« Back to all home prices

Mortgage Payment Schedule for a $319,000 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% ($63,800) 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
$1,193 360 $174,455 $429,655

Mortgage Providers

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


NMLS #: 168163 | State Lic #: MC3254
$1,123 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.561% | Rate: 3.500% | Fees: $1,895 | 30 day rate lock

NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | 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

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 #: 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

$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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 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 #: 424182
$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

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | 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  $319,000
Down Payment $63,800$255,200
Year 1 - 1 ($1,193)$815$379$254,821
2 ($1,193)$813$380$254,441
3 ($1,193)$812$381$254,059
4 ($1,193)$811$383$253,677
5 ($1,193)$810$384$253,293
6 ($1,193)$808$385$252,908
7 ($1,193)$807$386$252,522
8 ($1,193)$806$388$252,134
9 ($1,193)$805$389$251,745
10 ($1,193)$803$390$251,355
11 ($1,193)$802$391$250,964
12 ($1,193)$801$392$250,572
Year 2 - 13 ($1,193)$800$394$250,178
14 ($1,193)$798$395$249,783
15 ($1,193)$797$396$249,387
16 ($1,193)$796$398$248,989
17 ($1,193)$795$399$248,590
18 ($1,193)$793$400$248,190
19 ($1,193)$792$401$247,789
20 ($1,193)$791$403$247,386
21 ($1,193)$790$404$246,982
22 ($1,193)$788$405$246,577
23 ($1,193)$787$406$246,171
24 ($1,193)$786$408$245,763
Year 3 - 25 ($1,193)$784$409$245,354
26 ($1,193)$783$410$244,943
27 ($1,193)$782$412$244,532
28 ($1,193)$780$413$244,119
29 ($1,193)$779$414$243,704
30 ($1,193)$778$416$243,289
31 ($1,193)$776$417$242,872
32 ($1,193)$775$418$242,453
33 ($1,193)$774$420$242,034
34 ($1,193)$772$421$241,613
35 ($1,193)$771$422$241,190
36 ($1,193)$770$424$240,767
Year 4 - 37 ($1,193)$768$425$240,342
38 ($1,193)$767$426$239,915
39 ($1,193)$766$428$239,487
40 ($1,193)$764$429$239,058
41 ($1,193)$763$430$238,628
42 ($1,193)$762$432$238,196
43 ($1,193)$760$433$237,763
44 ($1,193)$759$435$237,328
45 ($1,193)$757$436$236,892
46 ($1,193)$756$437$236,455
47 ($1,193)$755$439$236,016
48 ($1,193)$753$440$235,576
Year 5 - 49 ($1,193)$752$442$235,134
50 ($1,193)$750$443$234,691
51 ($1,193)$749$444$234,247
52 ($1,193)$748$446$233,801
53 ($1,193)$746$447$233,354
54 ($1,193)$745$449$232,905
55 ($1,193)$743$450$232,455
56 ($1,193)$742$452$232,003
57 ($1,193)$740$453$231,550
58 ($1,193)$739$454$231,096
59 ($1,193)$738$456$230,640
60 ($1,193)$736$457$230,182
Year 6 - 61 ($1,193)$735$459$229,724
62 ($1,193)$733$460$229,263
63 ($1,193)$732$462$228,802
64 ($1,193)$730$463$228,338
65 ($1,193)$729$465$227,874
66 ($1,193)$727$466$227,407
