« 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 November 23, 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,267 360 $188,172 $456,172

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 412915
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 181005
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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
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 ($1,267)$875$392$267,608
2 ($1,267)$874$393$267,215
3 ($1,267)$873$394$266,821
4 ($1,267)$872$396$266,426
5 ($1,267)$870$397$266,029
6 ($1,267)$869$398$265,631
7 ($1,267)$868$399$265,231
8 ($1,267)$866$401$264,831
9 ($1,267)$865$402$264,428
10 ($1,267)$864$403$264,025
11 ($1,267)$862$405$263,620
12 ($1,267)$861$406$263,215
Year 2 - 13 ($1,267)$860$407$262,807
14 ($1,267)$859$409$262,399
15 ($1,267)$857$410$261,989
16 ($1,267)$856$411$261,577
17 ($1,267)$854$413$261,165
18 ($1,267)$853$414$260,751
19 ($1,267)$852$415$260,335
20 ($1,267)$850$417$259,919
21 ($1,267)$849$418$259,500
22 ($1,267)$848$419$259,081
23 ($1,267)$846$421$258,660
24 ($1,267)$845$422$258,238
Year 3 - 25 ($1,267)$844$424$257,814
26 ($1,267)$842$425$257,389
27 ($1,267)$841$426$256,963
28 ($1,267)$839$428$256,535
29 ($1,267)$838$429$256,106
30 ($1,267)$837$431$255,676
31 ($1,267)$835$432$255,244
32 ($1,267)$834$433$254,810
33 ($1,267)$832$435$254,376
34 ($1,267)$831$436$253,940
35 ($1,267)$830$438$253,502
36 ($1,267)$828$439$253,063
Year 4 - 37 ($1,267)$827$440$252,622
38 ($1,267)$825$442$252,181
39 ($1,267)$824$443$251,737
40 ($1,267)$822$445$251,292
41 ($1,267)$821$446$250,846
42 ($1,267)$819$448$250,398
43 ($1,267)$818$449$249,949
44 ($1,267)$817$451$249,499
45 ($1,267)$815$452$249,046
46 ($1,267)$814$454$248,593
47 ($1,267)$812$455$248,138
48 ($1,267)$811$457$247,681
Year 5 - 49 ($1,267)$809$458$247,223
50 ($1,267)$808$460$246,764
51 ($1,267)$806$461$246,303
52 ($1,267)$805$463$245,840
53 ($1,267)$803$464$245,376
54 ($1,267)$802$466$244,910
55 ($1,267)$800$467$244,443
56 ($1,267)$799$469$243,975
57 ($1,267)$797$470$243,504
58 ($1,267)$795$472$243,033
59 ($1,267)$794$473$242,560
60 ($1,267)$792$475$242,085
Year 6 - 61 ($1,267)$791$476$241,608
62 ($1,267)$789$478$241,131
63 ($1,267)$788$479$240,651
64 ($1,267)$786$481$240,170
65 ($1,267)$785$483$239,688
66 ($1,267)$783$484$239,203
67 ($1,267)$781$486$238,718
68 ($1,267)$780$487$238,230
69 ($1,267)$778$489$237,741
70 ($1,267)$777$491$237,251
71 ($1,267)$775$492$236,759
72 ($1,267)$773$494$236,265
Year 7 - 73 ($1,267)$772$495$235,770
74 ($1,267)$770$497$235,273
75 ($1,267)$769$499$234,774
76 ($1,267)$767$500$234,274
77 ($1,267)$765$502$233,772
78 ($1,267)$764$503$233,269
79 ($1,267)$762$505$232,763
80 ($1,267)$760$507$232,257
81 ($1,267)$759$508$231,748
82 ($1,267)$757$510$231,238
