« 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 January 18, 2018. 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


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,115 360 $320,465 $761,265

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$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 #: 1071 | State Lic #: MC-1772
$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 #: 7706
$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 #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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 ($2,115)$1,484$631$440,169
2 ($2,115)$1,482$633$439,537
3 ($2,115)$1,480$635$438,902
4 ($2,115)$1,478$637$438,265
5 ($2,115)$1,475$639$437,626
6 ($2,115)$1,473$641$436,984
7 ($2,115)$1,471$643$436,341
8 ($2,115)$1,469$646$435,695
9 ($2,115)$1,467$648$435,048
10 ($2,115)$1,465$650$434,398
11 ($2,115)$1,462$652$433,745
12 ($2,115)$1,460$654$433,091
Year 2 - 13 ($2,115)$1,458$657$432,435
14 ($2,115)$1,456$659$431,776
15 ($2,115)$1,454$661$431,115
16 ($2,115)$1,451$663$430,452
17 ($2,115)$1,449$665$429,786
18 ($2,115)$1,447$668$429,119
19 ($2,115)$1,445$670$428,449
20 ($2,115)$1,442$672$427,776
21 ($2,115)$1,440$674$427,102
22 ($2,115)$1,438$677$426,425
23 ($2,115)$1,436$679$425,746
24 ($2,115)$1,433$681$425,065
Year 3 - 25 ($2,115)$1,431$684$424,381
26 ($2,115)$1,429$686$423,696
27 ($2,115)$1,426$688$423,007
28 ($2,115)$1,424$690$422,317
29 ($2,115)$1,422$693$421,624
30 ($2,115)$1,419$695$420,929
31 ($2,115)$1,417$697$420,231
32 ($2,115)$1,415$700$419,532
33 ($2,115)$1,412$702$418,829
34 ($2,115)$1,410$705$418,125
35 ($2,115)$1,408$707$417,418
36 ($2,115)$1,405$709$416,709
Year 4 - 37 ($2,115)$1,403$712$415,997
38 ($2,115)$1,401$714$415,283
39 ($2,115)$1,398$717$414,566
40 ($2,115)$1,396$719$413,847
41 ($2,115)$1,393$721$413,126
42 ($2,115)$1,391$724$412,402
43 ($2,115)$1,388$726$411,676
44 ($2,115)$1,386$729$410,947
45 ($2,115)$1,384$731$410,216
46 ($2,115)$1,381$734$409,483
47 ($2,115)$1,379$736$408,747
48 ($2,115)$1,376$739$408,008
Year 5 - 49 ($2,115)$1,374$741$407,267
50 ($2,115)$1,371$743$406,524
51 ($2,115)$1,369$746$405,778
52 ($2,115)$1,366$749$405,029
53 ($2,115)$1,364$751$404,278
54 ($2,115)$1,361$754$403,525
55 ($2,115)$1,359$756$402,768
56 ($2,115)$1,356$759$402,010
57 ($2,115)$1,353$761$401,249
58 ($2,115)$1,351$764$400,485
59 ($2,115)$1,348$766$399,719
60 ($2,115)$1,346$769$398,950
Year 6 - 61 ($2,115)$1,343$771$398,178
62 ($2,115)$1,341$774$397,404
63 ($2,115)$1,338$777$396,627
64 ($2,115)$1,335$779$395,848
65 ($2,115)$1,333$782$395,066
66 ($2,115)$1,330$785$394,282
67 ($2,115)$1,327$787$393,494
68 ($2,115)$1,325$790$392,704
69 ($2,115)$1,322$793$391,912
70 ($2,115)$1,319$795$391,117
71 ($2,115)$1,317$798$390,319
72 ($2,115)$1,314$801$389,518
Year 7 - 73 ($2,115)$1,311$803$388,715
74 ($2,115)$1,309$806$387,909
75 ($2,115)$1,306$809$387,100
76 ($2,115)$1,303$811$386,289
77 ($2,115)$1,301$814$385,475
78 ($2,115)$1,298$817$384,658
79 ($2,115)$1,295$820$383,839
