« 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 November 30, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($114,800) 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
$2,166 360 $320,524 $779,724

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  $574,000
Down Payment $114,800$459,200
Year 1 - 1 ($2,166)$1,492$674$458,526
2 ($2,166)$1,490$676$457,851
3 ($2,166)$1,488$678$457,173
4 ($2,166)$1,486$680$456,493
5 ($2,166)$1,484$682$455,811
6 ($2,166)$1,481$685$455,126
7 ($2,166)$1,479$687$454,439
8 ($2,166)$1,477$689$453,750
9 ($2,166)$1,475$691$453,059
10 ($2,166)$1,472$693$452,366
11 ($2,166)$1,470$696$451,670
12 ($2,166)$1,468$698$450,972
Year 2 - 13 ($2,166)$1,466$700$450,272
14 ($2,166)$1,463$703$449,569
15 ($2,166)$1,461$705$448,864
16 ($2,166)$1,459$707$448,157
17 ($2,166)$1,457$709$447,448
18 ($2,166)$1,454$712$446,736
19 ($2,166)$1,452$714$446,022
20 ($2,166)$1,450$716$445,306
21 ($2,166)$1,447$719$444,587
22 ($2,166)$1,445$721$443,866
23 ($2,166)$1,443$723$443,143
24 ($2,166)$1,440$726$442,417
Year 3 - 25 ($2,166)$1,438$728$441,689
26 ($2,166)$1,435$730$440,959
27 ($2,166)$1,433$733$440,226
28 ($2,166)$1,431$735$439,491
29 ($2,166)$1,428$738$438,753
30 ($2,166)$1,426$740$438,013
31 ($2,166)$1,424$742$437,271
32 ($2,166)$1,421$745$436,526
33 ($2,166)$1,419$747$435,779
34 ($2,166)$1,416$750$435,029
35 ($2,166)$1,414$752$434,277
36 ($2,166)$1,411$754$433,523
Year 4 - 37 ($2,166)$1,409$757$432,766
38 ($2,166)$1,406$759$432,006
39 ($2,166)$1,404$762$431,245
40 ($2,166)$1,402$764$430,480
41 ($2,166)$1,399$767$429,713
42 ($2,166)$1,397$769$428,944
43 ($2,166)$1,394$772$428,172
44 ($2,166)$1,392$774$427,398
45 ($2,166)$1,389$777$426,621
46 ($2,166)$1,387$779$425,842
47 ($2,166)$1,384$782$425,060
48 ($2,166)$1,381$784$424,275
Year 5 - 49 ($2,166)$1,379$787$423,488
50 ($2,166)$1,376$790$422,699
51 ($2,166)$1,374$792$421,907
52 ($2,166)$1,371$795$421,112
53 ($2,166)$1,369$797$420,315
54 ($2,166)$1,366$800$419,515
55 ($2,166)$1,363$802$418,712
56 ($2,166)$1,361$805$417,907
57 ($2,166)$1,358$808$417,099
58 ($2,166)$1,356$810$416,289
59 ($2,166)$1,353$813$415,476
60 ($2,166)$1,350$816$414,661
Year 6 - 61 ($2,166)$1,348$818$413,842
62 ($2,166)$1,345$821$413,021
63 ($2,166)$1,342$824$412,198
64 ($2,166)$1,340$826$411,372
65 ($2,166)$1,337$829$410,543
66 ($2,166)$1,334$832$409,711
67 ($2,166)$1,332$834$408,877
68 ($2,166)$1,329$837$408,040
69 ($2,166)$1,326$840$407,200
70 ($2,166)$1,323$843$406,357
71 ($2,166)$1,321$845$405,512
72 ($2,166)$1,318$848$404,664
Year 7 - 73 ($2,166)$1,315$851$403,813
74 ($2,166)$1,312$854$402,960
75 ($2,166)$1,310$856$402,104
76 ($2,166)$1,307$859$401,244
77 ($2,166)$1,304$862$400,383
78 ($2,166)$1,301$865$399,518
79 ($2,166)$1,298$867$398,650
80 ($2,166)$1,296$870$397,780
81 ($2,166)$1,293$873$396,907
82 ($2,166)$1,290$876$396,031
83 ($2,166)$1,287$879$395,152
84 ($2,166)$1,284$882$394,271
Year 8 - 85 ($2,166)$1,281$885$393,386
86 ($2,166)$1,279$887$392,499
