« Back to all home prices

Mortgage Payment Schedule for a $332,000 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 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($66,400) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,266 360 $190,334 $455,934

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 244476 | State Lic #: MC-5877
$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 #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 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  $332,000
Down Payment $66,400$265,600
Year 1 - 1 ($1,266)$883$383$265,217
2 ($1,266)$882$385$264,832
3 ($1,266)$881$386$264,446
4 ($1,266)$879$387$264,059
5 ($1,266)$878$388$263,670
6 ($1,266)$877$390$263,281
7 ($1,266)$875$391$262,890
8 ($1,266)$874$392$262,497
9 ($1,266)$873$394$262,103
10 ($1,266)$871$395$261,708
11 ($1,266)$870$396$261,312
12 ($1,266)$869$398$260,915
Year 2 - 13 ($1,266)$868$399$260,516
14 ($1,266)$866$400$260,115
15 ($1,266)$865$402$259,714
16 ($1,266)$864$403$259,311
17 ($1,266)$862$404$258,907
18 ($1,266)$861$406$258,501
19 ($1,266)$860$407$258,094
20 ($1,266)$858$408$257,686
21 ($1,266)$857$410$257,276
22 ($1,266)$855$411$256,865
23 ($1,266)$854$412$256,452
24 ($1,266)$853$414$256,039
Year 3 - 25 ($1,266)$851$415$255,624
26 ($1,266)$850$417$255,207
27 ($1,266)$849$418$254,789
28 ($1,266)$847$419$254,370
29 ($1,266)$846$421$253,949
30 ($1,266)$844$422$253,527
31 ($1,266)$843$424$253,103
32 ($1,266)$842$425$252,679
33 ($1,266)$840$426$252,252
34 ($1,266)$839$428$251,824
35 ($1,266)$837$429$251,395
36 ($1,266)$836$431$250,965
Year 4 - 37 ($1,266)$834$432$250,533
38 ($1,266)$833$433$250,099
39 ($1,266)$832$435$249,664
40 ($1,266)$830$436$249,228
41 ($1,266)$829$438$248,790
42 ($1,266)$827$439$248,351
43 ($1,266)$826$441$247,910
44 ($1,266)$824$442$247,468
45 ($1,266)$823$444$247,024
46 ($1,266)$821$445$246,579
47 ($1,266)$820$447$246,133
48 ($1,266)$818$448$245,685
Year 5 - 49 ($1,266)$817$450$245,235
50 ($1,266)$815$451$244,784
51 ($1,266)$814$453$244,331
52 ($1,266)$812$454$243,877
53 ($1,266)$811$456$243,422
54 ($1,266)$809$457$242,965
55 ($1,266)$808$459$242,506
56 ($1,266)$806$460$242,046
57 ($1,266)$805$462$241,584
58 ($1,266)$803$463$241,121
59 ($1,266)$802$465$240,656
60 ($1,266)$800$466$240,190
Year 6 - 61 ($1,266)$799$468$239,722
62 ($1,266)$797$469$239,253
63 ($1,266)$796$471$238,782
64 ($1,266)$794$473$238,309
65 ($1,266)$792$474$237,835
66 ($1,266)$791$476$237,359
67 ($1,266)$789$477$236,882
68 ($1,266)$788$479$236,403
69 ($1,266)$786$480$235,923
70 ($1,266)$784$482$235,441
71 ($1,266)$783$484$234,957
72 ($1,266)$781$485$234,472
Year 7 - 73 ($1,266)$780$487$233,985
74 ($1,266)$778$488$233,496
75 ($1,266)$776$490$233,006
76 ($1,266)$775$492$232,515
77 ($1,266)$773$493$232,021
78 ($1,266)$771$495$231,526
