« Back to all home prices

Mortgage Payment Schedule for a $306,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($61,200) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,152 360 $169,863 $414,663

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 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 #: 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 #: 180004 | State Lic #: MC -928
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 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 #: 790396
$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: 3.907% | Rate: 3.875% | Fees: $977 | 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
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  $306,000
Down Payment $61,200$244,800
Year 1 - 1 ($1,152)$792$360$244,440
2 ($1,152)$790$361$244,078
3 ($1,152)$789$363$243,716
4 ($1,152)$788$364$243,352
5 ($1,152)$787$365$242,987
6 ($1,152)$786$366$242,621
7 ($1,152)$784$367$242,253
8 ($1,152)$783$369$241,885
9 ($1,152)$782$370$241,515
10 ($1,152)$781$371$241,144
11 ($1,152)$780$372$240,772
12 ($1,152)$778$373$240,398
Year 2 - 13 ($1,152)$777$375$240,024
14 ($1,152)$776$376$239,648
15 ($1,152)$775$377$239,271
16 ($1,152)$774$378$238,893
17 ($1,152)$772$379$238,514
18 ($1,152)$771$381$238,133
19 ($1,152)$770$382$237,751
20 ($1,152)$769$383$237,368
21 ($1,152)$767$384$236,984
22 ($1,152)$766$386$236,598
23 ($1,152)$765$387$236,211
24 ($1,152)$764$388$235,823
Year 3 - 25 ($1,152)$762$389$235,434
26 ($1,152)$761$391$235,043
27 ($1,152)$760$392$234,651
28 ($1,152)$759$393$234,258
29 ($1,152)$757$394$233,864
30 ($1,152)$756$396$233,468
31 ($1,152)$755$397$233,071
32 ($1,152)$754$398$232,673
33 ($1,152)$752$400$232,273
34 ($1,152)$751$401$231,872
35 ($1,152)$750$402$231,470
36 ($1,152)$748$403$231,067
Year 4 - 37 ($1,152)$747$405$230,662
38 ($1,152)$746$406$230,256
39 ($1,152)$744$407$229,849
40 ($1,152)$743$409$229,440
41 ($1,152)$742$410$229,030
42 ($1,152)$741$411$228,619
43 ($1,152)$739$413$228,206
44 ($1,152)$738$414$227,792
45 ($1,152)$737$415$227,377
46 ($1,152)$735$417$226,960
47 ($1,152)$734$418$226,542
48 ($1,152)$732$419$226,123
Year 5 - 49 ($1,152)$731$421$225,702
50 ($1,152)$730$422$225,280
51 ($1,152)$728$423$224,857
52 ($1,152)$727$425$224,432
53 ($1,152)$726$426$224,006
54 ($1,152)$724$428$223,578
55 ($1,152)$723$429$223,149
56 ($1,152)$722$430$222,719
57 ($1,152)$720$432$222,287
58 ($1,152)$719$433$221,854
59 ($1,152)$717$435$221,419
60 ($1,152)$716$436$220,984
Year 6 - 61 ($1,152)$715$437$220,546
62 ($1,152)$713$439$220,108
63 ($1,152)$712$440$219,667
64 ($1,152)$710$442$219,226
65 ($1,152)$709$443$218,783
66 ($1,152)$707$444$218,338
67 ($1,152)$706$446$217,892
68 ($1,152)$705$447$217,445
69 ($1,152)$703$449$216,996
70 ($1,152)$702$450$216,546
71 ($1,152)$700$452$216,094
72 ($1,152)$699$453$215,641
Year 7 - 73 ($1,152)$697$455$215,187
