« Back to all home prices

Mortgage Payment Schedule for a $330,000 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 18, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($66,000) may require pre-mortgage insurance


4.04% is current rate for 30-year fixed
3.49% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,266 360 $191,930 $455,930

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,199 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 3.990% | Fees: $592 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $885 | 30 day rate lock

NMLS #: 790396
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 7706
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.500% | Rate: 4.490% | Fees: $299 | 45 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $330,000
Down Payment $66,000$264,000
Year 1 - 1 ($1,266)$889$378$263,622
2 ($1,266)$888$379$263,243
3 ($1,266)$886$380$262,863
4 ($1,266)$885$381$262,482
5 ($1,266)$884$383$262,099
6 ($1,266)$882$384$261,715
7 ($1,266)$881$385$261,329
8 ($1,266)$880$387$260,943
9 ($1,266)$879$388$260,555
10 ($1,266)$877$389$260,166
11 ($1,266)$876$391$259,775
12 ($1,266)$875$392$259,383
Year 2 - 13 ($1,266)$873$393$258,990
14 ($1,266)$872$395$258,595
15 ($1,266)$871$396$258,199
16 ($1,266)$869$397$257,802
17 ($1,266)$868$399$257,404
18 ($1,266)$867$400$257,004
19 ($1,266)$865$401$256,603
20 ($1,266)$864$403$256,200
21 ($1,266)$863$404$255,796
22 ($1,266)$861$405$255,391
23 ($1,266)$860$407$254,984
24 ($1,266)$858$408$254,576
Year 3 - 25 ($1,266)$857$409$254,167
26 ($1,266)$856$411$253,756
27 ($1,266)$854$412$253,344
28 ($1,266)$853$414$252,930
29 ($1,266)$852$415$252,515
30 ($1,266)$850$416$252,099
31 ($1,266)$849$418$251,681
32 ($1,266)$847$419$251,262
33 ($1,266)$846$421$250,842
34 ($1,266)$844$422$250,420
35 ($1,266)$843$423$249,996
36 ($1,266)$842$425$249,571
Year 4 - 37 ($1,266)$840$426$249,145
38 ($1,266)$839$428$248,717
39 ($1,266)$837$429$248,288
40 ($1,266)$836$431$247,858
41 ($1,266)$834$432$247,426
42 ($1,266)$833$433$246,992
43 ($1,266)$832$435$246,557
44 ($1,266)$830$436$246,121
45 ($1,266)$829$438$245,683
46 ($1,266)$827$439$245,244
47 ($1,266)$826$441$244,803
48 ($1,266)$824$442$244,361
Year 5 - 49 ($1,266)$823$444$243,917
50 ($1,266)$821$445$243,471
51 ($1,266)$820$447$243,025
52 ($1,266)$818$448$242,576
53 ($1,266)$817$450$242,127
54 ($1,266)$815$451$241,675
55 ($1,266)$814$453$241,222
56 ($1,266)$812$454$240,768
57 ($1,266)$811$456$240,312
58 ($1,266)$809$457$239,855
59 ($1,266)$808$459$239,396
60 ($1,266)$806$461$238,935
Year 6 - 61 ($1,266)$804$462$238,473
62 ($1,266)$803$464$238,010
63 ($1,266)$801$465$237,545
64 ($1,266)$800$467$237,078
65 ($1,266)$798$468$236,609
66 ($1,266)$797$470$236,140
67 ($1,266)$795$471$235,668
68 ($1,266)$793$473$235,195
69 ($1,266)$792$475$234,720
70 ($1,266)$790$476$234,244
71 ($1,266)$789$478$233,766
72 ($1,266)$787$479$233,287
