« Back to all home prices

Mortgage Payment Schedule for a $572,000 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% ($114,400) 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
$2,153 360 $317,521 $775,121

Mortgage Providers

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


NMLS #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

NMLS #: 3294 | State Lic #: MC-1971
$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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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

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 #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $572,000
Down Payment $114,400$457,600
Year 1 - 1 ($2,153)$1,480$674$456,926
2 ($2,153)$1,477$676$456,251
3 ($2,153)$1,475$678$455,573
4 ($2,153)$1,473$680$454,893
5 ($2,153)$1,471$682$454,210
6 ($2,153)$1,469$685$453,526
7 ($2,153)$1,466$687$452,839
8 ($2,153)$1,464$689$452,150
9 ($2,153)$1,462$691$451,459
10 ($2,153)$1,460$693$450,766
11 ($2,153)$1,457$696$450,070
12 ($2,153)$1,455$698$449,372
Year 2 - 13 ($2,153)$1,453$700$448,672
14 ($2,153)$1,451$702$447,970
15 ($2,153)$1,448$705$447,265
16 ($2,153)$1,446$707$446,558
17 ($2,153)$1,444$709$445,849
18 ($2,153)$1,442$712$445,137
19 ($2,153)$1,439$714$444,423
20 ($2,153)$1,437$716$443,707
21 ($2,153)$1,435$718$442,989
22 ($2,153)$1,432$721$442,268
23 ($2,153)$1,430$723$441,545
24 ($2,153)$1,428$725$440,819
Year 3 - 25 ($2,153)$1,425$728$440,092
26 ($2,153)$1,423$730$439,362
27 ($2,153)$1,421$733$438,629
28 ($2,153)$1,418$735$437,894
29 ($2,153)$1,416$737$437,157
30 ($2,153)$1,413$740$436,417
31 ($2,153)$1,411$742$435,675
32 ($2,153)$1,409$744$434,931
33 ($2,153)$1,406$747$434,184
34 ($2,153)$1,404$749$433,435
35 ($2,153)$1,401$752$432,683
36 ($2,153)$1,399$754$431,929
Year 4 - 37 ($2,153)$1,397$757$431,172
38 ($2,153)$1,394$759$430,413
39 ($2,153)$1,392$761$429,652
40 ($2,153)$1,389$764$428,888
41 ($2,153)$1,387$766$428,122
42 ($2,153)$1,384$769$427,353
43 ($2,153)$1,382$771$426,581
44 ($2,153)$1,379$774$425,808
45 ($2,153)$1,377$776$425,031
46 ($2,153)$1,374$779$424,252
47 ($2,153)$1,372$781$423,471
48 ($2,153)$1,369$784$422,687
Year 5 - 49 ($2,153)$1,367$786$421,901
50 ($2,153)$1,364$789$421,112
51 ($2,153)$1,362$792$420,320
52 ($2,153)$1,359$794$419,526
53 ($2,153)$1,356$797$418,730
54 ($2,153)$1,354$799$417,930
55 ($2,153)$1,351$802$417,129
56 ($2,153)$1,349$804$416,324
57 ($2,153)$1,346$807$415,517
58 ($2,153)$1,344$810$414,708
59 ($2,153)$1,341$812$413,895
60 ($2,153)$1,338$815$413,080
Year 6 - 61 ($2,153)$1,336$817$412,263
62 ($2,153)$1,333$820$411,443
63 ($2,153)$1,330$823$410,620
64 ($2,153)$1,328$825$409,795
65 ($2,153)$1,325$828$408,966
66 ($2,153)$1,322$831$408,136
67 ($2,153)$1,320$833$407,302
68 ($2,153)$1,317$836$406,466
69 ($2,153)$1,314$839$405,627
70 ($2,153)$1,312$842$404,786
71 ($2,153)$1,309$844$403,941
72 ($2,153)$1,306$847$403,094
Year 7 - 73 ($2,153)$1,303$850$402,244
74 ($2,153)$1,301$853$401,392
75 ($2,153)$1,298$855$400,537
76 ($2,153)$1,295$858$399,679
