« 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 January 11, 2018. 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


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,217 360 $182,881 $438,081

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | 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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,276 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.600% | Rate: 4.560% | Fees: $1,150 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.789% | Rate: 4.750% | Fees: $1,120 | 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 ($1,217)$849$368$254,832
2 ($1,217)$847$370$254,462
3 ($1,217)$846$371$254,091
4 ($1,217)$845$372$253,719
5 ($1,217)$844$373$253,346
6 ($1,217)$842$375$252,971
7 ($1,217)$841$376$252,596
8 ($1,217)$840$377$252,219
9 ($1,217)$839$378$251,840
10 ($1,217)$837$380$251,461
11 ($1,217)$836$381$251,080
12 ($1,217)$835$382$250,698
Year 2 - 13 ($1,217)$834$383$250,315
14 ($1,217)$832$385$249,930
15 ($1,217)$831$386$249,544
16 ($1,217)$830$387$249,157
17 ($1,217)$828$388$248,769
18 ($1,217)$827$390$248,379
19 ($1,217)$826$391$247,988
20 ($1,217)$825$392$247,596
21 ($1,217)$823$394$247,202
22 ($1,217)$822$395$246,807
23 ($1,217)$821$396$246,411
24 ($1,217)$819$398$246,013
Year 3 - 25 ($1,217)$818$399$245,614
26 ($1,217)$817$400$245,214
27 ($1,217)$815$402$244,812
28 ($1,217)$814$403$244,410
29 ($1,217)$813$404$244,005
30 ($1,217)$811$406$243,600
31 ($1,217)$810$407$243,193
32 ($1,217)$809$408$242,785
33 ($1,217)$807$410$242,375
34 ($1,217)$806$411$241,964
35 ($1,217)$805$412$241,552
36 ($1,217)$803$414$241,138
Year 4 - 37 ($1,217)$802$415$240,723
38 ($1,217)$800$416$240,306
39 ($1,217)$799$418$239,888
40 ($1,217)$798$419$239,469
41 ($1,217)$796$421$239,048
42 ($1,217)$795$422$238,626
43 ($1,217)$793$423$238,203
44 ($1,217)$792$425$237,778
45 ($1,217)$791$426$237,352
46 ($1,217)$789$428$236,924
47 ($1,217)$788$429$236,495
48 ($1,217)$786$431$236,064
Year 5 - 49 ($1,217)$785$432$235,632
50 ($1,217)$783$433$235,199
51 ($1,217)$782$435$234,764
52 ($1,217)$781$436$234,328
53 ($1,217)$779$438$233,890
54 ($1,217)$778$439$233,451
55 ($1,217)$776$441$233,010
56 ($1,217)$775$442$232,568
57 ($1,217)$773$444$232,124
58 ($1,217)$772$445$231,679
59 ($1,217)$770$447$231,233
60 ($1,217)$769$448$230,785
Year 6 - 61 ($1,217)$767$450$230,335
62 ($1,217)$766$451$229,884
63 ($1,217)$764$453$229,432
64 ($1,217)$763$454$228,978
65 ($1,217)$761$456$228,522
66 ($1,217)$760$457$228,065
67 ($1,217)$758$459$227,606
68 ($1,217)$757$460$227,146
69 ($1,217)$755$462$226,685
70 ($1,217)$754$463$226,222
71 ($1,217)$752$465$225,757
72 ($1,217)$751$466$225,291
Year 7 - 73 ($1,217)$749$468$224,823
74 ($1,217)$748$469$224,353
75 ($1,217)$746$471$223,883
76 ($1,217)$744$472$223,410
77 ($1,217)$743$474$222,936