Year 7 - 73 ($1,266)$785$481$232,806
74 ($1,266)$784$483$232,323
75 ($1,266)$782$484$231,839
76 ($1,266)$781$486$231,353
77 ($1,266)$779$488$230,865
78 ($1,266)$777$489$230,376
79 ($1,266)$776$491$229,885
80 ($1,266)$774$493$229,393
81 ($1,266)$772$494$228,898
82 ($1,266)$771$496$228,403
83 ($1,266)$769$498$227,905
84 ($1,266)$767$499$227,406
Year 8 - 85 ($1,266)$766$501$226,905
86 ($1,266)$764$503$226,402
87 ($1,266)$762$504$225,898
88 ($1,266)$761$506$225,392
89 ($1,266)$759$508$224,885
90 ($1,266)$757$509$224,375
91 ($1,266)$755$511$223,864
92 ($1,266)$754$513$223,351
93 ($1,266)$752$515$222,837
94 ($1,266)$750$516$222,321
95 ($1,266)$748$518$221,803
96 ($1,266)$747$520$221,283
Year 9 - 97 ($1,266)$745$521$220,761
98 ($1,266)$743$523$220,238
99 ($1,266)$741$525$219,713
100 ($1,266)$740$527$219,186
101 ($1,266)$738$529$218,658
102 ($1,266)$736$530$218,127
103 ($1,266)$734$532$217,595
104 ($1,266)$733$534$217,061
105 ($1,266)$731$536$216,526
106 ($1,266)$729$538$215,988
107 ($1,266)$727$539$215,449
108 ($1,266)$725$541$214,908
Year 10 - 109 ($1,266)$724$543$214,365
110 ($1,266)$722$545$213,820
111 ($1,266)$720$547$213,273
112 ($1,266)$718$548$212,725
113 ($1,266)$716$550$212,175
114 ($1,266)$714$552$211,623
115 ($1,266)$712$554$211,069
116 ($1,266)$711$556$210,513
117 ($1,266)$709$558$209,955
118 ($1,266)$707$560$209,395
119 ($1,266)$705$562$208,834
120 ($1,266)$703$563$208,270
Year 11 - 121 ($1,266)$701$565$207,705
122 ($1,266)$699$567$207,138
123 ($1,266)$697$569$206,569
124 ($1,266)$695$571$205,998
125 ($1,266)$694$573$205,425
126 ($1,266)$692$575$204,850
127 ($1,266)$690$577$204,273
128 ($1,266)$688$579$203,694
129 ($1,266)$686$581$203,114
130 ($1,266)$684$583$202,531
131 ($1,266)$682$585$201,946
132 ($1,266)$680$587$201,360
Year 12 - 133 ($1,266)$678$589$200,771
134 ($1,266)$676$591$200,181
135 ($1,266)$674$593$199,588
136 ($1,266)$672$595$198,994
137 ($1,266)$670$597$198,397
138 ($1,266)$668$599$197,799
139 ($1,266)$666$601$197,198
140 ($1,266)$664$603$196,596
141 ($1,266)$662$605$195,991
142 ($1,266)$660$607$195,384
143 ($1,266)$658$609$194,776
144 ($1,266)$656$611$194,165
Year 13 - 145 ($1,266)$654$613$193,552
146 ($1,266)$652$615$192,937
147 ($1,266)$650$617$192,320
148 ($1,266)$647$619$191,701
149 ($1,266)$645$621$191,080
150 ($1,266)$643$623$190,457
151 ($1,266)$641$625$189,832
152 ($1,266)$639$627$189,204
153 ($1,266)$637$629$188,575
154 ($1,266)$635$632$187,943
155 ($1,266)$633$634$187,310
156 ($1,266)$631$636$186,674
Year 14 - 157 ($1,266)$628$638$186,036
158 ($1,266)$626$640$185,396
159 ($1,266)$624$642$184,753
160 ($1,266)$622$644$184,109
161 ($1,266)$620$647$183,462
162 ($1,266)$618$649$182,813
163 ($1,266)$615$651$182,162
164 ($1,266)$613$653$181,509
165 ($1,266)$611$655$180,854
166 ($1,266)$609$658$180,196
167 ($1,266)$607$660$179,536
168 ($1,266)$604$662$178,874
Year 15 - 169 ($1,266)$602$664$178,210
170 ($1,266)$600$666$177,544
