« Back to all home prices

Mortgage Payment Schedule for a $574,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($114,800) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,169 360 $321,472 $780,672

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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 #: 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 #: 244476 | State Lic #: MC-5877
$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 #: 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 #: 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

$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 #: 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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.896% | Rate: 3.875% | Fees: $625 | 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 #: 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

$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 #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 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

NMLS #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | 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  $574,000
Down Payment $114,800$459,200
Year 1 - 1 ($2,169)$1,496$672$458,528
2 ($2,169)$1,494$674$457,853
3 ($2,169)$1,492$677$457,177
4 ($2,169)$1,490$679$456,498
5 ($2,169)$1,487$681$455,816
6 ($2,169)$1,485$683$455,133
7 ($2,169)$1,483$686$454,448
8 ($2,169)$1,481$688$453,760
9 ($2,169)$1,479$690$453,070
10 ($2,169)$1,476$692$452,378
11 ($2,169)$1,474$695$451,683
12 ($2,169)$1,472$697$450,986
Year 2 - 13 ($2,169)$1,469$699$450,287
14 ($2,169)$1,467$701$449,586
15 ($2,169)$1,465$704$448,882
16 ($2,169)$1,463$706$448,176
17 ($2,169)$1,460$708$447,468
18 ($2,169)$1,458$711$446,757
19 ($2,169)$1,456$713$446,045
20 ($2,169)$1,453$715$445,329
21 ($2,169)$1,451$718$444,612
22 ($2,169)$1,449$720$443,892
23 ($2,169)$1,446$722$443,170
24 ($2,169)$1,444$725$442,445
Year 3 - 25 ($2,169)$1,442$727$441,718
26 ($2,169)$1,439$729$440,989
27 ($2,169)$1,437$732$440,258
28 ($2,169)$1,435$734$439,524
29 ($2,169)$1,432$736$438,787
30 ($2,169)$1,430$739$438,048
31 ($2,169)$1,427$741$437,307
32 ($2,169)$1,425$744$436,563
33 ($2,169)$1,422$746$435,817
34 ($2,169)$1,420$748$435,069
35 ($2,169)$1,418$751$434,318
36 ($2,169)$1,415$753$433,565
Year 4 - 37 ($2,169)$1,413$756$432,809
38 ($2,169)$1,410$758$432,050
39 ($2,169)$1,408$761$431,290
40 ($2,169)$1,405$763$430,526
41 ($2,169)$1,403$766$429,761
42 ($2,169)$1,400$768$428,992
43 ($2,169)$1,398$771$428,222
44 ($2,169)$1,395$773$427,448
45 ($2,169)$1,393$776$426,673
46 ($2,169)$1,390$778$425,894
47 ($2,169)$1,388$781$425,114
48 ($2,169)$1,385$783$424,330
Year 5 - 49 ($2,169)$1,383$786$423,544
50 ($2,169)$1,380$788$422,756
51 ($2,169)$1,377$791$421,965
52 ($2,169)$1,375$794$421,171
53 ($2,169)$1,372$796$420,375
54 ($2,169)$1,370$799$419,576
55 ($2,169)$1,367$801$418,775
56 ($2,169)$1,365$804$417,971
57 ($2,169)$1,362$807$417,164
58 ($2,169)$1,359$809$416,355
59 ($2,169)$1,357$812$415,543
60 ($2,169)$1,354$815$414,728
Year 6 - 61 ($2,169)$1,351$817$413,911
62 ($2,169)$1,349$820$413,091
63 ($2,169)$1,346$823$412,269
64 ($2,169)$1,343$825$411,443
