« Back to all home prices

Mortgage Payment Schedule for a $327,000 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 November 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($65,400) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,241 360 $185,300 $446,900

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 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 #: 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 | State Lic #: MC-5814
$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 #: 258821
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $490 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $487 | 30 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 #: 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 #: 424182
$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 #: 244476 | State Lic #: MC-5877
$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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | 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 #: 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

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | 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

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.753% | Rate: 3.750% | Fees: $101 | 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  $327,000
Down Payment $65,400$261,600
Year 1 - 1 ($1,241)$861$380$261,220
2 ($1,241)$860$382$260,838
3 ($1,241)$859$383$260,455
4 ($1,241)$857$384$260,071
5 ($1,241)$856$385$259,686
6 ($1,241)$855$387$259,299
7 ($1,241)$854$388$258,912
8 ($1,241)$852$389$258,522
9 ($1,241)$851$390$258,132
10 ($1,241)$850$392$257,740
11 ($1,241)$848$393$257,347
12 ($1,241)$847$394$256,953
Year 2 - 13 ($1,241)$846$396$256,557
14 ($1,241)$845$397$256,161
15 ($1,241)$843$398$255,762
16 ($1,241)$842$400$255,363
17 ($1,241)$841$401$254,962
18 ($1,241)$839$402$254,560
19 ($1,241)$838$403$254,156
20 ($1,241)$837$405$253,752
21 ($1,241)$835$406$253,345
22 ($1,241)$834$407$252,938
23 ($1,241)$833$409$252,529
24 ($1,241)$831$410$252,119
Year 3 - 25 ($1,241)$830$411$251,708
26 ($1,241)$829$413$251,295
27 ($1,241)$827$414$250,881
28 ($1,241)$826$416$250,465
29 ($1,241)$824$417$250,048
30 ($1,241)$823$418$249,630
31 ($1,241)$822$420$249,210
32 ($1,241)$820$421$248,789
33 ($1,241)$819$422$248,366
34 ($1,241)$818$424$247,943
35 ($1,241)$816$425$247,517
36 ($1,241)$815$427$247,091
Year 4 - 37 ($1,241)$813$428$246,663
38 ($1,241)$812$429$246,233
39 ($1,241)$811$431$245,802
40 ($1,241)$809$432$245,370
41 ($1,241)$808$434$244,936
42 ($1,241)$806$435$244,501
43 ($1,241)$805$437$244,065
44 ($1,241)$803$438$243,627
45 ($1,241)$802$439$243,187
46 ($1,241)$800$441$242,746
47 ($1,241)$799$442$242,304
48 ($1,241)$798$444$241,860
Year 5 - 49 ($1,241)$796$445$241,415
50 ($1,241)$795$447$240,968
51 ($1,241)$793$448$240,520
52 ($1,241)$792$450$240,070
53 ($1,241)$790$451$239,619
54 ($1,241)$789$453$239,166
55 ($1,241)$787$454$238,712
56 ($1,241)$786$456$238,257
57 ($1,241)$784$457$237,800
58 ($1,241)$783$459$237,341
