« Back to all home prices

Mortgage Payment Schedule for a $571,000 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 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($114,200) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,155 360 $318,849 $775,649

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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

NMLS #: 790396
$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: 3.750% | Rate: 3.750% | Fees: $0 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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  $571,000
Down Payment $114,200$456,800
Year 1 - 1 ($2,155)$1,485$670$456,130
2 ($2,155)$1,482$672$455,458
3 ($2,155)$1,480$674$454,784
4 ($2,155)$1,478$677$454,107
5 ($2,155)$1,476$679$453,428
6 ($2,155)$1,474$681$452,747
7 ($2,155)$1,471$683$452,064
8 ($2,155)$1,469$685$451,379
9 ($2,155)$1,467$688$450,691
10 ($2,155)$1,465$690$450,001
11 ($2,155)$1,463$692$449,309
12 ($2,155)$1,460$694$448,615
Year 2 - 13 ($2,155)$1,458$697$447,918
14 ($2,155)$1,456$699$447,220
15 ($2,155)$1,453$701$446,518
16 ($2,155)$1,451$703$445,815
17 ($2,155)$1,449$706$445,109
18 ($2,155)$1,447$708$444,401
19 ($2,155)$1,444$710$443,691
20 ($2,155)$1,442$713$442,978
21 ($2,155)$1,440$715$442,264
22 ($2,155)$1,437$717$441,546
23 ($2,155)$1,435$720$440,827
24 ($2,155)$1,433$722$440,105
Year 3 - 25 ($2,155)$1,430$724$439,381
26 ($2,155)$1,428$727$438,654
27 ($2,155)$1,426$729$437,925
28 ($2,155)$1,423$731$437,194
29 ($2,155)$1,421$734$436,460
30 ($2,155)$1,418$736$435,724
31 ($2,155)$1,416$738$434,986
32 ($2,155)$1,414$741$434,245
33 ($2,155)$1,411$743$433,501
34 ($2,155)$1,409$746$432,756
35 ($2,155)$1,406$748$432,008
36 ($2,155)$1,404$751$431,257
Year 4 - 37 ($2,155)$1,402$753$430,504
38 ($2,155)$1,399$755$429,749
39 ($2,155)$1,397$758$428,991
40 ($2,155)$1,394$760$428,230
41 ($2,155)$1,392$763$427,467
42 ($2,155)$1,389$765$426,702
43 ($2,155)$1,387$768$425,934
44 ($2,155)$1,384$770$425,164
45 ($2,155)$1,382$773$424,391
46 ($2,155)$1,379$775$423,616
47 ($2,155)$1,377$778$422,838
48 ($2,155)$1,374$780$422,058
Year 5 - 49 ($2,155)$1,372$783$421,275
50 ($2,155)$1,369$785$420,489
51 ($2,155)$1,367$788$419,701
52 ($2,155)$1,364$791$418,911
53 ($2,155)$1,361$793$418,118
54 ($2,155)$1,359$796$417,322
55 ($2,155)$1,356$798$416,524
56 ($2,155)$1,354$801$415,723
57 ($2,155)$1,351$803$414,919
58 ($2,155)$1,348$806$414,113
59 ($2,155)$1,346$809$413,305
60 ($2,155)$1,343$811$412,493
Year 6 - 61 ($2,155)$1,341$814$411,679
62 ($2,155)$1,338$817$410,863
63 ($2,155)$1,335$819$410,043
64 ($2,155)$1,333$822$409,222
65 ($2,155)$1,330$825$408,397
66 ($2,155)$1,327$827$407,570
67 ($2,155)$1,325$830$406,740
68 ($2,155)$1,322$833$405,907
69 ($2,155)$1,319$835$405,072
70 ($2,155)$1,316$838$404,233
71 ($2,155)$1,314$841$403,393
72 ($2,155)$1,311$844$402,549
Year 7 - 73 ($2,155)$1,308$846$401,703
74 ($2,155)$1,306$849$400,854
75 ($2,155)$1,303$852$400,002
76 ($2,155)$1,300$855$399,147
77 ($2,155)$1,297$857$398,290
78 ($2,155)$1,294$860$397,430
