« 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 October 19, 2017. 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


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,250 360 $184,295 $449,895

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


NMLS #: 1023
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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

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 #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | Fees: $870 | 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  $332,000
Down Payment $66,400$265,600
Year 1 - 1 ($1,250)$859$391$265,209
2 ($1,250)$858$392$264,817
3 ($1,250)$856$393$264,423
4 ($1,250)$855$395$264,029
5 ($1,250)$854$396$263,633
6 ($1,250)$852$397$263,235
7 ($1,250)$851$399$262,837
8 ($1,250)$850$400$262,437
9 ($1,250)$849$401$262,036
10 ($1,250)$847$402$261,633
11 ($1,250)$846$404$261,230
12 ($1,250)$845$405$260,824
Year 2 - 13 ($1,250)$843$406$260,418
14 ($1,250)$842$408$260,010
15 ($1,250)$841$409$259,601
16 ($1,250)$839$410$259,191
17 ($1,250)$838$412$258,779
18 ($1,250)$837$413$258,366
19 ($1,250)$835$414$257,952
20 ($1,250)$834$416$257,536
21 ($1,250)$833$417$257,119
22 ($1,250)$831$418$256,701
23 ($1,250)$830$420$256,281
24 ($1,250)$829$421$255,860
Year 3 - 25 ($1,250)$827$422$255,438
26 ($1,250)$826$424$255,014
27 ($1,250)$825$425$254,589
28 ($1,250)$823$427$254,162
29 ($1,250)$822$428$253,734
30 ($1,250)$820$429$253,305
31 ($1,250)$819$431$252,874
32 ($1,250)$818$432$252,442
33 ($1,250)$816$433$252,009
34 ($1,250)$815$435$251,574
35 ($1,250)$813$436$251,138
36 ($1,250)$812$438$250,700
Year 4 - 37 ($1,250)$811$439$250,261
38 ($1,250)$809$441$249,820
39 ($1,250)$808$442$249,378
40 ($1,250)$806$443$248,935
41 ($1,250)$805$445$248,490
42 ($1,250)$803$446$248,044
43 ($1,250)$802$448$247,596
44 ($1,250)$801$449$247,147
45 ($1,250)$799$451$246,696
46 ($1,250)$798$452$246,244
47 ($1,250)$796$454$245,791
48 ($1,250)$795$455$245,336
Year 5 - 49 ($1,250)$793$456$244,879
50 ($1,250)$792$458$244,422
51 ($1,250)$790$459$243,962
52 ($1,250)$789$461$243,501
53 ($1,250)$787$462$243,039
54 ($1,250)$786$464$242,575
55 ($1,250)$784$465$242,110
56 ($1,250)$783$467$241,643
57 ($1,250)$781$468$241,174
58 ($1,250)$780$470$240,704
59 ($1,250)$778$471$240,233
60 ($1,250)$777$473$239,760
Year 6 - 61 ($1,250)$775$474$239,285
62 ($1,250)$774$476$238,809
63 ($1,250)$772$478$238,332
64 ($1,250)$771$479$237,853
65 ($1,250)$769$481$237,372
66 ($1,250)$768$482$236,890
67 ($1,250)$766$484$236,406
68 ($1,250)$764$485$235,921
69 ($1,250)$763$487$235,434
70 ($1,250)$761$488$234,945
71 ($1,250)$760$490$234,455
72 ($1,250)$758$492$233,964
Year 7 - 73 ($1,250)$756$493$233,471
74 ($1,250)$755$495$232,976
75 ($1,250)$753$496$232,479
76 ($1,250)$752$498$231,981
77 ($1,250)$750$500$231,482
78 ($1,250)$748$501$230,980
