« 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 January 11, 2018. 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


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,174 360 $326,779 $782,779

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $570,000
Down Payment $114,000$456,000
Year 1 - 1 ($2,174)$1,516$658$455,342
2 ($2,174)$1,514$660$454,681
3 ($2,174)$1,512$663$454,019
4 ($2,174)$1,510$665$453,354
5 ($2,174)$1,507$667$452,687
6 ($2,174)$1,505$669$452,018
7 ($2,174)$1,503$671$451,346
8 ($2,174)$1,501$674$450,673
9 ($2,174)$1,498$676$449,997
10 ($2,174)$1,496$678$449,319
11 ($2,174)$1,494$680$448,638
12 ($2,174)$1,492$683$447,956
Year 2 - 13 ($2,174)$1,489$685$447,271
14 ($2,174)$1,487$687$446,584
15 ($2,174)$1,485$689$445,894
16 ($2,174)$1,483$692$445,202
17 ($2,174)$1,480$694$444,508
18 ($2,174)$1,478$696$443,812
19 ($2,174)$1,476$699$443,113
20 ($2,174)$1,473$701$442,412
21 ($2,174)$1,471$703$441,709
22 ($2,174)$1,469$706$441,003
23 ($2,174)$1,466$708$440,295
24 ($2,174)$1,464$710$439,585
Year 3 - 25 ($2,174)$1,462$713$438,872
26 ($2,174)$1,459$715$438,157
27 ($2,174)$1,457$718$437,439
28 ($2,174)$1,454$720$436,719
29 ($2,174)$1,452$722$435,997
30 ($2,174)$1,450$725$435,272
31 ($2,174)$1,447$727$434,545
32 ($2,174)$1,445$730$433,816
33 ($2,174)$1,442$732$433,084
34 ($2,174)$1,440$734$432,349
35 ($2,174)$1,438$737$431,612
36 ($2,174)$1,435$739$430,873
Year 4 - 37 ($2,174)$1,433$742$430,131
38 ($2,174)$1,430$744$429,387
39 ($2,174)$1,428$747$428,641
40 ($2,174)$1,425$749$427,891
41 ($2,174)$1,423$752$427,140
42 ($2,174)$1,420$754$426,386
43 ($2,174)$1,418$757$425,629
44 ($2,174)$1,415$759$424,870
45 ($2,174)$1,413$762$424,108
46 ($2,174)$1,410$764$423,344
47 ($2,174)$1,408$767$422,577
48 ($2,174)$1,405$769$421,808
Year 5 - 49 ($2,174)$1,403$772$421,036
50 ($2,174)$1,400$774$420,261
51 ($2,174)$1,397$777$419,484
52 ($2,174)$1,395$780$418,705
53 ($2,174)$1,392$782$417,923
54 ($2,174)$1,390$785$417,138
55 ($2,174)$1,387$787$416,350
56 ($2,174)$1,384$790$415,560
57 ($2,174)$1,382$793$414,768
58 ($2,174)$1,379$795$413,973
59 ($2,174)$1,376$798$413,175
60 ($2,174)$1,374$801$412,374
Year 6 - 61 ($2,174)$1,371$803$411,571
62 ($2,174)$1,368$806$410,765
63 ($2,174)$1,366$809$409,956
64 ($2,174)$1,363$811$409,145
65 ($2,174)$1,360$814$408,331
66 ($2,174)$1,358$817$407,514
67 ($2,174)$1,355$819$406,695
68 ($2,174)$1,352$822$405,873
69 ($2,174)$1,350$825$405,048
70 ($2,174)$1,347$828$404,220
71 ($2,174)$1,344$830$403,390
72 ($2,174)$1,341$833$402,557
Year 7 - 73 ($2,174)$1,339$836$401,721
74 ($2,174)$1,336$839$400,882
75 ($2,174)$1,333$841$400,041
76 ($2,174)$1,330$844$399,197
77 ($2,174)$1,327$847$398,350
78 ($2,174)$1,325$850$397,500
79 ($2,174)$1,322$853$396,647
80 ($2,174)$1,319$856$395,791
81 ($2,174)$1,316$858$394,933
82 ($2,174)$1,313$861$394,072
83 ($2,174)$1,310$864$393,208
84 ($2,174)$1,307$867$392,341
Year 8 - 85 ($2,174)$1,305$870$391,471
86 ($2,174)$1,302$873$390,598
