« Back to all home prices

Mortgage Payment Schedule for a $335,000 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% ($67,000) 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
$1,253 360 $183,205 $451,205

Mortgage Providers

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


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $335,000
Down Payment $67,000$268,000
Year 1 - 1 ($1,253)$855$398$267,602
2 ($1,253)$854$399$267,203
3 ($1,253)$853$401$266,802
4 ($1,253)$852$402$266,400
5 ($1,253)$850$403$265,997
6 ($1,253)$849$404$265,593
7 ($1,253)$848$406$265,187
8 ($1,253)$846$407$264,780
9 ($1,253)$845$408$264,372
10 ($1,253)$844$410$263,963
11 ($1,253)$842$411$263,552
12 ($1,253)$841$412$263,140
Year 2 - 13 ($1,253)$840$413$262,726
14 ($1,253)$839$415$262,311
15 ($1,253)$837$416$261,895
16 ($1,253)$836$417$261,478
17 ($1,253)$835$419$261,059
18 ($1,253)$833$420$260,639
19 ($1,253)$832$421$260,217
20 ($1,253)$831$423$259,794
21 ($1,253)$829$424$259,370
22 ($1,253)$828$426$258,945
23 ($1,253)$826$427$258,518
24 ($1,253)$825$428$258,090
Year 3 - 25 ($1,253)$824$430$257,660
26 ($1,253)$822$431$257,229
27 ($1,253)$821$432$256,797
28 ($1,253)$820$434$256,363
29 ($1,253)$818$435$255,928
30 ($1,253)$817$437$255,491
31 ($1,253)$815$438$255,053
32 ($1,253)$814$439$254,614
33 ($1,253)$813$441$254,173
34 ($1,253)$811$442$253,731
35 ($1,253)$810$444$253,288
36 ($1,253)$808$445$252,843
Year 4 - 37 ($1,253)$807$446$252,396
38 ($1,253)$806$448$251,949
39 ($1,253)$804$449$251,499
40 ($1,253)$803$451$251,049
41 ($1,253)$801$452$250,597
42 ($1,253)$800$454$250,143
43 ($1,253)$798$455$249,688
44 ($1,253)$797$456$249,232
45 ($1,253)$795$458$248,774
46 ($1,253)$794$459$248,315
47 ($1,253)$793$461$247,854
48 ($1,253)$791$462$247,391
Year 5 - 49 ($1,253)$790$464$246,928
50 ($1,253)$788$465$246,462
51 ($1,253)$787$467$245,996
52 ($1,253)$785$468$245,528
53 ($1,253)$784$470$245,058
54 ($1,253)$782$471$244,587
55 ($1,253)$781$473$244,114
56 ($1,253)$779$474$243,640
57 ($1,253)$778$476$243,164
58 ($1,253)$776$477$242,687
59 ($1,253)$775$479$242,208
60 ($1,253)$773$480$241,728
Year 6 - 61 ($1,253)$772$482$241,246
62 ($1,253)$770$483$240,762
63 ($1,253)$768$485$240,277
64 ($1,253)$767$486$239,791
65 ($1,253)$765$488$239,303
66 ($1,253)$764$490$238,813
67 ($1,253)$762$491$238,322
68 ($1,253)$761$493$237,830
69 ($1,253)$759$494$237,335
70 ($1,253)$757$496$236,839
71 ($1,253)$756$497$236,342
72 ($1,253)$754$499$235,843
Year 7 - 73 ($1,253)$753$501$235,342
74 ($1,253)$751$502$234,840
75 ($1,253)$750$504$234,336
76 ($1,253)$748$505$233,831
77 ($1,253)$746$507$233,324
78 ($1,253)$745$509$232,815
79 ($1,253)$743$510$232,305
80 ($1,253)$741$512$231,793
81 ($1,253)$740$514$231,280
82 ($1,253)$738$515$230,764
83 ($1,253)$737$517$230,248
