« Back to all home prices

Mortgage Payment Schedule for a $352,000 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% ($70,400) 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
$1,325 360 $195,398 $476,998

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 #: 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 #: 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  $352,000
Down Payment $70,400$281,600
Year 1 - 1 ($1,325)$911$414$281,186
2 ($1,325)$909$416$280,770
3 ($1,325)$908$417$280,353
4 ($1,325)$906$419$279,934
5 ($1,325)$905$420$279,514
6 ($1,325)$904$421$279,093
7 ($1,325)$902$423$278,670
8 ($1,325)$901$424$278,246
9 ($1,325)$900$425$277,821
10 ($1,325)$898$427$277,394
11 ($1,325)$897$428$276,966
12 ($1,325)$896$429$276,537
Year 2 - 13 ($1,325)$894$431$276,106
14 ($1,325)$893$432$275,674
15 ($1,325)$891$434$275,240
16 ($1,325)$890$435$274,805
17 ($1,325)$889$436$274,368
18 ($1,325)$887$438$273,931
19 ($1,325)$886$439$273,491
20 ($1,325)$884$441$273,051
21 ($1,325)$883$442$272,609
22 ($1,325)$881$444$272,165
23 ($1,325)$880$445$271,720
24 ($1,325)$879$446$271,274
Year 3 - 25 ($1,325)$877$448$270,826
26 ($1,325)$876$449$270,376
27 ($1,325)$874$451$269,926
28 ($1,325)$873$452$269,473
29 ($1,325)$871$454$269,020
30 ($1,325)$870$455$268,564
31 ($1,325)$868$457$268,108
32 ($1,325)$867$458$267,650
33 ($1,325)$865$460$267,190
34 ($1,325)$864$461$266,729
35 ($1,325)$862$463$266,266
36 ($1,325)$861$464$265,802
Year 4 - 37 ($1,325)$859$466$265,337
38 ($1,325)$858$467$264,870
39 ($1,325)$856$469$264,401
40 ($1,325)$855$470$263,931
41 ($1,325)$853$472$263,459
42 ($1,325)$852$473$262,986
43 ($1,325)$850$475$262,512
44 ($1,325)$849$476$262,035
45 ($1,325)$847$478$261,558
46 ($1,325)$846$479$261,078
47 ($1,325)$844$481$260,598
48 ($1,325)$843$482$260,115
Year 5 - 49 ($1,325)$841$484$259,631
50 ($1,325)$839$486$259,146
51 ($1,325)$838$487$258,659
52 ($1,325)$836$489$258,170
53 ($1,325)$835$490$257,680
54 ($1,325)$833$492$257,188
55 ($1,325)$832$493$256,694
56 ($1,325)$830$495$256,199
57 ($1,325)$828$497$255,703
58 ($1,325)$827$498$255,205
59 ($1,325)$825$500$254,705
60 ($1,325)$824$501$254,203
Year 6 - 61 ($1,325)$822$503$253,700
62 ($1,325)$820$505$253,196
63 ($1,325)$819$506$252,689
64 ($1,325)$817$508$252,181
65 ($1,325)$815$510$251,672
66 ($1,325)$814$511$251,160
67 ($1,325)$812$513$250,648
68 ($1,325)$810$515$250,133
69 ($1,325)$809$516$249,617
70 ($1,325)$807$518$249,099
71 ($1,325)$805$520$248,579
72 ($1,325)$804$521$248,058
Year 7 - 73 ($1,325)$802$523$247,535
74 ($1,325)$800$525$247,010
75 ($1,325)$799$526$246,484
76 ($1,325)$797$528$245,956
77 ($1,325)$795$530$245,426
78 ($1,325)$794$531$244,895
79 ($1,325)$792$533$244,362
80 ($1,325)$790$535$243,827
81 ($1,325)$788$537$243,290
82 ($1,325)$787$538$242,752
83 ($1,325)$785$540$242,212