171 ($1,266)$598$669$176,875
172 ($1,266)$595$671$176,204
173 ($1,266)$593$673$175,531
174 ($1,266)$591$676$174,855
175 ($1,266)$589$678$174,177
176 ($1,266)$586$680$173,497
177 ($1,266)$584$682$172,815
178 ($1,266)$582$685$172,130
179 ($1,266)$580$687$171,443
180 ($1,266)$577$689$170,754
Year 16 - 181 ($1,266)$575$692$170,062
182 ($1,266)$573$694$169,368
183 ($1,266)$570$696$168,672
184 ($1,266)$568$699$167,974
185 ($1,266)$566$701$167,273
186 ($1,266)$563$703$166,569
187 ($1,266)$561$706$165,864
188 ($1,266)$558$708$165,156
189 ($1,266)$556$710$164,445
190 ($1,266)$554$713$163,732
191 ($1,266)$551$715$163,017
192 ($1,266)$549$718$162,299
Year 17 - 193 ($1,266)$546$720$161,579
194 ($1,266)$544$722$160,857
195 ($1,266)$542$725$160,132
196 ($1,266)$539$727$159,405
197 ($1,266)$537$730$158,675
198 ($1,266)$534$732$157,942
199 ($1,266)$532$735$157,208
200 ($1,266)$529$737$156,471
201 ($1,266)$527$740$155,731
202 ($1,266)$524$742$154,989
203 ($1,266)$522$745$154,244
204 ($1,266)$519$747$153,497
Year 18 - 205 ($1,266)$517$750$152,747
206 ($1,266)$514$752$151,995
207 ($1,266)$512$755$151,240
208 ($1,266)$509$757$150,483
209 ($1,266)$507$760$149,723
210 ($1,266)$504$762$148,961
211 ($1,266)$502$765$148,196
212 ($1,266)$499$768$147,428
213 ($1,266)$496$770$146,658
214 ($1,266)$494$773$145,885
215 ($1,266)$491$775$145,110
216 ($1,266)$489$778$144,332
Year 19 - 217 ($1,266)$486$781$143,551
218 ($1,266)$483$783$142,768
219 ($1,266)$481$786$141,982
220 ($1,266)$478$788$141,194
221 ($1,266)$475$791$140,403
222 ($1,266)$473$794$139,609
223 ($1,266)$470$796$138,813
224 ($1,266)$467$799$138,013
225 ($1,266)$465$802$137,212
226 ($1,266)$462$805$136,407
227 ($1,266)$459$807$135,600
228 ($1,266)$457$810$134,790
Year 20 - 229 ($1,266)$454$813$133,977
230 ($1,266)$451$815$133,162
231 ($1,266)$448$818$132,344
232 ($1,266)$446$821$131,523
233 ($1,266)$443$824$130,699
234 ($1,266)$440$826$129,873
235 ($1,266)$437$829$129,043
236 ($1,266)$434$832$128,211
237 ($1,266)$432$835$127,376
238 ($1,266)$429$838$126,539
239 ($1,266)$426$840$125,698
240 ($1,266)$423$843$124,855
Year 21 - 241 ($1,266)$420$846$124,009
242 ($1,266)$417$849$123,160
243 ($1,266)$415$852$122,308
244 ($1,266)$412$855$121,453
245 ($1,266)$409$858$120,596
246 ($1,266)$406$860$119,735
247 ($1,266)$403$863$118,872
248 ($1,266)$400$866$118,006
249 ($1,266)$397$869$117,137
250 ($1,266)$394$872$116,264
251 ($1,266)$391$875$115,389
252 ($1,266)$388$878$114,511
Year 22 - 253 ($1,266)$386$881$113,630
254 ($1,266)$383$884$112,747
255 ($1,266)$380$887$111,860
256 ($1,266)$377$890$110,970
257 ($1,266)$374$893$110,077
258 ($1,266)$371$896$109,181
259 ($1,266)$368$899$108,282
260 ($1,266)$365$902$107,380
261 ($1,266)$362$905$106,475
262 ($1,266)$358$908$105,567
263 ($1,266)$355$911$104,656
264 ($1,266)$352$914$103,742
Year 23 - 265 ($1,266)$349$917$102,825
266 ($1,266)$346$920$101,905
