« Back to all home prices

Mortgage Payment Schedule for a $351,000 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% ($70,200) 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
$1,321 360 $194,842 $475,642

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 #: 227765 | State Lic #: MC-5920
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | 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: 3.773% | Rate: 3.750% | Fees: $695 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 45 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 #: 424182
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $9 | 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 #: 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  $351,000
Down Payment $70,200$280,800
Year 1 - 1 ($1,321)$908$413$280,387
2 ($1,321)$907$415$279,972
3 ($1,321)$905$416$279,556
4 ($1,321)$904$417$279,139
5 ($1,321)$903$419$278,720
6 ($1,321)$901$420$278,300
7 ($1,321)$900$421$277,879
8 ($1,321)$898$423$277,456
9 ($1,321)$897$424$277,032
10 ($1,321)$896$425$276,606
11 ($1,321)$894$427$276,179
12 ($1,321)$893$428$275,751
Year 2 - 13 ($1,321)$892$430$275,322
14 ($1,321)$890$431$274,890
15 ($1,321)$889$432$274,458
16 ($1,321)$887$434$274,024
17 ($1,321)$886$435$273,589
18 ($1,321)$885$437$273,152
19 ($1,321)$883$438$272,714
20 ($1,321)$882$439$272,275
21 ($1,321)$880$441$271,834
22 ($1,321)$879$442$271,392
23 ($1,321)$877$444$270,948
24 ($1,321)$876$445$270,503
Year 3 - 25 ($1,321)$875$447$270,056
26 ($1,321)$873$448$269,608
27 ($1,321)$872$449$269,159
28 ($1,321)$870$451$268,708
29 ($1,321)$869$452$268,255
30 ($1,321)$867$454$267,801
31 ($1,321)$866$455$267,346
32 ($1,321)$864$457$266,889
33 ($1,321)$863$458$266,431
34 ($1,321)$861$460$265,971
35 ($1,321)$860$461$265,510
36 ($1,321)$858$463$265,047
Year 4 - 37 ($1,321)$857$464$264,583
38 ($1,321)$855$466$264,117
39 ($1,321)$854$467$263,650
40 ($1,321)$852$469$263,181
41 ($1,321)$851$470$262,711
42 ($1,321)$849$472$262,239
43 ($1,321)$848$473$261,766
44 ($1,321)$846$475$261,291
45 ($1,321)$845$476$260,815
46 ($1,321)$843$478$260,337
47 ($1,321)$842$479$259,857
48 ($1,321)$840$481$259,376
Year 5 - 49 ($1,321)$839$483$258,894
50 ($1,321)$837$484$258,409
51 ($1,321)$836$486$257,924
52 ($1,321)$834$487$257,437
53 ($1,321)$832$489$256,948
54 ($1,321)$831$490$256,457
55 ($1,321)$829$492$255,965
56 ($1,321)$828$494$255,472
57 ($1,321)$826$495$254,976
58 ($1,321)$824$497$254,480
59 ($1,321)$823$498$253,981
60 ($1,321)$821$500$253,481
Year 6 - 61 ($1,321)$820$502$252,980
62 ($1,321)$818$503$252,476
63 ($1,321)$816$505$251,971
64 ($1,321)$815$507$251,465
65 ($1,321)$813$508$250,957
66 ($1,321)$811$510$250,447
67 ($1,321)$810$511$249,935
68 ($1,321)$808$513$249,422
69 ($1,321)$806$515$248,908
70 ($1,321)$805$516$248,391
71 ($1,321)$803$518$247,873
72 ($1,321)$801$520$247,353
Year 7 - 73 ($1,321)$800$521$246,832
