« Back to all home prices

Mortgage Payment Schedule for a $314,000 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% ($62,800) 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
$1,186 360 $175,857 $427,057

Mortgage Providers

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


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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 #: 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

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

$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 #: 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: 3.896% | Rate: 3.875% | Fees: $625 | 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | 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

NMLS #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 30 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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  $314,000
Down Payment $62,800$251,200
Year 1 - 1 ($1,186)$818$368$250,832
2 ($1,186)$817$369$250,463
3 ($1,186)$816$370$250,093
4 ($1,186)$815$371$249,722
5 ($1,186)$814$373$249,349
6 ($1,186)$812$374$248,975
7 ($1,186)$811$375$248,600
8 ($1,186)$810$376$248,224
9 ($1,186)$809$377$247,847
10 ($1,186)$808$379$247,468
11 ($1,186)$806$380$247,088
12 ($1,186)$805$381$246,707
Year 2 - 13 ($1,186)$804$382$246,324
14 ($1,186)$803$384$245,941
15 ($1,186)$801$385$245,556
16 ($1,186)$800$386$245,170
17 ($1,186)$799$387$244,782
18 ($1,186)$798$389$244,393
19 ($1,186)$796$390$244,003
20 ($1,186)$795$391$243,612
21 ($1,186)$794$393$243,220
22 ($1,186)$792$394$242,826
23 ($1,186)$791$395$242,431
24 ($1,186)$790$396$242,035
Year 3 - 25 ($1,186)$789$398$241,637
26 ($1,186)$787$399$241,238
27 ($1,186)$786$400$240,838
28 ($1,186)$785$402$240,436
29 ($1,186)$783$403$240,033
30 ($1,186)$782$404$239,629
31 ($1,186)$781$405$239,224
32 ($1,186)$779$407$238,817
33 ($1,186)$778$408$238,409
34 ($1,186)$777$409$237,999
35 ($1,186)$775$411$237,589
36 ($1,186)$774$412$237,176
Year 4 - 37 ($1,186)$773$413$236,763
38 ($1,186)$771$415$236,348
39 ($1,186)$770$416$235,932
40 ($1,186)$769$418$235,514
41 ($1,186)$767$419$235,096
42 ($1,186)$766$420$234,675
43 ($1,186)$765$422$234,254
44 ($1,186)$763$423$233,831
45 ($1,186)$762$424$233,406
46 ($1,186)$761$426$232,981
47 ($1,186)$759$427$232,553
48 ($1,186)$758$429$232,125
Year 5 - 49 ($1,186)$756$430$231,695
50 ($1,186)$755$431$231,264
51 ($1,186)$754$433$230,831
52 ($1,186)$752$434$230,397
53 ($1,186)$751$436$229,961
54 ($1,186)$749$437$229,524
55 ($1,186)$748$438$229,086
56 ($1,186)$746$440$228,646
57 ($1,186)$745$441$228,205
58 ($1,186)$744$443$227,762
59 ($1,186)$742$444$227,318
60 ($1,186)$741$446$226,872
Year 6 - 61 ($1,186)$739$447$226,425
62 ($1,186)$738$449$225,977
63 ($1,186)$736$450$225,527
64 ($1,186)$735$451$225,075
65 ($1,186)$733$453$224,622
66 ($1,186)$732$454$224,168
67 ($1,186)$730$456$223,712