59 ($1,241)$781$460$236,881
60 ($1,241)$780$462$236,419
Year 6 - 61 ($1,241)$778$463$235,956
62 ($1,241)$777$465$235,491
63 ($1,241)$775$466$235,025
64 ($1,241)$774$468$234,557
65 ($1,241)$772$469$234,088
66 ($1,241)$771$471$233,617
67 ($1,241)$769$472$233,145
68 ($1,241)$767$474$232,671
69 ($1,241)$766$476$232,195
70 ($1,241)$764$477$231,718
71 ($1,241)$763$479$231,239
72 ($1,241)$761$480$230,759
Year 7 - 73 ($1,241)$760$482$230,277
74 ($1,241)$758$483$229,794
75 ($1,241)$756$485$229,309
76 ($1,241)$755$487$228,822
77 ($1,241)$753$488$228,334
78 ($1,241)$752$490$227,845
79 ($1,241)$750$491$227,353
80 ($1,241)$748$493$226,860
81 ($1,241)$747$495$226,365
82 ($1,241)$745$496$225,869
83 ($1,241)$743$498$225,371
84 ($1,241)$742$500$224,872
Year 8 - 85 ($1,241)$740$501$224,371
86 ($1,241)$739$503$223,868
87 ($1,241)$737$504$223,363
88 ($1,241)$735$506$222,857
89 ($1,241)$734$508$222,349
90 ($1,241)$732$509$221,840
91 ($1,241)$730$511$221,329
92 ($1,241)$729$513$220,816
93 ($1,241)$727$515$220,301
94 ($1,241)$725$516$219,785
95 ($1,241)$723$518$219,267
96 ($1,241)$722$520$218,747
Year 9 - 97 ($1,241)$720$521$218,226
98 ($1,241)$718$523$217,703
99 ($1,241)$717$525$217,178
100 ($1,241)$715$527$216,652
101 ($1,241)$713$528$216,123
102 ($1,241)$711$530$215,593
103 ($1,241)$710$532$215,062
104 ($1,241)$708$533$214,528
105 ($1,241)$706$535$213,993
106 ($1,241)$704$537$213,456
107 ($1,241)$703$539$212,917
108 ($1,241)$701$541$212,377
Year 10 - 109 ($1,241)$699$542$211,834
110 ($1,241)$697$544$211,290
111 ($1,241)$695$546$210,744
112 ($1,241)$694$548$210,197
113 ($1,241)$692$549$209,647
114 ($1,241)$690$551$209,096
115 ($1,241)$688$553$208,543
116 ($1,241)$686$555$207,988
117 ($1,241)$685$557$207,431
118 ($1,241)$683$559$206,873
119 ($1,241)$681$560$206,312
120 ($1,241)$679$562$205,750
Year 11 - 121 ($1,241)$677$564$205,186
122 ($1,241)$675$566$204,620
123 ($1,241)$674$568$204,052
124 ($1,241)$672$570$203,482
125 ($1,241)$670$572$202,911
126 ($1,241)$668$573$202,337
127 ($1,241)$666$575$201,762
128 ($1,241)$664$577$201,184
129 ($1,241)$662$579$200,605
130 ($1,241)$660$581$200,024
131 ($1,241)$658$583$199,441
132 ($1,241)$656$585$198,856
Year 12 - 133 ($1,241)$655$587$198,270
134 ($1,241)$653$589$197,681
135 ($1,241)$651$591$197,090
136 ($1,241)$649$593$196,497
137 ($1,241)$647$595$195,903
138 ($1,241)$645$597$195,306
139 ($1,241)$643$599$194,708
140 ($1,241)$641$600$194,107
141 ($1,241)$639$602$193,505
142 ($1,241)$637$604$192,900
143 ($1,241)$635$606$192,294
144 ($1,241)$633$608$191,686
Year 13 - 145 ($1,241)$631$610$191,075
146 ($1,241)$629$612$190,463
147 ($1,241)$627$614$189,848
148 ($1,241)$625$616$189,232
149 ($1,241)$623$619$188,613
150 ($1,241)$621$621$187,993
151 ($1,241)$619$623$187,370
152 ($1,241)$617$625$186,746
153 ($1,241)$615$627$186,119
154 ($1,241)$613$629$185,490
155 ($1,241)$611$631$184,859
156 ($1,241)$608$633$184,226
Year 14 - 157 ($1,241)$606$635$183,591
158 ($1,241)$604$637$182,954
159 ($1,241)$602$639$182,315
160 ($1,241)$600$641$181,674
