« Back to all home prices

Mortgage Payment Schedule for a $350,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($70,000) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,309 360 $191,408 $471,408

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.880% | Rate: 3.875% | Fees: $155 | 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  $350,000
Down Payment $70,000$280,000
Year 1 - 1 ($1,309)$894$416$279,584
2 ($1,309)$892$417$279,167
3 ($1,309)$891$418$278,749
4 ($1,309)$890$420$278,329
5 ($1,309)$888$421$277,908
6 ($1,309)$887$422$277,485
7 ($1,309)$886$424$277,061
8 ($1,309)$884$425$276,636
9 ($1,309)$883$427$276,210
10 ($1,309)$882$428$275,782
11 ($1,309)$880$429$275,353
12 ($1,309)$879$431$274,922
Year 2 - 13 ($1,309)$877$432$274,490
14 ($1,309)$876$433$274,056
15 ($1,309)$875$435$273,622
16 ($1,309)$873$436$273,186
17 ($1,309)$872$438$272,748
18 ($1,309)$871$439$272,309
19 ($1,309)$869$440$271,869
20 ($1,309)$868$442$271,427
21 ($1,309)$866$443$270,984
22 ($1,309)$865$445$270,539
23 ($1,309)$863$446$270,093
24 ($1,309)$862$447$269,646
Year 3 - 25 ($1,309)$861$449$269,197
26 ($1,309)$859$450$268,747
27 ($1,309)$858$452$268,295
28 ($1,309)$856$453$267,842
29 ($1,309)$855$455$267,387
30 ($1,309)$853$456$266,931
31 ($1,309)$852$458$266,474
32 ($1,309)$850$459$266,015
33 ($1,309)$849$460$265,554
34 ($1,309)$848$462$265,092
35 ($1,309)$846$463$264,629
36 ($1,309)$845$465$264,164
Year 4 - 37 ($1,309)$843$466$263,698
38 ($1,309)$842$468$263,230
39 ($1,309)$840$469$262,761
40 ($1,309)$839$471$262,290
41 ($1,309)$837$472$261,817
42 ($1,309)$836$474$261,344
43 ($1,309)$834$475$260,868
44 ($1,309)$833$477$260,391
45 ($1,309)$831$478$259,913
46 ($1,309)$830$480$259,433
47 ($1,309)$828$481$258,952
48 ($1,309)$826$483$258,469
Year 5 - 49 ($1,309)$825$485$257,984
50 ($1,309)$823$486$257,498
51 ($1,309)$822$488$257,010
52 ($1,309)$820$489$256,521
53 ($1,309)$819$491$256,031
54 ($1,309)$817$492$255,538
55 ($1,309)$816$494$255,044
56 ($1,309)$814$495$254,549
57 ($1,309)$812$497$254,052
58 ($1,309)$811$499$253,553
59 ($1,309)$809$500$253,053
60 ($1,309)$808$502$252,551
Year 6 - 61 ($1,309)$806$503$252,048
62 ($1,309)$804$505$251,543
63 ($1,309)$803$507$251,036
64 ($1,309)$801$508$250,528
65 ($1,309)$800$510$250,018
66 ($1,309)$798$511$249,507
67 ($1,309)$796$513$248,993
68 ($1,309)$795$515$248,479
69 ($1,309)$793$516$247,962
70 ($1,309)$791$518$247,444
71 ($1,309)$790$520$246,925
72 ($1,309)$788$521$246,403
Year 7 - 73 ($1,309)$786$523$245,880
74 ($1,309)$785$525$245,355
75 ($1,309)$783$526$244,829
76 ($1,309)$781$528$244,301
77 ($1,309)$780$530$243,771
78 ($1,309)$778$531$243,240
79 ($1,309)$776$533$242,707
80 ($1,309)$775$535$242,172
81 ($1,309)$773$537$241,635
82 ($1,309)$771$538$241,097
83 ($1,309)$770$540$240,557
84 ($1,309)$768$542$240,015
