« Back to all home prices

Mortgage Payment Schedule for a $355,000 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% ($71,000) 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
$1,328 360 $194,143 $478,143

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  $355,000
Down Payment $71,000$284,000
Year 1 - 1 ($1,328)$906$422$283,578
2 ($1,328)$905$423$283,155
3 ($1,328)$904$424$282,731
4 ($1,328)$902$426$282,305
5 ($1,328)$901$427$281,878
6 ($1,328)$900$429$281,449
7 ($1,328)$898$430$281,019
8 ($1,328)$897$431$280,588
9 ($1,328)$896$433$280,156
10 ($1,328)$894$434$279,722
11 ($1,328)$893$435$279,286
12 ($1,328)$891$437$278,849
Year 2 - 13 ($1,328)$890$438$278,411
14 ($1,328)$889$440$277,972
15 ($1,328)$887$441$277,531
16 ($1,328)$886$442$277,088
17 ($1,328)$884$444$276,644
18 ($1,328)$883$445$276,199
19 ($1,328)$882$447$275,753
20 ($1,328)$880$448$275,304
21 ($1,328)$879$449$274,855
22 ($1,328)$877$451$274,404
23 ($1,328)$876$452$273,952
24 ($1,328)$874$454$273,498
Year 3 - 25 ($1,328)$873$455$273,043
26 ($1,328)$871$457$272,586
27 ($1,328)$870$458$272,128
28 ($1,328)$869$460$271,668
29 ($1,328)$867$461$271,207
30 ($1,328)$866$463$270,744
31 ($1,328)$864$464$270,280
32 ($1,328)$863$466$269,815
33 ($1,328)$861$467$269,348
34 ($1,328)$860$469$268,879
35 ($1,328)$858$470$268,409
36 ($1,328)$857$472$267,938
Year 4 - 37 ($1,328)$855$473$267,465
38 ($1,328)$854$475$266,990
39 ($1,328)$852$476$266,514
40 ($1,328)$851$478$266,037
41 ($1,328)$849$479$265,558
42 ($1,328)$848$481$265,077
43 ($1,328)$846$482$264,595
44 ($1,328)$844$484$264,111
45 ($1,328)$843$485$263,626
46 ($1,328)$841$487$263,139
47 ($1,328)$840$488$262,651
48 ($1,328)$838$490$262,161
Year 5 - 49 ($1,328)$837$491$261,670
50 ($1,328)$835$493$261,177
51 ($1,328)$834$495$260,682
52 ($1,328)$832$496$260,186
53 ($1,328)$830$498$259,688
54 ($1,328)$829$499$259,189
55 ($1,328)$827$501$258,688
56 ($1,328)$826$503$258,185
57 ($1,328)$824$504$257,681
58 ($1,328)$822$506$257,175
59 ($1,328)$821$507$256,668
60 ($1,328)$819$509$256,159
Year 6 - 61 ($1,328)$818$511$255,649
62 ($1,328)$816$512$255,136
63 ($1,328)$814$514$254,622
64 ($1,328)$813$516$254,107
65 ($1,328)$811$517$253,590
66 ($1,328)$809$519$253,071
67 ($1,328)$808$520$252,551
68 ($1,328)$806$522$252,028
69 ($1,328)$804$524$251,505
70 ($1,328)$803$525$250,979
71 ($1,328)$801$527$250,452
72 ($1,328)$799$529$249,923
Year 7 - 73 ($1,328)$798$531$249,393
74 ($1,328)$796$532$248,861
75 ($1,328)$794$534$248,327
76 ($1,328)$793$536$247,791
77 ($1,328)$791$537$247,254
78 ($1,328)$789$539$246,715
79 ($1,328)$787$541$246,174
80 ($1,328)$786$542$245,631
81 ($1,328)$784$544$245,087
82 ($1,328)$782$546$244,541
83 ($1,328)$780$548$243,994
84 ($1,328)$779$549$243,444
Year 8 - 85 ($1,328)$777$551$242,893
86 ($1,328)$775$553$242,340
