« Back to all home prices

Mortgage Payment Schedule for a $358,000 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% ($71,600) 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
$1,339 360 $195,783 $482,183

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  $358,000
Down Payment $71,600$286,400
Year 1 - 1 ($1,339)$914$425$285,975
2 ($1,339)$913$427$285,548
3 ($1,339)$911$428$285,120
4 ($1,339)$910$429$284,691
5 ($1,339)$909$431$284,260
6 ($1,339)$907$432$283,828
7 ($1,339)$906$434$283,394
8 ($1,339)$904$435$282,959
9 ($1,339)$903$436$282,523
10 ($1,339)$902$438$282,085
11 ($1,339)$900$439$281,646
12 ($1,339)$899$440$281,206
Year 2 - 13 ($1,339)$898$442$280,764
14 ($1,339)$896$443$280,321
15 ($1,339)$895$445$279,876
16 ($1,339)$893$446$279,430
17 ($1,339)$892$448$278,982
18 ($1,339)$890$449$278,533
19 ($1,339)$889$450$278,083
20 ($1,339)$888$452$277,631
21 ($1,339)$886$453$277,178
22 ($1,339)$885$455$276,723
23 ($1,339)$883$456$276,267
24 ($1,339)$882$458$275,809
Year 3 - 25 ($1,339)$880$459$275,350
26 ($1,339)$879$461$274,889
27 ($1,339)$877$462$274,427
28 ($1,339)$876$464$273,964
29 ($1,339)$874$465$273,499
30 ($1,339)$873$466$273,032
31 ($1,339)$871$468$272,564
32 ($1,339)$870$469$272,095
33 ($1,339)$868$471$271,624
34 ($1,339)$867$472$271,152
35 ($1,339)$865$474$270,678
36 ($1,339)$864$475$270,202
Year 4 - 37 ($1,339)$862$477$269,725
38 ($1,339)$861$479$269,247
39 ($1,339)$859$480$268,767
40 ($1,339)$858$482$268,285
41 ($1,339)$856$483$267,802
42 ($1,339)$855$485$267,317
43 ($1,339)$853$486$266,831
44 ($1,339)$852$488$266,343
45 ($1,339)$850$489$265,854
46 ($1,339)$849$491$265,363
47 ($1,339)$847$492$264,871
48 ($1,339)$845$494$264,377
Year 5 - 49 ($1,339)$844$496$263,881
50 ($1,339)$842$497$263,384
51 ($1,339)$841$499$262,885
52 ($1,339)$839$500$262,385
53 ($1,339)$837$502$261,883
54 ($1,339)$836$504$261,379
55 ($1,339)$834$505$260,874
56 ($1,339)$833$507$260,367
57 ($1,339)$831$508$259,859
58 ($1,339)$829$510$259,349
59 ($1,339)$828$512$258,837
60 ($1,339)$826$513$258,324
Year 6 - 61 ($1,339)$824$515$257,809
62 ($1,339)$823$517$257,292
63 ($1,339)$821$518$256,774
64 ($1,339)$820$520$256,254
65 ($1,339)$818$522$255,733
66 ($1,339)$816$523$255,210
67 ($1,339)$815$525$254,685
68 ($1,339)$813$527$254,158
69 ($1,339)$811$528$253,630
70 ($1,339)$810$530$253,100
71 ($1,339)$808$532$252,569
72 ($1,339)$806$533$252,035
Year 7 - 73 ($1,339)$804$535$251,500
74 ($1,339)$803$537$250,964
75 ($1,339)$801$538$250,425
76 ($1,339)$799$540$249,885
77 ($1,339)$798$542$249,343
78 ($1,339)$796$544$248,800
79 ($1,339)$794$545$248,254
80 ($1,339)$792$547$247,707
81 ($1,339)$791$549$247,158
82 ($1,339)$789$551$246,608
83 ($1,339)$787$552$246,056
