« Back to all home prices

Mortgage Payment Schedule for a $339,000 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% ($67,800) 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
$1,276 360 $188,181 $459,381

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  $339,000
Down Payment $67,800$271,200
Year 1 - 1 ($1,276)$877$399$270,801
2 ($1,276)$876$400$270,400
3 ($1,276)$874$402$269,999
4 ($1,276)$873$403$269,596
5 ($1,276)$872$404$269,191
6 ($1,276)$870$406$268,785
7 ($1,276)$869$407$268,378
8 ($1,276)$868$408$267,970
9 ($1,276)$866$410$267,561
10 ($1,276)$865$411$267,150
11 ($1,276)$864$412$266,737
12 ($1,276)$862$414$266,324
Year 2 - 13 ($1,276)$861$415$265,909
14 ($1,276)$860$416$265,493
15 ($1,276)$858$418$265,075
16 ($1,276)$857$419$264,656
17 ($1,276)$856$420$264,236
18 ($1,276)$854$422$263,814
19 ($1,276)$853$423$263,391
20 ($1,276)$852$424$262,966
21 ($1,276)$850$426$262,541
22 ($1,276)$849$427$262,113
23 ($1,276)$847$429$261,685
24 ($1,276)$846$430$261,255
Year 3 - 25 ($1,276)$845$431$260,824
26 ($1,276)$843$433$260,391
27 ($1,276)$842$434$259,957
28 ($1,276)$841$436$259,521
29 ($1,276)$839$437$259,084
30 ($1,276)$838$438$258,646
31 ($1,276)$836$440$258,206
32 ($1,276)$835$441$257,765
33 ($1,276)$833$443$257,322
34 ($1,276)$832$444$256,878
35 ($1,276)$831$445$256,433
36 ($1,276)$829$447$255,986
Year 4 - 37 ($1,276)$828$448$255,537
38 ($1,276)$826$450$255,088
39 ($1,276)$825$451$254,636
40 ($1,276)$823$453$254,184
41 ($1,276)$822$454$253,729
42 ($1,276)$820$456$253,274
43 ($1,276)$819$457$252,817
44 ($1,276)$817$459$252,358
45 ($1,276)$816$460$251,898
46 ($1,276)$814$462$251,436
47 ($1,276)$813$463$250,973
48 ($1,276)$811$465$250,509
Year 5 - 49 ($1,276)$810$466$250,043
50 ($1,276)$808$468$249,575
51 ($1,276)$807$469$249,106
52 ($1,276)$805$471$248,635
53 ($1,276)$804$472$248,163
54 ($1,276)$802$474$247,689
55 ($1,276)$801$475$247,214
56 ($1,276)$799$477$246,738
57 ($1,276)$798$478$246,259
58 ($1,276)$796$480$245,779
59 ($1,276)$795$481$245,298
60 ($1,276)$793$483$244,815
Year 6 - 61 ($1,276)$792$484$244,331
62 ($1,276)$790$486$243,845
63 ($1,276)$788$488$243,357
64 ($1,276)$787$489$242,868
65 ($1,276)$785$491$242,377
66 ($1,276)$784$492$241,885
67 ($1,276)$782$494$241,391
68 ($1,276)$780$496$240,895
69 ($1,276)$779$497$240,398
70 ($1,276)$777$499$239,899
71 ($1,276)$776$500$239,399
72 ($1,276)$774$502$238,897
Year 7 - 73 ($1,276)$772$504$238,393
74 ($1,276)$771$505$237,888
75 ($1,276)$769$507$237,381
76 ($1,276)$768$509$236,872
77 ($1,276)$766$510$236,362
78 ($1,276)$764$512$235,850
79 ($1,276)$763$513$235,337
80 ($1,276)$761$515$234,822
81 ($1,276)$759$517$234,305
82 ($1,276)$758$518$233,787
83 ($1,276)$756$520$233,266
84 ($1,276)$754$522$232,745
Year 8 - 85 ($1,276)$753$524$232,221