161 ($1,241)$598$643$181,031
162 ($1,241)$596$645$180,385
163 ($1,241)$594$648$179,737
164 ($1,241)$592$650$179,088
165 ($1,241)$589$652$178,436
166 ($1,241)$587$654$177,782
167 ($1,241)$585$656$177,126
168 ($1,241)$583$658$176,467
Year 15 - 169 ($1,241)$581$661$175,807
170 ($1,241)$579$663$175,144
171 ($1,241)$577$665$174,479
172 ($1,241)$574$667$173,812
173 ($1,241)$572$669$173,143
174 ($1,241)$570$671$172,471
175 ($1,241)$568$674$171,798
176 ($1,241)$566$676$171,122
177 ($1,241)$563$678$170,444
178 ($1,241)$561$680$169,763
179 ($1,241)$559$683$169,081
180 ($1,241)$557$685$168,396
Year 16 - 181 ($1,241)$554$687$167,709
182 ($1,241)$552$689$167,020
183 ($1,241)$550$692$166,328
184 ($1,241)$547$694$165,634
185 ($1,241)$545$696$164,938
186 ($1,241)$543$698$164,239
187 ($1,241)$541$701$163,539
188 ($1,241)$538$703$162,836
189 ($1,241)$536$705$162,130
190 ($1,241)$534$708$161,422
191 ($1,241)$531$710$160,712
192 ($1,241)$529$712$160,000
Year 17 - 193 ($1,241)$527$715$159,285
194 ($1,241)$524$717$158,568
195 ($1,241)$522$719$157,849
196 ($1,241)$520$722$157,127
197 ($1,241)$517$724$156,403
198 ($1,241)$515$727$155,676
199 ($1,241)$512$729$154,947
200 ($1,241)$510$731$154,216
201 ($1,241)$508$734$153,482
202 ($1,241)$505$736$152,746
203 ($1,241)$503$739$152,007
204 ($1,241)$500$741$151,266
Year 18 - 205 ($1,241)$498$743$150,523
206 ($1,241)$495$746$149,777
207 ($1,241)$493$748$149,029
208 ($1,241)$491$751$148,278
209 ($1,241)$488$753$147,524
210 ($1,241)$486$756$146,769
211 ($1,241)$483$758$146,010
212 ($1,241)$481$761$145,250
213 ($1,241)$478$763$144,486
214 ($1,241)$476$766$143,721
215 ($1,241)$473$768$142,952
216 ($1,241)$471$771$142,181
Year 19 - 217 ($1,241)$468$773$141,408
218 ($1,241)$465$776$140,632
219 ($1,241)$463$778$139,854
220 ($1,241)$460$781$139,073
221 ($1,241)$458$784$138,289
222 ($1,241)$455$786$137,503
223 ($1,241)$453$789$136,714
224 ($1,241)$450$791$135,923
225 ($1,241)$447$794$135,129
226 ($1,241)$445$797$134,332
227 ($1,241)$442$799$133,533
228 ($1,241)$440$802$132,731
Year 20 - 229 ($1,241)$437$804$131,927
230 ($1,241)$434$807$131,119
231 ($1,241)$432$810$130,310
232 ($1,241)$429$812$129,497
233 ($1,241)$426$815$128,682
234 ($1,241)$424$818$127,864
235 ($1,241)$421$821$127,044
236 ($1,241)$418$823$126,221
237 ($1,241)$415$826$125,395
238 ($1,241)$413$829$124,566
239 ($1,241)$410$831$123,735
240 ($1,241)$407$834$122,900
Year 21 - 241 ($1,241)$405$837$122,064
242 ($1,241)$402$840$121,224
243 ($1,241)$399$842$120,382
244 ($1,241)$396$845$119,537
245 ($1,241)$393$848$118,689
246 ($1,241)$391$851$117,838
247 ($1,241)$388$854$116,984
248 ($1,241)$385$856$116,128
249 ($1,241)$382$859$115,269
250 ($1,241)$379$862$114,407
251 ($1,241)$377$865$113,542
252 ($1,241)$374$868$112,675
Year 22 - 253 ($1,241)$371$871$111,804
254 ($1,241)$368$873$110,931
255 ($1,241)$365$876$110,054
256 ($1,241)$362$879$109,175
257 ($1,241)$359$882$108,293
258 ($1,241)$356$885$107,408
259 ($1,241)$354$888$106,521
260 ($1,241)$351$891$105,630
261 ($1,241)$348$894$104,736
