« Back to all home prices

Mortgage Payment Schedule for a $337,000 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% ($67,400) 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
$1,269 360 $187,071 $456,671

Mortgage Providers

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


$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 #: 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 #: 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.762% | Rate: 3.750% | Fees: $353 | 30 day rate lock

NMLS #: 2258 | State Lic #: MC-4673
$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 #: 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  $337,000
Down Payment $67,400$269,600
Year 1 - 1 ($1,269)$872$397$269,203
2 ($1,269)$870$398$268,805
3 ($1,269)$869$399$268,406
4 ($1,269)$868$401$268,005
5 ($1,269)$867$402$267,603
6 ($1,269)$865$403$267,200
7 ($1,269)$864$405$266,795
8 ($1,269)$863$406$266,389
9 ($1,269)$861$407$265,982
10 ($1,269)$860$409$265,574
11 ($1,269)$859$410$265,164
12 ($1,269)$857$411$264,753
Year 2 - 13 ($1,269)$856$412$264,340
14 ($1,269)$855$414$263,926
15 ($1,269)$853$415$263,511
16 ($1,269)$852$417$263,095
17 ($1,269)$851$418$262,677
18 ($1,269)$849$419$262,257
19 ($1,269)$848$421$261,837
20 ($1,269)$847$422$261,415
21 ($1,269)$845$423$260,992
22 ($1,269)$844$425$260,567
23 ($1,269)$842$426$260,141
24 ($1,269)$841$427$259,714
Year 3 - 25 ($1,269)$840$429$259,285
26 ($1,269)$838$430$258,855
27 ($1,269)$837$432$258,423
28 ($1,269)$836$433$257,990
29 ($1,269)$834$434$257,556
30 ($1,269)$833$436$257,120
31 ($1,269)$831$437$256,683
32 ($1,269)$830$439$256,244
33 ($1,269)$829$440$255,804
34 ($1,269)$827$441$255,363
35 ($1,269)$826$443$254,920
36 ($1,269)$824$444$254,476
Year 4 - 37 ($1,269)$823$446$254,030
38 ($1,269)$821$447$253,583
39 ($1,269)$820$449$253,134
40 ($1,269)$818$450$252,684
41 ($1,269)$817$452$252,233
42 ($1,269)$816$453$251,780
43 ($1,269)$814$454$251,325
44 ($1,269)$813$456$250,869
45 ($1,269)$811$457$250,412
46 ($1,269)$810$459$249,953
47 ($1,269)$808$460$249,493
48 ($1,269)$807$462$249,031
Year 5 - 49 ($1,269)$805$463$248,567
50 ($1,269)$804$465$248,103
51 ($1,269)$802$466$247,636
52 ($1,269)$801$468$247,168
53 ($1,269)$799$469$246,699
54 ($1,269)$798$471$246,228
55 ($1,269)$796$472$245,756
56 ($1,269)$795$474$245,282
57 ($1,269)$793$475$244,806
58 ($1,269)$792$477$244,329
59 ($1,269)$790$479$243,851
60 ($1,269)$788$480$243,371
Year 6 - 61 ($1,269)$787$482$242,889
62 ($1,269)$785$483$242,406
63 ($1,269)$784$485$241,921
64 ($1,269)$782$486$241,435
65 ($1,269)$781$488$240,947
66 ($1,269)$779$489$240,458
67 ($1,269)$777$491$239,967
68 ($1,269)$776$493$239,474
69 ($1,269)$774$494$238,980
70 ($1,269)$773$496$238,484
71 ($1,269)$771$497$237,986
72 ($1,269)$769$499$237,487
Year 7 - 73 ($1,269)$768$501$236,987
74 ($1,269)$766$502$236,484
75 ($1,269)$765$504$235,981