74 ($1,321)$798$523$246,309
75 ($1,321)$796$525$245,784
76 ($1,321)$795$527$245,257
77 ($1,321)$793$528$244,729
78 ($1,321)$791$530$244,199
79 ($1,321)$790$532$243,668
80 ($1,321)$788$533$243,134
81 ($1,321)$786$535$242,599
82 ($1,321)$784$537$242,062
83 ($1,321)$783$539$241,524
84 ($1,321)$781$540$240,983
Year 8 - 85 ($1,321)$779$542$240,441
86 ($1,321)$777$544$239,897
87 ($1,321)$776$546$239,352
88 ($1,321)$774$547$238,805
89 ($1,321)$772$549$238,256
90 ($1,321)$770$551$237,705
91 ($1,321)$769$553$237,152
92 ($1,321)$767$554$236,598
93 ($1,321)$765$556$236,041
94 ($1,321)$763$558$235,483
95 ($1,321)$761$560$234,923
96 ($1,321)$760$562$234,362
Year 9 - 97 ($1,321)$758$563$233,798
98 ($1,321)$756$565$233,233
99 ($1,321)$754$567$232,666
100 ($1,321)$752$569$232,097
101 ($1,321)$750$571$231,526
102 ($1,321)$749$573$230,954
103 ($1,321)$747$574$230,379
104 ($1,321)$745$576$229,803
105 ($1,321)$743$578$229,225
106 ($1,321)$741$580$228,645
107 ($1,321)$739$582$228,063
108 ($1,321)$737$584$227,479
Year 10 - 109 ($1,321)$736$586$226,893
110 ($1,321)$734$588$226,305
111 ($1,321)$732$590$225,716
112 ($1,321)$730$591$225,125
113 ($1,321)$728$593$224,531
114 ($1,321)$726$595$223,936
115 ($1,321)$724$597$223,339
116 ($1,321)$722$599$222,740
117 ($1,321)$720$601$222,139
118 ($1,321)$718$603$221,536
119 ($1,321)$716$605$220,931
120 ($1,321)$714$607$220,324
Year 11 - 121 ($1,321)$712$609$219,715
122 ($1,321)$710$611$219,104
123 ($1,321)$708$613$218,491
124 ($1,321)$706$615$217,877
125 ($1,321)$704$617$217,260
126 ($1,321)$702$619$216,641
127 ($1,321)$700$621$216,020
128 ($1,321)$698$623$215,398
129 ($1,321)$696$625$214,773
130 ($1,321)$694$627$214,146
131 ($1,321)$692$629$213,517
132 ($1,321)$690$631$212,886
Year 12 - 133 ($1,321)$688$633$212,253
134 ($1,321)$686$635$211,618
135 ($1,321)$684$637$210,981
136 ($1,321)$682$639$210,342
137 ($1,321)$680$641$209,701
138 ($1,321)$678$643$209,058
139 ($1,321)$676$645$208,413
140 ($1,321)$674$647$207,765
141 ($1,321)$672$649$207,116
142 ($1,321)$670$652$206,464
143 ($1,321)$668$654$205,811
144 ($1,321)$665$656$205,155
Year 13 - 145 ($1,321)$663$658$204,497
146 ($1,321)$661$660$203,837
147 ($1,321)$659$662$203,175
148 ($1,321)$657$664$202,511
149 ($1,321)$655$666$201,844
150 ($1,321)$653$669$201,176
151 ($1,321)$650$671$200,505
152 ($1,321)$648$673$199,832
153 ($1,321)$646$675$199,157
154 ($1,321)$644$677$198,480
155 ($1,321)$642$679$197,800
156 ($1,321)$640$682$197,118
Year 14 - 157 ($1,321)$637$684$196,435
158 ($1,321)$635$686$195,748
159 ($1,321)$633$688$195,060
160 ($1,321)$631$691$194,370
161 ($1,321)$628$693$193,677
162 ($1,321)$626$695$192,982
163 ($1,321)$624$697$192,285
164 ($1,321)$622$700$191,585
165 ($1,321)$619$702$190,883
166 ($1,321)$617$704$190,179
167 ($1,321)$615$706$189,473
168 ($1,321)$613$709$188,764
Year 15 - 169 ($1,321)$610$711$188,053
170 ($1,321)$608$713$187,340
171 ($1,321)$606$715$186,625
