« Back to all home prices

Mortgage Payment Schedule for a $299,000 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 23, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($59,800) may require pre-mortgage insurance


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,131 360 $167,950 $407,150

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


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 #: 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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 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: $962 | 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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 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
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  $299,000
Down Payment $59,800$239,200
Year 1 - 1 ($1,131)$781$350$238,850
2 ($1,131)$780$351$238,500
3 ($1,131)$779$352$238,148
4 ($1,131)$778$353$237,795
5 ($1,131)$777$354$237,441
6 ($1,131)$776$355$237,085
7 ($1,131)$774$356$236,729
8 ($1,131)$773$358$236,371
9 ($1,131)$772$359$236,012
10 ($1,131)$771$360$235,652
11 ($1,131)$770$361$235,291
12 ($1,131)$769$362$234,929
Year 2 - 13 ($1,131)$767$364$234,565
14 ($1,131)$766$365$234,201
15 ($1,131)$765$366$233,835
16 ($1,131)$764$367$233,467
17 ($1,131)$763$368$233,099
18 ($1,131)$761$370$232,730
19 ($1,131)$760$371$232,359
20 ($1,131)$759$372$231,987
21 ($1,131)$758$373$231,614
22 ($1,131)$757$374$231,239
23 ($1,131)$755$376$230,864
24 ($1,131)$754$377$230,487
Year 3 - 25 ($1,131)$753$378$230,109
26 ($1,131)$752$379$229,730
27 ($1,131)$750$381$229,349
28 ($1,131)$749$382$228,967
29 ($1,131)$748$383$228,584
30 ($1,131)$747$384$228,200
31 ($1,131)$745$386$227,815
32 ($1,131)$744$387$227,428
33 ($1,131)$743$388$227,040
34 ($1,131)$742$389$226,651
35 ($1,131)$740$391$226,260
36 ($1,131)$739$392$225,868
Year 4 - 37 ($1,131)$738$393$225,475
38 ($1,131)$737$394$225,081
39 ($1,131)$735$396$224,685
40 ($1,131)$734$397$224,288
41 ($1,131)$733$398$223,890
42 ($1,131)$731$400$223,490
43 ($1,131)$730$401$223,089
44 ($1,131)$729$402$222,687
45 ($1,131)$727$404$222,283
46 ($1,131)$726$405$221,878
47 ($1,131)$725$406$221,472
48 ($1,131)$723$407$221,065
Year 5 - 49 ($1,131)$722$409$220,656
50 ($1,131)$721$410$220,246
51 ($1,131)$719$412$219,834
52 ($1,131)$718$413$219,421
53 ($1,131)$717$414$219,007
54 ($1,131)$715$416$218,592
55 ($1,131)$714$417$218,175
56 ($1,131)$713$418$217,756
57 ($1,131)$711$420$217,337
58 ($1,131)$710$421$216,916
59 ($1,131)$709$422$216,493
60 ($1,131)$707$424$216,070
Year 6 - 61 ($1,131)$706$425$215,645
62 ($1,131)$704$427$215,218
63 ($1,131)$703$428$214,790
64 ($1,131)$702$429$214,361
65 ($1,131)$700$431$213,930
66 ($1,131)$699$432$213,498
67 ($1,131)$697$434$213,064
68 ($1,131)$696$435$212,629
69 ($1,131)$695$436$212,193
70 ($1,131)$693$438$211,755
71 ($1,131)$692$439$211,316