79 ($1,250)$747$503$230,478
80 ($1,250)$745$504$229,973
81 ($1,250)$744$506$229,467
82 ($1,250)$742$508$228,959
83 ($1,250)$740$509$228,450
84 ($1,250)$739$511$227,939
Year 8 - 85 ($1,250)$737$513$227,426
86 ($1,250)$735$514$226,912
87 ($1,250)$734$516$226,396
88 ($1,250)$732$518$225,878
89 ($1,250)$730$519$225,358
90 ($1,250)$729$521$224,837
91 ($1,250)$727$523$224,315
92 ($1,250)$725$524$223,790
93 ($1,250)$724$526$223,264
94 ($1,250)$722$528$222,736
95 ($1,250)$720$530$222,207
96 ($1,250)$718$531$221,676
Year 9 - 97 ($1,250)$717$533$221,143
98 ($1,250)$715$535$220,608
99 ($1,250)$713$536$220,072
100 ($1,250)$712$538$219,533
101 ($1,250)$710$540$218,993
102 ($1,250)$708$542$218,452
103 ($1,250)$706$543$217,908
104 ($1,250)$705$545$217,363
105 ($1,250)$703$547$216,816
106 ($1,250)$701$549$216,268
107 ($1,250)$699$550$215,717
108 ($1,250)$697$552$215,165
Year 10 - 109 ($1,250)$696$554$214,611
110 ($1,250)$694$556$214,055
111 ($1,250)$692$558$213,498
112 ($1,250)$690$559$212,938
113 ($1,250)$689$561$212,377
114 ($1,250)$687$563$211,814
115 ($1,250)$685$565$211,249
116 ($1,250)$683$567$210,683
117 ($1,250)$681$569$210,114
118 ($1,250)$679$570$209,544
119 ($1,250)$678$572$208,972
120 ($1,250)$676$574$208,397
Year 11 - 121 ($1,250)$674$576$207,822
122 ($1,250)$672$578$207,244
123 ($1,250)$670$580$206,664
124 ($1,250)$668$581$206,083
125 ($1,250)$666$583$205,499
126 ($1,250)$664$585$204,914
127 ($1,250)$663$587$204,327
128 ($1,250)$661$589$203,738
129 ($1,250)$659$591$203,147
130 ($1,250)$657$593$202,554
131 ($1,250)$655$595$201,959
132 ($1,250)$653$597$201,363
Year 12 - 133 ($1,250)$651$599$200,764
134 ($1,250)$649$601$200,163
135 ($1,250)$647$603$199,561
136 ($1,250)$645$604$198,956
137 ($1,250)$643$606$198,350
138 ($1,250)$641$608$197,742
139 ($1,250)$639$610$197,131
140 ($1,250)$637$612$196,519
141 ($1,250)$635$614$195,905
142 ($1,250)$633$616$195,288
143 ($1,250)$631$618$194,670
144 ($1,250)$629$620$194,050
Year 13 - 145 ($1,250)$627$622$193,428
146 ($1,250)$625$624$192,803
147 ($1,250)$623$626$192,177
148 ($1,250)$621$628$191,549
149 ($1,250)$619$630$190,918
150 ($1,250)$617$632$190,286
151 ($1,250)$615$634$189,651
152 ($1,250)$613$637$189,015
153 ($1,250)$611$639$188,376
154 ($1,250)$609$641$187,736
155 ($1,250)$607$643$187,093
156 ($1,250)$605$645$186,448
Year 14 - 157 ($1,250)$603$647$185,801
158 ($1,250)$601$649$185,152
159 ($1,250)$599$651$184,501
160 ($1,250)$597$653$183,848
161 ($1,250)$594$655$183,193
162 ($1,250)$592$657$182,536
163 ($1,250)$590$660$181,876
164 ($1,250)$588$662$181,214
165 ($1,250)$586$664$180,551
166 ($1,250)$584$666$179,885
167 ($1,250)$582$668$179,217
168 ($1,250)$579$670$178,546
Year 15 - 169 ($1,250)$577$672$177,874
170 ($1,250)$575$675$177,199
171 ($1,250)$573$677$176,523
172 ($1,250)$571$679$175,844
173 ($1,250)$569$681$175,162
