« Back to all home prices

Mortgage Payment Schedule for a $312,000 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% ($62,400) 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
$1,179 360 $174,737 $424,337

Mortgage Providers

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


$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 #: 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 #: 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 #: 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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 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

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  $312,000
Down Payment $62,400$249,600
Year 1 - 1 ($1,179)$813$365$249,235
2 ($1,179)$812$367$248,868
3 ($1,179)$811$368$248,500
4 ($1,179)$810$369$248,131
5 ($1,179)$808$370$247,761
6 ($1,179)$807$371$247,389
7 ($1,179)$806$373$247,017
8 ($1,179)$805$374$246,643
9 ($1,179)$804$375$246,268
10 ($1,179)$802$376$245,892
11 ($1,179)$801$378$245,514
12 ($1,179)$800$379$245,135
Year 2 - 13 ($1,179)$799$380$244,755
14 ($1,179)$797$381$244,374
15 ($1,179)$796$382$243,992
16 ($1,179)$795$384$243,608
17 ($1,179)$794$385$243,223
18 ($1,179)$793$386$242,837
19 ($1,179)$791$387$242,449
20 ($1,179)$790$389$242,061
21 ($1,179)$789$390$241,671
22 ($1,179)$787$391$241,279
23 ($1,179)$786$393$240,887
24 ($1,179)$785$394$240,493
Year 3 - 25 ($1,179)$784$395$240,098
26 ($1,179)$782$396$239,701
27 ($1,179)$781$398$239,304
28 ($1,179)$780$399$238,905
29 ($1,179)$778$400$238,504
30 ($1,179)$777$402$238,103
31 ($1,179)$776$403$237,700
32 ($1,179)$775$404$237,296
33 ($1,179)$773$406$236,890
34 ($1,179)$772$407$236,483
35 ($1,179)$771$408$236,075
36 ($1,179)$769$410$235,666
Year 4 - 37 ($1,179)$768$411$235,255
38 ($1,179)$767$412$234,843
39 ($1,179)$765$414$234,429
40 ($1,179)$764$415$234,014
41 ($1,179)$762$416$233,598
42 ($1,179)$761$418$233,181
43 ($1,179)$760$419$232,762
44 ($1,179)$758$420$232,341
45 ($1,179)$757$422$231,920
46 ($1,179)$756$423$231,497
47 ($1,179)$754$424$231,072
48 ($1,179)$753$426$230,646
Year 5 - 49 ($1,179)$752$427$230,219
50 ($1,179)$750$429$229,791
51 ($1,179)$749$430$229,361
52 ($1,179)$747$431$228,929
53 ($1,179)$746$433$228,496
54 ($1,179)$745$434$228,062
55 ($1,179)$743$436$227,627
56 ($1,179)$742$437$227,190
57 ($1,179)$740$438$226,751
58 ($1,179)$739$440$226,311
59 ($1,179)$737$441$225,870
60 ($1,179)$736$443$225,427
Year 6 - 61 ($1,179)$735$444$224,983
62 ($1,179)$733$446$224,537
63 ($1,179)$732$447$224,090
64 ($1,179)$730$449$223,642
65 ($1,179)$729$450$223,192
66 ($1,179)$727$451$222,740
67 ($1,179)$726$453$222,287
68 ($1,179)$724$454$221,833
69 ($1,179)$723$456$221,377
70 ($1,179)$721$457$220,920
71 ($1,179)$720$459$220,461
72 ($1,179)$718$460$220,000
Year 7 - 73 ($1,179)$717$462$219,538
74 ($1,179)$715$463$219,075
