« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,328 360 $196,558 $478,158

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

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

NMLS #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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

NMLS #: 790396
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 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 #: 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: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 45 day rate lock

NMLS #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $865 | 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 ($1,328)$915$413$281,187
2 ($1,328)$914$414$280,773
3 ($1,328)$913$416$280,357
4 ($1,328)$911$417$279,940
5 ($1,328)$910$418$279,521
6 ($1,328)$908$420$279,102
7 ($1,328)$907$421$278,681
8 ($1,328)$906$423$278,258
9 ($1,328)$904$424$277,834
10 ($1,328)$903$425$277,409
11 ($1,328)$902$427$276,982
12 ($1,328)$900$428$276,554
Year 2 - 13 ($1,328)$899$429$276,125
14 ($1,328)$897$431$275,694
15 ($1,328)$896$432$275,262
16 ($1,328)$895$434$274,828
17 ($1,328)$893$435$274,393
18 ($1,328)$892$436$273,957
19 ($1,328)$890$438$273,519
20 ($1,328)$889$439$273,080
21 ($1,328)$888$441$272,639
22 ($1,328)$886$442$272,197
23 ($1,328)$885$444$271,753
24 ($1,328)$883$445$271,308
Year 3 - 25 ($1,328)$882$446$270,862
26 ($1,328)$880$448$270,414
27 ($1,328)$879$449$269,964
28 ($1,328)$877$451$269,514
29 ($1,328)$876$452$269,061
30 ($1,328)$874$454$268,607
31 ($1,328)$873$455$268,152
32 ($1,328)$871$457$267,695
33 ($1,328)$870$458$267,237
34 ($1,328)$869$460$266,778
35 ($1,328)$867$461$266,316
36 ($1,328)$866$463$265,854
Year 4 - 37 ($1,328)$864$464$265,390
38 ($1,328)$863$466$264,924
39 ($1,328)$861$467$264,457
40 ($1,328)$859$469$263,988
41 ($1,328)$858$470$263,518
42 ($1,328)$856$472$263,046
43 ($1,328)$855$473$262,573
44 ($1,328)$853$475$262,098
45 ($1,328)$852$476$261,621
46 ($1,328)$850$478$261,143
47 ($1,328)$849$480$260,664
48 ($1,328)$847$481$260,183
Year 5 - 49 ($1,328)$846$483$259,700
50 ($1,328)$844$484$259,216
51 ($1,328)$842$486$258,730
52 ($1,328)$841$487$258,243
53 ($1,328)$839$489$257,754
54 ($1,328)$838$491$257,263
55 ($1,328)$836$492$256,771
56 ($1,328)$835$494$256,278
57 ($1,328)$833$495$255,782
58 ($1,328)$831$497$255,285
59 ($1,328)$830$499$254,787
60 ($1,328)$828$500$254,287
Year 6 - 61 ($1,328)$826$502$253,785
62 ($1,328)$825$503$253,281
63 ($1,328)$823$505$252,776
64 ($1,328)$822$507$252,270
65 ($1,328)$820$508$251,761
66 ($1,328)$818$510$251,251
67 ($1,328)$817$512$250,740
68 ($1,328)$815$513$250,226
69 ($1,328)$813$515$249,711
70 ($1,328)$812$517$249,195
71 ($1,328)$810$518$248,676
72 ($1,328)$808$520$248,156
Year 7 - 73 ($1,328)$807$522$247,635
74 ($1,328)$805$523$247,111
75 ($1,328)$803$525$246,586
76 ($1,328)$801$527$246,059
