« 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 September 21, 2017. 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


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
$1,235 360 $180,471 $444,471

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | Fees: $0 | 45 day rate lock

NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.646% | Rate: 3.625% | Fees: $650 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 30 day rate lock

NMLS #: 898791
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.802% | Rate: 3.750% | Fees: $1,595 | 60 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 #: 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

$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 #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $5 | 30 day rate lock

$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  $330,000
Down Payment $66,000$264,000
Year 1 - 1 ($1,235)$843$392$263,608
2 ($1,235)$841$393$263,215
3 ($1,235)$840$395$262,820
4 ($1,235)$839$396$262,424
5 ($1,235)$838$397$262,027
6 ($1,235)$836$398$261,629
7 ($1,235)$835$400$261,229
8 ($1,235)$834$401$260,828
9 ($1,235)$832$402$260,426
10 ($1,235)$831$403$260,023
11 ($1,235)$830$405$259,618
12 ($1,235)$829$406$259,212
Year 2 - 13 ($1,235)$827$407$258,805
14 ($1,235)$826$409$258,396
15 ($1,235)$825$410$257,986
16 ($1,235)$823$411$257,575
17 ($1,235)$822$413$257,162
18 ($1,235)$821$414$256,749
19 ($1,235)$819$415$256,333
20 ($1,235)$818$417$255,917
21 ($1,235)$817$418$255,499
22 ($1,235)$815$419$255,080
23 ($1,235)$814$421$254,659
24 ($1,235)$813$422$254,237
Year 3 - 25 ($1,235)$811$423$253,814
26 ($1,235)$810$425$253,390
27 ($1,235)$809$426$252,964
28 ($1,235)$807$427$252,537
29 ($1,235)$806$429$252,108
30 ($1,235)$805$430$251,678
31 ($1,235)$803$431$251,247
32 ($1,235)$802$433$250,814
33 ($1,235)$801$434$250,380
34 ($1,235)$799$436$249,944
35 ($1,235)$798$437$249,507
36 ($1,235)$796$438$249,069
Year 4 - 37 ($1,235)$795$440$248,629
38 ($1,235)$794$441$248,188
39 ($1,235)$792$443$247,746
40 ($1,235)$791$444$247,302
41 ($1,235)$789$445$246,856
42 ($1,235)$788$447$246,410
43 ($1,235)$786$448$245,961
44 ($1,235)$785$450$245,512
45 ($1,235)$784$451$245,061
46 ($1,235)$782$452$244,608
47 ($1,235)$781$454$244,154
48 ($1,235)$779$455$243,699
Year 5 - 49 ($1,235)$778$457$243,242
50 ($1,235)$776$458$242,784
51 ($1,235)$775$460$242,324
52 ($1,235)$773$461$241,863
53 ($1,235)$772$463$241,400
54 ($1,235)$770$464$240,936
55 ($1,235)$769$466$240,470
56 ($1,235)$768$467$240,003
57 ($1,235)$766$469$239,535
58 ($1,235)$765$470$239,064
59 ($1,235)$763$472$238,593
60 ($1,235)$762$473$238,120
Year 6 - 61 ($1,235)$760$475$237,645
62 ($1,235)$758$476$237,169
63 ($1,235)$757$478$236,691
64 ($1,235)$755$479$236,212
65 ($1,235)$754$481$235,731
66 ($1,235)$752$482$235,249
67 ($1,235)$751$484$234,765
68 ($1,235)$749$485$234,280
69 ($1,235)$748$487$233,793
70 ($1,235)$746$488$233,305
