« Back to all home prices

Mortgage Payment Schedule for a $303,000 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% ($60,600) 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
$1,134 360 $165,705 $408,105

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  $303,000
Down Payment $60,600$242,400
Year 1 - 1 ($1,134)$774$360$242,040
2 ($1,134)$773$361$241,679
3 ($1,134)$771$362$241,317
4 ($1,134)$770$363$240,953
5 ($1,134)$769$365$240,589
6 ($1,134)$768$366$240,223
7 ($1,134)$767$367$239,856
8 ($1,134)$766$368$239,488
9 ($1,134)$764$369$239,119
10 ($1,134)$763$370$238,748
11 ($1,134)$762$372$238,377
12 ($1,134)$761$373$238,004
Year 2 - 13 ($1,134)$760$374$237,630
14 ($1,134)$758$375$237,255
15 ($1,134)$757$376$236,878
16 ($1,134)$756$378$236,501
17 ($1,134)$755$379$236,122
18 ($1,134)$754$380$235,742
19 ($1,134)$752$381$235,361
20 ($1,134)$751$382$234,978
21 ($1,134)$750$384$234,595
22 ($1,134)$749$385$234,210
23 ($1,134)$748$386$233,824
24 ($1,134)$746$387$233,436
Year 3 - 25 ($1,134)$745$389$233,048
26 ($1,134)$744$390$232,658
27 ($1,134)$743$391$232,267
28 ($1,134)$741$392$231,874
29 ($1,134)$740$394$231,481
30 ($1,134)$739$395$231,086
31 ($1,134)$738$396$230,690
32 ($1,134)$736$397$230,293
33 ($1,134)$735$399$229,894
34 ($1,134)$734$400$229,494
35 ($1,134)$732$401$229,093
36 ($1,134)$731$402$228,691
Year 4 - 37 ($1,134)$730$404$228,287
38 ($1,134)$729$405$227,882
39 ($1,134)$727$406$227,476
40 ($1,134)$726$408$227,068
41 ($1,134)$725$409$226,659
42 ($1,134)$723$410$226,249
43 ($1,134)$722$412$225,837
44 ($1,134)$721$413$225,425
45 ($1,134)$719$414$225,010
46 ($1,134)$718$415$224,595
47 ($1,134)$717$417$224,178
48 ($1,134)$716$418$223,760
Year 5 - 49 ($1,134)$714$419$223,341
50 ($1,134)$713$421$222,920
51 ($1,134)$711$422$222,498
52 ($1,134)$710$423$222,074
53 ($1,134)$709$425$221,649
54 ($1,134)$707$426$221,223
55 ($1,134)$706$428$220,796
56 ($1,134)$705$429$220,367
57 ($1,134)$703$430$219,936
58 ($1,134)$702$432$219,505
59 ($1,134)$701$433$219,072
60 ($1,134)$699$434$218,637
Year 6 - 61 ($1,134)$698$436$218,201
62 ($1,134)$696$437$217,764
63 ($1,134)$695$439$217,326
64 ($1,134)$694$440$216,886
65 ($1,134)$692$441$216,444
66 ($1,134)$691$443$216,001
67 ($1,134)$689$444$215,557
68 ($1,134)$688$446$215,112
69 ($1,134)$687$447$214,665
70 ($1,134)$685$448$214,216
71 ($1,134)$684$450$213,766
72 ($1,134)$682$451$213,315
Year 7 - 73 ($1,134)$681$453$212,862
74 ($1,134)$679$454$212,408
75 ($1,134)$678$456$211,952
76 ($1,134)$676$457$211,495
77 ($1,134)$675$459$211,036
78 ($1,134)$674$460$210,576
79 ($1,134)$672$462$210,115
80 ($1,134)$671$463$209,652
81 ($1,134)$669$464$209,187
82 ($1,134)$668$466$208,721
83 ($1,134)$666$467$208,254
84 ($1,134)$665$469$207,785
Year 8 - 85 ($1,134)$663$470$207,314