77 ($2,153)$1,292$861$398,818
78 ($2,153)$1,290$864$397,954
79 ($2,153)$1,287$866$397,088
80 ($2,153)$1,284$869$396,219
81 ($2,153)$1,281$872$395,347
82 ($2,153)$1,278$875$394,472
83 ($2,153)$1,275$878$393,594
84 ($2,153)$1,273$880$392,714
Year 8 - 85 ($2,153)$1,270$883$391,830
86 ($2,153)$1,267$886$390,944
87 ($2,153)$1,264$889$390,055
88 ($2,153)$1,261$892$389,163
89 ($2,153)$1,258$895$388,268
90 ($2,153)$1,255$898$387,371
91 ($2,153)$1,252$901$386,470
92 ($2,153)$1,250$904$385,566
93 ($2,153)$1,247$906$384,660
94 ($2,153)$1,244$909$383,751
95 ($2,153)$1,241$912$382,838
96 ($2,153)$1,238$915$381,923
Year 9 - 97 ($2,153)$1,235$918$381,005
98 ($2,153)$1,232$921$380,084
99 ($2,153)$1,229$924$379,159
100 ($2,153)$1,226$927$378,232
101 ($2,153)$1,223$930$377,302
102 ($2,153)$1,220$933$376,369
103 ($2,153)$1,217$936$375,433
104 ($2,153)$1,214$939$374,493
105 ($2,153)$1,211$942$373,551
106 ($2,153)$1,208$945$372,606
107 ($2,153)$1,205$948$371,658
108 ($2,153)$1,202$951$370,706
Year 10 - 109 ($2,153)$1,199$954$369,752
110 ($2,153)$1,196$958$368,794
111 ($2,153)$1,192$961$367,833
112 ($2,153)$1,189$964$366,870
113 ($2,153)$1,186$967$365,903
114 ($2,153)$1,183$970$364,933
115 ($2,153)$1,180$973$363,960
116 ($2,153)$1,177$976$362,983
117 ($2,153)$1,174$979$362,004
118 ($2,153)$1,170$983$361,021
119 ($2,153)$1,167$986$360,035
120 ($2,153)$1,164$989$359,046
Year 11 - 121 ($2,153)$1,161$992$358,054
122 ($2,153)$1,158$995$357,059
123 ($2,153)$1,154$999$356,060
124 ($2,153)$1,151$1,002$355,058
125 ($2,153)$1,148$1,005$354,053
126 ($2,153)$1,145$1,008$353,045
127 ($2,153)$1,142$1,012$352,033
128 ($2,153)$1,138$1,015$351,018
129 ($2,153)$1,135$1,018$350,000
130 ($2,153)$1,132$1,021$348,979
131 ($2,153)$1,128$1,025$347,954
132 ($2,153)$1,125$1,028$346,926
Year 12 - 133 ($2,153)$1,122$1,031$345,894
134 ($2,153)$1,118$1,035$344,860
135 ($2,153)$1,115$1,038$343,822
136 ($2,153)$1,112$1,041$342,780
137 ($2,153)$1,108$1,045$341,735
138 ($2,153)$1,105$1,048$340,687
139 ($2,153)$1,102$1,052$339,636
140 ($2,153)$1,098$1,055$338,581
141 ($2,153)$1,095$1,058$337,522
142 ($2,153)$1,091$1,062$336,461
143 ($2,153)$1,088$1,065$335,395
144 ($2,153)$1,084$1,069$334,327
Year 13 - 145 ($2,153)$1,081$1,072$333,255
146 ($2,153)$1,078$1,076$332,179
147 ($2,153)$1,074$1,079$331,100
148 ($2,153)$1,071$1,083$330,017
149 ($2,153)$1,067$1,086$328,931
150 ($2,153)$1,064$1,090$327,842
151 ($2,153)$1,060$1,093$326,749
152 ($2,153)$1,056$1,097$325,652
153 ($2,153)$1,053$1,100$324,552
154 ($2,153)$1,049$1,104$323,448
155 ($2,153)$1,046$1,107$322,341
156 ($2,153)$1,042$1,111$321,230
Year 14 - 157 ($2,153)$1,039$1,114$320,116
158 ($2,153)$1,035$1,118$318,997
159 ($2,153)$1,031$1,122$317,876
160 ($2,153)$1,028$1,125$316,750
161 ($2,153)$1,024$1,129$315,621
162 ($2,153)$1,021$1,133$314,489
163 ($2,153)$1,017$1,136$313,353
164 ($2,153)$1,013$1,140$312,213
165 ($2,153)$1,009$1,144$311,069
166 ($2,153)$1,006$1,147$309,922
167 ($2,153)$1,002$1,151$308,771
168 ($2,153)$998$1,155$307,616
Year 15 - 169 ($2,153)$995$1,158$306,457
