« Back to all home prices

Mortgage Payment Schedule for a $555,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($111,000) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,102 360 $312,664 $756,664

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.657% | Rate: 3.625% | Fees: $988 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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

NMLS #: 122701 | State Lic #: MC-1186
$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 #: 447490
$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 #: 258821
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $189 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 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 #: 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 #: 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

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.994% | Rate: 3.990% | Fees: $130 | 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: $865 | 45 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

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.240% | Rate: 4.240% | 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
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  $555,000
Down Payment $111,000$444,000
Year 1 - 1 ($2,102)$1,454$648$443,352
2 ($2,102)$1,452$650$442,702
3 ($2,102)$1,450$652$442,050
4 ($2,102)$1,448$654$441,396
5 ($2,102)$1,446$656$440,740
6 ($2,102)$1,443$658$440,082
7 ($2,102)$1,441$661$439,421
8 ($2,102)$1,439$663$438,758
9 ($2,102)$1,437$665$438,093
10 ($2,102)$1,435$667$437,426
11 ($2,102)$1,433$669$436,757
12 ($2,102)$1,430$671$436,086
Year 2 - 13 ($2,102)$1,428$674$435,412
14 ($2,102)$1,426$676$434,736
15 ($2,102)$1,424$678$434,058
16 ($2,102)$1,422$680$433,378
17 ($2,102)$1,419$683$432,695
18 ($2,102)$1,417$685$432,010
19 ($2,102)$1,415$687$431,323
20 ($2,102)$1,413$689$430,634
21 ($2,102)$1,410$692$429,942
22 ($2,102)$1,408$694$429,249
23 ($2,102)$1,406$696$428,553
24 ($2,102)$1,404$698$427,854
Year 3 - 25 ($2,102)$1,401$701$427,154
26 ($2,102)$1,399$703$426,451
27 ($2,102)$1,397$705$425,746
28 ($2,102)$1,394$708$425,038
29 ($2,102)$1,392$710$424,328
30 ($2,102)$1,390$712$423,616
31 ($2,102)$1,387$715$422,902
32 ($2,102)$1,385$717$422,185
33 ($2,102)$1,383$719$421,465
34 ($2,102)$1,380$722$420,744
35 ($2,102)$1,378$724$420,020
36 ($2,102)$1,376$726$419,294
Year 4 - 37 ($2,102)$1,373$729$418,565
38 ($2,102)$1,371$731$417,834
39 ($2,102)$1,368$733$417,101
40 ($2,102)$1,366$736$416,365
41 ($2,102)$1,364$738$415,627
42 ($2,102)$1,361$741$414,886
43 ($2,102)$1,359$743$414,143
44 ($2,102)$1,356$746$413,397
45 ($2,102)$1,354$748$412,649
46 ($2,102)$1,351$750$411,899
47 ($2,102)$1,349$753$411,146
48 ($2,102)$1,347$755$410,391
Year 5 - 49 ($2,102)$1,344$758$409,633
50 ($2,102)$1,342$760$408,872
51 ($2,102)$1,339$763$408,110
52 ($2,102)$1,337$765$407,344
53 ($2,102)$1,334$768$406,577
54 ($2,102)$1,332$770$405,806
55 ($2,102)$1,329$773$405,033
56 ($2,102)$1,326$775$404,258
57 ($2,102)$1,324$778$403,480
58 ($2,102)$1,321$780$402,700
59 ($2,102)$1,319$783$401,917
60 ($2,102)$1,316$786$401,131
Year 6 - 61 ($2,102)$1,314$788$400,343
