« Back to all home prices

Mortgage Payment Schedule for a $357,000 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% ($71,400) 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
$1,349 360 $199,940 $485,540

Mortgage Providers

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


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 day rate lock

NMLS #: 1023
$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 #: 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 #: 258821
$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 #: 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 #: 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 #: 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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 day rate lock

NMLS #: 7706
$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
$1,176 /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
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  $357,000
Down Payment $71,400$285,600
Year 1 - 1 ($1,349)$931$418$285,182
2 ($1,349)$929$420$284,762
3 ($1,349)$928$421$284,341
4 ($1,349)$926$422$283,919
5 ($1,349)$925$424$283,496
6 ($1,349)$924$425$283,071
7 ($1,349)$922$426$282,644
8 ($1,349)$921$428$282,216
9 ($1,349)$920$429$281,787
10 ($1,349)$918$431$281,357
11 ($1,349)$917$432$280,925
12 ($1,349)$915$433$280,491
Year 2 - 13 ($1,349)$914$435$280,057
14 ($1,349)$913$436$279,620
15 ($1,349)$911$438$279,183
16 ($1,349)$910$439$278,744
17 ($1,349)$908$440$278,303
18 ($1,349)$907$442$277,861
19 ($1,349)$905$443$277,418
20 ($1,349)$904$445$276,973
21 ($1,349)$902$446$276,527
22 ($1,349)$901$448$276,079
23 ($1,349)$900$449$275,630
24 ($1,349)$898$451$275,179
Year 3 - 25 ($1,349)$897$452$274,727
26 ($1,349)$895$454$274,274
27 ($1,349)$894$455$273,819
28 ($1,349)$892$457$273,362
29 ($1,349)$891$458$272,904
30 ($1,349)$889$460$272,445
31 ($1,349)$888$461$271,984
32 ($1,349)$886$463$271,521
33 ($1,349)$885$464$271,057
34 ($1,349)$883$466$270,592
35 ($1,349)$882$467$270,125
36 ($1,349)$880$469$269,656
Year 4 - 37 ($1,349)$879$470$269,186
38 ($1,349)$877$472$268,714
39 ($1,349)$876$473$268,241
40 ($1,349)$874$475$267,766
41 ($1,349)$872$476$267,290
42 ($1,349)$871$478$266,812
43 ($1,349)$869$479$266,333
44 ($1,349)$868$481$265,852
45 ($1,349)$866$482$265,370
46 ($1,349)$865$484$264,886
47 ($1,349)$863$486$264,400
48 ($1,349)$862$487$263,913
Year 5 - 49 ($1,349)$860$489$263,424
50 ($1,349)$858$490$262,934
51 ($1,349)$857$492$262,442
52 ($1,349)$855$494$261,948
53 ($1,349)$854$495$261,453
54 ($1,349)$852$497$260,956
55 ($1,349)$850$498$260,457
56 ($1,349)$849$500$259,957
57 ($1,349)$847$502$259,456
58 ($1,349)$845$503$258,952
59 ($1,349)$844$505$258,447
60 ($1,349)$842$507$257,941
Year 6 - 61 ($1,349)$840$508$257,433
62 ($1,349)$839$510$256,923
63 ($1,349)$837$512$256,411
64 ($1,349)$835$513$255,898
65 ($1,349)$834$515$255,383
66 ($1,349)$832$517$254,866
67 ($1,349)$830$518$254,348