84 ($1,253)$735$518$229,729
Year 8 - 85 ($1,253)$733$520$229,209
86 ($1,253)$732$522$228,687
87 ($1,253)$730$523$228,164
88 ($1,253)$728$525$227,639
89 ($1,253)$727$527$227,112
90 ($1,253)$725$528$226,583
91 ($1,253)$723$530$226,053
92 ($1,253)$721$532$225,521
93 ($1,253)$720$534$224,988
94 ($1,253)$718$535$224,452
95 ($1,253)$716$537$223,915
96 ($1,253)$715$539$223,377
Year 9 - 97 ($1,253)$713$540$222,836
98 ($1,253)$711$542$222,294
99 ($1,253)$709$544$221,750
100 ($1,253)$708$546$221,205
101 ($1,253)$706$547$220,657
102 ($1,253)$704$549$220,108
103 ($1,253)$703$551$219,558
104 ($1,253)$701$553$219,005
105 ($1,253)$699$554$218,451
106 ($1,253)$697$556$217,894
107 ($1,253)$695$558$217,337
108 ($1,253)$694$560$216,777
Year 10 - 109 ($1,253)$692$561$216,215
110 ($1,253)$690$563$215,652
111 ($1,253)$688$565$215,087
112 ($1,253)$686$567$214,520
113 ($1,253)$685$569$213,952
114 ($1,253)$683$570$213,381
115 ($1,253)$681$572$212,809
116 ($1,253)$679$574$212,235
117 ($1,253)$677$576$211,659
118 ($1,253)$676$578$211,081
119 ($1,253)$674$580$210,501
120 ($1,253)$672$581$209,920
Year 11 - 121 ($1,253)$670$583$209,336
122 ($1,253)$668$585$208,751
123 ($1,253)$666$587$208,164
124 ($1,253)$664$589$207,575
125 ($1,253)$663$591$206,984
126 ($1,253)$661$593$206,392
127 ($1,253)$659$595$205,797
128 ($1,253)$657$597$205,200
129 ($1,253)$655$598$204,602
130 ($1,253)$653$600$204,002
131 ($1,253)$651$602$203,399
132 ($1,253)$649$604$202,795
Year 12 - 133 ($1,253)$647$606$202,189
134 ($1,253)$645$608$201,581
135 ($1,253)$643$610$200,971
136 ($1,253)$641$612$200,359
137 ($1,253)$639$614$199,745
138 ($1,253)$638$616$199,130
139 ($1,253)$636$618$198,512
140 ($1,253)$634$620$197,892
141 ($1,253)$632$622$197,270
142 ($1,253)$630$624$196,647
143 ($1,253)$628$626$196,021
144 ($1,253)$626$628$195,393
Year 13 - 145 ($1,253)$624$630$194,763
146 ($1,253)$622$632$194,132
147 ($1,253)$620$634$193,498
148 ($1,253)$618$636$192,862
149 ($1,253)$616$638$192,224
150 ($1,253)$614$640$191,585
151 ($1,253)$611$642$190,943
152 ($1,253)$609$644$190,299
153 ($1,253)$607$646$189,653
154 ($1,253)$605$648$189,005
155 ($1,253)$603$650$188,355
156 ($1,253)$601$652$187,702
Year 14 - 157 ($1,253)$599$654$187,048
158 ($1,253)$597$656$186,392
159 ($1,253)$595$658$185,733
160 ($1,253)$593$661$185,073
161 ($1,253)$591$663$184,410
162 ($1,253)$589$665$183,745
163 ($1,253)$586$667$183,079
164 ($1,253)$584$669$182,410
165 ($1,253)$582$671$181,738
166 ($1,253)$580$673$181,065
167 ($1,253)$578$675$180,390
168 ($1,253)$576$678$179,712
Year 15 - 169 ($1,253)$574$680$179,032
170 ($1,253)$571$682$178,350
171 ($1,253)$569$684$177,666
172 ($1,253)$567$686$176,980
173 ($1,253)$565$688$176,291
174 ($1,253)$563$691$175,601
175 ($1,253)$560$693$174,908
176 ($1,253)$558$695$174,213
177 ($1,253)$556$697$173,515
