« Back to all home prices

Mortgage Payment Schedule for a $329,000 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% ($65,800) 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
$1,244 360 $184,801 $448,001

Mortgage Providers

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


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 #: 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 #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,256 | 30 day rate lock

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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $909 | 30 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 #: 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 #: 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 #: 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
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  $329,000
Down Payment $65,800$263,200
Year 1 - 1 ($1,244)$860$385$262,815
2 ($1,244)$859$386$262,429
3 ($1,244)$857$387$262,042
4 ($1,244)$856$388$261,654
5 ($1,244)$855$390$261,264
6 ($1,244)$853$391$260,873
7 ($1,244)$852$392$260,481
8 ($1,244)$851$394$260,087
9 ($1,244)$850$395$259,692
10 ($1,244)$848$396$259,296
11 ($1,244)$847$397$258,899
12 ($1,244)$846$399$258,500
Year 2 - 13 ($1,244)$844$400$258,100
14 ($1,244)$843$401$257,699
15 ($1,244)$842$403$257,296
16 ($1,244)$841$404$256,892
17 ($1,244)$839$405$256,487
18 ($1,244)$838$407$256,080
19 ($1,244)$837$408$255,673
20 ($1,244)$835$409$255,263
21 ($1,244)$834$411$254,853
22 ($1,244)$833$412$254,441
23 ($1,244)$831$413$254,027
24 ($1,244)$830$415$253,613
Year 3 - 25 ($1,244)$828$416$253,197
26 ($1,244)$827$417$252,780
27 ($1,244)$826$419$252,361
28 ($1,244)$824$420$251,941
29 ($1,244)$823$421$251,519
30 ($1,244)$822$423$251,097
31 ($1,244)$820$424$250,672
32 ($1,244)$819$426$250,247
33 ($1,244)$817$427$249,820
34 ($1,244)$816$428$249,391
35 ($1,244)$815$430$248,962
36 ($1,244)$813$431$248,530
Year 4 - 37 ($1,244)$812$433$248,098
38 ($1,244)$810$434$247,664
39 ($1,244)$809$435$247,228
40 ($1,244)$808$437$246,792
41 ($1,244)$806$438$246,353
42 ($1,244)$805$440$245,914
43 ($1,244)$803$441$245,473
44 ($1,244)$802$443$245,030
45 ($1,244)$800$444$244,586
46 ($1,244)$799$445$244,140
47 ($1,244)$798$447$243,694
48 ($1,244)$796$448$243,245
Year 5 - 49 ($1,244)$795$450$242,795
50 ($1,244)$793$451$242,344
51 ($1,244)$792$453$241,891
52 ($1,244)$790$454$241,437
53 ($1,244)$789$456$240,981
54 ($1,244)$787$457$240,524
55 ($1,244)$786$459$240,065
56 ($1,244)$784$460$239,605
57 ($1,244)$783$462$239,143
58 ($1,244)$781$463$238,680
59 ($1,244)$780$465$238,215
60 ($1,244)$778$466$237,749
Year 6 - 61 ($1,244)$777$468$237,281
62 ($1,244)$775$469$236,812
63 ($1,244)$774$471$236,341
64 ($1,244)$772$472$235,869
65 ($1,244)$771$474$235,395
66 ($1,244)$769$475$234,919
67 ($1,244)$767$477$234,442
68 ($1,244)$766$479$233,963
69 ($1,244)$764$480$233,483