262 ($1,241)$345$897$103,839
263 ($1,241)$342$900$102,940
264 ($1,241)$339$903$102,037
Year 23 - 265 ($1,241)$336$906$101,132
266 ($1,241)$333$908$100,223
267 ($1,241)$330$911$99,312
268 ($1,241)$327$914$98,397
269 ($1,241)$324$917$97,480
270 ($1,241)$321$921$96,559
271 ($1,241)$318$924$95,636
272 ($1,241)$315$927$94,709
273 ($1,241)$312$930$93,780
274 ($1,241)$309$933$92,847
275 ($1,241)$306$936$91,911
276 ($1,241)$303$939$90,972
Year 24 - 277 ($1,241)$299$942$90,030
278 ($1,241)$296$945$89,085
279 ($1,241)$293$948$88,137
280 ($1,241)$290$951$87,186
281 ($1,241)$287$954$86,231
282 ($1,241)$284$958$85,274
283 ($1,241)$281$961$84,313
284 ($1,241)$278$964$83,349
285 ($1,241)$274$967$82,382
286 ($1,241)$271$970$81,412
287 ($1,241)$268$973$80,439
288 ($1,241)$265$977$79,462
Year 25 - 289 ($1,241)$262$980$78,482
290 ($1,241)$258$983$77,499
291 ($1,241)$255$986$76,513
292 ($1,241)$252$990$75,523
293 ($1,241)$249$993$74,531
294 ($1,241)$245$996$73,535
295 ($1,241)$242$999$72,535
296 ($1,241)$239$1,003$71,533
297 ($1,241)$235$1,006$70,527
298 ($1,241)$232$1,009$69,517
299 ($1,241)$229$1,013$68,505
300 ($1,241)$225$1,016$67,489
Year 26 - 301 ($1,241)$222$1,019$66,470
302 ($1,241)$219$1,023$65,447
303 ($1,241)$215$1,026$64,421
304 ($1,241)$212$1,029$63,392
305 ($1,241)$209$1,033$62,359
306 ($1,241)$205$1,036$61,323
307 ($1,241)$202$1,040$60,283
308 ($1,241)$198$1,043$59,240
309 ($1,241)$195$1,046$58,194
310 ($1,241)$192$1,050$57,144
311 ($1,241)$188$1,053$56,091
312 ($1,241)$185$1,057$55,034
Year 27 - 313 ($1,241)$181$1,060$53,974
314 ($1,241)$178$1,064$52,910
315 ($1,241)$174$1,067$51,843
316 ($1,241)$171$1,071$50,772
317 ($1,241)$167$1,074$49,698
318 ($1,241)$164$1,078$48,620
319 ($1,241)$160$1,081$47,539
320 ($1,241)$156$1,085$46,454
321 ($1,241)$153$1,088$45,365
322 ($1,241)$149$1,092$44,273
323 ($1,241)$146$1,096$43,178
324 ($1,241)$142$1,099$42,079
Year 28 - 325 ($1,241)$139$1,103$40,976
326 ($1,241)$135$1,107$39,869
327 ($1,241)$131$1,110$38,759
328 ($1,241)$128$1,114$37,645
329 ($1,241)$124$1,117$36,528
330 ($1,241)$120$1,121$35,407
331 ($1,241)$117$1,125$34,282
332 ($1,241)$113$1,129$33,153
333 ($1,241)$109$1,132$32,021
334 ($1,241)$105$1,136$30,885
335 ($1,241)$102$1,140$29,745
336 ($1,241)$98$1,143$28,602
Year 29 - 337 ($1,241)$94$1,147$27,454
338 ($1,241)$90$1,151$26,303
339 ($1,241)$87$1,155$25,149
340 ($1,241)$83$1,159$23,990
341 ($1,241)$79$1,162$22,828
342 ($1,241)$75$1,166$21,661
343 ($1,241)$71$1,170$20,491
344 ($1,241)$67$1,174$19,317
345 ($1,241)$64$1,178$18,140
346 ($1,241)$60$1,182$16,958
347 ($1,241)$56$1,186$15,772
348 ($1,241)$52$1,189$14,583
Year 30 - 349 ($1,241)$48$1,193$13,389
350 ($1,241)$44$1,197$12,192
351 ($1,241)$40$1,201$10,991
352 ($1,241)$36$1,205$9,786
353 ($1,241)$32$1,209$8,576
354 ($1,241)$28$1,213$7,363
355 ($1,241)$24$1,217$6,146
356 ($1,241)$20$1,221$4,925
357 ($1,241)$16$1,225$3,700
358 ($1,241)$12$1,229$2,471
359 ($1,241)$8$1,233$1,237
360 ($1,241)$4$1,237$0
TOTALS$185,300$261,600$446,900

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.