« Back to all home prices

Mortgage Payment Schedule for a $343,000 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 16, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($68,600) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,302 360 $194,367 $468,767

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $442 | 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 #: 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 #: 258821
$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: 3.997% | Rate: 3.990% | Fees: $210 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.374% | Rate: 4.374% | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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  $343,000
Down Payment $68,600$274,400
Year 1 - 1 ($1,302)$903$399$274,001
2 ($1,302)$902$400$273,601
3 ($1,302)$901$402$273,199
4 ($1,302)$899$403$272,797
5 ($1,302)$898$404$272,392
6 ($1,302)$897$406$271,987
7 ($1,302)$895$407$271,580
8 ($1,302)$894$408$271,172
9 ($1,302)$893$410$270,762
10 ($1,302)$891$411$270,351
11 ($1,302)$890$412$269,939
12 ($1,302)$889$414$269,526
Year 2 - 13 ($1,302)$887$415$269,111
14 ($1,302)$886$416$268,694
15 ($1,302)$884$418$268,277
16 ($1,302)$883$419$267,858
17 ($1,302)$882$420$267,437
18 ($1,302)$880$422$267,015
19 ($1,302)$879$423$266,592
20 ($1,302)$878$425$266,168
21 ($1,302)$876$426$265,742
22 ($1,302)$875$427$265,314
23 ($1,302)$873$429$264,885
24 ($1,302)$872$430$264,455
Year 3 - 25 ($1,302)$870$432$264,024
26 ($1,302)$869$433$263,590
27 ($1,302)$868$434$263,156
28 ($1,302)$866$436$262,720
29 ($1,302)$865$437$262,283
30 ($1,302)$863$439$261,844
31 ($1,302)$862$440$261,404
32 ($1,302)$860$442$260,962
33 ($1,302)$859$443$260,519
34 ($1,302)$858$445$260,074
35 ($1,302)$856$446$259,628
36 ($1,302)$855$448$259,181
Year 4 - 37 ($1,302)$853$449$258,732
38 ($1,302)$852$450$258,281
39 ($1,302)$850$452$257,829
40 ($1,302)$849$453$257,376
41 ($1,302)$847$455$256,921
42 ($1,302)$846$456$256,465
43 ($1,302)$844$458$256,007
44 ($1,302)$843$459$255,547
45 ($1,302)$841$461$255,086
46 ($1,302)$840$462$254,624
47 ($1,302)$838$464$254,160
48 ($1,302)$837$466$253,694
Year 5 - 49 ($1,302)$835$467$253,227
50 ($1,302)$834$469$252,759
51 ($1,302)$832$470$252,288
52 ($1,302)$830$472$251,817
53 ($1,302)$829$473$251,344
54 ($1,302)$827$475$250,869
55 ($1,302)$826$476$250,392
56 ($1,302)$824$478$249,914
57 ($1,302)$823$479$249,435
58 ($1,302)$821$481$248,954
59 ($1,302)$819$483$248,471
60 ($1,302)$818$484$247,987
Year 6 - 61 ($1,302)$816$486$247,501
62 ($1,302)$815$487$247,014
63 ($1,302)$813$489$246,525
64 ($1,302)$811$491$246,034
65 ($1,302)$810$492$245,542
66 ($1,302)$808$494$245,048
67 ($1,302)$807$496$244,552
68 ($1,302)$805$497$244,055
69 ($1,302)$803$499$243,556
70 ($1,302)$802$500$243,056
71 ($1,302)$800$502$242,554
72 ($1,302)$798$504$242,050
Year 7 - 73 ($1,302)$797$505$241,545
74 ($1,302)$795$507$241,038
