« 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 November 23, 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


3.92% is current rate for 30-year fixed
3.32% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,335 360 $198,282 $480,682

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,182 or less (zip code: 20149)


NMLS #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.689% | Rate: 3.625% | Fees: $1,962 | 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
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.182% | Rate: 4.125% | Fees: $1,710 | 60 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 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 #: 181005
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $962 | 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 ($1,335)$923$413$281,987
2 ($1,335)$921$414$281,573
3 ($1,335)$920$415$281,158
4 ($1,335)$918$417$280,741
5 ($1,335)$917$418$280,323
6 ($1,335)$916$420$279,903
7 ($1,335)$914$421$279,482
8 ($1,335)$913$422$279,060
9 ($1,335)$912$424$278,637
10 ($1,335)$910$425$278,212
11 ($1,335)$909$426$277,785
12 ($1,335)$907$428$277,357
Year 2 - 13 ($1,335)$906$429$276,928
14 ($1,335)$905$431$276,498
15 ($1,335)$903$432$276,066
16 ($1,335)$902$433$275,632
17 ($1,335)$900$435$275,197
18 ($1,335)$899$436$274,761
19 ($1,335)$898$438$274,323
20 ($1,335)$896$439$273,884
21 ($1,335)$895$441$273,444
22 ($1,335)$893$442$273,002
23 ($1,335)$892$443$272,558
24 ($1,335)$890$445$272,113
Year 3 - 25 ($1,335)$889$446$271,667
26 ($1,335)$887$448$271,219
27 ($1,335)$886$449$270,770
28 ($1,335)$885$451$270,319
29 ($1,335)$883$452$269,867
30 ($1,335)$882$454$269,414
31 ($1,335)$880$455$268,958
32 ($1,335)$879$457$268,502
33 ($1,335)$877$458$268,044
34 ($1,335)$876$460$267,584
35 ($1,335)$874$461$267,123
36 ($1,335)$873$463$266,660
Year 4 - 37 ($1,335)$871$464$266,196
38 ($1,335)$870$466$265,731
39 ($1,335)$868$467$265,263
40 ($1,335)$867$469$264,795
41 ($1,335)$865$470$264,324
42 ($1,335)$863$472$263,853
43 ($1,335)$862$473$263,379
44 ($1,335)$860$475$262,904
45 ($1,335)$859$476$262,428
46 ($1,335)$857$478$261,950
47 ($1,335)$856$480$261,471
48 ($1,335)$854$481$260,989
Year 5 - 49 ($1,335)$853$483$260,507
50 ($1,335)$851$484$260,023
51 ($1,335)$849$486$259,537
52 ($1,335)$848$487$259,049
53 ($1,335)$846$489$258,560
54 ($1,335)$845$491$258,070
55 ($1,335)$843$492$257,578
56 ($1,335)$841$494$257,084
57 ($1,335)$840$495$256,588
58 ($1,335)$838$497$256,091
59 ($1,335)$837$499$255,593
60 ($1,335)$835$500$255,092
Year 6 - 61 ($1,335)$833$502$254,590
62 ($1,335)$832$504$254,087
63 ($1,335)$830$505$253,582
64 ($1,335)$828$507$253,075
65 ($1,335)$827$509$252,566
66 ($1,335)$825$510$252,056
67 ($1,335)$823$512$251,544
68 ($1,335)$822$514$251,031
69 ($1,335)$820$515$250,515
70 ($1,335)$818$517$249,999
71 ($1,335)$817$519$249,480
72 ($1,335)$815$520$248,960
Year 7 - 73 ($1,335)$813$522$248,438
