« Back to all home prices

Mortgage Payment Schedule for a $353,000 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% ($70,600) 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
$1,321 360 $193,049 $475,449

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  $353,000
Down Payment $70,600$282,400
Year 1 - 1 ($1,321)$901$419$281,981
2 ($1,321)$900$421$281,560
3 ($1,321)$899$422$281,138
4 ($1,321)$897$423$280,714
5 ($1,321)$896$425$280,290
6 ($1,321)$895$426$279,864
7 ($1,321)$893$427$279,436
8 ($1,321)$892$429$279,007
9 ($1,321)$890$430$278,577
10 ($1,321)$889$432$278,146
11 ($1,321)$888$433$277,713
12 ($1,321)$886$434$277,278
Year 2 - 13 ($1,321)$885$436$276,843
14 ($1,321)$884$437$276,406
15 ($1,321)$882$438$275,967
16 ($1,321)$881$440$275,527
17 ($1,321)$879$441$275,086
18 ($1,321)$878$443$274,643
19 ($1,321)$877$444$274,199
20 ($1,321)$875$446$273,753
21 ($1,321)$874$447$273,307
22 ($1,321)$872$448$272,858
23 ($1,321)$871$450$272,408
24 ($1,321)$869$451$271,957
Year 3 - 25 ($1,321)$868$453$271,504
26 ($1,321)$867$454$271,050
27 ($1,321)$865$456$270,595
28 ($1,321)$864$457$270,138
29 ($1,321)$862$459$269,679
30 ($1,321)$861$460$269,219
31 ($1,321)$859$461$268,758
32 ($1,321)$858$463$268,295
33 ($1,321)$856$464$267,830
34 ($1,321)$855$466$267,365
35 ($1,321)$853$467$266,897
36 ($1,321)$852$469$266,428
Year 4 - 37 ($1,321)$850$470$265,958
38 ($1,321)$849$472$265,486
39 ($1,321)$847$473$265,013
40 ($1,321)$846$475$264,538
41 ($1,321)$844$476$264,062
42 ($1,321)$843$478$263,584
43 ($1,321)$841$479$263,104
44 ($1,321)$840$481$262,623
45 ($1,321)$838$482$262,141
46 ($1,321)$837$484$261,657
47 ($1,321)$835$486$261,171
48 ($1,321)$834$487$260,684
Year 5 - 49 ($1,321)$832$489$260,195
50 ($1,321)$830$490$259,705
51 ($1,321)$829$492$259,213
52 ($1,321)$827$493$258,720
53 ($1,321)$826$495$258,225
54 ($1,321)$824$497$257,729
55 ($1,321)$823$498$257,230
56 ($1,321)$821$500$256,731
57 ($1,321)$819$501$256,229
58 ($1,321)$818$503$255,727
59 ($1,321)$816$504$255,222
60 ($1,321)$815$506$254,716
Year 6 - 61 ($1,321)$813$508$254,208
62 ($1,321)$811$509$253,699
63 ($1,321)$810$511$253,188
64 ($1,321)$808$513$252,675
65 ($1,321)$806$514$252,161
66 ($1,321)$805$516$251,645
67 ($1,321)$803$518$251,128
68 ($1,321)$802$519$250,609
69 ($1,321)$800$521$250,088
70 ($1,321)$798$522$249,565
71 ($1,321)$797$524$249,041
72 ($1,321)$795$526$248,515
Year 7 - 73 ($1,321)$793$528$247,988
74 ($1,321)$791$529$247,458
75 ($1,321)$790$531$246,928
76 ($1,321)$788$533$246,395
77 ($1,321)$786$534$245,861
78 ($1,321)$785$536$245,325
79 ($1,321)$783$538$244,787
80 ($1,321)$781$539$244,248
81 ($1,321)$780$541$243,707
82 ($1,321)$778$543$243,164
83 ($1,321)$776$545$242,619
84 ($1,321)$774$546$242,073
Year 8 - 85 ($1,321)$773$548$241,525