65 ($2,169)$1,341$828$410,616
66 ($2,169)$1,338$831$409,785
67 ($2,169)$1,335$833$408,952
68 ($2,169)$1,333$836$408,116
69 ($2,169)$1,330$839$407,277
70 ($2,169)$1,327$841$406,435
71 ($2,169)$1,324$844$405,591
72 ($2,169)$1,322$847$404,744
Year 7 - 73 ($2,169)$1,319$850$403,894
74 ($2,169)$1,316$853$403,042
75 ($2,169)$1,313$855$402,187
76 ($2,169)$1,310$858$401,329
77 ($2,169)$1,308$861$400,468
78 ($2,169)$1,305$864$399,604
79 ($2,169)$1,302$866$398,737
80 ($2,169)$1,299$869$397,868
81 ($2,169)$1,296$872$396,996
82 ($2,169)$1,294$875$396,121
83 ($2,169)$1,291$878$395,243
84 ($2,169)$1,288$881$394,363
Year 8 - 85 ($2,169)$1,285$884$393,479
86 ($2,169)$1,282$886$392,592
87 ($2,169)$1,279$889$391,703
88 ($2,169)$1,276$892$390,811
89 ($2,169)$1,273$895$389,916
90 ($2,169)$1,270$898$389,018
91 ($2,169)$1,268$901$388,117
92 ($2,169)$1,265$904$387,213
93 ($2,169)$1,262$907$386,306
94 ($2,169)$1,259$910$385,396
95 ($2,169)$1,256$913$384,483
96 ($2,169)$1,253$916$383,568
Year 9 - 97 ($2,169)$1,250$919$382,649
98 ($2,169)$1,247$922$381,727
99 ($2,169)$1,244$925$380,802
100 ($2,169)$1,241$928$379,875
101 ($2,169)$1,238$931$378,944
102 ($2,169)$1,235$934$378,010
103 ($2,169)$1,232$937$377,073
104 ($2,169)$1,229$940$376,133
105 ($2,169)$1,226$943$375,190
106 ($2,169)$1,222$946$374,244
107 ($2,169)$1,219$949$373,295
108 ($2,169)$1,216$952$372,343
Year 10 - 109 ($2,169)$1,213$955$371,388
110 ($2,169)$1,210$958$370,429
111 ($2,169)$1,207$962$369,468
112 ($2,169)$1,204$965$368,503
113 ($2,169)$1,201$968$367,535
114 ($2,169)$1,198$971$366,564
115 ($2,169)$1,194$974$365,590
116 ($2,169)$1,191$977$364,613
117 ($2,169)$1,188$981$363,632
118 ($2,169)$1,185$984$362,649
119 ($2,169)$1,182$987$361,662
120 ($2,169)$1,178$990$360,672
Year 11 - 121 ($2,169)$1,175$993$359,678
122 ($2,169)$1,172$997$358,682
123 ($2,169)$1,169$1,000$357,682
124 ($2,169)$1,165$1,003$356,679
125 ($2,169)$1,162$1,006$355,672
126 ($2,169)$1,159$1,010$354,663
127 ($2,169)$1,156$1,013$353,650
128 ($2,169)$1,152$1,016$352,634
129 ($2,169)$1,149$1,020$351,614
130 ($2,169)$1,146$1,023$350,591
131 ($2,169)$1,142$1,026$349,565
132 ($2,169)$1,139$1,030$348,535
Year 12 - 133 ($2,169)$1,136$1,033$347,503
134 ($2,169)$1,132$1,036$346,466
135 ($2,169)$1,129$1,040$345,427
136 ($2,169)$1,126$1,043$344,384
137 ($2,169)$1,122$1,046$343,337
138 ($2,169)$1,119$1,050$342,287
139 ($2,169)$1,115$1,053$341,234
140 ($2,169)$1,112$1,057$340,177
141 ($2,169)$1,108$1,060$339,117
142 ($2,169)$1,105$1,064$338,054
143 ($2,169)$1,101$1,067$336,987
144 ($2,169)$1,098$1,071$335,916
Year 13 - 145 ($2,169)$1,095$1,074$334,842
146 ($2,169)$1,091$1,078$333,765
147 ($2,169)$1,088$1,081$332,684
148 ($2,169)$1,084$1,085$331,599
149 ($2,169)$1,080$1,088$330,511
150 ($2,169)$1,077$1,092$329,419
151 ($2,169)$1,073$1,095$328,324
152 ($2,169)$1,070$1,099$327,226
153 ($2,169)$1,066$1,102$326,123
154 ($2,169)$1,063$1,106$325,017
155 ($2,169)$1,059$1,110$323,908
156 ($2,169)$1,055$1,113$322,795
Year 14 - 157 ($2,169)$1,052$1,117$321,678
158 ($2,169)$1,048$1,120$320,558
159 ($2,169)$1,044$1,124$319,433
160 ($2,169)$1,041$1,128$318,306
161 ($2,169)$1,037$1,131$317,174
162 ($2,169)$1,033$1,135$316,039