67 ($1,193)$726$468$226,940
68 ($1,193)$724$469$226,471
69 ($1,193)$723$471$226,000
70 ($1,193)$721$472$225,528
71 ($1,193)$720$474$225,054
72 ($1,193)$718$475$224,579
Year 7 - 73 ($1,193)$717$477$224,102
74 ($1,193)$715$478$223,624
75 ($1,193)$714$480$223,144
76 ($1,193)$712$481$222,663
77 ($1,193)$711$483$222,180
78 ($1,193)$709$484$221,696
79 ($1,193)$708$486$221,210
80 ($1,193)$706$487$220,722
81 ($1,193)$704$489$220,233
82 ($1,193)$703$491$219,743
83 ($1,193)$701$492$219,251
84 ($1,193)$700$494$218,757
Year 8 - 85 ($1,193)$698$495$218,262
86 ($1,193)$697$497$217,765
87 ($1,193)$695$498$217,266
88 ($1,193)$693$500$216,766
89 ($1,193)$692$502$216,265
90 ($1,193)$690$503$215,761
91 ($1,193)$689$505$215,257
92 ($1,193)$687$506$214,750
93 ($1,193)$685$508$214,242
94 ($1,193)$684$510$213,732
95 ($1,193)$682$511$213,221
96 ($1,193)$681$513$212,708
Year 9 - 97 ($1,193)$679$515$212,193
98 ($1,193)$677$516$211,677
99 ($1,193)$676$518$211,159
100 ($1,193)$674$520$210,640
101 ($1,193)$672$521$210,119
102 ($1,193)$671$523$209,596
103 ($1,193)$669$525$209,071
104 ($1,193)$667$526$208,545
105 ($1,193)$666$528$208,017
106 ($1,193)$664$530$207,488
107 ($1,193)$662$531$206,956
108 ($1,193)$661$533$206,423
Year 10 - 109 ($1,193)$659$535$205,889
110 ($1,193)$657$536$205,352
111 ($1,193)$655$538$204,814
112 ($1,193)$654$540$204,275
113 ($1,193)$652$542$203,733
114 ($1,193)$650$543$203,190
115 ($1,193)$649$545$202,645
116 ($1,193)$647$547$202,098
117 ($1,193)$645$548$201,550
118 ($1,193)$643$550$200,999
119 ($1,193)$642$552$200,447
120 ($1,193)$640$554$199,894
Year 11 - 121 ($1,193)$638$555$199,338
122 ($1,193)$636$557$198,781
123 ($1,193)$634$559$198,222
124 ($1,193)$633$561$197,661
125 ($1,193)$631$563$197,098
126 ($1,193)$629$564$196,534
127 ($1,193)$627$566$195,968
128 ($1,193)$625$568$195,400
129 ($1,193)$624$570$194,830
130 ($1,193)$622$572$194,258
131 ($1,193)$620$573$193,685
132 ($1,193)$618$575$193,110
Year 12 - 133 ($1,193)$616$577$192,532
134 ($1,193)$614$579$191,953
135 ($1,193)$613$581$191,373
136 ($1,193)$611$583$190,790
137 ($1,193)$609$585$190,205
138 ($1,193)$607$586$189,619
139 ($1,193)$605$588$189,031
140 ($1,193)$603$590$188,441
141 ($1,193)$601$592$187,848
142 ($1,193)$600$594$187,255
143 ($1,193)$598$596$186,659
144 ($1,193)$596$598$186,061
Year 13 - 145 ($1,193)$594$600$185,461
146 ($1,193)$592$602$184,860
147 ($1,193)$590$603$184,256
148 ($1,193)$588$605$183,651
149 ($1,193)$586$607$183,044
150 ($1,193)$584$609$182,434
151 ($1,193)$582$611$181,823
152 ($1,193)$580$613$181,210
153 ($1,193)$578$615$180,595
154 ($1,193)$576$617$179,978
155 ($1,193)$574$619$179,359
156 ($1,193)$572$621$178,738
Year 14 - 157 ($1,193)$570$623$178,115
158 ($1,193)$568$625$177,490
159 ($1,193)$566$627$176,863
160 ($1,193)$564$629$176,234
161 ($1,193)$562$631$175,603
162 ($1,193)$560$633$174,970
163 ($1,193)$558$635$174,335
164 ($1,193)$556$637$173,697
165 ($1,193)$554$639$173,058