68 ($1,186)$729$457$223,255
69 ($1,186)$727$459$222,796
70 ($1,186)$726$460$222,336
71 ($1,186)$724$462$221,874
72 ($1,186)$723$463$221,411
Year 7 - 73 ($1,186)$721$465$220,946
74 ($1,186)$720$466$220,479
75 ($1,186)$718$468$220,011
76 ($1,186)$717$469$219,542
77 ($1,186)$715$471$219,071
78 ($1,186)$714$472$218,599
79 ($1,186)$712$474$218,125
80 ($1,186)$711$476$217,649
81 ($1,186)$709$477$217,172
82 ($1,186)$708$479$216,693
83 ($1,186)$706$480$216,213
84 ($1,186)$704$482$215,731
Year 8 - 85 ($1,186)$703$483$215,248
86 ($1,186)$701$485$214,763
87 ($1,186)$700$487$214,277
88 ($1,186)$698$488$213,789
89 ($1,186)$697$490$213,299
90 ($1,186)$695$491$212,808
91 ($1,186)$693$493$212,315
92 ($1,186)$692$494$211,820
93 ($1,186)$690$496$211,324
94 ($1,186)$689$498$210,826
95 ($1,186)$687$499$210,327
96 ($1,186)$685$501$209,826
Year 9 - 97 ($1,186)$684$503$209,324
98 ($1,186)$682$504$208,819
99 ($1,186)$680$506$208,314
100 ($1,186)$679$508$207,806
101 ($1,186)$677$509$207,297
102 ($1,186)$675$511$206,786
103 ($1,186)$674$512$206,274
104 ($1,186)$672$514$205,759
105 ($1,186)$670$516$205,244
106 ($1,186)$669$518$204,726
107 ($1,186)$667$519$204,207
108 ($1,186)$665$521$203,686
Year 10 - 109 ($1,186)$664$523$203,163
110 ($1,186)$662$524$202,639
111 ($1,186)$660$526$202,113
112 ($1,186)$659$528$201,585
113 ($1,186)$657$529$201,056
114 ($1,186)$655$531$200,525
115 ($1,186)$653$533$199,992
116 ($1,186)$652$535$199,457
117 ($1,186)$650$536$198,921
118 ($1,186)$648$538$198,383
119 ($1,186)$646$540$197,843
120 ($1,186)$645$542$197,301
Year 11 - 121 ($1,186)$643$543$196,758
122 ($1,186)$641$545$196,213
123 ($1,186)$639$547$195,666
124 ($1,186)$638$549$195,117
125 ($1,186)$636$551$194,566
126 ($1,186)$634$552$194,014
127 ($1,186)$632$554$193,460
128 ($1,186)$630$556$192,904
129 ($1,186)$629$558$192,346
130 ($1,186)$627$560$191,787
131 ($1,186)$625$561$191,225
132 ($1,186)$623$563$190,662
Year 12 - 133 ($1,186)$621$565$190,097
134 ($1,186)$619$567$189,530
135 ($1,186)$618$569$188,962
136 ($1,186)$616$571$188,391
137 ($1,186)$614$572$187,819
138 ($1,186)$612$574$187,244
139 ($1,186)$610$576$186,668
140 ($1,186)$608$578$186,090
141 ($1,186)$606$580$185,510
142 ($1,186)$604$582$184,928
143 ($1,186)$603$584$184,345
144 ($1,186)$601$586$183,759
Year 13 - 145 ($1,186)$599$588$183,172
146 ($1,186)$597$589$182,582
147 ($1,186)$595$591$181,991
148 ($1,186)$593$593$181,397
149 ($1,186)$591$595$180,802
150 ($1,186)$589$597$180,205
151 ($1,186)$587$599$179,606
152 ($1,186)$585$601$179,005
153 ($1,186)$583$603$178,402
154 ($1,186)$581$605$177,797
155 ($1,186)$579$607$177,190
156 ($1,186)$577$609$176,581
Year 14 - 157 ($1,186)$575$611$175,970
158 ($1,186)$573$613$175,357
159 ($1,186)$571$615$174,742
160 ($1,186)$569$617$174,125
161 ($1,186)$567$619$173,507
162 ($1,186)$565$621$172,886
163 ($1,186)$563$623$172,263
164 ($1,186)$561$625$171,638
165 ($1,186)$559$627$171,011
166 ($1,186)$557$629$170,382