86 ($1,321)$771$550$240,975
87 ($1,321)$769$552$240,423
88 ($1,321)$767$553$239,870
89 ($1,321)$766$555$239,315
90 ($1,321)$764$557$238,758
91 ($1,321)$762$559$238,199
92 ($1,321)$760$560$237,639
93 ($1,321)$758$562$237,077
94 ($1,321)$757$564$236,513
95 ($1,321)$755$566$235,947
96 ($1,321)$753$568$235,379
Year 9 - 97 ($1,321)$751$569$234,810
98 ($1,321)$749$571$234,238
99 ($1,321)$748$573$233,665
100 ($1,321)$746$575$233,090
101 ($1,321)$744$577$232,514
102 ($1,321)$742$579$231,935
103 ($1,321)$740$580$231,355
104 ($1,321)$738$582$230,772
105 ($1,321)$737$584$230,188
106 ($1,321)$735$586$229,602
107 ($1,321)$733$588$229,014
108 ($1,321)$731$590$228,425
Year 10 - 109 ($1,321)$729$592$227,833
110 ($1,321)$727$594$227,239
111 ($1,321)$725$595$226,644
112 ($1,321)$723$597$226,047
113 ($1,321)$721$599$225,447
114 ($1,321)$720$601$224,846
115 ($1,321)$718$603$224,243
116 ($1,321)$716$605$223,638
117 ($1,321)$714$607$223,031
118 ($1,321)$712$609$222,423
119 ($1,321)$710$611$221,812
120 ($1,321)$708$613$221,199
Year 11 - 121 ($1,321)$706$615$220,584
122 ($1,321)$704$617$219,968
123 ($1,321)$702$619$219,349
124 ($1,321)$700$621$218,728
125 ($1,321)$698$623$218,106
126 ($1,321)$696$625$217,481
127 ($1,321)$694$627$216,855
128 ($1,321)$692$629$216,226
129 ($1,321)$690$631$215,596
130 ($1,321)$688$633$214,963
131 ($1,321)$686$635$214,328
132 ($1,321)$684$637$213,692
Year 12 - 133 ($1,321)$682$639$213,053
134 ($1,321)$680$641$212,412
135 ($1,321)$678$643$211,770
136 ($1,321)$676$645$211,125
137 ($1,321)$674$647$210,478
138 ($1,321)$672$649$209,829
139 ($1,321)$670$651$209,178
140 ($1,321)$668$653$208,525
141 ($1,321)$666$655$207,870
142 ($1,321)$663$657$207,213
143 ($1,321)$661$659$206,553
144 ($1,321)$659$661$205,892
Year 13 - 145 ($1,321)$657$664$205,228
146 ($1,321)$655$666$204,563
147 ($1,321)$653$668$203,895
148 ($1,321)$651$670$203,225
149 ($1,321)$649$672$202,553
150 ($1,321)$646$674$201,879
151 ($1,321)$644$676$201,202
152 ($1,321)$642$679$200,524
153 ($1,321)$640$681$199,843
154 ($1,321)$638$683$199,160
155 ($1,321)$636$685$198,475
156 ($1,321)$633$687$197,788
Year 14 - 157 ($1,321)$631$689$197,099
158 ($1,321)$629$692$196,407
159 ($1,321)$627$694$195,713
160 ($1,321)$625$696$195,017
161 ($1,321)$622$698$194,319
162 ($1,321)$620$700$193,618
163 ($1,321)$618$703$192,916
164 ($1,321)$616$705$192,211
165 ($1,321)$613$707$191,503
166 ($1,321)$611$709$190,794
167 ($1,321)$609$712$190,082
168 ($1,321)$607$714$189,368
Year 15 - 169 ($1,321)$604$716$188,652
170 ($1,321)$602$719$187,933
171 ($1,321)$600$721$187,212
172 ($1,321)$598$723$186,489
173 ($1,321)$595$725$185,764
174 ($1,321)$593$728$185,036
175 ($1,321)$591$730$184,306
176 ($1,321)$588$732$183,573
177 ($1,321)$586$735$182,839
178 ($1,321)$584$737$182,102
179 ($1,321)$581$739$181,362
