« Back to all home prices

Mortgage Payment Schedule for a $302,000 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 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($60,400) may require pre-mortgage insurance


3.78% is current rate for 30-year fixed
3.08% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,123 360 $162,681 $404,281

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,162 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 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 #: 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 #: 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 #: 122701 | State Lic #: MC-1186
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.761% | Rate: 3.750% | Fees: $330 | 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.993% | Rate: 3.990% | Fees: $102 | 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

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | 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
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  $302,000
Down Payment $60,400$241,600
Year 1 - 1 ($1,123)$761$362$241,238
2 ($1,123)$760$363$240,875
3 ($1,123)$759$364$240,511
4 ($1,123)$758$365$240,145
5 ($1,123)$756$367$239,779
6 ($1,123)$755$368$239,411
7 ($1,123)$754$369$239,042
8 ($1,123)$753$370$238,672
9 ($1,123)$752$371$238,301
10 ($1,123)$751$372$237,929
11 ($1,123)$749$374$237,555
12 ($1,123)$748$375$237,180
Year 2 - 13 ($1,123)$747$376$236,804
14 ($1,123)$746$377$236,427
15 ($1,123)$745$378$236,049
16 ($1,123)$744$379$235,670
17 ($1,123)$742$381$235,289
18 ($1,123)$741$382$234,907
19 ($1,123)$740$383$234,524
20 ($1,123)$739$384$234,140
21 ($1,123)$738$385$233,754
22 ($1,123)$736$387$233,368
23 ($1,123)$735$388$232,980
24 ($1,123)$734$389$232,591
Year 3 - 25 ($1,123)$733$390$232,200
26 ($1,123)$731$392$231,809
27 ($1,123)$730$393$231,416
28 ($1,123)$729$394$231,022
29 ($1,123)$728$395$230,627
30 ($1,123)$726$397$230,230
31 ($1,123)$725$398$229,832
32 ($1,123)$724$399$229,433
33 ($1,123)$723$400$229,033
34 ($1,123)$721$402$228,632
35 ($1,123)$720$403$228,229
36 ($1,123)$719$404$227,825
Year 4 - 37 ($1,123)$718$405$227,419
38 ($1,123)$716$407$227,013
39 ($1,123)$715$408$226,605
40 ($1,123)$714$409$226,196
41 ($1,123)$713$410$225,785
42 ($1,123)$711$412$225,373
43 ($1,123)$710$413$224,960
44 ($1,123)$709$414$224,546
45 ($1,123)$707$416$224,130
46 ($1,123)$706$417$223,713
47 ($1,123)$705$418$223,295
48 ($1,123)$703$420$222,875
Year 5 - 49 ($1,123)$702$421$222,454
50 ($1,123)$701$422$222,032
51 ($1,123)$699$424$221,608
52 ($1,123)$698$425$221,183
53 ($1,123)$697$426$220,757
54 ($1,123)$695$428$220,330
55 ($1,123)$694$429$219,901
56 ($1,123)$693$430$219,470
57 ($1,123)$691$432$219,039
58 ($1,123)$690$433$218,606
59 ($1,123)$689$434$218,171
60 ($1,123)$687$436$217,735
Year 6 - 61 ($1,123)$686$437$217,298
62 ($1,123)$684$439$216,860
63 ($1,123)$683$440$216,420
64 ($1,123)$682$441$215,979