76 ($1,269)$763$506$235,475
77 ($1,269)$761$507$234,968
78 ($1,269)$760$509$234,459
79 ($1,269)$758$510$233,949
80 ($1,269)$756$512$233,436
81 ($1,269)$755$514$232,923
82 ($1,269)$753$515$232,407
83 ($1,269)$751$517$231,890
84 ($1,269)$750$519$231,371
Year 8 - 85 ($1,269)$748$520$230,851
86 ($1,269)$746$522$230,329
87 ($1,269)$745$524$229,805
88 ($1,269)$743$525$229,280
89 ($1,269)$741$527$228,752
90 ($1,269)$740$529$228,224
91 ($1,269)$738$531$227,693
92 ($1,269)$736$532$227,161
93 ($1,269)$734$534$226,627
94 ($1,269)$733$536$226,091
95 ($1,269)$731$538$225,553
96 ($1,269)$729$539$225,014
Year 9 - 97 ($1,269)$728$541$224,473
98 ($1,269)$726$543$223,930
99 ($1,269)$724$544$223,386
100 ($1,269)$722$546$222,840
101 ($1,269)$721$548$222,292
102 ($1,269)$719$550$221,742
103 ($1,269)$717$552$221,190
104 ($1,269)$715$553$220,637
105 ($1,269)$713$555$220,082
106 ($1,269)$712$557$219,525
107 ($1,269)$710$559$218,966
108 ($1,269)$708$561$218,406
Year 10 - 109 ($1,269)$706$562$217,843
110 ($1,269)$704$564$217,279
111 ($1,269)$703$566$216,713
112 ($1,269)$701$568$216,145
113 ($1,269)$699$570$215,576
114 ($1,269)$697$572$215,004
115 ($1,269)$695$573$214,431
116 ($1,269)$693$575$213,855
117 ($1,269)$691$577$213,278
118 ($1,269)$690$579$212,699
119 ($1,269)$688$581$212,119
120 ($1,269)$686$583$211,536
Year 11 - 121 ($1,269)$684$585$210,951
122 ($1,269)$682$586$210,365
123 ($1,269)$680$588$209,777
124 ($1,269)$678$590$209,186
125 ($1,269)$676$592$208,594
126 ($1,269)$674$594$208,000
127 ($1,269)$673$596$207,404
128 ($1,269)$671$598$206,806
129 ($1,269)$669$600$206,206
130 ($1,269)$667$602$205,605
131 ($1,269)$665$604$205,001
132 ($1,269)$663$606$204,395
Year 12 - 133 ($1,269)$661$608$203,787
134 ($1,269)$659$610$203,178
135 ($1,269)$657$612$202,566
136 ($1,269)$655$614$201,953
137 ($1,269)$653$616$201,337
138 ($1,269)$651$618$200,720
139 ($1,269)$649$620$200,100
140 ($1,269)$647$622$199,479
141 ($1,269)$645$624$198,855
142 ($1,269)$643$626$198,229
143 ($1,269)$641$628$197,602
144 ($1,269)$639$630$196,972
Year 13 - 145 ($1,269)$637$632$196,341
146 ($1,269)$635$634$195,707
147 ($1,269)$633$636$195,071
148 ($1,269)$631$638$194,433
149 ($1,269)$629$640$193,793
150 ($1,269)$627$642$193,152
151 ($1,269)$625$644$192,508
152 ($1,269)$622$646$191,861
153 ($1,269)$620$648$191,213
154 ($1,269)$618$650$190,563
155 ($1,269)$616$652$189,911
156 ($1,269)$614$654$189,256
Year 14 - 157 ($1,269)$612$657$188,600
158 ($1,269)$610$659$187,941
159 ($1,269)$608$661$187,280
160 ($1,269)$606$663$186,617
161 ($1,269)$603$665$185,952
162 ($1,269)$601$667$185,285
163 ($1,269)$599$669$184,615
164 ($1,269)$597$672$183,943
165 ($1,269)$595$674$183,270
166 ($1,269)$593$676$182,594
167 ($1,269)$590$678$181,916
168 ($1,269)$588$680$181,235
Year 15 - 169 ($1,269)$586$683$180,553
170 ($1,269)$584$685$179,868
171 ($1,269)$582$687$179,181
172 ($1,269)$579$689$178,492