78 ($1,217)$741$476$222,460
79 ($1,217)$740$477$221,983
80 ($1,217)$738$479$221,504
81 ($1,217)$737$480$221,024
82 ($1,217)$735$482$220,542
83 ($1,217)$733$484$220,058
84 ($1,217)$732$485$219,573
Year 8 - 85 ($1,217)$730$487$219,086
86 ($1,217)$728$488$218,598
87 ($1,217)$727$490$218,108
88 ($1,217)$725$492$217,616
89 ($1,217)$724$493$217,123
90 ($1,217)$722$495$216,628
91 ($1,217)$720$497$216,131
92 ($1,217)$719$498$215,633
93 ($1,217)$717$500$215,133
94 ($1,217)$715$502$214,632
95 ($1,217)$714$503$214,128
96 ($1,217)$712$505$213,623
Year 9 - 97 ($1,217)$710$507$213,117
98 ($1,217)$709$508$212,609
99 ($1,217)$707$510$212,099
100 ($1,217)$705$512$211,587
101 ($1,217)$704$513$211,074
102 ($1,217)$702$515$210,558
103 ($1,217)$700$517$210,042
104 ($1,217)$698$519$209,523
105 ($1,217)$697$520$209,003
106 ($1,217)$695$522$208,481
107 ($1,217)$693$524$207,957
108 ($1,217)$691$525$207,432
Year 10 - 109 ($1,217)$690$527$206,905
110 ($1,217)$688$529$206,376
111 ($1,217)$686$531$205,845
112 ($1,217)$684$532$205,313
113 ($1,217)$683$534$204,778
114 ($1,217)$681$536$204,242
115 ($1,217)$679$538$203,705
116 ($1,217)$677$540$203,165
117 ($1,217)$676$541$202,624
118 ($1,217)$674$543$202,080
119 ($1,217)$672$545$201,535
120 ($1,217)$670$547$200,989
Year 11 - 121 ($1,217)$668$549$200,440
122 ($1,217)$666$550$199,890
123 ($1,217)$665$552$199,337
124 ($1,217)$663$554$198,783
125 ($1,217)$661$556$198,227
126 ($1,217)$659$558$197,670
127 ($1,217)$657$560$197,110
128 ($1,217)$655$562$196,548
129 ($1,217)$654$563$195,985
130 ($1,217)$652$565$195,420
131 ($1,217)$650$567$194,853
132 ($1,217)$648$569$194,284
Year 12 - 133 ($1,217)$646$571$193,713
134 ($1,217)$644$573$193,140
135 ($1,217)$642$575$192,565
136 ($1,217)$640$577$191,989
137 ($1,217)$638$579$191,410
138 ($1,217)$636$580$190,830
139 ($1,217)$635$582$190,247
140 ($1,217)$633$584$189,663
141 ($1,217)$631$586$189,077
142 ($1,217)$629$588$188,488
143 ($1,217)$627$590$187,898
144 ($1,217)$625$592$187,306
Year 13 - 145 ($1,217)$623$594$186,712
146 ($1,217)$621$596$186,116
147 ($1,217)$619$598$185,518
148 ($1,217)$617$600$184,918
149 ($1,217)$615$602$184,316
150 ($1,217)$613$604$183,712
151 ($1,217)$611$606$183,106
152 ($1,217)$609$608$182,498
153 ($1,217)$607$610$181,888
154 ($1,217)$605$612$181,276
155 ($1,217)$603$614$180,661
156 ($1,217)$601$616$180,045
Year 14 - 157 ($1,217)$599$618$179,427
158 ($1,217)$597$620$178,807
159 ($1,217)$595$622$178,184
160 ($1,217)$592$624$177,560
161 ($1,217)$590$627$176,933
162 ($1,217)$588$629$176,305
163 ($1,217)$586$631$175,674
164 ($1,217)$584$633$175,041
165 ($1,217)$582$635$174,406
166 ($1,217)$580$637$173,769
167 ($1,217)$578$639$173,130
168 ($1,217)$576$641$172,489
Year 15 - 169 ($1,217)$574$643$171,846
170 ($1,217)$571$646$171,200
171 ($1,217)$569$648$170,553
172 ($1,217)$567$650$169,903
173 ($1,217)$565$652$169,251