77 ($1,328)$800$529$245,531
78 ($1,328)$798$530$245,001
79 ($1,328)$796$532$244,469
80 ($1,328)$795$534$243,935
81 ($1,328)$793$535$243,399
82 ($1,328)$791$537$242,862
83 ($1,328)$789$539$242,323
84 ($1,328)$788$541$241,783
Year 8 - 85 ($1,328)$786$542$241,240
86 ($1,328)$784$544$240,696
87 ($1,328)$782$546$240,150
88 ($1,328)$780$548$239,602
89 ($1,328)$779$550$239,053
90 ($1,328)$777$551$238,502
91 ($1,328)$775$553$237,949
92 ($1,328)$773$555$237,394
93 ($1,328)$772$557$236,837
94 ($1,328)$770$558$236,278
95 ($1,328)$768$560$235,718
96 ($1,328)$766$562$235,156
Year 9 - 97 ($1,328)$764$564$234,592
98 ($1,328)$762$566$234,026
99 ($1,328)$761$568$233,459
100 ($1,328)$759$569$232,889
101 ($1,328)$757$571$232,318
102 ($1,328)$755$573$231,745
103 ($1,328)$753$575$231,170
104 ($1,328)$751$577$230,593
105 ($1,328)$749$579$230,014
106 ($1,328)$748$581$229,433
107 ($1,328)$746$583$228,851
108 ($1,328)$744$584$228,266
Year 10 - 109 ($1,328)$742$586$227,680
110 ($1,328)$740$588$227,092
111 ($1,328)$738$590$226,501
112 ($1,328)$736$592$225,909
113 ($1,328)$734$594$225,315
114 ($1,328)$732$596$224,719
115 ($1,328)$730$598$224,121
116 ($1,328)$728$600$223,522
117 ($1,328)$726$602$222,920
118 ($1,328)$724$604$222,316
119 ($1,328)$723$606$221,710
120 ($1,328)$721$608$221,103
Year 11 - 121 ($1,328)$719$610$220,493
122 ($1,328)$717$612$219,882
123 ($1,328)$715$614$219,268
124 ($1,328)$713$616$218,652
125 ($1,328)$711$618$218,035
126 ($1,328)$709$620$217,415
127 ($1,328)$707$622$216,794
128 ($1,328)$705$624$216,170
129 ($1,328)$703$626$215,544
130 ($1,328)$701$628$214,917
131 ($1,328)$698$630$214,287
132 ($1,328)$696$632$213,655
Year 12 - 133 ($1,328)$694$634$213,021
134 ($1,328)$692$636$212,385
135 ($1,328)$690$638$211,747
136 ($1,328)$688$640$211,107
137 ($1,328)$686$642$210,465
138 ($1,328)$684$644$209,821
139 ($1,328)$682$646$209,175
140 ($1,328)$680$648$208,526
141 ($1,328)$678$651$207,876
142 ($1,328)$676$653$207,223
143 ($1,328)$673$655$206,568
144 ($1,328)$671$657$205,912
Year 13 - 145 ($1,328)$669$659$205,253
146 ($1,328)$667$661$204,591
147 ($1,328)$665$663$203,928
148 ($1,328)$663$665$203,263
149 ($1,328)$661$668$202,595
150 ($1,328)$658$670$201,925
151 ($1,328)$656$672$201,253
152 ($1,328)$654$674$200,579
153 ($1,328)$652$676$199,903
154 ($1,328)$650$679$199,224
155 ($1,328)$647$681$198,544
156 ($1,328)$645$683$197,861
Year 14 - 157 ($1,328)$643$685$197,175
158 ($1,328)$641$687$196,488
159 ($1,328)$639$690$195,798
160 ($1,328)$636$692$195,106
161 ($1,328)$634$694$194,412
162 ($1,328)$632$696$193,716
163 ($1,328)$630$699$193,017
164 ($1,328)$627$701$192,316
165 ($1,328)$625$703$191,613
166 ($1,328)$623$705$190,908
167 ($1,328)$620$708$190,200
168 ($1,328)$618$710$189,490
Year 15 - 169 ($1,328)$616$712$188,778
170 ($1,328)$614$715$188,063
171 ($1,328)$611$717$187,346
172 ($1,328)$609$719$186,627
173 ($1,328)$607$722$185,905
