« Back to all home prices

Mortgage Payment Schedule for a $328,000 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% ($65,600) 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
$1,227 360 $179,377 $441,777

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: 3.772% | Rate: 3.750% | Fees: $675 | 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 #: 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 #: 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
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  $328,000
Down Payment $65,600$262,400
Year 1 - 1 ($1,227)$837$390$262,010
2 ($1,227)$836$391$261,619
3 ($1,227)$835$392$261,227
4 ($1,227)$834$393$260,834
5 ($1,227)$832$395$260,439
6 ($1,227)$831$396$260,043
7 ($1,227)$830$397$259,646
8 ($1,227)$829$398$259,248
9 ($1,227)$827$400$258,848
10 ($1,227)$826$401$258,447
11 ($1,227)$825$402$258,045
12 ($1,227)$824$404$257,641
Year 2 - 13 ($1,227)$822$405$257,236
14 ($1,227)$821$406$256,830
15 ($1,227)$820$407$256,423
16 ($1,227)$818$409$256,014
17 ($1,227)$817$410$255,604
18 ($1,227)$816$411$255,192
19 ($1,227)$814$413$254,780
20 ($1,227)$813$414$254,366
21 ($1,227)$812$415$253,951
22 ($1,227)$811$417$253,534
23 ($1,227)$809$418$253,116
24 ($1,227)$808$419$252,697
Year 3 - 25 ($1,227)$807$421$252,276
26 ($1,227)$805$422$251,854
27 ($1,227)$804$423$251,431
28 ($1,227)$802$425$251,006
29 ($1,227)$801$426$250,580
30 ($1,227)$800$427$250,153
31 ($1,227)$798$429$249,724
32 ($1,227)$797$430$249,294
33 ($1,227)$796$431$248,862
34 ($1,227)$794$433$248,429
35 ($1,227)$793$434$247,995
36 ($1,227)$792$436$247,559
Year 4 - 37 ($1,227)$790$437$247,122
38 ($1,227)$789$438$246,684
39 ($1,227)$787$440$246,244
40 ($1,227)$786$441$245,803
41 ($1,227)$785$443$245,360
42 ($1,227)$783$444$244,916
43 ($1,227)$782$445$244,471
44 ($1,227)$780$447$244,024
45 ($1,227)$779$448$243,576
46 ($1,227)$777$450$243,126
47 ($1,227)$776$451$242,675
48 ($1,227)$775$453$242,222
Year 5 - 49 ($1,227)$773$454$241,768
50 ($1,227)$772$456$241,312
51 ($1,227)$770$457$240,856
52 ($1,227)$769$458$240,397
53 ($1,227)$767$460$239,937
54 ($1,227)$766$461$239,476
55 ($1,227)$764$463$239,013
56 ($1,227)$763$464$238,549
57 ($1,227)$761$466$238,083
58 ($1,227)$760$467$237,616
59 ($1,227)$758$469$237,147
60 ($1,227)$757$470$236,677
Year 6 - 61 ($1,227)$755$472$236,205
62 ($1,227)$754$473$235,732
63 ($1,227)$752$475$235,257
64 ($1,227)$751$476$234,780
65 ($1,227)$749$478$234,303
66 ($1,227)$748$479$233,823
67 ($1,227)$746$481$233,342
68 ($1,227)$745$482$232,860
69 ($1,227)$743$484$232,376
70 ($1,227)$742$485$231,891
71 ($1,227)$740$487$231,404
72 ($1,227)$739$489$230,915
Year 7 - 73 ($1,227)$737$490$230,425
74 ($1,227)$735$492$229,933
75 ($1,227)$734$493$229,440
76 ($1,227)$732$495$228,945
77 ($1,227)$731$496$228,449
78 ($1,227)$729$498$227,950