174 ($1,217)$563$654$168,597
175 ($1,217)$561$656$167,940
176 ($1,217)$558$658$167,282
177 ($1,217)$556$661$166,621
178 ($1,217)$554$663$165,958
179 ($1,217)$552$665$165,293
180 ($1,217)$550$667$164,626
Year 16 - 181 ($1,217)$547$670$163,956
182 ($1,217)$545$672$163,285
183 ($1,217)$543$674$162,611
184 ($1,217)$541$676$161,934
185 ($1,217)$538$678$161,256
186 ($1,217)$536$681$160,575
187 ($1,217)$534$683$159,892
188 ($1,217)$532$685$159,207
189 ($1,217)$529$688$158,520
190 ($1,217)$527$690$157,830
191 ($1,217)$525$692$157,138
192 ($1,217)$522$694$156,443
Year 17 - 193 ($1,217)$520$697$155,746
194 ($1,217)$518$699$155,047
195 ($1,217)$516$701$154,346
196 ($1,217)$513$704$153,642
197 ($1,217)$511$706$152,936
198 ($1,217)$509$708$152,228
199 ($1,217)$506$711$151,517
200 ($1,217)$504$713$150,804
201 ($1,217)$501$715$150,089
202 ($1,217)$499$718$149,371
203 ($1,217)$497$720$148,651
204 ($1,217)$494$723$147,928
Year 18 - 205 ($1,217)$492$725$147,203
206 ($1,217)$489$727$146,475
207 ($1,217)$487$730$145,746
208 ($1,217)$485$732$145,013
209 ($1,217)$482$735$144,279
210 ($1,217)$480$737$143,541
211 ($1,217)$477$740$142,802
212 ($1,217)$475$742$142,060
213 ($1,217)$472$745$141,315
214 ($1,217)$470$747$140,568
215 ($1,217)$467$750$139,819
216 ($1,217)$465$752$139,067
Year 19 - 217 ($1,217)$462$754$138,312
218 ($1,217)$460$757$137,555
219 ($1,217)$457$760$136,796
220 ($1,217)$455$762$136,034
221 ($1,217)$452$765$135,269
222 ($1,217)$450$767$134,502
223 ($1,217)$447$770$133,732
224 ($1,217)$445$772$132,960
225 ($1,217)$442$775$132,185
226 ($1,217)$440$777$131,408
227 ($1,217)$437$780$130,628
228 ($1,217)$434$783$129,845
Year 20 - 229 ($1,217)$432$785$129,060
230 ($1,217)$429$788$128,272
231 ($1,217)$427$790$127,482
232 ($1,217)$424$793$126,689
233 ($1,217)$421$796$125,893
234 ($1,217)$419$798$125,095
235 ($1,217)$416$801$124,294
236 ($1,217)$413$804$123,490
237 ($1,217)$411$806$122,684
238 ($1,217)$408$809$121,875
239 ($1,217)$405$812$121,064
240 ($1,217)$403$814$120,249
Year 21 - 241 ($1,217)$400$817$119,432
242 ($1,217)$397$820$118,612
243 ($1,217)$394$823$117,790
244 ($1,217)$392$825$116,965
245 ($1,217)$389$828$116,137
246 ($1,217)$386$831$115,306
247 ($1,217)$383$834$114,472
248 ($1,217)$381$836$113,636
249 ($1,217)$378$839$112,797
250 ($1,217)$375$842$111,955
251 ($1,217)$372$845$111,111
252 ($1,217)$369$847$110,263
Year 22 - 253 ($1,217)$367$850$109,413
254 ($1,217)$364$853$108,560
255 ($1,217)$361$856$107,704
256 ($1,217)$358$859$106,845
257 ($1,217)$355$862$105,983
258 ($1,217)$352$864$105,119
259 ($1,217)$350$867$104,252
260 ($1,217)$347$870$103,381
261 ($1,217)$344$873$102,508
262 ($1,217)$341$876$101,632
263 ($1,217)$338$879$100,753
264 ($1,217)$335$882$99,871
Year 23 - 265 ($1,217)$332$885$98,986
266 ($1,217)$329$888$98,099
267 ($1,217)$326$891$97,208
268 ($1,217)$323$894$96,314
