« Back to all home prices

Mortgage Payment Schedule for a $315,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($63,000) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,179 360 $172,267 $424,267

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $315,000
Down Payment $63,000$252,000
Year 1 - 1 ($1,179)$804$374$251,626
2 ($1,179)$803$375$251,250
3 ($1,179)$802$377$250,874
4 ($1,179)$801$378$250,496
5 ($1,179)$799$379$250,117
6 ($1,179)$798$380$249,737
7 ($1,179)$797$381$249,355
8 ($1,179)$796$383$248,973
9 ($1,179)$795$384$248,589
10 ($1,179)$793$385$248,204
11 ($1,179)$792$386$247,817
12 ($1,179)$791$388$247,430
Year 2 - 13 ($1,179)$790$389$247,041
14 ($1,179)$788$390$246,651
15 ($1,179)$787$391$246,260
16 ($1,179)$786$393$245,867
17 ($1,179)$785$394$245,473
18 ($1,179)$783$395$245,078
19 ($1,179)$782$396$244,682
20 ($1,179)$781$398$244,284
21 ($1,179)$780$399$243,885
22 ($1,179)$778$400$243,485
23 ($1,179)$777$401$243,084
24 ($1,179)$776$403$242,681
Year 3 - 25 ($1,179)$775$404$242,277
26 ($1,179)$773$405$241,872
27 ($1,179)$772$407$241,465
28 ($1,179)$771$408$241,058
29 ($1,179)$769$409$240,648
30 ($1,179)$768$410$240,238
31 ($1,179)$767$412$239,826
32 ($1,179)$765$413$239,413
33 ($1,179)$764$414$238,999
34 ($1,179)$763$416$238,583
35 ($1,179)$761$417$238,166
36 ($1,179)$760$418$237,748
Year 4 - 37 ($1,179)$759$420$237,328
38 ($1,179)$757$421$236,907
39 ($1,179)$756$422$236,485
40 ($1,179)$755$424$236,061
41 ($1,179)$753$425$235,636
42 ($1,179)$752$426$235,209
43 ($1,179)$751$428$234,781
44 ($1,179)$749$429$234,352
45 ($1,179)$748$431$233,922
46 ($1,179)$747$432$233,490
47 ($1,179)$745$433$233,056
48 ($1,179)$744$435$232,622
Year 5 - 49 ($1,179)$742$436$232,186
50 ($1,179)$741$437$231,748
51 ($1,179)$740$439$231,309
52 ($1,179)$738$440$230,869
53 ($1,179)$737$442$230,427
54 ($1,179)$735$443$229,984
55 ($1,179)$734$444$229,540
56 ($1,179)$733$446$229,094
57 ($1,179)$731$447$228,647
58 ($1,179)$730$449$228,198
59 ($1,179)$728$450$227,748
60 ($1,179)$727$452$227,296
Year 6 - 61 ($1,179)$725$453$226,843
62 ($1,179)$724$455$226,389
63 ($1,179)$723$456$225,933
64 ($1,179)$721$457$225,475
65 ($1,179)$720$459$225,016
66 ($1,179)$718$460$224,556
67 ($1,179)$717$462$224,094
68 ($1,179)$715$463$223,631
69 ($1,179)$714$465$223,166
70 ($1,179)$712$466$222,700
71 ($1,179)$711$468$222,232
72 ($1,179)$709$469$221,763
Year 7 - 73 ($1,179)$708$471$221,292
74 ($1,179)$706$472$220,820
75 ($1,179)$705$474$220,346
76 ($1,179)$703$475$219,871
77 ($1,179)$702$477$219,394
78 ($1,179)$700$478$218,916
79 ($1,179)$699$480$218,436
80 ($1,179)$697$481$217,955
81 ($1,179)$696$483$217,472
82 ($1,179)$694$484$216,987
83 ($1,179)$693$486$216,501
84 ($1,179)$691$488$216,014
Year 8 - 85 ($1,179)$689$489$215,525
