« 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 September 21, 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


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

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,095 360 $306,253 $754,253

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

$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 #: 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  $560,000
Down Payment $112,000$448,000
Year 1 - 1 ($2,095)$1,430$665$447,335
2 ($2,095)$1,428$667$446,667
3 ($2,095)$1,426$670$445,998
4 ($2,095)$1,423$672$445,326
5 ($2,095)$1,421$674$444,652
6 ($2,095)$1,419$676$443,976
7 ($2,095)$1,417$678$443,298
8 ($2,095)$1,415$680$442,618
9 ($2,095)$1,413$682$441,935
10 ($2,095)$1,411$685$441,251
11 ($2,095)$1,408$687$440,564
12 ($2,095)$1,406$689$439,875
Year 2 - 13 ($2,095)$1,404$691$439,184
14 ($2,095)$1,402$693$438,490
15 ($2,095)$1,400$696$437,795
16 ($2,095)$1,397$698$437,097
17 ($2,095)$1,395$700$436,397
18 ($2,095)$1,393$702$435,694
19 ($2,095)$1,391$705$434,990
20 ($2,095)$1,388$707$434,283
21 ($2,095)$1,386$709$433,574
22 ($2,095)$1,384$711$432,863
23 ($2,095)$1,382$714$432,149
24 ($2,095)$1,379$716$431,433
Year 3 - 25 ($2,095)$1,377$718$430,715
26 ($2,095)$1,375$720$429,995
27 ($2,095)$1,372$723$429,272
28 ($2,095)$1,370$725$428,547
29 ($2,095)$1,368$727$427,819
30 ($2,095)$1,365$730$427,090
31 ($2,095)$1,363$732$426,358
32 ($2,095)$1,361$734$425,623
33 ($2,095)$1,358$737$424,887
34 ($2,095)$1,356$739$424,148
35 ($2,095)$1,354$741$423,406
36 ($2,095)$1,351$744$422,662
Year 4 - 37 ($2,095)$1,349$746$421,916
38 ($2,095)$1,347$749$421,168
39 ($2,095)$1,344$751$420,417
40 ($2,095)$1,342$753$419,664
41 ($2,095)$1,339$756$418,908
42 ($2,095)$1,337$758$418,150
43 ($2,095)$1,335$761$417,389
44 ($2,095)$1,332$763$416,626
45 ($2,095)$1,330$765$415,861
46 ($2,095)$1,327$768$415,093
47 ($2,095)$1,325$770$414,323
48 ($2,095)$1,322$773$413,550
Year 5 - 49 ($2,095)$1,320$775$412,775
50 ($2,095)$1,317$778$411,997
51 ($2,095)$1,315$780$411,217
52 ($2,095)$1,312$783$410,434
53 ($2,095)$1,310$785$409,649
54 ($2,095)$1,307$788$408,861
55 ($2,095)$1,305$790$408,071
56 ($2,095)$1,302$793$407,278
57 ($2,095)$1,300$795$406,483
58 ($2,095)$1,297$798$405,685
59 ($2,095)$1,295$800$404,885
60 ($2,095)$1,292$803$404,082
Year 6 - 61 ($2,095)$1,290$805$403,277
62 ($2,095)$1,287$808$402,469
63 ($2,095)$1,285$811$401,658
64 ($2,095)$1,282$813$400,845
65 ($2,095)$1,279$816$400,029
66 ($2,095)$1,277$818$399,211
67 ($2,095)$1,274$821$398,390
68 ($2,095)$1,272$824$397,566
69 ($2,095)$1,269$826$396,740
70 ($2,095)$1,266$829$395,911
71 ($2,095)$1,264$832$395,079
72 ($2,095)$1,261$834$394,245
Year 7 - 73 ($2,095)$1,258$837$393,408
74 ($2,095)$1,256$840$392,569
75 ($2,095)$1,253$842$391,727
76 ($2,095)$1,250$845$390,882
77 ($2,095)$1,248$848$390,034
78 ($2,095)$1,245$850$389,184
79 ($2,095)$1,242$853$388,331
80 ($2,095)$1,239$856$387,475
81 ($2,095)$1,237$858$386,617
82 ($2,095)$1,234$861$385,755
