« Back to all home prices

Mortgage Payment Schedule for a $305,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($61,000) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,152 360 $170,817 $414,817

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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

$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 #: 1838 | State Lic #: MC-4344
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 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 #: 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | 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

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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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  $305,000
Down Payment $61,000$244,000
Year 1 - 1 ($1,152)$795$357$243,643
2 ($1,152)$794$358$243,284
3 ($1,152)$793$360$242,925
4 ($1,152)$792$361$242,564
5 ($1,152)$790$362$242,202
6 ($1,152)$789$363$241,839
7 ($1,152)$788$364$241,475
8 ($1,152)$787$365$241,109
9 ($1,152)$786$367$240,743
10 ($1,152)$784$368$240,375
11 ($1,152)$783$369$240,006
12 ($1,152)$782$370$239,636
Year 2 - 13 ($1,152)$781$371$239,264
14 ($1,152)$780$373$238,891
15 ($1,152)$778$374$238,518
16 ($1,152)$777$375$238,142
17 ($1,152)$776$376$237,766
18 ($1,152)$775$378$237,389
19 ($1,152)$773$379$237,010
20 ($1,152)$772$380$236,630
21 ($1,152)$771$381$236,248
22 ($1,152)$770$382$235,866
23 ($1,152)$769$384$235,482
24 ($1,152)$767$385$235,097
Year 3 - 25 ($1,152)$766$386$234,711
26 ($1,152)$765$388$234,324
27 ($1,152)$764$389$233,935
28 ($1,152)$762$390$233,545
29 ($1,152)$761$391$233,153
30 ($1,152)$760$393$232,761
31 ($1,152)$758$394$232,367
32 ($1,152)$757$395$231,972
33 ($1,152)$756$396$231,575
34 ($1,152)$755$398$231,178
35 ($1,152)$753$399$230,779
36 ($1,152)$752$400$230,378
Year 4 - 37 ($1,152)$751$402$229,977
38 ($1,152)$749$403$229,574
39 ($1,152)$748$404$229,170
40 ($1,152)$747$406$228,764
41 ($1,152)$745$407$228,357
42 ($1,152)$744$408$227,949
43 ($1,152)$743$410$227,539
44 ($1,152)$741$411$227,129
45 ($1,152)$740$412$226,716
46 ($1,152)$739$414$226,303
47 ($1,152)$737$415$225,888
48 ($1,152)$736$416$225,472
Year 5 - 49 ($1,152)$735$418$225,054
50 ($1,152)$733$419$224,635
51 ($1,152)$732$420$224,215
52 ($1,152)$731$422$223,793
53 ($1,152)$729$423$223,370
54 ($1,152)$728$424$222,946
55 ($1,152)$726$426$222,520
56 ($1,152)$725$427$222,092
57 ($1,152)$724$429$221,664
58 ($1,152)$722$430$221,234
59 ($1,152)$721$431$220,802
60 ($1,152)$719$433$220,370
Year 6 - 61 ($1,152)$718$434$219,935
62 ($1,152)$717$436$219,500
63 ($1,152)$715$437$219,063
64 ($1,152)$714$438$218,624
65 ($1,152)$712$440$218,184
66 ($1,152)$711$441$217,743
67 ($1,152)$709$443$217,300
68 ($1,152)$708$444$216,856
69 ($1,152)$707$446$216,410
70 ($1,152)$705$447$215,963
71 ($1,152)$704$449$215,514
