« Back to all home prices

Mortgage Payment Schedule for a $564,000 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% ($112,800) 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
$2,141 360 $319,600 $770,800

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  $564,000
Down Payment $112,800$451,200
Year 1 - 1 ($2,141)$1,485$656$450,544
2 ($2,141)$1,483$658$449,886
3 ($2,141)$1,481$660$449,226
4 ($2,141)$1,479$662$448,563
5 ($2,141)$1,477$665$447,899
6 ($2,141)$1,474$667$447,232
7 ($2,141)$1,472$669$446,563
8 ($2,141)$1,470$671$445,892
9 ($2,141)$1,468$673$445,218
10 ($2,141)$1,466$676$444,543
11 ($2,141)$1,463$678$443,865
12 ($2,141)$1,461$680$443,185
Year 2 - 13 ($2,141)$1,459$682$442,503
14 ($2,141)$1,457$685$441,818
15 ($2,141)$1,454$687$441,131
16 ($2,141)$1,452$689$440,442
17 ($2,141)$1,450$691$439,751
18 ($2,141)$1,448$694$439,057
19 ($2,141)$1,445$696$438,361
20 ($2,141)$1,443$698$437,663
21 ($2,141)$1,441$700$436,963
22 ($2,141)$1,438$703$436,260
23 ($2,141)$1,436$705$435,555
24 ($2,141)$1,434$707$434,848
Year 3 - 25 ($2,141)$1,431$710$434,138
26 ($2,141)$1,429$712$433,426
27 ($2,141)$1,427$714$432,711
28 ($2,141)$1,424$717$431,995
29 ($2,141)$1,422$719$431,275
30 ($2,141)$1,420$721$430,554
31 ($2,141)$1,417$724$429,830
32 ($2,141)$1,415$726$429,104
33 ($2,141)$1,412$729$428,375
34 ($2,141)$1,410$731$427,644
35 ($2,141)$1,408$733$426,911
36 ($2,141)$1,405$736$426,175
Year 4 - 37 ($2,141)$1,403$738$425,437
38 ($2,141)$1,400$741$424,696
39 ($2,141)$1,398$743$423,953
40 ($2,141)$1,396$746$423,207
41 ($2,141)$1,393$748$422,459
42 ($2,141)$1,391$751$421,708
43 ($2,141)$1,388$753$420,955
44 ($2,141)$1,386$755$420,200
45 ($2,141)$1,383$758$419,442
46 ($2,141)$1,381$760$418,682
47 ($2,141)$1,378$763$417,919
48 ($2,141)$1,376$765$417,153
Year 5 - 49 ($2,141)$1,373$768$416,385
50 ($2,141)$1,371$771$415,615
51 ($2,141)$1,368$773$414,842
52 ($2,141)$1,366$776$414,066
53 ($2,141)$1,363$778$413,288
54 ($2,141)$1,360$781$412,507
55 ($2,141)$1,358$783$411,724
56 ($2,141)$1,355$786$410,938
57 ($2,141)$1,353$788$410,150
58 ($2,141)$1,350$791$409,359
59 ($2,141)$1,347$794$408,565
60 ($2,141)$1,345$796$407,769
Year 6 - 61 ($2,141)$1,342$799$406,970
62 ($2,141)$1,340$802$406,168
63 ($2,141)$1,337$804$405,364
64 ($2,141)$1,334$807$404,557
65 ($2,141)$1,332$809$403,748
66 ($2,141)$1,329$812$402,936
67 ($2,141)$1,326$815$402,121
68 ($2,141)$1,324$817$401,304
69 ($2,141)$1,321$820$400,483
70 ($2,141)$1,318$823$399,661
71 ($2,141)$1,316$826$398,835
72 ($2,141)$1,313$828$398,007
Year 7 - 73 ($2,141)$1,310$831$397,176
74 ($2,141)$1,307$834$396,342
75 ($2,141)$1,305$836$395,506
76 ($2,141)$1,302$839$394,666
77 ($2,141)$1,299$842$393,824
78 ($2,141)$1,296$845$392,980
79 ($2,141)$1,294$848$392,132
80 ($2,141)$1,291$850$391,282
81 ($2,141)$1,288$853$390,428
82 ($2,141)$1,285$856$389,573
83 ($2,141)$1,282$859$388,714
84 ($2,141)$1,280$862$387,852
Year 8 - 85 ($2,141)$1,277$864$386,988