87 ($1,328)$773$555$241,785
88 ($1,328)$772$556$241,229
89 ($1,328)$770$558$240,671
90 ($1,328)$768$560$240,111
91 ($1,328)$766$562$239,549
92 ($1,328)$765$564$238,985
93 ($1,328)$763$565$238,420
94 ($1,328)$761$567$237,853
95 ($1,328)$759$569$237,284
96 ($1,328)$757$571$236,713
Year 9 - 97 ($1,328)$756$573$236,140
98 ($1,328)$754$574$235,566
99 ($1,328)$752$576$234,989
100 ($1,328)$750$578$234,411
101 ($1,328)$748$580$233,831
102 ($1,328)$746$582$233,249
103 ($1,328)$744$584$232,665
104 ($1,328)$743$586$232,080
105 ($1,328)$741$587$231,492
106 ($1,328)$739$589$230,903
107 ($1,328)$737$591$230,312
108 ($1,328)$735$593$229,719
Year 10 - 109 ($1,328)$733$595$229,124
110 ($1,328)$731$597$228,527
111 ($1,328)$729$599$227,928
112 ($1,328)$727$601$227,327
113 ($1,328)$726$603$226,725
114 ($1,328)$724$605$226,120
115 ($1,328)$722$606$225,514
116 ($1,328)$720$608$224,905
117 ($1,328)$718$610$224,295
118 ($1,328)$716$612$223,683
119 ($1,328)$714$614$223,068
120 ($1,328)$712$616$222,452
Year 11 - 121 ($1,328)$710$618$221,834
122 ($1,328)$708$620$221,214
123 ($1,328)$706$622$220,592
124 ($1,328)$704$624$219,968
125 ($1,328)$702$626$219,342
126 ($1,328)$700$628$218,713
127 ($1,328)$698$630$218,083
128 ($1,328)$696$632$217,451
129 ($1,328)$694$634$216,817
130 ($1,328)$692$636$216,181
131 ($1,328)$690$638$215,543
132 ($1,328)$688$640$214,903
Year 12 - 133 ($1,328)$686$642$214,260
134 ($1,328)$684$644$213,616
135 ($1,328)$682$646$212,970
136 ($1,328)$680$648$212,321
137 ($1,328)$678$651$211,671
138 ($1,328)$676$653$211,018
139 ($1,328)$673$655$210,363
140 ($1,328)$671$657$209,707
141 ($1,328)$669$659$209,048
142 ($1,328)$667$661$208,387
143 ($1,328)$665$663$207,724
144 ($1,328)$663$665$207,058
Year 13 - 145 ($1,328)$661$667$206,391
146 ($1,328)$659$669$205,722
147 ($1,328)$657$672$205,050
148 ($1,328)$654$674$204,376
149 ($1,328)$652$676$203,701
150 ($1,328)$650$678$203,022
151 ($1,328)$648$680$202,342
152 ($1,328)$646$682$201,660
153 ($1,328)$644$685$200,975
154 ($1,328)$641$687$200,289
155 ($1,328)$639$689$199,600
156 ($1,328)$637$691$198,909
Year 14 - 157 ($1,328)$635$693$198,215
158 ($1,328)$633$696$197,520
159 ($1,328)$630$698$196,822
160 ($1,328)$628$700$196,122
161 ($1,328)$626$702$195,420
162 ($1,328)$624$704$194,715
163 ($1,328)$621$707$194,009
164 ($1,328)$619$709$193,300
165 ($1,328)$617$711$192,588
166 ($1,328)$615$713$191,875
167 ($1,328)$612$716$191,159
168 ($1,328)$610$718$190,441
Year 15 - 169 ($1,328)$608$720$189,721
170 ($1,328)$606$723$188,998
171 ($1,328)$603$725$188,273
172 ($1,328)$601$727$187,546
173 ($1,328)$599$730$186,816
174 ($1,328)$596$732$186,084
175 ($1,328)$594$734$185,350
176 ($1,328)$592$737$184,614
177 ($1,328)$589$739$183,875
178 ($1,328)$587$741$183,133
179 ($1,328)$585$744$182,390