75 ($1,179)$714$465$218,610
76 ($1,179)$712$466$218,144
77 ($1,179)$711$468$217,676
78 ($1,179)$709$469$217,206
79 ($1,179)$708$471$216,735
80 ($1,179)$706$473$216,263
81 ($1,179)$705$474$215,789
82 ($1,179)$703$476$215,313
83 ($1,179)$702$477$214,836
84 ($1,179)$700$479$214,357
Year 8 - 85 ($1,179)$698$480$213,877
86 ($1,179)$697$482$213,395
87 ($1,179)$695$483$212,912
88 ($1,179)$694$485$212,427
89 ($1,179)$692$487$211,940
90 ($1,179)$691$488$211,452
91 ($1,179)$689$490$210,962
92 ($1,179)$687$491$210,471
93 ($1,179)$686$493$209,978
94 ($1,179)$684$495$209,484
95 ($1,179)$683$496$208,987
96 ($1,179)$681$498$208,490
Year 9 - 97 ($1,179)$679$499$207,990
98 ($1,179)$678$501$207,489
99 ($1,179)$676$503$206,987
100 ($1,179)$674$504$206,482
101 ($1,179)$673$506$205,976
102 ($1,179)$671$508$205,469
103 ($1,179)$669$509$204,960
104 ($1,179)$668$511$204,449
105 ($1,179)$666$513$203,936
106 ($1,179)$664$514$203,422
107 ($1,179)$663$516$202,906
108 ($1,179)$661$518$202,389
Year 10 - 109 ($1,179)$659$519$201,869
110 ($1,179)$658$521$201,348
111 ($1,179)$656$523$200,826
112 ($1,179)$654$524$200,301
113 ($1,179)$653$526$199,775
114 ($1,179)$651$528$199,247
115 ($1,179)$649$529$198,718
116 ($1,179)$647$531$198,187
117 ($1,179)$646$533$197,654
118 ($1,179)$644$535$197,119
119 ($1,179)$642$536$196,583
120 ($1,179)$641$538$196,044
Year 11 - 121 ($1,179)$639$540$195,505
122 ($1,179)$637$542$194,963
123 ($1,179)$635$543$194,419
124 ($1,179)$633$545$193,874
125 ($1,179)$632$547$193,327
126 ($1,179)$630$549$192,778
127 ($1,179)$628$551$192,228
128 ($1,179)$626$552$191,675
129 ($1,179)$625$554$191,121
130 ($1,179)$623$556$190,565
131 ($1,179)$621$558$190,007
132 ($1,179)$619$560$189,448
Year 12 - 133 ($1,179)$617$561$188,886
134 ($1,179)$615$563$188,323
135 ($1,179)$614$565$187,758
136 ($1,179)$612$567$187,191
137 ($1,179)$610$569$186,622
138 ($1,179)$608$571$186,052
139 ($1,179)$606$572$185,479
140 ($1,179)$604$574$184,905
141 ($1,179)$602$576$184,329
142 ($1,179)$601$578$183,750
143 ($1,179)$599$580$183,171
144 ($1,179)$597$582$182,589
Year 13 - 145 ($1,179)$595$584$182,005
146 ($1,179)$593$586$181,419
147 ($1,179)$591$588$180,832
148 ($1,179)$589$590$180,242
149 ($1,179)$587$591$179,651
150 ($1,179)$585$593$179,057
151 ($1,179)$583$595$178,462
152 ($1,179)$581$597$177,865
153 ($1,179)$580$599$177,266
154 ($1,179)$578$601$176,664
155 ($1,179)$576$603$176,061
156 ($1,179)$574$605$175,456
Year 14 - 157 ($1,179)$572$607$174,849
158 ($1,179)$570$609$174,240
159 ($1,179)$568$611$173,629
160 ($1,179)$566$613$173,016
161 ($1,179)$564$615$172,401
162 ($1,179)$562$617$171,784
163 ($1,179)$560$619$171,165
164 ($1,179)$558$621$170,544
165 ($1,179)$556$623$169,921
166 ($1,179)$554$625$169,296
167 ($1,179)$552$627$168,669
168 ($1,179)$550$629$168,040
Year 15 - 169 ($1,179)$548$631$167,409
170 ($1,179)$545$633$166,776