74 ($1,152)$696$456$214,731
75 ($1,152)$694$458$214,273
76 ($1,152)$693$459$213,814
77 ($1,152)$691$461$213,354
78 ($1,152)$690$462$212,892
79 ($1,152)$688$463$212,428
80 ($1,152)$687$465$211,963
81 ($1,152)$685$466$211,497
82 ($1,152)$684$468$211,029
83 ($1,152)$682$470$210,559
84 ($1,152)$681$471$210,088
Year 8 - 85 ($1,152)$679$473$209,615
86 ($1,152)$678$474$209,141
87 ($1,152)$676$476$208,666
88 ($1,152)$675$477$208,189
89 ($1,152)$673$479$207,710
90 ($1,152)$672$480$207,230
91 ($1,152)$670$482$206,748
92 ($1,152)$668$483$206,265
93 ($1,152)$667$485$205,780
94 ($1,152)$665$486$205,293
95 ($1,152)$664$488$204,805
96 ($1,152)$662$490$204,315
Year 9 - 97 ($1,152)$661$491$203,824
98 ($1,152)$659$493$203,331
99 ($1,152)$657$494$202,837
100 ($1,152)$656$496$202,341
101 ($1,152)$654$498$201,843
102 ($1,152)$653$499$201,344
103 ($1,152)$651$501$200,843
104 ($1,152)$649$502$200,341
105 ($1,152)$648$504$199,837
106 ($1,152)$646$506$199,331
107 ($1,152)$645$507$198,824
108 ($1,152)$643$509$198,315
Year 10 - 109 ($1,152)$641$511$197,804
110 ($1,152)$640$512$197,292
111 ($1,152)$638$514$196,778
112 ($1,152)$636$516$196,262
113 ($1,152)$635$517$195,745
114 ($1,152)$633$519$195,226
115 ($1,152)$631$521$194,706
116 ($1,152)$630$522$194,183
117 ($1,152)$628$524$193,659
118 ($1,152)$626$526$193,134
119 ($1,152)$624$527$192,606
120 ($1,152)$623$529$192,077
Year 11 - 121 ($1,152)$621$531$191,546
122 ($1,152)$619$533$191,014
123 ($1,152)$618$534$190,480
124 ($1,152)$616$536$189,944
125 ($1,152)$614$538$189,406
126 ($1,152)$612$539$188,867
127 ($1,152)$611$541$188,325
128 ($1,152)$609$543$187,783
129 ($1,152)$607$545$187,238
130 ($1,152)$605$546$186,691
131 ($1,152)$604$548$186,143
132 ($1,152)$602$550$185,593
Year 12 - 133 ($1,152)$600$552$185,041
134 ($1,152)$598$554$184,488
135 ($1,152)$597$555$183,933
136 ($1,152)$595$557$183,375
137 ($1,152)$593$559$182,817
138 ($1,152)$591$561$182,256
139 ($1,152)$589$563$181,693
140 ($1,152)$587$564$181,129
141 ($1,152)$586$566$180,563
142 ($1,152)$584$568$179,995
143 ($1,152)$582$570$179,425
144 ($1,152)$580$572$178,853
Year 13 - 145 ($1,152)$578$574$178,280
146 ($1,152)$576$575$177,704
147 ($1,152)$575$577$177,127
148 ($1,152)$573$579$176,548
149 ($1,152)$571$581$175,967
150 ($1,152)$569$583$175,384
151 ($1,152)$567$585$174,799
152 ($1,152)$565$587$174,212
153 ($1,152)$563$589$173,624
154 ($1,152)$561$590$173,033
155 ($1,152)$559$592$172,441
156 ($1,152)$558$594$171,847
Year 14 - 157 ($1,152)$556$596$171,251
158 ($1,152)$554$598$170,652
159 ($1,152)$552$600$170,052
160 ($1,152)$550$602$169,450
161 ($1,152)$548$604$168,846
162 ($1,152)$546$606$168,241
163 ($1,152)$544$608$167,633
164 ($1,152)$542$610$167,023
165 ($1,152)$540$612$166,411
166 ($1,152)$538$614$165,797
167 ($1,152)$536$616$165,182
168 ($1,152)$534$618$164,564
Year 15 - 169 ($1,152)$532$620$163,944
