« Back to all home prices

Mortgage Payment Schedule for a $570,000 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 October 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($114,000) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,146 360 $316,411 $772,411

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


NMLS #: 1023
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 67717
$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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.991% | Rate: 3.990% | Fees: $25 | 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
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  $570,000
Down Payment $114,000$456,000
Year 1 - 1 ($2,146)$1,474$671$455,329
2 ($2,146)$1,472$673$454,655
3 ($2,146)$1,470$676$453,980
4 ($2,146)$1,468$678$453,302
5 ($2,146)$1,466$680$452,622
6 ($2,146)$1,463$682$451,940
7 ($2,146)$1,461$684$451,256
8 ($2,146)$1,459$687$450,569
9 ($2,146)$1,457$689$449,881
10 ($2,146)$1,455$691$449,190
11 ($2,146)$1,452$693$448,496
12 ($2,146)$1,450$695$447,801
Year 2 - 13 ($2,146)$1,448$698$447,103
14 ($2,146)$1,446$700$446,403
15 ($2,146)$1,443$702$445,701
16 ($2,146)$1,441$704$444,997
17 ($2,146)$1,439$707$444,290
18 ($2,146)$1,437$709$443,581
19 ($2,146)$1,434$711$442,869
20 ($2,146)$1,432$714$442,156
21 ($2,146)$1,430$716$441,440
22 ($2,146)$1,427$718$440,722
23 ($2,146)$1,425$721$440,001
24 ($2,146)$1,423$723$439,278
Year 3 - 25 ($2,146)$1,420$725$438,553
26 ($2,146)$1,418$728$437,825
27 ($2,146)$1,416$730$437,095
28 ($2,146)$1,413$732$436,363
29 ($2,146)$1,411$735$435,628
30 ($2,146)$1,409$737$434,891
31 ($2,146)$1,406$739$434,152
32 ($2,146)$1,404$742$433,410
33 ($2,146)$1,401$744$432,666
34 ($2,146)$1,399$747$431,919
35 ($2,146)$1,397$749$431,170
36 ($2,146)$1,394$751$430,419
Year 4 - 37 ($2,146)$1,392$754$429,665
38 ($2,146)$1,389$756$428,908
39 ($2,146)$1,387$759$428,150
40 ($2,146)$1,384$761$427,388
41 ($2,146)$1,382$764$426,625
42 ($2,146)$1,379$766$425,859
43 ($2,146)$1,377$769$425,090
44 ($2,146)$1,374$771$424,319
45 ($2,146)$1,372$774$423,545
46 ($2,146)$1,369$776$422,769
47 ($2,146)$1,367$779$421,990
48 ($2,146)$1,364$781$421,209
Year 5 - 49 ($2,146)$1,362$784$420,426
50 ($2,146)$1,359$786$419,639
51 ($2,146)$1,357$789$418,851
52 ($2,146)$1,354$791$418,059
53 ($2,146)$1,352$794$417,265
54 ($2,146)$1,349$796$416,469
55 ($2,146)$1,347$799$415,670
56 ($2,146)$1,344$802$414,868
57 ($2,146)$1,341$804$414,064
58 ($2,146)$1,339$807$413,257
59 ($2,146)$1,336$809$412,448
60 ($2,146)$1,334$812$411,636
Year 6 - 61 ($2,146)$1,331$815$410,821
62 ($2,146)$1,328$817$410,004
63 ($2,146)$1,326$820$409,184
64 ($2,146)$1,323$823$408,362
65 ($2,146)$1,320$825$407,537
66 ($2,146)$1,318$828$406,709
67 ($2,146)$1,315$831$405,878
68 ($2,146)$1,312$833$405,045
69 ($2,146)$1,310$836$404,209
70 ($2,146)$1,307$839$403,370
71 ($2,146)$1,304$841$402,529
72 ($2,146)$1,302$844$401,685
Year 7 - 73 ($2,146)$1,299$847$400,838
74 ($2,146)$1,296$850$399,988
75 ($2,146)$1,293$852$399,136
76 ($2,146)$1,291$855$398,281