79 ($2,155)$1,292$863$396,567
80 ($2,155)$1,289$866$395,701
81 ($2,155)$1,286$869$394,833
82 ($2,155)$1,283$871$393,961
83 ($2,155)$1,280$874$393,087
84 ($2,155)$1,278$877$392,210
Year 8 - 85 ($2,155)$1,275$880$391,330
86 ($2,155)$1,272$883$390,447
87 ($2,155)$1,269$886$389,562
88 ($2,155)$1,266$889$388,673
89 ($2,155)$1,263$891$387,782
90 ($2,155)$1,260$894$386,888
91 ($2,155)$1,257$897$385,990
92 ($2,155)$1,254$900$385,090
93 ($2,155)$1,252$903$384,187
94 ($2,155)$1,249$906$383,281
95 ($2,155)$1,246$909$382,372
96 ($2,155)$1,243$912$381,460
Year 9 - 97 ($2,155)$1,240$915$380,546
98 ($2,155)$1,237$918$379,628
99 ($2,155)$1,234$921$378,707
100 ($2,155)$1,231$924$377,783
101 ($2,155)$1,228$927$376,856
102 ($2,155)$1,225$930$375,927
103 ($2,155)$1,222$933$374,994
104 ($2,155)$1,219$936$374,058
105 ($2,155)$1,216$939$373,119
106 ($2,155)$1,213$942$372,177
107 ($2,155)$1,210$945$371,232
108 ($2,155)$1,207$948$370,284
Year 10 - 109 ($2,155)$1,203$951$369,333
110 ($2,155)$1,200$954$368,379
111 ($2,155)$1,197$957$367,421
112 ($2,155)$1,194$960$366,461
113 ($2,155)$1,191$964$365,497
114 ($2,155)$1,188$967$364,531
115 ($2,155)$1,185$970$363,561
116 ($2,155)$1,182$973$362,588
117 ($2,155)$1,178$976$361,612
118 ($2,155)$1,175$979$360,632
119 ($2,155)$1,172$983$359,650
120 ($2,155)$1,169$986$358,664
Year 11 - 121 ($2,155)$1,166$989$357,675
122 ($2,155)$1,162$992$356,683
123 ($2,155)$1,159$995$355,688
124 ($2,155)$1,156$999$354,689
125 ($2,155)$1,153$1,002$353,687
126 ($2,155)$1,149$1,005$352,682
127 ($2,155)$1,146$1,008$351,674
128 ($2,155)$1,143$1,012$350,662
129 ($2,155)$1,140$1,015$349,647
130 ($2,155)$1,136$1,018$348,629
131 ($2,155)$1,133$1,022$347,607
132 ($2,155)$1,130$1,025$346,582
Year 12 - 133 ($2,155)$1,126$1,028$345,554
134 ($2,155)$1,123$1,032$344,523
135 ($2,155)$1,120$1,035$343,488
136 ($2,155)$1,116$1,038$342,450
137 ($2,155)$1,113$1,042$341,408
138 ($2,155)$1,110$1,045$340,363
139 ($2,155)$1,106$1,048$339,315
140 ($2,155)$1,103$1,052$338,263
141 ($2,155)$1,099$1,055$337,208
142 ($2,155)$1,096$1,059$336,149
143 ($2,155)$1,092$1,062$335,087
144 ($2,155)$1,089$1,066$334,021
Year 13 - 145 ($2,155)$1,086$1,069$332,952
146 ($2,155)$1,082$1,072$331,880
147 ($2,155)$1,079$1,076$330,804
148 ($2,155)$1,075$1,079$329,724
149 ($2,155)$1,072$1,083$328,641
150 ($2,155)$1,068$1,086$327,555
151 ($2,155)$1,065$1,090$326,465
152 ($2,155)$1,061$1,094$325,371
153 ($2,155)$1,057$1,097$324,274
154 ($2,155)$1,054$1,101$323,173
155 ($2,155)$1,050$1,104$322,069
156 ($2,155)$1,047$1,108$320,961
Year 14 - 157 ($2,155)$1,043$1,111$319,850
158 ($2,155)$1,040$1,115$318,735
159 ($2,155)$1,036$1,119$317,616
160 ($2,155)$1,032$1,122$316,494
161 ($2,155)$1,029$1,126$315,368
162 ($2,155)$1,025$1,130$314,238
163 ($2,155)$1,021$1,133$313,105
164 ($2,155)$1,018$1,137$311,968
165 ($2,155)$1,014$1,141$310,827
166 ($2,155)$1,010$1,144$309,683
167 ($2,155)$1,006$1,148$308,535
168 ($2,155)$1,003$1,152$307,383
Year 15 - 169 ($2,155)$999$1,156$306,227
170 ($2,155)$995$1,159$305,068
171 ($2,155)$991$1,163$303,905
