« Back to all home prices

Mortgage Payment Schedule for a $301,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($60,200) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,126 360 $164,611 $405,411

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.626% | Rate: 3.625% | Fees: $40 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.641% | Rate: 3.625% | Fees: $495 | 45 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 7706
$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 Cardinal Financial | 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

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

NMLS #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $928 | 30 day rate lock

NMLS #: 67717
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 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  $301,000
Down Payment $60,200$240,800
Year 1 - 1 ($1,126)$769$358$240,442
2 ($1,126)$767$359$240,084
3 ($1,126)$766$360$239,724
4 ($1,126)$765$361$239,363
5 ($1,126)$764$362$239,001
6 ($1,126)$763$363$238,637
7 ($1,126)$762$364$238,273
8 ($1,126)$760$366$237,907
9 ($1,126)$759$367$237,540
10 ($1,126)$758$368$237,172
11 ($1,126)$757$369$236,803
12 ($1,126)$756$370$236,433
Year 2 - 13 ($1,126)$755$372$236,061
14 ($1,126)$753$373$235,689
15 ($1,126)$752$374$235,315
16 ($1,126)$751$375$234,940
17 ($1,126)$750$376$234,563
18 ($1,126)$749$377$234,186
19 ($1,126)$747$379$233,807
20 ($1,126)$746$380$233,427
21 ($1,126)$745$381$233,046
22 ($1,126)$744$382$232,664
23 ($1,126)$743$384$232,280
24 ($1,126)$741$385$231,895
Year 3 - 25 ($1,126)$740$386$231,509
26 ($1,126)$739$387$231,122
27 ($1,126)$738$388$230,734
28 ($1,126)$736$390$230,344
29 ($1,126)$735$391$229,953
30 ($1,126)$734$392$229,561
31 ($1,126)$733$393$229,167
32 ($1,126)$731$395$228,773
33 ($1,126)$730$396$228,377
34 ($1,126)$729$397$227,979
35 ($1,126)$728$399$227,581
36 ($1,126)$726$400$227,181
Year 4 - 37 ($1,126)$725$401$226,780
38 ($1,126)$724$402$226,378
39 ($1,126)$723$404$225,974
40 ($1,126)$721$405$225,569
41 ($1,126)$720$406$225,163
42 ($1,126)$719$407$224,755
43 ($1,126)$717$409$224,347
44 ($1,126)$716$410$223,937
45 ($1,126)$715$411$223,525
46 ($1,126)$713$413$223,112
47 ($1,126)$712$414$222,698
48 ($1,126)$711$415$222,283
Year 5 - 49 ($1,126)$709$417$221,866
50 ($1,126)$708$418$221,448
51 ($1,126)$707$419$221,029
52 ($1,126)$705$421$220,608
53 ($1,126)$704$422$220,186
54 ($1,126)$703$423$219,763
55 ($1,126)$701$425$219,338
56 ($1,126)$700$426$218,912
57 ($1,126)$699$427$218,485
58 ($1,126)$697$429$218,056
59 ($1,126)$696$430$217,626
60 ($1,126)$695$432$217,194
Year 6 - 61 ($1,126)$693$433$216,761
62 ($1,126)$692$434$216,327
63 ($1,126)$690$436$215,891
64 ($1,126)$689$437$215,454
65 ($1,126)$688$438$215,016
66 ($1,126)$686$440$214,576
67 ($1,126)$685$441$214,134
68 ($1,126)$683$443$213,692
69 ($1,126)$682$444$213,248
70 ($1,126)$681$446$212,802
