« Back to all home prices

Mortgage Payment Schedule for a $304,000 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 January 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($60,800) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,167 360 $176,808 $420,008

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 122701 | State Lic #: MC-1186
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $304,000
Down Payment $60,800$243,200
Year 1 - 1 ($1,167)$819$348$242,852
2 ($1,167)$818$349$242,503
3 ($1,167)$816$350$242,153
4 ($1,167)$815$351$241,801
5 ($1,167)$814$353$241,449
6 ($1,167)$813$354$241,095
7 ($1,167)$812$355$240,740
8 ($1,167)$810$356$240,384
9 ($1,167)$809$357$240,026
10 ($1,167)$808$359$239,668
11 ($1,167)$807$360$239,308
12 ($1,167)$806$361$238,947
Year 2 - 13 ($1,167)$804$362$238,585
14 ($1,167)$803$363$238,221
15 ($1,167)$802$365$237,856
16 ($1,167)$801$366$237,491
17 ($1,167)$800$367$237,123
18 ($1,167)$798$368$236,755
19 ($1,167)$797$370$236,385
20 ($1,167)$796$371$236,015
21 ($1,167)$795$372$235,642
22 ($1,167)$793$373$235,269
23 ($1,167)$792$375$234,894
24 ($1,167)$791$376$234,519
Year 3 - 25 ($1,167)$790$377$234,141
26 ($1,167)$788$378$233,763
27 ($1,167)$787$380$233,383
28 ($1,167)$786$381$233,002
29 ($1,167)$784$382$232,620
30 ($1,167)$783$384$232,237
31 ($1,167)$782$385$231,852
32 ($1,167)$781$386$231,466
33 ($1,167)$779$387$231,078
34 ($1,167)$778$389$230,690
35 ($1,167)$777$390$230,299
36 ($1,167)$775$391$229,908
Year 4 - 37 ($1,167)$774$393$229,515
38 ($1,167)$773$394$229,121
39 ($1,167)$771$395$228,726
40 ($1,167)$770$397$228,330
41 ($1,167)$769$398$227,932
42 ($1,167)$767$399$227,532
43 ($1,167)$766$401$227,132
44 ($1,167)$765$402$226,730
45 ($1,167)$763$403$226,326
46 ($1,167)$762$405$225,921
47 ($1,167)$761$406$225,515
48 ($1,167)$759$407$225,108
Year 5 - 49 ($1,167)$758$409$224,699
50 ($1,167)$756$410$224,289
51 ($1,167)$755$412$223,877
52 ($1,167)$754$413$223,464
53 ($1,167)$752$414$223,050
54 ($1,167)$751$416$222,634
55 ($1,167)$750$417$222,217
56 ($1,167)$748$419$221,799
57 ($1,167)$747$420$221,379
58 ($1,167)$745$421$220,957
59 ($1,167)$744$423$220,534
60 ($1,167)$742$424$220,110
Year 6 - 61 ($1,167)$741$426$219,684
62 ($1,167)$740$427$219,257
63 ($1,167)$738$429$218,829
64 ($1,167)$737$430$218,399
65 ($1,167)$735$431$217,968
66 ($1,167)$734$433$217,535
67 ($1,167)$732$434$217,100
68 ($1,167)$731$436$216,665
69 ($1,167)$729$437$216,227
70 ($1,167)$728$439$215,789
71 ($1,167)$726$440$215,348
72 ($1,167)$725$442$214,907
Year 7 - 73 ($1,167)$724$443$214,463
74 ($1,167)$722$445$214,019
75 ($1,167)$721$446$213,573
76 ($1,167)$719$448$213,125
77 ($1,167)$718$449$212,676
78 ($1,167)$716$451$212,225
79 ($1,167)$714$452$211,773
80 ($1,167)$713$454$211,319
81 ($1,167)$711$455$210,864