65 ($1,123)$680$443$215,536
66 ($1,123)$679$444$215,092
67 ($1,123)$678$445$214,646
68 ($1,123)$676$447$214,200
69 ($1,123)$675$448$213,751
70 ($1,123)$673$450$213,302
71 ($1,123)$672$451$212,850
72 ($1,123)$670$453$212,398
Year 7 - 73 ($1,123)$669$454$211,944
74 ($1,123)$668$455$211,489
75 ($1,123)$666$457$211,032
76 ($1,123)$665$458$210,574
77 ($1,123)$663$460$210,114
78 ($1,123)$662$461$209,653
79 ($1,123)$660$463$209,190
80 ($1,123)$659$464$208,726
81 ($1,123)$657$466$208,261
82 ($1,123)$656$467$207,794
83 ($1,123)$655$468$207,325
84 ($1,123)$653$470$206,855
Year 8 - 85 ($1,123)$652$471$206,384
86 ($1,123)$650$473$205,911
87 ($1,123)$649$474$205,436
88 ($1,123)$647$476$204,961
89 ($1,123)$646$477$204,483
90 ($1,123)$644$479$204,004
91 ($1,123)$643$480$203,524
92 ($1,123)$641$482$203,042
93 ($1,123)$640$483$202,559
94 ($1,123)$638$485$202,074
95 ($1,123)$637$486$201,587
96 ($1,123)$635$488$201,099
Year 9 - 97 ($1,123)$633$490$200,610
98 ($1,123)$632$491$200,119
99 ($1,123)$630$493$199,626
100 ($1,123)$629$494$199,132
101 ($1,123)$627$496$198,636
102 ($1,123)$626$497$198,139
103 ($1,123)$624$499$197,640
104 ($1,123)$623$500$197,139
105 ($1,123)$621$502$196,637
106 ($1,123)$619$504$196,134
107 ($1,123)$618$505$195,629
108 ($1,123)$616$507$195,122
Year 10 - 109 ($1,123)$615$508$194,613
110 ($1,123)$613$510$194,103
111 ($1,123)$611$512$193,592
112 ($1,123)$610$513$193,079
113 ($1,123)$608$515$192,564
114 ($1,123)$607$516$192,047
115 ($1,123)$605$518$191,529
116 ($1,123)$603$520$191,010
117 ($1,123)$602$521$190,488
118 ($1,123)$600$523$189,965
119 ($1,123)$598$525$189,441
120 ($1,123)$597$526$188,915
Year 11 - 121 ($1,123)$595$528$188,387
122 ($1,123)$593$530$187,857
123 ($1,123)$592$531$187,326
124 ($1,123)$590$533$186,793
125 ($1,123)$588$535$186,258
126 ($1,123)$587$536$185,722
127 ($1,123)$585$538$185,184
128 ($1,123)$583$540$184,644
129 ($1,123)$582$541$184,103
130 ($1,123)$580$543$183,560
131 ($1,123)$578$545$183,015
132 ($1,123)$576$547$182,469
Year 12 - 133 ($1,123)$575$548$181,920
134 ($1,123)$573$550$181,370
135 ($1,123)$571$552$180,819
136 ($1,123)$570$553$180,265
137 ($1,123)$568$555$179,710
138 ($1,123)$566$557$179,153
139 ($1,123)$564$559$178,595
140 ($1,123)$563$560$178,034
141 ($1,123)$561$562$177,472
142 ($1,123)$559$564$176,908
143 ($1,123)$557$566$176,342
144 ($1,123)$555$568$175,775
Year 13 - 145 ($1,123)$554$569$175,205
146 ($1,123)$552$571$174,634
147 ($1,123)$550$573$174,061
148 ($1,123)$548$575$173,487
149 ($1,123)$546$577$172,910
150 ($1,123)$545$578$172,332
151 ($1,123)$543$580$171,752
152 ($1,123)$541$582$171,170
153 ($1,123)$539$584$170,586
154 ($1,123)$537$586$170,000
155 ($1,123)$536$588$169,413
156 ($1,123)$534$589$168,823
Year 14 - 157 ($1,123)$532$591$168,232
158 ($1,123)$530$593$167,639
159 ($1,123)$528$595$167,044
160 ($1,123)$526$597$166,447
161 ($1,123)$524$599$165,849
162 ($1,123)$522$601$165,248
163 ($1,123)$521$602$164,645
164 ($1,123)$519$604$164,041