86 ($1,134)$662$472$206,842
87 ($1,134)$660$473$206,369
88 ($1,134)$659$475$205,894
89 ($1,134)$657$476$205,418
90 ($1,134)$656$478$204,940
91 ($1,134)$654$480$204,460
92 ($1,134)$653$481$203,979
93 ($1,134)$651$483$203,496
94 ($1,134)$649$484$203,012
95 ($1,134)$648$486$202,527
96 ($1,134)$646$487$202,039
Year 9 - 97 ($1,134)$645$489$201,551
98 ($1,134)$643$490$201,060
99 ($1,134)$642$492$200,568
100 ($1,134)$640$493$200,075
101 ($1,134)$639$495$199,580
102 ($1,134)$637$497$199,083
103 ($1,134)$635$498$198,585
104 ($1,134)$634$500$198,085
105 ($1,134)$632$501$197,584
106 ($1,134)$631$503$197,081
107 ($1,134)$629$505$196,576
108 ($1,134)$627$506$196,070
Year 10 - 109 ($1,134)$626$508$195,562
110 ($1,134)$624$509$195,053
111 ($1,134)$623$511$194,541
112 ($1,134)$621$513$194,029
113 ($1,134)$619$514$193,514
114 ($1,134)$618$516$192,998
115 ($1,134)$616$518$192,481
116 ($1,134)$614$519$191,962
117 ($1,134)$613$521$191,441
118 ($1,134)$611$523$190,918
119 ($1,134)$609$524$190,394
120 ($1,134)$608$526$189,868
Year 11 - 121 ($1,134)$606$528$189,340
122 ($1,134)$604$529$188,811
123 ($1,134)$603$531$188,280
124 ($1,134)$601$533$187,747
125 ($1,134)$599$534$187,213
126 ($1,134)$598$536$186,677
127 ($1,134)$596$538$186,139
128 ($1,134)$594$540$185,599
129 ($1,134)$592$541$185,058
130 ($1,134)$591$543$184,515
131 ($1,134)$589$545$183,970
132 ($1,134)$587$546$183,424
Year 12 - 133 ($1,134)$585$548$182,876
134 ($1,134)$584$550$182,326
135 ($1,134)$582$552$181,774
136 ($1,134)$580$553$181,221
137 ($1,134)$578$555$180,665
138 ($1,134)$577$557$180,108
139 ($1,134)$575$559$179,550
140 ($1,134)$573$561$178,989
141 ($1,134)$571$562$178,427
142 ($1,134)$569$564$177,862
143 ($1,134)$568$566$177,297
144 ($1,134)$566$568$176,729
Year 13 - 145 ($1,134)$564$570$176,159
146 ($1,134)$562$571$175,588
147 ($1,134)$560$573$175,015
148 ($1,134)$559$575$174,440
149 ($1,134)$557$577$173,863
150 ($1,134)$555$579$173,284
151 ($1,134)$553$581$172,703
152 ($1,134)$551$582$172,121
153 ($1,134)$549$584$171,537
154 ($1,134)$547$586$170,951
155 ($1,134)$546$588$170,363
156 ($1,134)$544$590$169,773
Year 14 - 157 ($1,134)$542$592$169,181
158 ($1,134)$540$594$168,587
159 ($1,134)$538$596$167,992
160 ($1,134)$536$597$167,394
161 ($1,134)$534$599$166,795
162 ($1,134)$532$601$166,194
163 ($1,134)$530$603$165,590
164 ($1,134)$529$605$164,985
165 ($1,134)$527$607$164,378
166 ($1,134)$525$609$163,769
167 ($1,134)$523$611$163,158
168 ($1,134)$521$613$162,546
Year 15 - 169 ($1,134)$519$615$161,931
170 ($1,134)$517$617$161,314
171 ($1,134)$515$619$160,695
172 ($1,134)$513$621$160,074
173 ($1,134)$511$623$159,452
174 ($1,134)$509$625$158,827
175 ($1,134)$507$627$158,200
176 ($1,134)$505$629$157,572
177 ($1,134)$503$631$156,941