72 ($1,131)$690$441$210,875
Year 7 - 73 ($1,131)$689$442$210,433
74 ($1,131)$687$444$209,990
75 ($1,131)$686$445$209,545
76 ($1,131)$685$446$209,098
77 ($1,131)$683$448$208,650
78 ($1,131)$682$449$208,201
79 ($1,131)$680$451$207,750
80 ($1,131)$679$452$207,298
81 ($1,131)$677$454$206,844
82 ($1,131)$676$455$206,389
83 ($1,131)$674$457$205,932
84 ($1,131)$673$458$205,474
Year 8 - 85 ($1,131)$671$460$205,014
86 ($1,131)$670$461$204,553
87 ($1,131)$668$463$204,090
88 ($1,131)$667$464$203,625
89 ($1,131)$665$466$203,160
90 ($1,131)$664$467$202,692
91 ($1,131)$662$469$202,224
92 ($1,131)$661$470$201,753
93 ($1,131)$659$472$201,281
94 ($1,131)$658$473$200,808
95 ($1,131)$656$475$200,333
96 ($1,131)$654$477$199,856
Year 9 - 97 ($1,131)$653$478$199,378
98 ($1,131)$651$480$198,898
99 ($1,131)$650$481$198,417
100 ($1,131)$648$483$197,934
101 ($1,131)$647$484$197,450
102 ($1,131)$645$486$196,964
103 ($1,131)$643$488$196,476
104 ($1,131)$642$489$195,987
105 ($1,131)$640$491$195,497
106 ($1,131)$639$492$195,004
107 ($1,131)$637$494$194,510
108 ($1,131)$635$496$194,015
Year 10 - 109 ($1,131)$634$497$193,518
110 ($1,131)$632$499$193,019
111 ($1,131)$631$500$192,518
112 ($1,131)$629$502$192,016
113 ($1,131)$627$504$191,512
114 ($1,131)$626$505$191,007
115 ($1,131)$624$507$190,500
116 ($1,131)$622$509$189,991
117 ($1,131)$621$510$189,481
118 ($1,131)$619$512$188,969
119 ($1,131)$617$514$188,455
120 ($1,131)$616$515$187,940
Year 11 - 121 ($1,131)$614$517$187,423
122 ($1,131)$612$519$186,904
123 ($1,131)$611$520$186,384
124 ($1,131)$609$522$185,862
125 ($1,131)$607$524$185,338
126 ($1,131)$605$526$184,812
127 ($1,131)$604$527$184,285
128 ($1,131)$602$529$183,756
129 ($1,131)$600$531$183,225
130 ($1,131)$599$532$182,693
131 ($1,131)$597$534$182,159
132 ($1,131)$595$536$181,623
Year 12 - 133 ($1,131)$593$538$181,085
134 ($1,131)$592$539$180,546
135 ($1,131)$590$541$180,005
136 ($1,131)$588$543$179,462
137 ($1,131)$586$545$178,917
138 ($1,131)$584$547$178,370
139 ($1,131)$583$548$177,822
140 ($1,131)$581$550$177,272
141 ($1,131)$579$552$176,720
142 ($1,131)$577$554$176,166
143 ($1,131)$575$555$175,611
144 ($1,131)$574$557$175,054
Year 13 - 145 ($1,131)$572$559$174,495
146 ($1,131)$570$561$173,934
147 ($1,131)$568$563$173,371
148 ($1,131)$566$565$172,806
149 ($1,131)$565$566$172,240
150 ($1,131)$563$568$171,671
151 ($1,131)$561$570$171,101
152 ($1,131)$559$572$170,529
153 ($1,131)$557$574$169,955
154 ($1,131)$555$576$169,379
155 ($1,131)$553$578$168,802
156 ($1,131)$551$580$168,222
Year 14 - 157 ($1,131)$550$581$167,641
158 ($1,131)$548$583$167,057
159 ($1,131)$546$585$166,472
160 ($1,131)$544$587$165,885
161 ($1,131)$542$589$165,296
162 ($1,131)$540$591$164,705
163 ($1,131)$538$593$164,112
164 ($1,131)$536$595$163,517
165 ($1,131)$534$597$162,920
166 ($1,131)$532$599$162,322
167 ($1,131)$530$601$161,721
168 ($1,131)$528$603$161,118