62 ($2,102)$1,311$791$399,552
63 ($2,102)$1,309$793$398,759
64 ($2,102)$1,306$796$397,963
65 ($2,102)$1,303$799$397,165
66 ($2,102)$1,301$801$396,363
67 ($2,102)$1,298$804$395,560
68 ($2,102)$1,295$806$394,753
69 ($2,102)$1,293$809$393,944
70 ($2,102)$1,290$812$393,133
71 ($2,102)$1,288$814$392,318
72 ($2,102)$1,285$817$391,501
Year 7 - 73 ($2,102)$1,282$820$390,682
74 ($2,102)$1,279$822$389,859
75 ($2,102)$1,277$825$389,034
76 ($2,102)$1,274$828$388,206
77 ($2,102)$1,271$830$387,376
78 ($2,102)$1,269$833$386,543
79 ($2,102)$1,266$836$385,707
80 ($2,102)$1,263$839$384,868
81 ($2,102)$1,260$841$384,027
82 ($2,102)$1,258$844$383,183
83 ($2,102)$1,255$847$382,336
84 ($2,102)$1,252$850$381,486
Year 8 - 85 ($2,102)$1,249$852$380,634
86 ($2,102)$1,247$855$379,778
87 ($2,102)$1,244$858$378,920
88 ($2,102)$1,241$861$378,059
89 ($2,102)$1,238$864$377,196
90 ($2,102)$1,235$867$376,329
91 ($2,102)$1,232$869$375,460
92 ($2,102)$1,230$872$374,588
93 ($2,102)$1,227$875$373,712
94 ($2,102)$1,224$878$372,835
95 ($2,102)$1,221$881$371,954
96 ($2,102)$1,218$884$371,070
Year 9 - 97 ($2,102)$1,215$887$370,183
98 ($2,102)$1,212$889$369,294
99 ($2,102)$1,209$892$368,402
100 ($2,102)$1,207$895$367,506
101 ($2,102)$1,204$898$366,608
102 ($2,102)$1,201$901$365,707
103 ($2,102)$1,198$904$364,803
104 ($2,102)$1,195$907$363,895
105 ($2,102)$1,192$910$362,985
106 ($2,102)$1,189$913$362,072
107 ($2,102)$1,186$916$361,156
108 ($2,102)$1,183$919$360,237
Year 10 - 109 ($2,102)$1,180$922$359,315
110 ($2,102)$1,177$925$358,390
111 ($2,102)$1,174$928$357,462
112 ($2,102)$1,171$931$356,531
113 ($2,102)$1,168$934$355,597
114 ($2,102)$1,165$937$354,659
115 ($2,102)$1,162$940$353,719
116 ($2,102)$1,158$943$352,776
117 ($2,102)$1,155$947$351,829
118 ($2,102)$1,152$950$350,879
119 ($2,102)$1,149$953$349,927
120 ($2,102)$1,146$956$348,971
Year 11 - 121 ($2,102)$1,143$959$348,012
122 ($2,102)$1,140$962$347,050
123 ($2,102)$1,137$965$346,085
124 ($2,102)$1,133$968$345,116
125 ($2,102)$1,130$972$344,145
126 ($2,102)$1,127$975$343,170
127 ($2,102)$1,124$978$342,192
128 ($2,102)$1,121$981$341,211
129 ($2,102)$1,117$984$340,226
130 ($2,102)$1,114$988$339,239
131 ($2,102)$1,111$991$338,248
132 ($2,102)$1,108$994$337,254
Year 12 - 133 ($2,102)$1,105$997$336,256
134 ($2,102)$1,101$1,001$335,256
135 ($2,102)$1,098$1,004$334,252
136 ($2,102)$1,095$1,007$333,245
137 ($2,102)$1,091$1,010$332,234
138 ($2,102)$1,088$1,014$331,220
139 ($2,102)$1,085$1,017$330,203
140 ($2,102)$1,081$1,020$329,183
141 ($2,102)$1,078$1,024$328,159
142 ($2,102)$1,075$1,027$327,132
143 ($2,102)$1,071$1,030$326,102
144 ($2,102)$1,068$1,034$325,068
Year 13 - 145 ($2,102)$1,065$1,037$324,030
146 ($2,102)$1,061$1,041$322,990
147 ($2,102)$1,058$1,044$321,946
148 ($2,102)$1,054$1,047$320,898
149 ($2,102)$1,051$1,051$319,847
150 ($2,102)$1,048$1,054$318,793
151 ($2,102)$1,044$1,058$317,735
152 ($2,102)$1,041$1,061$316,674
153 ($2,102)$1,037$1,065$315,609
154 ($2,102)$1,034$1,068$314,541
155 ($2,102)$1,030$1,072$313,469
156 ($2,102)$1,027$1,075$312,394
Year 14 - 157 ($2,102)$1,023$1,079$311,315
158 ($2,102)$1,020$1,082$310,233
159 ($2,102)$1,016$1,086$309,147
160 ($2,102)$1,012$1,089$308,058
161 ($2,102)$1,009$1,093$306,965