87 ($2,166)$1,276$890$391,608
88 ($2,166)$1,273$893$390,715
89 ($2,166)$1,270$896$389,819
90 ($2,166)$1,267$899$388,920
91 ($2,166)$1,264$902$388,018
92 ($2,166)$1,261$905$387,113
93 ($2,166)$1,258$908$386,206
94 ($2,166)$1,255$911$385,295
95 ($2,166)$1,252$914$384,381
96 ($2,166)$1,249$917$383,465
Year 9 - 97 ($2,166)$1,246$920$382,545
98 ($2,166)$1,243$923$381,622
99 ($2,166)$1,240$926$380,697
100 ($2,166)$1,237$929$379,768
101 ($2,166)$1,234$932$378,836
102 ($2,166)$1,231$935$377,902
103 ($2,166)$1,228$938$376,964
104 ($2,166)$1,225$941$376,023
105 ($2,166)$1,222$944$375,079
106 ($2,166)$1,219$947$374,133
107 ($2,166)$1,216$950$373,183
108 ($2,166)$1,213$953$372,230
Year 10 - 109 ($2,166)$1,210$956$371,273
110 ($2,166)$1,207$959$370,314
111 ($2,166)$1,204$962$369,352
112 ($2,166)$1,200$966$368,386
113 ($2,166)$1,197$969$367,418
114 ($2,166)$1,194$972$366,446
115 ($2,166)$1,191$975$365,471
116 ($2,166)$1,188$978$364,493
117 ($2,166)$1,185$981$363,511
118 ($2,166)$1,181$984$362,527
119 ($2,166)$1,178$988$361,539
120 ($2,166)$1,175$991$360,548
Year 11 - 121 ($2,166)$1,172$994$359,554
122 ($2,166)$1,169$997$358,557
123 ($2,166)$1,165$1,001$357,556
124 ($2,166)$1,162$1,004$356,552
125 ($2,166)$1,159$1,007$355,545
126 ($2,166)$1,156$1,010$354,535
127 ($2,166)$1,152$1,014$353,521
128 ($2,166)$1,149$1,017$352,504
129 ($2,166)$1,146$1,020$351,484
130 ($2,166)$1,142$1,024$350,461
131 ($2,166)$1,139$1,027$349,434
132 ($2,166)$1,136$1,030$348,403
Year 12 - 133 ($2,166)$1,132$1,034$347,370
134 ($2,166)$1,129$1,037$346,333
135 ($2,166)$1,126$1,040$345,292
136 ($2,166)$1,122$1,044$344,249
137 ($2,166)$1,119$1,047$343,202
138 ($2,166)$1,115$1,050$342,151
139 ($2,166)$1,112$1,054$341,097
140 ($2,166)$1,109$1,057$340,040
141 ($2,166)$1,105$1,061$338,979
142 ($2,166)$1,102$1,064$337,915
143 ($2,166)$1,098$1,068$336,847
144 ($2,166)$1,095$1,071$335,776
Year 13 - 145 ($2,166)$1,091$1,075$334,702
146 ($2,166)$1,088$1,078$333,623
147 ($2,166)$1,084$1,082$332,542
148 ($2,166)$1,081$1,085$331,457
149 ($2,166)$1,077$1,089$330,368
150 ($2,166)$1,074$1,092$329,276
151 ($2,166)$1,070$1,096$328,180
152 ($2,166)$1,067$1,099$327,081
153 ($2,166)$1,063$1,103$325,978
154 ($2,166)$1,059$1,106$324,871
155 ($2,166)$1,056$1,110$323,761
156 ($2,166)$1,052$1,114$322,648
Year 14 - 157 ($2,166)$1,049$1,117$321,530
158 ($2,166)$1,045$1,121$320,409
159 ($2,166)$1,041$1,125$319,285
160 ($2,166)$1,038$1,128$318,157
161 ($2,166)$1,034$1,132$317,025
162 ($2,166)$1,030$1,136$315,889
163 ($2,166)$1,027$1,139$314,750
164 ($2,166)$1,023$1,143$313,607
165 ($2,166)$1,019$1,147$312,460
166 ($2,166)$1,015$1,150$311,310
167 ($2,166)$1,012$1,154$310,156
168 ($2,166)$1,008$1,158$308,998
Year 15 - 169 ($2,166)$1,004$1,162$307,836
170 ($2,166)$1,000$1,165$306,671
171 ($2,166)$997$1,169$305,501
172 ($2,166)$993$1,173$304,328
173 ($2,166)$989$1,177$303,152
174 ($2,166)$985$1,181$301,971
175 ($2,166)$981$1,184$300,786
176 ($2,166)$978$1,188$299,598