Year 15 - 169 ($1,131)$526$605$160,513
170 ($1,131)$524$607$159,907
171 ($1,131)$522$609$159,298
172 ($1,131)$520$611$158,688
173 ($1,131)$518$613$158,075
174 ($1,131)$516$615$157,460
175 ($1,131)$514$617$156,844
176 ($1,131)$512$619$156,225
177 ($1,131)$510$621$155,605
178 ($1,131)$508$623$154,982
179 ($1,131)$506$625$154,357
180 ($1,131)$504$627$153,731
Year 16 - 181 ($1,131)$502$629$153,102
182 ($1,131)$500$631$152,471
183 ($1,131)$498$633$151,838
184 ($1,131)$496$635$151,203
185 ($1,131)$494$637$150,566
186 ($1,131)$492$639$149,927
187 ($1,131)$490$641$149,286
188 ($1,131)$488$643$148,642
189 ($1,131)$486$645$147,997
190 ($1,131)$483$648$147,349
191 ($1,131)$481$650$146,700
192 ($1,131)$479$652$146,048
Year 17 - 193 ($1,131)$477$654$145,394
194 ($1,131)$475$656$144,738
195 ($1,131)$473$658$144,080
196 ($1,131)$471$660$143,420
197 ($1,131)$469$662$142,757
198 ($1,131)$466$665$142,093
199 ($1,131)$464$667$141,426
200 ($1,131)$462$669$140,757
201 ($1,131)$460$671$140,086
202 ($1,131)$458$673$139,412
203 ($1,131)$455$676$138,737
204 ($1,131)$453$678$138,059
Year 18 - 205 ($1,131)$451$680$137,379
206 ($1,131)$449$682$136,697
207 ($1,131)$447$684$136,012
208 ($1,131)$444$687$135,326
209 ($1,131)$442$689$134,637
210 ($1,131)$440$691$133,946
211 ($1,131)$438$693$133,252
212 ($1,131)$435$696$132,556
213 ($1,131)$433$698$131,859
214 ($1,131)$431$700$131,158
215 ($1,131)$428$703$130,456
216 ($1,131)$426$705$129,751
Year 19 - 217 ($1,131)$424$707$129,044
218 ($1,131)$422$709$128,334
219 ($1,131)$419$712$127,623
220 ($1,131)$417$714$126,909
221 ($1,131)$415$716$126,192
222 ($1,131)$412$719$125,473
223 ($1,131)$410$721$124,752
224 ($1,131)$408$723$124,029
225 ($1,131)$405$726$123,303
226 ($1,131)$403$728$122,575
227 ($1,131)$400$731$121,844
228 ($1,131)$398$733$121,111
Year 20 - 229 ($1,131)$396$735$120,376
230 ($1,131)$393$738$119,638
231 ($1,131)$391$740$118,898
232 ($1,131)$388$743$118,156
233 ($1,131)$386$745$117,411
234 ($1,131)$384$747$116,663
235 ($1,131)$381$750$115,913
236 ($1,131)$379$752$115,161
237 ($1,131)$376$755$114,406
238 ($1,131)$374$757$113,649
239 ($1,131)$371$760$112,889
240 ($1,131)$369$762$112,127
Year 21 - 241 ($1,131)$366$765$111,362
242 ($1,131)$364$767$110,595
243 ($1,131)$361$770$109,825
244 ($1,131)$359$772$109,053
245 ($1,131)$356$775$108,278
246 ($1,131)$354$777$107,501
247 ($1,131)$351$780$106,721
248 ($1,131)$349$782$105,939
249 ($1,131)$346$785$105,154
250 ($1,131)$344$787$104,367
251 ($1,131)$341$790$103,577
252 ($1,131)$338$793$102,784
Year 22 - 253 ($1,131)$336$795$101,989
254 ($1,131)$333$798$101,191
255 ($1,131)$331$800$100,391
256 ($1,131)$328$803$99,588
257 ($1,131)$325$806$98,782
258 ($1,131)$323$808$97,974
259 ($1,131)$320$811$97,163
260 ($1,131)$317$814$96,349
261 ($1,131)$315$816$95,533
262 ($1,131)$312$819$94,714
263 ($1,131)$309$822$93,892
264 ($1,131)$307$824$93,068