84 ($1,325)$783$542$241,670
Year 8 - 85 ($1,325)$781$544$241,126
86 ($1,325)$780$545$240,581
87 ($1,325)$778$547$240,034
88 ($1,325)$776$549$239,485
89 ($1,325)$774$551$238,934
90 ($1,325)$773$552$238,382
91 ($1,325)$771$554$237,828
92 ($1,325)$769$556$237,272
93 ($1,325)$767$558$236,714
94 ($1,325)$765$560$236,154
95 ($1,325)$764$561$235,593
96 ($1,325)$762$563$235,030
Year 9 - 97 ($1,325)$760$565$234,464
98 ($1,325)$758$567$233,898
99 ($1,325)$756$569$233,329
100 ($1,325)$754$571$232,758
101 ($1,325)$753$572$232,186
102 ($1,325)$751$574$231,612
103 ($1,325)$749$576$231,036
104 ($1,325)$747$578$230,458
105 ($1,325)$745$580$229,878
106 ($1,325)$743$582$229,296
107 ($1,325)$741$584$228,712
108 ($1,325)$740$585$228,127
Year 10 - 109 ($1,325)$738$587$227,539
110 ($1,325)$736$589$226,950
111 ($1,325)$734$591$226,359
112 ($1,325)$732$593$225,766
113 ($1,325)$730$595$225,171
114 ($1,325)$728$597$224,574
115 ($1,325)$726$599$223,975
116 ($1,325)$724$601$223,374
117 ($1,325)$722$603$222,772
118 ($1,325)$720$605$222,167
119 ($1,325)$718$607$221,560
120 ($1,325)$716$609$220,952
Year 11 - 121 ($1,325)$714$611$220,341
122 ($1,325)$712$613$219,728
123 ($1,325)$710$615$219,114
124 ($1,325)$708$617$218,497
125 ($1,325)$706$619$217,879
126 ($1,325)$704$621$217,258
127 ($1,325)$702$623$216,636
128 ($1,325)$700$625$216,011
129 ($1,325)$698$627$215,385
130 ($1,325)$696$629$214,756
131 ($1,325)$694$631$214,126
132 ($1,325)$692$633$213,493
Year 12 - 133 ($1,325)$690$635$212,858
134 ($1,325)$688$637$212,221
135 ($1,325)$686$639$211,583
136 ($1,325)$684$641$210,942
137 ($1,325)$682$643$210,299
138 ($1,325)$680$645$209,654
139 ($1,325)$678$647$209,007
140 ($1,325)$676$649$208,357
141 ($1,325)$674$651$207,706
142 ($1,325)$672$653$207,053
143 ($1,325)$669$656$206,397
144 ($1,325)$667$658$205,740
Year 13 - 145 ($1,325)$665$660$205,080
146 ($1,325)$663$662$204,418
147 ($1,325)$661$664$203,754
148 ($1,325)$659$666$203,088
149 ($1,325)$657$668$202,419
150 ($1,325)$654$671$201,749
151 ($1,325)$652$673$201,076
152 ($1,325)$650$675$200,401
153 ($1,325)$648$677$199,724
154 ($1,325)$646$679$199,045
155 ($1,325)$644$681$198,364
156 ($1,325)$641$684$197,680
Year 14 - 157 ($1,325)$639$686$196,994
158 ($1,325)$637$688$196,306
159 ($1,325)$635$690$195,616
160 ($1,325)$632$693$194,923
161 ($1,325)$630$695$194,229
162 ($1,325)$628$697$193,532
163 ($1,325)$626$699$192,832
164 ($1,325)$623$702$192,131
165 ($1,325)$621$704$191,427
166 ($1,325)$619$706$190,721
167 ($1,325)$617$708$190,013
168 ($1,325)$614$711$189,302
Year 15 - 169 ($1,325)$612$713$188,589
170 ($1,325)$610$715$187,874
171 ($1,325)$607$718$187,156
172 ($1,325)$605$720$186,437
173 ($1,325)$603$722$185,714
174 ($1,325)$600$725$184,990
175 ($1,325)$598$727$184,263
176 ($1,325)$596$729$183,534
177 ($1,325)$593$732$182,802
