« 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 November 23, 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,241 360 $184,240 $446,640

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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 #: 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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 #: 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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 30 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
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 ($1,241)$857$383$262,017
2 ($1,241)$856$385$261,632
3 ($1,241)$855$386$261,246
4 ($1,241)$853$387$260,858
5 ($1,241)$852$389$260,470
6 ($1,241)$851$390$260,080
7 ($1,241)$850$391$259,689
8 ($1,241)$848$392$259,297
9 ($1,241)$847$394$258,903
10 ($1,241)$846$395$258,508
11 ($1,241)$844$396$258,112
12 ($1,241)$843$397$257,715
Year 2 - 13 ($1,241)$842$399$257,316
14 ($1,241)$841$400$256,916
15 ($1,241)$839$401$256,514
16 ($1,241)$838$403$256,111
17 ($1,241)$837$404$255,707
18 ($1,241)$835$405$255,302
19 ($1,241)$834$407$254,895
20 ($1,241)$833$408$254,487
21 ($1,241)$831$409$254,078
22 ($1,241)$830$411$253,667
23 ($1,241)$829$412$253,255
24 ($1,241)$827$413$252,842
Year 3 - 25 ($1,241)$826$415$252,427
26 ($1,241)$825$416$252,011
27 ($1,241)$823$417$251,594
28 ($1,241)$822$419$251,175
29 ($1,241)$821$420$250,755
30 ($1,241)$819$422$250,333
31 ($1,241)$818$423$249,910
32 ($1,241)$816$424$249,486
33 ($1,241)$815$426$249,060
34 ($1,241)$814$427$248,633
35 ($1,241)$812$428$248,205
36 ($1,241)$811$430$247,775
Year 4 - 37 ($1,241)$809$431$247,344
38 ($1,241)$808$433$246,911
39 ($1,241)$807$434$246,477
40 ($1,241)$805$436$246,041
41 ($1,241)$804$437$245,605
42 ($1,241)$802$438$245,166
43 ($1,241)$801$440$244,726
44 ($1,241)$799$441$244,285
45 ($1,241)$798$443$243,843
46 ($1,241)$797$444$243,398
47 ($1,241)$795$446$242,953
48 ($1,241)$794$447$242,506
Year 5 - 49 ($1,241)$792$448$242,057
50 ($1,241)$791$450$241,607
51 ($1,241)$789$451$241,156
52 ($1,241)$788$453$240,703
53 ($1,241)$786$454$240,249
54 ($1,241)$785$456$239,793
55 ($1,241)$783$457$239,336
56 ($1,241)$782$459$238,877
57 ($1,241)$780$460$238,416
58 ($1,241)$779$462$237,955
59 ($1,241)$777$463$237,491
60 ($1,241)$776$465$237,026
Year 6 - 61 ($1,241)$774$466$236,560
62 ($1,241)$773$468$236,092
63 ($1,241)$771$469$235,623
64 ($1,241)$770$471$235,152
65 ($1,241)$768$473$234,679
66 ($1,241)$767$474$234,205
67 ($1,241)$765$476$233,729
68 ($1,241)$764$477$233,252
69 ($1,241)$762$479$232,774
70 ($1,241)$760$480$232,293
71 ($1,241)$759$482$231,811
72 ($1,241)$757$483$231,328
Year 7 - 73 ($1,241)$756$485$230,843
74 ($1,241)$754$487$230,357
75 ($1,241)$752$488$229,868
76 ($1,241)$751$490$229,379
77 ($1,241)$749$491$228,887
78 ($1,241)$748$493$228,394