269 ($1,217)$320$897$95,418
270 ($1,217)$317$900$94,518
271 ($1,217)$314$903$93,615
272 ($1,217)$311$906$92,710
273 ($1,217)$308$909$91,801
274 ($1,217)$305$912$90,889
275 ($1,217)$302$915$89,975
276 ($1,217)$299$918$89,057
Year 24 - 277 ($1,217)$296$921$88,136
278 ($1,217)$293$924$87,212
279 ($1,217)$290$927$86,285
280 ($1,217)$287$930$85,355
281 ($1,217)$284$933$84,422
282 ($1,217)$281$936$83,486
283 ($1,217)$278$939$82,547
284 ($1,217)$274$942$81,604
285 ($1,217)$271$946$80,659
286 ($1,217)$268$949$79,710
287 ($1,217)$265$952$78,758
288 ($1,217)$262$955$77,803
Year 25 - 289 ($1,217)$259$958$76,845
290 ($1,217)$256$961$75,884
291 ($1,217)$252$965$74,919
292 ($1,217)$249$968$73,951
293 ($1,217)$246$971$72,980
294 ($1,217)$243$974$72,006
295 ($1,217)$239$977$71,029
296 ($1,217)$236$981$70,048
297 ($1,217)$233$984$69,064
298 ($1,217)$230$987$68,077
299 ($1,217)$226$991$67,086
300 ($1,217)$223$994$66,092
Year 26 - 301 ($1,217)$220$997$65,095
302 ($1,217)$216$1,000$64,095
303 ($1,217)$213$1,004$63,091
304 ($1,217)$210$1,007$62,084
305 ($1,217)$206$1,010$61,073
306 ($1,217)$203$1,014$60,060
307 ($1,217)$200$1,017$59,042
308 ($1,217)$196$1,021$58,022
309 ($1,217)$193$1,024$56,998
310 ($1,217)$190$1,027$55,970
311 ($1,217)$186$1,031$54,940
312 ($1,217)$183$1,034$53,905
Year 27 - 313 ($1,217)$179$1,038$52,868
314 ($1,217)$176$1,041$51,827
315 ($1,217)$172$1,045$50,782
316 ($1,217)$169$1,048$49,734
317 ($1,217)$165$1,052$48,683
318 ($1,217)$162$1,055$47,628
319 ($1,217)$158$1,059$46,569
320 ($1,217)$155$1,062$45,507
321 ($1,217)$151$1,066$44,441
322 ($1,217)$148$1,069$43,372
323 ($1,217)$144$1,073$42,300
324 ($1,217)$141$1,076$41,223
Year 28 - 325 ($1,217)$137$1,080$40,143
326 ($1,217)$133$1,083$39,060
327 ($1,217)$130$1,087$37,973
328 ($1,217)$126$1,091$36,882
329 ($1,217)$123$1,094$35,788
330 ($1,217)$119$1,098$34,690
331 ($1,217)$115$1,102$33,589
332 ($1,217)$112$1,105$32,484
333 ($1,217)$108$1,109$31,375
334 ($1,217)$104$1,113$30,262
335 ($1,217)$101$1,116$29,146
336 ($1,217)$97$1,120$28,026
Year 29 - 337 ($1,217)$93$1,124$26,902
338 ($1,217)$89$1,127$25,775
339 ($1,217)$86$1,131$24,643
340 ($1,217)$82$1,135$23,508
341 ($1,217)$78$1,139$22,370
342 ($1,217)$74$1,143$21,227
343 ($1,217)$71$1,146$20,081
344 ($1,217)$67$1,150$18,931
345 ($1,217)$63$1,154$17,777
346 ($1,217)$59$1,158$16,619
347 ($1,217)$55$1,162$15,457
348 ($1,217)$51$1,165$14,292
Year 30 - 349 ($1,217)$48$1,169$13,123
350 ($1,217)$44$1,173$11,949
351 ($1,217)$40$1,177$10,772
352 ($1,217)$36$1,181$9,591
353 ($1,217)$32$1,185$8,406
354 ($1,217)$28$1,189$7,217
355 ($1,217)$24$1,193$6,024
356 ($1,217)$20$1,197$4,827
357 ($1,217)$16$1,201$3,627
358 ($1,217)$12$1,205$2,422
359 ($1,217)$8$1,209$1,213
360 ($1,217)$4$1,213$0
TOTALS$182,881$255,200$438,081

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.