166 ($1,193)$552$641$172,417
167 ($1,193)$550$643$171,774
168 ($1,193)$548$645$171,129
Year 15 - 169 ($1,193)$546$647$170,481
170 ($1,193)$544$649$169,832
171 ($1,193)$542$651$169,181
172 ($1,193)$540$654$168,527
173 ($1,193)$538$656$167,872
174 ($1,193)$536$658$167,214
175 ($1,193)$534$660$166,554
176 ($1,193)$532$662$165,892
177 ($1,193)$529$664$165,228
178 ($1,193)$527$666$164,562
179 ($1,193)$525$668$163,894
180 ($1,193)$523$670$163,223
Year 16 - 181 ($1,193)$521$673$162,551
182 ($1,193)$519$675$161,876
183 ($1,193)$517$677$161,199
184 ($1,193)$514$679$160,520
185 ($1,193)$512$681$159,839
186 ($1,193)$510$683$159,156
187 ($1,193)$508$686$158,470
188 ($1,193)$506$688$157,783
189 ($1,193)$504$690$157,093
190 ($1,193)$501$692$156,401
191 ($1,193)$499$694$155,706
192 ($1,193)$497$697$155,010
Year 17 - 193 ($1,193)$495$699$154,311
194 ($1,193)$493$701$153,610
195 ($1,193)$490$703$152,907
196 ($1,193)$488$705$152,201
197 ($1,193)$486$708$151,494
198 ($1,193)$484$710$150,784
199 ($1,193)$481$712$150,072
200 ($1,193)$479$715$149,357
201 ($1,193)$477$717$148,640
202 ($1,193)$474$719$147,921
203 ($1,193)$472$721$147,200
204 ($1,193)$470$724$146,476
Year 18 - 205 ($1,193)$468$726$145,750
206 ($1,193)$465$728$145,022
207 ($1,193)$463$731$144,291
208 ($1,193)$461$733$143,558
209 ($1,193)$458$735$142,823
210 ($1,193)$456$738$142,085
211 ($1,193)$453$740$141,345
212 ($1,193)$451$742$140,603
213 ($1,193)$449$745$139,858
214 ($1,193)$446$747$139,111
215 ($1,193)$444$749$138,362
216 ($1,193)$442$752$137,610
Year 19 - 217 ($1,193)$439$754$136,855
218 ($1,193)$437$757$136,099
219 ($1,193)$434$759$135,340
220 ($1,193)$432$762$134,578
221 ($1,193)$430$764$133,814
222 ($1,193)$427$766$133,048
223 ($1,193)$425$769$132,279
224 ($1,193)$422$771$131,508
225 ($1,193)$420$774$130,734
226 ($1,193)$417$776$129,958
227 ($1,193)$415$779$129,179
228 ($1,193)$412$781$128,398
Year 20 - 229 ($1,193)$410$784$127,614
230 ($1,193)$407$786$126,828
231 ($1,193)$405$789$126,039
232 ($1,193)$402$791$125,248
233 ($1,193)$400$794$124,454
234 ($1,193)$397$796$123,658
235 ($1,193)$395$799$122,859
236 ($1,193)$392$801$122,058
237 ($1,193)$390$804$121,254
238 ($1,193)$387$806$120,447
239 ($1,193)$384$809$119,638
240 ($1,193)$382$812$118,827
Year 21 - 241 ($1,193)$379$814$118,012
242 ($1,193)$377$817$117,196
243 ($1,193)$374$819$116,376
244 ($1,193)$371$822$115,554
245 ($1,193)$369$825$114,729
246 ($1,193)$366$827$113,902
247 ($1,193)$364$830$113,072
248 ($1,193)$361$833$112,240
249 ($1,193)$358$835$111,404
250 ($1,193)$356$838$110,566
251 ($1,193)$353$841$109,726
252 ($1,193)$350$843$108,883
Year 22 - 253 ($1,193)$348$846$108,037
254 ($1,193)$345$849$107,188
255 ($1,193)$342$851$106,337
256 ($1,193)$339$854$105,482
257 ($1,193)$337$857$104,626
258 ($1,193)$334$860$103,766
259 ($1,193)$331$862$102,904
260 ($1,193)$328$865$102,039
261 ($1,193)$326$868$101,171
262 ($1,193)$323$871$100,300
263 ($1,193)$320$873$99,427
264 ($1,193)$317$876$98,551