86 ($2,141)$1,274$867$386,120
87 ($2,141)$1,271$870$385,250
88 ($2,141)$1,268$873$384,377
89 ($2,141)$1,265$876$383,501
90 ($2,141)$1,262$879$382,623
91 ($2,141)$1,259$882$381,741
92 ($2,141)$1,257$885$380,857
93 ($2,141)$1,254$887$379,969
94 ($2,141)$1,251$890$379,079
95 ($2,141)$1,248$893$378,185
96 ($2,141)$1,245$896$377,289
Year 9 - 97 ($2,141)$1,242$899$376,390
98 ($2,141)$1,239$902$375,488
99 ($2,141)$1,236$905$374,583
100 ($2,141)$1,233$908$373,675
101 ($2,141)$1,230$911$372,763
102 ($2,141)$1,227$914$371,849
103 ($2,141)$1,224$917$370,932
104 ($2,141)$1,221$920$370,012
105 ($2,141)$1,218$923$369,089
106 ($2,141)$1,215$926$368,163
107 ($2,141)$1,212$929$367,233
108 ($2,141)$1,209$932$366,301
Year 10 - 109 ($2,141)$1,206$935$365,366
110 ($2,141)$1,203$938$364,427
111 ($2,141)$1,200$942$363,486
112 ($2,141)$1,196$945$362,541
113 ($2,141)$1,193$948$361,593
114 ($2,141)$1,190$951$360,643
115 ($2,141)$1,187$954$359,689
116 ($2,141)$1,184$957$358,731
117 ($2,141)$1,181$960$357,771
118 ($2,141)$1,178$963$356,808
119 ($2,141)$1,174$967$355,841
120 ($2,141)$1,171$970$354,871
Year 11 - 121 ($2,141)$1,168$973$353,898
122 ($2,141)$1,165$976$352,922
123 ($2,141)$1,162$979$351,943
124 ($2,141)$1,158$983$350,960
125 ($2,141)$1,155$986$349,974
126 ($2,141)$1,152$989$348,985
127 ($2,141)$1,149$992$347,993
128 ($2,141)$1,145$996$346,997
129 ($2,141)$1,142$999$345,998
130 ($2,141)$1,139$1,002$344,996
131 ($2,141)$1,136$1,006$343,990
132 ($2,141)$1,132$1,009$342,982
Year 12 - 133 ($2,141)$1,129$1,012$341,970
134 ($2,141)$1,126$1,015$340,954
135 ($2,141)$1,122$1,019$339,935
136 ($2,141)$1,119$1,022$338,913
137 ($2,141)$1,116$1,026$337,888
138 ($2,141)$1,112$1,029$336,859
139 ($2,141)$1,109$1,032$335,826
140 ($2,141)$1,105$1,036$334,791
141 ($2,141)$1,102$1,039$333,752
142 ($2,141)$1,099$1,043$332,709
143 ($2,141)$1,095$1,046$331,663
144 ($2,141)$1,092$1,049$330,614
Year 13 - 145 ($2,141)$1,088$1,053$329,561
146 ($2,141)$1,085$1,056$328,505
147 ($2,141)$1,081$1,060$327,445
148 ($2,141)$1,078$1,063$326,382
149 ($2,141)$1,074$1,067$325,315
150 ($2,141)$1,071$1,070$324,244
151 ($2,141)$1,067$1,074$323,171
152 ($2,141)$1,064$1,077$322,093
153 ($2,141)$1,060$1,081$321,012
154 ($2,141)$1,057$1,084$319,928
155 ($2,141)$1,053$1,088$318,840
156 ($2,141)$1,050$1,092$317,748
Year 14 - 157 ($2,141)$1,046$1,095$316,653
158 ($2,141)$1,042$1,099$315,554
159 ($2,141)$1,039$1,102$314,452
160 ($2,141)$1,035$1,106$313,346
161 ($2,141)$1,031$1,110$312,236
162 ($2,141)$1,028$1,113$311,123
163 ($2,141)$1,024$1,117$310,006
164 ($2,141)$1,020$1,121$308,885
165 ($2,141)$1,017$1,124$307,761
166 ($2,141)$1,013$1,128$306,633
167 ($2,141)$1,009$1,132$305,501
168 ($2,141)$1,006$1,136$304,366
Year 15 - 169 ($2,141)$1,002$1,139$303,226
170 ($2,141)$998$1,143$302,083
171 ($2,141)$994$1,147$300,937
172 ($2,141)$991$1,151$299,786
173 ($2,141)$987$1,154$298,632
174 ($2,141)$983$1,158$297,474
175 ($2,141)$979$1,162$296,312
176 ($2,141)$975$1,166$295,146
