« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,272 360 $188,182 $457,782

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.666% | Rate: 3.625% | Fees: $1,250 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 45 day rate lock

NMLS #: 1067 | State Lic #: MC-2347
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

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

NMLS #: 258821
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

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

NMLS #: 1838 | State Lic #: MC-4344
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

NMLS #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.779% | Rate: 3.750% | Fees: $893 | 30 day rate lock

NMLS #: 1023 | State Lic #: MC-5814
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 244476 | State Lic #: MC-5877
$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 #: 541760
$1,172 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.885% | Rate: 3.850% | Fees: $1,072 | 30 day rate lock

NMLS #: 417490
$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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 45 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

$1,228 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.244% | Rate: 4.240% | Fees: $122 | 30 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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
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 ($1,272)$876$395$269,205
2 ($1,272)$875$397$268,808
3 ($1,272)$874$398$268,410
4 ($1,272)$872$399$268,011
5 ($1,272)$871$401$267,610
6 ($1,272)$870$402$267,208
7 ($1,272)$868$403$266,805
8 ($1,272)$867$405$266,400
9 ($1,272)$866$406$265,995
10 ($1,272)$864$407$265,587
11 ($1,272)$863$408$265,179
12 ($1,272)$862$410$264,769
Year 2 - 13 ($1,272)$861$411$264,358
14 ($1,272)$859$412$263,946
15 ($1,272)$858$414$263,532
16 ($1,272)$856$415$263,117
17 ($1,272)$855$416$262,700
18 ($1,272)$854$418$262,282
19 ($1,272)$852$419$261,863
20 ($1,272)$851$421$261,443
21 ($1,272)$850$422$261,021
22 ($1,272)$848$423$260,597
23 ($1,272)$847$425$260,173
24 ($1,272)$846$426$259,747
Year 3 - 25 ($1,272)$844$427$259,319
26 ($1,272)$843$429$258,890
27 ($1,272)$841$430$258,460
28 ($1,272)$840$432$258,029
29 ($1,272)$839$433$257,596
30 ($1,272)$837$434$257,161
31 ($1,272)$836$436$256,725
32 ($1,272)$834$437$256,288
33 ($1,272)$833$439$255,849
34 ($1,272)$832$440$255,409
35 ($1,272)$830$442$254,968
36 ($1,272)$829$443$254,525
Year 4 - 37 ($1,272)$827$444$254,080
38 ($1,272)$826$446$253,634
39 ($1,272)$824$447$253,187
40 ($1,272)$823$449$252,738
41 ($1,272)$821$450$252,288
42 ($1,272)$820$452$251,836
43 ($1,272)$818$453$251,383
44 ($1,272)$817$455$250,929
45 ($1,272)$816$456$250,473
46 ($1,272)$814$458$250,015
47 ($1,272)$813$459$249,556
48 ($1,272)$811$461$249,095
Year 5 - 49 ($1,272)$810$462$248,633
50 ($1,272)$808$464$248,170
51 ($1,272)$807$465$247,705
52 ($1,272)$805$467$247,238
53 ($1,272)$804$468$246,770
54 ($1,272)$802$470$246,300
55 ($1,272)$800$471$245,829
56 ($1,272)$799$473$245,357