83 ($1,267)$755$512$230,726
84 ($1,267)$754$513$230,213
Year 8 - 85 ($1,267)$752$515$229,698
86 ($1,267)$750$517$229,181
87 ($1,267)$749$518$228,662
88 ($1,267)$747$520$228,142
89 ($1,267)$745$522$227,620
90 ($1,267)$744$524$227,097
91 ($1,267)$742$525$226,572
92 ($1,267)$740$527$226,045
93 ($1,267)$738$529$225,516
94 ($1,267)$737$530$224,985
95 ($1,267)$735$532$224,453
96 ($1,267)$733$534$223,919
Year 9 - 97 ($1,267)$731$536$223,384
98 ($1,267)$730$537$222,846
99 ($1,267)$728$539$222,307
100 ($1,267)$726$541$221,766
101 ($1,267)$724$543$221,223
102 ($1,267)$723$544$220,679
103 ($1,267)$721$546$220,133
104 ($1,267)$719$548$219,584
105 ($1,267)$717$550$219,035
106 ($1,267)$716$552$218,483
107 ($1,267)$714$553$217,930
108 ($1,267)$712$555$217,374
Year 10 - 109 ($1,267)$710$557$216,817
110 ($1,267)$708$559$216,258
111 ($1,267)$706$561$215,698
112 ($1,267)$705$563$215,135
113 ($1,267)$703$564$214,571
114 ($1,267)$701$566$214,005
115 ($1,267)$699$568$213,437
116 ($1,267)$697$570$212,867
117 ($1,267)$695$572$212,295
118 ($1,267)$693$574$211,721
119 ($1,267)$692$576$211,146
120 ($1,267)$690$577$210,568
Year 11 - 121 ($1,267)$688$579$209,989
122 ($1,267)$686$581$209,408
123 ($1,267)$684$583$208,825
124 ($1,267)$682$585$208,240
125 ($1,267)$680$587$207,653
126 ($1,267)$678$589$207,064
127 ($1,267)$676$591$206,473
128 ($1,267)$674$593$205,881
129 ($1,267)$673$595$205,286
130 ($1,267)$671$597$204,690
131 ($1,267)$669$598$204,091
132 ($1,267)$667$600$203,491
Year 12 - 133 ($1,267)$665$602$202,888
134 ($1,267)$663$604$202,284
135 ($1,267)$661$606$201,677
136 ($1,267)$659$608$201,069
137 ($1,267)$657$610$200,459
138 ($1,267)$655$612$199,846
139 ($1,267)$653$614$199,232
140 ($1,267)$651$616$198,616
141 ($1,267)$649$618$197,998
142 ($1,267)$647$620$197,377
143 ($1,267)$645$622$196,755
144 ($1,267)$643$624$196,130
Year 13 - 145 ($1,267)$641$626$195,504
146 ($1,267)$639$628$194,875
147 ($1,267)$637$631$194,245
148 ($1,267)$635$633$193,612
149 ($1,267)$632$635$192,978
150 ($1,267)$630$637$192,341
151 ($1,267)$628$639$191,702
152 ($1,267)$626$641$191,061
153 ($1,267)$624$643$190,418
154 ($1,267)$622$645$189,773
155 ($1,267)$620$647$189,126
156 ($1,267)$618$649$188,476
Year 14 - 157 ($1,267)$616$651$187,825
158 ($1,267)$614$654$187,171
159 ($1,267)$611$656$186,516
160 ($1,267)$609$658$185,858
161 ($1,267)$607$660$185,198
162 ($1,267)$605$662$184,536
163 ($1,267)$603$664$183,871
164 ($1,267)$601$666$183,205
165 ($1,267)$598$669$182,536
166 ($1,267)$596$671$181,865
167 ($1,267)$594$673$181,192
168 ($1,267)$592$675$180,517
Year 15 - 169 ($1,267)$590$677$179,840
170 ($1,267)$587$680$179,160
171 ($1,267)$585$682$178,478
172 ($1,267)$583$684$177,794
173 ($1,267)$581$686$177,108
174 ($1,267)$579$689$176,419
175 ($1,267)$576$691$175,728
176 ($1,267)$574$693$175,035