79 ($1,241)$746$495$227,900
80 ($1,241)$744$496$227,403
81 ($1,241)$743$498$226,906
82 ($1,241)$741$499$226,406
83 ($1,241)$740$501$225,905
84 ($1,241)$738$503$225,402
Year 8 - 85 ($1,241)$736$504$224,898
86 ($1,241)$735$506$224,392
87 ($1,241)$733$508$223,884
88 ($1,241)$731$509$223,375
89 ($1,241)$730$511$222,864
90 ($1,241)$728$513$222,352
91 ($1,241)$726$514$221,837
92 ($1,241)$725$516$221,321
93 ($1,241)$723$518$220,804
94 ($1,241)$721$519$220,284
95 ($1,241)$720$521$219,763
96 ($1,241)$718$523$219,240
Year 9 - 97 ($1,241)$716$524$218,716
98 ($1,241)$714$526$218,190
99 ($1,241)$713$528$217,662
100 ($1,241)$711$530$217,132
101 ($1,241)$709$531$216,601
102 ($1,241)$708$533$216,068
103 ($1,241)$706$535$215,533
104 ($1,241)$704$537$214,996
105 ($1,241)$702$538$214,458
106 ($1,241)$701$540$213,918
107 ($1,241)$699$542$213,376
108 ($1,241)$697$544$212,832
Year 10 - 109 ($1,241)$695$545$212,287
110 ($1,241)$693$547$211,740
111 ($1,241)$692$549$211,191
112 ($1,241)$690$551$210,640
113 ($1,241)$688$553$210,087
114 ($1,241)$686$554$209,533
115 ($1,241)$684$556$208,977
116 ($1,241)$683$558$208,419
117 ($1,241)$681$560$207,859
118 ($1,241)$679$562$207,297
119 ($1,241)$677$563$206,734
120 ($1,241)$675$565$206,168
Year 11 - 121 ($1,241)$673$567$205,601
122 ($1,241)$672$569$205,032
123 ($1,241)$670$571$204,461
124 ($1,241)$668$573$203,888
125 ($1,241)$666$575$203,314
126 ($1,241)$664$577$202,737
127 ($1,241)$662$578$202,159
128 ($1,241)$660$580$201,579
129 ($1,241)$658$582$200,996
130 ($1,241)$657$584$200,412
131 ($1,241)$655$586$199,826
132 ($1,241)$653$588$199,239
Year 12 - 133 ($1,241)$651$590$198,649
134 ($1,241)$649$592$198,057
135 ($1,241)$647$594$197,463
136 ($1,241)$645$596$196,868
137 ($1,241)$643$598$196,270
138 ($1,241)$641$600$195,671
139 ($1,241)$639$601$195,069
140 ($1,241)$637$603$194,466
141 ($1,241)$635$605$193,860
142 ($1,241)$633$607$193,253
143 ($1,241)$631$609$192,643
144 ($1,241)$629$611$192,032
Year 13 - 145 ($1,241)$627$613$191,419
146 ($1,241)$625$615$190,803
147 ($1,241)$623$617$190,186
148 ($1,241)$621$619$189,567
149 ($1,241)$619$621$188,945
150 ($1,241)$617$623$188,322
151 ($1,241)$615$625$187,696
152 ($1,241)$613$628$187,069
153 ($1,241)$611$630$186,439
154 ($1,241)$609$632$185,808
155 ($1,241)$607$634$185,174
156 ($1,241)$605$636$184,538
Year 14 - 157 ($1,241)$603$638$183,900
158 ($1,241)$601$640$183,260
159 ($1,241)$599$642$182,618
160 ($1,241)$597$644$181,974
161 ($1,241)$594$646$181,328
162 ($1,241)$592$648$180,680
163 ($1,241)$590$650$180,029
164 ($1,241)$588$653$179,377
165 ($1,241)$586$655$178,722
166 ($1,241)$584$657$178,065
167 ($1,241)$582$659$177,406
168 ($1,241)$580$661$176,745
Year 15 - 169 ($1,241)$577$663$176,082
170 ($1,241)$575$665$175,416
171 ($1,241)$573$668$174,749
172 ($1,241)$571$670$174,079
173 ($1,241)$569$672$173,407
174 ($1,241)$566$674$172,733