167 ($1,186)$555$631$169,750
168 ($1,186)$553$633$169,117
Year 15 - 169 ($1,186)$551$635$168,482
170 ($1,186)$549$637$167,845
171 ($1,186)$547$639$167,205
172 ($1,186)$545$641$166,564
173 ($1,186)$543$644$165,920
174 ($1,186)$541$646$165,275
175 ($1,186)$539$648$164,627
176 ($1,186)$536$650$163,977
177 ($1,186)$534$652$163,325
178 ($1,186)$532$654$162,671
179 ($1,186)$530$656$162,015
180 ($1,186)$528$658$161,356
Year 16 - 181 ($1,186)$526$661$160,696
182 ($1,186)$524$663$160,033
183 ($1,186)$521$665$159,368
184 ($1,186)$519$667$158,701
185 ($1,186)$517$669$158,032
186 ($1,186)$515$671$157,361
187 ($1,186)$513$674$156,687
188 ($1,186)$511$676$156,012
189 ($1,186)$508$678$155,334
190 ($1,186)$506$680$154,654
191 ($1,186)$504$682$153,971
192 ($1,186)$502$685$153,287
Year 17 - 193 ($1,186)$499$687$152,600
194 ($1,186)$497$689$151,911
195 ($1,186)$495$691$151,220
196 ($1,186)$493$694$150,526
197 ($1,186)$490$696$149,830
198 ($1,186)$488$698$149,132
199 ($1,186)$486$700$148,432
200 ($1,186)$484$703$147,729
201 ($1,186)$481$705$147,024
202 ($1,186)$479$707$146,317
203 ($1,186)$477$710$145,607
204 ($1,186)$474$712$144,896
Year 18 - 205 ($1,186)$472$714$144,181
206 ($1,186)$470$716$143,465
207 ($1,186)$467$719$142,746
208 ($1,186)$465$721$142,025
209 ($1,186)$463$724$141,302
210 ($1,186)$460$726$140,576
211 ($1,186)$458$728$139,847
212 ($1,186)$456$731$139,117
213 ($1,186)$453$733$138,384
214 ($1,186)$451$735$137,648
215 ($1,186)$449$738$136,911
216 ($1,186)$446$740$136,171
Year 19 - 217 ($1,186)$444$743$135,428
218 ($1,186)$441$745$134,683
219 ($1,186)$439$747$133,936
220 ($1,186)$436$750$133,186
221 ($1,186)$434$752$132,433
222 ($1,186)$432$755$131,679
223 ($1,186)$429$757$130,921
224 ($1,186)$427$760$130,162
225 ($1,186)$424$762$129,400
226 ($1,186)$422$765$128,635
227 ($1,186)$419$767$127,868
228 ($1,186)$417$770$127,098
Year 20 - 229 ($1,186)$414$772$126,326
230 ($1,186)$412$775$125,551
231 ($1,186)$409$777$124,774
232 ($1,186)$407$780$123,994
233 ($1,186)$404$782$123,212
234 ($1,186)$401$785$122,427
235 ($1,186)$399$787$121,640
236 ($1,186)$396$790$120,850
237 ($1,186)$394$793$120,058
238 ($1,186)$391$795$119,263
239 ($1,186)$389$798$118,465
240 ($1,186)$386$800$117,665
Year 21 - 241 ($1,186)$383$803$116,862
242 ($1,186)$381$805$116,056
243 ($1,186)$378$808$115,248
244 ($1,186)$376$811$114,437
245 ($1,186)$373$813$113,624
246 ($1,186)$370$816$112,808
247 ($1,186)$368$819$111,989
248 ($1,186)$365$821$111,168
249 ($1,186)$362$824$110,344
250 ($1,186)$360$827$109,517
251 ($1,186)$357$829$108,688
252 ($1,186)$354$832$107,855
Year 22 - 253 ($1,186)$351$835$107,021
254 ($1,186)$349$838$106,183
255 ($1,186)$346$840$105,343
256 ($1,186)$343$843$104,500
257 ($1,186)$340$846$103,654
258 ($1,186)$338$849$102,805
259 ($1,186)$335$851$101,954
260 ($1,186)$332$854$101,100
261 ($1,186)$329$857$100,243
262 ($1,186)$327$860$99,384
263 ($1,186)$324$862$98,521
264 ($1,186)$321$865$97,656