86 ($1,276)$751$525$231,696
87 ($1,276)$749$527$231,169
88 ($1,276)$747$529$230,640
89 ($1,276)$746$530$230,110
90 ($1,276)$744$532$229,578
91 ($1,276)$742$534$229,044
92 ($1,276)$741$535$228,509
93 ($1,276)$739$537$227,972
94 ($1,276)$737$539$227,433
95 ($1,276)$735$541$226,892
96 ($1,276)$734$542$226,349
Year 9 - 97 ($1,276)$732$544$225,805
98 ($1,276)$730$546$225,259
99 ($1,276)$728$548$224,712
100 ($1,276)$727$549$224,162
101 ($1,276)$725$551$223,611
102 ($1,276)$723$553$223,058
103 ($1,276)$721$555$222,503
104 ($1,276)$719$557$221,946
105 ($1,276)$718$558$221,388
106 ($1,276)$716$560$220,828
107 ($1,276)$714$562$220,266
108 ($1,276)$712$564$219,702
Year 10 - 109 ($1,276)$710$566$219,136
110 ($1,276)$709$568$218,569
111 ($1,276)$707$569$217,999
112 ($1,276)$705$571$217,428
113 ($1,276)$703$573$216,855
114 ($1,276)$701$575$216,280
115 ($1,276)$699$577$215,703
116 ($1,276)$697$579$215,125
117 ($1,276)$696$580$214,544
118 ($1,276)$694$582$213,962
119 ($1,276)$692$584$213,378
120 ($1,276)$690$586$212,791
Year 11 - 121 ($1,276)$688$588$212,203
122 ($1,276)$686$590$211,613
123 ($1,276)$684$592$211,022
124 ($1,276)$682$594$210,428
125 ($1,276)$680$596$209,832
126 ($1,276)$678$598$209,235
127 ($1,276)$677$600$208,635
128 ($1,276)$675$601$208,034
129 ($1,276)$673$603$207,430
130 ($1,276)$671$605$206,825
131 ($1,276)$669$607$206,217
132 ($1,276)$667$609$205,608
Year 12 - 133 ($1,276)$665$611$204,997
134 ($1,276)$663$613$204,384
135 ($1,276)$661$615$203,768
136 ($1,276)$659$617$203,151
137 ($1,276)$657$619$202,532
138 ($1,276)$655$621$201,911
139 ($1,276)$653$623$201,288
140 ($1,276)$651$625$200,662
141 ($1,276)$649$627$200,035
142 ($1,276)$647$629$199,406
143 ($1,276)$645$631$198,775
144 ($1,276)$643$633$198,141
Year 13 - 145 ($1,276)$641$635$197,506
146 ($1,276)$639$637$196,868
147 ($1,276)$637$640$196,229
148 ($1,276)$634$642$195,587
149 ($1,276)$632$644$194,944
150 ($1,276)$630$646$194,298
151 ($1,276)$628$648$193,650
152 ($1,276)$626$650$193,000
153 ($1,276)$624$652$192,348
154 ($1,276)$622$654$191,694
155 ($1,276)$620$656$191,038
156 ($1,276)$618$658$190,379
Year 14 - 157 ($1,276)$616$660$189,719
158 ($1,276)$613$663$189,056
159 ($1,276)$611$665$188,391
160 ($1,276)$609$667$187,724
161 ($1,276)$607$669$187,055
162 ($1,276)$605$671$186,384
163 ($1,276)$603$673$185,711
164 ($1,276)$600$676$185,035
165 ($1,276)$598$678$184,357
166 ($1,276)$596$680$183,677
167 ($1,276)$594$682$182,995
168 ($1,276)$592$684$182,311
Year 15 - 169 ($1,276)$589$687$181,624
170 ($1,276)$587$689$180,935
171 ($1,276)$585$691$180,244
172 ($1,276)$583$693$179,551
173 ($1,276)$581$696$178,856
174 ($1,276)$578$698$178,158
175 ($1,276)$576$700$177,458
176 ($1,276)$574$702$176,756
177 ($1,276)$572$705$176,051
178 ($1,276)$569$707$175,344
