« Back to all home prices

Mortgage Payment Schedule for a $560,000 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% ($112,000) 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
$2,126 360 $317,334 $765,334

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 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 #: 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 #: 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 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 #: 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 #: 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | 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  $560,000
Down Payment $112,000$448,000
Year 1 - 1 ($2,126)$1,475$651$447,349
2 ($2,126)$1,473$653$446,695
3 ($2,126)$1,470$656$446,040
4 ($2,126)$1,468$658$445,382
5 ($2,126)$1,466$660$444,722
6 ($2,126)$1,464$662$444,060
7 ($2,126)$1,462$664$443,396
8 ($2,126)$1,460$666$442,729
9 ($2,126)$1,457$669$442,061
10 ($2,126)$1,455$671$441,390
11 ($2,126)$1,453$673$440,717
12 ($2,126)$1,451$675$440,042
Year 2 - 13 ($2,126)$1,448$677$439,364
14 ($2,126)$1,446$680$438,685
15 ($2,126)$1,444$682$438,003
16 ($2,126)$1,442$684$437,319
17 ($2,126)$1,440$686$436,632
18 ($2,126)$1,437$689$435,943
19 ($2,126)$1,435$691$435,253
20 ($2,126)$1,433$693$434,559
21 ($2,126)$1,430$696$433,864
22 ($2,126)$1,428$698$433,166
23 ($2,126)$1,426$700$432,466
24 ($2,126)$1,424$702$431,764
Year 3 - 25 ($2,126)$1,421$705$431,059
26 ($2,126)$1,419$707$430,352
27 ($2,126)$1,417$709$429,642
28 ($2,126)$1,414$712$428,931
29 ($2,126)$1,412$714$428,217
30 ($2,126)$1,410$716$427,500
31 ($2,126)$1,407$719$426,782
32 ($2,126)$1,405$721$426,061
33 ($2,126)$1,402$723$425,337
34 ($2,126)$1,400$726$424,611
35 ($2,126)$1,398$728$423,883
36 ($2,126)$1,395$731$423,152
Year 4 - 37 ($2,126)$1,393$733$422,419
38 ($2,126)$1,390$735$421,684
39 ($2,126)$1,388$738$420,946
40 ($2,126)$1,386$740$420,206
41 ($2,126)$1,383$743$419,463
42 ($2,126)$1,381$745$418,718
43 ($2,126)$1,378$748$417,970
44 ($2,126)$1,376$750$417,220
45 ($2,126)$1,373$753$416,467
46 ($2,126)$1,371$755$415,712
47 ($2,126)$1,368$758$414,955
48 ($2,126)$1,366$760$414,195
Year 5 - 49 ($2,126)$1,363$763$413,432
50 ($2,126)$1,361$765$412,667
51 ($2,126)$1,358$768$411,900
52 ($2,126)$1,356$770$411,129
53 ($2,126)$1,353$773$410,357
54 ($2,126)$1,351$775$409,582
55 ($2,126)$1,348$778$408,804
56 ($2,126)$1,346$780$408,024
57 ($2,126)$1,343$783$407,241
58 ($2,126)$1,341$785$406,455
59 ($2,126)$1,338$788$405,667
60 ($2,126)$1,335$791$404,877
Year 6 - 61 ($2,126)$1,333$793$404,084
62 ($2,126)$1,330$796$403,288
63 ($2,126)$1,327$798$402,489
64 ($2,126)$1,325$801$401,688
65 ($2,126)$1,322$804$400,885
66 ($2,126)$1,320$806$400,078
67 ($2,126)$1,317$809$399,269
68 ($2,126)$1,314$812$398,458
69 ($2,126)$1,312$814$397,643
70 ($2,126)$1,309$817$396,826
71 ($2,126)$1,306$820$396,006
72 ($2,126)$1,304$822$395,184
Year 7 - 73 ($2,126)$1,301$825$394,359
74 ($2,126)$1,298$828$393,531
75 ($2,126)$1,295$831$392,701
76 ($2,126)$1,293$833$391,867