87 ($2,174)$1,299$876$389,723
88 ($2,174)$1,296$879$388,844
89 ($2,174)$1,293$881$387,962
90 ($2,174)$1,290$884$387,078
91 ($2,174)$1,287$887$386,191
92 ($2,174)$1,284$890$385,300
93 ($2,174)$1,281$893$384,407
94 ($2,174)$1,278$896$383,511
95 ($2,174)$1,275$899$382,612
96 ($2,174)$1,272$902$381,710
Year 9 - 97 ($2,174)$1,269$905$380,804
98 ($2,174)$1,266$908$379,896
99 ($2,174)$1,263$911$378,985
100 ($2,174)$1,260$914$378,071
101 ($2,174)$1,257$917$377,153
102 ($2,174)$1,254$920$376,233
103 ($2,174)$1,251$923$375,310
104 ($2,174)$1,248$926$374,383
105 ($2,174)$1,245$930$373,454
106 ($2,174)$1,242$933$372,521
107 ($2,174)$1,239$936$371,585
108 ($2,174)$1,236$939$370,646
Year 10 - 109 ($2,174)$1,232$942$369,704
110 ($2,174)$1,229$945$368,759
111 ($2,174)$1,226$948$367,811
112 ($2,174)$1,223$951$366,859
113 ($2,174)$1,220$955$365,905
114 ($2,174)$1,217$958$364,947
115 ($2,174)$1,213$961$363,986
116 ($2,174)$1,210$964$363,022
117 ($2,174)$1,207$967$362,055
118 ($2,174)$1,204$971$361,084
119 ($2,174)$1,201$974$360,110
120 ($2,174)$1,197$977$359,133
Year 11 - 121 ($2,174)$1,194$980$358,153
122 ($2,174)$1,191$984$357,170
123 ($2,174)$1,188$987$356,183
124 ($2,174)$1,184$990$355,193
125 ($2,174)$1,181$993$354,199
126 ($2,174)$1,178$997$353,203
127 ($2,174)$1,174$1,000$352,203
128 ($2,174)$1,171$1,003$351,199
129 ($2,174)$1,168$1,007$350,193
130 ($2,174)$1,164$1,010$349,183
131 ($2,174)$1,161$1,013$348,169
132 ($2,174)$1,158$1,017$347,153
Year 12 - 133 ($2,174)$1,154$1,020$346,133
134 ($2,174)$1,151$1,023$345,109
135 ($2,174)$1,147$1,027$344,082
136 ($2,174)$1,144$1,030$343,052
137 ($2,174)$1,141$1,034$342,018
138 ($2,174)$1,137$1,037$340,981
139 ($2,174)$1,134$1,041$339,940
140 ($2,174)$1,130$1,044$338,896
141 ($2,174)$1,127$1,048$337,849
142 ($2,174)$1,123$1,051$336,798
143 ($2,174)$1,120$1,055$335,743
144 ($2,174)$1,116$1,058$334,685
Year 13 - 145 ($2,174)$1,113$1,062$333,623
146 ($2,174)$1,109$1,065$332,558
147 ($2,174)$1,106$1,069$331,490
148 ($2,174)$1,102$1,072$330,418
149 ($2,174)$1,099$1,076$329,342
150 ($2,174)$1,095$1,079$328,263
151 ($2,174)$1,091$1,083$327,180
152 ($2,174)$1,088$1,087$326,093
153 ($2,174)$1,084$1,090$325,003
154 ($2,174)$1,081$1,094$323,909
155 ($2,174)$1,077$1,097$322,812
156 ($2,174)$1,073$1,101$321,711
Year 14 - 157 ($2,174)$1,070$1,105$320,606
158 ($2,174)$1,066$1,108$319,498
159 ($2,174)$1,062$1,112$318,386
160 ($2,174)$1,059$1,116$317,270
161 ($2,174)$1,055$1,119$316,150
162 ($2,174)$1,051$1,123$315,027
163 ($2,174)$1,047$1,127$313,900
164 ($2,174)$1,044$1,131$312,770
165 ($2,174)$1,040$1,134$311,635
166 ($2,174)$1,036$1,138$310,497
167 ($2,174)$1,032$1,142$309,355
168 ($2,174)$1,029$1,146$308,209
Year 15 - 169 ($2,174)$1,025$1,150$307,060
170 ($2,174)$1,021$1,153$305,906
171 ($2,174)$1,017$1,157$304,749
172 ($2,174)$1,013$1,161$303,588
173 ($2,174)$1,009$1,165$302,423
174 ($2,174)$1,006$1,169$301,254
175 ($2,174)$1,002$1,173$300,081
176 ($2,174)$998$1,177$298,905