71 ($1,235)$745$490$232,815
72 ($1,235)$743$492$232,323
Year 7 - 73 ($1,235)$741$493$231,830
74 ($1,235)$740$495$231,335
75 ($1,235)$738$496$230,839
76 ($1,235)$737$498$230,341
77 ($1,235)$735$499$229,841
78 ($1,235)$734$501$229,340
79 ($1,235)$732$503$228,838
80 ($1,235)$730$504$228,333
81 ($1,235)$729$506$227,828
82 ($1,235)$727$507$227,320
83 ($1,235)$726$509$226,811
84 ($1,235)$724$511$226,300
Year 8 - 85 ($1,235)$722$512$225,788
86 ($1,235)$721$514$225,274
87 ($1,235)$719$516$224,758
88 ($1,235)$717$517$224,241
89 ($1,235)$716$519$223,722
90 ($1,235)$714$521$223,201
91 ($1,235)$712$522$222,679
92 ($1,235)$711$524$222,155
93 ($1,235)$709$526$221,630
94 ($1,235)$707$527$221,102
95 ($1,235)$706$529$220,573
96 ($1,235)$704$531$220,043
Year 9 - 97 ($1,235)$702$532$219,510
98 ($1,235)$701$534$218,976
99 ($1,235)$699$536$218,441
100 ($1,235)$697$537$217,903
101 ($1,235)$695$539$217,364
102 ($1,235)$694$541$216,823
103 ($1,235)$692$543$216,281
104 ($1,235)$690$544$215,736
105 ($1,235)$689$546$215,190
106 ($1,235)$687$548$214,642
107 ($1,235)$685$550$214,093
108 ($1,235)$683$551$213,541
Year 10 - 109 ($1,235)$682$553$212,988
110 ($1,235)$680$555$212,433
111 ($1,235)$678$557$211,877
112 ($1,235)$676$558$211,318
113 ($1,235)$674$560$210,758
114 ($1,235)$673$562$210,196
115 ($1,235)$671$564$209,633
116 ($1,235)$669$566$209,067
117 ($1,235)$667$567$208,500
118 ($1,235)$665$569$207,930
119 ($1,235)$664$571$207,359
120 ($1,235)$662$573$206,787
Year 11 - 121 ($1,235)$660$575$206,212
122 ($1,235)$658$576$205,636
123 ($1,235)$656$578$205,057
124 ($1,235)$654$580$204,477
125 ($1,235)$653$582$203,895
126 ($1,235)$651$584$203,311
127 ($1,235)$649$586$202,725
128 ($1,235)$647$588$202,138
129 ($1,235)$645$589$201,548
130 ($1,235)$643$591$200,957
131 ($1,235)$641$593$200,364
132 ($1,235)$639$595$199,769
Year 12 - 133 ($1,235)$638$597$199,171
134 ($1,235)$636$599$198,573
135 ($1,235)$634$601$197,972
136 ($1,235)$632$603$197,369
137 ($1,235)$630$605$196,764
138 ($1,235)$628$607$196,158
139 ($1,235)$626$609$195,549
140 ($1,235)$624$611$194,938
141 ($1,235)$622$612$194,326
142 ($1,235)$620$614$193,712
143 ($1,235)$618$616$193,095
144 ($1,235)$616$618$192,477
Year 13 - 145 ($1,235)$614$620$191,857
146 ($1,235)$612$622$191,234
147 ($1,235)$610$624$190,610
148 ($1,235)$608$626$189,984
149 ($1,235)$606$628$189,355
150 ($1,235)$604$630$188,725
151 ($1,235)$602$632$188,093
152 ($1,235)$600$634$187,459
153 ($1,235)$598$636$186,822
154 ($1,235)$596$638$186,184
155 ($1,235)$594$640$185,543
156 ($1,235)$592$642$184,901
Year 14 - 157 ($1,235)$590$644$184,256
158 ($1,235)$588$647$183,610
159 ($1,235)$586$649$182,961
160 ($1,235)$584$651$182,311
161 ($1,235)$582$653$181,658
162 ($1,235)$580$655$181,003
163 ($1,235)$578$657$180,346
164 ($1,235)$576$659$179,687
165 ($1,235)$574$661$179,026
166 ($1,235)$571$663$178,363
167 ($1,235)$569$665$177,697
168 ($1,235)$567$667$177,030