72 ($1,152)$702$450$215,064
Year 7 - 73 ($1,152)$701$452$214,613
74 ($1,152)$699$453$214,160
75 ($1,152)$698$454$213,705
76 ($1,152)$696$456$213,249
77 ($1,152)$695$457$212,792
78 ($1,152)$693$459$212,333
79 ($1,152)$692$460$211,873
80 ($1,152)$690$462$211,411
81 ($1,152)$689$463$210,947
82 ($1,152)$687$465$210,482
83 ($1,152)$686$466$210,016
84 ($1,152)$684$468$209,548
Year 8 - 85 ($1,152)$683$469$209,079
86 ($1,152)$681$471$208,608
87 ($1,152)$680$473$208,135
88 ($1,152)$678$474$207,661
89 ($1,152)$677$476$207,185
90 ($1,152)$675$477$206,708
91 ($1,152)$674$479$206,229
92 ($1,152)$672$480$205,749
93 ($1,152)$670$482$205,267
94 ($1,152)$669$483$204,784
95 ($1,152)$667$485$204,299
96 ($1,152)$666$487$203,812
Year 9 - 97 ($1,152)$664$488$203,324
98 ($1,152)$662$490$202,834
99 ($1,152)$661$491$202,343
100 ($1,152)$659$493$201,850
101 ($1,152)$658$495$201,355
102 ($1,152)$656$496$200,859
103 ($1,152)$654$498$200,361
104 ($1,152)$653$499$199,862
105 ($1,152)$651$501$199,361
106 ($1,152)$650$503$198,858
107 ($1,152)$648$504$198,354
108 ($1,152)$646$506$197,848
Year 10 - 109 ($1,152)$645$508$197,340
110 ($1,152)$643$509$196,831
111 ($1,152)$641$511$196,320
112 ($1,152)$640$513$195,807
113 ($1,152)$638$514$195,293
114 ($1,152)$636$516$194,777
115 ($1,152)$635$518$194,260
116 ($1,152)$633$519$193,740
117 ($1,152)$631$521$193,219
118 ($1,152)$630$523$192,697
119 ($1,152)$628$524$192,172
120 ($1,152)$626$526$191,646
Year 11 - 121 ($1,152)$624$528$191,118
122 ($1,152)$623$530$190,589
123 ($1,152)$621$531$190,057
124 ($1,152)$619$533$189,524
125 ($1,152)$618$535$188,990
126 ($1,152)$616$536$188,453
127 ($1,152)$614$538$187,915
128 ($1,152)$612$540$187,375
129 ($1,152)$611$542$186,833
130 ($1,152)$609$544$186,290
131 ($1,152)$607$545$185,744
132 ($1,152)$605$547$185,197
Year 12 - 133 ($1,152)$603$549$184,649
134 ($1,152)$602$551$184,098
135 ($1,152)$600$552$183,546
136 ($1,152)$598$554$182,991
137 ($1,152)$596$556$182,435
138 ($1,152)$594$558$181,877
139 ($1,152)$593$560$181,318
140 ($1,152)$591$561$180,756
141 ($1,152)$589$563$180,193
142 ($1,152)$587$565$179,628
143 ($1,152)$585$567$179,061
144 ($1,152)$583$569$178,492
Year 13 - 145 ($1,152)$582$571$177,921
146 ($1,152)$580$573$177,349
147 ($1,152)$578$574$176,774
148 ($1,152)$576$576$176,198
149 ($1,152)$574$578$175,620
150 ($1,152)$572$580$175,040
151 ($1,152)$570$582$174,458
152 ($1,152)$568$584$173,874
153 ($1,152)$567$586$173,288
154 ($1,152)$565$588$172,701
155 ($1,152)$563$590$172,111
156 ($1,152)$561$591$171,520
Year 14 - 157 ($1,152)$559$593$170,926
158 ($1,152)$557$595$170,331
159 ($1,152)$555$597$169,734
160 ($1,152)$553$599$169,135
161 ($1,152)$551$601$168,533
162 ($1,152)$549$603$167,930
163 ($1,152)$547$605$167,325
164 ($1,152)$545$607$166,718
165 ($1,152)$543$609$166,109
166 ($1,152)$541$611$165,498
167 ($1,152)$539$613$164,885
168 ($1,152)$537$615$164,270