Year 8 - 85 ($1,309)$766$543$239,472
86 ($1,309)$764$545$238,927
87 ($1,309)$763$547$238,380
88 ($1,309)$761$549$237,831
89 ($1,309)$759$550$237,281
90 ($1,309)$757$552$236,729
91 ($1,309)$756$554$236,175
92 ($1,309)$754$556$235,619
93 ($1,309)$752$557$235,062
94 ($1,309)$750$559$234,503
95 ($1,309)$748$561$233,942
96 ($1,309)$747$563$233,379
Year 9 - 97 ($1,309)$745$565$232,814
98 ($1,309)$743$566$232,248
99 ($1,309)$741$568$231,680
100 ($1,309)$739$570$231,110
101 ($1,309)$738$572$230,538
102 ($1,309)$736$574$229,964
103 ($1,309)$734$575$229,388
104 ($1,309)$732$577$228,811
105 ($1,309)$730$579$228,232
106 ($1,309)$728$581$227,651
107 ($1,309)$727$583$227,068
108 ($1,309)$725$585$226,483
Year 10 - 109 ($1,309)$723$587$225,897
110 ($1,309)$721$588$225,308
111 ($1,309)$719$590$224,718
112 ($1,309)$717$592$224,126
113 ($1,309)$715$594$223,532
114 ($1,309)$713$596$222,935
115 ($1,309)$712$598$222,338
116 ($1,309)$710$600$221,738
117 ($1,309)$708$602$221,136
118 ($1,309)$706$604$220,532
119 ($1,309)$704$606$219,927
120 ($1,309)$702$608$219,319
Year 11 - 121 ($1,309)$700$609$218,710
122 ($1,309)$698$611$218,098
123 ($1,309)$696$613$217,485
124 ($1,309)$694$615$216,870
125 ($1,309)$692$617$216,252
126 ($1,309)$690$619$215,633
127 ($1,309)$688$621$215,012
128 ($1,309)$686$623$214,389
129 ($1,309)$684$625$213,763
130 ($1,309)$682$627$213,136
131 ($1,309)$680$629$212,507
132 ($1,309)$678$631$211,876
Year 12 - 133 ($1,309)$676$633$211,242
134 ($1,309)$674$635$210,607
135 ($1,309)$672$637$209,970
136 ($1,309)$670$639$209,331
137 ($1,309)$668$641$208,689
138 ($1,309)$666$643$208,046
139 ($1,309)$664$645$207,400
140 ($1,309)$662$648$206,753
141 ($1,309)$660$650$206,103
142 ($1,309)$658$652$205,452
143 ($1,309)$656$654$204,798
144 ($1,309)$654$656$204,142
Year 13 - 145 ($1,309)$652$658$203,484
146 ($1,309)$649$660$202,824
147 ($1,309)$647$662$202,162
148 ($1,309)$645$664$201,498
149 ($1,309)$643$666$200,831
150 ($1,309)$641$668$200,163
151 ($1,309)$639$671$199,492
152 ($1,309)$637$673$198,820
153 ($1,309)$635$675$198,145
154 ($1,309)$632$677$197,468
155 ($1,309)$630$679$196,788
156 ($1,309)$628$681$196,107
Year 14 - 157 ($1,309)$626$684$195,424
158 ($1,309)$624$686$194,738
159 ($1,309)$622$688$194,050
160 ($1,309)$619$690$193,360
161 ($1,309)$617$692$192,667
162 ($1,309)$615$695$191,973
163 ($1,309)$613$697$191,276
164 ($1,309)$610$699$190,577
165 ($1,309)$608$701$189,876
166 ($1,309)$606$703$189,172
167 ($1,309)$604$706$188,467
168 ($1,309)$602$708$187,759
Year 15 - 169 ($1,309)$599$710$187,049
170 ($1,309)$597$712$186,336
171 ($1,309)$595$715$185,621
172 ($1,309)$592$717$184,904
173 ($1,309)$590$719$184,185
174 ($1,309)$588$722$183,463
175 ($1,309)$586$724$182,740
176 ($1,309)$583$726$182,013
177 ($1,309)$581$729$181,285
178 ($1,309)$579$731$180,554