170 ($1,152)$530$622$163,322
171 ($1,152)$528$624$162,698
172 ($1,152)$526$626$162,073
173 ($1,152)$524$628$161,445
174 ($1,152)$522$630$160,815
175 ($1,152)$520$632$160,183
176 ($1,152)$518$634$159,549
177 ($1,152)$516$636$158,913
178 ($1,152)$514$638$158,275
179 ($1,152)$512$640$157,635
180 ($1,152)$510$642$156,993
Year 16 - 181 ($1,152)$508$644$156,349
182 ($1,152)$506$646$155,703
183 ($1,152)$503$648$155,054
184 ($1,152)$501$650$154,404
185 ($1,152)$499$653$153,751
186 ($1,152)$497$655$153,096
187 ($1,152)$495$657$152,439
188 ($1,152)$493$659$151,781
189 ($1,152)$491$661$151,119
190 ($1,152)$489$663$150,456
191 ($1,152)$486$665$149,791
192 ($1,152)$484$668$149,123
Year 17 - 193 ($1,152)$482$670$148,454
194 ($1,152)$480$672$147,782
195 ($1,152)$478$674$147,108
196 ($1,152)$476$676$146,432
197 ($1,152)$473$678$145,753
198 ($1,152)$471$681$145,073
199 ($1,152)$469$683$144,390
200 ($1,152)$467$685$143,705
201 ($1,152)$465$687$143,018
202 ($1,152)$462$689$142,328
203 ($1,152)$460$692$141,637
204 ($1,152)$458$694$140,943
Year 18 - 205 ($1,152)$456$696$140,247
206 ($1,152)$453$698$139,548
207 ($1,152)$451$701$138,848
208 ($1,152)$449$703$138,145
209 ($1,152)$447$705$137,440
210 ($1,152)$444$707$136,732
211 ($1,152)$442$710$136,022
212 ($1,152)$440$712$135,310
213 ($1,152)$438$714$134,596
214 ($1,152)$435$717$133,879
215 ($1,152)$433$719$133,160
216 ($1,152)$431$721$132,439
Year 19 - 217 ($1,152)$428$724$131,715
218 ($1,152)$426$726$130,990
219 ($1,152)$424$728$130,261
220 ($1,152)$421$731$129,531
221 ($1,152)$419$733$128,798
222 ($1,152)$416$735$128,062
223 ($1,152)$414$738$127,324
224 ($1,152)$412$740$126,584
225 ($1,152)$409$743$125,842
226 ($1,152)$407$745$125,097
227 ($1,152)$404$747$124,349
228 ($1,152)$402$750$123,600
Year 20 - 229 ($1,152)$400$752$122,847
230 ($1,152)$397$755$122,093
231 ($1,152)$395$757$121,336
232 ($1,152)$392$760$120,576
233 ($1,152)$390$762$119,814
234 ($1,152)$387$764$119,050
235 ($1,152)$385$767$118,283
236 ($1,152)$382$769$117,513
237 ($1,152)$380$772$116,742
238 ($1,152)$377$774$115,967
239 ($1,152)$375$777$115,190
240 ($1,152)$372$779$114,411
Year 21 - 241 ($1,152)$370$782$113,629
242 ($1,152)$367$784$112,845
243 ($1,152)$365$787$112,058
244 ($1,152)$362$790$111,268
245 ($1,152)$360$792$110,476
246 ($1,152)$357$795$109,681
247 ($1,152)$355$797$108,884
248 ($1,152)$352$800$108,084
249 ($1,152)$349$802$107,282
250 ($1,152)$347$805$106,477
251 ($1,152)$344$808$105,669
252 ($1,152)$342$810$104,859
Year 22 - 253 ($1,152)$339$813$104,046
254 ($1,152)$336$815$103,231
255 ($1,152)$334$818$102,413
256 ($1,152)$331$821$101,592
257 ($1,152)$328$823$100,769
258 ($1,152)$326$826$99,943
259 ($1,152)$323$829$99,114
260 ($1,152)$320$831$98,283
261 ($1,152)$318$834$97,449
262 ($1,152)$315$837$96,612
263 ($1,152)$312$839$95,773
264 ($1,152)$310$842$94,930
Year 23 - 265 ($1,152)$307$845$94,085