177 ($1,267)$572$695$174,340
178 ($1,267)$570$698$173,642
179 ($1,267)$567$700$172,942
180 ($1,267)$565$702$172,240
Year 16 - 181 ($1,267)$563$704$171,535
182 ($1,267)$560$707$170,829
183 ($1,267)$558$709$170,119
184 ($1,267)$556$711$169,408
185 ($1,267)$553$714$168,694
186 ($1,267)$551$716$167,978
187 ($1,267)$549$718$167,260
188 ($1,267)$546$721$166,539
189 ($1,267)$544$723$165,816
190 ($1,267)$542$725$165,090
191 ($1,267)$539$728$164,363
192 ($1,267)$537$730$163,632
Year 17 - 193 ($1,267)$535$733$162,900
194 ($1,267)$532$735$162,165
195 ($1,267)$530$737$161,427
196 ($1,267)$527$740$160,688
197 ($1,267)$525$742$159,945
198 ($1,267)$522$745$159,201
199 ($1,267)$520$747$158,454
200 ($1,267)$518$750$157,704
201 ($1,267)$515$752$156,952
202 ($1,267)$513$754$156,198
203 ($1,267)$510$757$155,441
204 ($1,267)$508$759$154,681
Year 18 - 205 ($1,267)$505$762$153,920
206 ($1,267)$503$764$153,155
207 ($1,267)$500$767$152,388
208 ($1,267)$498$769$151,619
209 ($1,267)$495$772$150,847
210 ($1,267)$493$774$150,073
211 ($1,267)$490$777$149,296
212 ($1,267)$488$779$148,516
213 ($1,267)$485$782$147,734
214 ($1,267)$483$785$146,950
215 ($1,267)$480$787$146,163
216 ($1,267)$477$790$145,373
Year 19 - 217 ($1,267)$475$792$144,581
218 ($1,267)$472$795$143,786
219 ($1,267)$470$797$142,989
220 ($1,267)$467$800$142,189
221 ($1,267)$464$803$141,386
222 ($1,267)$462$805$140,581
223 ($1,267)$459$808$139,773
224 ($1,267)$457$811$138,962
225 ($1,267)$454$813$138,149
226 ($1,267)$451$816$137,333
227 ($1,267)$449$819$136,515
228 ($1,267)$446$821$135,693
Year 20 - 229 ($1,267)$443$824$134,869
230 ($1,267)$441$827$134,043
231 ($1,267)$438$829$133,214
232 ($1,267)$435$832$132,382
233 ($1,267)$432$835$131,547
234 ($1,267)$430$837$130,710
235 ($1,267)$427$840$129,869
236 ($1,267)$424$843$129,026
237 ($1,267)$421$846$128,181
238 ($1,267)$419$848$127,332
239 ($1,267)$416$851$126,481
240 ($1,267)$413$854$125,627
Year 21 - 241 ($1,267)$410$857$124,770
242 ($1,267)$408$860$123,911
243 ($1,267)$405$862$123,049
244 ($1,267)$402$865$122,183
245 ($1,267)$399$868$121,315
246 ($1,267)$396$871$120,444
247 ($1,267)$393$874$119,571
248 ($1,267)$391$877$118,694
249 ($1,267)$388$879$117,815
250 ($1,267)$385$882$116,933
251 ($1,267)$382$885$116,047
252 ($1,267)$379$888$115,159
Year 22 - 253 ($1,267)$376$891$114,268
254 ($1,267)$373$894$113,375
255 ($1,267)$370$897$112,478
256 ($1,267)$367$900$111,578
257 ($1,267)$364$903$110,675
258 ($1,267)$362$906$109,770
259 ($1,267)$359$909$108,861
260 ($1,267)$356$912$107,950
261 ($1,267)$353$915$107,035
262 ($1,267)$350$917$106,118
263 ($1,267)$347$920$105,197
264 ($1,267)$344$923$104,274
Year 23 - 265 ($1,267)$341$927$103,347
266 ($1,267)$338$930$102,418
267 ($1,267)$335$933$101,485
268 ($1,267)$332$936$100,549
269 ($1,267)$328$939$99,611
270 ($1,267)$325$942$98,669