68 ($1,349)$829$520$253,828
69 ($1,349)$827$522$253,306
70 ($1,349)$825$523$252,783
71 ($1,349)$824$525$252,258
72 ($1,349)$822$527$251,731
Year 7 - 73 ($1,349)$820$528$251,203
74 ($1,349)$819$530$250,672
75 ($1,349)$817$532$250,140
76 ($1,349)$815$534$249,607
77 ($1,349)$813$535$249,071
78 ($1,349)$812$537$248,534
79 ($1,349)$810$539$247,995
80 ($1,349)$808$541$247,455
81 ($1,349)$806$542$246,912
82 ($1,349)$805$544$246,368
83 ($1,349)$803$546$245,822
84 ($1,349)$801$548$245,274
Year 8 - 85 ($1,349)$799$550$244,725
86 ($1,349)$797$551$244,173
87 ($1,349)$796$553$243,620
88 ($1,349)$794$555$243,065
89 ($1,349)$792$557$242,509
90 ($1,349)$790$559$241,950
91 ($1,349)$788$560$241,390
92 ($1,349)$787$562$240,827
93 ($1,349)$785$564$240,263
94 ($1,349)$783$566$239,698
95 ($1,349)$781$568$239,130
96 ($1,349)$779$570$238,560
Year 9 - 97 ($1,349)$777$571$237,989
98 ($1,349)$775$573$237,416
99 ($1,349)$774$575$236,841
100 ($1,349)$772$577$236,264
101 ($1,349)$770$579$235,685
102 ($1,349)$768$581$235,104
103 ($1,349)$766$583$234,521
104 ($1,349)$764$585$233,937
105 ($1,349)$762$586$233,350
106 ($1,349)$760$588$232,762
107 ($1,349)$758$590$232,171
108 ($1,349)$756$592$231,579
Year 10 - 109 ($1,349)$755$594$230,985
110 ($1,349)$753$596$230,389
111 ($1,349)$751$598$229,791
112 ($1,349)$749$600$229,191
113 ($1,349)$747$602$228,589
114 ($1,349)$745$604$227,985
115 ($1,349)$743$606$227,379
116 ($1,349)$741$608$226,771
117 ($1,349)$739$610$226,162
118 ($1,349)$737$612$225,550
119 ($1,349)$735$614$224,936
120 ($1,349)$733$616$224,320
Year 11 - 121 ($1,349)$731$618$223,702
122 ($1,349)$729$620$223,082
123 ($1,349)$727$622$222,461
124 ($1,349)$725$624$221,837
125 ($1,349)$723$626$221,211
126 ($1,349)$721$628$220,583
127 ($1,349)$719$630$219,953
128 ($1,349)$717$632$219,321
129 ($1,349)$715$634$218,687
130 ($1,349)$713$636$218,051
131 ($1,349)$710$638$217,412
132 ($1,349)$708$640$216,772
Year 12 - 133 ($1,349)$706$642$216,130
134 ($1,349)$704$644$215,485
135 ($1,349)$702$647$214,839
136 ($1,349)$700$649$214,190
137 ($1,349)$698$651$213,539
138 ($1,349)$696$653$212,886
139 ($1,349)$694$655$212,231
140 ($1,349)$692$657$211,574
141 ($1,349)$689$659$210,914
142 ($1,349)$687$661$210,253
143 ($1,349)$685$664$209,589
144 ($1,349)$683$666$208,924
Year 13 - 145 ($1,349)$681$668$208,256
146 ($1,349)$679$670$207,585
147 ($1,349)$676$672$206,913
148 ($1,349)$674$675$206,239
149 ($1,349)$672$677$205,562
150 ($1,349)$670$679$204,883
151 ($1,349)$668$681$204,202
152 ($1,349)$665$683$203,518
153 ($1,349)$663$686$202,833
154 ($1,349)$661$688$202,145
155 ($1,349)$659$690$201,455
156 ($1,349)$656$692$200,763
Year 14 - 157 ($1,349)$654$695$200,068
158 ($1,349)$652$697$199,371
159 ($1,349)$650$699$198,672
160 ($1,349)$647$701$197,971
161 ($1,349)$645$704$197,267
162 ($1,349)$643$706$196,561
163 ($1,349)$640$708$195,853
164 ($1,349)$638$711$195,142
165 ($1,349)$636$713$194,429
166 ($1,349)$634$715$193,714
167 ($1,349)$631$718$192,997