Year 15 - 169 ($1,235)$565$670$176,360
170 ($1,235)$563$672$175,688
171 ($1,235)$561$674$175,014
172 ($1,235)$559$676$174,338
173 ($1,235)$556$678$173,660
174 ($1,235)$554$680$172,980
175 ($1,235)$552$683$172,297
176 ($1,235)$550$685$171,613
177 ($1,235)$548$687$170,926
178 ($1,235)$546$689$170,237
179 ($1,235)$543$691$169,545
180 ($1,235)$541$694$168,852
Year 16 - 181 ($1,235)$539$696$168,156
182 ($1,235)$537$698$167,458
183 ($1,235)$534$700$166,758
184 ($1,235)$532$702$166,056
185 ($1,235)$530$705$165,351
186 ($1,235)$528$707$164,644
187 ($1,235)$525$709$163,935
188 ($1,235)$523$711$163,223
189 ($1,235)$521$714$162,510
190 ($1,235)$519$716$161,794
191 ($1,235)$516$718$161,076
192 ($1,235)$514$721$160,355
Year 17 - 193 ($1,235)$512$723$159,632
194 ($1,235)$509$725$158,907
195 ($1,235)$507$727$158,180
196 ($1,235)$505$730$157,450
197 ($1,235)$503$732$156,718
198 ($1,235)$500$734$155,983
199 ($1,235)$498$737$155,246
200 ($1,235)$495$739$154,507
201 ($1,235)$493$742$153,766
202 ($1,235)$491$744$153,022
203 ($1,235)$488$746$152,276
204 ($1,235)$486$749$151,527
Year 18 - 205 ($1,235)$484$751$150,776
206 ($1,235)$481$753$150,023
207 ($1,235)$479$756$149,267
208 ($1,235)$476$758$148,509
209 ($1,235)$474$761$147,748
210 ($1,235)$472$763$146,985
211 ($1,235)$469$766$146,219
212 ($1,235)$467$768$145,451
213 ($1,235)$464$770$144,681
214 ($1,235)$462$773$143,908
215 ($1,235)$459$775$143,133
216 ($1,235)$457$778$142,355
Year 19 - 217 ($1,235)$454$780$141,575
218 ($1,235)$452$783$140,792
219 ($1,235)$449$785$140,007
220 ($1,235)$447$788$139,219
221 ($1,235)$444$790$138,428
222 ($1,235)$442$793$137,636
223 ($1,235)$439$795$136,840
224 ($1,235)$437$798$136,042
225 ($1,235)$434$800$135,242
226 ($1,235)$432$803$134,439
227 ($1,235)$429$806$133,633
228 ($1,235)$427$808$132,825
Year 20 - 229 ($1,235)$424$811$132,015
230 ($1,235)$421$813$131,201
231 ($1,235)$419$816$130,385
232 ($1,235)$416$818$129,567
233 ($1,235)$414$821$128,746
234 ($1,235)$411$824$127,922
235 ($1,235)$408$826$127,096
236 ($1,235)$406$829$126,267
237 ($1,235)$403$832$125,435
238 ($1,235)$400$834$124,601
239 ($1,235)$398$837$123,764
240 ($1,235)$395$840$122,924
Year 21 - 241 ($1,235)$392$842$122,082
242 ($1,235)$390$845$121,237
243 ($1,235)$387$848$120,389
244 ($1,235)$384$850$119,539
245 ($1,235)$382$853$118,686
246 ($1,235)$379$856$117,830
247 ($1,235)$376$859$116,971
248 ($1,235)$373$861$116,110
249 ($1,235)$371$864$115,246
250 ($1,235)$368$867$114,379
251 ($1,235)$365$870$113,510
252 ($1,235)$362$872$112,637
Year 22 - 253 ($1,235)$360$875$111,762
254 ($1,235)$357$878$110,884
255 ($1,235)$354$881$110,003
256 ($1,235)$351$884$109,120
257 ($1,235)$348$886$108,233
258 ($1,235)$345$889$107,344
259 ($1,235)$343$892$106,452
260 ($1,235)$340$895$105,557
261 ($1,235)$337$898$104,660
262 ($1,235)$334$901$103,759
263 ($1,235)$331$903$102,856
264 ($1,235)$328$906$101,949
Year 23 - 265 ($1,235)$325$909$101,040