Year 23 - 265 ($1,193)$315$879$97,672
266 ($1,193)$312$882$96,790
267 ($1,193)$309$885$95,906
268 ($1,193)$306$887$95,018
269 ($1,193)$303$890$94,128
270 ($1,193)$300$893$93,235
271 ($1,193)$298$896$92,339
272 ($1,193)$295$899$91,440
273 ($1,193)$292$902$90,539
274 ($1,193)$289$905$89,634
275 ($1,193)$286$907$88,727
276 ($1,193)$283$910$87,816
Year 24 - 277 ($1,193)$280$913$86,903
278 ($1,193)$277$916$85,987
279 ($1,193)$274$919$85,068
280 ($1,193)$272$922$84,146
281 ($1,193)$269$925$83,221
282 ($1,193)$266$928$82,293
283 ($1,193)$263$931$81,362
284 ($1,193)$260$934$80,429
285 ($1,193)$257$937$79,492
286 ($1,193)$254$940$78,552
287 ($1,193)$251$943$77,609
288 ($1,193)$248$946$76,664
Year 25 - 289 ($1,193)$245$949$75,715
290 ($1,193)$242$952$74,763
291 ($1,193)$239$955$73,808
292 ($1,193)$236$958$72,850
293 ($1,193)$233$961$71,889
294 ($1,193)$229$964$70,925
295 ($1,193)$226$967$69,958
296 ($1,193)$223$970$68,988
297 ($1,193)$220$973$68,014
298 ($1,193)$217$976$67,038
299 ($1,193)$214$980$66,059
300 ($1,193)$211$983$65,076
Year 26 - 301 ($1,193)$208$986$64,090
302 ($1,193)$205$989$63,101
303 ($1,193)$201$992$62,109
304 ($1,193)$198$995$61,114
305 ($1,193)$195$998$60,115
306 ($1,193)$192$1,002$59,114
307 ($1,193)$189$1,005$58,109
308 ($1,193)$185$1,008$57,101
309 ($1,193)$182$1,011$56,090
310 ($1,193)$179$1,014$55,075
311 ($1,193)$176$1,018$54,058
312 ($1,193)$173$1,021$53,037
Year 27 - 313 ($1,193)$169$1,024$52,012
314 ($1,193)$166$1,027$50,985
315 ($1,193)$163$1,031$49,954
316 ($1,193)$159$1,034$48,920
317 ($1,193)$156$1,037$47,883
318 ($1,193)$153$1,041$46,842
319 ($1,193)$150$1,044$45,798
320 ($1,193)$146$1,047$44,751
321 ($1,193)$143$1,051$43,700
322 ($1,193)$139$1,054$42,646
323 ($1,193)$136$1,057$41,589
324 ($1,193)$133$1,061$40,528
Year 28 - 325 ($1,193)$129$1,064$39,464
326 ($1,193)$126$1,068$38,396
327 ($1,193)$123$1,071$37,325
328 ($1,193)$119$1,074$36,251
329 ($1,193)$116$1,078$35,173
330 ($1,193)$112$1,081$34,092
331 ($1,193)$109$1,085$33,007
332 ($1,193)$105$1,088$31,919
333 ($1,193)$102$1,092$30,828
334 ($1,193)$98$1,095$29,733
335 ($1,193)$95$1,099$28,634
336 ($1,193)$91$1,102$27,532
Year 29 - 337 ($1,193)$88$1,106$26,426
338 ($1,193)$84$1,109$25,317
339 ($1,193)$81$1,113$24,204
340 ($1,193)$77$1,116$23,088
341 ($1,193)$74$1,120$21,968
342 ($1,193)$70$1,123$20,845
343 ($1,193)$67$1,127$19,718
344 ($1,193)$63$1,131$18,587
345 ($1,193)$59$1,134$17,453
346 ($1,193)$56$1,138$16,316
347 ($1,193)$52$1,141$15,174
348 ($1,193)$48$1,145$14,029
Year 30 - 349 ($1,193)$45$1,149$12,880
350 ($1,193)$41$1,152$11,728
351 ($1,193)$37$1,156$10,572
352 ($1,193)$34$1,160$9,412
353 ($1,193)$30$1,163$8,249
354 ($1,193)$26$1,167$7,082
355 ($1,193)$23$1,171$5,911
356 ($1,193)$19$1,175$4,736
357 ($1,193)$15$1,178$3,558
358 ($1,193)$11$1,182$2,376
359 ($1,193)$8$1,186$1,190
360 ($1,193)$4$1,190$0
TOTALS$174,455$255,200$429,655

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.