179 ($1,309)$576$733$179,821
180 ($1,309)$574$736$179,085
Year 16 - 181 ($1,309)$572$738$178,347
182 ($1,309)$569$740$177,607
183 ($1,309)$567$743$176,864
184 ($1,309)$564$745$176,119
185 ($1,309)$562$747$175,372
186 ($1,309)$560$750$174,622
187 ($1,309)$557$752$173,870
188 ($1,309)$555$755$173,116
189 ($1,309)$553$757$172,359
190 ($1,309)$550$759$171,599
191 ($1,309)$548$762$170,838
192 ($1,309)$545$764$170,073
Year 17 - 193 ($1,309)$543$767$169,307
194 ($1,309)$540$769$168,538
195 ($1,309)$538$772$167,766
196 ($1,309)$535$774$166,992
197 ($1,309)$533$776$166,216
198 ($1,309)$531$779$165,437
199 ($1,309)$528$781$164,655
200 ($1,309)$526$784$163,871
201 ($1,309)$523$786$163,085
202 ($1,309)$521$789$162,296
203 ($1,309)$518$791$161,504
204 ($1,309)$515$794$160,710
Year 18 - 205 ($1,309)$513$797$159,914
206 ($1,309)$510$799$159,115
207 ($1,309)$508$802$158,313
208 ($1,309)$505$804$157,509
209 ($1,309)$503$807$156,702
210 ($1,309)$500$809$155,893
211 ($1,309)$498$812$155,081
212 ($1,309)$495$815$154,267
213 ($1,309)$492$817$153,449
214 ($1,309)$490$820$152,630
215 ($1,309)$487$822$151,807
216 ($1,309)$485$825$150,982
Year 19 - 217 ($1,309)$482$828$150,155
218 ($1,309)$479$830$149,325
219 ($1,309)$477$833$148,492
220 ($1,309)$474$836$147,656
221 ($1,309)$471$838$146,818
222 ($1,309)$469$841$145,977
223 ($1,309)$466$844$145,134
224 ($1,309)$463$846$144,287
225 ($1,309)$461$849$143,438
226 ($1,309)$458$852$142,587
227 ($1,309)$455$854$141,732
228 ($1,309)$452$857$140,875
Year 20 - 229 ($1,309)$450$860$140,015
230 ($1,309)$447$863$139,153
231 ($1,309)$444$865$138,288
232 ($1,309)$441$868$137,419
233 ($1,309)$439$871$136,549
234 ($1,309)$436$874$135,675
235 ($1,309)$433$876$134,798
236 ($1,309)$430$879$133,919
237 ($1,309)$427$882$133,037
238 ($1,309)$425$885$132,152
239 ($1,309)$422$888$131,265
240 ($1,309)$419$891$130,374
Year 21 - 241 ($1,309)$416$893$129,481
242 ($1,309)$413$896$128,585
243 ($1,309)$410$899$127,686
244 ($1,309)$408$902$126,784
245 ($1,309)$405$905$125,879
246 ($1,309)$402$908$124,971
247 ($1,309)$399$911$124,060
248 ($1,309)$396$914$123,147
249 ($1,309)$393$916$122,231
250 ($1,309)$390$919$121,311
251 ($1,309)$387$922$120,389
252 ($1,309)$384$925$119,464
Year 22 - 253 ($1,309)$381$928$118,535
254 ($1,309)$378$931$117,604
255 ($1,309)$375$934$116,670
256 ($1,309)$372$937$115,733
257 ($1,309)$369$940$114,793
258 ($1,309)$366$943$113,850
259 ($1,309)$363$946$112,904
260 ($1,309)$360$949$111,955
261 ($1,309)$357$952$111,003
262 ($1,309)$354$955$110,047
263 ($1,309)$351$958$109,089
264 ($1,309)$348$961$108,128
Year 23 - 265 ($1,309)$345$964$107,164
266 ($1,309)$342$967$106,196
267 ($1,309)$339$971$105,226
268 ($1,309)$336$974$104,252
269 ($1,309)$333$977$103,275
270 ($1,309)$330$980$102,295
271 ($1,309)$326$983$101,312