79 ($1,266)$770$497$231,029
80 ($1,266)$768$498$230,531
81 ($1,266)$767$500$230,031
82 ($1,266)$765$502$229,530
83 ($1,266)$763$503$229,026
84 ($1,266)$762$505$228,521
Year 8 - 85 ($1,266)$760$507$228,015
86 ($1,266)$758$508$227,506
87 ($1,266)$756$510$226,996
88 ($1,266)$755$512$226,485
89 ($1,266)$753$513$225,971
90 ($1,266)$751$515$225,456
91 ($1,266)$750$517$224,939
92 ($1,266)$748$519$224,421
93 ($1,266)$746$520$223,900
94 ($1,266)$744$522$223,378
95 ($1,266)$743$524$222,855
96 ($1,266)$741$525$222,329
Year 9 - 97 ($1,266)$739$527$221,802
98 ($1,266)$737$529$221,273
99 ($1,266)$736$531$220,742
100 ($1,266)$734$533$220,210
101 ($1,266)$732$534$219,675
102 ($1,266)$730$536$219,139
103 ($1,266)$729$538$218,601
104 ($1,266)$727$540$218,062
105 ($1,266)$725$541$217,520
106 ($1,266)$723$543$216,977
107 ($1,266)$721$545$216,432
108 ($1,266)$720$547$215,885
Year 10 - 109 ($1,266)$718$549$215,337
110 ($1,266)$716$550$214,786
111 ($1,266)$714$552$214,234
112 ($1,266)$712$554$213,680
113 ($1,266)$710$556$213,124
114 ($1,266)$709$558$212,566
115 ($1,266)$707$560$212,006
116 ($1,266)$705$562$211,444
117 ($1,266)$703$563$210,881
118 ($1,266)$701$565$210,316
119 ($1,266)$699$567$209,749
120 ($1,266)$697$569$209,179
Year 11 - 121 ($1,266)$696$571$208,608
122 ($1,266)$694$573$208,036
123 ($1,266)$692$575$207,461
124 ($1,266)$690$577$206,884
125 ($1,266)$688$579$206,306
126 ($1,266)$686$581$205,725
127 ($1,266)$684$582$205,143
128 ($1,266)$682$584$204,558
129 ($1,266)$680$586$203,972
130 ($1,266)$678$588$203,384
131 ($1,266)$676$590$202,793
132 ($1,266)$674$592$202,201
Year 12 - 133 ($1,266)$672$594$201,607
134 ($1,266)$670$596$201,011
135 ($1,266)$668$598$200,413
136 ($1,266)$666$600$199,813
137 ($1,266)$664$602$199,211
138 ($1,266)$662$604$198,606
139 ($1,266)$660$606$198,000
140 ($1,266)$658$608$197,392
141 ($1,266)$656$610$196,782
142 ($1,266)$654$612$196,170
143 ($1,266)$652$614$195,556
144 ($1,266)$650$616$194,939
Year 13 - 145 ($1,266)$648$618$194,321
146 ($1,266)$646$620$193,701
147 ($1,266)$644$622$193,078
148 ($1,266)$642$624$192,454
149 ($1,266)$640$627$191,827
150 ($1,266)$638$629$191,199
151 ($1,266)$636$631$190,568
152 ($1,266)$634$633$189,935
153 ($1,266)$632$635$189,300
154 ($1,266)$629$637$188,663
155 ($1,266)$627$639$188,024
156 ($1,266)$625$641$187,382
Year 14 - 157 ($1,266)$623$643$186,739
158 ($1,266)$621$646$186,093
159 ($1,266)$619$648$185,446
160 ($1,266)$617$650$184,796
161 ($1,266)$614$652$184,144
162 ($1,266)$612$654$183,490
163 ($1,266)$610$656$182,833
164 ($1,266)$608$659$182,175
165 ($1,266)$606$661$181,514
166 ($1,266)$604$663$180,851
167 ($1,266)$601$665$180,186
168 ($1,266)$599$667$179,518
Year 15 - 169 ($1,266)$597$670$178,849
170 ($1,266)$595$672$178,177
171 ($1,266)$592$674$177,503
172 ($1,266)$590$676$176,827
173 ($1,266)$588$679$176,148