86 ($1,179)$688$491$215,034
87 ($1,179)$686$492$214,542
88 ($1,179)$685$494$214,048
89 ($1,179)$683$495$213,553
90 ($1,179)$682$497$213,056
91 ($1,179)$680$499$212,557
92 ($1,179)$678$500$212,057
93 ($1,179)$677$502$211,556
94 ($1,179)$675$503$211,052
95 ($1,179)$674$505$210,547
96 ($1,179)$672$507$210,041
Year 9 - 97 ($1,179)$670$508$209,533
98 ($1,179)$669$510$209,023
99 ($1,179)$667$511$208,512
100 ($1,179)$665$513$207,999
101 ($1,179)$664$515$207,484
102 ($1,179)$662$516$206,968
103 ($1,179)$661$518$206,450
104 ($1,179)$659$520$205,930
105 ($1,179)$657$521$205,409
106 ($1,179)$656$523$204,886
107 ($1,179)$654$525$204,361
108 ($1,179)$652$526$203,835
Year 10 - 109 ($1,179)$651$528$203,307
110 ($1,179)$649$530$202,777
111 ($1,179)$647$531$202,246
112 ($1,179)$646$533$201,713
113 ($1,179)$644$535$201,178
114 ($1,179)$642$536$200,642
115 ($1,179)$640$538$200,104
116 ($1,179)$639$540$199,564
117 ($1,179)$637$542$199,022
118 ($1,179)$635$543$198,479
119 ($1,179)$633$545$197,934
120 ($1,179)$632$547$197,387
Year 11 - 121 ($1,179)$630$549$196,839
122 ($1,179)$628$550$196,288
123 ($1,179)$626$552$195,736
124 ($1,179)$625$554$195,183
125 ($1,179)$623$556$194,627
126 ($1,179)$621$557$194,070
127 ($1,179)$619$559$193,511
128 ($1,179)$618$561$192,950
129 ($1,179)$616$563$192,387
130 ($1,179)$614$564$191,823
131 ($1,179)$612$566$191,256
132 ($1,179)$610$568$190,688
Year 12 - 133 ($1,179)$609$570$190,118
134 ($1,179)$607$572$189,547
135 ($1,179)$605$574$188,973
136 ($1,179)$603$575$188,398
137 ($1,179)$601$577$187,820
138 ($1,179)$599$579$187,241
139 ($1,179)$598$581$186,660
140 ($1,179)$596$583$186,078
141 ($1,179)$594$585$185,493
142 ($1,179)$592$586$184,907
143 ($1,179)$590$588$184,318
144 ($1,179)$588$590$183,728
Year 13 - 145 ($1,179)$586$592$183,136
146 ($1,179)$585$594$182,542
147 ($1,179)$583$596$181,946
148 ($1,179)$581$598$181,348
149 ($1,179)$579$600$180,748
150 ($1,179)$577$602$180,147
151 ($1,179)$575$604$179,543
152 ($1,179)$573$605$178,938
153 ($1,179)$571$607$178,330
154 ($1,179)$569$609$177,721
155 ($1,179)$567$611$177,110
156 ($1,179)$565$613$176,496
Year 14 - 157 ($1,179)$563$615$175,881
158 ($1,179)$561$617$175,264
159 ($1,179)$559$619$174,645
160 ($1,179)$557$621$174,024
161 ($1,179)$555$623$173,401
162 ($1,179)$553$625$172,776
163 ($1,179)$551$627$172,149
164 ($1,179)$549$629$171,519
165 ($1,179)$547$631$170,888
166 ($1,179)$545$633$170,255
167 ($1,179)$543$635$169,620
168 ($1,179)$541$637$168,983
Year 15 - 169 ($1,179)$539$639$168,344
170 ($1,179)$537$641$167,703
171 ($1,179)$535$643$167,059
172 ($1,179)$533$645$166,414
173 ($1,179)$531$647$165,767
174 ($1,179)$529$649$165,117
175 ($1,179)$527$652$164,466
176 ($1,179)$525$654$163,812
177 ($1,179)$523$656$163,156
178 ($1,179)$521$658$162,499