Year 23 - 265 ($1,131)$304$827$92,241
266 ($1,131)$301$830$91,412
267 ($1,131)$299$832$90,579
268 ($1,131)$296$835$89,744
269 ($1,131)$293$838$88,906
270 ($1,131)$290$841$88,066
271 ($1,131)$288$843$87,222
272 ($1,131)$285$846$86,376
273 ($1,131)$282$849$85,528
274 ($1,131)$279$852$84,676
275 ($1,131)$277$854$83,822
276 ($1,131)$274$857$82,964
Year 24 - 277 ($1,131)$271$860$82,105
278 ($1,131)$268$863$81,242
279 ($1,131)$265$866$80,376
280 ($1,131)$263$868$79,508
281 ($1,131)$260$871$78,637
282 ($1,131)$257$874$77,762
283 ($1,131)$254$877$76,885
284 ($1,131)$251$880$76,006
285 ($1,131)$248$883$75,123
286 ($1,131)$245$886$74,237
287 ($1,131)$243$888$73,349
288 ($1,131)$240$891$72,458
Year 25 - 289 ($1,131)$237$894$71,563
290 ($1,131)$234$897$70,666
291 ($1,131)$231$900$69,766
292 ($1,131)$228$903$68,863
293 ($1,131)$225$906$67,957
294 ($1,131)$222$909$67,048
295 ($1,131)$219$912$66,136
296 ($1,131)$216$915$65,221
297 ($1,131)$213$918$64,303
298 ($1,131)$210$921$63,382
299 ($1,131)$207$924$62,458
300 ($1,131)$204$927$61,531
Year 26 - 301 ($1,131)$201$930$60,601
302 ($1,131)$198$933$59,668
303 ($1,131)$195$936$58,732
304 ($1,131)$192$939$57,793
305 ($1,131)$189$942$56,851
306 ($1,131)$186$945$55,906
307 ($1,131)$183$948$54,957
308 ($1,131)$180$951$54,006
309 ($1,131)$176$955$53,051
310 ($1,131)$173$958$52,094
311 ($1,131)$170$961$51,133
312 ($1,131)$167$964$50,169
Year 27 - 313 ($1,131)$164$967$49,202
314 ($1,131)$161$970$48,232
315 ($1,131)$158$973$47,258
316 ($1,131)$154$977$46,282
317 ($1,131)$151$980$45,302
318 ($1,131)$148$983$44,319
319 ($1,131)$145$986$43,333
320 ($1,131)$142$989$42,343
321 ($1,131)$138$993$41,351
322 ($1,131)$135$996$40,355
323 ($1,131)$132$999$39,356
324 ($1,131)$129$1,002$38,353
Year 28 - 325 ($1,131)$125$1,006$37,347
326 ($1,131)$122$1,009$36,338
327 ($1,131)$119$1,012$35,326
328 ($1,131)$115$1,016$34,311
329 ($1,131)$112$1,019$33,292
330 ($1,131)$109$1,022$32,270
331 ($1,131)$105$1,026$31,244
332 ($1,131)$102$1,029$30,215
333 ($1,131)$99$1,032$29,183
334 ($1,131)$95$1,036$28,147
335 ($1,131)$92$1,039$27,108
336 ($1,131)$89$1,042$26,066
Year 29 - 337 ($1,131)$85$1,046$25,020
338 ($1,131)$82$1,049$23,971
339 ($1,131)$78$1,053$22,918
340 ($1,131)$75$1,056$21,862
341 ($1,131)$71$1,060$20,802
342 ($1,131)$68$1,063$19,739
343 ($1,131)$64$1,066$18,673
344 ($1,131)$61$1,070$17,603
345 ($1,131)$58$1,073$16,529
346 ($1,131)$54$1,077$15,452
347 ($1,131)$50$1,080$14,372
348 ($1,131)$47$1,084$13,288
Year 30 - 349 ($1,131)$43$1,088$12,200
350 ($1,131)$40$1,091$11,109
351 ($1,131)$36$1,095$10,014
352 ($1,131)$33$1,098$8,916
353 ($1,131)$29$1,102$7,814
354 ($1,131)$26$1,105$6,709
355 ($1,131)$22$1,109$5,600
356 ($1,131)$18$1,113$4,487
357 ($1,131)$15$1,116$3,371
358 ($1,131)$11$1,120$2,251
359 ($1,131)$7$1,124$1,127
360 ($1,131)$4$1,127$0
TOTALS$167,950$239,200$407,150

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.