172 ($2,155)$988$1,167$302,738
173 ($2,155)$984$1,171$301,567
174 ($2,155)$980$1,174$300,393
175 ($2,155)$976$1,178$299,214
176 ($2,155)$972$1,182$298,032
177 ($2,155)$969$1,186$296,846
178 ($2,155)$965$1,190$295,656
179 ($2,155)$961$1,194$294,463
180 ($2,155)$957$1,198$293,265
Year 16 - 181 ($2,155)$953$1,201$292,064
182 ($2,155)$949$1,205$290,858
183 ($2,155)$945$1,209$289,649
184 ($2,155)$941$1,213$288,436
185 ($2,155)$937$1,217$287,219
186 ($2,155)$933$1,221$285,998
187 ($2,155)$929$1,225$284,772
188 ($2,155)$926$1,229$283,543
189 ($2,155)$922$1,233$282,310
190 ($2,155)$918$1,237$281,073
191 ($2,155)$913$1,241$279,832
192 ($2,155)$909$1,245$278,587
Year 17 - 193 ($2,155)$905$1,249$277,338
194 ($2,155)$901$1,253$276,085
195 ($2,155)$897$1,257$274,827
196 ($2,155)$893$1,261$273,566
197 ($2,155)$889$1,265$272,300
198 ($2,155)$885$1,270$271,031
199 ($2,155)$881$1,274$269,757
200 ($2,155)$877$1,278$268,479
201 ($2,155)$873$1,282$267,197
202 ($2,155)$868$1,286$265,911
203 ($2,155)$864$1,290$264,621
204 ($2,155)$860$1,295$263,326
Year 18 - 205 ($2,155)$856$1,299$262,027
206 ($2,155)$852$1,303$260,724
207 ($2,155)$847$1,307$259,417
208 ($2,155)$843$1,311$258,106
209 ($2,155)$839$1,316$256,790
210 ($2,155)$835$1,320$255,470
211 ($2,155)$830$1,324$254,146
212 ($2,155)$826$1,329$252,817
213 ($2,155)$822$1,333$251,484
214 ($2,155)$817$1,337$250,147
215 ($2,155)$813$1,342$248,805
216 ($2,155)$809$1,346$247,459
Year 19 - 217 ($2,155)$804$1,350$246,109
218 ($2,155)$800$1,355$244,754
219 ($2,155)$795$1,359$243,395
220 ($2,155)$791$1,364$242,031
221 ($2,155)$787$1,368$240,664
222 ($2,155)$782$1,372$239,291
223 ($2,155)$778$1,377$237,914
224 ($2,155)$773$1,381$236,533
225 ($2,155)$769$1,386$235,147
226 ($2,155)$764$1,390$233,757
227 ($2,155)$760$1,395$232,362
228 ($2,155)$755$1,399$230,962
Year 20 - 229 ($2,155)$751$1,404$229,558
230 ($2,155)$746$1,409$228,150
231 ($2,155)$741$1,413$226,737
232 ($2,155)$737$1,418$225,319
233 ($2,155)$732$1,422$223,897
234 ($2,155)$728$1,427$222,470
235 ($2,155)$723$1,432$221,038
236 ($2,155)$718$1,436$219,602
237 ($2,155)$714$1,441$218,161
238 ($2,155)$709$1,446$216,716
239 ($2,155)$704$1,450$215,265
240 ($2,155)$700$1,455$213,810
Year 21 - 241 ($2,155)$695$1,460$212,351
242 ($2,155)$690$1,464$210,886
243 ($2,155)$685$1,469$209,417
244 ($2,155)$681$1,474$207,943
245 ($2,155)$676$1,479$206,464
246 ($2,155)$671$1,484$204,981
247 ($2,155)$666$1,488$203,492
248 ($2,155)$661$1,493$201,999
249 ($2,155)$656$1,498$200,501
250 ($2,155)$652$1,503$198,998
251 ($2,155)$647$1,508$197,490
252 ($2,155)$642$1,513$195,978
Year 22 - 253 ($2,155)$637$1,518$194,460
254 ($2,155)$632$1,523$192,937
255 ($2,155)$627$1,528$191,410
256 ($2,155)$622$1,532$189,877
257 ($2,155)$617$1,537$188,340
258 ($2,155)$612$1,542$186,797
259 ($2,155)$607$1,547$185,250
260 ($2,155)$602$1,553$183,697
261 ($2,155)$597$1,558$182,140
262 ($2,155)$592$1,563$180,577
263 ($2,155)$587$1,568$179,009
264 ($2,155)$582$1,573$177,437
Year 23 - 265 ($2,155)$577$1,578$175,859