79 ($1,227)$728$500$227,451
80 ($1,227)$726$501$226,950
81 ($1,227)$724$503$226,447
82 ($1,227)$723$504$225,942
83 ($1,227)$721$506$225,436
84 ($1,227)$720$508$224,929
Year 8 - 85 ($1,227)$718$509$224,420
86 ($1,227)$716$511$223,909
87 ($1,227)$715$513$223,396
88 ($1,227)$713$514$222,882
89 ($1,227)$711$516$222,366
90 ($1,227)$710$517$221,849
91 ($1,227)$708$519$221,330
92 ($1,227)$706$521$220,809
93 ($1,227)$705$522$220,286
94 ($1,227)$703$524$219,762
95 ($1,227)$701$526$219,237
96 ($1,227)$700$527$218,709
Year 9 - 97 ($1,227)$698$529$218,180
98 ($1,227)$696$531$217,649
99 ($1,227)$695$532$217,117
100 ($1,227)$693$534$216,583
101 ($1,227)$691$536$216,047
102 ($1,227)$690$538$215,509
103 ($1,227)$688$539$214,970
104 ($1,227)$686$541$214,429
105 ($1,227)$684$543$213,886
106 ($1,227)$683$545$213,341
107 ($1,227)$681$546$212,795
108 ($1,227)$679$548$212,247
Year 10 - 109 ($1,227)$677$550$211,698
110 ($1,227)$676$551$211,146
111 ($1,227)$674$553$210,593
112 ($1,227)$672$555$210,038
113 ($1,227)$670$557$209,481
114 ($1,227)$669$559$208,922
115 ($1,227)$667$560$208,362
116 ($1,227)$665$562$207,800
117 ($1,227)$663$564$207,236
118 ($1,227)$661$566$206,670
119 ($1,227)$660$568$206,103
120 ($1,227)$658$569$205,533
Year 11 - 121 ($1,227)$656$571$204,962
122 ($1,227)$654$573$204,389
123 ($1,227)$652$575$203,814
124 ($1,227)$651$577$203,238
125 ($1,227)$649$578$202,659
126 ($1,227)$647$580$202,079
127 ($1,227)$645$582$201,497
128 ($1,227)$643$584$200,913
129 ($1,227)$641$586$200,327
130 ($1,227)$639$588$199,739
131 ($1,227)$638$590$199,149
132 ($1,227)$636$592$198,558
Year 12 - 133 ($1,227)$634$593$197,964
134 ($1,227)$632$595$197,369
135 ($1,227)$630$597$196,772
136 ($1,227)$628$599$196,173
137 ($1,227)$626$601$195,572
138 ($1,227)$624$603$194,969
139 ($1,227)$622$605$194,364
140 ($1,227)$620$607$193,757
141 ($1,227)$618$609$193,148
142 ($1,227)$616$611$192,538
143 ($1,227)$615$613$191,925
144 ($1,227)$613$615$191,310
Year 13 - 145 ($1,227)$611$617$190,694
146 ($1,227)$609$619$190,075
147 ($1,227)$607$621$189,455
148 ($1,227)$605$622$188,832
149 ($1,227)$603$624$188,208
150 ($1,227)$601$626$187,581
151 ($1,227)$599$628$186,953
152 ($1,227)$597$630$186,322
153 ($1,227)$595$632$185,690
154 ($1,227)$593$634$185,055
155 ($1,227)$591$637$184,419
156 ($1,227)$589$639$183,780
Year 14 - 157 ($1,227)$587$641$183,140
158 ($1,227)$585$643$182,497
159 ($1,227)$582$645$181,852
160 ($1,227)$580$647$181,206
161 ($1,227)$578$649$180,557
162 ($1,227)$576$651$179,906
163 ($1,227)$574$653$179,253
164 ($1,227)$572$655$178,598
165 ($1,227)$570$657$177,941
166 ($1,227)$568$659$177,282
167 ($1,227)$566$661$176,620
168 ($1,227)$564$663$175,957
Year 15 - 169 ($1,227)$562$666$175,291
170 ($1,227)$559$668$174,624
171 ($1,227)$557$670$173,954
172 ($1,227)$555$672$173,282
173 ($1,227)$553$674$172,608
174 ($1,227)$551$676$171,931