57 ($1,272)$797$474$244,882
58 ($1,272)$796$476$244,407
59 ($1,272)$794$477$243,929
60 ($1,272)$793$479$243,451
Year 6 - 61 ($1,272)$791$480$242,970
62 ($1,272)$790$482$242,488
63 ($1,272)$788$484$242,005
64 ($1,272)$787$485$241,520
65 ($1,272)$785$487$241,033
66 ($1,272)$783$488$240,545
67 ($1,272)$782$490$240,055
68 ($1,272)$780$491$239,563
69 ($1,272)$779$493$239,070
70 ($1,272)$777$495$238,576
71 ($1,272)$775$496$238,079
72 ($1,272)$774$498$237,582
Year 7 - 73 ($1,272)$772$499$237,082
74 ($1,272)$771$501$236,581
75 ($1,272)$769$503$236,078
76 ($1,272)$767$504$235,574
77 ($1,272)$766$506$235,068
78 ($1,272)$764$508$234,560
79 ($1,272)$762$509$234,051
80 ($1,272)$761$511$233,540
81 ($1,272)$759$513$233,027
82 ($1,272)$757$514$232,513
83 ($1,272)$756$516$231,997
84 ($1,272)$754$518$231,479
Year 8 - 85 ($1,272)$752$519$230,960
86 ($1,272)$751$521$230,439
87 ($1,272)$749$523$229,916
88 ($1,272)$747$524$229,392
89 ($1,272)$746$526$228,866
90 ($1,272)$744$528$228,338
91 ($1,272)$742$530$227,809
92 ($1,272)$740$531$227,277
93 ($1,272)$739$533$226,744
94 ($1,272)$737$535$226,210
95 ($1,272)$735$536$225,673
96 ($1,272)$733$538$225,135
Year 9 - 97 ($1,272)$732$540$224,595
98 ($1,272)$730$542$224,054
99 ($1,272)$728$543$223,510
100 ($1,272)$726$545$222,965
101 ($1,272)$725$547$222,418
102 ($1,272)$723$549$221,869
103 ($1,272)$721$551$221,319
104 ($1,272)$719$552$220,766
105 ($1,272)$717$554$220,212
106 ($1,272)$716$556$219,656
107 ($1,272)$714$558$219,098
108 ($1,272)$712$560$218,539
Year 10 - 109 ($1,272)$710$561$217,978
110 ($1,272)$708$563$217,414
111 ($1,272)$707$565$216,849
112 ($1,272)$705$567$216,283
113 ($1,272)$703$569$215,714
114 ($1,272)$701$571$215,143
115 ($1,272)$699$572$214,571
116 ($1,272)$697$574$213,997
117 ($1,272)$695$576$213,420
118 ($1,272)$694$578$212,842
119 ($1,272)$692$580$212,263
120 ($1,272)$690$582$211,681
Year 11 - 121 ($1,272)$688$584$211,097
122 ($1,272)$686$586$210,512
123 ($1,272)$684$587$209,924
124 ($1,272)$682$589$209,335
125 ($1,272)$680$591$208,744
126 ($1,272)$678$593$208,150
127 ($1,272)$676$595$207,555
128 ($1,272)$675$597$206,958
129 ($1,272)$673$599$206,359
130 ($1,272)$671$601$205,758
131 ($1,272)$669$603$205,155
132 ($1,272)$667$605$204,550
Year 12 - 133 ($1,272)$665$607$203,944
134 ($1,272)$663$609$203,335
135 ($1,272)$661$611$202,724
136 ($1,272)$659$613$202,111
137 ($1,272)$657$615$201,496
138 ($1,272)$655$617$200,880
139 ($1,272)$653$619$200,261
140 ($1,272)$651$621$199,640
141 ($1,272)$649$623$199,017
142 ($1,272)$647$625$198,393
143 ($1,272)$645$627$197,766
144 ($1,272)$643$629$197,137
Year 13 - 145 ($1,272)$641$631$196,506
146 ($1,272)$639$633$195,873
147 ($1,272)$637$635$195,238
148 ($1,272)$635$637$194,601
149 ($1,272)$632$639$193,962
150 ($1,272)$630$641$193,320
151 ($1,272)$628$643$192,677
152 ($1,272)$626$645$192,032
153 ($1,272)$624$648$191,384
154 ($1,272)$622$650$190,735
155 ($1,272)$620$652$190,083
156 ($1,272)$618$654$189,429
Year 14 - 157 ($1,272)$616$656$188,773
158 ($1,272)$614$658$188,115
159 ($1,272)$611$660$187,455
