« Back to all home prices

Mortgage Payment Schedule for a $356,000 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 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($71,200) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,345 360 $199,380 $484,180

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


$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 #: 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 #: 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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 #: 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

NMLS #: 1838 | State Lic #: MC-4344
$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 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: $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  $356,000
Down Payment $71,200$284,800
Year 1 - 1 ($1,345)$928$417$284,383
2 ($1,345)$927$418$283,965
3 ($1,345)$925$420$283,545
4 ($1,345)$924$421$283,124
5 ($1,345)$923$422$282,702
6 ($1,345)$921$424$282,278
7 ($1,345)$920$425$281,853
8 ($1,345)$918$427$281,426
9 ($1,345)$917$428$280,998
10 ($1,345)$916$429$280,569
11 ($1,345)$914$431$280,138
12 ($1,345)$913$432$279,706
Year 2 - 13 ($1,345)$911$434$279,272
14 ($1,345)$910$435$278,837
15 ($1,345)$909$436$278,401
16 ($1,345)$907$438$277,963
17 ($1,345)$906$439$277,524
18 ($1,345)$904$441$277,083
19 ($1,345)$903$442$276,641
20 ($1,345)$901$444$276,197
21 ($1,345)$900$445$275,752
22 ($1,345)$898$446$275,306
23 ($1,345)$897$448$274,858
24 ($1,345)$896$449$274,409
Year 3 - 25 ($1,345)$894$451$273,958
26 ($1,345)$893$452$273,506
27 ($1,345)$891$454$273,052
28 ($1,345)$890$455$272,596
29 ($1,345)$888$457$272,140
30 ($1,345)$887$458$271,682
31 ($1,345)$885$460$271,222
32 ($1,345)$884$461$270,761
33 ($1,345)$882$463$270,298
34 ($1,345)$881$464$269,834
35 ($1,345)$879$466$269,368
36 ($1,345)$878$467$268,901
Year 4 - 37 ($1,345)$876$469$268,432
38 ($1,345)$875$470$267,962
39 ($1,345)$873$472$267,490
40 ($1,345)$872$473$267,016
41 ($1,345)$870$475$266,541
42 ($1,345)$868$476$266,065
43 ($1,345)$867$478$265,587
44 ($1,345)$865$480$265,107
45 ($1,345)$864$481$264,626
46 ($1,345)$862$483$264,144
47 ($1,345)$861$484$263,659
48 ($1,345)$859$486$263,173
Year 5 - 49 ($1,345)$858$487$262,686
50 ($1,345)$856$489$262,197
51 ($1,345)$854$491$261,706
52 ($1,345)$853$492$261,214
53 ($1,345)$851$494$260,720
54 ($1,345)$850$495$260,225
55 ($1,345)$848$497$259,728
56 ($1,345)$846$499$259,229
57 ($1,345)$845$500$258,729
58 ($1,345)$843$502$258,227
59 ($1,345)$841$504$257,723
60 ($1,345)$840$505$257,218
Year 6 - 61 ($1,345)$838$507$256,711
62 ($1,345)$836$508$256,203
63 ($1,345)$835$510$255,693
64 ($1,345)$833$512$255,181
65 ($1,345)$831$513$254,667
66 ($1,345)$830$515$254,152
67 ($1,345)$828$517$253,636
68 ($1,345)$826$519$253,117
69 ($1,345)$825$520$252,597
70 ($1,345)$823$522$252,075
71 ($1,345)$821$524$251,551
72 ($1,345)$820$525$251,026