82 ($1,167)$710$457$210,407
83 ($1,167)$708$458$209,949
84 ($1,167)$707$460$209,489
Year 8 - 85 ($1,167)$705$461$209,028
86 ($1,167)$704$463$208,565
87 ($1,167)$702$465$208,100
88 ($1,167)$701$466$207,634
89 ($1,167)$699$468$207,166
90 ($1,167)$697$469$206,697
91 ($1,167)$696$471$206,226
92 ($1,167)$694$472$205,754
93 ($1,167)$693$474$205,280
94 ($1,167)$691$476$204,804
95 ($1,167)$690$477$204,327
96 ($1,167)$688$479$203,848
Year 9 - 97 ($1,167)$686$480$203,368
98 ($1,167)$685$482$202,886
99 ($1,167)$683$484$202,402
100 ($1,167)$681$485$201,917
101 ($1,167)$680$487$201,430
102 ($1,167)$678$489$200,942
103 ($1,167)$677$490$200,451
104 ($1,167)$675$492$199,960
105 ($1,167)$673$493$199,466
106 ($1,167)$672$495$198,971
107 ($1,167)$670$497$198,474
108 ($1,167)$668$498$197,976
Year 10 - 109 ($1,167)$667$500$197,476
110 ($1,167)$665$502$196,974
111 ($1,167)$663$504$196,470
112 ($1,167)$661$505$195,965
113 ($1,167)$660$507$195,458
114 ($1,167)$658$509$194,949
115 ($1,167)$656$510$194,439
116 ($1,167)$655$512$193,927
117 ($1,167)$653$514$193,413
118 ($1,167)$651$516$192,898
119 ($1,167)$649$517$192,380
120 ($1,167)$648$519$191,861
Year 11 - 121 ($1,167)$646$521$191,340
122 ($1,167)$644$523$190,818
123 ($1,167)$642$524$190,294
124 ($1,167)$641$526$189,768
125 ($1,167)$639$528$189,240
126 ($1,167)$637$530$188,710
127 ($1,167)$635$531$188,179
128 ($1,167)$634$533$187,646
129 ($1,167)$632$535$187,111
130 ($1,167)$630$537$186,574
131 ($1,167)$628$539$186,036
132 ($1,167)$626$540$185,495
Year 12 - 133 ($1,167)$625$542$184,953
134 ($1,167)$623$544$184,409
135 ($1,167)$621$546$183,863
136 ($1,167)$619$548$183,315
137 ($1,167)$617$550$182,766
138 ($1,167)$615$551$182,215
139 ($1,167)$613$553$181,661
140 ($1,167)$612$555$181,106
141 ($1,167)$610$557$180,549
142 ($1,167)$608$559$179,990
143 ($1,167)$606$561$179,430
144 ($1,167)$604$563$178,867
Year 13 - 145 ($1,167)$602$565$178,303
146 ($1,167)$600$566$177,736
147 ($1,167)$598$568$177,168
148 ($1,167)$596$570$176,598
149 ($1,167)$595$572$176,025
150 ($1,167)$593$574$175,451
151 ($1,167)$591$576$174,875
152 ($1,167)$589$578$174,297
153 ($1,167)$587$580$173,718
154 ($1,167)$585$582$173,136
155 ($1,167)$583$584$172,552
156 ($1,167)$581$586$171,966
Year 14 - 157 ($1,167)$579$588$171,378
158 ($1,167)$577$590$170,789
159 ($1,167)$575$592$170,197
160 ($1,167)$573$594$169,603
161 ($1,167)$571$596$169,008
162 ($1,167)$569$598$168,410
163 ($1,167)$567$600$167,810
164 ($1,167)$565$602$167,208
165 ($1,167)$563$604$166,605
166 ($1,167)$561$606$165,999
167 ($1,167)$559$608$165,391
168 ($1,167)$557$610$164,781
Year 15 - 169 ($1,167)$555$612$164,169
170 ($1,167)$553$614$163,555
171 ($1,167)$551$616$162,939
172 ($1,167)$549$618$162,321
173 ($1,167)$546$620$161,701
174 ($1,167)$544$622$161,079
175 ($1,167)$542$624$160,454