160 ($1,272)$609$662$186,792
161 ($1,272)$607$665$186,128
162 ($1,272)$605$667$185,461
163 ($1,272)$603$669$184,792
164 ($1,272)$601$671$184,121
165 ($1,272)$598$673$183,448
166 ($1,272)$596$675$182,772
167 ($1,272)$594$678$182,095
168 ($1,272)$592$680$181,415
Year 15 - 169 ($1,272)$590$682$180,733
170 ($1,272)$587$684$180,049
171 ($1,272)$585$686$179,362
172 ($1,272)$583$689$178,674
173 ($1,272)$581$691$177,983
174 ($1,272)$578$693$177,290
175 ($1,272)$576$695$176,594
176 ($1,272)$574$698$175,896
177 ($1,272)$572$700$175,196
178 ($1,272)$569$702$174,494
179 ($1,272)$567$705$173,790
180 ($1,272)$565$707$173,083
Year 16 - 181 ($1,272)$563$709$172,374
182 ($1,272)$560$711$171,662
183 ($1,272)$558$714$170,949
184 ($1,272)$556$716$170,233
185 ($1,272)$553$718$169,514
186 ($1,272)$551$721$168,794
187 ($1,272)$549$723$168,071
188 ($1,272)$546$725$167,345
189 ($1,272)$544$728$166,617
190 ($1,272)$542$730$165,887
191 ($1,272)$539$732$165,155
192 ($1,272)$537$735$164,420
Year 17 - 193 ($1,272)$534$737$163,683
194 ($1,272)$532$740$162,943
195 ($1,272)$530$742$162,201
196 ($1,272)$527$744$161,457
197 ($1,272)$525$747$160,710
198 ($1,272)$522$749$159,960
199 ($1,272)$520$752$159,209
200 ($1,272)$517$754$158,454
201 ($1,272)$515$757$157,698
202 ($1,272)$513$759$156,939
203 ($1,272)$510$762$156,177
204 ($1,272)$508$764$155,413
Year 18 - 205 ($1,272)$505$767$154,647
206 ($1,272)$503$769$153,878
207 ($1,272)$500$772$153,106
208 ($1,272)$498$774$152,332
209 ($1,272)$495$777$151,556
210 ($1,272)$493$779$150,776
211 ($1,272)$490$782$149,995
212 ($1,272)$487$784$149,211
213 ($1,272)$485$787$148,424
214 ($1,272)$482$789$147,635
215 ($1,272)$480$792$146,843
216 ($1,272)$477$794$146,049
Year 19 - 217 ($1,272)$475$797$145,252
218 ($1,272)$472$800$144,452
219 ($1,272)$469$802$143,650
220 ($1,272)$467$805$142,845
221 ($1,272)$464$807$142,038
222 ($1,272)$462$810$141,228
223 ($1,272)$459$813$140,415
224 ($1,272)$456$815$139,600
225 ($1,272)$454$818$138,782
226 ($1,272)$451$821$137,961
227 ($1,272)$448$823$137,138
228 ($1,272)$446$826$136,312
Year 20 - 229 ($1,272)$443$829$135,484
230 ($1,272)$440$831$134,652
231 ($1,272)$438$834$133,818
232 ($1,272)$435$837$132,982
233 ($1,272)$432$839$132,142
234 ($1,272)$429$842$131,300
235 ($1,272)$427$845$130,455
236 ($1,272)$424$848$129,608
237 ($1,272)$421$850$128,757
238 ($1,272)$418$853$127,904
239 ($1,272)$416$856$127,048
240 ($1,272)$413$859$126,189
Year 21 - 241 ($1,272)$410$862$125,328
242 ($1,272)$407$864$124,464
243 ($1,272)$405$867$123,596
244 ($1,272)$402$870$122,727
245 ($1,272)$399$873$121,854
246 ($1,272)$396$876$120,978
247 ($1,272)$393$878$120,100
248 ($1,272)$390$881$119,218
249 ($1,272)$387$884$118,334
250 ($1,272)$385$887$117,447
251 ($1,272)$382$890$116,557
252 ($1,272)$379$893$115,665
Year 22 - 253 ($1,272)$376$896$114,769
254 ($1,272)$373$899$113,870
255 ($1,272)$370$902$112,969
256 ($1,272)$367$904$112,064
257 ($1,272)$364$907$111,157
258 ($1,272)$361$910$110,246
259 ($1,272)$358$913$109,333
260 ($1,272)$355$916$108,417
261 ($1,272)$352$919$107,498