83 ($2,095)$1,231$864$384,891
84 ($2,095)$1,228$867$384,025
Year 8 - 85 ($2,095)$1,226$869$383,155
86 ($2,095)$1,223$872$382,283
87 ($2,095)$1,220$875$381,408
88 ($2,095)$1,217$878$380,530
89 ($2,095)$1,215$881$379,650
90 ($2,095)$1,212$883$378,766
91 ($2,095)$1,209$886$377,880
92 ($2,095)$1,206$889$376,991
93 ($2,095)$1,203$892$376,099
94 ($2,095)$1,200$895$375,204
95 ($2,095)$1,198$898$374,306
96 ($2,095)$1,195$900$373,406
Year 9 - 97 ($2,095)$1,192$903$372,503
98 ($2,095)$1,189$906$371,596
99 ($2,095)$1,186$909$370,687
100 ($2,095)$1,183$912$369,775
101 ($2,095)$1,180$915$368,860
102 ($2,095)$1,177$918$367,942
103 ($2,095)$1,174$921$367,022
104 ($2,095)$1,171$924$366,098
105 ($2,095)$1,168$927$365,171
106 ($2,095)$1,166$930$364,242
107 ($2,095)$1,163$933$363,309
108 ($2,095)$1,160$936$362,373
Year 10 - 109 ($2,095)$1,157$939$361,435
110 ($2,095)$1,154$942$360,493
111 ($2,095)$1,151$945$359,549
112 ($2,095)$1,148$948$358,601
113 ($2,095)$1,145$951$357,650
114 ($2,095)$1,142$954$356,697
115 ($2,095)$1,138$957$355,740
116 ($2,095)$1,135$960$354,780
117 ($2,095)$1,132$963$353,818
118 ($2,095)$1,129$966$352,852
119 ($2,095)$1,126$969$351,883
120 ($2,095)$1,123$972$350,911
Year 11 - 121 ($2,095)$1,120$975$349,935
122 ($2,095)$1,117$978$348,957
123 ($2,095)$1,114$981$347,976
124 ($2,095)$1,111$985$346,991
125 ($2,095)$1,107$988$346,004
126 ($2,095)$1,104$991$345,013
127 ($2,095)$1,101$994$344,019
128 ($2,095)$1,098$997$343,022
129 ($2,095)$1,095$1,000$342,021
130 ($2,095)$1,092$1,004$341,018
131 ($2,095)$1,088$1,007$340,011
132 ($2,095)$1,085$1,010$339,001
Year 12 - 133 ($2,095)$1,082$1,013$337,988
134 ($2,095)$1,079$1,016$336,972
135 ($2,095)$1,076$1,020$335,952
136 ($2,095)$1,072$1,023$334,929
137 ($2,095)$1,069$1,026$333,903
138 ($2,095)$1,066$1,029$332,873
139 ($2,095)$1,062$1,033$331,841
140 ($2,095)$1,059$1,036$330,805
141 ($2,095)$1,056$1,039$329,765
142 ($2,095)$1,053$1,043$328,723
143 ($2,095)$1,049$1,046$327,677
144 ($2,095)$1,046$1,049$326,627
Year 13 - 145 ($2,095)$1,042$1,053$325,575
146 ($2,095)$1,039$1,056$324,519
147 ($2,095)$1,036$1,059$323,459
148 ($2,095)$1,032$1,063$322,397
149 ($2,095)$1,029$1,066$321,330
150 ($2,095)$1,026$1,070$320,261
151 ($2,095)$1,022$1,073$319,188
152 ($2,095)$1,019$1,076$318,111
153 ($2,095)$1,015$1,080$317,032
154 ($2,095)$1,012$1,083$315,948
155 ($2,095)$1,008$1,087$314,862
156 ($2,095)$1,005$1,090$313,771
Year 14 - 157 ($2,095)$1,001$1,094$312,678
158 ($2,095)$998$1,097$311,580
159 ($2,095)$994$1,101$310,480
160 ($2,095)$991$1,104$309,376
161 ($2,095)$987$1,108$308,268
162 ($2,095)$984$1,111$307,157
163 ($2,095)$980$1,115$306,042
164 ($2,095)$977$1,118$304,923
165 ($2,095)$973$1,122$303,801
166 ($2,095)$970$1,126$302,676
167 ($2,095)$966$1,129$301,547
168 ($2,095)$962$1,133$300,414
Year 15 - 169 ($2,095)$959$1,136$299,278
170 ($2,095)$955$1,140$298,138
171 ($2,095)$952$1,144$296,994
172 ($2,095)$948$1,147$295,847
173 ($2,095)$944$1,151$294,696
174 ($2,095)$941$1,155$293,542