176 ($1,167)$540$626$159,828
177 ($1,167)$538$629$159,199
178 ($1,167)$536$631$158,568
179 ($1,167)$534$633$157,936
180 ($1,167)$532$635$157,301
Year 16 - 181 ($1,167)$530$637$156,664
182 ($1,167)$527$639$156,024
183 ($1,167)$525$641$155,383
184 ($1,167)$523$644$154,739
185 ($1,167)$521$646$154,094
186 ($1,167)$519$648$153,446
187 ($1,167)$517$650$152,796
188 ($1,167)$514$652$152,143
189 ($1,167)$512$654$151,489
190 ($1,167)$510$657$150,832
191 ($1,167)$508$659$150,173
192 ($1,167)$506$661$149,512
Year 17 - 193 ($1,167)$503$663$148,849
194 ($1,167)$501$666$148,183
195 ($1,167)$499$668$147,515
196 ($1,167)$497$670$146,845
197 ($1,167)$494$672$146,173
198 ($1,167)$492$675$145,498
199 ($1,167)$490$677$144,822
200 ($1,167)$488$679$144,143
201 ($1,167)$485$681$143,461
202 ($1,167)$483$684$142,777
203 ($1,167)$481$686$142,091
204 ($1,167)$478$688$141,403
Year 18 - 205 ($1,167)$476$691$140,712
206 ($1,167)$474$693$140,019
207 ($1,167)$471$695$139,324
208 ($1,167)$469$698$138,627
209 ($1,167)$467$700$137,927
210 ($1,167)$464$702$137,224
211 ($1,167)$462$705$136,520
212 ($1,167)$460$707$135,812
213 ($1,167)$457$709$135,103
214 ($1,167)$455$712$134,391
215 ($1,167)$452$714$133,677
216 ($1,167)$450$717$132,960
Year 19 - 217 ($1,167)$448$719$132,241
218 ($1,167)$445$721$131,520
219 ($1,167)$443$724$130,796
220 ($1,167)$440$726$130,070
221 ($1,167)$438$729$129,341
222 ($1,167)$435$731$128,609
223 ($1,167)$433$734$127,876
224 ($1,167)$431$736$127,140
225 ($1,167)$428$739$126,401
226 ($1,167)$426$741$125,660
227 ($1,167)$423$744$124,916
228 ($1,167)$421$746$124,170
Year 20 - 229 ($1,167)$418$749$123,421
230 ($1,167)$416$751$122,670
231 ($1,167)$413$754$121,917
232 ($1,167)$410$756$121,160
233 ($1,167)$408$759$120,402
234 ($1,167)$405$761$119,640
235 ($1,167)$403$764$118,876
236 ($1,167)$400$766$118,110
237 ($1,167)$398$769$117,341
238 ($1,167)$395$772$116,569
239 ($1,167)$392$774$115,795
240 ($1,167)$390$777$115,018
Year 21 - 241 ($1,167)$387$779$114,239
242 ($1,167)$385$782$113,456
243 ($1,167)$382$785$112,672
244 ($1,167)$379$787$111,884
245 ($1,167)$377$790$111,094
246 ($1,167)$374$793$110,302
247 ($1,167)$371$795$109,506
248 ($1,167)$369$798$108,708
249 ($1,167)$366$801$107,908
250 ($1,167)$363$803$107,104
251 ($1,167)$361$806$106,298
252 ($1,167)$358$809$105,489
Year 22 - 253 ($1,167)$355$812$104,678
254 ($1,167)$352$814$103,864
255 ($1,167)$350$817$103,046
256 ($1,167)$347$820$102,227
257 ($1,167)$344$823$101,404
258 ($1,167)$341$825$100,579
259 ($1,167)$339$828$99,751
260 ($1,167)$336$831$98,920
261 ($1,167)$333$834$98,086
262 ($1,167)$330$836$97,250
263 ($1,167)$327$839$96,411
264 ($1,167)$325$842$95,568
Year 23 - 265 ($1,167)$322$845$94,724
266 ($1,167)$319$848$93,876
267 ($1,167)$316$851$93,025
268 ($1,167)$313$854$92,172