77 ($2,146)$1,288$858$397,423
78 ($2,146)$1,285$861$396,563
79 ($2,146)$1,282$863$395,699
80 ($2,146)$1,279$866$394,833
81 ($2,146)$1,277$869$393,964
82 ($2,146)$1,274$872$393,092
83 ($2,146)$1,271$875$392,218
84 ($2,146)$1,268$877$391,340
Year 8 - 85 ($2,146)$1,265$880$390,460
86 ($2,146)$1,262$883$389,577
87 ($2,146)$1,260$886$388,691
88 ($2,146)$1,257$889$387,802
89 ($2,146)$1,254$892$386,911
90 ($2,146)$1,251$895$386,016
91 ($2,146)$1,248$897$385,119
92 ($2,146)$1,245$900$384,218
93 ($2,146)$1,242$903$383,315
94 ($2,146)$1,239$906$382,409
95 ($2,146)$1,236$909$381,500
96 ($2,146)$1,234$912$380,588
Year 9 - 97 ($2,146)$1,231$915$379,673
98 ($2,146)$1,228$918$378,755
99 ($2,146)$1,225$921$377,834
100 ($2,146)$1,222$924$376,910
101 ($2,146)$1,219$927$375,983
102 ($2,146)$1,216$930$375,053
103 ($2,146)$1,213$933$374,120
104 ($2,146)$1,210$936$373,184
105 ($2,146)$1,207$939$372,245
106 ($2,146)$1,204$942$371,303
107 ($2,146)$1,201$945$370,358
108 ($2,146)$1,197$948$369,410
Year 10 - 109 ($2,146)$1,194$951$368,459
110 ($2,146)$1,191$954$367,505
111 ($2,146)$1,188$957$366,547
112 ($2,146)$1,185$960$365,587
113 ($2,146)$1,182$964$364,623
114 ($2,146)$1,179$967$363,657
115 ($2,146)$1,176$970$362,687
116 ($2,146)$1,173$973$361,714
117 ($2,146)$1,170$976$360,738
118 ($2,146)$1,166$979$359,759
119 ($2,146)$1,163$982$358,776
120 ($2,146)$1,160$986$357,791
Year 11 - 121 ($2,146)$1,157$989$356,802
122 ($2,146)$1,154$992$355,810
123 ($2,146)$1,150$995$354,815
124 ($2,146)$1,147$998$353,817
125 ($2,146)$1,144$1,002$352,815
126 ($2,146)$1,141$1,005$351,810
127 ($2,146)$1,138$1,008$350,802
128 ($2,146)$1,134$1,011$349,791
129 ($2,146)$1,131$1,015$348,776
130 ($2,146)$1,128$1,018$347,758
131 ($2,146)$1,124$1,021$346,737
132 ($2,146)$1,121$1,024$345,713
Year 12 - 133 ($2,146)$1,118$1,028$344,685
134 ($2,146)$1,114$1,031$343,654
135 ($2,146)$1,111$1,034$342,620
136 ($2,146)$1,108$1,038$341,582
137 ($2,146)$1,104$1,041$340,541
138 ($2,146)$1,101$1,045$339,496
139 ($2,146)$1,098$1,048$338,448
140 ($2,146)$1,094$1,051$337,397
141 ($2,146)$1,091$1,055$336,342
142 ($2,146)$1,088$1,058$335,284
143 ($2,146)$1,084$1,061$334,223
144 ($2,146)$1,081$1,065$333,158
Year 13 - 145 ($2,146)$1,077$1,068$332,089
146 ($2,146)$1,074$1,072$331,018
147 ($2,146)$1,070$1,075$329,942
148 ($2,146)$1,067$1,079$328,864
149 ($2,146)$1,063$1,082$327,781
150 ($2,146)$1,060$1,086$326,695
151 ($2,146)$1,056$1,089$325,606
152 ($2,146)$1,053$1,093$324,513
153 ($2,146)$1,049$1,096$323,417
154 ($2,146)$1,046$1,100$322,317
155 ($2,146)$1,042$1,103$321,214
156 ($2,146)$1,039$1,107$320,107
Year 14 - 157 ($2,146)$1,035$1,111$318,996
158 ($2,146)$1,031$1,114$317,882
159 ($2,146)$1,028$1,118$316,764
160 ($2,146)$1,024$1,121$315,643
161 ($2,146)$1,021$1,125$314,518
162 ($2,146)$1,017$1,129$313,389
163 ($2,146)$1,013$1,132$312,257
164 ($2,146)$1,010$1,136$311,121
165 ($2,146)$1,006$1,140$309,981
166 ($2,146)$1,002$1,143$308,838
167 ($2,146)$999$1,147$307,691
168 ($2,146)$995$1,151$306,540
Year 15 - 169 ($2,146)$991$1,154$305,386
170 ($2,146)$987$1,158$304,228