74 ($1,335)$812$524$247,914
75 ($1,335)$810$525$247,389
76 ($1,335)$808$527$246,862
77 ($1,335)$806$529$246,333
78 ($1,335)$805$531$245,802
79 ($1,335)$803$532$245,270
80 ($1,335)$801$534$244,736
81 ($1,335)$799$536$244,200
82 ($1,335)$798$538$243,663
83 ($1,335)$796$539$243,124
84 ($1,335)$794$541$242,583
Year 8 - 85 ($1,335)$792$543$242,040
86 ($1,335)$791$545$241,495
87 ($1,335)$789$546$240,949
88 ($1,335)$787$548$240,401
89 ($1,335)$785$550$239,851
90 ($1,335)$784$552$239,299
91 ($1,335)$782$554$238,746
92 ($1,335)$780$555$238,190
93 ($1,335)$778$557$237,633
94 ($1,335)$776$559$237,074
95 ($1,335)$774$561$236,513
96 ($1,335)$773$563$235,951
Year 9 - 97 ($1,335)$771$564$235,386
98 ($1,335)$769$566$234,820
99 ($1,335)$767$568$234,252
100 ($1,335)$765$570$233,682
101 ($1,335)$763$572$233,110
102 ($1,335)$761$574$232,536
103 ($1,335)$760$576$231,961
104 ($1,335)$758$577$231,383
105 ($1,335)$756$579$230,804
106 ($1,335)$754$581$230,222
107 ($1,335)$752$583$229,639
108 ($1,335)$750$585$229,054
Year 10 - 109 ($1,335)$748$587$228,467
110 ($1,335)$746$589$227,878
111 ($1,335)$744$591$227,287
112 ($1,335)$742$593$226,695
113 ($1,335)$741$595$226,100
114 ($1,335)$739$597$225,503
115 ($1,335)$737$599$224,905
116 ($1,335)$735$601$224,304
117 ($1,335)$733$603$223,702
118 ($1,335)$731$604$223,097
119 ($1,335)$729$606$222,491
120 ($1,335)$727$608$221,882
Year 11 - 121 ($1,335)$725$610$221,272
122 ($1,335)$723$612$220,660
123 ($1,335)$721$614$220,045
124 ($1,335)$719$616$219,429
125 ($1,335)$717$618$218,810
126 ($1,335)$715$620$218,190
127 ($1,335)$713$622$217,567
128 ($1,335)$711$625$216,943
129 ($1,335)$709$627$216,316
130 ($1,335)$707$629$215,688
131 ($1,335)$705$631$215,057
132 ($1,335)$703$633$214,424
Year 12 - 133 ($1,335)$700$635$213,790
134 ($1,335)$698$637$213,153
135 ($1,335)$696$639$212,514
136 ($1,335)$694$641$211,873
137 ($1,335)$692$643$211,230
138 ($1,335)$690$645$210,585
139 ($1,335)$688$647$209,937
140 ($1,335)$686$649$209,288
141 ($1,335)$684$652$208,636
142 ($1,335)$682$654$207,983
143 ($1,335)$679$656$207,327
144 ($1,335)$677$658$206,669
Year 13 - 145 ($1,335)$675$660$206,009
146 ($1,335)$673$662$205,346
147 ($1,335)$671$664$204,682
148 ($1,335)$669$667$204,015
149 ($1,335)$666$669$203,347
150 ($1,335)$664$671$202,676
151 ($1,335)$662$673$202,002
152 ($1,335)$660$675$201,327
153 ($1,335)$658$678$200,650
154 ($1,335)$655$680$199,970
155 ($1,335)$653$682$199,288
156 ($1,335)$651$684$198,604
Year 14 - 157 ($1,335)$649$686$197,917
158 ($1,335)$647$689$197,228
159 ($1,335)$644$691$196,537
160 ($1,335)$642$693$195,844
161 ($1,335)$640$695$195,149
162 ($1,335)$637$698$194,451
163 ($1,335)$635$700$193,751
164 ($1,335)$633$702$193,049
165 ($1,335)$631$705$192,344
166 ($1,335)$628$707$191,637
167 ($1,335)$626$709$190,928
168 ($1,335)$624$712$190,216
Year 15 - 169 ($1,335)$621$714$189,503
170 ($1,335)$619$716$188,786
171 ($1,335)$617$719$188,068