77 ($2,126)$1,290$836$391,031
78 ($2,126)$1,287$839$390,192
79 ($2,126)$1,284$842$389,351
80 ($2,126)$1,282$844$388,507
81 ($2,126)$1,279$847$387,659
82 ($2,126)$1,276$850$386,810
83 ($2,126)$1,273$853$385,957
84 ($2,126)$1,270$855$385,101
Year 8 - 85 ($2,126)$1,268$858$384,243
86 ($2,126)$1,265$861$383,382
87 ($2,126)$1,262$864$382,518
88 ($2,126)$1,259$867$381,651
89 ($2,126)$1,256$870$380,782
90 ($2,126)$1,253$873$379,909
91 ($2,126)$1,251$875$379,034
92 ($2,126)$1,248$878$378,155
93 ($2,126)$1,245$881$377,274
94 ($2,126)$1,242$884$376,390
95 ($2,126)$1,239$887$375,503
96 ($2,126)$1,236$890$374,613
Year 9 - 97 ($2,126)$1,233$893$373,720
98 ($2,126)$1,230$896$372,825
99 ($2,126)$1,227$899$371,926
100 ($2,126)$1,224$902$371,024
101 ($2,126)$1,221$905$370,120
102 ($2,126)$1,218$908$369,212
103 ($2,126)$1,215$911$368,301
104 ($2,126)$1,212$914$367,388
105 ($2,126)$1,209$917$366,471
106 ($2,126)$1,206$920$365,552
107 ($2,126)$1,203$923$364,629
108 ($2,126)$1,200$926$363,703
Year 10 - 109 ($2,126)$1,197$929$362,775
110 ($2,126)$1,194$932$361,843
111 ($2,126)$1,191$935$360,908
112 ($2,126)$1,188$938$359,970
113 ($2,126)$1,185$941$359,029
114 ($2,126)$1,182$944$358,085
115 ($2,126)$1,179$947$357,138
116 ($2,126)$1,176$950$356,187
117 ($2,126)$1,172$953$355,234
118 ($2,126)$1,169$957$354,277
119 ($2,126)$1,166$960$353,317
120 ($2,126)$1,163$963$352,354
Year 11 - 121 ($2,126)$1,160$966$351,388
122 ($2,126)$1,157$969$350,419
123 ($2,126)$1,153$972$349,447
124 ($2,126)$1,150$976$348,471
125 ($2,126)$1,147$979$347,492
126 ($2,126)$1,144$982$346,510
127 ($2,126)$1,141$985$345,525
128 ($2,126)$1,137$989$344,536
129 ($2,126)$1,134$992$343,544
130 ($2,126)$1,131$995$342,549
131 ($2,126)$1,128$998$341,551
132 ($2,126)$1,124$1,002$340,549
Year 12 - 133 ($2,126)$1,121$1,005$339,544
134 ($2,126)$1,118$1,008$338,536
135 ($2,126)$1,114$1,012$337,524
136 ($2,126)$1,111$1,015$336,509
137 ($2,126)$1,108$1,018$335,491
138 ($2,126)$1,104$1,022$334,470
139 ($2,126)$1,101$1,025$333,445
140 ($2,126)$1,098$1,028$332,416
141 ($2,126)$1,094$1,032$331,385
142 ($2,126)$1,091$1,035$330,349
143 ($2,126)$1,087$1,039$329,311
144 ($2,126)$1,084$1,042$328,269
Year 13 - 145 ($2,126)$1,081$1,045$327,224
146 ($2,126)$1,077$1,049$326,175
147 ($2,126)$1,074$1,052$325,123
148 ($2,126)$1,070$1,056$324,067
149 ($2,126)$1,067$1,059$323,008
150 ($2,126)$1,063$1,063$321,945
151 ($2,126)$1,060$1,066$320,879
152 ($2,126)$1,056$1,070$319,809
153 ($2,126)$1,053$1,073$318,736
154 ($2,126)$1,049$1,077$317,659
155 ($2,126)$1,046$1,080$316,579
156 ($2,126)$1,042$1,084$315,495
Year 14 - 157 ($2,126)$1,039$1,087$314,407
158 ($2,126)$1,035$1,091$313,316
159 ($2,126)$1,031$1,095$312,222
160 ($2,126)$1,028$1,098$311,124
161 ($2,126)$1,024$1,102$310,022
162 ($2,126)$1,020$1,105$308,916
163 ($2,126)$1,017$1,109$307,807
164 ($2,126)$1,013$1,113$306,695
165 ($2,126)$1,010$1,116$305,578
166 ($2,126)$1,006$1,120$304,458
167 ($2,126)$1,002$1,124$303,334
168 ($2,126)$998$1,127$302,207
Year 15 - 169 ($2,126)$995$1,131$301,076
170 ($2,126)$991$1,135$299,941