266 ($1,152)$304$848$93,238
267 ($1,152)$301$850$92,387
268 ($1,152)$299$853$91,534
269 ($1,152)$296$856$90,678
270 ($1,152)$293$859$89,820
271 ($1,152)$290$861$88,958
272 ($1,152)$288$864$88,094
273 ($1,152)$285$867$87,227
274 ($1,152)$282$870$86,357
275 ($1,152)$279$873$85,485
276 ($1,152)$276$875$84,609
Year 24 - 277 ($1,152)$274$878$83,731
278 ($1,152)$271$881$82,850
279 ($1,152)$268$884$81,966
280 ($1,152)$265$887$81,079
281 ($1,152)$262$890$80,189
282 ($1,152)$259$893$79,297
283 ($1,152)$256$895$78,401
284 ($1,152)$253$898$77,503
285 ($1,152)$251$901$76,602
286 ($1,152)$248$904$75,698
287 ($1,152)$245$907$74,791
288 ($1,152)$242$910$73,881
Year 25 - 289 ($1,152)$239$913$72,968
290 ($1,152)$236$916$72,052
291 ($1,152)$233$919$71,133
292 ($1,152)$230$922$70,211
293 ($1,152)$227$925$69,286
294 ($1,152)$224$928$68,358
295 ($1,152)$221$931$67,428
296 ($1,152)$218$934$66,494
297 ($1,152)$215$937$65,557
298 ($1,152)$212$940$64,617
299 ($1,152)$209$943$63,674
300 ($1,152)$206$946$62,728
Year 26 - 301 ($1,152)$203$949$61,779
302 ($1,152)$200$952$60,827
303 ($1,152)$197$955$59,872
304 ($1,152)$194$958$58,914
305 ($1,152)$190$961$57,952
306 ($1,152)$187$964$56,988
307 ($1,152)$184$968$56,020
308 ($1,152)$181$971$55,050
309 ($1,152)$178$974$54,076
310 ($1,152)$175$977$53,099
311 ($1,152)$172$980$52,119
312 ($1,152)$169$983$51,135
Year 27 - 313 ($1,152)$165$987$50,149
314 ($1,152)$162$990$49,159
315 ($1,152)$159$993$48,166
316 ($1,152)$156$996$47,170
317 ($1,152)$153$999$46,171
318 ($1,152)$149$1,003$45,168
319 ($1,152)$146$1,006$44,162
320 ($1,152)$143$1,009$43,153
321 ($1,152)$140$1,012$42,141
322 ($1,152)$136$1,016$41,125
323 ($1,152)$133$1,019$40,107
324 ($1,152)$130$1,022$39,084
Year 28 - 325 ($1,152)$126$1,025$38,059
326 ($1,152)$123$1,029$37,030
327 ($1,152)$120$1,032$35,998
328 ($1,152)$116$1,035$34,963
329 ($1,152)$113$1,039$33,924
330 ($1,152)$110$1,042$32,882
331 ($1,152)$106$1,046$31,836
332 ($1,152)$103$1,049$30,787
333 ($1,152)$100$1,052$29,735
334 ($1,152)$96$1,056$28,679
335 ($1,152)$93$1,059$27,620
336 ($1,152)$89$1,063$26,558
Year 29 - 337 ($1,152)$86$1,066$25,492
338 ($1,152)$82$1,069$24,422
339 ($1,152)$79$1,073$23,349
340 ($1,152)$75$1,076$22,273
341 ($1,152)$72$1,080$21,193
342 ($1,152)$69$1,083$20,110
343 ($1,152)$65$1,087$19,023
344 ($1,152)$62$1,090$17,933
345 ($1,152)$58$1,094$16,839
346 ($1,152)$54$1,097$15,741
347 ($1,152)$51$1,101$14,640
348 ($1,152)$47$1,105$13,536
Year 30 - 349 ($1,152)$44$1,108$12,428
350 ($1,152)$40$1,112$11,316
351 ($1,152)$37$1,115$10,201
352 ($1,152)$33$1,119$9,082
353 ($1,152)$29$1,122$7,960
354 ($1,152)$26$1,126$6,834
355 ($1,152)$22$1,130$5,704
356 ($1,152)$18$1,133$4,570
357 ($1,152)$15$1,137$3,433
358 ($1,152)$11$1,141$2,293
359 ($1,152)$7$1,144$1,148
360 ($1,152)$4$1,148$0
TOTALS$169,863$244,800$414,663

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.