171 ($2,146)$984$1,162$303,066
172 ($2,146)$980$1,166$301,900
173 ($2,146)$976$1,169$300,731
174 ($2,146)$972$1,173$299,557
175 ($2,146)$969$1,177$298,380
176 ($2,146)$965$1,181$297,200
177 ($2,146)$961$1,185$296,015
178 ($2,146)$957$1,188$294,827
179 ($2,146)$953$1,192$293,634
180 ($2,146)$949$1,196$292,438
Year 16 - 181 ($2,146)$946$1,200$291,238
182 ($2,146)$942$1,204$290,034
183 ($2,146)$938$1,208$288,826
184 ($2,146)$934$1,212$287,615
185 ($2,146)$930$1,216$286,399
186 ($2,146)$926$1,220$285,179
187 ($2,146)$922$1,224$283,956
188 ($2,146)$918$1,227$282,728
189 ($2,146)$914$1,231$281,497
190 ($2,146)$910$1,235$280,262
191 ($2,146)$906$1,239$279,022
192 ($2,146)$902$1,243$277,779
Year 17 - 193 ($2,146)$898$1,247$276,531
194 ($2,146)$894$1,251$275,280
195 ($2,146)$890$1,256$274,024
196 ($2,146)$886$1,260$272,765
197 ($2,146)$882$1,264$271,501
198 ($2,146)$878$1,268$270,233
199 ($2,146)$874$1,272$268,962
200 ($2,146)$870$1,276$267,686
201 ($2,146)$866$1,280$266,406
202 ($2,146)$861$1,284$265,121
203 ($2,146)$857$1,288$263,833
204 ($2,146)$853$1,293$262,540
Year 18 - 205 ($2,146)$849$1,297$261,244
206 ($2,146)$845$1,301$259,943
207 ($2,146)$840$1,305$258,638
208 ($2,146)$836$1,309$257,328
209 ($2,146)$832$1,314$256,015
210 ($2,146)$828$1,318$254,697
211 ($2,146)$824$1,322$253,375
212 ($2,146)$819$1,326$252,049
213 ($2,146)$815$1,331$250,718
214 ($2,146)$811$1,335$249,383
215 ($2,146)$806$1,339$248,044
216 ($2,146)$802$1,344$246,700
Year 19 - 217 ($2,146)$798$1,348$245,352
218 ($2,146)$793$1,352$244,000
219 ($2,146)$789$1,357$242,643
220 ($2,146)$785$1,361$241,282
221 ($2,146)$780$1,365$239,917
222 ($2,146)$776$1,370$238,547
223 ($2,146)$771$1,374$237,173
224 ($2,146)$767$1,379$235,794
225 ($2,146)$762$1,383$234,411
226 ($2,146)$758$1,388$233,023
227 ($2,146)$753$1,392$231,631
228 ($2,146)$749$1,397$230,234
Year 20 - 229 ($2,146)$744$1,401$228,833
230 ($2,146)$740$1,406$227,428
231 ($2,146)$735$1,410$226,017
232 ($2,146)$731$1,415$224,603
233 ($2,146)$726$1,419$223,183
234 ($2,146)$722$1,424$221,759
235 ($2,146)$717$1,429$220,331
236 ($2,146)$712$1,433$218,897
237 ($2,146)$708$1,438$217,460
238 ($2,146)$703$1,442$216,017
239 ($2,146)$698$1,447$214,570
240 ($2,146)$694$1,452$213,118
Year 21 - 241 ($2,146)$689$1,457$211,662
242 ($2,146)$684$1,461$210,201
243 ($2,146)$680$1,466$208,735
244 ($2,146)$675$1,471$207,264
245 ($2,146)$670$1,475$205,789
246 ($2,146)$665$1,480$204,308
247 ($2,146)$661$1,485$202,823
248 ($2,146)$656$1,490$201,334
249 ($2,146)$651$1,495$199,839
250 ($2,146)$646$1,499$198,339
251 ($2,146)$641$1,504$196,835
252 ($2,146)$636$1,509$195,326
Year 22 - 253 ($2,146)$632$1,514$193,812
254 ($2,146)$627$1,519$192,293
255 ($2,146)$622$1,524$190,769
256 ($2,146)$617$1,529$189,240
257 ($2,146)$612$1,534$187,707
258 ($2,146)$607$1,539$186,168
259 ($2,146)$602$1,544$184,624
260 ($2,146)$597$1,549$183,076
261 ($2,146)$592$1,554$181,522
262 ($2,146)$587$1,559$179,964
263 ($2,146)$582$1,564$178,400
264 ($2,146)$577$1,569$176,831
Year 23 - 265 ($2,146)$572$1,574$175,257