71 ($1,126)$679$447$212,355
72 ($1,126)$678$448$211,907
Year 7 - 73 ($1,126)$676$450$211,457
74 ($1,126)$675$451$211,006
75 ($1,126)$673$453$210,553
76 ($1,126)$672$454$210,099
77 ($1,126)$671$456$209,643
78 ($1,126)$669$457$209,186
79 ($1,126)$668$458$208,728
80 ($1,126)$666$460$208,268
81 ($1,126)$665$461$207,806
82 ($1,126)$663$463$207,344
83 ($1,126)$662$464$206,879
84 ($1,126)$660$466$206,413
Year 8 - 85 ($1,126)$659$467$205,946
86 ($1,126)$657$469$205,477
87 ($1,126)$656$470$205,007
88 ($1,126)$654$472$204,535
89 ($1,126)$653$473$204,062
90 ($1,126)$651$475$203,587
91 ($1,126)$650$476$203,110
92 ($1,126)$648$478$202,633
93 ($1,126)$647$479$202,153
94 ($1,126)$645$481$201,672
95 ($1,126)$644$482$201,190
96 ($1,126)$642$484$200,706
Year 9 - 97 ($1,126)$641$486$200,220
98 ($1,126)$639$487$199,733
99 ($1,126)$637$489$199,244
100 ($1,126)$636$490$198,754
101 ($1,126)$634$492$198,262
102 ($1,126)$633$493$197,769
103 ($1,126)$631$495$197,274
104 ($1,126)$630$497$196,778
105 ($1,126)$628$498$196,280
106 ($1,126)$626$500$195,780
107 ($1,126)$625$501$195,279
108 ($1,126)$623$503$194,776
Year 10 - 109 ($1,126)$622$504$194,271
110 ($1,126)$620$506$193,765
111 ($1,126)$618$508$193,257
112 ($1,126)$617$509$192,748
113 ($1,126)$615$511$192,237
114 ($1,126)$614$513$191,725
115 ($1,126)$612$514$191,210
116 ($1,126)$610$516$190,694
117 ($1,126)$609$518$190,177
118 ($1,126)$607$519$189,658
119 ($1,126)$605$521$189,137
120 ($1,126)$604$522$188,614
Year 11 - 121 ($1,126)$602$524$188,090
122 ($1,126)$600$526$187,565
123 ($1,126)$599$527$187,037
124 ($1,126)$597$529$186,508
125 ($1,126)$595$531$185,977
126 ($1,126)$594$533$185,444
127 ($1,126)$592$534$184,910
128 ($1,126)$590$536$184,374
129 ($1,126)$588$538$183,836
130 ($1,126)$587$539$183,297
131 ($1,126)$585$541$182,756
132 ($1,126)$583$543$182,213
Year 12 - 133 ($1,126)$582$545$181,669
134 ($1,126)$580$546$181,122
135 ($1,126)$578$548$180,574
136 ($1,126)$576$550$180,024
137 ($1,126)$575$552$179,473
138 ($1,126)$573$553$178,919
139 ($1,126)$571$555$178,364
140 ($1,126)$569$557$177,808
141 ($1,126)$568$559$177,249
142 ($1,126)$566$560$176,688
143 ($1,126)$564$562$176,126
144 ($1,126)$562$564$175,562
Year 13 - 145 ($1,126)$560$566$174,996
146 ($1,126)$559$568$174,429
147 ($1,126)$557$569$173,859
148 ($1,126)$555$571$173,288
149 ($1,126)$553$573$172,715
150 ($1,126)$551$575$172,140
151 ($1,126)$549$577$171,563
152 ($1,126)$548$579$170,985
153 ($1,126)$546$580$170,404
154 ($1,126)$544$582$169,822
155 ($1,126)$542$584$169,238
156 ($1,126)$540$586$168,652
Year 14 - 157 ($1,126)$538$588$168,064
158 ($1,126)$536$590$167,474
159 ($1,126)$535$592$166,883
160 ($1,126)$533$594$166,289
161 ($1,126)$531$595$165,694
162 ($1,126)$529$597$165,097
163 ($1,126)$527$599$164,497
164 ($1,126)$525$601$163,896
165 ($1,126)$523$603$163,293
166 ($1,126)$521$605$162,688
167 ($1,126)$519$607$162,081