Year 23 - 265 ($1,186)$318$868$96,788
266 ($1,186)$315$871$95,917
267 ($1,186)$313$874$95,043
268 ($1,186)$310$877$94,167
269 ($1,186)$307$879$93,287
270 ($1,186)$304$882$92,405
271 ($1,186)$301$885$91,520
272 ($1,186)$298$888$90,632
273 ($1,186)$295$891$89,741
274 ($1,186)$292$894$88,847
275 ($1,186)$289$897$87,950
276 ($1,186)$287$900$87,050
Year 24 - 277 ($1,186)$284$903$86,148
278 ($1,186)$281$906$85,242
279 ($1,186)$278$909$84,334
280 ($1,186)$275$911$83,422
281 ($1,186)$272$914$82,508
282 ($1,186)$269$917$81,590
283 ($1,186)$266$920$80,670
284 ($1,186)$263$923$79,746
285 ($1,186)$260$926$78,820
286 ($1,186)$257$929$77,890
287 ($1,186)$254$932$76,958
288 ($1,186)$251$936$76,022
Year 25 - 289 ($1,186)$248$939$75,084
290 ($1,186)$245$942$74,142
291 ($1,186)$242$945$73,198
292 ($1,186)$239$948$72,250
293 ($1,186)$235$951$71,299
294 ($1,186)$232$954$70,345
295 ($1,186)$229$957$69,388
296 ($1,186)$226$960$68,428
297 ($1,186)$223$963$67,464
298 ($1,186)$220$966$66,498
299 ($1,186)$217$970$65,528
300 ($1,186)$214$973$64,556
Year 26 - 301 ($1,186)$210$976$63,580
302 ($1,186)$207$979$62,601
303 ($1,186)$204$982$61,618
304 ($1,186)$201$985$60,633
305 ($1,186)$198$989$59,644
306 ($1,186)$194$992$58,652
307 ($1,186)$191$995$57,657
308 ($1,186)$188$998$56,659
309 ($1,186)$185$1,002$55,657
310 ($1,186)$181$1,005$54,652
311 ($1,186)$178$1,008$53,644
312 ($1,186)$175$1,011$52,632
Year 27 - 313 ($1,186)$171$1,015$51,618
314 ($1,186)$168$1,018$50,599
315 ($1,186)$165$1,021$49,578
316 ($1,186)$162$1,025$48,553
317 ($1,186)$158$1,028$47,525
318 ($1,186)$155$1,031$46,494
319 ($1,186)$151$1,035$45,459
320 ($1,186)$148$1,038$44,421
321 ($1,186)$145$1,042$43,379
322 ($1,186)$141$1,045$42,334
323 ($1,186)$138$1,048$41,286
324 ($1,186)$135$1,052$40,234
Year 28 - 325 ($1,186)$131$1,055$39,179
326 ($1,186)$128$1,059$38,121
327 ($1,186)$124$1,062$37,059
328 ($1,186)$121$1,066$35,993
329 ($1,186)$117$1,069$34,924
330 ($1,186)$114$1,072$33,852
331 ($1,186)$110$1,076$32,776
332 ($1,186)$107$1,079$31,696
333 ($1,186)$103$1,083$30,613
334 ($1,186)$100$1,087$29,527
335 ($1,186)$96$1,090$28,437
336 ($1,186)$93$1,094$27,343
Year 29 - 337 ($1,186)$89$1,097$26,246
338 ($1,186)$86$1,101$25,145
339 ($1,186)$82$1,104$24,041
340 ($1,186)$78$1,108$22,933
341 ($1,186)$75$1,112$21,821
342 ($1,186)$71$1,115$20,706
343 ($1,186)$67$1,119$19,587
344 ($1,186)$64$1,122$18,465
345 ($1,186)$60$1,126$17,339
346 ($1,186)$56$1,130$16,209
347 ($1,186)$53$1,133$15,075
348 ($1,186)$49$1,137$13,938
Year 30 - 349 ($1,186)$45$1,141$12,797
350 ($1,186)$42$1,145$11,653
351 ($1,186)$38$1,148$10,505
352 ($1,186)$34$1,152$9,353
353 ($1,186)$30$1,156$8,197
354 ($1,186)$27$1,160$7,037
355 ($1,186)$23$1,163$5,874
356 ($1,186)$19$1,167$4,707
357 ($1,186)$15$1,171$3,536
358 ($1,186)$12$1,175$2,361
359 ($1,186)$8$1,179$1,182
360 ($1,186)$4$1,182$0
TOTALS$175,857$251,200$427,057

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.