Year 7 - 73 ($1,345)$818$527$250,499
74 ($1,345)$816$529$249,970
75 ($1,345)$814$530$249,440
76 ($1,345)$813$532$248,908
77 ($1,345)$811$534$248,374
78 ($1,345)$809$536$247,838
79 ($1,345)$808$537$247,301
80 ($1,345)$806$539$246,761
81 ($1,345)$804$541$246,221
82 ($1,345)$802$543$245,678
83 ($1,345)$801$544$245,133
84 ($1,345)$799$546$244,587
Year 8 - 85 ($1,345)$797$548$244,039
86 ($1,345)$795$550$243,489
87 ($1,345)$793$552$242,938
88 ($1,345)$792$553$242,384
89 ($1,345)$790$555$241,829
90 ($1,345)$788$557$241,272
91 ($1,345)$786$559$240,714
92 ($1,345)$784$561$240,153
93 ($1,345)$782$562$239,590
94 ($1,345)$781$564$239,026
95 ($1,345)$779$566$238,460
96 ($1,345)$777$568$237,892
Year 9 - 97 ($1,345)$775$570$237,322
98 ($1,345)$773$572$236,751
99 ($1,345)$771$574$236,177
100 ($1,345)$770$575$235,602
101 ($1,345)$768$577$235,024
102 ($1,345)$766$579$234,445
103 ($1,345)$764$581$233,864
104 ($1,345)$762$583$233,281
105 ($1,345)$760$585$232,696
106 ($1,345)$758$587$232,110
107 ($1,345)$756$589$231,521
108 ($1,345)$754$591$230,930
Year 10 - 109 ($1,345)$752$592$230,338
110 ($1,345)$751$594$229,744
111 ($1,345)$749$596$229,147
112 ($1,345)$747$598$228,549
113 ($1,345)$745$600$227,949
114 ($1,345)$743$602$227,346
115 ($1,345)$741$604$226,742
116 ($1,345)$739$606$226,136
117 ($1,345)$737$608$225,528
118 ($1,345)$735$610$224,918
119 ($1,345)$733$612$224,306
120 ($1,345)$731$614$223,692
Year 11 - 121 ($1,345)$729$616$223,076
122 ($1,345)$727$618$222,458
123 ($1,345)$725$620$221,837
124 ($1,345)$723$622$221,215
125 ($1,345)$721$624$220,591
126 ($1,345)$719$626$219,965
127 ($1,345)$717$628$219,337
128 ($1,345)$715$630$218,707
129 ($1,345)$713$632$218,074
130 ($1,345)$711$634$217,440
131 ($1,345)$708$636$216,803
132 ($1,345)$706$639$216,165
Year 12 - 133 ($1,345)$704$641$215,524
134 ($1,345)$702$643$214,882
135 ($1,345)$700$645$214,237
136 ($1,345)$698$647$213,590
137 ($1,345)$696$649$212,941
138 ($1,345)$694$651$212,290
139 ($1,345)$692$653$211,637
140 ($1,345)$690$655$210,981
141 ($1,345)$687$657$210,324
142 ($1,345)$685$660$209,664
143 ($1,345)$683$662$209,002
144 ($1,345)$681$664$208,338
Year 13 - 145 ($1,345)$679$666$207,672
146 ($1,345)$677$668$207,004
147 ($1,345)$674$670$206,333
148 ($1,345)$672$673$205,661
149 ($1,345)$670$675$204,986
150 ($1,345)$668$677$204,309
151 ($1,345)$666$679$203,630
152 ($1,345)$663$681$202,948
153 ($1,345)$661$684$202,265
154 ($1,345)$659$686$201,579
155 ($1,345)$657$688$200,891
156 ($1,345)$655$690$200,200
Year 14 - 157 ($1,345)$652$693$199,508
158 ($1,345)$650$695$198,813
159 ($1,345)$648$697$198,116
160 ($1,345)$646$699$197,416
161 ($1,345)$643$702$196,714
162 ($1,345)$641$704$196,010
163 ($1,345)$639$706$195,304
164 ($1,345)$636$709$194,596
165 ($1,345)$634$711$193,885
166 ($1,345)$632$713$193,172
167 ($1,345)$629$716$192,456
168 ($1,345)$627$718$191,738
Year 15 - 169 ($1,345)$625$720$191,018
170 ($1,345)$622$723$190,295