170 ($2,153)$991$1,162$305,295
171 ($2,153)$987$1,166$304,129
172 ($2,153)$983$1,170$302,959
173 ($2,153)$980$1,174$301,786
174 ($2,153)$976$1,177$300,609
175 ($2,153)$972$1,181$299,427
176 ($2,153)$968$1,185$298,242
177 ($2,153)$964$1,189$297,054
178 ($2,153)$960$1,193$295,861
179 ($2,153)$957$1,196$294,665
180 ($2,153)$953$1,200$293,464
Year 16 - 181 ($2,153)$949$1,204$292,260
182 ($2,153)$945$1,208$291,052
183 ($2,153)$941$1,212$289,840
184 ($2,153)$937$1,216$288,624
185 ($2,153)$933$1,220$287,404
186 ($2,153)$929$1,224$286,180
187 ($2,153)$925$1,228$284,952
188 ($2,153)$921$1,232$283,720
189 ($2,153)$917$1,236$282,485
190 ($2,153)$913$1,240$281,245
191 ($2,153)$909$1,244$280,001
192 ($2,153)$905$1,248$278,753
Year 17 - 193 ($2,153)$901$1,252$277,502
194 ($2,153)$897$1,256$276,246
195 ($2,153)$893$1,260$274,986
196 ($2,153)$889$1,264$273,722
197 ($2,153)$885$1,268$272,454
198 ($2,153)$881$1,272$271,182
199 ($2,153)$877$1,276$269,905
200 ($2,153)$873$1,280$268,625
201 ($2,153)$869$1,285$267,340
202 ($2,153)$864$1,289$266,052
203 ($2,153)$860$1,293$264,759
204 ($2,153)$856$1,297$263,462
Year 18 - 205 ($2,153)$852$1,301$262,160
206 ($2,153)$848$1,305$260,855
207 ($2,153)$843$1,310$259,545
208 ($2,153)$839$1,314$258,231
209 ($2,153)$835$1,318$256,913
210 ($2,153)$831$1,322$255,591
211 ($2,153)$826$1,327$254,264
212 ($2,153)$822$1,331$252,933
213 ($2,153)$818$1,335$251,598
214 ($2,153)$813$1,340$250,258
215 ($2,153)$809$1,344$248,914
216 ($2,153)$805$1,348$247,566
Year 19 - 217 ($2,153)$800$1,353$246,213
218 ($2,153)$796$1,357$244,856
219 ($2,153)$792$1,361$243,495
220 ($2,153)$787$1,366$242,129
221 ($2,153)$783$1,370$240,759
222 ($2,153)$778$1,375$239,384
223 ($2,153)$774$1,379$238,005
224 ($2,153)$770$1,384$236,621
225 ($2,153)$765$1,388$235,233
226 ($2,153)$761$1,393$233,841
227 ($2,153)$756$1,397$232,444
228 ($2,153)$752$1,402$231,042
Year 20 - 229 ($2,153)$747$1,406$229,636
230 ($2,153)$742$1,411$228,226
231 ($2,153)$738$1,415$226,810
232 ($2,153)$733$1,420$225,391
233 ($2,153)$729$1,424$223,966
234 ($2,153)$724$1,429$222,537
235 ($2,153)$720$1,434$221,104
236 ($2,153)$715$1,438$219,666
237 ($2,153)$710$1,443$218,223
238 ($2,153)$706$1,448$216,775
239 ($2,153)$701$1,452$215,323
240 ($2,153)$696$1,457$213,866
Year 21 - 241 ($2,153)$692$1,462$212,404
242 ($2,153)$687$1,466$210,938
243 ($2,153)$682$1,471$209,467
244 ($2,153)$677$1,476$207,991
245 ($2,153)$673$1,481$206,511
246 ($2,153)$668$1,485$205,025
247 ($2,153)$663$1,490$203,535
248 ($2,153)$658$1,495$202,040
249 ($2,153)$653$1,500$200,540
250 ($2,153)$648$1,505$199,035
251 ($2,153)$644$1,510$197,526
252 ($2,153)$639$1,514$196,011
Year 22 - 253 ($2,153)$634$1,519$194,492
254 ($2,153)$629$1,524$192,968
255 ($2,153)$624$1,529$191,439
256 ($2,153)$619$1,534$189,904
257 ($2,153)$614$1,539$188,365
258 ($2,153)$609$1,544$186,821
259 ($2,153)$604$1,549$185,272
260 ($2,153)$599$1,554$183,718
261 ($2,153)$594$1,559$182,159
262 ($2,153)$589$1,564$180,595
263 ($2,153)$584$1,569$179,026
264 ($2,153)$579$1,574$177,452
Year 23 - 265 ($2,153)$574$1,579$175,872