180 ($1,328)$582$746$181,644
Year 16 - 181 ($1,328)$580$748$180,895
182 ($1,328)$577$751$180,144
183 ($1,328)$575$753$179,391
184 ($1,328)$573$756$178,635
185 ($1,328)$570$758$177,877
186 ($1,328)$568$760$177,117
187 ($1,328)$565$763$176,354
188 ($1,328)$563$765$175,589
189 ($1,328)$560$768$174,821
190 ($1,328)$558$770$174,051
191 ($1,328)$556$773$173,278
192 ($1,328)$553$775$172,503
Year 17 - 193 ($1,328)$551$778$171,725
194 ($1,328)$548$780$170,945
195 ($1,328)$546$783$170,163
196 ($1,328)$543$785$169,378
197 ($1,328)$541$788$168,590
198 ($1,328)$538$790$167,800
199 ($1,328)$536$793$167,007
200 ($1,328)$533$795$166,212
201 ($1,328)$530$798$165,415
202 ($1,328)$528$800$164,614
203 ($1,328)$525$803$163,812
204 ($1,328)$523$805$163,006
Year 18 - 205 ($1,328)$520$808$162,198
206 ($1,328)$518$810$161,388
207 ($1,328)$515$813$160,575
208 ($1,328)$513$816$159,759
209 ($1,328)$510$818$158,941
210 ($1,328)$507$821$158,120
211 ($1,328)$505$824$157,296
212 ($1,328)$502$826$156,470
213 ($1,328)$499$829$155,642
214 ($1,328)$497$831$154,810
215 ($1,328)$494$834$153,976
216 ($1,328)$491$837$153,139
Year 19 - 217 ($1,328)$489$839$152,300
218 ($1,328)$486$842$151,458
219 ($1,328)$483$845$150,613
220 ($1,328)$481$847$149,766
221 ($1,328)$478$850$148,915
222 ($1,328)$475$853$148,063
223 ($1,328)$473$856$147,207
224 ($1,328)$470$858$146,349
225 ($1,328)$467$861$145,488
226 ($1,328)$464$864$144,624
227 ($1,328)$462$867$143,757
228 ($1,328)$459$869$142,888
Year 20 - 229 ($1,328)$456$872$142,016
230 ($1,328)$453$875$141,141
231 ($1,328)$450$878$140,263
232 ($1,328)$448$881$139,383
233 ($1,328)$445$883$138,499
234 ($1,328)$442$886$137,613
235 ($1,328)$439$889$136,724
236 ($1,328)$436$892$135,832
237 ($1,328)$434$895$134,938
238 ($1,328)$431$897$134,040
239 ($1,328)$428$900$133,140
240 ($1,328)$425$903$132,237
Year 21 - 241 ($1,328)$422$906$131,331
242 ($1,328)$419$909$130,422
243 ($1,328)$416$912$129,510
244 ($1,328)$413$915$128,595
245 ($1,328)$410$918$127,677
246 ($1,328)$408$921$126,756
247 ($1,328)$405$924$125,833
248 ($1,328)$402$927$124,906
249 ($1,328)$399$930$123,977
250 ($1,328)$396$932$123,044
251 ($1,328)$393$935$122,109
252 ($1,328)$390$938$121,170
Year 22 - 253 ($1,328)$387$941$120,229
254 ($1,328)$384$944$119,284
255 ($1,328)$381$947$118,337
256 ($1,328)$378$950$117,386
257 ($1,328)$375$954$116,433
258 ($1,328)$372$957$115,476
259 ($1,328)$369$960$114,517
260 ($1,328)$365$963$113,554
261 ($1,328)$362$966$112,588
262 ($1,328)$359$969$111,620
263 ($1,328)$356$972$110,648
264 ($1,328)$353$975$109,673
Year 23 - 265 ($1,328)$350$978$108,694
266 ($1,328)$347$981$107,713
267 ($1,328)$344$984$106,729
268 ($1,328)$341$988$105,741
269 ($1,328)$337$991$104,751
270 ($1,328)$334$994$103,757
271 ($1,328)$331$997$102,760
272 ($1,328)$328$1,000$101,760