266 ($2,146)$567$1,579$173,678
267 ($2,146)$562$1,584$172,094
268 ($2,146)$556$1,589$170,505
269 ($2,146)$551$1,594$168,911
270 ($2,146)$546$1,599$167,311
271 ($2,146)$541$1,605$165,707
272 ($2,146)$536$1,610$164,097
273 ($2,146)$531$1,615$162,482
274 ($2,146)$525$1,620$160,862
275 ($2,146)$520$1,625$159,236
276 ($2,146)$515$1,631$157,606
Year 24 - 277 ($2,146)$510$1,636$155,970
278 ($2,146)$504$1,641$154,328
279 ($2,146)$499$1,647$152,682
280 ($2,146)$494$1,652$151,030
281 ($2,146)$488$1,657$149,373
282 ($2,146)$483$1,663$147,710
283 ($2,146)$478$1,668$146,042
284 ($2,146)$472$1,673$144,369
285 ($2,146)$467$1,679$142,690
286 ($2,146)$461$1,684$141,006
287 ($2,146)$456$1,690$139,316
288 ($2,146)$450$1,695$137,621
Year 25 - 289 ($2,146)$445$1,701$135,920
290 ($2,146)$439$1,706$134,214
291 ($2,146)$434$1,712$132,502
292 ($2,146)$428$1,717$130,785
293 ($2,146)$423$1,723$129,063
294 ($2,146)$417$1,728$127,334
295 ($2,146)$412$1,734$125,600
296 ($2,146)$406$1,739$123,861
297 ($2,146)$400$1,745$122,116
298 ($2,146)$395$1,751$120,365
299 ($2,146)$389$1,756$118,609
300 ($2,146)$384$1,762$116,847
Year 26 - 301 ($2,146)$378$1,768$115,079
302 ($2,146)$372$1,773$113,305
303 ($2,146)$366$1,779$111,526
304 ($2,146)$361$1,785$109,741
305 ($2,146)$355$1,791$107,950
306 ($2,146)$349$1,797$106,154
307 ($2,146)$343$1,802$104,351
308 ($2,146)$337$1,808$102,543
309 ($2,146)$332$1,814$100,729
310 ($2,146)$326$1,820$98,909
311 ($2,146)$320$1,826$97,084
312 ($2,146)$314$1,832$95,252
Year 27 - 313 ($2,146)$308$1,838$93,414
314 ($2,146)$302$1,844$91,571
315 ($2,146)$296$1,850$89,721
316 ($2,146)$290$1,855$87,866
317 ($2,146)$284$1,861$86,004
318 ($2,146)$278$1,868$84,137
319 ($2,146)$272$1,874$82,263
320 ($2,146)$266$1,880$80,384
321 ($2,146)$260$1,886$78,498
322 ($2,146)$254$1,892$76,606
323 ($2,146)$248$1,898$74,708
324 ($2,146)$242$1,904$72,804
Year 28 - 325 ($2,146)$235$1,910$70,894
326 ($2,146)$229$1,916$68,978
327 ($2,146)$223$1,923$67,055
328 ($2,146)$217$1,929$65,126
329 ($2,146)$211$1,935$63,191
330 ($2,146)$204$1,941$61,250
331 ($2,146)$198$1,948$59,302
332 ($2,146)$192$1,954$57,349
333 ($2,146)$185$1,960$55,388
334 ($2,146)$179$1,966$53,422
335 ($2,146)$173$1,973$51,449
336 ($2,146)$166$1,979$49,470
Year 29 - 337 ($2,146)$160$1,986$47,484
338 ($2,146)$154$1,992$45,492
339 ($2,146)$147$1,998$43,494
340 ($2,146)$141$2,005$41,489
341 ($2,146)$134$2,011$39,477
342 ($2,146)$128$2,018$37,459
343 ($2,146)$121$2,024$35,435
344 ($2,146)$115$2,031$33,404
345 ($2,146)$108$2,038$31,366
346 ($2,146)$101$2,044$29,322
347 ($2,146)$95$2,051$27,271
348 ($2,146)$88$2,057$25,214
Year 30 - 349 ($2,146)$82$2,064$23,150
350 ($2,146)$75$2,071$21,079
351 ($2,146)$68$2,077$19,002
352 ($2,146)$61$2,084$16,918
353 ($2,146)$55$2,091$14,827
354 ($2,146)$48$2,098$12,729
355 ($2,146)$41$2,104$10,625
356 ($2,146)$34$2,111$8,513
357 ($2,146)$28$2,118$6,395
358 ($2,146)$21$2,125$4,270
359 ($2,146)$14$2,132$2,139
360 ($2,146)$7$2,139$0
TOTALS$316,411$456,000$772,411

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.