172 ($1,335)$614$721$187,347
173 ($1,335)$612$723$186,624
174 ($1,335)$610$726$185,898
175 ($1,335)$607$728$185,170
176 ($1,335)$605$730$184,440
177 ($1,335)$603$733$183,707
178 ($1,335)$600$735$182,972
179 ($1,335)$598$738$182,234
180 ($1,335)$595$740$181,495
Year 16 - 181 ($1,335)$593$742$180,752
182 ($1,335)$590$745$180,007
183 ($1,335)$588$747$179,260
184 ($1,335)$586$750$178,511
185 ($1,335)$583$752$177,758
186 ($1,335)$581$755$177,004
187 ($1,335)$578$757$176,247
188 ($1,335)$576$759$175,487
189 ($1,335)$573$762$174,725
190 ($1,335)$571$764$173,961
191 ($1,335)$568$767$173,194
192 ($1,335)$566$769$172,425
Year 17 - 193 ($1,335)$563$772$171,653
194 ($1,335)$561$774$170,878
195 ($1,335)$558$777$170,101
196 ($1,335)$556$780$169,322
197 ($1,335)$553$782$168,539
198 ($1,335)$551$785$167,755
199 ($1,335)$548$787$166,968
200 ($1,335)$545$790$166,178
201 ($1,335)$543$792$165,385
202 ($1,335)$540$795$164,590
203 ($1,335)$538$798$163,793
204 ($1,335)$535$800$162,993
Year 18 - 205 ($1,335)$532$803$162,190
206 ($1,335)$530$805$161,384
207 ($1,335)$527$808$160,576
208 ($1,335)$525$811$159,766
209 ($1,335)$522$813$158,952
210 ($1,335)$519$816$158,136
211 ($1,335)$517$819$157,318
212 ($1,335)$514$821$156,496
213 ($1,335)$511$824$155,672
214 ($1,335)$509$827$154,846
215 ($1,335)$506$829$154,016
216 ($1,335)$503$832$153,184
Year 19 - 217 ($1,335)$500$835$152,349
218 ($1,335)$498$838$151,512
219 ($1,335)$495$840$150,672
220 ($1,335)$492$843$149,828
221 ($1,335)$489$846$148,983
222 ($1,335)$487$849$148,134
223 ($1,335)$484$851$147,283
224 ($1,335)$481$854$146,429
225 ($1,335)$478$857$145,572
226 ($1,335)$476$860$144,712
227 ($1,335)$473$863$143,850
228 ($1,335)$470$865$142,984
Year 20 - 229 ($1,335)$467$868$142,116
230 ($1,335)$464$871$141,245
231 ($1,335)$461$874$140,371
232 ($1,335)$459$877$139,495
233 ($1,335)$456$880$138,615
234 ($1,335)$453$882$137,733
235 ($1,335)$450$885$136,847
236 ($1,335)$447$888$135,959
237 ($1,335)$444$891$135,068
238 ($1,335)$441$894$134,174
239 ($1,335)$438$897$133,277
240 ($1,335)$435$900$132,377
Year 21 - 241 ($1,335)$432$903$131,475
242 ($1,335)$429$906$130,569
243 ($1,335)$427$909$129,660
244 ($1,335)$424$912$128,748
245 ($1,335)$421$915$127,834
246 ($1,335)$418$918$126,916
247 ($1,335)$415$921$125,995
248 ($1,335)$412$924$125,072
249 ($1,335)$409$927$124,145
250 ($1,335)$406$930$123,215
251 ($1,335)$403$933$122,283
252 ($1,335)$399$936$121,347
Year 22 - 253 ($1,335)$396$939$120,408
254 ($1,335)$393$942$119,466
255 ($1,335)$390$945$118,521
256 ($1,335)$387$948$117,573
257 ($1,335)$384$951$116,622
258 ($1,335)$381$954$115,668
259 ($1,335)$378$957$114,710
260 ($1,335)$375$961$113,750
261 ($1,335)$372$964$112,786
262 ($1,335)$368$967$111,819
263 ($1,335)$365$970$110,850
264 ($1,335)$362$973$109,876
Year 23 - 265 ($1,335)$359$976$108,900
266 ($1,335)$356$979$107,921
267 ($1,335)$353$983$106,938