174 ($1,328)$604$724$185,181
175 ($1,328)$602$726$184,454
176 ($1,328)$599$729$183,726
177 ($1,328)$597$731$182,995
178 ($1,328)$595$733$182,261
179 ($1,328)$592$736$181,525
180 ($1,328)$590$738$180,787
Year 16 - 181 ($1,328)$588$741$180,046
182 ($1,328)$585$743$179,303
183 ($1,328)$583$745$178,558
184 ($1,328)$580$748$177,810
185 ($1,328)$578$750$177,059
186 ($1,328)$575$753$176,307
187 ($1,328)$573$755$175,552
188 ($1,328)$571$758$174,794
189 ($1,328)$568$760$174,034
190 ($1,328)$566$763$173,271
191 ($1,328)$563$765$172,506
192 ($1,328)$561$768$171,738
Year 17 - 193 ($1,328)$558$770$170,968
194 ($1,328)$556$773$170,196
195 ($1,328)$553$775$169,421
196 ($1,328)$551$778$168,643
197 ($1,328)$548$780$167,863
198 ($1,328)$546$783$167,080
199 ($1,328)$543$785$166,295
200 ($1,328)$540$788$165,507
201 ($1,328)$538$790$164,717
202 ($1,328)$535$793$163,924
203 ($1,328)$533$795$163,129
204 ($1,328)$530$798$162,331
Year 18 - 205 ($1,328)$528$801$161,530
206 ($1,328)$525$803$160,727
207 ($1,328)$522$806$159,921
208 ($1,328)$520$808$159,112
209 ($1,328)$517$811$158,301
210 ($1,328)$514$814$157,488
211 ($1,328)$512$816$156,671
212 ($1,328)$509$819$155,852
213 ($1,328)$507$822$155,030
214 ($1,328)$504$824$154,206
215 ($1,328)$501$827$153,379
216 ($1,328)$498$830$152,549
Year 19 - 217 ($1,328)$496$832$151,717
218 ($1,328)$493$835$150,882
219 ($1,328)$490$838$150,044
220 ($1,328)$488$841$149,203
221 ($1,328)$485$843$148,360
222 ($1,328)$482$846$147,514
223 ($1,328)$479$849$146,665
224 ($1,328)$477$852$145,814
225 ($1,328)$474$854$144,959
226 ($1,328)$471$857$144,102
227 ($1,328)$468$860$143,242
228 ($1,328)$466$863$142,380
Year 20 - 229 ($1,328)$463$865$141,514
230 ($1,328)$460$868$140,646
231 ($1,328)$457$871$139,775
232 ($1,328)$454$874$138,901
233 ($1,328)$451$877$138,024
234 ($1,328)$449$880$137,144
235 ($1,328)$446$882$136,262
236 ($1,328)$443$885$135,376
237 ($1,328)$440$888$134,488
238 ($1,328)$437$891$133,597
239 ($1,328)$434$894$132,703
240 ($1,328)$431$897$131,806
Year 21 - 241 ($1,328)$428$900$130,906
242 ($1,328)$425$903$130,004
243 ($1,328)$423$906$129,098
244 ($1,328)$420$909$128,189
245 ($1,328)$417$912$127,278
246 ($1,328)$414$915$126,363
247 ($1,328)$411$918$125,445
248 ($1,328)$408$921$124,525
249 ($1,328)$405$924$123,601
250 ($1,328)$402$927$122,675
251 ($1,328)$399$930$121,745
252 ($1,328)$396$933$120,813
Year 22 - 253 ($1,328)$393$936$119,877
254 ($1,328)$390$939$118,939
255 ($1,328)$387$942$117,997
256 ($1,328)$383$945$117,052
257 ($1,328)$380$948$116,104
258 ($1,328)$377$951$115,154
259 ($1,328)$374$954$114,200
260 ($1,328)$371$957$113,243
261 ($1,328)$368$960$112,282
262 ($1,328)$365$963$111,319
263 ($1,328)$362$966$110,353
264 ($1,328)$359$970$109,383
Year 23 - 265 ($1,328)$355$973$108,410
266 ($1,328)$352$976$107,434
267 ($1,328)$349$979$106,455
268 ($1,328)$346$982$105,473
269 ($1,328)$343$985$104,488