178 ($1,325)$591$734$182,068
179 ($1,325)$589$736$181,332
180 ($1,325)$586$739$180,593
Year 16 - 181 ($1,325)$584$741$179,852
182 ($1,325)$582$743$179,109
183 ($1,325)$579$746$178,363
184 ($1,325)$577$748$177,615
185 ($1,325)$574$751$176,864
186 ($1,325)$572$753$176,111
187 ($1,325)$569$756$175,355
188 ($1,325)$567$758$174,597
189 ($1,325)$565$760$173,837
190 ($1,325)$562$763$173,074
191 ($1,325)$560$765$172,308
192 ($1,325)$557$768$171,541
Year 17 - 193 ($1,325)$555$770$170,770
194 ($1,325)$552$773$169,997
195 ($1,325)$550$775$169,222
196 ($1,325)$547$778$168,444
197 ($1,325)$545$780$167,664
198 ($1,325)$542$783$166,881
199 ($1,325)$540$785$166,096
200 ($1,325)$537$788$165,308
201 ($1,325)$534$790$164,517
202 ($1,325)$532$793$163,724
203 ($1,325)$529$796$162,928
204 ($1,325)$527$798$162,130
Year 18 - 205 ($1,325)$524$801$161,329
206 ($1,325)$522$803$160,526
207 ($1,325)$519$806$159,720
208 ($1,325)$516$809$158,912
209 ($1,325)$514$811$158,100
210 ($1,325)$511$814$157,287
211 ($1,325)$509$816$156,470
212 ($1,325)$506$819$155,651
213 ($1,325)$503$822$154,829
214 ($1,325)$501$824$154,005
215 ($1,325)$498$827$153,178
216 ($1,325)$495$830$152,348
Year 19 - 217 ($1,325)$493$832$151,516
218 ($1,325)$490$835$150,681
219 ($1,325)$487$838$149,843
220 ($1,325)$484$841$149,002
221 ($1,325)$482$843$148,159
222 ($1,325)$479$846$147,313
223 ($1,325)$476$849$146,465
224 ($1,325)$474$851$145,613
225 ($1,325)$471$854$144,759
226 ($1,325)$468$857$143,902
227 ($1,325)$465$860$143,042
228 ($1,325)$463$862$142,180
Year 20 - 229 ($1,325)$460$865$141,315
230 ($1,325)$457$868$140,447
231 ($1,325)$454$871$139,576
232 ($1,325)$451$874$138,702
233 ($1,325)$448$877$137,825
234 ($1,325)$446$879$136,946
235 ($1,325)$443$882$136,064
236 ($1,325)$440$885$135,179
237 ($1,325)$437$888$134,291
238 ($1,325)$434$891$133,400
239 ($1,325)$431$894$132,506
240 ($1,325)$428$897$131,610
Year 21 - 241 ($1,325)$426$899$130,710
242 ($1,325)$423$902$129,808
243 ($1,325)$420$905$128,903
244 ($1,325)$417$908$127,995
245 ($1,325)$414$911$127,083
246 ($1,325)$411$914$126,169
247 ($1,325)$408$917$125,252
248 ($1,325)$405$920$124,332
249 ($1,325)$402$923$123,409
250 ($1,325)$399$926$122,483
251 ($1,325)$396$929$121,554
252 ($1,325)$393$932$120,622
Year 22 - 253 ($1,325)$390$935$119,687
254 ($1,325)$387$938$118,749
255 ($1,325)$384$941$117,808
256 ($1,325)$381$944$116,864
257 ($1,325)$378$947$115,917
258 ($1,325)$375$950$114,967
259 ($1,325)$372$953$114,014
260 ($1,325)$369$956$113,057
261 ($1,325)$366$959$112,098
262 ($1,325)$362$963$111,135
263 ($1,325)$359$966$110,170
264 ($1,325)$356$969$109,201
Year 23 - 265 ($1,325)$353$972$108,229
266 ($1,325)$350$975$107,254
267 ($1,325)$347$978$106,276
268 ($1,325)$344$981$105,294
269 ($1,325)$340$985$104,310
270 ($1,325)$337$988$103,322
271 ($1,325)$334$991$102,331