266 ($2,153)$569$1,584$174,288
267 ($2,153)$564$1,590$172,698
268 ($2,153)$558$1,595$171,103
269 ($2,153)$553$1,600$169,504
270 ($2,153)$548$1,605$167,898
271 ($2,153)$543$1,610$166,288
272 ($2,153)$538$1,615$164,673
273 ($2,153)$532$1,621$163,052
274 ($2,153)$527$1,626$161,426
275 ($2,153)$522$1,631$159,795
276 ($2,153)$517$1,636$158,159
Year 24 - 277 ($2,153)$511$1,642$156,517
278 ($2,153)$506$1,647$154,870
279 ($2,153)$501$1,652$153,217
280 ($2,153)$495$1,658$151,560
281 ($2,153)$490$1,663$149,897
282 ($2,153)$485$1,668$148,228
283 ($2,153)$479$1,674$146,554
284 ($2,153)$474$1,679$144,875
285 ($2,153)$468$1,685$143,190
286 ($2,153)$463$1,690$141,500
287 ($2,153)$458$1,696$139,805
288 ($2,153)$452$1,701$138,104
Year 25 - 289 ($2,153)$447$1,707$136,397
290 ($2,153)$441$1,712$134,685
291 ($2,153)$435$1,718$132,967
292 ($2,153)$430$1,723$131,244
293 ($2,153)$424$1,729$129,515
294 ($2,153)$419$1,734$127,781
295 ($2,153)$413$1,740$126,041
296 ($2,153)$408$1,746$124,295
297 ($2,153)$402$1,751$122,544
298 ($2,153)$396$1,757$120,787
299 ($2,153)$391$1,763$119,025
300 ($2,153)$385$1,768$117,257
Year 26 - 301 ($2,153)$379$1,774$115,483
302 ($2,153)$373$1,780$113,703
303 ($2,153)$368$1,785$111,917
304 ($2,153)$362$1,791$110,126
305 ($2,153)$356$1,797$108,329
306 ($2,153)$350$1,803$106,526
307 ($2,153)$344$1,809$104,718
308 ($2,153)$339$1,815$102,903
309 ($2,153)$333$1,820$101,083
310 ($2,153)$327$1,826$99,256
311 ($2,153)$321$1,832$97,424
312 ($2,153)$315$1,838$95,586
Year 27 - 313 ($2,153)$309$1,844$93,742
314 ($2,153)$303$1,850$91,892
315 ($2,153)$297$1,856$90,036
316 ($2,153)$291$1,862$88,174
317 ($2,153)$285$1,868$86,306
318 ($2,153)$279$1,874$84,432
319 ($2,153)$273$1,880$82,552
320 ($2,153)$267$1,886$80,666
321 ($2,153)$261$1,892$78,773
322 ($2,153)$255$1,898$76,875
323 ($2,153)$249$1,905$74,970
324 ($2,153)$242$1,911$73,060
Year 28 - 325 ($2,153)$236$1,917$71,143
326 ($2,153)$230$1,923$69,220
327 ($2,153)$224$1,929$67,290
328 ($2,153)$218$1,936$65,355
329 ($2,153)$211$1,942$63,413
330 ($2,153)$205$1,948$61,465
331 ($2,153)$199$1,954$59,511
332 ($2,153)$192$1,961$57,550
333 ($2,153)$186$1,967$55,583
334 ($2,153)$180$1,973$53,609
335 ($2,153)$173$1,980$51,630
336 ($2,153)$167$1,986$49,643
Year 29 - 337 ($2,153)$161$1,993$47,651
338 ($2,153)$154$1,999$45,652
339 ($2,153)$148$2,006$43,646
340 ($2,153)$141$2,012$41,634
341 ($2,153)$135$2,018$39,616
342 ($2,153)$128$2,025$37,591
343 ($2,153)$122$2,032$35,559
344 ($2,153)$115$2,038$33,521
345 ($2,153)$108$2,045$31,476
346 ($2,153)$102$2,051$29,425
347 ($2,153)$95$2,058$27,367
348 ($2,153)$88$2,065$25,302
Year 30 - 349 ($2,153)$82$2,071$23,231
350 ($2,153)$75$2,078$21,153
351 ($2,153)$68$2,085$19,068
352 ($2,153)$62$2,091$16,977
353 ($2,153)$55$2,098$14,879
354 ($2,153)$48$2,105$12,774
355 ($2,153)$41$2,112$10,662
356 ($2,153)$34$2,119$8,543
357 ($2,153)$28$2,125$6,418
358 ($2,153)$21$2,132$4,285
359 ($2,153)$14$2,139$2,146
360 ($2,153)$7$2,146$0
TOTALS$317,521$457,600$775,121

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.