175 ($1,227)$549$678$171,253
176 ($1,227)$547$681$170,573
177 ($1,227)$544$683$169,890
178 ($1,227)$542$685$169,205
179 ($1,227)$540$687$168,518
180 ($1,227)$538$689$167,828
Year 16 - 181 ($1,227)$536$692$167,137
182 ($1,227)$533$694$166,443
183 ($1,227)$531$696$165,747
184 ($1,227)$529$698$165,049
185 ($1,227)$527$700$164,349
186 ($1,227)$525$703$163,646
187 ($1,227)$522$705$162,941
188 ($1,227)$520$707$162,234
189 ($1,227)$518$709$161,525
190 ($1,227)$516$712$160,813
191 ($1,227)$513$714$160,099
192 ($1,227)$511$716$159,383
Year 17 - 193 ($1,227)$509$718$158,665
194 ($1,227)$506$721$157,944
195 ($1,227)$504$723$157,221
196 ($1,227)$502$725$156,496
197 ($1,227)$499$728$155,768
198 ($1,227)$497$730$155,038
199 ($1,227)$495$732$154,305
200 ($1,227)$492$735$153,571
201 ($1,227)$490$737$152,834
202 ($1,227)$488$739$152,094
203 ($1,227)$485$742$151,353
204 ($1,227)$483$744$150,609
Year 18 - 205 ($1,227)$481$746$149,862
206 ($1,227)$478$749$149,113
207 ($1,227)$476$751$148,362
208 ($1,227)$474$754$147,608
209 ($1,227)$471$756$146,852
210 ($1,227)$469$758$146,094
211 ($1,227)$466$761$145,333
212 ($1,227)$464$763$144,570
213 ($1,227)$461$766$143,804
214 ($1,227)$459$768$143,036
215 ($1,227)$457$771$142,265
216 ($1,227)$454$773$141,492
Year 19 - 217 ($1,227)$452$776$140,717
218 ($1,227)$449$778$139,939
219 ($1,227)$447$781$139,158
220 ($1,227)$444$783$138,375
221 ($1,227)$442$786$137,589
222 ($1,227)$439$788$136,801
223 ($1,227)$437$791$136,011
224 ($1,227)$434$793$135,218
225 ($1,227)$432$796$134,422
226 ($1,227)$429$798$133,624
227 ($1,227)$426$801$132,824
228 ($1,227)$424$803$132,020
Year 20 - 229 ($1,227)$421$806$131,214
230 ($1,227)$419$808$130,406
231 ($1,227)$416$811$129,595
232 ($1,227)$414$814$128,782
233 ($1,227)$411$816$127,966
234 ($1,227)$408$819$127,147
235 ($1,227)$406$821$126,325
236 ($1,227)$403$824$125,501
237 ($1,227)$401$827$124,675
238 ($1,227)$398$829$123,846
239 ($1,227)$395$832$123,014
240 ($1,227)$393$835$122,179
Year 21 - 241 ($1,227)$390$837$121,342
242 ($1,227)$387$840$120,502
243 ($1,227)$385$843$119,660
244 ($1,227)$382$845$118,814
245 ($1,227)$379$848$117,966
246 ($1,227)$377$851$117,116
247 ($1,227)$374$853$116,262
248 ($1,227)$371$856$115,406
249 ($1,227)$368$859$114,547
250 ($1,227)$366$862$113,686
251 ($1,227)$363$864$112,822
252 ($1,227)$360$867$111,955
Year 22 - 253 ($1,227)$357$870$111,085
254 ($1,227)$355$873$110,212
255 ($1,227)$352$875$109,337
256 ($1,227)$349$878$108,458
257 ($1,227)$346$881$107,577
258 ($1,227)$343$884$106,694
259 ($1,227)$341$887$105,807
260 ($1,227)$338$889$104,918
261 ($1,227)$335$892$104,025
262 ($1,227)$332$895$103,130
263 ($1,227)$329$898$102,232
264 ($1,227)$326$901$101,331
Year 23 - 265 ($1,227)$323$904$100,428
266 ($1,227)$321$907$99,521
267 ($1,227)$318$910$98,611
268 ($1,227)$315$912$97,699