266 ($1,235)$322$912$100,128
267 ($1,235)$320$915$99,213
268 ($1,235)$317$918$98,295
269 ($1,235)$314$921$97,374
270 ($1,235)$311$924$96,450
271 ($1,235)$308$927$95,523
272 ($1,235)$305$930$94,593
273 ($1,235)$302$933$93,661
274 ($1,235)$299$936$92,725
275 ($1,235)$296$939$91,786
276 ($1,235)$293$942$90,845
Year 24 - 277 ($1,235)$290$945$89,900
278 ($1,235)$287$948$88,952
279 ($1,235)$284$951$88,001
280 ($1,235)$281$954$87,048
281 ($1,235)$278$957$86,091
282 ($1,235)$275$960$85,131
283 ($1,235)$272$963$84,168
284 ($1,235)$269$966$83,202
285 ($1,235)$266$969$82,233
286 ($1,235)$262$972$81,261
287 ($1,235)$259$975$80,285
288 ($1,235)$256$978$79,307
Year 25 - 289 ($1,235)$253$982$78,326
290 ($1,235)$250$985$77,341
291 ($1,235)$247$988$76,353
292 ($1,235)$244$991$75,362
293 ($1,235)$241$994$74,368
294 ($1,235)$237$997$73,371
295 ($1,235)$234$1,000$72,370
296 ($1,235)$231$1,004$71,367
297 ($1,235)$228$1,007$70,360
298 ($1,235)$225$1,010$69,350
299 ($1,235)$221$1,013$68,336
300 ($1,235)$218$1,017$67,320
Year 26 - 301 ($1,235)$215$1,020$66,300
302 ($1,235)$212$1,023$65,277
303 ($1,235)$208$1,026$64,251
304 ($1,235)$205$1,030$63,221
305 ($1,235)$202$1,033$62,188
306 ($1,235)$198$1,036$61,152
307 ($1,235)$195$1,039$60,113
308 ($1,235)$192$1,043$59,070
309 ($1,235)$189$1,046$58,024
310 ($1,235)$185$1,049$56,974
311 ($1,235)$182$1,053$55,922
312 ($1,235)$178$1,056$54,865
Year 27 - 313 ($1,235)$175$1,060$53,806
314 ($1,235)$172$1,063$52,743
315 ($1,235)$168$1,066$51,677
316 ($1,235)$165$1,070$50,607
317 ($1,235)$162$1,073$49,534
318 ($1,235)$158$1,077$48,457
319 ($1,235)$155$1,080$47,377
320 ($1,235)$151$1,083$46,294
321 ($1,235)$148$1,087$45,207
322 ($1,235)$144$1,090$44,117
323 ($1,235)$141$1,094$43,023
324 ($1,235)$137$1,097$41,926
Year 28 - 325 ($1,235)$134$1,101$40,825
326 ($1,235)$130$1,104$39,720
327 ($1,235)$127$1,108$38,612
328 ($1,235)$123$1,111$37,501
329 ($1,235)$120$1,115$36,386
330 ($1,235)$116$1,119$35,268
331 ($1,235)$113$1,122$34,146
332 ($1,235)$109$1,126$33,020
333 ($1,235)$105$1,129$31,891
334 ($1,235)$102$1,133$30,758
335 ($1,235)$98$1,136$29,621
336 ($1,235)$95$1,140$28,481
Year 29 - 337 ($1,235)$91$1,144$27,337
338 ($1,235)$87$1,147$26,190
339 ($1,235)$84$1,151$25,039
340 ($1,235)$80$1,155$23,884
341 ($1,235)$76$1,158$22,726
342 ($1,235)$73$1,162$21,564
343 ($1,235)$69$1,166$20,398
344 ($1,235)$65$1,170$19,228
345 ($1,235)$61$1,173$18,055
346 ($1,235)$58$1,177$16,878
347 ($1,235)$54$1,181$15,697
348 ($1,235)$50$1,185$14,513
Year 30 - 349 ($1,235)$46$1,188$13,325
350 ($1,235)$43$1,192$12,132
351 ($1,235)$39$1,196$10,936
352 ($1,235)$35$1,200$9,737
353 ($1,235)$31$1,204$8,533
354 ($1,235)$27$1,207$7,326
355 ($1,235)$23$1,211$6,115
356 ($1,235)$20$1,215$4,899
357 ($1,235)$16$1,219$3,680
358 ($1,235)$12$1,223$2,458
359 ($1,235)$8$1,227$1,231
360 ($1,235)$4$1,231$0
TOTALS$180,471$264,000$444,471

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.