269 ($1,167)$310$856$91,315
270 ($1,167)$307$859$90,456
271 ($1,167)$305$862$89,594
272 ($1,167)$302$865$88,729
273 ($1,167)$299$868$87,861
274 ($1,167)$296$871$86,990
275 ($1,167)$293$874$86,116
276 ($1,167)$290$877$85,239
Year 24 - 277 ($1,167)$287$880$84,360
278 ($1,167)$284$883$83,477
279 ($1,167)$281$886$82,591
280 ($1,167)$278$889$81,703
281 ($1,167)$275$892$80,811
282 ($1,167)$272$895$79,916
283 ($1,167)$269$898$79,019
284 ($1,167)$266$901$78,118
285 ($1,167)$263$904$77,214
286 ($1,167)$260$907$76,308
287 ($1,167)$257$910$75,398
288 ($1,167)$254$913$74,485
Year 25 - 289 ($1,167)$251$916$73,569
290 ($1,167)$248$919$72,650
291 ($1,167)$245$922$71,728
292 ($1,167)$241$925$70,803
293 ($1,167)$238$928$69,874
294 ($1,167)$235$931$68,943
295 ($1,167)$232$935$68,008
296 ($1,167)$229$938$67,071
297 ($1,167)$226$941$66,130
298 ($1,167)$223$944$65,186
299 ($1,167)$219$947$64,239
300 ($1,167)$216$950$63,288
Year 26 - 301 ($1,167)$213$954$62,334
302 ($1,167)$210$957$61,378
303 ($1,167)$207$960$60,418
304 ($1,167)$203$963$59,454
305 ($1,167)$200$967$58,488
306 ($1,167)$197$970$57,518
307 ($1,167)$194$973$56,545
308 ($1,167)$190$976$55,569
309 ($1,167)$187$980$54,589
310 ($1,167)$184$983$53,606
311 ($1,167)$180$986$52,620
312 ($1,167)$177$990$51,630
Year 27 - 313 ($1,167)$174$993$50,638
314 ($1,167)$170$996$49,641
315 ($1,167)$167$1,000$48,642
316 ($1,167)$164$1,003$47,639
317 ($1,167)$160$1,006$46,632
318 ($1,167)$157$1,010$45,623
319 ($1,167)$154$1,013$44,610
320 ($1,167)$150$1,017$43,593
321 ($1,167)$147$1,020$42,573
322 ($1,167)$143$1,023$41,550
323 ($1,167)$140$1,027$40,523
324 ($1,167)$136$1,030$39,493
Year 28 - 325 ($1,167)$133$1,034$38,459
326 ($1,167)$129$1,037$37,422
327 ($1,167)$126$1,041$36,381
328 ($1,167)$122$1,044$35,337
329 ($1,167)$119$1,048$34,289
330 ($1,167)$115$1,051$33,238
331 ($1,167)$112$1,055$32,183
332 ($1,167)$108$1,058$31,125
333 ($1,167)$105$1,062$30,063
334 ($1,167)$101$1,065$28,998
335 ($1,167)$98$1,069$27,928
336 ($1,167)$94$1,073$26,856
Year 29 - 337 ($1,167)$90$1,076$25,780
338 ($1,167)$87$1,080$24,700
339 ($1,167)$83$1,084$23,616
340 ($1,167)$80$1,087$22,529
341 ($1,167)$76$1,091$21,438
342 ($1,167)$72$1,095$20,344
343 ($1,167)$68$1,098$19,245
344 ($1,167)$65$1,102$18,143
345 ($1,167)$61$1,106$17,038
346 ($1,167)$57$1,109$15,929
347 ($1,167)$54$1,113$14,815
348 ($1,167)$50$1,117$13,699
Year 30 - 349 ($1,167)$46$1,121$12,578
350 ($1,167)$42$1,124$11,454
351 ($1,167)$39$1,128$10,326
352 ($1,167)$35$1,132$9,194
353 ($1,167)$31$1,136$8,058
354 ($1,167)$27$1,140$6,918
355 ($1,167)$23$1,143$5,775
356 ($1,167)$19$1,147$4,628
357 ($1,167)$16$1,151$3,477
358 ($1,167)$12$1,155$2,322
359 ($1,167)$8$1,159$1,163
360 ($1,167)$4$1,163$0
TOTALS$176,808$243,200$420,008

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.