272 ($1,325)$331$994$101,337
273 ($1,325)$328$997$100,340
274 ($1,325)$324$1,001$99,339
275 ($1,325)$321$1,004$98,335
276 ($1,325)$318$1,007$97,328
Year 24 - 277 ($1,325)$315$1,010$96,318
278 ($1,325)$311$1,014$95,305
279 ($1,325)$308$1,017$94,288
280 ($1,325)$305$1,020$93,268
281 ($1,325)$302$1,023$92,244
282 ($1,325)$298$1,027$91,217
283 ($1,325)$295$1,030$90,187
284 ($1,325)$292$1,033$89,154
285 ($1,325)$288$1,037$88,117
286 ($1,325)$285$1,040$87,077
287 ($1,325)$282$1,043$86,034
288 ($1,325)$278$1,047$84,987
Year 25 - 289 ($1,325)$275$1,050$83,937
290 ($1,325)$271$1,054$82,883
291 ($1,325)$268$1,057$81,826
292 ($1,325)$265$1,060$80,766
293 ($1,325)$261$1,064$79,702
294 ($1,325)$258$1,067$78,634
295 ($1,325)$254$1,071$77,564
296 ($1,325)$251$1,074$76,490
297 ($1,325)$247$1,078$75,412
298 ($1,325)$244$1,081$74,331
299 ($1,325)$240$1,085$73,246
300 ($1,325)$237$1,088$72,158
Year 26 - 301 ($1,325)$233$1,092$71,066
302 ($1,325)$230$1,095$69,971
303 ($1,325)$226$1,099$68,872
304 ($1,325)$223$1,102$67,770
305 ($1,325)$219$1,106$66,664
306 ($1,325)$216$1,109$65,555
307 ($1,325)$212$1,113$64,442
308 ($1,325)$208$1,117$63,325
309 ($1,325)$205$1,120$62,205
310 ($1,325)$201$1,124$61,081
311 ($1,325)$197$1,127$59,953
312 ($1,325)$194$1,131$58,822
Year 27 - 313 ($1,325)$190$1,135$57,687
314 ($1,325)$187$1,138$56,549
315 ($1,325)$183$1,142$55,407
316 ($1,325)$179$1,146$54,261
317 ($1,325)$175$1,150$53,111
318 ($1,325)$172$1,153$51,958
319 ($1,325)$168$1,157$50,801
320 ($1,325)$164$1,161$49,640
321 ($1,325)$161$1,164$48,476
322 ($1,325)$157$1,168$47,308
323 ($1,325)$153$1,172$46,136
324 ($1,325)$149$1,176$44,960
Year 28 - 325 ($1,325)$145$1,180$43,780
326 ($1,325)$142$1,183$42,597
327 ($1,325)$138$1,187$41,409
328 ($1,325)$134$1,191$40,218
329 ($1,325)$130$1,195$39,023
330 ($1,325)$126$1,199$37,825
331 ($1,325)$122$1,203$36,622
332 ($1,325)$118$1,207$35,415
333 ($1,325)$115$1,210$34,205
334 ($1,325)$111$1,214$32,990
335 ($1,325)$107$1,218$31,772
336 ($1,325)$103$1,222$30,550
Year 29 - 337 ($1,325)$99$1,226$29,324
338 ($1,325)$95$1,230$28,093
339 ($1,325)$91$1,234$26,859
340 ($1,325)$87$1,238$25,621
341 ($1,325)$83$1,242$24,379
342 ($1,325)$79$1,246$23,133
343 ($1,325)$75$1,250$21,883
344 ($1,325)$71$1,254$20,628
345 ($1,325)$67$1,258$19,370
346 ($1,325)$63$1,262$18,108
347 ($1,325)$59$1,266$16,841
348 ($1,325)$54$1,271$15,571
Year 30 - 349 ($1,325)$50$1,275$14,296
350 ($1,325)$46$1,279$13,017
351 ($1,325)$42$1,283$11,734
352 ($1,325)$38$1,287$10,447
353 ($1,325)$34$1,291$9,156
354 ($1,325)$30$1,295$7,861
355 ($1,325)$25$1,300$6,561
356 ($1,325)$21$1,304$5,257
357 ($1,325)$17$1,308$3,949
358 ($1,325)$13$1,312$2,637
359 ($1,325)$9$1,316$1,321
360 ($1,325)$4$1,321$0
TOTALS$195,398$281,600$476,998

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.