81$2,011$22,561
350 ($2,092)$74$2,017$20,544
351 ($2,092)$68$2,024$18,520
352 ($2,092)$61$2,031$16,489
353 ($2,092)$54$2,037$14,451
354 ($2,092)$48$2,044$12,407
355 ($2,092)$41$2,051$10,356
356 ($2,092)$34$2,058$8,299
357 ($2,092)$27$2,064$6,234
358 ($2,092)$21$2,071$4,163
359 ($2,092)$14$2,078$2,085
360 ($2,092)$7$2,085$0
TOTALS$312,234$440,800$753,034

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.