172 ($1,321)$603$718$185,907
173 ($1,321)$601$720$185,187
174 ($1,321)$599$722$184,464
175 ($1,321)$596$725$183,740
176 ($1,321)$594$727$183,012
177 ($1,321)$592$729$182,283
178 ($1,321)$589$732$181,551
179 ($1,321)$587$734$180,817
180 ($1,321)$585$737$180,080
Year 16 - 181 ($1,321)$582$739$179,341
182 ($1,321)$580$741$178,600
183 ($1,321)$577$744$177,856
184 ($1,321)$575$746$177,110
185 ($1,321)$573$749$176,361
186 ($1,321)$570$751$175,610
187 ($1,321)$568$753$174,857
188 ($1,321)$565$756$174,101
189 ($1,321)$563$758$173,343
190 ($1,321)$560$761$172,582
191 ($1,321)$558$763$171,819
192 ($1,321)$556$766$171,053
Year 17 - 193 ($1,321)$553$768$170,285
194 ($1,321)$551$771$169,514
195 ($1,321)$548$773$168,741
196 ($1,321)$546$776$167,966
197 ($1,321)$543$778$167,188
198 ($1,321)$541$781$166,407
199 ($1,321)$538$783$165,624
200 ($1,321)$536$786$164,838
201 ($1,321)$533$788$164,050
202 ($1,321)$530$791$163,259
203 ($1,321)$528$793$162,466
204 ($1,321)$525$796$161,670
Year 18 - 205 ($1,321)$523$798$160,871
206 ($1,321)$520$801$160,070
207 ($1,321)$518$804$159,266
208 ($1,321)$515$806$158,460
209 ($1,321)$512$809$157,651
210 ($1,321)$510$811$156,840
211 ($1,321)$507$814$156,026
212 ($1,321)$504$817$155,209
213 ($1,321)$502$819$154,390
214 ($1,321)$499$822$153,567
215 ($1,321)$497$825$152,743
216 ($1,321)$494$827$151,915
Year 19 - 217 ($1,321)$491$830$151,085
218 ($1,321)$489$833$150,253
219 ($1,321)$486$835$149,417
220 ($1,321)$483$838$148,579
221 ($1,321)$480$841$147,738
222 ($1,321)$478$844$146,895
223 ($1,321)$475$846$146,049
224 ($1,321)$472$849$145,200
225 ($1,321)$469$852$144,348
226 ($1,321)$467$855$143,493
227 ($1,321)$464$857$142,636
228 ($1,321)$461$860$141,776
Year 20 - 229 ($1,321)$458$863$140,913
230 ($1,321)$456$866$140,048
231 ($1,321)$453$868$139,179
232 ($1,321)$450$871$138,308
233 ($1,321)$447$874$137,434
234 ($1,321)$444$877$136,557
235 ($1,321)$442$880$135,677
236 ($1,321)$439$883$134,795
237 ($1,321)$436$885$133,909
238 ($1,321)$433$888$133,021
239 ($1,321)$430$891$132,130
240 ($1,321)$427$894$131,236
Year 21 - 241 ($1,321)$424$897$130,339
242 ($1,321)$421$900$129,439
243 ($1,321)$419$903$128,537
244 ($1,321)$416$906$127,631
245 ($1,321)$413$909$126,722
246 ($1,321)$410$911$125,811
247 ($1,321)$407$914$124,896
248 ($1,321)$404$917$123,979
249 ($1,321)$401$920$123,059
250 ($1,321)$398$923$122,135
251 ($1,321)$395$926$121,209
252 ($1,321)$392$929$120,280
Year 22 - 253 ($1,321)$389$932$119,347
254 ($1,321)$386$935$118,412
255 ($1,321)$383$938$117,474
256 ($1,321)$380$941$116,532
257 ($1,321)$377$944$115,588
258 ($1,321)$374$947$114,640
259 ($1,321)$371$951$113,690
260 ($1,321)$368$954$112,736
261 ($1,321)$365$957$111,779
262 ($1,321)$361$960$110,820
263 ($1,321)$358$963$109,857
264 ($1,321)$355$966$108,891
Year 23 - 265 ($1,321)$352$969$107,922
266 ($1,321)$349$972$106,949
267 ($1,321)$346$975$105,974
268 ($1,321)$343$979$104,995