174 ($1,250)$566$683$174,479
175 ($1,250)$564$686$173,794
176 ($1,250)$562$688$173,106
177 ($1,250)$560$690$172,416
178 ($1,250)$557$692$171,724
179 ($1,250)$555$694$171,029
180 ($1,250)$553$697$170,332
Year 16 - 181 ($1,250)$551$699$169,633
182 ($1,250)$548$701$168,932
183 ($1,250)$546$703$168,229
184 ($1,250)$544$706$167,523
185 ($1,250)$542$708$166,815
186 ($1,250)$539$710$166,104
187 ($1,250)$537$713$165,392
188 ($1,250)$535$715$164,677
189 ($1,250)$532$717$163,960
190 ($1,250)$530$720$163,240
191 ($1,250)$528$722$162,518
192 ($1,250)$525$724$161,794
Year 17 - 193 ($1,250)$523$727$161,067
194 ($1,250)$521$729$160,338
195 ($1,250)$518$731$159,607
196 ($1,250)$516$734$158,874
197 ($1,250)$514$736$158,137
198 ($1,250)$511$738$157,399
199 ($1,250)$509$741$156,658
200 ($1,250)$507$743$155,915
201 ($1,250)$504$746$155,170
202 ($1,250)$502$748$154,422
203 ($1,250)$499$750$153,671
204 ($1,250)$497$753$152,918
Year 18 - 205 ($1,250)$494$755$152,163
206 ($1,250)$492$758$151,405
207 ($1,250)$490$760$150,645
208 ($1,250)$487$763$149,883
209 ($1,250)$485$765$149,117
210 ($1,250)$482$768$148,350
211 ($1,250)$480$770$147,580
212 ($1,250)$477$773$146,807
213 ($1,250)$475$775$146,032
214 ($1,250)$472$778$145,255
215 ($1,250)$470$780$144,475
216 ($1,250)$467$783$143,692
Year 19 - 217 ($1,250)$465$785$142,907
218 ($1,250)$462$788$142,119
219 ($1,250)$460$790$141,329
220 ($1,250)$457$793$140,536
221 ($1,250)$454$795$139,741
222 ($1,250)$452$798$138,943
223 ($1,250)$449$800$138,143
224 ($1,250)$447$803$137,340
225 ($1,250)$444$806$136,534
226 ($1,250)$441$808$135,726
227 ($1,250)$439$811$134,915
228 ($1,250)$436$813$134,101
Year 20 - 229 ($1,250)$434$816$133,285
230 ($1,250)$431$819$132,467
231 ($1,250)$428$821$131,645
232 ($1,250)$426$824$130,821
233 ($1,250)$423$827$129,994
234 ($1,250)$420$829$129,165
235 ($1,250)$418$832$128,333
236 ($1,250)$415$835$127,498
237 ($1,250)$412$837$126,661
238 ($1,250)$410$840$125,821
239 ($1,250)$407$843$124,978
240 ($1,250)$404$846$124,132
Year 21 - 241 ($1,250)$401$848$123,284
242 ($1,250)$399$851$122,433
243 ($1,250)$396$854$121,579
244 ($1,250)$393$857$120,722
245 ($1,250)$390$859$119,863
246 ($1,250)$388$862$119,001
247 ($1,250)$385$865$118,136
248 ($1,250)$382$868$117,268
249 ($1,250)$379$871$116,397
250 ($1,250)$376$873$115,524
251 ($1,250)$374$876$114,648
252 ($1,250)$371$879$113,769
Year 22 - 253 ($1,250)$368$882$112,887
254 ($1,250)$365$885$112,002
255 ($1,250)$362$888$111,115
256 ($1,250)$359$890$110,224
257 ($1,250)$356$893$109,331
258 ($1,250)$354$896$108,435
259 ($1,250)$351$899$107,536
260 ($1,250)$348$902$106,634
261 ($1,250)$345$905$105,729
262 ($1,250)$342$908$104,821
263 ($1,250)$339$911$103,910
264 ($1,250)$336$914$102,996
Year 23 - 265 ($1,250)$333$917$102,080
266 ($1,250)$330$920$101,160
267 ($1,250)$327$923$100,237
268 ($1,250)$324$926$99,312