165 ($1,123)$517$606$163,435
166 ($1,123)$515$608$162,827
167 ($1,123)$513$610$162,217
168 ($1,123)$511$612$161,605
Year 15 - 169 ($1,123)$509$614$160,991
170 ($1,123)$507$616$160,375
171 ($1,123)$505$618$159,757
172 ($1,123)$503$620$159,137
173 ($1,123)$501$622$158,515
174 ($1,123)$499$624$157,892
175 ($1,123)$497$626$157,266
176 ($1,123)$495$628$156,638
177 ($1,123)$493$630$156,009
178 ($1,123)$491$632$155,377
179 ($1,123)$489$634$154,744
180 ($1,123)$487$636$154,108
Year 16 - 181 ($1,123)$485$638$153,471
182 ($1,123)$483$640$152,831
183 ($1,123)$481$642$152,189
184 ($1,123)$479$644$151,546
185 ($1,123)$477$646$150,900
186 ($1,123)$475$648$150,253
187 ($1,123)$473$650$149,603
188 ($1,123)$471$652$148,951
189 ($1,123)$469$654$148,297
190 ($1,123)$467$656$147,641
191 ($1,123)$465$658$146,983
192 ($1,123)$463$660$146,323
Year 17 - 193 ($1,123)$461$662$145,661
194 ($1,123)$459$664$144,997
195 ($1,123)$457$666$144,331
196 ($1,123)$455$668$143,663
197 ($1,123)$453$670$142,992
198 ($1,123)$450$673$142,320
199 ($1,123)$448$675$141,645
200 ($1,123)$446$677$140,968
201 ($1,123)$444$679$140,289
202 ($1,123)$442$681$139,608
203 ($1,123)$440$683$138,925
204 ($1,123)$438$685$138,239
Year 18 - 205 ($1,123)$435$688$137,552
206 ($1,123)$433$690$136,862
207 ($1,123)$431$692$136,170
208 ($1,123)$429$694$135,476
209 ($1,123)$427$696$134,780
210 ($1,123)$425$698$134,081
211 ($1,123)$422$701$133,381
212 ($1,123)$420$703$132,678
213 ($1,123)$418$705$131,973
214 ($1,123)$416$707$131,266
215 ($1,123)$413$710$130,556
216 ($1,123)$411$712$129,844
Year 19 - 217 ($1,123)$409$714$129,130
218 ($1,123)$407$716$128,414
219 ($1,123)$405$718$127,696
220 ($1,123)$402$721$126,975
221 ($1,123)$400$723$126,252
222 ($1,123)$398$725$125,526
223 ($1,123)$395$728$124,799
224 ($1,123)$393$730$124,069
225 ($1,123)$391$732$123,337
226 ($1,123)$389$734$122,602
227 ($1,123)$386$737$121,865
228 ($1,123)$384$739$121,126
Year 20 - 229 ($1,123)$382$741$120,385
230 ($1,123)$379$744$119,641
231 ($1,123)$377$746$118,895
232 ($1,123)$375$748$118,146
233 ($1,123)$372$751$117,396
234 ($1,123)$370$753$116,642
235 ($1,123)$367$756$115,887
236 ($1,123)$365$758$115,129
237 ($1,123)$363$760$114,368
238 ($1,123)$360$763$113,606
239 ($1,123)$358$765$112,841
240 ($1,123)$355$768$112,073
Year 21 - 241 ($1,123)$353$770$111,303
242 ($1,123)$351$772$110,531
243 ($1,123)$348$775$109,756
244 ($1,123)$346$777$108,979
245 ($1,123)$343$780$108,199
246 ($1,123)$341$782$107,417
247 ($1,123)$338$785$106,632
248 ($1,123)$336$787$105,845
249 ($1,123)$333$790$105,055
250 ($1,123)$331$792$104,263
251 ($1,123)$328$795$103,469
252 ($1,123)$326$797$102,672
Year 22 - 253 ($1,123)$323$800$101,872
254 ($1,123)$321$802$101,070
255 ($1,123)$318$805$100,265
256 ($1,123)$316$807$99,458
257 ($1,123)$313$810$98,648
258 ($1,123)$311$812$97,836
259 ($1,123)$308$815$97,021
260 ($1,123)$306$817$96,204
261 ($1,123)$303$820$95,384
262 ($1,123)$300$823$94,561