178 ($1,253)$554$700$172,816
179 ($1,253)$552$702$172,114
180 ($1,253)$549$704$171,410
Year 16 - 181 ($1,253)$547$706$170,704
182 ($1,253)$545$709$169,995
183 ($1,253)$543$711$169,285
184 ($1,253)$540$713$168,572
185 ($1,253)$538$715$167,856
186 ($1,253)$536$718$167,139
187 ($1,253)$533$720$166,419
188 ($1,253)$531$722$165,696
189 ($1,253)$529$724$164,972
190 ($1,253)$527$727$164,245
191 ($1,253)$524$729$163,516
192 ($1,253)$522$731$162,785
Year 17 - 193 ($1,253)$520$734$162,051
194 ($1,253)$517$736$161,315
195 ($1,253)$515$738$160,576
196 ($1,253)$513$741$159,835
197 ($1,253)$510$743$159,092
198 ($1,253)$508$746$158,347
199 ($1,253)$505$748$157,599
200 ($1,253)$503$750$156,848
201 ($1,253)$501$753$156,096
202 ($1,253)$498$755$155,340
203 ($1,253)$496$758$154,583
204 ($1,253)$493$760$153,823
Year 18 - 205 ($1,253)$491$762$153,060
206 ($1,253)$489$765$152,296
207 ($1,253)$486$767$151,528
208 ($1,253)$484$770$150,759
209 ($1,253)$481$772$149,986
210 ($1,253)$479$775$149,212
211 ($1,253)$476$777$148,435
212 ($1,253)$474$780$147,655
213 ($1,253)$471$782$146,873
214 ($1,253)$469$785$146,088
215 ($1,253)$466$787$145,301
216 ($1,253)$464$790$144,512
Year 19 - 217 ($1,253)$461$792$143,720
218 ($1,253)$459$795$142,925
219 ($1,253)$456$797$142,128
220 ($1,253)$454$800$141,328
221 ($1,253)$451$802$140,526
222 ($1,253)$449$805$139,721
223 ($1,253)$446$807$138,914
224 ($1,253)$443$810$138,104
225 ($1,253)$441$813$137,291
226 ($1,253)$438$815$136,476
227 ($1,253)$436$818$135,658
228 ($1,253)$433$820$134,838
Year 20 - 229 ($1,253)$430$823$134,015
230 ($1,253)$428$826$133,189
231 ($1,253)$425$828$132,361
232 ($1,253)$422$831$131,530
233 ($1,253)$420$834$130,696
234 ($1,253)$417$836$129,860
235 ($1,253)$414$839$129,021
236 ($1,253)$412$842$128,180
237 ($1,253)$409$844$127,336
238 ($1,253)$406$847$126,489
239 ($1,253)$404$850$125,639
240 ($1,253)$401$852$124,787
Year 21 - 241 ($1,253)$398$855$123,932
242 ($1,253)$396$858$123,074
243 ($1,253)$393$861$122,213
244 ($1,253)$390$863$121,350
245 ($1,253)$387$866$120,484
246 ($1,253)$385$869$119,615
247 ($1,253)$382$872$118,744
248 ($1,253)$379$874$117,869
249 ($1,253)$376$877$116,992
250 ($1,253)$373$880$116,112
251 ($1,253)$371$883$115,229
252 ($1,253)$368$886$114,344
Year 22 - 253 ($1,253)$365$888$113,455
254 ($1,253)$362$891$112,564
255 ($1,253)$359$894$111,670
256 ($1,253)$356$897$110,773
257 ($1,253)$354$900$109,873
258 ($1,253)$351$903$108,971
259 ($1,253)$348$906$108,065
260 ($1,253)$345$908$107,157
261 ($1,253)$342$911$106,245
262 ($1,253)$339$914$105,331
263 ($1,253)$336$917$104,414
264 ($1,253)$333$920$103,494
Year 23 - 265 ($1,253)$330$923$102,571
266 ($1,253)$327$926$101,645
267 ($1,253)$324$929$100,716
268 ($1,253)$321$932$99,784
269 ($1,253)$318$935$98,849
270 ($1,253)$315$938$97,911