168 ($1,126)$517$609$161,473
Year 15 - 169 ($1,126)$515$611$160,862
170 ($1,126)$513$613$160,249
171 ($1,126)$511$615$159,634
172 ($1,126)$509$617$159,018
173 ($1,126)$508$619$158,399
174 ($1,126)$506$621$157,779
175 ($1,126)$504$623$157,156
176 ($1,126)$502$625$156,531
177 ($1,126)$500$627$155,905
178 ($1,126)$498$629$155,276
179 ($1,126)$496$631$154,646
180 ($1,126)$494$633$154,013
Year 16 - 181 ($1,126)$492$635$153,379
182 ($1,126)$490$637$152,742
183 ($1,126)$488$639$152,103
184 ($1,126)$485$641$151,463
185 ($1,126)$483$643$150,820
186 ($1,126)$481$645$150,175
187 ($1,126)$479$647$149,528
188 ($1,126)$477$649$148,880
189 ($1,126)$475$651$148,229
190 ($1,126)$473$653$147,576
191 ($1,126)$471$655$146,920
192 ($1,126)$469$657$146,263
Year 17 - 193 ($1,126)$467$659$145,604
194 ($1,126)$465$661$144,942
195 ($1,126)$463$664$144,279
196 ($1,126)$460$666$143,613
197 ($1,126)$458$668$142,945
198 ($1,126)$456$670$142,276
199 ($1,126)$454$672$141,604
200 ($1,126)$452$674$140,929
201 ($1,126)$450$676$140,253
202 ($1,126)$448$679$139,574
203 ($1,126)$445$681$138,894
204 ($1,126)$443$683$138,211
Year 18 - 205 ($1,126)$441$685$137,526
206 ($1,126)$439$687$136,839
207 ($1,126)$437$689$136,149
208 ($1,126)$435$692$135,458
209 ($1,126)$432$694$134,764
210 ($1,126)$430$696$134,068
211 ($1,126)$428$698$133,370
212 ($1,126)$426$700$132,669
213 ($1,126)$423$703$131,967
214 ($1,126)$421$705$131,262
215 ($1,126)$419$707$130,554
216 ($1,126)$417$709$129,845
Year 19 - 217 ($1,126)$414$712$129,133
218 ($1,126)$412$714$128,419
219 ($1,126)$410$716$127,703
220 ($1,126)$408$719$126,984
221 ($1,126)$405$721$126,264
222 ($1,126)$403$723$125,540
223 ($1,126)$401$725$124,815
224 ($1,126)$398$728$124,087
225 ($1,126)$396$730$123,357
226 ($1,126)$394$732$122,625
227 ($1,126)$391$735$121,890
228 ($1,126)$389$737$121,153
Year 20 - 229 ($1,126)$387$739$120,413
230 ($1,126)$384$742$119,671
231 ($1,126)$382$744$118,927
232 ($1,126)$380$747$118,181
233 ($1,126)$377$749$117,432
234 ($1,126)$375$751$116,680
235 ($1,126)$372$754$115,927
236 ($1,126)$370$756$115,171
237 ($1,126)$368$759$114,412
238 ($1,126)$365$761$113,651
239 ($1,126)$363$763$112,888
240 ($1,126)$360$766$112,122
Year 21 - 241 ($1,126)$358$768$111,353
242 ($1,126)$355$771$110,583
243 ($1,126)$353$773$109,810
244 ($1,126)$350$776$109,034
245 ($1,126)$348$778$108,256
246 ($1,126)$346$781$107,475
247 ($1,126)$343$783$106,692
248 ($1,126)$341$786$105,906
249 ($1,126)$338$788$105,118
250 ($1,126)$336$791$104,328
251 ($1,126)$333$793$103,534
252 ($1,126)$330$796$102,739
Year 22 - 253 ($1,126)$328$798$101,941
254 ($1,126)$325$801$101,140
255 ($1,126)$323$803$100,336
256 ($1,126)$320$806$99,531
257 ($1,126)$318$808$98,722
258 ($1,126)$315$811$97,911
259 ($1,126)$312$814$97,097
260 ($1,126)$310$816$96,281
261 ($1,126)$307$819$95,462
262 ($1,126)$305$821$94,641
263 ($1,126)$302$824$93,817
264 ($1,126)$299$827$92,990