268 ($1,335)$349$986$105,952
269 ($1,335)$346$989$104,963
270 ($1,335)$343$992$103,971
271 ($1,335)$340$996$102,975
272 ($1,335)$336$999$101,976
273 ($1,335)$333$1,002$100,974
274 ($1,335)$330$1,005$99,969
275 ($1,335)$327$1,009$98,960
276 ($1,335)$323$1,012$97,948
Year 24 - 277 ($1,335)$320$1,015$96,933
278 ($1,335)$317$1,019$95,914
279 ($1,335)$313$1,022$94,892
280 ($1,335)$310$1,025$93,867
281 ($1,335)$307$1,029$92,838
282 ($1,335)$303$1,032$91,806
283 ($1,335)$300$1,035$90,771
284 ($1,335)$297$1,039$89,732
285 ($1,335)$293$1,042$88,690
286 ($1,335)$290$1,046$87,645
287 ($1,335)$286$1,049$86,596
288 ($1,335)$283$1,052$85,544
Year 25 - 289 ($1,335)$279$1,056$84,488
290 ($1,335)$276$1,059$83,429
291 ($1,335)$273$1,063$82,366
292 ($1,335)$269$1,066$81,300
293 ($1,335)$266$1,070$80,230
294 ($1,335)$262$1,073$79,157
295 ($1,335)$259$1,077$78,080
296 ($1,335)$255$1,080$77,000
297 ($1,335)$252$1,084$75,916
298 ($1,335)$248$1,087$74,829
299 ($1,335)$244$1,091$73,738
300 ($1,335)$241$1,094$72,644
Year 26 - 301 ($1,335)$237$1,098$71,546
302 ($1,335)$234$1,102$70,445
303 ($1,335)$230$1,105$69,339
304 ($1,335)$227$1,109$68,231
305 ($1,335)$223$1,112$67,118
306 ($1,335)$219$1,116$66,002
307 ($1,335)$216$1,120$64,883
308 ($1,335)$212$1,123$63,760
309 ($1,335)$208$1,127$62,633
310 ($1,335)$205$1,131$61,502
311 ($1,335)$201$1,134$60,368
312 ($1,335)$197$1,138$59,230
Year 27 - 313 ($1,335)$193$1,142$58,088
314 ($1,335)$190$1,145$56,942
315 ($1,335)$186$1,149$55,793
316 ($1,335)$182$1,153$54,640
317 ($1,335)$178$1,157$53,483
318 ($1,335)$175$1,161$52,323
319 ($1,335)$171$1,164$51,159
320 ($1,335)$167$1,168$49,991
321 ($1,335)$163$1,172$48,819
322 ($1,335)$159$1,176$47,643
323 ($1,335)$156$1,180$46,463
324 ($1,335)$152$1,183$45,280
Year 28 - 325 ($1,335)$148$1,187$44,092
326 ($1,335)$144$1,191$42,901
327 ($1,335)$140$1,195$41,706
328 ($1,335)$136$1,199$40,507
329 ($1,335)$132$1,203$39,304
330 ($1,335)$128$1,207$38,097
331 ($1,335)$124$1,211$36,887
332 ($1,335)$120$1,215$35,672
333 ($1,335)$117$1,219$34,453
334 ($1,335)$113$1,223$33,231
335 ($1,335)$109$1,227$32,004
336 ($1,335)$105$1,231$30,773
Year 29 - 337 ($1,335)$101$1,235$29,539
338 ($1,335)$96$1,239$28,300
339 ($1,335)$92$1,243$27,057
340 ($1,335)$88$1,247$25,810
341 ($1,335)$84$1,251$24,559
342 ($1,335)$80$1,255$23,304
343 ($1,335)$76$1,259$22,045
344 ($1,335)$72$1,263$20,782
345 ($1,335)$68$1,267$19,515
346 ($1,335)$64$1,271$18,243
347 ($1,335)$60$1,276$16,967
348 ($1,335)$55$1,280$15,688
Year 30 - 349 ($1,335)$51$1,284$14,404
350 ($1,335)$47$1,288$13,115
351 ($1,335)$43$1,292$11,823
352 ($1,335)$39$1,297$10,527
353 ($1,335)$34$1,301$9,226
354 ($1,335)$30$1,305$7,921
355 ($1,335)$26$1,309$6,611
356 ($1,335)$22$1,314$5,298
357 ($1,335)$17$1,318$3,980
358 ($1,335)$13$1,322$2,657
359 ($1,335)$9$1,327$1,331
360 ($1,335)$4$1,331$0
TOTALS$198,282$282,400$480,682

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.