177 ($2,141)$972$1,170$293,976
178 ($2,141)$968$1,173$292,803
179 ($2,141)$964$1,177$291,626
180 ($2,141)$960$1,181$290,444
Year 16 - 181 ($2,141)$956$1,185$289,259
182 ($2,141)$952$1,189$288,070
183 ($2,141)$948$1,193$286,877
184 ($2,141)$944$1,197$285,681
185 ($2,141)$940$1,201$284,480
186 ($2,141)$936$1,205$283,275
187 ($2,141)$932$1,209$282,067
188 ($2,141)$928$1,213$280,854
189 ($2,141)$924$1,217$279,637
190 ($2,141)$920$1,221$278,417
191 ($2,141)$916$1,225$277,192
192 ($2,141)$912$1,229$275,963
Year 17 - 193 ($2,141)$908$1,233$274,731
194 ($2,141)$904$1,237$273,494
195 ($2,141)$900$1,241$272,253
196 ($2,141)$896$1,245$271,008
197 ($2,141)$892$1,249$269,759
198 ($2,141)$888$1,253$268,506
199 ($2,141)$884$1,257$267,248
200 ($2,141)$880$1,261$265,987
201 ($2,141)$876$1,266$264,722
202 ($2,141)$871$1,270$263,452
203 ($2,141)$867$1,274$262,178
204 ($2,141)$863$1,278$260,900
Year 18 - 205 ($2,141)$859$1,282$259,617
206 ($2,141)$855$1,287$258,331
207 ($2,141)$850$1,291$257,040
208 ($2,141)$846$1,295$255,745
209 ($2,141)$842$1,299$254,446
210 ($2,141)$838$1,304$253,142
211 ($2,141)$833$1,308$251,834
212 ($2,141)$829$1,312$250,522
213 ($2,141)$825$1,316$249,206
214 ($2,141)$820$1,321$247,885
215 ($2,141)$816$1,325$246,560
216 ($2,141)$812$1,330$245,230
Year 19 - 217 ($2,141)$807$1,334$243,896
218 ($2,141)$803$1,338$242,558
219 ($2,141)$798$1,343$241,215
220 ($2,141)$794$1,347$239,868
221 ($2,141)$790$1,352$238,517
222 ($2,141)$785$1,356$237,161
223 ($2,141)$781$1,360$235,800
224 ($2,141)$776$1,365$234,435
225 ($2,141)$772$1,369$233,066
226 ($2,141)$767$1,374$231,692
227 ($2,141)$763$1,378$230,314
228 ($2,141)$758$1,383$228,931
Year 20 - 229 ($2,141)$754$1,388$227,543
230 ($2,141)$749$1,392$226,151
231 ($2,141)$744$1,397$224,754
232 ($2,141)$740$1,401$223,353
233 ($2,141)$735$1,406$221,947
234 ($2,141)$731$1,411$220,536
235 ($2,141)$726$1,415$219,121
236 ($2,141)$721$1,420$217,701
237 ($2,141)$717$1,425$216,277
238 ($2,141)$712$1,429$214,848
239 ($2,141)$707$1,434$213,414
240 ($2,141)$702$1,439$211,975
Year 21 - 241 ($2,141)$698$1,443$210,532
242 ($2,141)$693$1,448$209,084
243 ($2,141)$688$1,453$207,631
244 ($2,141)$683$1,458$206,173
245 ($2,141)$679$1,462$204,711
246 ($2,141)$674$1,467$203,243
247 ($2,141)$669$1,472$201,771
248 ($2,141)$664$1,477$200,294
249 ($2,141)$659$1,482$198,813
250 ($2,141)$654$1,487$197,326
251 ($2,141)$650$1,492$195,834
252 ($2,141)$645$1,496$194,338
Year 22 - 253 ($2,141)$640$1,501$192,836
254 ($2,141)$635$1,506$191,330
255 ($2,141)$630$1,511$189,819
256 ($2,141)$625$1,516$188,302
257 ($2,141)$620$1,521$186,781
258 ($2,141)$615$1,526$185,255
259 ($2,141)$610$1,531$183,724
260 ($2,141)$605$1,536$182,187
261 ($2,141)$600$1,541$180,646
262 ($2,141)$595$1,546$179,099
263 ($2,141)$590$1,552$177,548
264 ($2,141)$584$1,557$175,991
Year 23 - 265 ($2,141)$579$1,562$174,429
266 ($2,141)$574$1,567$172,862
267 ($2,141)$569$1,572$171,290
268 ($2,141)$564$1,577$169,713