271 ($1,253)$313$941$96,970
272 ($1,253)$309$944$96,027
273 ($1,253)$306$947$95,080
274 ($1,253)$303$950$94,130
275 ($1,253)$300$953$93,177
276 ($1,253)$297$956$92,221
Year 24 - 277 ($1,253)$294$959$91,262
278 ($1,253)$291$962$90,300
279 ($1,253)$288$965$89,335
280 ($1,253)$285$968$88,367
281 ($1,253)$282$971$87,395
282 ($1,253)$279$974$86,421
283 ($1,253)$276$978$85,443
284 ($1,253)$273$981$84,463
285 ($1,253)$270$984$83,479
286 ($1,253)$266$987$82,492
287 ($1,253)$263$990$81,502
288 ($1,253)$260$993$80,509
Year 25 - 289 ($1,253)$257$996$79,512
290 ($1,253)$254$1,000$78,513
291 ($1,253)$251$1,003$77,510
292 ($1,253)$247$1,006$76,504
293 ($1,253)$244$1,009$75,495
294 ($1,253)$241$1,012$74,482
295 ($1,253)$238$1,016$73,467
296 ($1,253)$234$1,019$72,448
297 ($1,253)$231$1,022$71,426
298 ($1,253)$228$1,025$70,400
299 ($1,253)$225$1,029$69,372
300 ($1,253)$221$1,032$68,340
Year 26 - 301 ($1,253)$218$1,035$67,305
302 ($1,253)$215$1,039$66,266
303 ($1,253)$211$1,042$65,224
304 ($1,253)$208$1,045$64,179
305 ($1,253)$205$1,049$63,131
306 ($1,253)$201$1,052$62,079
307 ($1,253)$198$1,055$61,024
308 ($1,253)$195$1,059$59,965
309 ($1,253)$191$1,062$58,903
310 ($1,253)$188$1,065$57,838
311 ($1,253)$185$1,069$56,769
312 ($1,253)$181$1,072$55,697
Year 27 - 313 ($1,253)$178$1,076$54,621
314 ($1,253)$174$1,079$53,542
315 ($1,253)$171$1,082$52,460
316 ($1,253)$167$1,086$51,374
317 ($1,253)$164$1,089$50,284
318 ($1,253)$160$1,093$49,192
319 ($1,253)$157$1,096$48,095
320 ($1,253)$154$1,100$46,995
321 ($1,253)$150$1,103$45,892
322 ($1,253)$146$1,107$44,785
323 ($1,253)$143$1,110$43,675
324 ($1,253)$139$1,114$42,561
Year 28 - 325 ($1,253)$136$1,118$41,443
326 ($1,253)$132$1,121$40,322
327 ($1,253)$129$1,125$39,198
328 ($1,253)$125$1,128$38,069
329 ($1,253)$122$1,132$36,937
330 ($1,253)$118$1,135$35,802
331 ($1,253)$114$1,139$34,663
332 ($1,253)$111$1,143$33,520
333 ($1,253)$107$1,146$32,374
334 ($1,253)$103$1,150$31,224
335 ($1,253)$100$1,154$30,070
336 ($1,253)$96$1,157$28,913
Year 29 - 337 ($1,253)$92$1,161$27,752
338 ($1,253)$89$1,165$26,587
339 ($1,253)$85$1,168$25,418
340 ($1,253)$81$1,172$24,246
341 ($1,253)$77$1,176$23,070
342 ($1,253)$74$1,180$21,891
343 ($1,253)$70$1,183$20,707
344 ($1,253)$66$1,187$19,520
345 ($1,253)$62$1,191$18,329
346 ($1,253)$58$1,195$17,134
347 ($1,253)$55$1,199$15,935
348 ($1,253)$51$1,202$14,733
Year 30 - 349 ($1,253)$47$1,206$13,526
350 ($1,253)$43$1,210$12,316
351 ($1,253)$39$1,214$11,102
352 ($1,253)$35$1,218$9,884
353 ($1,253)$32$1,222$8,662
354 ($1,253)$28$1,226$7,437
355 ($1,253)$24$1,230$6,207
356 ($1,253)$20$1,234$4,974
357 ($1,253)$16$1,237$3,736
358 ($1,253)$12$1,241$2,495
359 ($1,253)$8$1,245$1,249
360 ($1,253)$4$1,249$0
TOTALS$183,205$268,000$451,205

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.