Year 15 - 169 ($1,152)$535$617$163,653
170 ($1,152)$533$619$163,034
171 ($1,152)$531$621$162,413
172 ($1,152)$529$623$161,790
173 ($1,152)$527$625$161,165
174 ($1,152)$525$627$160,538
175 ($1,152)$523$629$159,908
176 ($1,152)$521$631$159,277
177 ($1,152)$519$633$158,644
178 ($1,152)$517$635$158,009
179 ($1,152)$515$637$157,371
180 ($1,152)$513$640$156,732
Year 16 - 181 ($1,152)$511$642$156,090
182 ($1,152)$509$644$155,446
183 ($1,152)$506$646$154,801
184 ($1,152)$504$648$154,153
185 ($1,152)$502$650$153,503
186 ($1,152)$500$652$152,851
187 ($1,152)$498$654$152,196
188 ($1,152)$496$656$151,540
189 ($1,152)$494$659$150,882
190 ($1,152)$492$661$150,221
191 ($1,152)$489$663$149,558
192 ($1,152)$487$665$148,893
Year 17 - 193 ($1,152)$485$667$148,226
194 ($1,152)$483$669$147,557
195 ($1,152)$481$671$146,885
196 ($1,152)$479$674$146,212
197 ($1,152)$476$676$145,536
198 ($1,152)$474$678$144,858
199 ($1,152)$472$680$144,177
200 ($1,152)$470$682$143,495
201 ($1,152)$468$685$142,810
202 ($1,152)$465$687$142,123
203 ($1,152)$463$689$141,434
204 ($1,152)$461$691$140,743
Year 18 - 205 ($1,152)$459$694$140,049
206 ($1,152)$456$696$139,353
207 ($1,152)$454$698$138,655
208 ($1,152)$452$700$137,954
209 ($1,152)$450$703$137,251
210 ($1,152)$447$705$136,546
211 ($1,152)$445$707$135,839
212 ($1,152)$443$710$135,129
213 ($1,152)$440$712$134,417
214 ($1,152)$438$714$133,703
215 ($1,152)$436$717$132,987
216 ($1,152)$433$719$132,268
Year 19 - 217 ($1,152)$431$721$131,546
218 ($1,152)$429$724$130,823
219 ($1,152)$426$726$130,097
220 ($1,152)$424$728$129,368
221 ($1,152)$422$731$128,638
222 ($1,152)$419$733$127,904
223 ($1,152)$417$736$127,169
224 ($1,152)$414$738$126,431
225 ($1,152)$412$740$125,691
226 ($1,152)$410$743$124,948
227 ($1,152)$407$745$124,203
228 ($1,152)$405$748$123,455
Year 20 - 229 ($1,152)$402$750$122,705
230 ($1,152)$400$752$121,953
231 ($1,152)$397$755$121,198
232 ($1,152)$395$757$120,440
233 ($1,152)$392$760$119,681
234 ($1,152)$390$762$118,918
235 ($1,152)$387$765$118,154
236 ($1,152)$385$767$117,386
237 ($1,152)$382$770$116,616
238 ($1,152)$380$772$115,844
239 ($1,152)$377$775$115,069
240 ($1,152)$375$777$114,292
Year 21 - 241 ($1,152)$372$780$113,512
242 ($1,152)$370$782$112,730
243 ($1,152)$367$785$111,945
244 ($1,152)$365$788$111,157
245 ($1,152)$362$790$110,367
246 ($1,152)$360$793$109,575
247 ($1,152)$357$795$108,779
248 ($1,152)$354$798$107,981
249 ($1,152)$352$800$107,181
250 ($1,152)$349$803$106,378
251 ($1,152)$347$806$105,572
252 ($1,152)$344$808$104,764
Year 22 - 253 ($1,152)$341$811$103,953
254 ($1,152)$339$814$103,140
255 ($1,152)$336$816$102,323
256 ($1,152)$333$819$101,505
257 ($1,152)$331$822$100,683
258 ($1,152)$328$824$99,859
259 ($1,152)$325$827$99,032
260 ($1,152)$323$830$98,202
261 ($1,152)$320$832$97,370
262 ($1,152)$317$835$96,535
263 ($1,152)$315$838$95,697
264 ($1,152)$312$840$94,857
Year 23 - 265 ($1,152)$309$843$94,014