174 ($1,266)$586$681$175,467
175 ($1,266)$583$683$174,784
176 ($1,266)$581$685$174,099
177 ($1,266)$579$688$173,411
178 ($1,266)$577$690$172,721
179 ($1,266)$574$692$172,029
180 ($1,266)$572$694$171,335
Year 16 - 181 ($1,266)$570$697$170,638
182 ($1,266)$567$699$169,939
183 ($1,266)$565$701$169,237
184 ($1,266)$563$704$168,534
185 ($1,266)$560$706$167,828
186 ($1,266)$558$708$167,119
187 ($1,266)$556$711$166,408
188 ($1,266)$553$713$165,695
189 ($1,266)$551$716$164,980
190 ($1,266)$549$718$164,262
191 ($1,266)$546$720$163,541
192 ($1,266)$544$723$162,819
Year 17 - 193 ($1,266)$541$725$162,093
194 ($1,266)$539$728$161,366
195 ($1,266)$537$730$160,636
196 ($1,266)$534$732$159,904
197 ($1,266)$532$735$159,169
198 ($1,266)$529$737$158,432
199 ($1,266)$527$740$157,692
200 ($1,266)$524$742$156,950
201 ($1,266)$522$745$156,205
202 ($1,266)$519$747$155,458
203 ($1,266)$517$750$154,708
204 ($1,266)$514$752$153,956
Year 18 - 205 ($1,266)$512$755$153,202
206 ($1,266)$509$757$152,445
207 ($1,266)$507$760$151,685
208 ($1,266)$504$762$150,923
209 ($1,266)$502$765$150,158
210 ($1,266)$499$767$149,391
211 ($1,266)$497$770$148,621
212 ($1,266)$494$772$147,849
213 ($1,266)$492$775$147,074
214 ($1,266)$489$777$146,297
215 ($1,266)$486$780$145,517
216 ($1,266)$484$783$144,734
Year 19 - 217 ($1,266)$481$785$143,949
218 ($1,266)$479$788$143,161
219 ($1,266)$476$790$142,370
220 ($1,266)$473$793$141,577
221 ($1,266)$471$796$140,782
222 ($1,266)$468$798$139,983
223 ($1,266)$465$801$139,182
224 ($1,266)$463$804$138,378
225 ($1,266)$460$806$137,572
226 ($1,266)$457$809$136,763
227 ($1,266)$455$812$135,951
228 ($1,266)$452$814$135,137
Year 20 - 229 ($1,266)$449$817$134,320
230 ($1,266)$447$820$133,500
231 ($1,266)$444$823$132,677
232 ($1,266)$441$825$131,852
233 ($1,266)$438$828$131,024
234 ($1,266)$436$831$130,193
235 ($1,266)$433$834$129,359
236 ($1,266)$430$836$128,523
237 ($1,266)$427$839$127,684
238 ($1,266)$425$842$126,842
239 ($1,266)$422$845$125,997
240 ($1,266)$419$848$125,150
Year 21 - 241 ($1,266)$416$850$124,299
242 ($1,266)$413$853$123,446
243 ($1,266)$410$856$122,590
244 ($1,266)$408$859$121,731
245 ($1,266)$405$862$120,869
246 ($1,266)$402$865$120,005
247 ($1,266)$399$867$119,137
248 ($1,266)$396$870$118,267
249 ($1,266)$393$873$117,394
250 ($1,266)$390$876$116,518
251 ($1,266)$387$879$115,639
252 ($1,266)$384$882$114,757
Year 22 - 253 ($1,266)$382$885$113,872
254 ($1,266)$379$888$112,984
255 ($1,266)$376$891$112,093
256 ($1,266)$373$894$111,199
257 ($1,266)$370$897$110,302
258 ($1,266)$367$900$109,403
259 ($1,266)$364$903$108,500
260 ($1,266)$361$906$107,594
261 ($1,266)$358$909$106,686
262 ($1,266)$355$912$105,774
263 ($1,266)$352$915$104,859
264 ($1,266)$349$918$103,941
Year 23 - 265 ($1,266)$346$921$103,020
266 ($1,266)$343$924$102,096
267 ($1,266)$339$927$101,169