163 ($2,169)$1,030$1,139$314,901
164 ($2,169)$1,026$1,142$313,758
165 ($2,169)$1,022$1,146$312,612
166 ($2,169)$1,019$1,150$311,462
167 ($2,169)$1,015$1,154$310,308
168 ($2,169)$1,011$1,157$309,151
Year 15 - 169 ($2,169)$1,007$1,161$307,990
170 ($2,169)$1,004$1,165$306,825
171 ($2,169)$1,000$1,169$305,656
172 ($2,169)$996$1,173$304,483
173 ($2,169)$992$1,176$303,307
174 ($2,169)$988$1,180$302,126
175 ($2,169)$984$1,184$300,942
176 ($2,169)$981$1,188$299,754
177 ($2,169)$977$1,192$298,563
178 ($2,169)$973$1,196$297,367
179 ($2,169)$969$1,200$296,167
180 ($2,169)$965$1,204$294,964
Year 16 - 181 ($2,169)$961$1,207$293,756
182 ($2,169)$957$1,211$292,545
183 ($2,169)$953$1,215$291,330
184 ($2,169)$949$1,219$290,110
185 ($2,169)$945$1,223$288,887
186 ($2,169)$941$1,227$287,660
187 ($2,169)$937$1,231$286,429
188 ($2,169)$933$1,235$285,193
189 ($2,169)$929$1,239$283,954
190 ($2,169)$925$1,243$282,711
191 ($2,169)$921$1,247$281,463
192 ($2,169)$917$1,251$280,212
Year 17 - 193 ($2,169)$913$1,256$278,956
194 ($2,169)$909$1,260$277,697
195 ($2,169)$905$1,264$276,433
196 ($2,169)$901$1,268$275,165
197 ($2,169)$897$1,272$273,893
198 ($2,169)$892$1,276$272,617
199 ($2,169)$888$1,280$271,337
200 ($2,169)$884$1,284$270,053
201 ($2,169)$880$1,289$268,764
202 ($2,169)$876$1,293$267,471
203 ($2,169)$872$1,297$266,174
204 ($2,169)$867$1,301$264,873
Year 18 - 205 ($2,169)$863$1,305$263,567
206 ($2,169)$859$1,310$262,258
207 ($2,169)$855$1,314$260,944
208 ($2,169)$850$1,318$259,625
209 ($2,169)$846$1,323$258,303
210 ($2,169)$842$1,327$256,976
211 ($2,169)$837$1,331$255,645
212 ($2,169)$833$1,336$254,309
213 ($2,169)$829$1,340$252,969
214 ($2,169)$824$1,344$251,625
215 ($2,169)$820$1,349$250,276
216 ($2,169)$815$1,353$248,923
Year 19 - 217 ($2,169)$811$1,357$247,566
218 ($2,169)$807$1,362$246,204
219 ($2,169)$802$1,366$244,838
220 ($2,169)$798$1,371$243,467
221 ($2,169)$793$1,375$242,092
222 ($2,169)$789$1,380$240,712
223 ($2,169)$784$1,384$239,328
224 ($2,169)$780$1,389$237,939
225 ($2,169)$775$1,393$236,546
226 ($2,169)$771$1,398$235,148
227 ($2,169)$766$1,402$233,746
228 ($2,169)$762$1,407$232,339
Year 20 - 229 ($2,169)$757$1,411$230,927
230 ($2,169)$752$1,416$229,511
231 ($2,169)$748$1,421$228,090
232 ($2,169)$743$1,425$226,665
233 ($2,169)$739$1,430$225,235
234 ($2,169)$734$1,435$223,800
235 ($2,169)$729$1,439$222,361
236 ($2,169)$725$1,444$220,917
237 ($2,169)$720$1,449$219,468
238 ($2,169)$715$1,453$218,015
239 ($2,169)$710$1,458$216,557
240 ($2,169)$706$1,463$215,094
Year 21 - 241 ($2,169)$701$1,468$213,626
242 ($2,169)$696$1,472$212,154
243 ($2,169)$691$1,477$210,676
244 ($2,169)$686$1,482$209,194
245 ($2,169)$682$1,487$207,707
246 ($2,169)$677$1,492$206,216
247 ($2,169)$672$1,497$204,719
248 ($2,169)$667$1,501$203,218
249 ($2,169)$662$1,506$201,711
250 ($2,169)$657$1,511$200,200
251 ($2,169)$652$1,516$198,684
252 ($2,169)$647$1,521$197,163
Year 22 - 253 ($2,169)$642$1,526$195,636
254 ($2,169)$637$1,531$194,105
255 ($2,169)$632$1,536$192,569
256 ($2,169)$627$1,541$191,028
257 ($2,169)$622$1,546$189,482
258 ($2,169)$617$1,551$187,931
259 ($2,169)$612$1,556$186,375
260 ($2,169)$607$1,561$184,814
261 ($2,169)$602$1,566$183,247