175 ($2,095)$937$1,158$292,383
176 ($2,095)$933$1,162$291,221
177 ($2,095)$929$1,166$290,056
178 ($2,095)$926$1,169$288,886
179 ($2,095)$922$1,173$287,713
180 ($2,095)$918$1,177$286,536
Year 16 - 181 ($2,095)$915$1,181$285,356
182 ($2,095)$911$1,184$284,171
183 ($2,095)$907$1,188$282,983
184 ($2,095)$903$1,192$281,791
185 ($2,095)$899$1,196$280,595
186 ($2,095)$896$1,200$279,396
187 ($2,095)$892$1,203$278,192
188 ($2,095)$888$1,207$276,985
189 ($2,095)$884$1,211$275,774
190 ($2,095)$880$1,215$274,559
191 ($2,095)$876$1,219$273,340
192 ($2,095)$872$1,223$272,118
Year 17 - 193 ($2,095)$869$1,227$270,891
194 ($2,095)$865$1,231$269,660
195 ($2,095)$861$1,234$268,426
196 ($2,095)$857$1,238$267,187
197 ($2,095)$853$1,242$265,945
198 ($2,095)$849$1,246$264,699
199 ($2,095)$845$1,250$263,448
200 ($2,095)$841$1,254$262,194
201 ($2,095)$837$1,258$260,936
202 ($2,095)$833$1,262$259,673
203 ($2,095)$829$1,266$258,407
204 ($2,095)$825$1,270$257,137
Year 18 - 205 ($2,095)$821$1,274$255,862
206 ($2,095)$817$1,279$254,584
207 ($2,095)$813$1,283$253,301
208 ($2,095)$808$1,287$252,014
209 ($2,095)$804$1,291$250,724
210 ($2,095)$800$1,295$249,429
211 ($2,095)$796$1,299$248,130
212 ($2,095)$792$1,303$246,826
213 ($2,095)$788$1,307$245,519
214 ($2,095)$784$1,312$244,208
215 ($2,095)$779$1,316$242,892
216 ($2,095)$775$1,320$241,572
Year 19 - 217 ($2,095)$771$1,324$240,248
218 ($2,095)$767$1,328$238,919
219 ($2,095)$763$1,333$237,587
220 ($2,095)$758$1,337$236,250
221 ($2,095)$754$1,341$234,909
222 ($2,095)$750$1,345$233,564
223 ($2,095)$745$1,350$232,214
224 ($2,095)$741$1,354$230,860
225 ($2,095)$737$1,358$229,501
226 ($2,095)$732$1,363$228,139
227 ($2,095)$728$1,367$226,772
228 ($2,095)$724$1,371$225,400
Year 20 - 229 ($2,095)$719$1,376$224,025
230 ($2,095)$715$1,380$222,645
231 ($2,095)$711$1,385$221,260
232 ($2,095)$706$1,389$219,871
233 ($2,095)$702$1,393$218,478
234 ($2,095)$697$1,398$217,080
235 ($2,095)$693$1,402$215,678
236 ($2,095)$688$1,407$214,271
237 ($2,095)$684$1,411$212,860
238 ($2,095)$679$1,416$211,444
239 ($2,095)$675$1,420$210,023
240 ($2,095)$670$1,425$208,599
Year 21 - 241 ($2,095)$666$1,429$207,169
242 ($2,095)$661$1,434$205,735
243 ($2,095)$657$1,439$204,297
244 ($2,095)$652$1,443$202,854
245 ($2,095)$647$1,448$201,406
246 ($2,095)$643$1,452$199,954
247 ($2,095)$638$1,457$198,497
248 ($2,095)$634$1,462$197,035
249 ($2,095)$629$1,466$195,569
250 ($2,095)$624$1,471$194,098
251 ($2,095)$619$1,476$192,622
252 ($2,095)$615$1,480$191,142
Year 22 - 253 ($2,095)$610$1,485$189,657
254 ($2,095)$605$1,490$188,167
255 ($2,095)$601$1,495$186,672
256 ($2,095)$596$1,499$185,173
257 ($2,095)$591$1,504$183,669
258 ($2,095)$586$1,509$182,160
259 ($2,095)$581$1,514$180,646
260 ($2,095)$577$1,519$179,128
261 ($2,095)$572$1,523$177,604
262 ($2,095)$567$1,528$176,076
263 ($2,095)$562$1,533$174,543
264 ($2,095)$557$1,538$173,005
Year 23 - 265 ($2,095)$552$1,543$171,462
266 ($2,095)$547$1,548$169,914
267 ($2,095)$542$1,553$168,361