269 ($1,250)$321$929$98,383
270 ($1,250)$318$932$97,452
271 ($1,250)$315$935$96,517
272 ($1,250)$312$938$95,579
273 ($1,250)$309$941$94,639
274 ($1,250)$306$944$93,695
275 ($1,250)$303$947$92,748
276 ($1,250)$300$950$91,798
Year 24 - 277 ($1,250)$297$953$90,845
278 ($1,250)$294$956$89,889
279 ($1,250)$291$959$88,930
280 ($1,250)$288$962$87,968
281 ($1,250)$284$965$87,003
282 ($1,250)$281$968$86,035
283 ($1,250)$278$972$85,063
284 ($1,250)$275$975$84,088
285 ($1,250)$272$978$83,111
286 ($1,250)$269$981$82,130
287 ($1,250)$266$984$81,145
288 ($1,250)$262$987$80,158
Year 25 - 289 ($1,250)$259$991$79,168
290 ($1,250)$256$994$78,174
291 ($1,250)$253$997$77,177
292 ($1,250)$250$1,000$76,177
293 ($1,250)$246$1,003$75,173
294 ($1,250)$243$1,007$74,167
295 ($1,250)$240$1,010$73,157
296 ($1,250)$237$1,013$72,144
297 ($1,250)$233$1,016$71,127
298 ($1,250)$230$1,020$70,107
299 ($1,250)$227$1,023$69,084
300 ($1,250)$223$1,026$68,058
Year 26 - 301 ($1,250)$220$1,030$67,028
302 ($1,250)$217$1,033$65,995
303 ($1,250)$213$1,036$64,959
304 ($1,250)$210$1,040$63,919
305 ($1,250)$207$1,043$62,876
306 ($1,250)$203$1,046$61,830
307 ($1,250)$200$1,050$60,780
308 ($1,250)$197$1,053$59,727
309 ($1,250)$193$1,057$58,670
310 ($1,250)$190$1,060$57,610
311 ($1,250)$186$1,063$56,547
312 ($1,250)$183$1,067$55,480
Year 27 - 313 ($1,250)$179$1,070$54,410
314 ($1,250)$176$1,074$53,336
315 ($1,250)$172$1,077$52,259
316 ($1,250)$169$1,081$51,178
317 ($1,250)$165$1,084$50,094
318 ($1,250)$162$1,088$49,006
319 ($1,250)$158$1,091$47,915
320 ($1,250)$155$1,095$46,820
321 ($1,250)$151$1,098$45,722
322 ($1,250)$148$1,102$44,620
323 ($1,250)$144$1,105$43,514
324 ($1,250)$141$1,109$42,405
Year 28 - 325 ($1,250)$137$1,113$41,293
326 ($1,250)$134$1,116$40,176
327 ($1,250)$130$1,120$39,057
328 ($1,250)$126$1,123$37,933
329 ($1,250)$123$1,127$36,806
330 ($1,250)$119$1,131$35,675
331 ($1,250)$115$1,134$34,541
332 ($1,250)$112$1,138$33,403
333 ($1,250)$108$1,142$32,261
334 ($1,250)$104$1,145$31,116
335 ($1,250)$101$1,149$29,967
336 ($1,250)$97$1,153$28,814
Year 29 - 337 ($1,250)$93$1,157$27,658
338 ($1,250)$89$1,160$26,497
339 ($1,250)$86$1,164$25,333
340 ($1,250)$82$1,168$24,165
341 ($1,250)$78$1,172$22,994
342 ($1,250)$74$1,175$21,818
343 ($1,250)$71$1,179$20,639
344 ($1,250)$67$1,183$19,456
345 ($1,250)$63$1,187$18,270
346 ($1,250)$59$1,191$17,079
347 ($1,250)$55$1,194$15,884
348 ($1,250)$51$1,198$14,686
Year 30 - 349 ($1,250)$47$1,202$13,484
350 ($1,250)$44$1,206$12,278
351 ($1,250)$40$1,210$11,068
352 ($1,250)$36$1,214$9,854
353 ($1,250)$32$1,218$8,636
354 ($1,250)$28$1,222$7,414
355 ($1,250)$24$1,226$6,188
356 ($1,250)$20$1,230$4,959
357 ($1,250)$16$1,234$3,725
358 ($1,250)$12$1,238$2,487
359 ($1,250)$8$1,242$1,246
360 ($1,250)$4$1,246$0
TOTALS$184,295$265,600$449,895

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.