70 ($1,244)$763$482$233,002
71 ($1,244)$761$483$232,518
72 ($1,244)$760$485$232,033
Year 7 - 73 ($1,244)$758$486$231,547
74 ($1,244)$756$488$231,059
75 ($1,244)$755$490$230,569
76 ($1,244)$753$491$230,078
77 ($1,244)$752$493$229,585
78 ($1,244)$750$494$229,091
79 ($1,244)$748$496$228,594
80 ($1,244)$747$498$228,097
81 ($1,244)$745$499$227,597
82 ($1,244)$743$501$227,096
83 ($1,244)$742$503$226,594
84 ($1,244)$740$504$226,090
Year 8 - 85 ($1,244)$739$506$225,584
86 ($1,244)$737$508$225,076
87 ($1,244)$735$509$224,567
88 ($1,244)$734$511$224,056
89 ($1,244)$732$513$223,544
90 ($1,244)$730$514$223,029
91 ($1,244)$729$516$222,514
92 ($1,244)$727$518$221,996
93 ($1,244)$725$519$221,477
94 ($1,244)$723$521$220,956
95 ($1,244)$722$523$220,433
96 ($1,244)$720$524$219,909
Year 9 - 97 ($1,244)$718$526$219,383
98 ($1,244)$717$528$218,855
99 ($1,244)$715$530$218,325
100 ($1,244)$713$531$217,794
101 ($1,244)$711$533$217,261
102 ($1,244)$710$535$216,726
103 ($1,244)$708$536$216,190
104 ($1,244)$706$538$215,652
105 ($1,244)$704$540$215,112
106 ($1,244)$703$542$214,570
107 ($1,244)$701$544$214,026
108 ($1,244)$699$545$213,481
Year 10 - 109 ($1,244)$697$547$212,934
110 ($1,244)$696$549$212,385
111 ($1,244)$694$551$211,834
112 ($1,244)$692$552$211,282
113 ($1,244)$690$554$210,728
114 ($1,244)$688$556$210,172
115 ($1,244)$687$558$209,614
116 ($1,244)$685$560$209,054
117 ($1,244)$683$562$208,493
118 ($1,244)$681$563$207,929
119 ($1,244)$679$565$207,364
120 ($1,244)$677$567$206,797
Year 11 - 121 ($1,244)$676$569$206,228
122 ($1,244)$674$571$205,657
123 ($1,244)$672$573$205,085
124 ($1,244)$670$575$204,510
125 ($1,244)$668$576$203,934
126 ($1,244)$666$578$203,355
127 ($1,244)$664$580$202,775
128 ($1,244)$662$582$202,193
129 ($1,244)$660$584$201,609
130 ($1,244)$659$586$201,023
131 ($1,244)$657$588$200,436
132 ($1,244)$655$590$199,846
Year 12 - 133 ($1,244)$653$592$199,254
134 ($1,244)$651$594$198,661
135 ($1,244)$649$595$198,065
136 ($1,244)$647$597$197,468
137 ($1,244)$645$599$196,868
138 ($1,244)$643$601$196,267
139 ($1,244)$641$603$195,664
140 ($1,244)$639$605$195,059
141 ($1,244)$637$607$194,451
142 ($1,244)$635$609$193,842
143 ($1,244)$633$611$193,231
144 ($1,244)$631$613$192,618
Year 13 - 145 ($1,244)$629$615$192,002
146 ($1,244)$627$617$191,385
147 ($1,244)$625$619$190,766
148 ($1,244)$623$621$190,145
149 ($1,244)$621$623$189,521
150 ($1,244)$619$625$188,896
151 ($1,244)$617$627$188,269
152 ($1,244)$615$629$187,639
153 ($1,244)$613$631$187,008
154 ($1,244)$611$634$186,374
155 ($1,244)$609$636$185,738
156 ($1,244)$607$638$185,101
Year 14 - 157 ($1,244)$605$640$184,461
158 ($1,244)$603$642$183,819
159 ($1,244)$600$644$183,175
160 ($1,244)$598$646$182,529
161 ($1,244)$596$648$181,881
162 ($1,244)$594$650$181,231
163 ($1,244)$592$652$180,578
164 ($1,244)$590$655$179,924
165 ($1,244)$588$657$179,267
166 ($1,244)$586$659$178,608
167 ($1,244)$583$661$177,947
168 ($1,244)$581$663$177,284