168 ($1,349)$629$720$192,277
Year 15 - 169 ($1,349)$627$722$191,554
170 ($1,349)$624$725$190,830
171 ($1,349)$622$727$190,103
172 ($1,349)$619$729$189,374
173 ($1,349)$617$732$188,642
174 ($1,349)$615$734$187,908
175 ($1,349)$612$736$187,171
176 ($1,349)$610$739$186,433
177 ($1,349)$607$741$185,691
178 ($1,349)$605$744$184,948
179 ($1,349)$603$746$184,202
180 ($1,349)$600$749$183,453
Year 16 - 181 ($1,349)$598$751$182,702
182 ($1,349)$595$753$181,949
183 ($1,349)$593$756$181,193
184 ($1,349)$590$758$180,434
185 ($1,349)$588$761$179,674
186 ($1,349)$585$763$178,910
187 ($1,349)$583$766$178,145
188 ($1,349)$580$768$177,376
189 ($1,349)$578$771$176,606
190 ($1,349)$575$773$175,832
191 ($1,349)$573$776$175,056
192 ($1,349)$570$778$174,278
Year 17 - 193 ($1,349)$568$781$173,497
194 ($1,349)$565$783$172,714
195 ($1,349)$563$786$171,928
196 ($1,349)$560$789$171,139
197 ($1,349)$558$791$170,348
198 ($1,349)$555$794$169,555
199 ($1,349)$552$796$168,758
200 ($1,349)$550$799$167,960
201 ($1,349)$547$801$167,158
202 ($1,349)$545$804$166,354
203 ($1,349)$542$807$165,547
204 ($1,349)$539$809$164,738
Year 18 - 205 ($1,349)$537$812$163,926
206 ($1,349)$534$815$163,111
207 ($1,349)$531$817$162,294
208 ($1,349)$529$820$161,474
209 ($1,349)$526$823$160,652
210 ($1,349)$523$825$159,826
211 ($1,349)$521$828$158,999
212 ($1,349)$518$831$158,168
213 ($1,349)$515$833$157,335
214 ($1,349)$513$836$156,498
215 ($1,349)$510$839$155,660
216 ($1,349)$507$842$154,818
Year 19 - 217 ($1,349)$504$844$153,974
218 ($1,349)$502$847$153,127
219 ($1,349)$499$850$152,277
220 ($1,349)$496$853$151,424
221 ($1,349)$493$855$150,569
222 ($1,349)$491$858$149,711
223 ($1,349)$488$861$148,850
224 ($1,349)$485$864$147,986
225 ($1,349)$482$867$147,120
226 ($1,349)$479$869$146,251
227 ($1,349)$477$872$145,378
228 ($1,349)$474$875$144,503
Year 20 - 229 ($1,349)$471$878$143,625
230 ($1,349)$468$881$142,745
231 ($1,349)$465$884$141,861
232 ($1,349)$462$886$140,975
233 ($1,349)$459$889$140,085
234 ($1,349)$456$892$139,193
235 ($1,349)$454$895$138,298
236 ($1,349)$451$898$137,400
237 ($1,349)$448$901$136,499
238 ($1,349)$445$904$135,595
239 ($1,349)$442$907$134,688
240 ($1,349)$439$910$133,778
Year 21 - 241 ($1,349)$436$913$132,865
242 ($1,349)$433$916$131,949
243 ($1,349)$430$919$131,030
244 ($1,349)$427$922$130,109
245 ($1,349)$424$925$129,184
246 ($1,349)$421$928$128,256
247 ($1,349)$418$931$127,325
248 ($1,349)$415$934$126,391
249 ($1,349)$412$937$125,455
250 ($1,349)$409$940$124,515
251 ($1,349)$406$943$123,572
252 ($1,349)$403$946$122,625
Year 22 - 253 ($1,349)$400$949$121,676
254 ($1,349)$396$952$120,724
255 ($1,349)$393$955$119,769
256 ($1,349)$390$958$118,810
257 ($1,349)$387$962$117,849
258 ($1,349)$384$965$116,884
259 ($1,349)$381$968$115,916
260 ($1,349)$378$971$114,945
261 ($1,349)$375$974$113,971
262 ($1,349)$371$977$112,993
263 ($1,349)$368$981$112,013
264 ($1,349)$365$984$111,029
Year 23 - 265 ($1,349)$362$987$110,042
266 ($1,349)$359$990$109,052