262 ($1,272)$349$922$106,575
263 ($1,272)$346$925$105,650
264 ($1,272)$343$928$104,722
Year 23 - 265 ($1,272)$340$931$103,791
266 ($1,272)$337$934$102,856
267 ($1,272)$334$937$101,919
268 ($1,272)$331$940$100,979
269 ($1,272)$328$943$100,035
270 ($1,272)$325$947$99,089
271 ($1,272)$322$950$98,139
272 ($1,272)$319$953$97,186
273 ($1,272)$316$956$96,231
274 ($1,272)$313$959$95,272
275 ($1,272)$310$962$94,310
276 ($1,272)$307$965$93,345
Year 24 - 277 ($1,272)$303$968$92,376
278 ($1,272)$300$971$91,405
279 ($1,272)$297$975$90,430
280 ($1,272)$294$978$89,453
281 ($1,272)$291$981$88,472
282 ($1,272)$288$984$87,488
283 ($1,272)$284$987$86,500
284 ($1,272)$281$990$85,510
285 ($1,272)$278$994$84,516
286 ($1,272)$275$997$83,519
287 ($1,272)$271$1,000$82,519
288 ($1,272)$268$1,003$81,516
Year 25 - 289 ($1,272)$265$1,007$80,509
290 ($1,272)$262$1,010$79,499
291 ($1,272)$258$1,013$78,486
292 ($1,272)$255$1,017$77,469
293 ($1,272)$252$1,020$76,449
294 ($1,272)$248$1,023$75,426
295 ($1,272)$245$1,026$74,400
296 ($1,272)$242$1,030$73,370
297 ($1,272)$238$1,033$72,337
298 ($1,272)$235$1,037$71,300
299 ($1,272)$232$1,040$70,260
300 ($1,272)$228$1,043$69,217
Year 26 - 301 ($1,272)$225$1,047$68,170
302 ($1,272)$222$1,050$67,120
303 ($1,272)$218$1,053$66,067
304 ($1,272)$215$1,057$65,010
305 ($1,272)$211$1,060$63,950
306 ($1,272)$208$1,064$62,886
307 ($1,272)$204$1,067$61,819
308 ($1,272)$201$1,071$60,748
309 ($1,272)$197$1,074$59,674
310 ($1,272)$194$1,078$58,596
311 ($1,272)$190$1,081$57,515
312 ($1,272)$187$1,085$56,430
Year 27 - 313 ($1,272)$183$1,088$55,342
314 ($1,272)$180$1,092$54,250
315 ($1,272)$176$1,095$53,155
316 ($1,272)$173$1,099$52,056
317 ($1,272)$169$1,102$50,954
318 ($1,272)$166$1,106$49,848
319 ($1,272)$162$1,110$48,738
320 ($1,272)$158$1,113$47,625
321 ($1,272)$155$1,117$46,508
322 ($1,272)$151$1,120$45,387
323 ($1,272)$148$1,124$44,263
324 ($1,272)$144$1,128$43,136
Year 28 - 325 ($1,272)$140$1,131$42,004
326 ($1,272)$137$1,135$40,869
327 ($1,272)$133$1,139$39,730
328 ($1,272)$129$1,142$38,588
329 ($1,272)$125$1,146$37,442
330 ($1,272)$122$1,150$36,292
331 ($1,272)$118$1,154$35,138
332 ($1,272)$114$1,157$33,981
333 ($1,272)$110$1,161$32,819
334 ($1,272)$107$1,165$31,654
335 ($1,272)$103$1,169$30,486
336 ($1,272)$99$1,173$29,313
Year 29 - 337 ($1,272)$95$1,176$28,137
338 ($1,272)$91$1,180$26,957
339 ($1,272)$88$1,184$25,773
340 ($1,272)$84$1,188$24,585
341 ($1,272)$80$1,192$23,393
342 ($1,272)$76$1,196$22,197
343 ($1,272)$72$1,199$20,998
344 ($1,272)$68$1,203$19,795
345 ($1,272)$64$1,207$18,587
346 ($1,272)$60$1,211$17,376
347 ($1,272)$56$1,215$16,161
348 ($1,272)$53$1,219$14,942
Year 30 - 349 ($1,272)$49$1,223$13,719
350 ($1,272)$45$1,227$12,492
351 ($1,272)$41$1,231$11,261
352 ($1,272)$37$1,235$10,026
353 ($1,272)$33$1,239$8,787
354 ($1,272)$29$1,243$7,544
355 ($1,272)$25$1,247$6,297
356 ($1,272)$20$1,251$5,045
357 ($1,272)$16$1,255$3,790
358 ($1,272)$12$1,259$2,531
359 ($1,272)$8$1,263$1,267
360 ($1,272)$4$1,267$0
TOTALS$188,182$269,600$457,782

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.