Year 15 - 169 ($1,244)$579$665$176,619
170 ($1,244)$577$667$175,951
171 ($1,244)$575$670$175,281
172 ($1,244)$573$672$174,609
173 ($1,244)$570$674$173,935
174 ($1,244)$568$676$173,259
175 ($1,244)$566$678$172,581
176 ($1,244)$564$681$171,900
177 ($1,244)$562$683$171,217
178 ($1,244)$559$685$170,532
179 ($1,244)$557$687$169,845
180 ($1,244)$555$690$169,155
Year 16 - 181 ($1,244)$553$692$168,463
182 ($1,244)$550$694$167,769
183 ($1,244)$548$696$167,073
184 ($1,244)$546$699$166,374
185 ($1,244)$543$701$165,673
186 ($1,244)$541$703$164,970
187 ($1,244)$539$706$164,264
188 ($1,244)$537$708$163,556
189 ($1,244)$534$710$162,846
190 ($1,244)$532$712$162,134
191 ($1,244)$530$715$161,419
192 ($1,244)$527$717$160,702
Year 17 - 193 ($1,244)$525$719$159,982
194 ($1,244)$523$722$159,260
195 ($1,244)$520$724$158,536
196 ($1,244)$518$727$157,810
197 ($1,244)$516$729$157,081
198 ($1,244)$513$731$156,349
199 ($1,244)$511$734$155,616
200 ($1,244)$508$736$154,880
201 ($1,244)$506$739$154,141
202 ($1,244)$504$741$153,400
203 ($1,244)$501$743$152,657
204 ($1,244)$499$746$151,911
Year 18 - 205 ($1,244)$496$748$151,163
206 ($1,244)$494$751$150,412
207 ($1,244)$491$753$149,659
208 ($1,244)$489$756$148,903
209 ($1,244)$486$758$148,145
210 ($1,244)$484$761$147,385
211 ($1,244)$481$763$146,622
212 ($1,244)$479$765$145,856
213 ($1,244)$476$768$145,088
214 ($1,244)$474$770$144,318
215 ($1,244)$471$773$143,545
216 ($1,244)$469$776$142,769
Year 19 - 217 ($1,244)$466$778$141,991
218 ($1,244)$464$781$141,211
219 ($1,244)$461$783$140,428
220 ($1,244)$459$786$139,642
221 ($1,244)$456$788$138,854
222 ($1,244)$454$791$138,063
223 ($1,244)$451$793$137,269
224 ($1,244)$448$796$136,473
225 ($1,244)$446$799$135,675
226 ($1,244)$443$801$134,873
227 ($1,244)$441$804$134,069
228 ($1,244)$438$806$133,263
Year 20 - 229 ($1,244)$435$809$132,454
230 ($1,244)$433$812$131,642
231 ($1,244)$430$814$130,828
232 ($1,244)$427$817$130,011
233 ($1,244)$425$820$129,191
234 ($1,244)$422$822$128,368
235 ($1,244)$419$825$127,543
236 ($1,244)$417$828$126,716
237 ($1,244)$414$831$125,885
238 ($1,244)$411$833$125,052
239 ($1,244)$409$836$124,216
240 ($1,244)$406$839$123,377
Year 21 - 241 ($1,244)$403$841$122,536
242 ($1,244)$400$844$121,692
243 ($1,244)$398$847$120,845
244 ($1,244)$395$850$119,995
245 ($1,244)$392$852$119,143
246 ($1,244)$389$855$118,287
247 ($1,244)$386$858$117,429
248 ($1,244)$384$861$116,568
249 ($1,244)$381$864$115,705
250 ($1,244)$378$866$114,838
251 ($1,244)$375$869$113,969
252 ($1,244)$372$872$113,097
Year 22 - 253 ($1,244)$369$875$112,222
254 ($1,244)$367$878$111,344
255 ($1,244)$364$881$110,463
256 ($1,244)$361$884$109,580
257 ($1,244)$358$886$108,693
258 ($1,244)$355$889$107,804
259 ($1,244)$352$892$106,911
260 ($1,244)$349$895$106,016
261 ($1,244)$346$898$105,118
262 ($1,244)$343$901$104,217
263 ($1,244)$340$904$103,313
264 ($1,244)$337$907$102,406
Year 23 - 265 ($1,244)$335$910$101,496