175 ($1,241)$564$676$172,056
176 ($1,241)$562$679$171,378
177 ($1,241)$560$681$170,697
178 ($1,241)$558$683$170,014
179 ($1,241)$555$685$169,328
180 ($1,241)$553$688$168,641
Year 16 - 181 ($1,241)$551$690$167,951
182 ($1,241)$549$692$167,259
183 ($1,241)$546$694$166,565
184 ($1,241)$544$697$165,868
185 ($1,241)$542$699$165,169
186 ($1,241)$540$701$164,468
187 ($1,241)$537$703$163,765
188 ($1,241)$535$706$163,059
189 ($1,241)$533$708$162,351
190 ($1,241)$530$710$161,641
191 ($1,241)$528$713$160,928
192 ($1,241)$526$715$160,213
Year 17 - 193 ($1,241)$523$717$159,496
194 ($1,241)$521$720$158,776
195 ($1,241)$519$722$158,054
196 ($1,241)$516$724$157,330
197 ($1,241)$514$727$156,603
198 ($1,241)$512$729$155,874
199 ($1,241)$509$731$155,143
200 ($1,241)$507$734$154,409
201 ($1,241)$504$736$153,672
202 ($1,241)$502$739$152,934
203 ($1,241)$500$741$152,193
204 ($1,241)$497$744$151,449
Year 18 - 205 ($1,241)$495$746$150,703
206 ($1,241)$492$748$149,955
207 ($1,241)$490$751$149,204
208 ($1,241)$487$753$148,451
209 ($1,241)$485$756$147,695
210 ($1,241)$482$758$146,937
211 ($1,241)$480$761$146,176
212 ($1,241)$478$763$145,413
213 ($1,241)$475$766$144,647
214 ($1,241)$473$768$143,879
215 ($1,241)$470$771$143,109
216 ($1,241)$467$773$142,335
Year 19 - 217 ($1,241)$465$776$141,560
218 ($1,241)$462$778$140,782
219 ($1,241)$460$781$140,001
220 ($1,241)$457$783$139,217
221 ($1,241)$455$786$138,432
222 ($1,241)$452$788$137,643
223 ($1,241)$450$791$136,852
224 ($1,241)$447$794$136,058
225 ($1,241)$444$796$135,262
226 ($1,241)$442$799$134,463
227 ($1,241)$439$801$133,662
228 ($1,241)$437$804$132,858
Year 20 - 229 ($1,241)$434$807$132,051
230 ($1,241)$431$809$131,242
231 ($1,241)$429$812$130,430
232 ($1,241)$426$815$129,615
233 ($1,241)$423$817$128,798
234 ($1,241)$421$820$127,978
235 ($1,241)$418$823$127,156
236 ($1,241)$415$825$126,330
237 ($1,241)$413$828$125,502
238 ($1,241)$410$831$124,672
239 ($1,241)$407$833$123,838
240 ($1,241)$405$836$123,002
Year 21 - 241 ($1,241)$402$839$122,163
242 ($1,241)$399$842$121,322
243 ($1,241)$396$844$120,477
244 ($1,241)$394$847$119,630
245 ($1,241)$391$850$118,780
246 ($1,241)$388$853$117,928
247 ($1,241)$385$855$117,072
248 ($1,241)$382$858$116,214
249 ($1,241)$380$861$115,353
250 ($1,241)$377$864$114,489
251 ($1,241)$374$867$113,623
252 ($1,241)$371$869$112,753
Year 22 - 253 ($1,241)$368$872$111,881
254 ($1,241)$365$875$111,005
255 ($1,241)$363$878$110,127
256 ($1,241)$360$881$109,247
257 ($1,241)$357$884$108,363
258 ($1,241)$354$887$107,476
259 ($1,241)$351$890$106,586
260 ($1,241)$348$892$105,694
261 ($1,241)$345$895$104,799
262 ($1,241)$342$898$103,900
263 ($1,241)$339$901$102,999
264 ($1,241)$336$904$102,095
Year 23 - 265 ($1,241)$334$907$101,188
266 ($1,241)$331$910$100,278
267 ($1,241)$328$913$99,364
268 ($1,241)$325$916$98,448