177 ($2,174)$994$1,181$297,724
178 ($2,174)$990$1,184$296,540
179 ($2,174)$986$1,188$295,351
180 ($2,174)$982$1,192$294,159
Year 16 - 181 ($2,174)$978$1,196$292,963
182 ($2,174)$974$1,200$291,763
183 ($2,174)$970$1,204$290,558
184 ($2,174)$966$1,208$289,350
185 ($2,174)$962$1,212$288,138
186 ($2,174)$958$1,216$286,921
187 ($2,174)$954$1,220$285,701
188 ($2,174)$950$1,224$284,477
189 ($2,174)$946$1,229$283,248
190 ($2,174)$942$1,233$282,015
191 ($2,174)$938$1,237$280,779
192 ($2,174)$934$1,241$279,538
Year 17 - 193 ($2,174)$929$1,245$278,293
194 ($2,174)$925$1,249$277,044
195 ($2,174)$921$1,253$275,791
196 ($2,174)$917$1,257$274,533
197 ($2,174)$913$1,262$273,272
198 ($2,174)$909$1,266$272,006
199 ($2,174)$904$1,270$270,736
200 ($2,174)$900$1,274$269,462
201 ($2,174)$896$1,278$268,184
202 ($2,174)$892$1,283$266,901
203 ($2,174)$887$1,287$265,614
204 ($2,174)$883$1,291$264,323
Year 18 - 205 ($2,174)$879$1,296$263,027
206 ($2,174)$875$1,300$261,727
207 ($2,174)$870$1,304$260,423
208 ($2,174)$866$1,308$259,115
209 ($2,174)$862$1,313$257,802
210 ($2,174)$857$1,317$256,485
211 ($2,174)$853$1,322$255,163
212 ($2,174)$848$1,326$253,837
213 ($2,174)$844$1,330$252,507
214 ($2,174)$840$1,335$251,172
215 ($2,174)$835$1,339$249,833
216 ($2,174)$831$1,344$248,489
Year 19 - 217 ($2,174)$826$1,348$247,141
218 ($2,174)$822$1,353$245,788
219 ($2,174)$817$1,357$244,431
220 ($2,174)$813$1,362$243,069
221 ($2,174)$808$1,366$241,703
222 ($2,174)$804$1,371$240,333
223 ($2,174)$799$1,375$238,957
224 ($2,174)$795$1,380$237,577
225 ($2,174)$790$1,384$236,193
226 ($2,174)$785$1,389$234,804
227 ($2,174)$781$1,394$233,410
228 ($2,174)$776$1,398$232,012
Year 20 - 229 ($2,174)$771$1,403$230,609
230 ($2,174)$767$1,408$229,201
231 ($2,174)$762$1,412$227,789
232 ($2,174)$757$1,417$226,372
233 ($2,174)$753$1,422$224,950
234 ($2,174)$748$1,426$223,524
235 ($2,174)$743$1,431$222,093
236 ($2,174)$738$1,436$220,657
237 ($2,174)$734$1,441$219,216
238 ($2,174)$729$1,445$217,771
239 ($2,174)$724$1,450$216,320
240 ($2,174)$719$1,455$214,865
Year 21 - 241 ($2,174)$714$1,460$213,405
242 ($2,174)$710$1,465$211,941
243 ($2,174)$705$1,470$210,471
244 ($2,174)$700$1,475$208,996
245 ($2,174)$695$1,479$207,517
246 ($2,174)$690$1,484$206,032
247 ($2,174)$685$1,489$204,543
248 ($2,174)$680$1,494$203,049
249 ($2,174)$675$1,499$201,550
250 ($2,174)$670$1,504$200,045
251 ($2,174)$665$1,509$198,536
252 ($2,174)$660$1,514$197,022
Year 22 - 253 ($2,174)$655$1,519$195,503
254 ($2,174)$650$1,524$193,978
255 ($2,174)$645$1,529$192,449
256 ($2,174)$640$1,534$190,914
257 ($2,174)$635$1,540$189,375
258 ($2,174)$630$1,545$187,830
259 ($2,174)$625$1,550$186,280
260 ($2,174)$619$1,555$184,725
261 ($2,174)$614$1,560$183,165
262 ($2,174)$609$1,565$181,600
263 ($2,174)$604$1,571$180,029
264 ($2,174)$599$1,576$178,453
Year 23 - 265 ($2,174)$593$1,581$176,872
266 ($2,174)$588$1,586$175,286
267 ($2,174)$583$1,592$173,694
268 ($2,174)$578$1,597$172,098