177 ($2,166)$974$1,192$298,406
178 ($2,166)$970$1,196$297,210
179 ($2,166)$966$1,200$296,010
180 ($2,166)$962$1,204$294,806
Year 16 - 181 ($2,166)$958$1,208$293,598
182 ($2,166)$954$1,212$292,387
183 ($2,166)$950$1,216$291,171
184 ($2,166)$946$1,220$289,951
185 ($2,166)$942$1,224$288,728
186 ($2,166)$938$1,228$287,500
187 ($2,166)$934$1,232$286,269
188 ($2,166)$930$1,236$285,033
189 ($2,166)$926$1,240$283,794
190 ($2,166)$922$1,244$282,550
191 ($2,166)$918$1,248$281,302
192 ($2,166)$914$1,252$280,051
Year 17 - 193 ($2,166)$910$1,256$278,795
194 ($2,166)$906$1,260$277,535
195 ($2,166)$902$1,264$276,271
196 ($2,166)$898$1,268$275,003
197 ($2,166)$894$1,272$273,731
198 ($2,166)$890$1,276$272,455
199 ($2,166)$885$1,280$271,174
200 ($2,166)$881$1,285$269,890
201 ($2,166)$877$1,289$268,601
202 ($2,166)$873$1,293$267,308
203 ($2,166)$869$1,297$266,011
204 ($2,166)$865$1,301$264,710
Year 18 - 205 ($2,166)$860$1,306$263,404
206 ($2,166)$856$1,310$262,094
207 ($2,166)$852$1,314$260,780
208 ($2,166)$848$1,318$259,462
209 ($2,166)$843$1,323$258,139
210 ($2,166)$839$1,327$256,812
211 ($2,166)$835$1,331$255,481
212 ($2,166)$830$1,336$254,145
213 ($2,166)$826$1,340$252,805
214 ($2,166)$822$1,344$251,461
215 ($2,166)$817$1,349$250,112
216 ($2,166)$813$1,353$248,759
Year 19 - 217 ($2,166)$808$1,357$247,402
218 ($2,166)$804$1,362$246,040
219 ($2,166)$800$1,366$244,674
220 ($2,166)$795$1,371$243,303
221 ($2,166)$791$1,375$241,928
222 ($2,166)$786$1,380$240,548
223 ($2,166)$782$1,384$239,164
224 ($2,166)$777$1,389$237,776
225 ($2,166)$773$1,393$236,382
226 ($2,166)$768$1,398$234,985
227 ($2,166)$764$1,402$233,583
228 ($2,166)$759$1,407$232,176
Year 20 - 229 ($2,166)$755$1,411$230,764
230 ($2,166)$750$1,416$229,349
231 ($2,166)$745$1,421$227,928
232 ($2,166)$741$1,425$226,503
233 ($2,166)$736$1,430$225,073
234 ($2,166)$731$1,434$223,639
235 ($2,166)$727$1,439$222,200
236 ($2,166)$722$1,444$220,756
237 ($2,166)$717$1,448$219,307
238 ($2,166)$713$1,453$217,854
239 ($2,166)$708$1,458$216,396
240 ($2,166)$703$1,463$214,934
Year 21 - 241 ($2,166)$699$1,467$213,466
242 ($2,166)$694$1,472$211,994
243 ($2,166)$689$1,477$210,517
244 ($2,166)$684$1,482$209,036
245 ($2,166)$679$1,487$207,549
246 ($2,166)$675$1,491$206,058
247 ($2,166)$670$1,496$204,562
248 ($2,166)$665$1,501$203,061
249 ($2,166)$660$1,506$201,555
250 ($2,166)$655$1,511$200,044
251 ($2,166)$650$1,516$198,528
252 ($2,166)$645$1,521$197,007
Year 22 - 253 ($2,166)$640$1,526$195,482
254 ($2,166)$635$1,531$193,951
255 ($2,166)$630$1,536$192,416
256 ($2,166)$625$1,541$190,875
257 ($2,166)$620$1,546$189,329
258 ($2,166)$615$1,551$187,779
259 ($2,166)$610$1,556$186,223
260 ($2,166)$605$1,561$184,663
261 ($2,166)$600$1,566$183,097
262 ($2,166)$595$1,571$181,526
263 ($2,166)$590$1,576$179,950
264 ($2,166)$585$1,581$178,369
Year 23 - 265 ($2,166)$580$1,586$176,783
266 ($2,166)$575$1,591$175,191
267 ($2,166)$569$1,597$173,595
268 ($2,166)$564$1,602$171,993