162 ($2,102)$1,005$1,097$305,868
163 ($2,102)$1,002$1,100$304,768
164 ($2,102)$998$1,104$303,664
165 ($2,102)$995$1,107$302,557
166 ($2,102)$991$1,111$301,446
167 ($2,102)$987$1,115$300,332
168 ($2,102)$984$1,118$299,213
Year 15 - 169 ($2,102)$980$1,122$298,091
170 ($2,102)$976$1,126$296,966
171 ($2,102)$973$1,129$295,836
172 ($2,102)$969$1,133$294,703
173 ($2,102)$965$1,137$293,567
174 ($2,102)$961$1,140$292,426
175 ($2,102)$958$1,144$291,282
176 ($2,102)$954$1,148$290,134
177 ($2,102)$950$1,152$288,983
178 ($2,102)$946$1,155$287,827
179 ($2,102)$943$1,159$286,668
180 ($2,102)$939$1,163$285,505
Year 16 - 181 ($2,102)$935$1,167$284,338
182 ($2,102)$931$1,171$283,168
183 ($2,102)$927$1,174$281,993
184 ($2,102)$924$1,178$280,815
185 ($2,102)$920$1,182$279,633
186 ($2,102)$916$1,186$278,447
187 ($2,102)$912$1,190$277,257
188 ($2,102)$908$1,194$276,063
189 ($2,102)$904$1,198$274,865
190 ($2,102)$900$1,202$273,663
191 ($2,102)$896$1,206$272,458
192 ($2,102)$892$1,210$271,248
Year 17 - 193 ($2,102)$888$1,214$270,035
194 ($2,102)$884$1,217$268,817
195 ($2,102)$880$1,221$267,596
196 ($2,102)$876$1,225$266,370
197 ($2,102)$872$1,229$265,141
198 ($2,102)$868$1,234$263,907
199 ($2,102)$864$1,238$262,670
200 ($2,102)$860$1,242$261,428
201 ($2,102)$856$1,246$260,183
202 ($2,102)$852$1,250$258,933
203 ($2,102)$848$1,254$257,679
204 ($2,102)$844$1,258$256,421
Year 18 - 205 ($2,102)$840$1,262$255,159
206 ($2,102)$836$1,266$253,893
207 ($2,102)$831$1,270$252,622
208 ($2,102)$827$1,275$251,348
209 ($2,102)$823$1,279$250,069
210 ($2,102)$819$1,283$248,786
211 ($2,102)$815$1,287$247,499
212 ($2,102)$811$1,291$246,208
213 ($2,102)$806$1,296$244,912
214 ($2,102)$802$1,300$243,613
215 ($2,102)$798$1,304$242,309
216 ($2,102)$794$1,308$241,000
Year 19 - 217 ($2,102)$789$1,313$239,688
218 ($2,102)$785$1,317$238,371
219 ($2,102)$781$1,321$237,050
220 ($2,102)$776$1,326$235,724
221 ($2,102)$772$1,330$234,394
222 ($2,102)$768$1,334$233,060
223 ($2,102)$763$1,339$231,722
224 ($2,102)$759$1,343$230,379
225 ($2,102)$754$1,347$229,031
226 ($2,102)$750$1,352$227,680
227 ($2,102)$746$1,356$226,323
228 ($2,102)$741$1,361$224,963
Year 20 - 229 ($2,102)$737$1,365$223,598
230 ($2,102)$732$1,370$222,228
231 ($2,102)$728$1,374$220,854
232 ($2,102)$723$1,379$219,475
233 ($2,102)$719$1,383$218,092
234 ($2,102)$714$1,388$216,705
235 ($2,102)$710$1,392$215,313
236 ($2,102)$705$1,397$213,916
237 ($2,102)$701$1,401$212,515
238 ($2,102)$696$1,406$211,109
239 ($2,102)$691$1,410$209,698
240 ($2,102)$687$1,415$208,283
Year 21 - 241 ($2,102)$682$1,420$206,864
242 ($2,102)$677$1,424$205,439
243 ($2,102)$673$1,429$204,010
244 ($2,102)$668$1,434$202,576
245 ($2,102)$663$1,438$201,138
246 ($2,102)$659$1,443$199,695
247 ($2,102)$654$1,448$198,247
248 ($2,102)$649$1,453$196,795
249 ($2,102)$645$1,457$195,337
250 ($2,102)$640$1,462$193,875
251 ($2,102)$635$1,467$192,408
252 ($2,102)$630$1,472$190,936
Year 22 - 253 ($2,102)$625$1,477$189,460
254 ($2,102)$620$1,481$187,979
255 ($2,102)$616$1,486$186,492
256 ($2,102)$611$1,491$185,001
257 ($2,102)$606$1,496$183,505
258 ($2,102)$601$1,501$182,004
259 ($2,102)$596$1,506$180,499
260 ($2,102)$591$1,511$178,988