268 ($2,095)$537$1,558$166,803
269 ($2,095)$532$1,563$165,240
270 ($2,095)$527$1,568$163,673
271 ($2,095)$522$1,573$162,100
272 ($2,095)$517$1,578$160,522
273 ($2,095)$512$1,583$158,939
274 ($2,095)$507$1,588$157,351
275 ($2,095)$502$1,593$155,758
276 ($2,095)$497$1,598$154,160
Year 24 - 277 ($2,095)$492$1,603$152,557
278 ($2,095)$487$1,608$150,949
279 ($2,095)$482$1,613$149,336
280 ($2,095)$477$1,619$147,717
281 ($2,095)$471$1,624$146,094
282 ($2,095)$466$1,629$144,465
283 ($2,095)$461$1,634$142,831
284 ($2,095)$456$1,639$141,191
285 ($2,095)$451$1,645$139,547
286 ($2,095)$445$1,650$137,897
287 ($2,095)$440$1,655$136,242
288 ($2,095)$435$1,660$134,582
Year 25 - 289 ($2,095)$430$1,666$132,916
290 ($2,095)$424$1,671$131,245
291 ($2,095)$419$1,676$129,569
292 ($2,095)$414$1,682$127,887
293 ($2,095)$408$1,687$126,200
294 ($2,095)$403$1,692$124,508
295 ($2,095)$397$1,698$122,810
296 ($2,095)$392$1,703$121,107
297 ($2,095)$387$1,709$119,398
298 ($2,095)$381$1,714$117,684
299 ($2,095)$376$1,720$115,965
300 ($2,095)$370$1,725$114,240
Year 26 - 301 ($2,095)$365$1,731$112,509
302 ($2,095)$359$1,736$110,773
303 ($2,095)$354$1,742$109,032
304 ($2,095)$348$1,747$107,284
305 ($2,095)$342$1,753$105,532
306 ($2,095)$337$1,758$103,773
307 ($2,095)$331$1,764$102,009
308 ($2,095)$326$1,770$100,240
309 ($2,095)$320$1,775$98,465
310 ($2,095)$314$1,781$96,684
311 ($2,095)$309$1,787$94,897
312 ($2,095)$303$1,792$93,105
Year 27 - 313 ($2,095)$297$1,798$91,307
314 ($2,095)$291$1,804$89,503
315 ($2,095)$286$1,809$87,694
316 ($2,095)$280$1,815$85,879
317 ($2,095)$274$1,821$84,057
318 ($2,095)$268$1,827$82,231
319 ($2,095)$262$1,833$80,398
320 ($2,095)$257$1,839$78,559
321 ($2,095)$251$1,844$76,715
322 ($2,095)$245$1,850$74,865
323 ($2,095)$239$1,856$73,008
324 ($2,095)$233$1,862$71,146
Year 28 - 325 ($2,095)$227$1,868$69,278
326 ($2,095)$221$1,874$67,404
327 ($2,095)$215$1,880$65,524
328 ($2,095)$209$1,886$63,638
329 ($2,095)$203$1,892$61,746
330 ($2,095)$197$1,898$59,848
331 ($2,095)$191$1,904$57,944
332 ($2,095)$185$1,910$56,034
333 ($2,095)$179$1,916$54,117
334 ($2,095)$173$1,922$52,195
335 ($2,095)$167$1,929$50,266
336 ($2,095)$160$1,935$48,332
Year 29 - 337 ($2,095)$154$1,941$46,391
338 ($2,095)$148$1,947$44,444
339 ($2,095)$142$1,953$42,490
340 ($2,095)$136$1,960$40,531
341 ($2,095)$129$1,966$38,565
342 ($2,095)$123$1,972$36,593
343 ($2,095)$117$1,978$34,615
344 ($2,095)$110$1,985$32,630
345 ($2,095)$104$1,991$30,639
346 ($2,095)$98$1,997$28,642
347 ($2,095)$91$2,004$26,638
348 ($2,095)$85$2,010$24,628
Year 30 - 349 ($2,095)$79$2,017$22,611
350 ($2,095)$72$2,023$20,588
351 ($2,095)$66$2,029$18,559
352 ($2,095)$59$2,036$16,523
353 ($2,095)$53$2,042$14,481
354 ($2,095)$46$2,049$12,432
355 ($2,095)$40$2,055$10,376
356 ($2,095)$33$2,062$8,314
357 ($2,095)$27$2,069$6,246
358 ($2,095)$20$2,075$4,170
359 ($2,095)$13$2,082$2,088
360 ($2,095)$7$2,088$0
TOTALS$306,253$448,000$754,253

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.