171 ($1,345)$620$725$189,570
172 ($1,345)$618$727$188,843
173 ($1,345)$615$730$188,114
174 ($1,345)$613$732$187,382
175 ($1,345)$611$734$186,647
176 ($1,345)$608$737$185,910
177 ($1,345)$606$739$185,171
178 ($1,345)$603$742$184,430
179 ($1,345)$601$744$183,686
180 ($1,345)$599$746$182,939
Year 16 - 181 ($1,345)$596$749$182,190
182 ($1,345)$594$751$181,439
183 ($1,345)$591$754$180,685
184 ($1,345)$589$756$179,929
185 ($1,345)$586$759$179,170
186 ($1,345)$584$761$178,409
187 ($1,345)$581$764$177,646
188 ($1,345)$579$766$176,879
189 ($1,345)$576$769$176,111
190 ($1,345)$574$771$175,340
191 ($1,345)$571$774$174,566
192 ($1,345)$569$776$173,790
Year 17 - 193 ($1,345)$566$779$173,011
194 ($1,345)$564$781$172,230
195 ($1,345)$561$784$171,446
196 ($1,345)$559$786$170,660
197 ($1,345)$556$789$169,871
198 ($1,345)$553$791$169,080
199 ($1,345)$551$794$168,286
200 ($1,345)$548$797$167,489
201 ($1,345)$546$799$166,690
202 ($1,345)$543$802$165,888
203 ($1,345)$541$804$165,084
204 ($1,345)$538$807$164,277
Year 18 - 205 ($1,345)$535$810$163,467
206 ($1,345)$533$812$162,655
207 ($1,345)$530$815$161,840
208 ($1,345)$527$818$161,022
209 ($1,345)$525$820$160,202
210 ($1,345)$522$823$159,379
211 ($1,345)$519$826$158,553
212 ($1,345)$517$828$157,725
213 ($1,345)$514$831$156,894
214 ($1,345)$511$834$156,060
215 ($1,345)$508$836$155,224
216 ($1,345)$506$839$154,384
Year 19 - 217 ($1,345)$503$842$153,543
218 ($1,345)$500$845$152,698
219 ($1,345)$498$847$151,850
220 ($1,345)$495$850$151,000
221 ($1,345)$492$853$150,147
222 ($1,345)$489$856$149,292
223 ($1,345)$486$859$148,433
224 ($1,345)$484$861$147,572
225 ($1,345)$481$864$146,708
226 ($1,345)$478$867$145,841
227 ($1,345)$475$870$144,971
228 ($1,345)$472$873$144,099
Year 20 - 229 ($1,345)$470$875$143,223
230 ($1,345)$467$878$142,345
231 ($1,345)$464$881$141,464
232 ($1,345)$461$884$140,580
233 ($1,345)$458$887$139,693
234 ($1,345)$455$890$138,803
235 ($1,345)$452$893$137,910
236 ($1,345)$449$896$137,015
237 ($1,345)$446$899$136,116
238 ($1,345)$444$901$135,215
239 ($1,345)$441$904$134,310
240 ($1,345)$438$907$133,403
Year 21 - 241 ($1,345)$435$910$132,493
242 ($1,345)$432$913$131,580
243 ($1,345)$429$916$130,663
244 ($1,345)$426$919$129,744
245 ($1,345)$423$922$128,822
246 ($1,345)$420$925$127,897
247 ($1,345)$417$928$126,969
248 ($1,345)$414$931$126,037
249 ($1,345)$411$934$125,103
250 ($1,345)$408$937$124,166
251 ($1,345)$405$940$123,225
252 ($1,345)$402$943$122,282
Year 22 - 253 ($1,345)$398$947$121,335
254 ($1,345)$395$950$120,386
255 ($1,345)$392$953$119,433
256 ($1,345)$389$956$118,477
257 ($1,345)$386$959$117,519
258 ($1,345)$383$962$116,556
259 ($1,345)$380$965$115,591
260 ($1,345)$377$968$114,623
261 ($1,345)$373$971$113,652
262 ($1,345)$370$975$112,677
263 ($1,345)$367$978$111,699
264 ($1,345)$364$981$110,718
Year 23 - 265 ($1,345)$361$984$109,734
266 ($1,345)$358$987$108,747
267 ($1,345)$354$991$107,756