173 ($1,269)$577$691$177,800
174 ($1,269)$575$694$177,107
175 ($1,269)$573$696$176,411
176 ($1,269)$570$698$175,713
177 ($1,269)$568$700$175,012
178 ($1,269)$566$703$174,310
179 ($1,269)$564$705$173,605
180 ($1,269)$561$707$172,898
Year 16 - 181 ($1,269)$559$709$172,188
182 ($1,269)$557$712$171,476
183 ($1,269)$554$714$170,762
184 ($1,269)$552$716$170,046
185 ($1,269)$550$719$169,327
186 ($1,269)$547$721$168,606
187 ($1,269)$545$723$167,883
188 ($1,269)$543$726$167,157
189 ($1,269)$540$728$166,429
190 ($1,269)$538$730$165,699
191 ($1,269)$536$733$164,966
192 ($1,269)$533$735$164,231
Year 17 - 193 ($1,269)$531$738$163,493
194 ($1,269)$529$740$162,753
195 ($1,269)$526$742$162,011
196 ($1,269)$524$745$161,266
197 ($1,269)$521$747$160,519
198 ($1,269)$519$750$159,770
199 ($1,269)$517$752$159,018
200 ($1,269)$514$754$158,263
201 ($1,269)$512$757$157,506
202 ($1,269)$509$759$156,747
203 ($1,269)$507$762$155,985
204 ($1,269)$504$764$155,221
Year 18 - 205 ($1,269)$502$767$154,455
206 ($1,269)$499$769$153,686
207 ($1,269)$497$772$152,914
208 ($1,269)$494$774$152,140
209 ($1,269)$492$777$151,363
210 ($1,269)$489$779$150,584
211 ($1,269)$487$782$149,802
212 ($1,269)$484$784$149,018
213 ($1,269)$482$787$148,232
214 ($1,269)$479$789$147,442
215 ($1,269)$477$792$146,650
216 ($1,269)$474$794$145,856
Year 19 - 217 ($1,269)$472$797$145,059
218 ($1,269)$469$800$144,260
219 ($1,269)$466$802$143,458
220 ($1,269)$464$805$142,653
221 ($1,269)$461$807$141,846
222 ($1,269)$459$810$141,036
223 ($1,269)$456$813$140,223
224 ($1,269)$453$815$139,408
225 ($1,269)$451$818$138,590
226 ($1,269)$448$820$137,770
227 ($1,269)$445$823$136,947
228 ($1,269)$443$826$136,121
Year 20 - 229 ($1,269)$440$828$135,293
230 ($1,269)$437$831$134,462
231 ($1,269)$435$834$133,628
232 ($1,269)$432$836$132,791
233 ($1,269)$429$839$131,952
234 ($1,269)$427$842$131,110
235 ($1,269)$424$845$130,266
236 ($1,269)$421$847$129,418
237 ($1,269)$418$850$128,568
238 ($1,269)$416$853$127,715
239 ($1,269)$413$856$126,860
240 ($1,269)$410$858$126,002
Year 21 - 241 ($1,269)$407$861$125,140
242 ($1,269)$405$864$124,276
243 ($1,269)$402$867$123,410
244 ($1,269)$399$870$122,540
245 ($1,269)$396$872$121,668
246 ($1,269)$393$875$120,793
247 ($1,269)$391$878$119,915
248 ($1,269)$388$881$119,034
249 ($1,269)$385$884$118,150
250 ($1,269)$382$887$117,264
251 ($1,269)$379$889$116,374
252 ($1,269)$376$892$115,482
Year 22 - 253 ($1,269)$373$895$114,587
254 ($1,269)$370$898$113,689
255 ($1,269)$368$901$112,788
256 ($1,269)$365$904$111,884
257 ($1,269)$362$907$110,978
258 ($1,269)$359$910$110,068
259 ($1,269)$356$913$109,155
260 ($1,269)$353$916$108,240
261 ($1,269)$350$919$107,321
262 ($1,269)$347$922$106,399
263 ($1,269)$344$925$105,475
264 ($1,269)$341$927$104,547
Year 23 - 265 ($1,269)$338$930$103,617
266 ($1,269)$335$934$102,683
267 ($1,269)$332$937$101,747