269 ($2,174)$572$1,602$170,495
270 ($2,174)$567$1,607$168,888
271 ($2,174)$562$1,613$167,275
272 ($2,174)$556$1,618$165,657
273 ($2,174)$551$1,624$164,033
274 ($2,174)$545$1,629$162,404
275 ($2,174)$540$1,634$160,770
276 ($2,174)$535$1,640$159,130
Year 24 - 277 ($2,174)$529$1,645$157,485
278 ($2,174)$524$1,651$155,834
279 ($2,174)$518$1,656$154,178
280 ($2,174)$513$1,662$152,516
281 ($2,174)$507$1,667$150,849
282 ($2,174)$502$1,673$149,176
283 ($2,174)$496$1,678$147,498
284 ($2,174)$490$1,684$145,814
285 ($2,174)$485$1,690$144,124
286 ($2,174)$479$1,695$142,429
287 ($2,174)$474$1,701$140,728
288 ($2,174)$468$1,706$139,022
Year 25 - 289 ($2,174)$462$1,712$137,310
290 ($2,174)$457$1,718$135,592
291 ($2,174)$451$1,724$133,868
292 ($2,174)$445$1,729$132,139
293 ($2,174)$439$1,735$130,404
294 ($2,174)$434$1,741$128,663
295 ($2,174)$428$1,747$126,916
296 ($2,174)$422$1,752$125,164
297 ($2,174)$416$1,758$123,406
298 ($2,174)$410$1,764$121,642
299 ($2,174)$404$1,770$119,872
300 ($2,174)$399$1,776$118,096
Year 26 - 301 ($2,174)$393$1,782$116,314
302 ($2,174)$387$1,788$114,527
303 ($2,174)$381$1,794$112,733
304 ($2,174)$375$1,800$110,934
305 ($2,174)$369$1,806$109,128
306 ($2,174)$363$1,812$107,316
307 ($2,174)$357$1,818$105,499
308 ($2,174)$351$1,824$103,675
309 ($2,174)$345$1,830$101,846
310 ($2,174)$339$1,836$100,010
311 ($2,174)$333$1,842$98,168
312 ($2,174)$326$1,848$96,320
Year 27 - 313 ($2,174)$320$1,854$94,466
314 ($2,174)$314$1,860$92,606
315 ($2,174)$308$1,866$90,739
316 ($2,174)$302$1,873$88,867
317 ($2,174)$295$1,879$86,988
318 ($2,174)$289$1,885$85,102
319 ($2,174)$283$1,891$83,211
320 ($2,174)$277$1,898$81,313
321 ($2,174)$270$1,904$79,409
322 ($2,174)$264$1,910$77,499
323 ($2,174)$258$1,917$75,582
324 ($2,174)$251$1,923$73,659
Year 28 - 325 ($2,174)$245$1,929$71,730
326 ($2,174)$239$1,936$69,794
327 ($2,174)$232$1,942$67,852
328 ($2,174)$226$1,949$65,903
329 ($2,174)$219$1,955$63,947
330 ($2,174)$213$1,962$61,986
331 ($2,174)$206$1,968$60,017
332 ($2,174)$200$1,975$58,043
333 ($2,174)$193$1,981$56,061
334 ($2,174)$186$1,988$54,073
335 ($2,174)$180$1,995$52,079
336 ($2,174)$173$2,001$50,077
Year 29 - 337 ($2,174)$167$2,008$48,070
338 ($2,174)$160$2,015$46,055
339 ($2,174)$153$2,021$44,034
340 ($2,174)$146$2,028$42,006
341 ($2,174)$140$2,035$39,971
342 ($2,174)$133$2,041$37,930
343 ($2,174)$126$2,048$35,881
344 ($2,174)$119$2,055$33,826
345 ($2,174)$112$2,062$31,764
346 ($2,174)$106$2,069$29,696
347 ($2,174)$99$2,076$27,620
348 ($2,174)$92$2,083$25,537
Year 30 - 349 ($2,174)$85$2,089$23,448
350 ($2,174)$78$2,096$21,351
351 ($2,174)$71$2,103$19,248
352 ($2,174)$64$2,110$17,138
353 ($2,174)$57$2,117$15,020
354 ($2,174)$50$2,124$12,896
355 ($2,174)$43$2,132$10,764
356 ($2,174)$36$2,139$8,626
357 ($2,174)$29$2,146$6,480
358 ($2,174)$22$2,153$4,327
359 ($2,174)$14$2,160$2,167
360 ($2,174)$7$2,167$0
TOTALS$326,779$456,000$782,779

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.