75 ($1,302)$793$509$240,529
76 ($1,302)$792$510$240,019
77 ($1,302)$790$512$239,507
78 ($1,302)$788$514$238,993
79 ($1,302)$787$515$238,477
80 ($1,302)$785$517$237,960
81 ($1,302)$783$519$237,441
82 ($1,302)$782$521$236,921
83 ($1,302)$780$522$236,399
84 ($1,302)$778$524$235,875
Year 8 - 85 ($1,302)$776$526$235,349
86 ($1,302)$775$527$234,821
87 ($1,302)$773$529$234,292
88 ($1,302)$771$531$233,761
89 ($1,302)$769$533$233,229
90 ($1,302)$768$534$232,694
91 ($1,302)$766$536$232,158
92 ($1,302)$764$538$231,620
93 ($1,302)$762$540$231,080
94 ($1,302)$761$541$230,539
95 ($1,302)$759$543$229,996
96 ($1,302)$757$545$229,451
Year 9 - 97 ($1,302)$755$547$228,904
98 ($1,302)$753$549$228,355
99 ($1,302)$752$550$227,805
100 ($1,302)$750$552$227,252
101 ($1,302)$748$554$226,698
102 ($1,302)$746$556$226,142
103 ($1,302)$744$558$225,585
104 ($1,302)$743$560$225,025
105 ($1,302)$741$561$224,464
106 ($1,302)$739$563$223,900
107 ($1,302)$737$565$223,335
108 ($1,302)$735$567$222,768
Year 10 - 109 ($1,302)$733$569$222,199
110 ($1,302)$731$571$221,629
111 ($1,302)$730$573$221,056
112 ($1,302)$728$574$220,482
113 ($1,302)$726$576$219,905
114 ($1,302)$724$578$219,327
115 ($1,302)$722$580$218,747
116 ($1,302)$720$582$218,165
117 ($1,302)$718$584$217,581
118 ($1,302)$716$586$216,995
119 ($1,302)$714$588$216,407
120 ($1,302)$712$590$215,817
Year 11 - 121 ($1,302)$710$592$215,225
122 ($1,302)$708$594$214,632
123 ($1,302)$706$596$214,036
124 ($1,302)$705$598$213,438
125 ($1,302)$703$600$212,839
126 ($1,302)$701$602$212,237
127 ($1,302)$699$604$211,634
128 ($1,302)$697$606$211,028
129 ($1,302)$695$607$210,421
130 ($1,302)$693$609$209,811
131 ($1,302)$691$612$209,200
132 ($1,302)$689$614$208,586
Year 12 - 133 ($1,302)$687$616$207,971
134 ($1,302)$685$618$207,353
135 ($1,302)$683$620$206,734
136 ($1,302)$680$622$206,112
137 ($1,302)$678$624$205,488
138 ($1,302)$676$626$204,863
139 ($1,302)$674$628$204,235
140 ($1,302)$672$630$203,605
141 ($1,302)$670$632$202,973
142 ($1,302)$668$634$202,339
143 ($1,302)$666$636$201,703
144 ($1,302)$664$638$201,065
Year 13 - 145 ($1,302)$662$640$200,424
146 ($1,302)$660$642$199,782
147 ($1,302)$658$645$199,138
148 ($1,302)$655$647$198,491
149 ($1,302)$653$649$197,842
150 ($1,302)$651$651$197,191
151 ($1,302)$649$653$196,538
152 ($1,302)$647$655$195,883
153 ($1,302)$645$657$195,226
154 ($1,302)$643$660$194,566
155 ($1,302)$640$662$193,904
156 ($1,302)$638$664$193,241
Year 14 - 157 ($1,302)$636$666$192,575
158 ($1,302)$634$668$191,906
159 ($1,302)$632$670$191,236
160 ($1,302)$629$673$190,563
161 ($1,302)$627$675$189,888
162 ($1,302)$625$677$189,211
163 ($1,302)$623$679$188,532
164 ($1,302)$621$682$187,850
165 ($1,302)$618$684$187,167
166 ($1,302)$616$686$186,481
167 ($1,302)$614$688$185,792
168 ($1,302)$612$691$185,102
Year 15 - 169 ($1,302)$609$693$184,409
170 ($1,302)$607$695$183,714
171 ($1,302)$605$697$183,016