272 ($1,309)$323$986$100,326
273 ($1,309)$320$989$99,337
274 ($1,309)$317$992$98,345
275 ($1,309)$314$996$97,349
276 ($1,309)$311$999$96,350
Year 24 - 277 ($1,309)$308$1,002$95,348
278 ($1,309)$304$1,005$94,343
279 ($1,309)$301$1,008$93,335
280 ($1,309)$298$1,012$92,323
281 ($1,309)$295$1,015$91,308
282 ($1,309)$291$1,018$90,290
283 ($1,309)$288$1,021$89,269
284 ($1,309)$285$1,025$88,245
285 ($1,309)$282$1,028$87,217
286 ($1,309)$278$1,031$86,186
287 ($1,309)$275$1,034$85,151
288 ($1,309)$272$1,038$84,114
Year 25 - 289 ($1,309)$268$1,041$83,073
290 ($1,309)$265$1,044$82,028
291 ($1,309)$262$1,048$80,981
292 ($1,309)$258$1,051$79,930
293 ($1,309)$255$1,054$78,875
294 ($1,309)$252$1,058$77,817
295 ($1,309)$248$1,061$76,756
296 ($1,309)$245$1,064$75,692
297 ($1,309)$242$1,068$74,624
298 ($1,309)$238$1,071$73,553
299 ($1,309)$235$1,075$72,478
300 ($1,309)$231$1,078$71,400
Year 26 - 301 ($1,309)$228$1,082$70,318
302 ($1,309)$224$1,085$69,233
303 ($1,309)$221$1,088$68,145
304 ($1,309)$217$1,092$67,053
305 ($1,309)$214$1,095$65,957
306 ($1,309)$211$1,099$64,858
307 ($1,309)$207$1,102$63,756
308 ($1,309)$203$1,106$62,650
309 ($1,309)$200$1,110$61,540
310 ($1,309)$196$1,113$60,427
311 ($1,309)$193$1,117$59,311
312 ($1,309)$189$1,120$58,191
Year 27 - 313 ($1,309)$186$1,124$57,067
314 ($1,309)$182$1,127$55,940
315 ($1,309)$179$1,131$54,809
316 ($1,309)$175$1,135$53,674
317 ($1,309)$171$1,138$52,536
318 ($1,309)$168$1,142$51,394
319 ($1,309)$164$1,145$50,249
320 ($1,309)$160$1,149$49,100
321 ($1,309)$157$1,153$47,947
322 ($1,309)$153$1,156$46,790
323 ($1,309)$149$1,160$45,630
324 ($1,309)$146$1,164$44,466
Year 28 - 325 ($1,309)$142$1,168$43,299
326 ($1,309)$138$1,171$42,128
327 ($1,309)$134$1,175$40,953
328 ($1,309)$131$1,179$39,774
329 ($1,309)$127$1,183$38,591
330 ($1,309)$123$1,186$37,405
331 ($1,309)$119$1,190$36,215
332 ($1,309)$116$1,194$35,021
333 ($1,309)$112$1,198$33,823
334 ($1,309)$108$1,202$32,622
335 ($1,309)$104$1,205$31,417
336 ($1,309)$100$1,209$30,207
Year 29 - 337 ($1,309)$96$1,213$28,994
338 ($1,309)$93$1,217$27,777
339 ($1,309)$89$1,221$26,557
340 ($1,309)$85$1,225$25,332
341 ($1,309)$81$1,229$24,103
342 ($1,309)$77$1,233$22,871
343 ($1,309)$73$1,236$21,634
344 ($1,309)$69$1,240$20,394
345 ($1,309)$65$1,244$19,149
346 ($1,309)$61$1,248$17,901
347 ($1,309)$57$1,252$16,649
348 ($1,309)$53$1,256$15,392
Year 30 - 349 ($1,309)$49$1,260$14,132
350 ($1,309)$45$1,264$12,868
351 ($1,309)$41$1,268$11,599
352 ($1,309)$37$1,272$10,327
353 ($1,309)$33$1,277$9,050
354 ($1,309)$29$1,281$7,770
355 ($1,309)$25$1,285$6,485
356 ($1,309)$21$1,289$5,196
357 ($1,309)$17$1,293$3,903
358 ($1,309)$12$1,297$2,606
359 ($1,309)$8$1,301$1,305
360 ($1,309)$4$1,305$0
TOTALS$191,408$280,000$471,408

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.