178 ($1,134)$501$633$156,308
179 ($1,134)$499$635$155,673
180 ($1,134)$497$637$155,037
Year 16 - 181 ($1,134)$495$639$154,398
182 ($1,134)$493$641$153,757
183 ($1,134)$491$643$153,114
184 ($1,134)$489$645$152,469
185 ($1,134)$487$647$151,822
186 ($1,134)$485$649$151,173
187 ($1,134)$482$651$150,522
188 ($1,134)$480$653$149,869
189 ($1,134)$478$655$149,213
190 ($1,134)$476$657$148,556
191 ($1,134)$474$659$147,897
192 ($1,134)$472$662$147,235
Year 17 - 193 ($1,134)$470$664$146,571
194 ($1,134)$468$666$145,906
195 ($1,134)$466$668$145,238
196 ($1,134)$464$670$144,567
197 ($1,134)$461$672$143,895
198 ($1,134)$459$674$143,221
199 ($1,134)$457$677$142,544
200 ($1,134)$455$679$141,866
201 ($1,134)$453$681$141,185
202 ($1,134)$451$683$140,502
203 ($1,134)$448$685$139,817
204 ($1,134)$446$687$139,129
Year 18 - 205 ($1,134)$444$690$138,440
206 ($1,134)$442$692$137,748
207 ($1,134)$440$694$137,054
208 ($1,134)$437$696$136,358
209 ($1,134)$435$698$135,659
210 ($1,134)$433$701$134,959
211 ($1,134)$431$703$134,256
212 ($1,134)$429$705$133,551
213 ($1,134)$426$707$132,843
214 ($1,134)$424$710$132,134
215 ($1,134)$422$712$131,422
216 ($1,134)$419$714$130,708
Year 19 - 217 ($1,134)$417$716$129,991
218 ($1,134)$415$719$129,272
219 ($1,134)$413$721$128,551
220 ($1,134)$410$723$127,828
221 ($1,134)$408$726$127,102
222 ($1,134)$406$728$126,375
223 ($1,134)$403$730$125,644
224 ($1,134)$401$733$124,912
225 ($1,134)$399$735$124,177
226 ($1,134)$396$737$123,439
227 ($1,134)$394$740$122,700
228 ($1,134)$392$742$121,958
Year 20 - 229 ($1,134)$389$744$121,213
230 ($1,134)$387$747$120,467
231 ($1,134)$384$749$119,717
232 ($1,134)$382$752$118,966
233 ($1,134)$380$754$118,212
234 ($1,134)$377$756$117,456
235 ($1,134)$375$759$116,697
236 ($1,134)$372$761$115,936
237 ($1,134)$370$764$115,172
238 ($1,134)$368$766$114,406
239 ($1,134)$365$768$113,638
240 ($1,134)$363$771$112,867
Year 21 - 241 ($1,134)$360$773$112,093
242 ($1,134)$358$776$111,318
243 ($1,134)$355$778$110,539
244 ($1,134)$353$781$109,758
245 ($1,134)$350$783$108,975
246 ($1,134)$348$786$108,189
247 ($1,134)$345$788$107,401
248 ($1,134)$343$791$106,610
249 ($1,134)$340$793$105,817
250 ($1,134)$338$796$105,021
251 ($1,134)$335$798$104,222
252 ($1,134)$333$801$103,421
Year 22 - 253 ($1,134)$330$804$102,618
254 ($1,134)$328$806$101,812
255 ($1,134)$325$809$101,003
256 ($1,134)$322$811$100,192
257 ($1,134)$320$814$99,378
258 ($1,134)$317$816$98,562
259 ($1,134)$315$819$97,742
260 ($1,134)$312$822$96,921
261 ($1,134)$309$824$96,097
262 ($1,134)$307$827$95,270
263 ($1,134)$304$830$94,440
264 ($1,134)$301$832$93,608
Year 23 - 265 ($1,134)$299$835$92,773
266 ($1,134)$296$838$91,935
267 ($1,134)$293$840$91,095
268 ($1,134)$291$843$90,252
269 ($1,134)$288$846$89,407