267 ($1,266)$343$923$100,981
268 ($1,266)$340$927$100,055
269 ($1,266)$337$930$99,125
270 ($1,266)$334$933$98,192
271 ($1,266)$331$936$97,256
272 ($1,266)$327$939$96,317
273 ($1,266)$324$942$95,375
274 ($1,266)$321$945$94,430
275 ($1,266)$318$949$93,481
276 ($1,266)$315$952$92,529
Year 24 - 277 ($1,266)$312$955$91,575
278 ($1,266)$308$958$90,616
279 ($1,266)$305$961$89,655
280 ($1,266)$302$965$88,690
281 ($1,266)$299$968$87,722
282 ($1,266)$295$971$86,751
283 ($1,266)$292$974$85,777
284 ($1,266)$289$978$84,799
285 ($1,266)$285$981$83,818
286 ($1,266)$282$984$82,834
287 ($1,266)$279$988$81,846
288 ($1,266)$276$991$80,855
Year 25 - 289 ($1,266)$272$994$79,861
290 ($1,266)$269$998$78,864
291 ($1,266)$266$1,001$77,863
292 ($1,266)$262$1,004$76,858
293 ($1,266)$259$1,008$75,851
294 ($1,266)$255$1,011$74,839
295 ($1,266)$252$1,015$73,825
296 ($1,266)$249$1,018$72,807
297 ($1,266)$245$1,021$71,786
298 ($1,266)$242$1,025$70,761
299 ($1,266)$238$1,028$69,733
300 ($1,266)$235$1,032$68,701
Year 26 - 301 ($1,266)$231$1,035$67,666
302 ($1,266)$228$1,039$66,627
303 ($1,266)$224$1,042$65,585
304 ($1,266)$221$1,046$64,539
305 ($1,266)$217$1,049$63,490
306 ($1,266)$214$1,053$62,437
307 ($1,266)$210$1,056$61,381
308 ($1,266)$207$1,060$60,321
309 ($1,266)$203$1,063$59,258
310 ($1,266)$200$1,067$58,191
311 ($1,266)$196$1,071$57,120
312 ($1,266)$192$1,074$56,046
Year 27 - 313 ($1,266)$189$1,078$54,968
314 ($1,266)$185$1,081$53,887
315 ($1,266)$181$1,085$52,802
316 ($1,266)$178$1,089$51,713
317 ($1,266)$174$1,092$50,621
318 ($1,266)$170$1,096$49,525
319 ($1,266)$167$1,100$48,425
320 ($1,266)$163$1,103$47,322
321 ($1,266)$159$1,107$46,214
322 ($1,266)$156$1,111$45,104
323 ($1,266)$152$1,115$43,989
324 ($1,266)$148$1,118$42,871
Year 28 - 325 ($1,266)$144$1,122$41,748
326 ($1,266)$141$1,126$40,622
327 ($1,266)$137$1,130$39,493
328 ($1,266)$133$1,134$38,359
329 ($1,266)$129$1,137$37,222
330 ($1,266)$125$1,141$36,081
331 ($1,266)$121$1,145$34,936
332 ($1,266)$118$1,149$33,787
333 ($1,266)$114$1,153$32,634
334 ($1,266)$110$1,157$31,478
335 ($1,266)$106$1,160$30,317
336 ($1,266)$102$1,164$29,153
Year 29 - 337 ($1,266)$98$1,168$27,984
338 ($1,266)$94$1,172$26,812
339 ($1,266)$90$1,176$25,636
340 ($1,266)$86$1,180$24,456
341 ($1,266)$82$1,184$23,272
342 ($1,266)$78$1,188$22,083
343 ($1,266)$74$1,192$20,891
344 ($1,266)$70$1,196$19,695
345 ($1,266)$66$1,200$18,495
346 ($1,266)$62$1,204$17,291
347 ($1,266)$58$1,208$16,083
348 ($1,266)$54$1,212$14,870
Year 30 - 349 ($1,266)$50$1,216$13,654
350 ($1,266)$46$1,221$12,433
351 ($1,266)$42$1,225$11,209
352 ($1,266)$38$1,229$9,980
353 ($1,266)$34$1,233$8,747
354 ($1,266)$29$1,237$7,510
355 ($1,266)$25$1,241$6,269
356 ($1,266)$21$1,245$5,024
357 ($1,266)$17$1,250$3,774
358 ($1,266)$13$1,254$2,520
359 ($1,266)$8$1,258$1,262
360 ($1,266)$4$1,262$0
TOTALS$191,930$264,000$455,930

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.