263 ($1,123)$298$825$93,736
264 ($1,123)$295$828$92,909
Year 23 - 265 ($1,123)$293$830$92,078
266 ($1,123)$290$833$91,245
267 ($1,123)$287$836$90,410
268 ($1,123)$285$838$89,571
269 ($1,123)$282$841$88,731
270 ($1,123)$280$844$87,887
271 ($1,123)$277$846$87,041
272 ($1,123)$274$849$86,192
273 ($1,123)$272$851$85,341
274 ($1,123)$269$854$84,486
275 ($1,123)$266$857$83,630
276 ($1,123)$263$860$82,770
Year 24 - 277 ($1,123)$261$862$81,908
278 ($1,123)$258$865$81,043
279 ($1,123)$255$868$80,175
280 ($1,123)$253$870$79,305
281 ($1,123)$250$873$78,431
282 ($1,123)$247$876$77,555
283 ($1,123)$244$879$76,677
284 ($1,123)$242$881$75,795
285 ($1,123)$239$884$74,911
286 ($1,123)$236$887$74,024
287 ($1,123)$233$890$73,134
288 ($1,123)$230$893$72,241
Year 25 - 289 ($1,123)$228$895$71,346
290 ($1,123)$225$898$70,448
291 ($1,123)$222$901$69,547
292 ($1,123)$219$904$68,643
293 ($1,123)$216$907$67,736
294 ($1,123)$213$910$66,826
295 ($1,123)$211$913$65,914
296 ($1,123)$208$915$64,998
297 ($1,123)$205$918$64,080
298 ($1,123)$202$921$63,159
299 ($1,123)$199$924$62,235
300 ($1,123)$196$927$61,308
Year 26 - 301 ($1,123)$193$930$60,378
302 ($1,123)$190$933$59,445
303 ($1,123)$187$936$58,510
304 ($1,123)$184$939$57,571
305 ($1,123)$181$942$56,629
306 ($1,123)$178$945$55,685
307 ($1,123)$175$948$54,737
308 ($1,123)$172$951$53,786
309 ($1,123)$169$954$52,833
310 ($1,123)$166$957$51,876
311 ($1,123)$163$960$50,917
312 ($1,123)$160$963$49,954
Year 27 - 313 ($1,123)$157$966$48,988
314 ($1,123)$154$969$48,020
315 ($1,123)$151$972$47,048
316 ($1,123)$148$975$46,073
317 ($1,123)$145$978$45,095
318 ($1,123)$142$981$44,114
319 ($1,123)$139$984$43,130
320 ($1,123)$136$987$42,143
321 ($1,123)$133$990$41,153
322 ($1,123)$130$993$40,160
323 ($1,123)$127$997$39,163
324 ($1,123)$123$1,000$38,163
Year 28 - 325 ($1,123)$120$1,003$37,161
326 ($1,123)$117$1,006$36,155
327 ($1,123)$114$1,009$35,146
328 ($1,123)$111$1,012$34,133
329 ($1,123)$108$1,015$33,118
330 ($1,123)$104$1,019$32,099
331 ($1,123)$101$1,022$31,077
332 ($1,123)$98$1,025$30,052
333 ($1,123)$95$1,028$29,024
334 ($1,123)$91$1,032$27,992
335 ($1,123)$88$1,035$26,957
336 ($1,123)$85$1,038$25,919
Year 29 - 337 ($1,123)$82$1,041$24,878
338 ($1,123)$78$1,045$23,833
339 ($1,123)$75$1,048$22,785
340 ($1,123)$72$1,051$21,734
341 ($1,123)$68$1,055$20,680
342 ($1,123)$65$1,058$19,622
343 ($1,123)$62$1,061$18,560
344 ($1,123)$58$1,065$17,496
345 ($1,123)$55$1,068$16,428
346 ($1,123)$52$1,071$15,357
347 ($1,123)$48$1,075$14,282
348 ($1,123)$45$1,078$13,204
Year 30 - 349 ($1,123)$42$1,081$12,123
350 ($1,123)$38$1,085$11,038
351 ($1,123)$35$1,088$9,950
352 ($1,123)$31$1,092$8,858
353 ($1,123)$28$1,095$7,763
354 ($1,123)$24$1,099$6,664
355 ($1,123)$21$1,102$5,562
356 ($1,123)$18$1,105$4,457
357 ($1,123)$14$1,109$3,348
358 ($1,123)$11$1,112$2,235
359 ($1,123)$7$1,116$1,119
360 ($1,123)$4$1,119$0
TOTALS$162,681$241,600$404,281

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.