171 ($2,126)$987$1,139$298,802
172 ($2,126)$984$1,142$297,660
173 ($2,126)$980$1,146$296,514
174 ($2,126)$976$1,150$295,364
175 ($2,126)$972$1,154$294,210
176 ($2,126)$968$1,157$293,053
177 ($2,126)$965$1,161$291,891
178 ($2,126)$961$1,165$290,726
179 ($2,126)$957$1,169$289,557
180 ($2,126)$953$1,173$288,385
Year 16 - 181 ($2,126)$949$1,177$287,208
182 ($2,126)$945$1,181$286,027
183 ($2,126)$942$1,184$284,843
184 ($2,126)$938$1,188$283,655
185 ($2,126)$934$1,192$282,462
186 ($2,126)$930$1,196$281,266
187 ($2,126)$926$1,200$280,066
188 ($2,126)$922$1,204$278,862
189 ($2,126)$918$1,208$277,654
190 ($2,126)$914$1,212$276,442
191 ($2,126)$910$1,216$275,226
192 ($2,126)$906$1,220$274,006
Year 17 - 193 ($2,126)$902$1,224$272,782
194 ($2,126)$898$1,228$271,554
195 ($2,126)$894$1,232$270,322
196 ($2,126)$890$1,236$269,086
197 ($2,126)$886$1,240$267,846
198 ($2,126)$882$1,244$266,601
199 ($2,126)$878$1,248$265,353
200 ($2,126)$873$1,252$264,101
201 ($2,126)$869$1,257$262,844
202 ($2,126)$865$1,261$261,583
203 ($2,126)$861$1,265$260,318
204 ($2,126)$857$1,269$259,049
Year 18 - 205 ($2,126)$853$1,273$257,776
206 ($2,126)$849$1,277$256,499
207 ($2,126)$844$1,282$255,217
208 ($2,126)$840$1,286$253,931
209 ($2,126)$836$1,290$252,641
210 ($2,126)$832$1,294$251,347
211 ($2,126)$827$1,299$250,048
212 ($2,126)$823$1,303$248,745
213 ($2,126)$819$1,307$247,438
214 ($2,126)$814$1,311$246,127
215 ($2,126)$810$1,316$244,811
216 ($2,126)$806$1,320$243,491
Year 19 - 217 ($2,126)$801$1,324$242,167
218 ($2,126)$797$1,329$240,838
219 ($2,126)$793$1,333$239,505
220 ($2,126)$788$1,338$238,167
221 ($2,126)$784$1,342$236,825
222 ($2,126)$780$1,346$235,479
223 ($2,126)$775$1,351$234,128
224 ($2,126)$771$1,355$232,773
225 ($2,126)$766$1,360$231,413
226 ($2,126)$762$1,364$230,049
227 ($2,126)$757$1,369$228,680
228 ($2,126)$753$1,373$227,307
Year 20 - 229 ($2,126)$748$1,378$225,929
230 ($2,126)$744$1,382$224,547
231 ($2,126)$739$1,387$223,160
232 ($2,126)$735$1,391$221,769
233 ($2,126)$730$1,396$220,373
234 ($2,126)$725$1,401$218,972
235 ($2,126)$721$1,405$217,567
236 ($2,126)$716$1,410$216,157
237 ($2,126)$712$1,414$214,743
238 ($2,126)$707$1,419$213,324
239 ($2,126)$702$1,424$211,900
240 ($2,126)$698$1,428$210,472
Year 21 - 241 ($2,126)$693$1,433$209,039
242 ($2,126)$688$1,438$207,601
243 ($2,126)$683$1,443$206,158
244 ($2,126)$679$1,447$204,711
245 ($2,126)$674$1,452$203,259
246 ($2,126)$669$1,457$201,802
247 ($2,126)$664$1,462$200,340
248 ($2,126)$659$1,466$198,874
249 ($2,126)$655$1,471$197,403
250 ($2,126)$650$1,476$195,926
251 ($2,126)$645$1,481$194,445
252 ($2,126)$640$1,486$192,960
Year 22 - 253 ($2,126)$635$1,491$191,469
254 ($2,126)$630$1,496$189,973
255 ($2,126)$625$1,501$188,472
256 ($2,126)$620$1,506$186,967
257 ($2,126)$615$1,510$185,456
258 ($2,126)$610$1,515$183,941
259 ($2,126)$605$1,520$182,421
260 ($2,126)$600$1,525$180,895
261 ($2,126)$595$1,530$179,365
262 ($2,126)$590$1,536$177,829
263 ($2,126)$585$1,541$176,289
264 ($2,126)$580$1,546$174,743
Year 23 - 265 ($2,126)$575$1,551$173,192