261 ($2,102)$586$1,516$177,472
262 ($2,102)$581$1,521$175,952
263 ($2,102)$576$1,526$174,426
264 ($2,102)$571$1,531$172,895
Year 23 - 265 ($2,102)$566$1,536$171,360
266 ($2,102)$561$1,541$169,819
267 ($2,102)$556$1,546$168,274
268 ($2,102)$551$1,551$166,723
269 ($2,102)$546$1,556$165,167
270 ($2,102)$541$1,561$163,606
271 ($2,102)$536$1,566$162,040
272 ($2,102)$531$1,571$160,469
273 ($2,102)$526$1,576$158,893
274 ($2,102)$520$1,581$157,311
275 ($2,102)$515$1,587$155,724
276 ($2,102)$510$1,592$154,133
Year 24 - 277 ($2,102)$505$1,597$152,535
278 ($2,102)$500$1,602$150,933
279 ($2,102)$494$1,608$149,326
280 ($2,102)$489$1,613$147,713
281 ($2,102)$484$1,618$146,095
282 ($2,102)$478$1,623$144,471
283 ($2,102)$473$1,629$142,843
284 ($2,102)$468$1,634$141,209
285 ($2,102)$462$1,639$139,569
286 ($2,102)$457$1,645$137,925
287 ($2,102)$452$1,650$136,274
288 ($2,102)$446$1,656$134,619
Year 25 - 289 ($2,102)$441$1,661$132,958
290 ($2,102)$435$1,666$131,291
291 ($2,102)$430$1,672$129,620
292 ($2,102)$425$1,677$127,942
293 ($2,102)$419$1,683$126,259
294 ($2,102)$413$1,688$124,571
295 ($2,102)$408$1,694$122,877
296 ($2,102)$402$1,699$121,178
297 ($2,102)$397$1,705$119,473
298 ($2,102)$391$1,711$117,762
299 ($2,102)$386$1,716$116,046
300 ($2,102)$380$1,722$114,324
Year 26 - 301 ($2,102)$374$1,727$112,597
302 ($2,102)$369$1,733$110,864
303 ($2,102)$363$1,739$109,125
304 ($2,102)$357$1,744$107,380
305 ($2,102)$352$1,750$105,630
306 ($2,102)$346$1,756$103,874
307 ($2,102)$340$1,762$102,113
308 ($2,102)$334$1,767$100,345
309 ($2,102)$329$1,773$98,572
310 ($2,102)$323$1,779$96,793
311 ($2,102)$317$1,785$95,008
312 ($2,102)$311$1,791$93,218
Year 27 - 313 ($2,102)$305$1,797$91,421
314 ($2,102)$299$1,802$89,619
315 ($2,102)$294$1,808$87,810
316 ($2,102)$288$1,814$85,996
317 ($2,102)$282$1,820$84,176
318 ($2,102)$276$1,826$82,350
319 ($2,102)$270$1,832$80,517
320 ($2,102)$264$1,838$78,679
321 ($2,102)$258$1,844$76,835
322 ($2,102)$252$1,850$74,985
323 ($2,102)$246$1,856$73,129
324 ($2,102)$239$1,862$71,266
Year 28 - 325 ($2,102)$233$1,868$69,398
326 ($2,102)$227$1,875$67,523
327 ($2,102)$221$1,881$65,643
328 ($2,102)$215$1,887$63,756
329 ($2,102)$209$1,893$61,863
330 ($2,102)$203$1,899$59,963
331 ($2,102)$196$1,905$58,058
332 ($2,102)$190$1,912$56,146
333 ($2,102)$184$1,918$54,228
334 ($2,102)$178$1,924$52,304
335 ($2,102)$171$1,931$50,373
336 ($2,102)$165$1,937$48,437
Year 29 - 337 ($2,102)$159$1,943$46,493
338 ($2,102)$152$1,950$44,544
339 ($2,102)$146$1,956$42,588
340 ($2,102)$139$1,962$40,625
341 ($2,102)$133$1,969$38,657
342 ($2,102)$127$1,975$36,681
343 ($2,102)$120$1,982$34,700
344 ($2,102)$114$1,988$32,711
345 ($2,102)$107$1,995$30,717
346 ($2,102)$101$2,001$28,716
347 ($2,102)$94$2,008$26,708
348 ($2,102)$87$2,014$24,693
Year 30 - 349 ($2,102)$81$2,021$22,672
350 ($2,102)$74$2,028$20,645
351 ($2,102)$68$2,034$18,611
352 ($2,102)$61$2,041$16,570
353 ($2,102)$54$2,048$14,522
354 ($2,102)$48$2,054$12,468
355 ($2,102)$41$2,061$10,407
356 ($2,102)$34$2,068$8,339
357 ($2,102)$27$2,075$6,264
358 ($2,102)$21$2,081$4,183
359 ($2,102)$14$2,088$2,095
360 ($2,102)$7$2,095$0
TOTALS$312,664$444,000$756,664

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.