180 ($1,321)$579$742$180,620
Year 16 - 181 ($1,321)$576$744$179,876
182 ($1,321)$574$747$179,129
183 ($1,321)$572$749$178,380
184 ($1,321)$569$751$177,629
185 ($1,321)$567$754$176,875
186 ($1,321)$565$756$176,119
187 ($1,321)$562$759$175,361
188 ($1,321)$560$761$174,600
189 ($1,321)$557$763$173,836
190 ($1,321)$555$766$173,070
191 ($1,321)$552$768$172,302
192 ($1,321)$550$771$171,531
Year 17 - 193 ($1,321)$547$773$170,758
194 ($1,321)$545$776$169,982
195 ($1,321)$543$778$169,204
196 ($1,321)$540$781$168,424
197 ($1,321)$538$783$167,640
198 ($1,321)$535$786$166,855
199 ($1,321)$533$788$166,067
200 ($1,321)$530$791$165,276
201 ($1,321)$528$793$164,483
202 ($1,321)$525$796$163,687
203 ($1,321)$522$798$162,889
204 ($1,321)$520$801$162,088
Year 18 - 205 ($1,321)$517$803$161,285
206 ($1,321)$515$806$160,479
207 ($1,321)$512$808$159,670
208 ($1,321)$510$811$158,859
209 ($1,321)$507$814$158,045
210 ($1,321)$504$816$157,229
211 ($1,321)$502$819$156,410
212 ($1,321)$499$821$155,589
213 ($1,321)$497$824$154,765
214 ($1,321)$494$827$153,938
215 ($1,321)$491$829$153,109
216 ($1,321)$489$832$152,277
Year 19 - 217 ($1,321)$486$835$151,442
218 ($1,321)$483$837$150,605
219 ($1,321)$481$840$149,765
220 ($1,321)$478$843$148,922
221 ($1,321)$475$845$148,077
222 ($1,321)$473$848$147,228
223 ($1,321)$470$851$146,378
224 ($1,321)$467$854$145,524
225 ($1,321)$464$856$144,668
226 ($1,321)$462$859$143,809
227 ($1,321)$459$862$142,947
228 ($1,321)$456$864$142,083
Year 20 - 229 ($1,321)$453$867$141,216
230 ($1,321)$451$870$140,346
231 ($1,321)$448$873$139,473
232 ($1,321)$445$876$138,597
233 ($1,321)$442$878$137,719
234 ($1,321)$440$881$136,838
235 ($1,321)$437$884$135,954
236 ($1,321)$434$887$135,067
237 ($1,321)$431$890$134,178
238 ($1,321)$428$892$133,285
239 ($1,321)$425$895$132,390
240 ($1,321)$423$898$131,492
Year 21 - 241 ($1,321)$420$901$130,591
242 ($1,321)$417$904$129,687
243 ($1,321)$414$907$128,780
244 ($1,321)$411$910$127,870
245 ($1,321)$408$913$126,958
246 ($1,321)$405$915$126,042
247 ($1,321)$402$918$125,124
248 ($1,321)$399$921$124,202
249 ($1,321)$396$924$123,278
250 ($1,321)$393$927$122,351
251 ($1,321)$391$930$121,421
252 ($1,321)$388$933$120,488
Year 22 - 253 ($1,321)$385$936$119,552
254 ($1,321)$382$939$118,612
255 ($1,321)$379$942$117,670
256 ($1,321)$376$945$116,725
257 ($1,321)$373$948$115,777
258 ($1,321)$370$951$114,826
259 ($1,321)$366$954$113,872
260 ($1,321)$363$957$112,914
261 ($1,321)$360$960$111,954
262 ($1,321)$357$963$110,991
263 ($1,321)$354$966$110,024
264 ($1,321)$351$970$109,055
Year 23 - 265 ($1,321)$348$973$108,082
266 ($1,321)$345$976$107,106
267 ($1,321)$342$979$106,128
268 ($1,321)$339$982$105,146
269 ($1,321)$336$985$104,160
270 ($1,321)$332$988$103,172
271 ($1,321)$329$991$102,181
272 ($1,321)$326$995$101,186