84 ($1,339)$785$554$245,502
Year 8 - 85 ($1,339)$784$556$244,946
86 ($1,339)$782$558$244,388
87 ($1,339)$780$559$243,829
88 ($1,339)$778$561$243,267
89 ($1,339)$776$563$242,705
90 ($1,339)$775$565$242,140
91 ($1,339)$773$567$241,573
92 ($1,339)$771$568$241,005
93 ($1,339)$769$570$240,435
94 ($1,339)$767$572$239,863
95 ($1,339)$766$574$239,289
96 ($1,339)$764$576$238,713
Year 9 - 97 ($1,339)$762$578$238,136
98 ($1,339)$760$579$237,556
99 ($1,339)$758$581$236,975
100 ($1,339)$756$583$236,392
101 ($1,339)$754$585$235,807
102 ($1,339)$753$587$235,220
103 ($1,339)$751$589$234,632
104 ($1,339)$749$591$234,041
105 ($1,339)$747$592$233,449
106 ($1,339)$745$594$232,854
107 ($1,339)$743$596$232,258
108 ($1,339)$741$598$231,660
Year 10 - 109 ($1,339)$739$600$231,060
110 ($1,339)$737$602$230,458
111 ($1,339)$736$604$229,854
112 ($1,339)$734$606$229,249
113 ($1,339)$732$608$228,641
114 ($1,339)$730$610$228,031
115 ($1,339)$728$612$227,420
116 ($1,339)$726$614$226,806
117 ($1,339)$724$616$226,190
118 ($1,339)$722$617$225,573
119 ($1,339)$720$619$224,954
120 ($1,339)$718$621$224,332
Year 11 - 121 ($1,339)$716$623$223,709
122 ($1,339)$714$625$223,083
123 ($1,339)$712$627$222,456
124 ($1,339)$710$629$221,827
125 ($1,339)$708$631$221,195
126 ($1,339)$706$633$220,562
127 ($1,339)$704$635$219,926
128 ($1,339)$702$637$219,289
129 ($1,339)$700$640$218,649
130 ($1,339)$698$642$218,008
131 ($1,339)$696$644$217,364
132 ($1,339)$694$646$216,719
Year 12 - 133 ($1,339)$692$648$216,071
134 ($1,339)$690$650$215,421
135 ($1,339)$688$652$214,769
136 ($1,339)$685$654$214,115
137 ($1,339)$683$656$213,459
138 ($1,339)$681$658$212,801
139 ($1,339)$679$660$212,141
140 ($1,339)$677$662$211,479
141 ($1,339)$675$664$210,814
142 ($1,339)$673$667$210,148
143 ($1,339)$671$669$209,479
144 ($1,339)$669$671$208,808
Year 13 - 145 ($1,339)$666$673$208,135
146 ($1,339)$664$675$207,460
147 ($1,339)$662$677$206,783
148 ($1,339)$660$679$206,104
149 ($1,339)$658$682$205,422
150 ($1,339)$656$684$204,738
151 ($1,339)$653$686$204,052
152 ($1,339)$651$688$203,364
153 ($1,339)$649$690$202,674
154 ($1,339)$647$693$201,981
155 ($1,339)$645$695$201,286
156 ($1,339)$642$697$200,590
Year 14 - 157 ($1,339)$640$699$199,890
158 ($1,339)$638$701$199,189
159 ($1,339)$636$704$198,485
160 ($1,339)$633$706$197,779
161 ($1,339)$631$708$197,071
162 ($1,339)$629$710$196,361
163 ($1,339)$627$713$195,648
164 ($1,339)$624$715$194,933
165 ($1,339)$622$717$194,216
166 ($1,339)$620$720$193,496
167 ($1,339)$618$722$192,775
168 ($1,339)$615$724$192,050
Year 15 - 169 ($1,339)$613$726$191,324
170 ($1,339)$611$729$190,595
171 ($1,339)$608$731$189,864
172 ($1,339)$606$733$189,131
173 ($1,339)$604$736$188,395