273 ($1,328)$325$1,003$100,756
274 ($1,328)$322$1,007$99,750
275 ($1,328)$318$1,010$98,740
276 ($1,328)$315$1,013$97,727
Year 24 - 277 ($1,328)$312$1,016$96,710
278 ($1,328)$309$1,020$95,691
279 ($1,328)$305$1,023$94,668
280 ($1,328)$302$1,026$93,642
281 ($1,328)$299$1,029$92,613
282 ($1,328)$296$1,033$91,580
283 ($1,328)$292$1,036$90,544
284 ($1,328)$289$1,039$89,505
285 ($1,328)$286$1,043$88,463
286 ($1,328)$282$1,046$87,417
287 ($1,328)$279$1,049$86,368
288 ($1,328)$276$1,053$85,315
Year 25 - 289 ($1,328)$272$1,056$84,259
290 ($1,328)$269$1,059$83,200
291 ($1,328)$266$1,063$82,137
292 ($1,328)$262$1,066$81,071
293 ($1,328)$259$1,069$80,002
294 ($1,328)$255$1,073$78,929
295 ($1,328)$252$1,076$77,853
296 ($1,328)$248$1,080$76,773
297 ($1,328)$245$1,083$75,690
298 ($1,328)$242$1,087$74,603
299 ($1,328)$238$1,090$73,513
300 ($1,328)$235$1,094$72,420
Year 26 - 301 ($1,328)$231$1,097$71,323
302 ($1,328)$228$1,101$70,222
303 ($1,328)$224$1,104$69,118
304 ($1,328)$221$1,108$68,011
305 ($1,328)$217$1,111$66,900
306 ($1,328)$214$1,115$65,785
307 ($1,328)$210$1,118$64,667
308 ($1,328)$206$1,122$63,545
309 ($1,328)$203$1,125$62,420
310 ($1,328)$199$1,129$61,291
311 ($1,328)$196$1,133$60,158
312 ($1,328)$192$1,136$59,022
Year 27 - 313 ($1,328)$188$1,140$57,882
314 ($1,328)$185$1,143$56,739
315 ($1,328)$181$1,147$55,592
316 ($1,328)$177$1,151$54,441
317 ($1,328)$174$1,154$53,286
318 ($1,328)$170$1,158$52,128
319 ($1,328)$166$1,162$50,967
320 ($1,328)$163$1,166$49,801
321 ($1,328)$159$1,169$48,632
322 ($1,328)$155$1,173$47,459
323 ($1,328)$151$1,177$46,282
324 ($1,328)$148$1,180$45,102
Year 28 - 325 ($1,328)$144$1,184$43,917
326 ($1,328)$140$1,188$42,729
327 ($1,328)$136$1,192$41,538
328 ($1,328)$133$1,196$40,342
329 ($1,328)$129$1,199$39,143
330 ($1,328)$125$1,203$37,939
331 ($1,328)$121$1,207$36,732
332 ($1,328)$117$1,211$35,521
333 ($1,328)$113$1,215$34,307
334 ($1,328)$109$1,219$33,088
335 ($1,328)$106$1,223$31,865
336 ($1,328)$102$1,226$30,639
Year 29 - 337 ($1,328)$98$1,230$29,408
338 ($1,328)$94$1,234$28,174
339 ($1,328)$90$1,238$26,936
340 ($1,328)$86$1,242$25,694
341 ($1,328)$82$1,246$24,448
342 ($1,328)$78$1,250$23,197
343 ($1,328)$74$1,254$21,943
344 ($1,328)$70$1,258$20,685
345 ($1,328)$66$1,262$19,423
346 ($1,328)$62$1,266$18,157
347 ($1,328)$58$1,270$16,887
348 ($1,328)$54$1,274$15,612
Year 30 - 349 ($1,328)$50$1,278$14,334
350 ($1,328)$46$1,282$13,052
351 ($1,328)$42$1,287$11,765
352 ($1,328)$38$1,291$10,474
353 ($1,328)$33$1,295$9,180
354 ($1,328)$29$1,299$7,881
355 ($1,328)$25$1,303$6,578
356 ($1,328)$21$1,307$5,271
357 ($1,328)$17$1,311$3,959
358 ($1,328)$13$1,316$2,644
359 ($1,328)$8$1,320$1,324
360 ($1,328)$4$1,324$0
TOTALS$194,143$284,000$478,143

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.