179 ($1,276)$567$709$174,635
180 ($1,276)$565$711$173,924
Year 16 - 181 ($1,276)$562$714$173,210
182 ($1,276)$560$716$172,494
183 ($1,276)$558$718$171,776
184 ($1,276)$555$721$171,055
185 ($1,276)$553$723$170,332
186 ($1,276)$551$725$169,607
187 ($1,276)$548$728$168,879
188 ($1,276)$546$730$168,149
189 ($1,276)$544$732$167,417
190 ($1,276)$541$735$166,682
191 ($1,276)$539$737$165,945
192 ($1,276)$537$740$165,205
Year 17 - 193 ($1,276)$534$742$164,463
194 ($1,276)$532$744$163,719
195 ($1,276)$529$747$162,972
196 ($1,276)$527$749$162,223
197 ($1,276)$525$752$161,472
198 ($1,276)$522$754$160,718
199 ($1,276)$520$756$159,961
200 ($1,276)$517$759$159,203
201 ($1,276)$515$761$158,441
202 ($1,276)$512$764$157,677
203 ($1,276)$510$766$156,911
204 ($1,276)$507$769$156,142
Year 18 - 205 ($1,276)$505$771$155,371
206 ($1,276)$502$774$154,598
207 ($1,276)$500$776$153,821
208 ($1,276)$497$779$153,043
209 ($1,276)$495$781$152,261
210 ($1,276)$492$784$151,478
211 ($1,276)$490$786$150,691
212 ($1,276)$487$789$149,903
213 ($1,276)$485$791$149,111
214 ($1,276)$482$794$148,317
215 ($1,276)$480$796$147,521
216 ($1,276)$477$799$146,722
Year 19 - 217 ($1,276)$474$802$145,920
218 ($1,276)$472$804$145,116
219 ($1,276)$469$807$144,309
220 ($1,276)$467$809$143,500
221 ($1,276)$464$812$142,687
222 ($1,276)$461$815$141,873
223 ($1,276)$459$817$141,055
224 ($1,276)$456$820$140,235
225 ($1,276)$453$823$139,413
226 ($1,276)$451$825$138,588
227 ($1,276)$448$828$137,760
228 ($1,276)$445$831$136,929
Year 20 - 229 ($1,276)$443$833$136,096
230 ($1,276)$440$836$135,260
231 ($1,276)$437$839$134,421
232 ($1,276)$435$841$133,579
233 ($1,276)$432$844$132,735
234 ($1,276)$429$847$131,888
235 ($1,276)$426$850$131,039
236 ($1,276)$424$852$130,186
237 ($1,276)$421$855$129,331
238 ($1,276)$418$858$128,473
239 ($1,276)$415$861$127,613
240 ($1,276)$413$863$126,749
Year 21 - 241 ($1,276)$410$866$125,883
242 ($1,276)$407$869$125,014
243 ($1,276)$404$872$124,142
244 ($1,276)$401$875$123,268
245 ($1,276)$399$877$122,390
246 ($1,276)$396$880$121,510
247 ($1,276)$393$883$120,627
248 ($1,276)$390$886$119,740
249 ($1,276)$387$889$118,852
250 ($1,276)$384$892$117,960
251 ($1,276)$381$895$117,065
252 ($1,276)$379$898$116,168
Year 22 - 253 ($1,276)$376$900$115,267
254 ($1,276)$373$903$114,364
255 ($1,276)$370$906$113,458
256 ($1,276)$367$909$112,548
257 ($1,276)$364$912$111,636
258 ($1,276)$361$915$110,721
259 ($1,276)$358$918$109,803
260 ($1,276)$355$921$108,882
261 ($1,276)$352$924$107,958
262 ($1,276)$349$927$107,031
263 ($1,276)$346$930$106,101
264 ($1,276)$343$933$105,168
Year 23 - 265 ($1,276)$340$936$104,232
266 ($1,276)$337$939$103,293
267 ($1,276)$334$942$102,351
268 ($1,276)$331$945$101,406
269 ($1,276)$328$948$100,458
270 ($1,276)$325$951$99,506
271 ($1,276)$322$954$98,552