174 ($1,339)$601$738$187,657
175 ($1,339)$599$740$186,916
176 ($1,339)$597$743$186,174
177 ($1,339)$594$745$185,428
178 ($1,339)$592$748$184,681
179 ($1,339)$589$750$183,931
180 ($1,339)$587$752$183,179
Year 16 - 181 ($1,339)$585$755$182,424
182 ($1,339)$582$757$181,667
183 ($1,339)$580$760$180,907
184 ($1,339)$577$762$180,145
185 ($1,339)$575$764$179,381
186 ($1,339)$573$767$178,614
187 ($1,339)$570$769$177,844
188 ($1,339)$568$772$177,073
189 ($1,339)$565$774$176,298
190 ($1,339)$563$777$175,522
191 ($1,339)$560$779$174,743
192 ($1,339)$558$782$173,961
Year 17 - 193 ($1,339)$555$784$173,177
194 ($1,339)$553$787$172,390
195 ($1,339)$550$789$171,601
196 ($1,339)$548$792$170,809
197 ($1,339)$545$794$170,015
198 ($1,339)$543$797$169,218
199 ($1,339)$540$799$168,419
200 ($1,339)$538$802$167,617
201 ($1,339)$535$804$166,813
202 ($1,339)$532$807$166,006
203 ($1,339)$530$810$165,196
204 ($1,339)$527$812$164,384
Year 18 - 205 ($1,339)$525$815$163,569
206 ($1,339)$522$817$162,752
207 ($1,339)$519$820$161,932
208 ($1,339)$517$823$161,109
209 ($1,339)$514$825$160,284
210 ($1,339)$512$828$159,456
211 ($1,339)$509$830$158,626
212 ($1,339)$506$833$157,793
213 ($1,339)$504$836$156,957
214 ($1,339)$501$838$156,118
215 ($1,339)$498$841$155,277
216 ($1,339)$496$844$154,433
Year 19 - 217 ($1,339)$493$846$153,587
218 ($1,339)$490$849$152,738
219 ($1,339)$487$852$151,886
220 ($1,339)$485$855$151,031
221 ($1,339)$482$857$150,174
222 ($1,339)$479$860$149,314
223 ($1,339)$477$863$148,451
224 ($1,339)$474$866$147,585
225 ($1,339)$471$868$146,717
226 ($1,339)$468$871$145,846
227 ($1,339)$465$874$144,972
228 ($1,339)$463$877$144,095
Year 20 - 229 ($1,339)$460$879$143,216
230 ($1,339)$457$882$142,334
231 ($1,339)$454$885$141,448
232 ($1,339)$451$888$140,560
233 ($1,339)$449$891$139,670
234 ($1,339)$446$894$138,776
235 ($1,339)$443$896$137,880
236 ($1,339)$440$899$136,980
237 ($1,339)$437$902$136,078
238 ($1,339)$434$905$135,173
239 ($1,339)$431$908$134,265
240 ($1,339)$429$911$133,354
Year 21 - 241 ($1,339)$426$914$132,440
242 ($1,339)$423$917$131,524
243 ($1,339)$420$920$130,604
244 ($1,339)$417$923$129,681
245 ($1,339)$414$925$128,756
246 ($1,339)$411$928$127,828
247 ($1,339)$408$931$126,896
248 ($1,339)$405$934$125,962
249 ($1,339)$402$937$125,024
250 ($1,339)$399$940$124,084
251 ($1,339)$396$943$123,141
252 ($1,339)$393$946$122,194
Year 22 - 253 ($1,339)$390$949$121,245
254 ($1,339)$387$952$120,292
255 ($1,339)$384$955$119,337
256 ($1,339)$381$959$118,378
257 ($1,339)$378$962$117,417
258 ($1,339)$375$965$116,452
259 ($1,339)$372$968$115,485
260 ($1,339)$369$971$114,514
261 ($1,339)$365$974$113,540
262 ($1,339)$362$977$112,563
263 ($1,339)$359$980$111,583