268 ($1,269)$329$940$100,807
269 ($1,269)$326$943$99,865
270 ($1,269)$323$946$98,919
271 ($1,269)$320$949$97,971
272 ($1,269)$317$952$97,019
273 ($1,269)$314$955$96,064
274 ($1,269)$311$958$95,106
275 ($1,269)$308$961$94,145
276 ($1,269)$304$964$93,181
Year 24 - 277 ($1,269)$301$967$92,214
278 ($1,269)$298$970$91,243
279 ($1,269)$295$974$90,270
280 ($1,269)$292$977$89,293
281 ($1,269)$289$980$88,313
282 ($1,269)$286$983$87,330
283 ($1,269)$282$986$86,344
284 ($1,269)$279$989$85,355
285 ($1,269)$276$993$84,362
286 ($1,269)$273$996$83,366
287 ($1,269)$270$999$82,367
288 ($1,269)$266$1,002$81,365
Year 25 - 289 ($1,269)$263$1,005$80,360
290 ($1,269)$260$1,009$79,351
291 ($1,269)$257$1,012$78,339
292 ($1,269)$253$1,015$77,324
293 ($1,269)$250$1,019$76,305
294 ($1,269)$247$1,022$75,284
295 ($1,269)$243$1,025$74,258
296 ($1,269)$240$1,028$73,230
297 ($1,269)$237$1,032$72,198
298 ($1,269)$233$1,035$71,163
299 ($1,269)$230$1,038$70,125
300 ($1,269)$227$1,042$69,083
Year 26 - 301 ($1,269)$223$1,045$68,038
302 ($1,269)$220$1,049$66,989
303 ($1,269)$217$1,052$65,937
304 ($1,269)$213$1,055$64,882
305 ($1,269)$210$1,059$63,823
306 ($1,269)$206$1,062$62,761
307 ($1,269)$203$1,066$61,695
308 ($1,269)$199$1,069$60,626
309 ($1,269)$196$1,073$59,554
310 ($1,269)$193$1,076$58,478
311 ($1,269)$189$1,079$57,399
312 ($1,269)$186$1,083$56,316
Year 27 - 313 ($1,269)$182$1,086$55,229
314 ($1,269)$179$1,090$54,139
315 ($1,269)$175$1,093$53,046
316 ($1,269)$172$1,097$51,949
317 ($1,269)$168$1,101$50,848
318 ($1,269)$164$1,104$49,744
319 ($1,269)$161$1,108$48,636
320 ($1,269)$157$1,111$47,525
321 ($1,269)$154$1,115$46,410
322 ($1,269)$150$1,118$45,292
323 ($1,269)$146$1,122$44,170
324 ($1,269)$143$1,126$43,044
Year 28 - 325 ($1,269)$139$1,129$41,915
326 ($1,269)$136$1,133$40,782
327 ($1,269)$132$1,137$39,645
328 ($1,269)$128$1,140$38,505
329 ($1,269)$124$1,144$37,360
330 ($1,269)$121$1,148$36,213
331 ($1,269)$117$1,151$35,061
332 ($1,269)$113$1,155$33,906
333 ($1,269)$110$1,159$32,747
334 ($1,269)$106$1,163$31,585
335 ($1,269)$102$1,166$30,418
336 ($1,269)$98$1,170$29,248
Year 29 - 337 ($1,269)$95$1,174$28,074
338 ($1,269)$91$1,178$26,896
339 ($1,269)$87$1,182$25,715
340 ($1,269)$83$1,185$24,529
341 ($1,269)$79$1,189$23,340
342 ($1,269)$75$1,193$22,147
343 ($1,269)$72$1,197$20,950
344 ($1,269)$68$1,201$19,749
345 ($1,269)$64$1,205$18,545
346 ($1,269)$60$1,209$17,336
347 ($1,269)$56$1,212$16,124
348 ($1,269)$52$1,216$14,907
Year 30 - 349 ($1,269)$48$1,220$13,687
350 ($1,269)$44$1,224$12,463
351 ($1,269)$40$1,228$11,234
352 ($1,269)$36$1,232$10,002
353 ($1,269)$32$1,236$8,766
354 ($1,269)$28$1,240$7,526
355 ($1,269)$24$1,244$6,282
356 ($1,269)$20$1,248$5,033
357 ($1,269)$16$1,252$3,781
358 ($1,269)$12$1,256$2,525
359 ($1,269)$8$1,260$1,264
360 ($1,269)$4$1,264$0
TOTALS$187,071$269,600$456,671

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.