266 ($2,126)$570$1,556$171,636
267 ($2,126)$565$1,561$170,075
268 ($2,126)$560$1,566$168,509
269 ($2,126)$555$1,571$166,938
270 ($2,126)$550$1,576$165,362
271 ($2,126)$544$1,582$163,780
272 ($2,126)$539$1,587$162,193
273 ($2,126)$534$1,592$160,601
274 ($2,126)$529$1,597$159,004
275 ($2,126)$523$1,603$157,401
276 ($2,126)$518$1,608$155,793
Year 24 - 277 ($2,126)$513$1,613$154,180
278 ($2,126)$508$1,618$152,562
279 ($2,126)$502$1,624$150,938
280 ($2,126)$497$1,629$149,309
281 ($2,126)$491$1,634$147,675
282 ($2,126)$486$1,640$146,035
283 ($2,126)$481$1,645$144,390
284 ($2,126)$475$1,651$142,739
285 ($2,126)$470$1,656$141,083
286 ($2,126)$464$1,662$139,421
287 ($2,126)$459$1,667$137,754
288 ($2,126)$453$1,672$136,082
Year 25 - 289 ($2,126)$448$1,678$134,404
290 ($2,126)$442$1,684$132,720
291 ($2,126)$437$1,689$131,031
292 ($2,126)$431$1,695$129,337
293 ($2,126)$426$1,700$127,636
294 ($2,126)$420$1,706$125,931
295 ($2,126)$415$1,711$124,219
296 ($2,126)$409$1,717$122,502
297 ($2,126)$403$1,723$120,780
298 ($2,126)$398$1,728$119,051
299 ($2,126)$392$1,734$117,317
300 ($2,126)$386$1,740$115,577
Year 26 - 301 ($2,126)$380$1,745$113,832
302 ($2,126)$375$1,751$112,081
303 ($2,126)$369$1,757$110,324
304 ($2,126)$363$1,763$108,561
305 ($2,126)$357$1,769$106,792
306 ($2,126)$352$1,774$105,018
307 ($2,126)$346$1,780$103,238
308 ($2,126)$340$1,786$101,452
309 ($2,126)$334$1,792$99,660
310 ($2,126)$328$1,798$97,862
311 ($2,126)$322$1,804$96,058
312 ($2,126)$316$1,810$94,248
Year 27 - 313 ($2,126)$310$1,816$92,432
314 ($2,126)$304$1,822$90,611
315 ($2,126)$298$1,828$88,783
316 ($2,126)$292$1,834$86,949
317 ($2,126)$286$1,840$85,110
318 ($2,126)$280$1,846$83,264
319 ($2,126)$274$1,852$81,412
320 ($2,126)$268$1,858$79,554
321 ($2,126)$262$1,864$77,690
322 ($2,126)$256$1,870$75,820
323 ($2,126)$250$1,876$73,944
324 ($2,126)$243$1,883$72,061
Year 28 - 325 ($2,126)$237$1,889$70,172
326 ($2,126)$231$1,895$68,277
327 ($2,126)$225$1,901$66,376
328 ($2,126)$218$1,907$64,469
329 ($2,126)$212$1,914$62,555
330 ($2,126)$206$1,920$60,635
331 ($2,126)$200$1,926$58,709
332 ($2,126)$193$1,933$56,776
333 ($2,126)$187$1,939$54,837
334 ($2,126)$181$1,945$52,892
335 ($2,126)$174$1,952$50,940
336 ($2,126)$168$1,958$48,981
Year 29 - 337 ($2,126)$161$1,965$47,017
338 ($2,126)$155$1,971$45,046
339 ($2,126)$148$1,978$43,068
340 ($2,126)$142$1,984$41,084
341 ($2,126)$135$1,991$39,093
342 ($2,126)$129$1,997$37,096
343 ($2,126)$122$2,004$35,092
344 ($2,126)$116$2,010$33,082
345 ($2,126)$109$2,017$31,065
346 ($2,126)$102$2,024$29,041
347 ($2,126)$96$2,030$27,011
348 ($2,126)$89$2,037$24,974
Year 30 - 349 ($2,126)$82$2,044$22,930
350 ($2,126)$75$2,050$20,879
351 ($2,126)$69$2,057$18,822
352 ($2,126)$62$2,064$16,758
353 ($2,126)$55$2,071$14,687
354 ($2,126)$48$2,078$12,610
355 ($2,126)$42$2,084$10,525
356 ($2,126)$35$2,091$8,434
357 ($2,126)$28$2,098$6,336
358 ($2,126)$21$2,105$4,231
359 ($2,126)$14$2,112$2,119
360 ($2,126)$7$2,119$0
TOTALS$317,334$448,000$765,334

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.