272 ($1,276)$319$957$97,595
273 ($1,276)$316$961$96,634
274 ($1,276)$312$964$95,670
275 ($1,276)$309$967$94,704
276 ($1,276)$306$970$93,734
Year 24 - 277 ($1,276)$303$973$92,761
278 ($1,276)$300$976$91,785
279 ($1,276)$297$979$90,805
280 ($1,276)$294$982$89,823
281 ($1,276)$290$986$88,837
282 ($1,276)$287$989$87,849
283 ($1,276)$284$992$86,857
284 ($1,276)$281$995$85,861
285 ($1,276)$278$998$84,863
286 ($1,276)$274$1,002$83,861
287 ($1,276)$271$1,005$82,856
288 ($1,276)$268$1,008$81,848
Year 25 - 289 ($1,276)$265$1,011$80,837
290 ($1,276)$261$1,015$79,822
291 ($1,276)$258$1,018$78,804
292 ($1,276)$255$1,021$77,783
293 ($1,276)$251$1,025$76,758
294 ($1,276)$248$1,028$75,730
295 ($1,276)$245$1,031$74,699
296 ($1,276)$242$1,035$73,665
297 ($1,276)$238$1,038$72,627
298 ($1,276)$235$1,041$71,586
299 ($1,276)$231$1,045$70,541
300 ($1,276)$228$1,048$69,493
Year 26 - 301 ($1,276)$225$1,051$68,442
302 ($1,276)$221$1,055$67,387
303 ($1,276)$218$1,058$66,329
304 ($1,276)$214$1,062$65,267
305 ($1,276)$211$1,065$64,202
306 ($1,276)$208$1,068$63,134
307 ($1,276)$204$1,072$62,062
308 ($1,276)$201$1,075$60,986
309 ($1,276)$197$1,079$59,907
310 ($1,276)$194$1,082$58,825
311 ($1,276)$190$1,086$57,739
312 ($1,276)$187$1,089$56,650
Year 27 - 313 ($1,276)$183$1,093$55,557
314 ($1,276)$180$1,096$54,460
315 ($1,276)$176$1,100$53,360
316 ($1,276)$173$1,104$52,257
317 ($1,276)$169$1,107$51,150
318 ($1,276)$165$1,111$50,039
319 ($1,276)$162$1,114$48,925
320 ($1,276)$158$1,118$47,807
321 ($1,276)$155$1,121$46,686
322 ($1,276)$151$1,125$45,560
323 ($1,276)$147$1,129$44,432
324 ($1,276)$144$1,132$43,299
Year 28 - 325 ($1,276)$140$1,136$42,163
326 ($1,276)$136$1,140$41,024
327 ($1,276)$133$1,143$39,880
328 ($1,276)$129$1,147$38,733
329 ($1,276)$125$1,151$37,582
330 ($1,276)$122$1,155$36,428
331 ($1,276)$118$1,158$35,269
332 ($1,276)$114$1,162$34,107
333 ($1,276)$110$1,166$32,942
334 ($1,276)$107$1,170$31,772
335 ($1,276)$103$1,173$30,599
336 ($1,276)$99$1,177$29,422
Year 29 - 337 ($1,276)$95$1,181$28,241
338 ($1,276)$91$1,185$27,056
339 ($1,276)$87$1,189$25,867
340 ($1,276)$84$1,192$24,675
341 ($1,276)$80$1,196$23,479
342 ($1,276)$76$1,200$22,278
343 ($1,276)$72$1,204$21,074
344 ($1,276)$68$1,208$19,867
345 ($1,276)$64$1,212$18,655
346 ($1,276)$60$1,216$17,439
347 ($1,276)$56$1,220$16,219
348 ($1,276)$52$1,224$14,996
Year 30 - 349 ($1,276)$48$1,228$13,768
350 ($1,276)$45$1,232$12,537
351 ($1,276)$41$1,236$11,301
352 ($1,276)$37$1,240$10,062
353 ($1,276)$33$1,244$8,818
354 ($1,276)$29$1,248$7,570
355 ($1,276)$24$1,252$6,319
356 ($1,276)$20$1,256$5,063
357 ($1,276)$16$1,260$3,804
358 ($1,276)$12$1,264$2,540
359 ($1,276)$8$1,268$1,272
360 ($1,276)$4$1,272$0
TOTALS$188,181$271,200$459,381

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.