266 ($1,244)$332$913$100,583
267 ($1,244)$329$916$99,667
268 ($1,244)$326$919$98,749
269 ($1,244)$323$922$97,827
270 ($1,244)$320$925$96,902
271 ($1,244)$317$928$95,974
272 ($1,244)$314$931$95,043
273 ($1,244)$310$934$94,109
274 ($1,244)$307$937$93,172
275 ($1,244)$304$940$92,232
276 ($1,244)$301$943$91,289
Year 24 - 277 ($1,244)$298$946$90,342
278 ($1,244)$295$949$89,393
279 ($1,244)$292$952$88,441
280 ($1,244)$289$956$87,485
281 ($1,244)$286$959$86,526
282 ($1,244)$283$962$85,565
283 ($1,244)$280$965$84,600
284 ($1,244)$276$968$83,632
285 ($1,244)$273$971$82,660
286 ($1,244)$270$974$81,686
287 ($1,244)$267$978$80,708
288 ($1,244)$264$981$79,728
Year 25 - 289 ($1,244)$260$984$78,744
290 ($1,244)$257$987$77,756
291 ($1,244)$254$990$76,766
292 ($1,244)$251$994$75,772
293 ($1,244)$248$997$74,775
294 ($1,244)$244$1,000$73,775
295 ($1,244)$241$1,003$72,772
296 ($1,244)$238$1,007$71,765
297 ($1,244)$234$1,010$70,755
298 ($1,244)$231$1,013$69,742
299 ($1,244)$228$1,017$68,725
300 ($1,244)$225$1,020$67,705
Year 26 - 301 ($1,244)$221$1,023$66,682
302 ($1,244)$218$1,027$65,655
303 ($1,244)$214$1,030$64,625
304 ($1,244)$211$1,033$63,592
305 ($1,244)$208$1,037$62,555
306 ($1,244)$204$1,040$61,515
307 ($1,244)$201$1,043$60,471
308 ($1,244)$198$1,047$59,425
309 ($1,244)$194$1,050$58,374
310 ($1,244)$191$1,054$57,321
311 ($1,244)$187$1,057$56,263
312 ($1,244)$184$1,061$55,203
Year 27 - 313 ($1,244)$180$1,064$54,139
314 ($1,244)$177$1,068$53,071
315 ($1,244)$173$1,071$52,000
316 ($1,244)$170$1,075$50,925
317 ($1,244)$166$1,078$49,847
318 ($1,244)$163$1,082$48,766
319 ($1,244)$159$1,085$47,680
320 ($1,244)$156$1,089$46,592
321 ($1,244)$152$1,092$45,499
322 ($1,244)$149$1,096$44,404
323 ($1,244)$145$1,099$43,304
324 ($1,244)$141$1,103$42,201
Year 28 - 325 ($1,244)$138$1,107$41,095
326 ($1,244)$134$1,110$39,984
327 ($1,244)$131$1,114$38,871
328 ($1,244)$127$1,117$37,753
329 ($1,244)$123$1,121$36,632
330 ($1,244)$120$1,125$35,507
331 ($1,244)$116$1,128$34,379
332 ($1,244)$112$1,132$33,247
333 ($1,244)$109$1,136$32,111
334 ($1,244)$105$1,140$30,971
335 ($1,244)$101$1,143$29,828
336 ($1,244)$97$1,147$28,681
Year 29 - 337 ($1,244)$94$1,151$27,530
338 ($1,244)$90$1,155$26,376
339 ($1,244)$86$1,158$25,217
340 ($1,244)$82$1,162$24,055
341 ($1,244)$79$1,166$22,889
342 ($1,244)$75$1,170$21,720
343 ($1,244)$71$1,173$20,546
344 ($1,244)$67$1,177$19,369
345 ($1,244)$63$1,181$18,188
346 ($1,244)$59$1,185$17,003
347 ($1,244)$56$1,189$15,814
348 ($1,244)$52$1,193$14,621
Year 30 - 349 ($1,244)$48$1,197$13,424
350 ($1,244)$44$1,201$12,224
351 ($1,244)$40$1,205$11,019
352 ($1,244)$36$1,208$9,811
353 ($1,244)$32$1,212$8,598
354 ($1,244)$28$1,216$7,382
355 ($1,244)$24$1,220$6,162
356 ($1,244)$20$1,224$4,937
357 ($1,244)$16$1,228$3,709
358 ($1,244)$12$1,232$2,477
359 ($1,244)$8$1,236$1,240
360 ($1,244)$4$1,240$0
TOTALS$184,801$263,200$448,001

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.