269 ($1,321)$339$982$104,014
270 ($1,321)$336$985$103,029
271 ($1,321)$333$988$102,041
272 ($1,321)$330$991$101,049
273 ($1,321)$327$995$100,055
274 ($1,321)$324$998$99,057
275 ($1,321)$320$1,001$98,056
276 ($1,321)$317$1,004$97,052
Year 24 - 277 ($1,321)$314$1,007$96,044
278 ($1,321)$311$1,011$95,034
279 ($1,321)$307$1,014$94,020
280 ($1,321)$304$1,017$93,003
281 ($1,321)$301$1,021$91,982
282 ($1,321)$297$1,024$90,958
283 ($1,321)$294$1,027$89,931
284 ($1,321)$291$1,030$88,901
285 ($1,321)$287$1,034$87,867
286 ($1,321)$284$1,037$86,830
287 ($1,321)$281$1,040$85,789
288 ($1,321)$277$1,044$84,745
Year 25 - 289 ($1,321)$274$1,047$83,698
290 ($1,321)$271$1,051$82,648
291 ($1,321)$267$1,054$81,594
292 ($1,321)$264$1,057$80,536
293 ($1,321)$260$1,061$79,475
294 ($1,321)$257$1,064$78,411
295 ($1,321)$254$1,068$77,343
296 ($1,321)$250$1,071$76,272
297 ($1,321)$247$1,075$75,198
298 ($1,321)$243$1,078$74,120
299 ($1,321)$240$1,082$73,038
300 ($1,321)$236$1,085$71,953
Year 26 - 301 ($1,321)$233$1,089$70,864
302 ($1,321)$229$1,092$69,772
303 ($1,321)$226$1,096$68,677
304 ($1,321)$222$1,099$67,577
305 ($1,321)$219$1,103$66,475
306 ($1,321)$215$1,106$65,368
307 ($1,321)$211$1,110$64,258
308 ($1,321)$208$1,113$63,145
309 ($1,321)$204$1,117$62,028
310 ($1,321)$201$1,121$60,907
311 ($1,321)$197$1,124$59,783
312 ($1,321)$193$1,128$58,655
Year 27 - 313 ($1,321)$190$1,132$57,524
314 ($1,321)$186$1,135$56,388
315 ($1,321)$182$1,139$55,249
316 ($1,321)$179$1,143$54,107
317 ($1,321)$175$1,146$52,960
318 ($1,321)$171$1,150$51,810
319 ($1,321)$168$1,154$50,657
320 ($1,321)$164$1,157$49,499
321 ($1,321)$160$1,161$48,338
322 ($1,321)$156$1,165$47,173
323 ($1,321)$153$1,169$46,005
324 ($1,321)$149$1,172$44,832
Year 28 - 325 ($1,321)$145$1,176$43,656
326 ($1,321)$141$1,180$42,476
327 ($1,321)$137$1,184$41,292
328 ($1,321)$134$1,188$40,104
329 ($1,321)$130$1,192$38,913
330 ($1,321)$126$1,195$37,717
331 ($1,321)$122$1,199$36,518
332 ($1,321)$118$1,203$35,315
333 ($1,321)$114$1,207$34,108
334 ($1,321)$110$1,211$32,897
335 ($1,321)$106$1,215$31,682
336 ($1,321)$102$1,219$30,463
Year 29 - 337 ($1,321)$98$1,223$29,240
338 ($1,321)$95$1,227$28,014
339 ($1,321)$91$1,231$26,783
340 ($1,321)$87$1,235$25,548
341 ($1,321)$83$1,239$24,310
342 ($1,321)$79$1,243$23,067
343 ($1,321)$75$1,247$21,820
344 ($1,321)$71$1,251$20,570
345 ($1,321)$67$1,255$19,315
346 ($1,321)$62$1,259$18,056
347 ($1,321)$58$1,263$16,793
348 ($1,321)$54$1,267$15,527
Year 30 - 349 ($1,321)$50$1,271$14,255
350 ($1,321)$46$1,275$12,980
351 ($1,321)$42$1,279$11,701
352 ($1,321)$38$1,283$10,418
353 ($1,321)$34$1,288$9,130
354 ($1,321)$30$1,292$7,838
355 ($1,321)$25$1,296$6,543
356 ($1,321)$21$1,300$5,242
357 ($1,321)$17$1,304$3,938
358 ($1,321)$13$1,308$2,630
359 ($1,321)$9$1,313$1,317
360 ($1,321)$4$1,317$0
TOTALS$194,842$280,800$475,642

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.