270 ($1,328)$340$989$103,499
271 ($1,328)$336$992$102,507
272 ($1,328)$333$995$101,512
273 ($1,328)$330$998$100,514
274 ($1,328)$327$1,002$99,512
275 ($1,328)$323$1,005$98,508
276 ($1,328)$320$1,008$97,499
Year 24 - 277 ($1,328)$317$1,011$96,488
278 ($1,328)$314$1,015$95,473
279 ($1,328)$310$1,018$94,456
280 ($1,328)$307$1,021$93,434
281 ($1,328)$304$1,025$92,410
282 ($1,328)$300$1,028$91,382
283 ($1,328)$297$1,031$90,351
284 ($1,328)$294$1,035$89,316
285 ($1,328)$290$1,038$88,278
286 ($1,328)$287$1,041$87,237
287 ($1,328)$284$1,045$86,192
288 ($1,328)$280$1,048$85,144
Year 25 - 289 ($1,328)$277$1,051$84,093
290 ($1,328)$273$1,055$83,038
291 ($1,328)$270$1,058$81,979
292 ($1,328)$266$1,062$80,917
293 ($1,328)$263$1,065$79,852
294 ($1,328)$260$1,069$78,784
295 ($1,328)$256$1,072$77,711
296 ($1,328)$253$1,076$76,636
297 ($1,328)$249$1,079$75,557
298 ($1,328)$246$1,083$74,474
299 ($1,328)$242$1,086$73,388
300 ($1,328)$239$1,090$72,298
Year 26 - 301 ($1,328)$235$1,093$71,205
302 ($1,328)$231$1,097$70,108
303 ($1,328)$228$1,100$69,008
304 ($1,328)$224$1,104$67,904
305 ($1,328)$221$1,108$66,796
306 ($1,328)$217$1,111$65,685
307 ($1,328)$213$1,115$64,570
308 ($1,328)$210$1,118$63,452
309 ($1,328)$206$1,122$62,330
310 ($1,328)$203$1,126$61,204
311 ($1,328)$199$1,129$60,075
312 ($1,328)$195$1,133$58,942
Year 27 - 313 ($1,328)$192$1,137$57,805
314 ($1,328)$188$1,140$56,665
315 ($1,328)$184$1,144$55,521
316 ($1,328)$180$1,148$54,373
317 ($1,328)$177$1,152$53,222
318 ($1,328)$173$1,155$52,066
319 ($1,328)$169$1,159$50,907
320 ($1,328)$165$1,163$49,745
321 ($1,328)$162$1,167$48,578
322 ($1,328)$158$1,170$47,408
323 ($1,328)$154$1,174$46,234
324 ($1,328)$150$1,178$45,056
Year 28 - 325 ($1,328)$146$1,182$43,874
326 ($1,328)$143$1,186$42,688
327 ($1,328)$139$1,189$41,499
328 ($1,328)$135$1,193$40,305
329 ($1,328)$131$1,197$39,108
330 ($1,328)$127$1,201$37,907
331 ($1,328)$123$1,205$36,702
332 ($1,328)$119$1,209$35,493
333 ($1,328)$115$1,213$34,280
334 ($1,328)$111$1,217$33,063
335 ($1,328)$107$1,221$31,843
336 ($1,328)$103$1,225$30,618
Year 29 - 337 ($1,328)$100$1,229$29,389
338 ($1,328)$96$1,233$28,156
339 ($1,328)$92$1,237$26,920
340 ($1,328)$87$1,241$25,679
341 ($1,328)$83$1,245$24,434
342 ($1,328)$79$1,249$23,185
343 ($1,328)$75$1,253$21,933
344 ($1,328)$71$1,257$20,676
345 ($1,328)$67$1,261$19,415
346 ($1,328)$63$1,265$18,150
347 ($1,328)$59$1,269$16,880
348 ($1,328)$55$1,273$15,607
Year 30 - 349 ($1,328)$51$1,277$14,329
350 ($1,328)$47$1,282$13,048
351 ($1,328)$42$1,286$11,762
352 ($1,328)$38$1,290$10,472
353 ($1,328)$34$1,294$9,178
354 ($1,328)$30$1,298$7,879
355 ($1,328)$26$1,303$6,577
356 ($1,328)$21$1,307$5,270
357 ($1,328)$17$1,311$3,959
358 ($1,328)$13$1,315$2,644
359 ($1,328)$9$1,320$1,324
360 ($1,328)$4$1,324$0
TOTALS$196,558$281,600$478,158

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.