80 ($2,115)$1,292$822$383,016
81 ($2,115)$1,289$825$382,191
82 ($2,115)$1,287$828$381,363
83 ($2,115)$1,284$831$380,532
84 ($2,115)$1,281$833$379,699
Year 8 - 85 ($2,115)$1,278$836$378,863
86 ($2,115)$1,276$839$378,023
87 ($2,115)$1,273$842$377,182
88 ($2,115)$1,270$845$376,337
89 ($2,115)$1,267$848$375,489
90 ($2,115)$1,264$850$374,639
91 ($2,115)$1,261$853$373,785
92 ($2,115)$1,258$856$372,929
93 ($2,115)$1,256$859$372,070
94 ($2,115)$1,253$862$371,208
95 ($2,115)$1,250$865$370,343
96 ($2,115)$1,247$868$369,475
Year 9 - 97 ($2,115)$1,244$871$368,605
98 ($2,115)$1,241$874$367,731
99 ($2,115)$1,238$877$366,854
100 ($2,115)$1,235$880$365,975
101 ($2,115)$1,232$883$365,092
102 ($2,115)$1,229$885$364,207
103 ($2,115)$1,226$888$363,318
104 ($2,115)$1,223$891$362,427
105 ($2,115)$1,220$894$361,532
106 ($2,115)$1,217$897$360,635
107 ($2,115)$1,214$900$359,734
108 ($2,115)$1,211$904$358,831
Year 10 - 109 ($2,115)$1,208$907$357,924
110 ($2,115)$1,205$910$357,015
111 ($2,115)$1,202$913$356,102
112 ($2,115)$1,199$916$355,186
113 ($2,115)$1,196$919$354,268
114 ($2,115)$1,193$922$353,346
115 ($2,115)$1,190$925$352,421
116 ($2,115)$1,186$928$351,492
117 ($2,115)$1,183$931$350,561
118 ($2,115)$1,180$934$349,627
119 ($2,115)$1,177$938$348,689
120 ($2,115)$1,174$941$347,749
Year 11 - 121 ($2,115)$1,171$944$346,805
122 ($2,115)$1,168$947$345,858
123 ($2,115)$1,164$950$344,907
124 ($2,115)$1,161$953$343,954
125 ($2,115)$1,158$957$342,997
126 ($2,115)$1,155$960$342,037
127 ($2,115)$1,152$963$341,074
128 ($2,115)$1,148$966$340,108
129 ($2,115)$1,145$970$339,138
130 ($2,115)$1,142$973$338,166
131 ($2,115)$1,138$976$337,189
132 ($2,115)$1,135$979$336,210
Year 12 - 133 ($2,115)$1,132$983$335,227
134 ($2,115)$1,129$986$334,241
135 ($2,115)$1,125$989$333,252
136 ($2,115)$1,122$993$332,259
137 ($2,115)$1,119$996$331,263
138 ($2,115)$1,115$999$330,264
139 ($2,115)$1,112$1,003$329,261
140 ($2,115)$1,109$1,006$328,255
141 ($2,115)$1,105$1,009$327,245
142 ($2,115)$1,102$1,013$326,233
143 ($2,115)$1,098$1,016$325,216
144 ($2,115)$1,095$1,020$324,197
Year 13 - 145 ($2,115)$1,091$1,023$323,173
146 ($2,115)$1,088$1,027$322,147
147 ($2,115)$1,085$1,030$321,117
148 ($2,115)$1,081$1,034$320,083
149 ($2,115)$1,078$1,037$319,046
150 ($2,115)$1,074$1,041$318,006
151 ($2,115)$1,071$1,044$316,962
152 ($2,115)$1,067$1,048$315,914
153 ($2,115)$1,064$1,051$314,863
154 ($2,115)$1,060$1,055$313,808
155 ($2,115)$1,056$1,058$312,750
156 ($2,115)$1,053$1,062$311,689
Year 14 - 157 ($2,115)$1,049$1,065$310,623
158 ($2,115)$1,046$1,069$309,555
159 ($2,115)$1,042$1,072$308,482
160 ($2,115)$1,039$1,076$307,406
161 ($2,115)$1,035$1,080$306,326
162 ($2,115)$1,031$1,083$305,243
163 ($2,115)$1,028$1,087$304,156
164 ($2,115)$1,024$1,091$303,065
165 ($2,115)$1,020$1,094$301,971
166 ($2,115)$1,017$1,098$300,873
167 ($2,115)$1,013$1,102$299,771
168 ($2,115)$1,009$1,105$298,666
Year 15 - 169 ($2,115)$1,006$1,109$297,557
170 ($2,115)$1,002$1,113$296,444
171 ($2,115)$998$1,117$295,327
172 ($2,115)$994$1,120$294,207