266 ($1,152)$306$846$93,168
267 ($1,152)$304$849$92,319
268 ($1,152)$301$851$91,468
269 ($1,152)$298$854$90,613
270 ($1,152)$295$857$89,756
271 ($1,152)$292$860$88,896
272 ($1,152)$290$863$88,034
273 ($1,152)$287$865$87,168
274 ($1,152)$284$868$86,300
275 ($1,152)$281$871$85,429
276 ($1,152)$278$874$84,555
Year 24 - 277 ($1,152)$276$877$83,678
278 ($1,152)$273$880$82,799
279 ($1,152)$270$882$81,916
280 ($1,152)$267$885$81,031
281 ($1,152)$264$888$80,143
282 ($1,152)$261$891$79,252
283 ($1,152)$258$894$78,358
284 ($1,152)$255$897$77,461
285 ($1,152)$252$900$76,561
286 ($1,152)$249$903$75,658
287 ($1,152)$247$906$74,752
288 ($1,152)$244$909$73,843
Year 25 - 289 ($1,152)$241$912$72,932
290 ($1,152)$238$915$72,017
291 ($1,152)$235$918$71,100
292 ($1,152)$232$921$70,179
293 ($1,152)$229$924$69,255
294 ($1,152)$226$927$68,329
295 ($1,152)$223$930$67,399
296 ($1,152)$220$933$66,466
297 ($1,152)$217$936$65,531
298 ($1,152)$214$939$64,592
299 ($1,152)$210$942$63,650
300 ($1,152)$207$945$62,705
Year 26 - 301 ($1,152)$204$948$61,757
302 ($1,152)$201$951$60,806
303 ($1,152)$198$954$59,852
304 ($1,152)$195$957$58,895
305 ($1,152)$192$960$57,935
306 ($1,152)$189$963$56,971
307 ($1,152)$186$967$56,004
308 ($1,152)$182$970$55,035
309 ($1,152)$179$973$54,062
310 ($1,152)$176$976$53,086
311 ($1,152)$173$979$52,106
312 ($1,152)$170$982$51,124
Year 27 - 313 ($1,152)$167$986$50,138
314 ($1,152)$163$989$49,149
315 ($1,152)$160$992$48,157
316 ($1,152)$157$995$47,162
317 ($1,152)$154$999$46,163
318 ($1,152)$150$1,002$45,161
319 ($1,152)$147$1,005$44,156
320 ($1,152)$144$1,008$43,148
321 ($1,152)$141$1,012$42,136
322 ($1,152)$137$1,015$41,121
323 ($1,152)$134$1,018$40,103
324 ($1,152)$131$1,022$39,081
Year 28 - 325 ($1,152)$127$1,025$38,056
326 ($1,152)$124$1,028$37,028
327 ($1,152)$121$1,032$35,996
328 ($1,152)$117$1,035$34,961
329 ($1,152)$114$1,038$33,923
330 ($1,152)$111$1,042$32,881
331 ($1,152)$107$1,045$31,836
332 ($1,152)$104$1,049$30,788
333 ($1,152)$100$1,052$29,736
334 ($1,152)$97$1,055$28,680
335 ($1,152)$93$1,059$27,621
336 ($1,152)$90$1,062$26,559
Year 29 - 337 ($1,152)$87$1,066$25,493
338 ($1,152)$83$1,069$24,424
339 ($1,152)$80$1,073$23,352
340 ($1,152)$76$1,076$22,275
341 ($1,152)$73$1,080$21,196
342 ($1,152)$69$1,083$20,113
343 ($1,152)$66$1,087$19,026
344 ($1,152)$62$1,090$17,936
345 ($1,152)$58$1,094$16,842
346 ($1,152)$55$1,097$15,744
347 ($1,152)$51$1,101$14,643
348 ($1,152)$48$1,105$13,539
Year 30 - 349 ($1,152)$44$1,108$12,431
350 ($1,152)$41$1,112$11,319
351 ($1,152)$37$1,115$10,203
352 ($1,152)$33$1,119$9,084
353 ($1,152)$30$1,123$7,962
354 ($1,152)$26$1,126$6,835
355 ($1,152)$22$1,130$5,705
356 ($1,152)$19$1,134$4,572
357 ($1,152)$15$1,137$3,434
358 ($1,152)$11$1,141$2,293
359 ($1,152)$7$1,145$1,149
360 ($1,152)$4$1,149$0
TOTALS$170,817$244,000$414,817

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.