171 ($1,179)$543$635$166,140
172 ($1,179)$541$637$165,503
173 ($1,179)$539$639$164,864
174 ($1,179)$537$642$164,222
175 ($1,179)$535$644$163,578
176 ($1,179)$533$646$162,933
177 ($1,179)$531$648$162,285
178 ($1,179)$529$650$161,635
179 ($1,179)$527$652$160,983
180 ($1,179)$525$654$160,329
Year 16 - 181 ($1,179)$522$656$159,672
182 ($1,179)$520$658$159,014
183 ($1,179)$518$661$158,353
184 ($1,179)$516$663$157,691
185 ($1,179)$514$665$157,026
186 ($1,179)$512$667$156,359
187 ($1,179)$509$669$155,689
188 ($1,179)$507$671$155,018
189 ($1,179)$505$674$154,344
190 ($1,179)$503$676$153,669
191 ($1,179)$501$678$152,991
192 ($1,179)$498$680$152,310
Year 17 - 193 ($1,179)$496$682$151,628
194 ($1,179)$494$685$150,943
195 ($1,179)$492$687$150,256
196 ($1,179)$490$689$149,567
197 ($1,179)$487$691$148,876
198 ($1,179)$485$694$148,182
199 ($1,179)$483$696$147,486
200 ($1,179)$481$698$146,788
201 ($1,179)$478$700$146,088
202 ($1,179)$476$703$145,385
203 ($1,179)$474$705$144,680
204 ($1,179)$471$707$143,973
Year 18 - 205 ($1,179)$469$710$143,263
206 ($1,179)$467$712$142,551
207 ($1,179)$464$714$141,837
208 ($1,179)$462$717$141,120
209 ($1,179)$460$719$140,402
210 ($1,179)$457$721$139,680
211 ($1,179)$455$724$138,957
212 ($1,179)$453$726$138,231
213 ($1,179)$450$728$137,502
214 ($1,179)$448$731$136,772
215 ($1,179)$446$733$136,039
216 ($1,179)$443$735$135,303
Year 19 - 217 ($1,179)$441$738$134,565
218 ($1,179)$438$740$133,825
219 ($1,179)$436$743$133,082
220 ($1,179)$434$745$132,337
221 ($1,179)$431$748$131,590
222 ($1,179)$429$750$130,840
223 ($1,179)$426$752$130,087
224 ($1,179)$424$755$129,333
225 ($1,179)$421$757$128,575
226 ($1,179)$419$760$127,816
227 ($1,179)$416$762$127,053
228 ($1,179)$414$765$126,289
Year 20 - 229 ($1,179)$411$767$125,521
230 ($1,179)$409$770$124,752
231 ($1,179)$406$772$123,979
232 ($1,179)$404$775$123,205
233 ($1,179)$401$777$122,427
234 ($1,179)$399$780$121,648
235 ($1,179)$396$782$120,865
236 ($1,179)$394$785$120,080
237 ($1,179)$391$787$119,293
238 ($1,179)$389$790$118,503
239 ($1,179)$386$793$117,710
240 ($1,179)$384$795$116,915
Year 21 - 241 ($1,179)$381$798$116,117
242 ($1,179)$378$800$115,317
243 ($1,179)$376$803$114,514
244 ($1,179)$373$806$113,708
245 ($1,179)$370$808$112,900
246 ($1,179)$368$811$112,089
247 ($1,179)$365$813$111,276
248 ($1,179)$363$816$110,460
249 ($1,179)$360$819$109,641
250 ($1,179)$357$821$108,819
251 ($1,179)$355$824$107,995
252 ($1,179)$352$827$107,168
Year 22 - 253 ($1,179)$349$830$106,339
254 ($1,179)$346$832$105,507
255 ($1,179)$344$835$104,672
256 ($1,179)$341$838$103,834
257 ($1,179)$338$840$102,994
258 ($1,179)$336$843$102,151
259 ($1,179)$333$846$101,305
260 ($1,179)$330$849$100,456
261 ($1,179)$327$851$99,605
262 ($1,179)$325$854$98,751
263 ($1,179)$322$857$97,894
264 ($1,179)$319$860$97,034
Year 23 - 265 ($1,179)$316$863$96,171
266 ($1,179)$313$865$95,306