173 ($2,115)$990$1,124$293,083
174 ($2,115)$987$1,128$291,955
175 ($2,115)$983$1,132$290,823
176 ($2,115)$979$1,136$289,688
177 ($2,115)$975$1,139$288,548
178 ($2,115)$971$1,143$287,405
179 ($2,115)$968$1,147$286,258
180 ($2,115)$964$1,151$285,107
Year 16 - 181 ($2,115)$960$1,155$283,953
182 ($2,115)$956$1,159$282,794
183 ($2,115)$952$1,163$281,631
184 ($2,115)$948$1,166$280,465
185 ($2,115)$944$1,170$279,295
186 ($2,115)$940$1,174$278,120
187 ($2,115)$936$1,178$276,942
188 ($2,115)$932$1,182$275,760
189 ($2,115)$928$1,186$274,573
190 ($2,115)$924$1,190$273,383
191 ($2,115)$920$1,194$272,189
192 ($2,115)$916$1,198$270,991
Year 17 - 193 ($2,115)$912$1,202$269,788
194 ($2,115)$908$1,206$268,582
195 ($2,115)$904$1,210$267,372
196 ($2,115)$900$1,214$266,157
197 ($2,115)$896$1,219$264,939
198 ($2,115)$892$1,223$263,716
199 ($2,115)$888$1,227$262,489
200 ($2,115)$884$1,231$261,258
201 ($2,115)$880$1,235$260,023
202 ($2,115)$875$1,239$258,784
203 ($2,115)$871$1,243$257,541
204 ($2,115)$867$1,248$256,293
Year 18 - 205 ($2,115)$863$1,252$255,041
206 ($2,115)$859$1,256$253,785
207 ($2,115)$854$1,260$252,525
208 ($2,115)$850$1,264$251,261
209 ($2,115)$846$1,269$249,992
210 ($2,115)$842$1,273$248,719
211 ($2,115)$837$1,277$247,442
212 ($2,115)$833$1,282$246,160
213 ($2,115)$829$1,286$244,874
214 ($2,115)$824$1,290$243,584
215 ($2,115)$820$1,295$242,289
216 ($2,115)$816$1,299$240,991
Year 19 - 217 ($2,115)$811$1,303$239,687
218 ($2,115)$807$1,308$238,380
219 ($2,115)$803$1,312$237,068
220 ($2,115)$798$1,316$235,751
221 ($2,115)$794$1,321$234,430
222 ($2,115)$789$1,325$233,105
223 ($2,115)$785$1,330$231,775
224 ($2,115)$780$1,334$230,441
225 ($2,115)$776$1,339$229,102
226 ($2,115)$771$1,343$227,758
227 ($2,115)$767$1,348$226,411
228 ($2,115)$762$1,352$225,058
Year 20 - 229 ($2,115)$758$1,357$223,701
230 ($2,115)$753$1,361$222,340
231 ($2,115)$749$1,366$220,974
232 ($2,115)$744$1,371$219,603
233 ($2,115)$739$1,375$218,228
234 ($2,115)$735$1,380$216,848
235 ($2,115)$730$1,385$215,463
236 ($2,115)$725$1,389$214,074
237 ($2,115)$721$1,394$212,680
238 ($2,115)$716$1,399$211,282
239 ($2,115)$711$1,403$209,878
240 ($2,115)$707$1,408$208,470
Year 21 - 241 ($2,115)$702$1,413$207,057
242 ($2,115)$697$1,418$205,640
243 ($2,115)$692$1,422$204,218
244 ($2,115)$688$1,427$202,790
245 ($2,115)$683$1,432$201,359
246 ($2,115)$678$1,437$199,922
247 ($2,115)$673$1,442$198,480
248 ($2,115)$668$1,446$197,034
249 ($2,115)$663$1,451$195,583
250 ($2,115)$658$1,456$194,126
251 ($2,115)$654$1,461$192,665
252 ($2,115)$649$1,466$191,199
Year 22 - 253 ($2,115)$644$1,471$189,728
254 ($2,115)$639$1,476$188,253
255 ($2,115)$634$1,481$186,772
256 ($2,115)$629$1,486$185,286
257 ($2,115)$624$1,491$183,795
258 ($2,115)$619$1,496$182,299
259 ($2,115)$614$1,501$180,798
260 ($2,115)$609$1,506$179,292
261 ($2,115)$604$1,511$177,781
262 ($2,115)$599$1,516$176,265
263 ($2,115)$593$1,521$174,744
264 ($2,115)$588$1,526$173,218
Year 23 - 265 ($2,115)$583$1,531$171,686
266 ($2,115)$578$1,537$170,150