269 ($2,141)$559$1,582$168,130
270 ($2,141)$553$1,588$166,543
271 ($2,141)$548$1,593$164,950
272 ($2,141)$543$1,598$163,352
273 ($2,141)$538$1,603$161,748
274 ($2,141)$532$1,609$160,140
275 ($2,141)$527$1,614$158,526
276 ($2,141)$522$1,619$156,906
Year 24 - 277 ($2,141)$516$1,625$155,282
278 ($2,141)$511$1,630$153,652
279 ($2,141)$506$1,635$152,016
280 ($2,141)$500$1,641$150,376
281 ($2,141)$495$1,646$148,729
282 ($2,141)$490$1,652$147,078
283 ($2,141)$484$1,657$145,421
284 ($2,141)$479$1,662$143,759
285 ($2,141)$473$1,668$142,091
286 ($2,141)$468$1,673$140,417
287 ($2,141)$462$1,679$138,738
288 ($2,141)$457$1,684$137,054
Year 25 - 289 ($2,141)$451$1,690$135,364
290 ($2,141)$446$1,696$133,668
291 ($2,141)$440$1,701$131,967
292 ($2,141)$434$1,707$130,261
293 ($2,141)$429$1,712$128,548
294 ($2,141)$423$1,718$126,830
295 ($2,141)$417$1,724$125,107
296 ($2,141)$412$1,729$123,377
297 ($2,141)$406$1,735$121,642
298 ($2,141)$400$1,741$119,902
299 ($2,141)$395$1,746$118,155
300 ($2,141)$389$1,752$116,403
Year 26 - 301 ($2,141)$383$1,758$114,645
302 ($2,141)$377$1,764$112,881
303 ($2,141)$372$1,770$111,112
304 ($2,141)$366$1,775$109,336
305 ($2,141)$360$1,781$107,555
306 ($2,141)$354$1,787$105,768
307 ($2,141)$348$1,793$103,975
308 ($2,141)$342$1,799$102,176
309 ($2,141)$336$1,805$100,371
310 ($2,141)$330$1,811$98,561
311 ($2,141)$324$1,817$96,744
312 ($2,141)$318$1,823$94,921
Year 27 - 313 ($2,141)$312$1,829$93,093
314 ($2,141)$306$1,835$91,258
315 ($2,141)$300$1,841$89,417
316 ($2,141)$294$1,847$87,571
317 ($2,141)$288$1,853$85,718
318 ($2,141)$282$1,859$83,859
319 ($2,141)$276$1,865$81,994
320 ($2,141)$270$1,871$80,122
321 ($2,141)$264$1,877$78,245
322 ($2,141)$258$1,884$76,361
323 ($2,141)$251$1,890$74,472
324 ($2,141)$245$1,896$72,576
Year 28 - 325 ($2,141)$239$1,902$70,674
326 ($2,141)$233$1,908$68,765
327 ($2,141)$226$1,915$66,850
328 ($2,141)$220$1,921$64,929
329 ($2,141)$214$1,927$63,002
330 ($2,141)$207$1,934$61,068
331 ($2,141)$201$1,940$59,128
332 ($2,141)$195$1,946$57,182
333 ($2,141)$188$1,953$55,229
334 ($2,141)$182$1,959$53,269
335 ($2,141)$175$1,966$51,304
336 ($2,141)$169$1,972$49,331
Year 29 - 337 ($2,141)$162$1,979$47,353
338 ($2,141)$156$1,985$45,367
339 ($2,141)$149$1,992$43,376
340 ($2,141)$143$1,998$41,377
341 ($2,141)$136$2,005$39,372
342 ($2,141)$130$2,012$37,361
343 ($2,141)$123$2,018$35,343
344 ($2,141)$116$2,025$33,318
345 ($2,141)$110$2,031$31,286
346 ($2,141)$103$2,038$29,248
347 ($2,141)$96$2,045$27,204
348 ($2,141)$90$2,052$25,152
Year 30 - 349 ($2,141)$83$2,058$23,094
350 ($2,141)$76$2,065$21,029
351 ($2,141)$69$2,072$18,957
352 ($2,141)$62$2,079$16,878
353 ($2,141)$56$2,086$14,792
354 ($2,141)$49$2,092$12,700
355 ($2,141)$42$2,099$10,601
356 ($2,141)$35$2,106$8,494
357 ($2,141)$28$2,113$6,381
358 ($2,141)$21$2,120$4,261
359 ($2,141)$14$2,127$2,134
360 ($2,141)$7$2,134$0
TOTALS$319,600$451,200$770,800

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.