179 ($1,179)$519$660$161,839
180 ($1,179)$517$662$161,177
Year 16 - 181 ($1,179)$514$664$160,513
182 ($1,179)$512$666$159,846
183 ($1,179)$510$668$159,178
184 ($1,179)$508$670$158,508
185 ($1,179)$506$673$157,835
186 ($1,179)$504$675$157,160
187 ($1,179)$502$677$156,483
188 ($1,179)$499$679$155,804
189 ($1,179)$497$681$155,123
190 ($1,179)$495$683$154,440
191 ($1,179)$493$686$153,754
192 ($1,179)$491$688$153,066
Year 17 - 193 ($1,179)$489$690$152,376
194 ($1,179)$486$692$151,684
195 ($1,179)$484$694$150,990
196 ($1,179)$482$697$150,293
197 ($1,179)$480$699$149,594
198 ($1,179)$477$701$148,893
199 ($1,179)$475$703$148,190
200 ($1,179)$473$706$147,484
201 ($1,179)$471$708$146,776
202 ($1,179)$468$710$146,066
203 ($1,179)$466$712$145,354
204 ($1,179)$464$715$144,639
Year 18 - 205 ($1,179)$462$717$143,923
206 ($1,179)$459$719$143,203
207 ($1,179)$457$721$142,482
208 ($1,179)$455$724$141,758
209 ($1,179)$452$726$141,032
210 ($1,179)$450$728$140,304
211 ($1,179)$448$731$139,573
212 ($1,179)$445$733$138,840
213 ($1,179)$443$735$138,105
214 ($1,179)$441$738$137,367
215 ($1,179)$438$740$136,627
216 ($1,179)$436$742$135,884
Year 19 - 217 ($1,179)$434$745$135,139
218 ($1,179)$431$747$134,392
219 ($1,179)$429$750$133,643
220 ($1,179)$427$752$132,891
221 ($1,179)$424$754$132,136
222 ($1,179)$422$757$131,379
223 ($1,179)$419$759$130,620
224 ($1,179)$417$762$129,859
225 ($1,179)$414$764$129,095
226 ($1,179)$412$766$128,328
227 ($1,179)$410$769$127,559
228 ($1,179)$407$771$126,788
Year 20 - 229 ($1,179)$405$774$126,014
230 ($1,179)$402$776$125,238
231 ($1,179)$400$779$124,459
232 ($1,179)$397$781$123,677
233 ($1,179)$395$784$122,894
234 ($1,179)$392$786$122,107
235 ($1,179)$390$789$121,319
236 ($1,179)$387$791$120,527
237 ($1,179)$385$794$119,733
238 ($1,179)$382$796$118,937
239 ($1,179)$380$799$118,138
240 ($1,179)$377$801$117,337
Year 21 - 241 ($1,179)$374$804$116,533
242 ($1,179)$372$807$115,726
243 ($1,179)$369$809$114,917
244 ($1,179)$367$812$114,105
245 ($1,179)$364$814$113,291
246 ($1,179)$362$817$112,474
247 ($1,179)$359$820$111,654
248 ($1,179)$356$822$110,832
249 ($1,179)$354$825$110,007
250 ($1,179)$351$827$109,180
251 ($1,179)$348$830$108,350
252 ($1,179)$346$833$107,517
Year 22 - 253 ($1,179)$343$835$106,682
254 ($1,179)$340$838$105,844
255 ($1,179)$338$841$105,003
256 ($1,179)$335$843$104,160
257 ($1,179)$332$846$103,314
258 ($1,179)$330$849$102,465
259 ($1,179)$327$851$101,613
260 ($1,179)$324$854$100,759
261 ($1,179)$322$857$99,902
262 ($1,179)$319$860$99,043
263 ($1,179)$316$862$98,180
264 ($1,179)$313$865$97,315
Year 23 - 265 ($1,179)$311$868$96,447
266 ($1,179)$308$871$95,577
267 ($1,179)$305$873$94,703
268 ($1,179)$302$876$93,827
269 ($1,179)$299$879$92,948
270 ($1,179)$297$882$92,066