267 ($1,349)$355$993$108,059
268 ($1,349)$352$997$107,062
269 ($1,349)$349$1,000$106,062
270 ($1,349)$346$1,003$105,059
271 ($1,349)$342$1,006$104,053
272 ($1,349)$339$1,010$103,043
273 ($1,349)$336$1,013$102,030
274 ($1,349)$332$1,016$101,014
275 ($1,349)$329$1,020$99,994
276 ($1,349)$326$1,023$98,971
Year 24 - 277 ($1,349)$322$1,026$97,945
278 ($1,349)$319$1,030$96,915
279 ($1,349)$316$1,033$95,882
280 ($1,349)$312$1,036$94,846
281 ($1,349)$309$1,040$93,806
282 ($1,349)$306$1,043$92,763
283 ($1,349)$302$1,046$91,717
284 ($1,349)$299$1,050$90,667
285 ($1,349)$295$1,053$89,614
286 ($1,349)$292$1,057$88,557
287 ($1,349)$289$1,060$87,497
288 ($1,349)$285$1,064$86,433
Year 25 - 289 ($1,349)$282$1,067$85,366
290 ($1,349)$278$1,071$84,295
291 ($1,349)$275$1,074$83,221
292 ($1,349)$271$1,078$82,144
293 ($1,349)$268$1,081$81,063
294 ($1,349)$264$1,085$79,978
295 ($1,349)$261$1,088$78,890
296 ($1,349)$257$1,092$77,798
297 ($1,349)$253$1,095$76,703
298 ($1,349)$250$1,099$75,604
299 ($1,349)$246$1,102$74,502
300 ($1,349)$243$1,106$73,396
Year 26 - 301 ($1,349)$239$1,110$72,286
302 ($1,349)$236$1,113$71,173
303 ($1,349)$232$1,117$70,056
304 ($1,349)$228$1,120$68,936
305 ($1,349)$225$1,124$67,812
306 ($1,349)$221$1,128$66,684
307 ($1,349)$217$1,131$65,553
308 ($1,349)$214$1,135$64,418
309 ($1,349)$210$1,139$63,279
310 ($1,349)$206$1,143$62,136
311 ($1,349)$202$1,146$60,990
312 ($1,349)$199$1,150$59,840
Year 27 - 313 ($1,349)$195$1,154$58,686
314 ($1,349)$191$1,158$57,529
315 ($1,349)$187$1,161$56,367
316 ($1,349)$184$1,165$55,202
317 ($1,349)$180$1,169$54,034
318 ($1,349)$176$1,173$52,861
319 ($1,349)$172$1,176$51,684
320 ($1,349)$168$1,180$50,504
321 ($1,349)$165$1,184$49,320
322 ($1,349)$161$1,188$48,132
323 ($1,349)$157$1,192$46,940
324 ($1,349)$153$1,196$45,744
Year 28 - 325 ($1,349)$149$1,200$44,545
326 ($1,349)$145$1,204$43,341
327 ($1,349)$141$1,208$42,133
328 ($1,349)$137$1,211$40,922
329 ($1,349)$133$1,215$39,707
330 ($1,349)$129$1,219$38,487
331 ($1,349)$125$1,223$37,264
332 ($1,349)$121$1,227$36,037
333 ($1,349)$117$1,231$34,805
334 ($1,349)$113$1,235$33,570
335 ($1,349)$109$1,239$32,331
336 ($1,349)$105$1,243$31,087
Year 29 - 337 ($1,349)$101$1,247$29,840
338 ($1,349)$97$1,251$28,588
339 ($1,349)$93$1,256$27,333
340 ($1,349)$89$1,260$26,073
341 ($1,349)$85$1,264$24,809
342 ($1,349)$81$1,268$23,542
343 ($1,349)$77$1,272$22,270
344 ($1,349)$73$1,276$20,993
345 ($1,349)$68$1,280$19,713
346 ($1,349)$64$1,284$18,429
347 ($1,349)$60$1,289$17,140
348 ($1,349)$56$1,293$15,847
Year 30 - 349 ($1,349)$52$1,297$14,550
350 ($1,349)$47$1,301$13,249
351 ($1,349)$43$1,306$11,943
352 ($1,349)$39$1,310$10,633
353 ($1,349)$35$1,314$9,319
354 ($1,349)$30$1,318$8,001
355 ($1,349)$26$1,323$6,678
356 ($1,349)$22$1,327$5,351
357 ($1,349)$17$1,331$4,020
358 ($1,349)$13$1,336$2,684
359 ($1,349)$9$1,340$1,344
360 ($1,349)$4$1,344$0
TOTALS$199,940$285,600$485,540

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.