268 ($1,345)$351$994$106,762
269 ($1,345)$348$997$105,765
270 ($1,345)$345$1,000$104,765
271 ($1,345)$341$1,004$103,761
272 ($1,345)$338$1,007$102,754
273 ($1,345)$335$1,010$101,744
274 ($1,345)$332$1,013$100,731
275 ($1,345)$328$1,017$99,714
276 ($1,345)$325$1,020$98,694
Year 24 - 277 ($1,345)$322$1,023$97,671
278 ($1,345)$318$1,027$96,644
279 ($1,345)$315$1,030$95,614
280 ($1,345)$312$1,033$94,580
281 ($1,345)$308$1,037$93,544
282 ($1,345)$305$1,040$92,503
283 ($1,345)$301$1,044$91,460
284 ($1,345)$298$1,047$90,413
285 ($1,345)$295$1,050$89,363
286 ($1,345)$291$1,054$88,309
287 ($1,345)$288$1,057$87,252
288 ($1,345)$284$1,061$86,191
Year 25 - 289 ($1,345)$281$1,064$85,127
290 ($1,345)$277$1,068$84,059
291 ($1,345)$274$1,071$82,988
292 ($1,345)$270$1,075$81,914
293 ($1,345)$267$1,078$80,836
294 ($1,345)$263$1,082$79,754
295 ($1,345)$260$1,085$78,669
296 ($1,345)$256$1,089$77,581
297 ($1,345)$253$1,092$76,488
298 ($1,345)$249$1,096$75,393
299 ($1,345)$246$1,099$74,293
300 ($1,345)$242$1,103$73,190
Year 26 - 301 ($1,345)$238$1,106$72,084
302 ($1,345)$235$1,110$70,974
303 ($1,345)$231$1,114$69,860
304 ($1,345)$228$1,117$68,743
305 ($1,345)$224$1,121$67,622
306 ($1,345)$220$1,125$66,497
307 ($1,345)$217$1,128$65,369
308 ($1,345)$213$1,132$64,237
309 ($1,345)$209$1,136$63,102
310 ($1,345)$206$1,139$61,962
311 ($1,345)$202$1,143$60,819
312 ($1,345)$198$1,147$59,672
Year 27 - 313 ($1,345)$194$1,151$58,522
314 ($1,345)$191$1,154$57,368
315 ($1,345)$187$1,158$56,210
316 ($1,345)$183$1,162$55,048
317 ($1,345)$179$1,166$53,882
318 ($1,345)$176$1,169$52,713
319 ($1,345)$172$1,173$51,540
320 ($1,345)$168$1,177$50,363
321 ($1,345)$164$1,181$49,182
322 ($1,345)$160$1,185$47,997
323 ($1,345)$156$1,189$46,809
324 ($1,345)$153$1,192$45,616
Year 28 - 325 ($1,345)$149$1,196$44,420
326 ($1,345)$145$1,200$43,220
327 ($1,345)$141$1,204$42,015
328 ($1,345)$137$1,208$40,807
329 ($1,345)$133$1,212$39,595
330 ($1,345)$129$1,216$38,379
331 ($1,345)$125$1,220$37,160
332 ($1,345)$121$1,224$35,936
333 ($1,345)$117$1,228$34,708
334 ($1,345)$113$1,232$33,476
335 ($1,345)$109$1,236$32,240
336 ($1,345)$105$1,240$31,000
Year 29 - 337 ($1,345)$101$1,244$29,756
338 ($1,345)$97$1,248$28,508
339 ($1,345)$93$1,252$27,256
340 ($1,345)$89$1,256$26,000
341 ($1,345)$85$1,260$24,740
342 ($1,345)$81$1,264$23,476
343 ($1,345)$76$1,268$22,207
344 ($1,345)$72$1,273$20,935
345 ($1,345)$68$1,277$19,658
346 ($1,345)$64$1,281$18,377
347 ($1,345)$60$1,285$17,092
348 ($1,345)$56$1,289$15,803
Year 30 - 349 ($1,345)$51$1,293$14,509
350 ($1,345)$47$1,298$13,212
351 ($1,345)$43$1,302$11,910
352 ($1,345)$39$1,306$10,603
353 ($1,345)$35$1,310$9,293
354 ($1,345)$30$1,315$7,978
355 ($1,345)$26$1,319$6,659
356 ($1,345)$22$1,323$5,336
357 ($1,345)$17$1,328$4,009
358 ($1,345)$13$1,332$2,677
359 ($1,345)$9$1,336$1,341
360 ($1,345)$4$1,341$0
TOTALS$199,380$284,800$484,180

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.