266 ($2,155)$572$1,583$174,276
267 ($2,155)$566$1,588$172,688
268 ($2,155)$561$1,593$171,094
269 ($2,155)$556$1,599$169,496
270 ($2,155)$551$1,604$167,892
271 ($2,155)$546$1,609$166,283
272 ($2,155)$540$1,614$164,669
273 ($2,155)$535$1,619$163,049
274 ($2,155)$530$1,625$161,425
275 ($2,155)$525$1,630$159,795
276 ($2,155)$519$1,635$158,160
Year 24 - 277 ($2,155)$514$1,641$156,519
278 ($2,155)$509$1,646$154,873
279 ($2,155)$503$1,651$153,222
280 ($2,155)$498$1,657$151,565
281 ($2,155)$493$1,662$149,903
282 ($2,155)$487$1,667$148,236
283 ($2,155)$482$1,673$146,563
284 ($2,155)$476$1,678$144,885
285 ($2,155)$471$1,684$143,201
286 ($2,155)$465$1,689$141,512
287 ($2,155)$460$1,695$139,817
288 ($2,155)$454$1,700$138,117
Year 25 - 289 ($2,155)$449$1,706$136,411
290 ($2,155)$443$1,711$134,700
291 ($2,155)$438$1,717$132,983
292 ($2,155)$432$1,722$131,261
293 ($2,155)$427$1,728$129,533
294 ($2,155)$421$1,734$127,799
295 ($2,155)$415$1,739$126,060
296 ($2,155)$410$1,745$124,315
297 ($2,155)$404$1,751$122,565
298 ($2,155)$398$1,756$120,808
299 ($2,155)$393$1,762$119,047
300 ($2,155)$387$1,768$117,279
Year 26 - 301 ($2,155)$381$1,773$115,505
302 ($2,155)$375$1,779$113,726
303 ($2,155)$370$1,785$111,941
304 ($2,155)$364$1,791$110,151
305 ($2,155)$358$1,797$108,354
306 ($2,155)$352$1,802$106,551
307 ($2,155)$346$1,808$104,743
308 ($2,155)$340$1,814$102,929
309 ($2,155)$335$1,820$101,109
310 ($2,155)$329$1,826$99,283
311 ($2,155)$323$1,832$97,451
312 ($2,155)$317$1,838$95,613
Year 27 - 313 ($2,155)$311$1,844$93,769
314 ($2,155)$305$1,850$91,920
315 ($2,155)$299$1,856$90,064
316 ($2,155)$293$1,862$88,202
317 ($2,155)$287$1,868$86,334
318 ($2,155)$281$1,874$84,460
319 ($2,155)$274$1,880$82,580
320 ($2,155)$268$1,886$80,694
321 ($2,155)$262$1,892$78,801
322 ($2,155)$256$1,898$76,903
323 ($2,155)$250$1,905$74,998
324 ($2,155)$244$1,911$73,087
Year 28 - 325 ($2,155)$238$1,917$71,170
326 ($2,155)$231$1,923$69,247
327 ($2,155)$225$1,930$67,318
328 ($2,155)$219$1,936$65,382
329 ($2,155)$212$1,942$63,440
330 ($2,155)$206$1,948$61,491
331 ($2,155)$200$1,955$59,536
332 ($2,155)$193$1,961$57,575
333 ($2,155)$187$1,967$55,608
334 ($2,155)$181$1,974$53,634
335 ($2,155)$174$1,980$51,654
336 ($2,155)$168$1,987$49,667
Year 29 - 337 ($2,155)$161$1,993$47,674
338 ($2,155)$155$2,000$45,674
339 ($2,155)$148$2,006$43,668
340 ($2,155)$142$2,013$41,656
341 ($2,155)$135$2,019$39,636
342 ($2,155)$129$2,026$37,611
343 ($2,155)$122$2,032$35,578
344 ($2,155)$116$2,039$33,539
345 ($2,155)$109$2,046$31,494
346 ($2,155)$102$2,052$29,441
347 ($2,155)$96$2,059$27,383
348 ($2,155)$89$2,066$25,317
Year 30 - 349 ($2,155)$82$2,072$23,245
350 ($2,155)$76$2,079$21,166
351 ($2,155)$69$2,086$19,080
352 ($2,155)$62$2,093$16,987
353 ($2,155)$55$2,099$14,888
354 ($2,155)$48$2,106$12,782
355 ($2,155)$42$2,113$10,669
356 ($2,155)$35$2,120$8,549
357 ($2,155)$28$2,127$6,422
358 ($2,155)$21$2,134$4,288
359 ($2,155)$14$2,141$2,148
360 ($2,155)$7$2,148$0
TOTALS$318,849$456,800$775,649

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.