268 ($1,266)$336$930$100,239
269 ($1,266)$333$933$99,306
270 ($1,266)$330$936$98,370
271 ($1,266)$327$939$97,430
272 ($1,266)$324$943$96,488
273 ($1,266)$321$946$95,542
274 ($1,266)$318$949$94,593
275 ($1,266)$315$952$93,641
276 ($1,266)$311$955$92,686
Year 24 - 277 ($1,266)$308$958$91,728
278 ($1,266)$305$961$90,766
279 ($1,266)$302$965$89,802
280 ($1,266)$299$968$88,834
281 ($1,266)$295$971$87,863
282 ($1,266)$292$974$86,888
283 ($1,266)$289$978$85,911
284 ($1,266)$286$981$84,930
285 ($1,266)$282$984$83,946
286 ($1,266)$279$987$82,959
287 ($1,266)$276$991$81,968
288 ($1,266)$273$994$80,974
Year 25 - 289 ($1,266)$269$997$79,977
290 ($1,266)$266$1,001$78,976
291 ($1,266)$263$1,004$77,972
292 ($1,266)$259$1,007$76,965
293 ($1,266)$256$1,011$75,955
294 ($1,266)$253$1,014$74,941
295 ($1,266)$249$1,017$73,923
296 ($1,266)$246$1,021$72,903
297 ($1,266)$242$1,024$71,878
298 ($1,266)$239$1,027$70,851
299 ($1,266)$236$1,031$69,820
300 ($1,266)$232$1,034$68,786
Year 26 - 301 ($1,266)$229$1,038$67,748
302 ($1,266)$225$1,041$66,707
303 ($1,266)$222$1,045$65,662
304 ($1,266)$218$1,048$64,614
305 ($1,266)$215$1,052$63,562
306 ($1,266)$211$1,055$62,507
307 ($1,266)$208$1,059$61,449
308 ($1,266)$204$1,062$60,386
309 ($1,266)$201$1,066$59,321
310 ($1,266)$197$1,069$58,251
311 ($1,266)$194$1,073$57,179
312 ($1,266)$190$1,076$56,102
Year 27 - 313 ($1,266)$187$1,080$55,022
314 ($1,266)$183$1,084$53,939
315 ($1,266)$179$1,087$52,852
316 ($1,266)$176$1,091$51,761
317 ($1,266)$172$1,094$50,666
318 ($1,266)$168$1,098$49,568
319 ($1,266)$165$1,102$48,467
320 ($1,266)$161$1,105$47,361
321 ($1,266)$157$1,109$46,252
322 ($1,266)$154$1,113$45,140
323 ($1,266)$150$1,116$44,023
324 ($1,266)$146$1,120$42,903
Year 28 - 325 ($1,266)$143$1,124$41,779
326 ($1,266)$139$1,128$40,652
327 ($1,266)$135$1,131$39,521
328 ($1,266)$131$1,135$38,385
329 ($1,266)$128$1,139$37,247
330 ($1,266)$124$1,143$36,104
331 ($1,266)$120$1,146$34,958
332 ($1,266)$116$1,150$33,807
333 ($1,266)$112$1,154$32,653
334 ($1,266)$109$1,158$31,495
335 ($1,266)$105$1,162$30,334
336 ($1,266)$101$1,166$29,168
Year 29 - 337 ($1,266)$97$1,170$27,998
338 ($1,266)$93$1,173$26,825
339 ($1,266)$89$1,177$25,648
340 ($1,266)$85$1,181$24,467
341 ($1,266)$81$1,185$23,281
342 ($1,266)$77$1,189$22,092
343 ($1,266)$73$1,193$20,899
344 ($1,266)$69$1,197$19,702
345 ($1,266)$66$1,201$18,501
346 ($1,266)$62$1,205$17,296
347 ($1,266)$58$1,209$16,087
348 ($1,266)$53$1,213$14,874
Year 30 - 349 ($1,266)$49$1,217$13,657
350 ($1,266)$45$1,221$12,436
351 ($1,266)$41$1,225$11,211
352 ($1,266)$37$1,229$9,982
353 ($1,266)$33$1,233$8,749
354 ($1,266)$29$1,237$7,511
355 ($1,266)$25$1,242$6,270
356 ($1,266)$21$1,246$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$190,334$265,600$455,934

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.