267 ($2,115)$573$1,542$168,608
268 ($2,115)$568$1,547$167,061
269 ($2,115)$562$1,552$165,509
270 ($2,115)$557$1,557$163,951
271 ($2,115)$552$1,563$162,389
272 ($2,115)$547$1,568$160,821
273 ($2,115)$541$1,573$159,248
274 ($2,115)$536$1,578$157,669
275 ($2,115)$531$1,584$156,085
276 ($2,115)$525$1,589$154,496
Year 24 - 277 ($2,115)$520$1,594$152,902
278 ($2,115)$515$1,600$151,302
279 ($2,115)$509$1,605$149,697
280 ($2,115)$504$1,611$148,086
281 ($2,115)$499$1,616$146,470
282 ($2,115)$493$1,622$144,848
283 ($2,115)$488$1,627$143,221
284 ($2,115)$482$1,632$141,589
285 ($2,115)$477$1,638$139,951
286 ($2,115)$471$1,643$138,308
287 ($2,115)$466$1,649$136,659
288 ($2,115)$460$1,655$135,004
Year 25 - 289 ($2,115)$455$1,660$133,344
290 ($2,115)$449$1,666$131,678
291 ($2,115)$443$1,671$130,007
292 ($2,115)$438$1,677$128,330
293 ($2,115)$432$1,683$126,647
294 ($2,115)$426$1,688$124,959
295 ($2,115)$421$1,694$123,265
296 ($2,115)$415$1,700$121,566
297 ($2,115)$409$1,705$119,860
298 ($2,115)$404$1,711$118,149
299 ($2,115)$398$1,717$116,432
300 ($2,115)$392$1,723$114,710
Year 26 - 301 ($2,115)$386$1,728$112,981
302 ($2,115)$380$1,734$111,247
303 ($2,115)$375$1,740$109,507
304 ($2,115)$369$1,746$107,761
305 ($2,115)$363$1,752$106,009
306 ($2,115)$357$1,758$104,251
307 ($2,115)$351$1,764$102,488
308 ($2,115)$345$1,770$100,718
309 ($2,115)$339$1,776$98,943
310 ($2,115)$333$1,782$97,161
311 ($2,115)$327$1,788$95,374
312 ($2,115)$321$1,794$93,580
Year 27 - 313 ($2,115)$315$1,800$91,780
314 ($2,115)$309$1,806$89,975
315 ($2,115)$303$1,812$88,163
316 ($2,115)$297$1,818$86,345
317 ($2,115)$291$1,824$84,521
318 ($2,115)$285$1,830$82,691
319 ($2,115)$278$1,836$80,855
320 ($2,115)$272$1,842$79,013
321 ($2,115)$266$1,849$77,164
322 ($2,115)$260$1,855$75,309
323 ($2,115)$254$1,861$73,448
324 ($2,115)$247$1,867$71,581
Year 28 - 325 ($2,115)$241$1,874$69,707
326 ($2,115)$235$1,880$67,827
327 ($2,115)$228$1,886$65,941
328 ($2,115)$222$1,893$64,048
329 ($2,115)$216$1,899$62,149
330 ($2,115)$209$1,905$60,244
331 ($2,115)$203$1,912$58,332
332 ($2,115)$196$1,918$56,414
333 ($2,115)$190$1,925$54,489
334 ($2,115)$183$1,931$52,558
335 ($2,115)$177$1,938$50,620
336 ($2,115)$170$1,944$48,676
Year 29 - 337 ($2,115)$164$1,951$46,725
338 ($2,115)$157$1,957$44,768
339 ($2,115)$151$1,964$42,804
340 ($2,115)$144$1,971$40,834
341 ($2,115)$137$1,977$38,857
342 ($2,115)$131$1,984$36,873
343 ($2,115)$124$1,990$34,882
344 ($2,115)$117$1,997$32,885
345 ($2,115)$111$2,004$30,881
346 ($2,115)$104$2,011$28,870
347 ($2,115)$97$2,017$26,853
348 ($2,115)$90$2,024$24,829
Year 30 - 349 ($2,115)$84$2,031$22,798
350 ($2,115)$77$2,038$20,760
351 ($2,115)$70$2,045$18,715
352 ($2,115)$63$2,052$16,664
353 ($2,115)$56$2,059$14,605
354 ($2,115)$49$2,065$12,540
355 ($2,115)$42$2,072$10,467
356 ($2,115)$35$2,079$8,388
357 ($2,115)$28$2,086$6,301
358 ($2,115)$21$2,093$4,208
359 ($2,115)$14$2,100$2,108
360 ($2,115)$7$2,108$0
TOTALS$320,465$440,800$761,265

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.