273 ($1,321)$323$998$100,189
274 ($1,321)$320$1,001$99,188
275 ($1,321)$317$1,004$98,183
276 ($1,321)$313$1,007$97,176
Year 24 - 277 ($1,321)$310$1,011$96,166
278 ($1,321)$307$1,014$95,152
279 ($1,321)$304$1,017$94,135
280 ($1,321)$300$1,020$93,115
281 ($1,321)$297$1,024$92,091
282 ($1,321)$294$1,027$91,064
283 ($1,321)$291$1,030$90,034
284 ($1,321)$287$1,033$89,001
285 ($1,321)$284$1,037$87,964
286 ($1,321)$281$1,040$86,924
287 ($1,321)$277$1,043$85,881
288 ($1,321)$274$1,047$84,835
Year 25 - 289 ($1,321)$271$1,050$83,785
290 ($1,321)$267$1,053$82,731
291 ($1,321)$264$1,057$81,675
292 ($1,321)$261$1,060$80,615
293 ($1,321)$257$1,063$79,551
294 ($1,321)$254$1,067$78,485
295 ($1,321)$250$1,070$77,414
296 ($1,321)$247$1,074$76,341
297 ($1,321)$244$1,077$75,264
298 ($1,321)$240$1,080$74,183
299 ($1,321)$237$1,084$73,099
300 ($1,321)$233$1,087$72,012
Year 26 - 301 ($1,321)$230$1,091$70,921
302 ($1,321)$226$1,094$69,827
303 ($1,321)$223$1,098$68,729
304 ($1,321)$219$1,101$67,628
305 ($1,321)$216$1,105$66,523
306 ($1,321)$212$1,108$65,414
307 ($1,321)$209$1,112$64,302
308 ($1,321)$205$1,115$63,187
309 ($1,321)$202$1,119$62,068
310 ($1,321)$198$1,123$60,945
311 ($1,321)$195$1,126$59,819
312 ($1,321)$191$1,130$58,689
Year 27 - 313 ($1,321)$187$1,133$57,556
314 ($1,321)$184$1,137$56,419
315 ($1,321)$180$1,141$55,278
316 ($1,321)$176$1,144$54,134
317 ($1,321)$173$1,148$52,986
318 ($1,321)$169$1,152$51,835
319 ($1,321)$165$1,155$50,679
320 ($1,321)$162$1,159$49,520
321 ($1,321)$158$1,163$48,358
322 ($1,321)$154$1,166$47,191
323 ($1,321)$151$1,170$46,021
324 ($1,321)$147$1,174$44,848
Year 28 - 325 ($1,321)$143$1,178$43,670
326 ($1,321)$139$1,181$42,489
327 ($1,321)$136$1,185$41,304
328 ($1,321)$132$1,189$40,115
329 ($1,321)$128$1,193$38,922
330 ($1,321)$124$1,196$37,726
331 ($1,321)$120$1,200$36,525
332 ($1,321)$117$1,204$35,321
333 ($1,321)$113$1,208$34,113
334 ($1,321)$109$1,212$32,902
335 ($1,321)$105$1,216$31,686
336 ($1,321)$101$1,220$30,466
Year 29 - 337 ($1,321)$97$1,223$29,243
338 ($1,321)$93$1,227$28,015
339 ($1,321)$89$1,231$26,784
340 ($1,321)$85$1,235$25,549
341 ($1,321)$82$1,239$24,310
342 ($1,321)$78$1,243$23,067
343 ($1,321)$74$1,247$21,820
344 ($1,321)$70$1,251$20,569
345 ($1,321)$66$1,255$19,314
346 ($1,321)$62$1,259$18,055
347 ($1,321)$58$1,263$16,791
348 ($1,321)$54$1,267$15,524
Year 30 - 349 ($1,321)$50$1,271$14,253
350 ($1,321)$45$1,275$12,978
351 ($1,321)$41$1,279$11,699
352 ($1,321)$37$1,283$10,415
353 ($1,321)$33$1,287$9,128
354 ($1,321)$29$1,292$7,836
355 ($1,321)$25$1,296$6,541
356 ($1,321)$21$1,300$5,241
357 ($1,321)$17$1,304$3,937
358 ($1,321)$13$1,308$2,629
359 ($1,321)$8$1,312$1,316
360 ($1,321)$4$1,316$0
TOTALS$193,049$282,400$475,449

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.