269 ($1,241)$322$919$97,529
270 ($1,241)$319$922$96,607
271 ($1,241)$316$925$95,682
272 ($1,241)$313$928$94,754
273 ($1,241)$310$931$93,823
274 ($1,241)$306$934$92,889
275 ($1,241)$303$937$91,951
276 ($1,241)$300$940$91,011
Year 24 - 277 ($1,241)$297$943$90,068
278 ($1,241)$294$946$89,121
279 ($1,241)$291$950$88,172
280 ($1,241)$288$953$87,219
281 ($1,241)$285$956$86,263
282 ($1,241)$282$959$85,305
283 ($1,241)$279$962$84,343
284 ($1,241)$276$965$83,377
285 ($1,241)$272$968$82,409
286 ($1,241)$269$971$81,438
287 ($1,241)$266$975$80,463
288 ($1,241)$263$978$79,485
Year 25 - 289 ($1,241)$260$981$78,504
290 ($1,241)$256$984$77,520
291 ($1,241)$253$987$76,533
292 ($1,241)$250$991$75,542
293 ($1,241)$247$994$74,548
294 ($1,241)$244$997$73,551
295 ($1,241)$240$1,000$72,550
296 ($1,241)$237$1,004$71,547
297 ($1,241)$234$1,007$70,540
298 ($1,241)$230$1,010$69,530
299 ($1,241)$227$1,014$68,516
300 ($1,241)$224$1,017$67,499
Year 26 - 301 ($1,241)$220$1,020$66,479
302 ($1,241)$217$1,024$65,456
303 ($1,241)$214$1,027$64,429
304 ($1,241)$210$1,030$63,399
305 ($1,241)$207$1,034$62,365
306 ($1,241)$204$1,037$61,328
307 ($1,241)$200$1,040$60,288
308 ($1,241)$197$1,044$59,244
309 ($1,241)$194$1,047$58,197
310 ($1,241)$190$1,051$57,146
311 ($1,241)$187$1,054$56,092
312 ($1,241)$183$1,057$55,035
Year 27 - 313 ($1,241)$180$1,061$53,974
314 ($1,241)$176$1,064$52,910
315 ($1,241)$173$1,068$51,842
316 ($1,241)$169$1,071$50,770
317 ($1,241)$166$1,075$49,696
318 ($1,241)$162$1,078$48,617
319 ($1,241)$159$1,082$47,535
320 ($1,241)$155$1,085$46,450
321 ($1,241)$152$1,089$45,361
322 ($1,241)$148$1,092$44,269
323 ($1,241)$145$1,096$43,173
324 ($1,241)$141$1,100$42,073
Year 28 - 325 ($1,241)$137$1,103$40,970
326 ($1,241)$134$1,107$39,863
327 ($1,241)$130$1,110$38,752
328 ($1,241)$127$1,114$37,638
329 ($1,241)$123$1,118$36,521
330 ($1,241)$119$1,121$35,399
331 ($1,241)$116$1,125$34,274
332 ($1,241)$112$1,129$33,146
333 ($1,241)$108$1,132$32,013
334 ($1,241)$105$1,136$30,877
335 ($1,241)$101$1,140$29,737
336 ($1,241)$97$1,144$28,594
Year 29 - 337 ($1,241)$93$1,147$27,447
338 ($1,241)$90$1,151$26,296
339 ($1,241)$86$1,155$25,141
340 ($1,241)$82$1,159$23,982
341 ($1,241)$78$1,162$22,820
342 ($1,241)$75$1,166$21,654
343 ($1,241)$71$1,170$20,484
344 ($1,241)$67$1,174$19,310
345 ($1,241)$63$1,178$18,133
346 ($1,241)$59$1,181$16,951
347 ($1,241)$55$1,185$15,766
348 ($1,241)$52$1,189$14,577
Year 30 - 349 ($1,241)$48$1,193$13,384
350 ($1,241)$44$1,197$12,187
351 ($1,241)$40$1,201$10,986
352 ($1,241)$36$1,205$9,781
353 ($1,241)$32$1,209$8,572
354 ($1,241)$28$1,213$7,360
355 ($1,241)$24$1,217$6,143
356 ($1,241)$20$1,221$4,922
357 ($1,241)$16$1,225$3,698
358 ($1,241)$12$1,229$2,469
359 ($1,241)$8$1,233$1,237
360 ($1,241)$4$1,237$0
TOTALS$184,240$262,400$446,640

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.