262 ($2,169)$597$1,571$181,676
263 ($2,169)$592$1,577$180,099
264 ($2,169)$587$1,582$178,517
Year 23 - 265 ($2,169)$582$1,587$176,931
266 ($2,169)$576$1,592$175,339
267 ($2,169)$571$1,597$173,741
268 ($2,169)$566$1,602$172,139
269 ($2,169)$561$1,608$170,531
270 ($2,169)$556$1,613$168,918
271 ($2,169)$550$1,618$167,300
272 ($2,169)$545$1,623$165,677
273 ($2,169)$540$1,629$164,048
274 ($2,169)$535$1,634$162,414
275 ($2,169)$529$1,639$160,775
276 ($2,169)$524$1,645$159,130
Year 24 - 277 ($2,169)$518$1,650$157,480
278 ($2,169)$513$1,655$155,825
279 ($2,169)$508$1,661$154,164
280 ($2,169)$502$1,666$152,498
281 ($2,169)$497$1,672$150,826
282 ($2,169)$491$1,677$149,149
283 ($2,169)$486$1,683$147,466
284 ($2,169)$480$1,688$145,778
285 ($2,169)$475$1,694$144,085
286 ($2,169)$469$1,699$142,386
287 ($2,169)$464$1,705$140,681
288 ($2,169)$458$1,710$138,971
Year 25 - 289 ($2,169)$453$1,716$137,255
290 ($2,169)$447$1,721$135,534
291 ($2,169)$442$1,727$133,807
292 ($2,169)$436$1,733$132,074
293 ($2,169)$430$1,738$130,336
294 ($2,169)$425$1,744$128,592
295 ($2,169)$419$1,750$126,843
296 ($2,169)$413$1,755$125,088
297 ($2,169)$408$1,761$123,327
298 ($2,169)$402$1,767$121,560
299 ($2,169)$396$1,772$119,788
300 ($2,169)$390$1,778$118,009
Year 26 - 301 ($2,169)$385$1,784$116,225
302 ($2,169)$379$1,790$114,435
303 ($2,169)$373$1,796$112,640
304 ($2,169)$367$1,802$110,838
305 ($2,169)$361$1,807$109,031
306 ($2,169)$355$1,813$107,218
307 ($2,169)$349$1,819$105,398
308 ($2,169)$343$1,825$103,573
309 ($2,169)$337$1,831$101,742
310 ($2,169)$332$1,837$99,905
311 ($2,169)$326$1,843$98,062
312 ($2,169)$320$1,849$96,213
Year 27 - 313 ($2,169)$313$1,855$94,358
314 ($2,169)$307$1,861$92,497
315 ($2,169)$301$1,867$90,630
316 ($2,169)$295$1,873$88,757
317 ($2,169)$289$1,879$86,877
318 ($2,169)$283$1,885$84,992
319 ($2,169)$277$1,892$83,100
320 ($2,169)$271$1,898$81,203
321 ($2,169)$265$1,904$79,299
322 ($2,169)$258$1,910$77,389
323 ($2,169)$252$1,916$75,472
324 ($2,169)$246$1,923$73,550
Year 28 - 325 ($2,169)$240$1,929$71,621
326 ($2,169)$233$1,935$69,685
327 ($2,169)$227$1,941$67,744
328 ($2,169)$221$1,948$65,796
329 ($2,169)$214$1,954$63,842
330 ($2,169)$208$1,961$61,882
331 ($2,169)$202$1,967$59,915
332 ($2,169)$195$1,973$57,941
333 ($2,169)$189$1,980$55,962
334 ($2,169)$182$1,986$53,975
335 ($2,169)$176$1,993$51,983
336 ($2,169)$169$1,999$49,984
Year 29 - 337 ($2,169)$163$2,006$47,978
338 ($2,169)$156$2,012$45,966
339 ($2,169)$150$2,019$43,947
340 ($2,169)$143$2,025$41,922
341 ($2,169)$137$2,032$39,890
342 ($2,169)$130$2,039$37,851
343 ($2,169)$123$2,045$35,806
344 ($2,169)$117$2,052$33,754
345 ($2,169)$110$2,059$31,696
346 ($2,169)$103$2,065$29,630
347 ($2,169)$97$2,072$27,558
348 ($2,169)$90$2,079$25,480
Year 30 - 349 ($2,169)$83$2,086$23,394
350 ($2,169)$76$2,092$21,302
351 ($2,169)$69$2,099$19,203
352 ($2,169)$63$2,106$17,097
353 ($2,169)$56$2,113$14,984
354 ($2,169)$49$2,120$12,864
355 ($2,169)$42$2,127$10,737
356 ($2,169)$35$2,134$8,604
357 ($2,169)$28$2,140$6,463
358 ($2,169)$21$2,147$4,316
359 ($2,169)$14$2,154$2,161
360 ($2,169)$7$2,161$0
TOTALS$321,472$459,200$780,672

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.