271 ($1,267)$322$945$97,724
272 ($1,267)$319$948$96,776
273 ($1,267)$316$951$95,825
274 ($1,267)$313$954$94,871
275 ($1,267)$310$957$93,914
276 ($1,267)$307$960$92,954
Year 24 - 277 ($1,267)$304$963$91,990
278 ($1,267)$301$967$91,023
279 ($1,267)$297$970$90,054
280 ($1,267)$294$973$89,081
281 ($1,267)$291$976$88,104
282 ($1,267)$288$979$87,125
283 ($1,267)$285$983$86,143
284 ($1,267)$281$986$85,157
285 ($1,267)$278$989$84,168
286 ($1,267)$275$992$83,176
287 ($1,267)$272$995$82,180
288 ($1,267)$268$999$81,182
Year 25 - 289 ($1,267)$265$1,002$80,180
290 ($1,267)$262$1,005$79,174
291 ($1,267)$259$1,009$78,166
292 ($1,267)$255$1,012$77,154
293 ($1,267)$252$1,015$76,139
294 ($1,267)$249$1,018$75,121
295 ($1,267)$245$1,022$74,099
296 ($1,267)$242$1,025$73,074
297 ($1,267)$239$1,028$72,045
298 ($1,267)$235$1,032$71,013
299 ($1,267)$232$1,035$69,978
300 ($1,267)$229$1,039$68,940
Year 26 - 301 ($1,267)$225$1,042$67,898
302 ($1,267)$222$1,045$66,852
303 ($1,267)$218$1,049$65,804
304 ($1,267)$215$1,052$64,752
305 ($1,267)$212$1,056$63,696
306 ($1,267)$208$1,059$62,637
307 ($1,267)$205$1,063$61,574
308 ($1,267)$201$1,066$60,508
309 ($1,267)$198$1,069$59,439
310 ($1,267)$194$1,073$58,366
311 ($1,267)$191$1,076$57,289
312 ($1,267)$187$1,080$56,209
Year 27 - 313 ($1,267)$184$1,084$55,126
314 ($1,267)$180$1,087$54,039
315 ($1,267)$177$1,091$52,948
316 ($1,267)$173$1,094$51,854
317 ($1,267)$169$1,098$50,756
318 ($1,267)$166$1,101$49,655
319 ($1,267)$162$1,105$48,550
320 ($1,267)$159$1,109$47,441
321 ($1,267)$155$1,112$46,329
322 ($1,267)$151$1,116$45,213
323 ($1,267)$148$1,119$44,094
324 ($1,267)$144$1,123$42,971
Year 28 - 325 ($1,267)$140$1,127$41,844
326 ($1,267)$137$1,130$40,714
327 ($1,267)$133$1,134$39,580
328 ($1,267)$129$1,138$38,442
329 ($1,267)$126$1,142$37,300
330 ($1,267)$122$1,145$36,155
331 ($1,267)$118$1,149$35,006
332 ($1,267)$114$1,153$33,853
333 ($1,267)$111$1,157$32,696
334 ($1,267)$107$1,160$31,536
335 ($1,267)$103$1,164$30,372
336 ($1,267)$99$1,168$29,204
Year 29 - 337 ($1,267)$95$1,172$28,032
338 ($1,267)$92$1,176$26,857
339 ($1,267)$88$1,179$25,677
340 ($1,267)$84$1,183$24,494
341 ($1,267)$80$1,187$23,307
342 ($1,267)$76$1,191$22,116
343 ($1,267)$72$1,195$20,921
344 ($1,267)$68$1,199$19,722
345 ($1,267)$64$1,203$18,519
346 ($1,267)$60$1,207$17,313
347 ($1,267)$57$1,211$16,102
348 ($1,267)$53$1,215$14,888
Year 30 - 349 ($1,267)$49$1,219$13,669
350 ($1,267)$45$1,222$12,447
351 ($1,267)$41$1,226$11,220
352 ($1,267)$37$1,230$9,990
353 ($1,267)$33$1,235$8,755
354 ($1,267)$29$1,239$7,517
355 ($1,267)$25$1,243$6,274
356 ($1,267)$20$1,247$5,027
357 ($1,267)$16$1,251$3,777
358 ($1,267)$12$1,255$2,522
359 ($1,267)$8$1,259$1,263
360 ($1,267)$4$1,263$0
TOTALS$188,172$268,000$456,172

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.