Year 23 - 265 ($1,126)$297$829$92,161
266 ($1,126)$294$832$91,329
267 ($1,126)$291$835$90,494
268 ($1,126)$289$837$89,657
269 ($1,126)$286$840$88,817
270 ($1,126)$283$843$87,974
271 ($1,126)$281$845$87,129
272 ($1,126)$278$848$86,281
273 ($1,126)$275$851$85,430
274 ($1,126)$273$853$84,576
275 ($1,126)$270$856$83,720
276 ($1,126)$267$859$82,861
Year 24 - 277 ($1,126)$264$862$82,000
278 ($1,126)$262$864$81,135
279 ($1,126)$259$867$80,268
280 ($1,126)$256$870$79,398
281 ($1,126)$253$873$78,525
282 ($1,126)$251$876$77,650
283 ($1,126)$248$878$76,771
284 ($1,126)$245$881$75,890
285 ($1,126)$242$884$75,006
286 ($1,126)$239$887$74,120
287 ($1,126)$237$890$73,230
288 ($1,126)$234$892$72,338
Year 25 - 289 ($1,126)$231$895$71,442
290 ($1,126)$228$898$70,544
291 ($1,126)$225$901$69,643
292 ($1,126)$222$904$68,739
293 ($1,126)$219$907$67,833
294 ($1,126)$216$910$66,923
295 ($1,126)$214$913$66,010
296 ($1,126)$211$915$65,095
297 ($1,126)$208$918$64,177
298 ($1,126)$205$921$63,255
299 ($1,126)$202$924$62,331
300 ($1,126)$199$927$61,404
Year 26 - 301 ($1,126)$196$930$60,474
302 ($1,126)$193$933$59,541
303 ($1,126)$190$936$58,604
304 ($1,126)$187$939$57,665
305 ($1,126)$184$942$56,723
306 ($1,126)$181$945$55,778
307 ($1,126)$178$948$54,830
308 ($1,126)$175$951$53,879
309 ($1,126)$172$954$52,925
310 ($1,126)$169$957$51,968
311 ($1,126)$166$960$51,007
312 ($1,126)$163$963$50,044
Year 27 - 313 ($1,126)$160$966$49,078
314 ($1,126)$157$970$48,108
315 ($1,126)$154$973$47,135
316 ($1,126)$150$976$46,160
317 ($1,126)$147$979$45,181
318 ($1,126)$144$982$44,199
319 ($1,126)$141$985$43,214
320 ($1,126)$138$988$42,226
321 ($1,126)$135$991$41,234
322 ($1,126)$132$995$40,240
323 ($1,126)$128$998$39,242
324 ($1,126)$125$1,001$38,241
Year 28 - 325 ($1,126)$122$1,004$37,237
326 ($1,126)$119$1,007$36,230
327 ($1,126)$116$1,011$35,219
328 ($1,126)$112$1,014$34,206
329 ($1,126)$109$1,017$33,189
330 ($1,126)$106$1,020$32,168
331 ($1,126)$103$1,023$31,145
332 ($1,126)$99$1,027$30,118
333 ($1,126)$96$1,030$29,088
334 ($1,126)$93$1,033$28,055
335 ($1,126)$90$1,037$27,018
336 ($1,126)$86$1,040$25,978
Year 29 - 337 ($1,126)$83$1,043$24,935
338 ($1,126)$80$1,047$23,889
339 ($1,126)$76$1,050$22,839
340 ($1,126)$73$1,053$21,785
341 ($1,126)$70$1,057$20,729
342 ($1,126)$66$1,060$19,669
343 ($1,126)$63$1,063$18,605
344 ($1,126)$59$1,067$17,539
345 ($1,126)$56$1,070$16,469
346 ($1,126)$53$1,074$15,395
347 ($1,126)$49$1,077$14,318
348 ($1,126)$46$1,080$13,237
Year 30 - 349 ($1,126)$42$1,084$12,154
350 ($1,126)$39$1,087$11,066
351 ($1,126)$35$1,091$9,975
352 ($1,126)$32$1,094$8,881
353 ($1,126)$28$1,098$7,783
354 ($1,126)$25$1,101$6,682
355 ($1,126)$21$1,105$5,577
356 ($1,126)$18$1,108$4,469
357 ($1,126)$14$1,112$3,357
358 ($1,126)$11$1,115$2,242
359 ($1,126)$7$1,119$1,123
360 ($1,126)$4$1,123$0
TOTALS$164,611$240,800$405,411

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.