172 ($1,302)$602$700$182,317
173 ($1,302)$600$702$181,615
174 ($1,302)$598$704$180,910
175 ($1,302)$595$707$180,204
176 ($1,302)$593$709$179,495
177 ($1,302)$591$711$178,783
178 ($1,302)$588$714$178,070
179 ($1,302)$586$716$177,354
180 ($1,302)$584$718$176,636
Year 16 - 181 ($1,302)$581$721$175,915
182 ($1,302)$579$723$175,192
183 ($1,302)$577$725$174,466
184 ($1,302)$574$728$173,738
185 ($1,302)$572$730$173,008
186 ($1,302)$569$733$172,276
187 ($1,302)$567$735$171,540
188 ($1,302)$565$737$170,803
189 ($1,302)$562$740$170,063
190 ($1,302)$560$742$169,321
191 ($1,302)$557$745$168,576
192 ($1,302)$555$747$167,829
Year 17 - 193 ($1,302)$552$750$167,079
194 ($1,302)$550$752$166,327
195 ($1,302)$547$755$165,572
196 ($1,302)$545$757$164,815
197 ($1,302)$543$760$164,056
198 ($1,302)$540$762$163,293
199 ($1,302)$538$765$162,529
200 ($1,302)$535$767$161,762
201 ($1,302)$532$770$160,992
202 ($1,302)$530$772$160,220
203 ($1,302)$527$775$159,445
204 ($1,302)$525$777$158,668
Year 18 - 205 ($1,302)$522$780$157,888
206 ($1,302)$520$782$157,105
207 ($1,302)$517$785$156,320
208 ($1,302)$515$788$155,533
209 ($1,302)$512$790$154,743
210 ($1,302)$509$793$153,950
211 ($1,302)$507$795$153,155
212 ($1,302)$504$798$152,357
213 ($1,302)$502$801$151,556
214 ($1,302)$499$803$150,753
215 ($1,302)$496$806$149,947
216 ($1,302)$494$809$149,138
Year 19 - 217 ($1,302)$491$811$148,327
218 ($1,302)$488$814$147,513
219 ($1,302)$486$817$146,697
220 ($1,302)$483$819$145,877
221 ($1,302)$480$822$145,055
222 ($1,302)$477$825$144,231
223 ($1,302)$475$827$143,403
224 ($1,302)$472$830$142,573
225 ($1,302)$469$833$141,740
226 ($1,302)$467$836$140,905
227 ($1,302)$464$838$140,067
228 ($1,302)$461$841$139,225
Year 20 - 229 ($1,302)$458$844$138,382
230 ($1,302)$456$847$137,535
231 ($1,302)$453$849$136,686
232 ($1,302)$450$852$135,833
233 ($1,302)$447$855$134,978
234 ($1,302)$444$858$134,121
235 ($1,302)$441$861$133,260
236 ($1,302)$439$863$132,396
237 ($1,302)$436$866$131,530
238 ($1,302)$433$869$130,661
239 ($1,302)$430$872$129,789
240 ($1,302)$427$875$128,914
Year 21 - 241 ($1,302)$424$878$128,036
242 ($1,302)$421$881$127,156
243 ($1,302)$419$884$126,272
244 ($1,302)$416$886$125,385
245 ($1,302)$413$889$124,496
246 ($1,302)$410$892$123,604
247 ($1,302)$407$895$122,708
248 ($1,302)$404$898$121,810
249 ($1,302)$401$901$120,909
250 ($1,302)$398$904$120,005
251 ($1,302)$395$907$119,098
252 ($1,302)$392$910$118,188
Year 22 - 253 ($1,302)$389$913$117,275
254 ($1,302)$386$916$116,359
255 ($1,302)$383$919$115,439
256 ($1,302)$380$922$114,517
257 ($1,302)$377$925$113,592
258 ($1,302)$374$928$112,664
259 ($1,302)$371$931$111,733
260 ($1,302)$368$934$110,798
261 ($1,302)$365$937$109,861
262 ($1,302)$362$941$108,920
263 ($1,302)$359$944$107,977
264 ($1,302)$355$947$107,030
Year 23 - 265 ($1,302)$352$950$106,080
266 ($1,302)$349$953$105,127
267 ($1,302)$346$956$104,171