269 ($1,227)$312$915$96,784
270 ($1,227)$309$918$95,865
271 ($1,227)$306$921$94,944
272 ($1,227)$303$924$94,020
273 ($1,227)$300$927$93,093
274 ($1,227)$297$930$92,163
275 ($1,227)$294$933$91,230
276 ($1,227)$291$936$90,294
Year 24 - 277 ($1,227)$288$939$89,355
278 ($1,227)$285$942$88,413
279 ($1,227)$282$945$87,468
280 ($1,227)$279$948$86,520
281 ($1,227)$276$951$85,569
282 ($1,227)$273$954$84,615
283 ($1,227)$270$957$83,658
284 ($1,227)$267$960$82,698
285 ($1,227)$264$963$81,735
286 ($1,227)$261$966$80,768
287 ($1,227)$258$969$79,799
288 ($1,227)$255$972$78,826
Year 25 - 289 ($1,227)$252$976$77,851
290 ($1,227)$248$979$76,872
291 ($1,227)$245$982$75,890
292 ($1,227)$242$985$74,905
293 ($1,227)$239$988$73,917
294 ($1,227)$236$991$72,926
295 ($1,227)$233$994$71,932
296 ($1,227)$230$998$70,934
297 ($1,227)$226$1,001$69,933
298 ($1,227)$223$1,004$68,929
299 ($1,227)$220$1,007$67,922
300 ($1,227)$217$1,010$66,912
Year 26 - 301 ($1,227)$214$1,014$65,898
302 ($1,227)$210$1,017$64,881
303 ($1,227)$207$1,020$63,861
304 ($1,227)$204$1,023$62,838
305 ($1,227)$201$1,027$61,811
306 ($1,227)$197$1,030$60,782
307 ($1,227)$194$1,033$59,748
308 ($1,227)$191$1,036$58,712
309 ($1,227)$187$1,040$57,672
310 ($1,227)$184$1,043$56,629
311 ($1,227)$181$1,046$55,583
312 ($1,227)$177$1,050$54,533
Year 27 - 313 ($1,227)$174$1,053$53,480
314 ($1,227)$171$1,056$52,423
315 ($1,227)$167$1,060$51,364
316 ($1,227)$164$1,063$50,300
317 ($1,227)$161$1,067$49,234
318 ($1,227)$157$1,070$48,164
319 ($1,227)$154$1,073$47,090
320 ($1,227)$150$1,077$46,013
321 ($1,227)$147$1,080$44,933
322 ($1,227)$143$1,084$43,849
323 ($1,227)$140$1,087$42,762
324 ($1,227)$136$1,091$41,671
Year 28 - 325 ($1,227)$133$1,094$40,577
326 ($1,227)$130$1,098$39,480
327 ($1,227)$126$1,101$38,378
328 ($1,227)$122$1,105$37,274
329 ($1,227)$119$1,108$36,166
330 ($1,227)$115$1,112$35,054
331 ($1,227)$112$1,115$33,939
332 ($1,227)$108$1,119$32,820
333 ($1,227)$105$1,122$31,697
334 ($1,227)$101$1,126$30,571
335 ($1,227)$98$1,130$29,442
336 ($1,227)$94$1,133$28,309
Year 29 - 337 ($1,227)$90$1,137$27,172
338 ($1,227)$87$1,140$26,031
339 ($1,227)$83$1,144$24,887
340 ($1,227)$79$1,148$23,740
341 ($1,227)$76$1,151$22,588
342 ($1,227)$72$1,155$21,433
343 ($1,227)$68$1,159$20,274
344 ($1,227)$65$1,162$19,112
345 ($1,227)$61$1,166$17,946
346 ($1,227)$57$1,170$16,776
347 ($1,227)$54$1,174$15,602
348 ($1,227)$50$1,177$14,425
Year 30 - 349 ($1,227)$46$1,181$13,244
350 ($1,227)$42$1,185$12,059
351 ($1,227)$38$1,189$10,870
352 ($1,227)$35$1,192$9,678
353 ($1,227)$31$1,196$8,481
354 ($1,227)$27$1,200$7,281
355 ($1,227)$23$1,204$6,077
356 ($1,227)$19$1,208$4,870
357 ($1,227)$16$1,212$3,658
358 ($1,227)$12$1,215$2,443
359 ($1,227)$8$1,219$1,223
360 ($1,227)$4$1,223$0
TOTALS$179,377$262,400$441,777

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.