267 ($1,179)$311$868$94,438
268 ($1,179)$308$871$93,567
269 ($1,179)$305$874$92,693
270 ($1,179)$302$877$91,816
271 ($1,179)$299$880$90,937
272 ($1,179)$296$882$90,054
273 ($1,179)$293$885$89,169
274 ($1,179)$291$888$88,281
275 ($1,179)$288$891$87,390
276 ($1,179)$285$894$86,496
Year 24 - 277 ($1,179)$282$897$85,599
278 ($1,179)$279$900$84,699
279 ($1,179)$276$903$83,796
280 ($1,179)$273$906$82,891
281 ($1,179)$270$909$81,982
282 ($1,179)$267$912$81,070
283 ($1,179)$264$915$80,156
284 ($1,179)$261$918$79,238
285 ($1,179)$258$921$78,318
286 ($1,179)$255$924$77,394
287 ($1,179)$252$927$76,468
288 ($1,179)$249$930$75,538
Year 25 - 289 ($1,179)$246$933$74,606
290 ($1,179)$243$936$73,670
291 ($1,179)$240$939$72,731
292 ($1,179)$237$942$71,790
293 ($1,179)$234$945$70,845
294 ($1,179)$231$948$69,897
295 ($1,179)$228$951$68,946
296 ($1,179)$225$954$67,992
297 ($1,179)$222$957$67,035
298 ($1,179)$218$960$66,074
299 ($1,179)$215$963$65,111
300 ($1,179)$212$967$64,144
Year 26 - 301 ($1,179)$209$970$63,175
302 ($1,179)$206$973$62,202
303 ($1,179)$203$976$61,226
304 ($1,179)$199$979$60,247
305 ($1,179)$196$982$59,264
306 ($1,179)$193$986$58,279
307 ($1,179)$190$989$57,290
308 ($1,179)$187$992$56,298
309 ($1,179)$183$995$55,302
310 ($1,179)$180$999$54,304
311 ($1,179)$177$1,002$53,302
312 ($1,179)$174$1,005$52,297
Year 27 - 313 ($1,179)$170$1,008$51,289
314 ($1,179)$167$1,012$50,277
315 ($1,179)$164$1,015$49,262
316 ($1,179)$161$1,018$48,244
317 ($1,179)$157$1,022$47,223
318 ($1,179)$154$1,025$46,198
319 ($1,179)$151$1,028$45,170
320 ($1,179)$147$1,032$44,138
321 ($1,179)$144$1,035$43,103
322 ($1,179)$140$1,038$42,065
323 ($1,179)$137$1,042$41,023
324 ($1,179)$134$1,045$39,978
Year 28 - 325 ($1,179)$130$1,048$38,930
326 ($1,179)$127$1,052$37,878
327 ($1,179)$123$1,055$36,823
328 ($1,179)$120$1,059$35,764
329 ($1,179)$117$1,062$34,702
330 ($1,179)$113$1,066$33,636
331 ($1,179)$110$1,069$32,567
332 ($1,179)$106$1,073$31,494
333 ($1,179)$103$1,076$30,418
334 ($1,179)$99$1,080$29,339
335 ($1,179)$96$1,083$28,255
336 ($1,179)$92$1,087$27,169
Year 29 - 337 ($1,179)$89$1,090$26,079
338 ($1,179)$85$1,094$24,985
339 ($1,179)$81$1,097$23,888
340 ($1,179)$78$1,101$22,787
341 ($1,179)$74$1,104$21,682
342 ($1,179)$71$1,108$20,574
343 ($1,179)$67$1,112$19,462
344 ($1,179)$63$1,115$18,347
345 ($1,179)$60$1,119$17,228
346 ($1,179)$56$1,123$16,106
347 ($1,179)$52$1,126$14,979
348 ($1,179)$49$1,130$13,850
Year 30 - 349 ($1,179)$45$1,134$12,716
350 ($1,179)$41$1,137$11,579
351 ($1,179)$38$1,141$10,438
352 ($1,179)$34$1,145$9,293
353 ($1,179)$30$1,148$8,145
354 ($1,179)$27$1,152$6,992
355 ($1,179)$23$1,156$5,836
356 ($1,179)$19$1,160$4,677
357 ($1,179)$15$1,163$3,513
358 ($1,179)$11$1,167$2,346
359 ($1,179)$8$1,171$1,175
360 ($1,179)$4$1,175$0
TOTALS$174,737$249,600$424,337

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.