270 ($1,134)$285$848$88,559
271 ($1,134)$283$851$87,708
272 ($1,134)$280$854$86,854
273 ($1,134)$277$856$85,997
274 ($1,134)$274$859$85,138
275 ($1,134)$272$862$84,276
276 ($1,134)$269$865$83,412
Year 24 - 277 ($1,134)$266$867$82,544
278 ($1,134)$263$870$81,674
279 ($1,134)$261$873$80,801
280 ($1,134)$258$876$79,926
281 ($1,134)$255$879$79,047
282 ($1,134)$252$881$78,166
283 ($1,134)$249$884$77,282
284 ($1,134)$247$887$76,395
285 ($1,134)$244$890$75,505
286 ($1,134)$241$893$74,612
287 ($1,134)$238$895$73,717
288 ($1,134)$235$898$72,818
Year 25 - 289 ($1,134)$232$901$71,917
290 ($1,134)$230$904$71,013
291 ($1,134)$227$907$70,106
292 ($1,134)$224$910$69,196
293 ($1,134)$221$913$68,283
294 ($1,134)$218$916$67,368
295 ($1,134)$215$919$66,449
296 ($1,134)$212$922$65,528
297 ($1,134)$209$924$64,603
298 ($1,134)$206$927$63,676
299 ($1,134)$203$930$62,745
300 ($1,134)$200$933$61,812
Year 26 - 301 ($1,134)$197$936$60,876
302 ($1,134)$194$939$59,936
303 ($1,134)$191$942$58,994
304 ($1,134)$188$945$58,049
305 ($1,134)$185$948$57,100
306 ($1,134)$182$951$56,149
307 ($1,134)$179$954$55,194
308 ($1,134)$176$957$54,237
309 ($1,134)$173$961$53,276
310 ($1,134)$170$964$52,313
311 ($1,134)$167$967$51,346
312 ($1,134)$164$970$50,376
Year 27 - 313 ($1,134)$161$973$49,404
314 ($1,134)$158$976$48,428
315 ($1,134)$155$979$47,449
316 ($1,134)$151$982$46,466
317 ($1,134)$148$985$45,481
318 ($1,134)$145$988$44,493
319 ($1,134)$142$992$43,501
320 ($1,134)$139$995$42,506
321 ($1,134)$136$998$41,508
322 ($1,134)$132$1,001$40,507
323 ($1,134)$129$1,004$39,503
324 ($1,134)$126$1,008$38,495
Year 28 - 325 ($1,134)$123$1,011$37,484
326 ($1,134)$120$1,014$36,471
327 ($1,134)$116$1,017$35,453
328 ($1,134)$113$1,020$34,433
329 ($1,134)$110$1,024$33,409
330 ($1,134)$107$1,027$32,382
331 ($1,134)$103$1,030$31,352
332 ($1,134)$100$1,034$30,318
333 ($1,134)$97$1,037$29,281
334 ($1,134)$93$1,040$28,241
335 ($1,134)$90$1,043$27,198
336 ($1,134)$87$1,047$26,151
Year 29 - 337 ($1,134)$83$1,050$25,101
338 ($1,134)$80$1,054$24,047
339 ($1,134)$77$1,057$22,990
340 ($1,134)$73$1,060$21,930
341 ($1,134)$70$1,064$20,867
342 ($1,134)$67$1,067$19,799
343 ($1,134)$63$1,070$18,729
344 ($1,134)$60$1,074$17,655
345 ($1,134)$56$1,077$16,578
346 ($1,134)$53$1,081$15,497
347 ($1,134)$49$1,084$14,413
348 ($1,134)$46$1,088$13,325
Year 30 - 349 ($1,134)$43$1,091$12,234
350 ($1,134)$39$1,095$11,140
351 ($1,134)$36$1,098$10,042
352 ($1,134)$32$1,102$8,940
353 ($1,134)$29$1,105$7,835
354 ($1,134)$25$1,109$6,726
355 ($1,134)$21$1,112$5,614
356 ($1,134)$18$1,116$4,499
357 ($1,134)$14$1,119$3,379
358 ($1,134)$11$1,123$2,256
359 ($1,134)$7$1,126$1,130
360 ($1,134)$4$1,130$0
TOTALS$165,705$242,400$408,105

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.