268 ($1,302)$343$959$103,212
269 ($1,302)$340$962$102,250
270 ($1,302)$337$966$101,284
271 ($1,302)$333$969$100,315
272 ($1,302)$330$972$99,343
273 ($1,302)$327$975$98,368
274 ($1,302)$324$978$97,390
275 ($1,302)$321$982$96,408
276 ($1,302)$317$985$95,423
Year 24 - 277 ($1,302)$314$988$94,435
278 ($1,302)$311$991$93,444
279 ($1,302)$308$995$92,450
280 ($1,302)$304$998$91,452
281 ($1,302)$301$1,001$90,451
282 ($1,302)$298$1,004$89,446
283 ($1,302)$294$1,008$88,439
284 ($1,302)$291$1,011$87,428
285 ($1,302)$288$1,014$86,413
286 ($1,302)$284$1,018$85,396
287 ($1,302)$281$1,021$84,375
288 ($1,302)$278$1,024$83,350
Year 25 - 289 ($1,302)$274$1,028$82,322
290 ($1,302)$271$1,031$81,291
291 ($1,302)$268$1,035$80,257
292 ($1,302)$264$1,038$79,219
293 ($1,302)$261$1,041$78,177
294 ($1,302)$257$1,045$77,133
295 ($1,302)$254$1,048$76,084
296 ($1,302)$250$1,052$75,033
297 ($1,302)$247$1,055$73,977
298 ($1,302)$244$1,059$72,919
299 ($1,302)$240$1,062$71,857
300 ($1,302)$237$1,066$70,791
Year 26 - 301 ($1,302)$233$1,069$69,722
302 ($1,302)$230$1,073$68,649
303 ($1,302)$226$1,076$67,573
304 ($1,302)$222$1,080$66,494
305 ($1,302)$219$1,083$65,410
306 ($1,302)$215$1,087$64,323
307 ($1,302)$212$1,090$63,233
308 ($1,302)$208$1,094$62,139
309 ($1,302)$205$1,098$61,042
310 ($1,302)$201$1,101$59,940
311 ($1,302)$197$1,105$58,835
312 ($1,302)$194$1,108$57,727
Year 27 - 313 ($1,302)$190$1,112$56,615
314 ($1,302)$186$1,116$55,499
315 ($1,302)$183$1,119$54,380
316 ($1,302)$179$1,123$53,257
317 ($1,302)$175$1,127$52,130
318 ($1,302)$172$1,131$50,999
319 ($1,302)$168$1,134$49,865
320 ($1,302)$164$1,138$48,727
321 ($1,302)$160$1,142$47,585
322 ($1,302)$157$1,145$46,440
323 ($1,302)$153$1,149$45,290
324 ($1,302)$149$1,153$44,137
Year 28 - 325 ($1,302)$145$1,157$42,981
326 ($1,302)$141$1,161$41,820
327 ($1,302)$138$1,164$40,655
328 ($1,302)$134$1,168$39,487
329 ($1,302)$130$1,172$38,315
330 ($1,302)$126$1,176$37,139
331 ($1,302)$122$1,180$35,959
332 ($1,302)$118$1,184$34,775
333 ($1,302)$114$1,188$33,588
334 ($1,302)$111$1,192$32,396
335 ($1,302)$107$1,195$31,201
336 ($1,302)$103$1,199$30,001
Year 29 - 337 ($1,302)$99$1,203$28,798
338 ($1,302)$95$1,207$27,590
339 ($1,302)$91$1,211$26,379
340 ($1,302)$87$1,215$25,164
341 ($1,302)$83$1,219$23,945
342 ($1,302)$79$1,223$22,721
343 ($1,302)$75$1,227$21,494
344 ($1,302)$71$1,231$20,262
345 ($1,302)$67$1,235$19,027
346 ($1,302)$63$1,239$17,788
347 ($1,302)$59$1,244$16,544
348 ($1,302)$54$1,248$15,296
Year 30 - 349 ($1,302)$50$1,252$14,045
350 ($1,302)$46$1,256$12,789
351 ($1,302)$42$1,260$11,529
352 ($1,302)$38$1,264$10,264
353 ($1,302)$34$1,268$8,996
354 ($1,302)$30$1,273$7,724
355 ($1,302)$25$1,277$6,447
356 ($1,302)$21$1,281$5,166
357 ($1,302)$17$1,285$3,881
358 ($1,302)$13$1,289$2,591
359 ($1,302)$9$1,294$1,298
360 ($1,302)$4$1,298$0
TOTALS$194,367$274,400$468,767

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.