271 ($1,179)$294$885$91,181
272 ($1,179)$291$888$90,294
273 ($1,179)$288$890$89,403
274 ($1,179)$285$893$88,510
275 ($1,179)$282$896$87,614
276 ($1,179)$280$899$86,715
Year 24 - 277 ($1,179)$277$902$85,814
278 ($1,179)$274$905$84,909
279 ($1,179)$271$908$84,001
280 ($1,179)$268$910$83,091
281 ($1,179)$265$913$82,178
282 ($1,179)$262$916$81,261
283 ($1,179)$259$919$80,342
284 ($1,179)$256$922$79,420
285 ($1,179)$253$925$78,495
286 ($1,179)$251$928$77,567
287 ($1,179)$248$931$76,636
288 ($1,179)$245$934$75,702
Year 25 - 289 ($1,179)$242$937$74,765
290 ($1,179)$239$940$73,825
291 ($1,179)$236$943$72,883
292 ($1,179)$233$946$71,937
293 ($1,179)$230$949$70,988
294 ($1,179)$227$952$70,036
295 ($1,179)$224$955$69,081
296 ($1,179)$220$958$68,123
297 ($1,179)$217$961$67,162
298 ($1,179)$214$964$66,197
299 ($1,179)$211$967$65,230
300 ($1,179)$208$970$64,260
Year 26 - 301 ($1,179)$205$973$63,286
302 ($1,179)$202$977$62,310
303 ($1,179)$199$980$61,330
304 ($1,179)$196$983$60,348
305 ($1,179)$193$986$59,362
306 ($1,179)$189$989$58,373
307 ($1,179)$186$992$57,380
308 ($1,179)$183$995$56,385
309 ($1,179)$180$999$55,386
310 ($1,179)$177$1,002$54,385
311 ($1,179)$174$1,005$53,380
312 ($1,179)$170$1,008$52,372
Year 27 - 313 ($1,179)$167$1,011$51,360
314 ($1,179)$164$1,015$50,346
315 ($1,179)$161$1,018$49,328
316 ($1,179)$157$1,021$48,307
317 ($1,179)$154$1,024$47,282
318 ($1,179)$151$1,028$46,255
319 ($1,179)$148$1,031$45,224
320 ($1,179)$144$1,034$44,190
321 ($1,179)$141$1,037$43,152
322 ($1,179)$138$1,041$42,111
323 ($1,179)$134$1,044$41,067
324 ($1,179)$131$1,047$40,020
Year 28 - 325 ($1,179)$128$1,051$38,969
326 ($1,179)$124$1,054$37,915
327 ($1,179)$121$1,058$36,857
328 ($1,179)$118$1,061$35,796
329 ($1,179)$114$1,064$34,732
330 ($1,179)$111$1,068$33,665
331 ($1,179)$107$1,071$32,593
332 ($1,179)$104$1,074$31,519
333 ($1,179)$101$1,078$30,441
334 ($1,179)$97$1,081$29,360
335 ($1,179)$94$1,085$28,275
336 ($1,179)$90$1,088$27,187
Year 29 - 337 ($1,179)$87$1,092$26,095
338 ($1,179)$83$1,095$25,000
339 ($1,179)$80$1,099$23,901
340 ($1,179)$76$1,102$22,799
341 ($1,179)$73$1,106$21,693
342 ($1,179)$69$1,109$20,584
343 ($1,179)$66$1,113$19,471
344 ($1,179)$62$1,116$18,354
345 ($1,179)$59$1,120$17,234
346 ($1,179)$55$1,124$16,111
347 ($1,179)$51$1,127$14,984
348 ($1,179)$48$1,131$13,853
Year 30 - 349 ($1,179)$44$1,134$12,719
350 ($1,179)$41$1,138$11,581
351 ($1,179)$37$1,142$10,439
352 ($1,179)$33$1,145$9,294
353 ($1,179)$30$1,149$8,145
354 ($1,179)$26$1,153$6,993
355 ($1,179)$22$1,156$5,837
356 ($1,179)$19$1,160$4,677
357 ($1,179)$15$1,164$3,513
358 ($1,179)$11$1,167$2,346
359 ($1,179)$7$1,171$1,175
360 ($1,179)$4$1,175$0
TOTALS$172,267$252,000$424,267

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.