269 ($2,166)$559$1,607$170,386
270 ($2,166)$554$1,612$168,774
271 ($2,166)$549$1,617$167,157
272 ($2,166)$543$1,623$165,534
273 ($2,166)$538$1,628$163,906
274 ($2,166)$533$1,633$162,273
275 ($2,166)$527$1,639$160,634
276 ($2,166)$522$1,644$158,991
Year 24 - 277 ($2,166)$517$1,649$157,341
278 ($2,166)$511$1,655$155,687
279 ($2,166)$506$1,660$154,027
280 ($2,166)$501$1,665$152,362
281 ($2,166)$495$1,671$150,691
282 ($2,166)$490$1,676$149,015
283 ($2,166)$484$1,682$147,333
284 ($2,166)$479$1,687$145,646
285 ($2,166)$473$1,693$143,954
286 ($2,166)$468$1,698$142,255
287 ($2,166)$462$1,704$140,552
288 ($2,166)$457$1,709$138,843
Year 25 - 289 ($2,166)$451$1,715$137,128
290 ($2,166)$446$1,720$135,408
291 ($2,166)$440$1,726$133,682
292 ($2,166)$434$1,731$131,951
293 ($2,166)$429$1,737$130,214
294 ($2,166)$423$1,743$128,471
295 ($2,166)$418$1,748$126,722
296 ($2,166)$412$1,754$124,968
297 ($2,166)$406$1,760$123,209
298 ($2,166)$400$1,765$121,443
299 ($2,166)$395$1,771$119,672
300 ($2,166)$389$1,777$117,895
Year 26 - 301 ($2,166)$383$1,783$116,112
302 ($2,166)$377$1,789$114,324
303 ($2,166)$372$1,794$112,529
304 ($2,166)$366$1,800$110,729
305 ($2,166)$360$1,806$108,923
306 ($2,166)$354$1,812$107,111
307 ($2,166)$348$1,818$105,294
308 ($2,166)$342$1,824$103,470
309 ($2,166)$336$1,830$101,640
310 ($2,166)$330$1,836$99,805
311 ($2,166)$324$1,842$97,963
312 ($2,166)$318$1,848$96,116
Year 27 - 313 ($2,166)$312$1,854$94,262
314 ($2,166)$306$1,860$92,402
315 ($2,166)$300$1,866$90,537
316 ($2,166)$294$1,872$88,665
317 ($2,166)$288$1,878$86,788
318 ($2,166)$282$1,884$84,904
319 ($2,166)$276$1,890$83,014
320 ($2,166)$270$1,896$81,118
321 ($2,166)$264$1,902$79,215
322 ($2,166)$257$1,908$77,307
323 ($2,166)$251$1,915$75,392
324 ($2,166)$245$1,921$73,471
Year 28 - 325 ($2,166)$239$1,927$71,544
326 ($2,166)$233$1,933$69,611
327 ($2,166)$226$1,940$67,671
328 ($2,166)$220$1,946$65,725
329 ($2,166)$214$1,952$63,773
330 ($2,166)$207$1,959$61,814
331 ($2,166)$201$1,965$59,849
332 ($2,166)$195$1,971$57,878
333 ($2,166)$188$1,978$55,900
334 ($2,166)$182$1,984$53,916
335 ($2,166)$175$1,991$51,925
336 ($2,166)$169$1,997$49,928
Year 29 - 337 ($2,166)$162$2,004$47,924
338 ($2,166)$156$2,010$45,914
339 ($2,166)$149$2,017$43,898
340 ($2,166)$143$2,023$41,874
341 ($2,166)$136$2,030$39,845
342 ($2,166)$129$2,036$37,808
343 ($2,166)$123$2,043$35,765
344 ($2,166)$116$2,050$33,715
345 ($2,166)$110$2,056$31,659
346 ($2,166)$103$2,063$29,596
347 ($2,166)$96$2,070$27,526
348 ($2,166)$89$2,076$25,450
Year 30 - 349 ($2,166)$83$2,083$23,367
350 ($2,166)$76$2,090$21,277
351 ($2,166)$69$2,097$19,180
352 ($2,166)$62$2,104$17,077
353 ($2,166)$55$2,110$14,966
354 ($2,166)$49$2,117$12,849
355 ($2,166)$42$2,124$10,725
356 ($2,166)$35$2,131$8,594
357 ($2,166)$28$2,138$6,456
358 ($2,166)$21$2,145$4,311
359 ($2,166)$14$2,152$2,159
360 ($2,166)$7$2,159$0
TOTALS$320,524$459,200$779,724

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.