264 ($1,339)$356$983$110,599
Year 23 - 265 ($1,339)$353$986$109,613
266 ($1,339)$350$990$108,623
267 ($1,339)$347$993$107,631
268 ($1,339)$344$996$106,635
269 ($1,339)$340$999$105,636
270 ($1,339)$337$1,002$104,634
271 ($1,339)$334$1,005$103,628
272 ($1,339)$331$1,009$102,619
273 ($1,339)$328$1,012$101,608
274 ($1,339)$324$1,015$100,593
275 ($1,339)$321$1,018$99,574
276 ($1,339)$318$1,022$98,553
Year 24 - 277 ($1,339)$315$1,025$97,528
278 ($1,339)$311$1,028$96,500
279 ($1,339)$308$1,031$95,468
280 ($1,339)$305$1,035$94,434
281 ($1,339)$301$1,038$93,396
282 ($1,339)$298$1,041$92,354
283 ($1,339)$295$1,045$91,310
284 ($1,339)$291$1,048$90,262
285 ($1,339)$288$1,051$89,210
286 ($1,339)$285$1,055$88,156
287 ($1,339)$281$1,058$87,098
288 ($1,339)$278$1,061$86,036
Year 25 - 289 ($1,339)$275$1,065$84,971
290 ($1,339)$271$1,068$83,903
291 ($1,339)$268$1,072$82,832
292 ($1,339)$264$1,075$81,757
293 ($1,339)$261$1,078$80,678
294 ($1,339)$257$1,082$79,596
295 ($1,339)$254$1,085$78,511
296 ($1,339)$251$1,089$77,422
297 ($1,339)$247$1,092$76,330
298 ($1,339)$244$1,096$75,234
299 ($1,339)$240$1,099$74,135
300 ($1,339)$237$1,103$73,032
Year 26 - 301 ($1,339)$233$1,106$71,926
302 ($1,339)$230$1,110$70,816
303 ($1,339)$226$1,113$69,702
304 ($1,339)$222$1,117$68,585
305 ($1,339)$219$1,120$67,465
306 ($1,339)$215$1,124$66,341
307 ($1,339)$212$1,128$65,213
308 ($1,339)$208$1,131$64,082
309 ($1,339)$205$1,135$62,947
310 ($1,339)$201$1,138$61,809
311 ($1,339)$197$1,142$60,666
312 ($1,339)$194$1,146$59,521
Year 27 - 313 ($1,339)$190$1,149$58,371
314 ($1,339)$186$1,153$57,218
315 ($1,339)$183$1,157$56,061
316 ($1,339)$179$1,160$54,901
317 ($1,339)$175$1,164$53,737
318 ($1,339)$172$1,168$52,569
319 ($1,339)$168$1,172$51,397
320 ($1,339)$164$1,175$50,222
321 ($1,339)$160$1,179$49,043
322 ($1,339)$157$1,183$47,860
323 ($1,339)$153$1,187$46,673
324 ($1,339)$149$1,190$45,483
Year 28 - 325 ($1,339)$145$1,194$44,289
326 ($1,339)$141$1,198$43,091
327 ($1,339)$138$1,202$41,889
328 ($1,339)$134$1,206$40,683
329 ($1,339)$130$1,210$39,473
330 ($1,339)$126$1,213$38,260
331 ($1,339)$122$1,217$37,043
332 ($1,339)$118$1,221$35,822
333 ($1,339)$114$1,225$34,597
334 ($1,339)$110$1,229$33,368
335 ($1,339)$106$1,233$32,135
336 ($1,339)$103$1,237$30,898
Year 29 - 337 ($1,339)$99$1,241$29,657
338 ($1,339)$95$1,245$28,412
339 ($1,339)$91$1,249$27,164
340 ($1,339)$87$1,253$25,911
341 ($1,339)$83$1,257$24,654
342 ($1,339)$79$1,261$23,393
343 ($1,339)$75$1,265$22,129
344 ($1,339)$71$1,269$20,860
345 ($1,339)$67$1,273$19,587
346 ($1,339)$63$1,277$18,310
347 ($1,339)$58$1,281$17,029
348 ($1,339)$54$1,285$15,744
Year 30 - 349 ($1,339)$50$1,289$14,455
350 ($1,339)$46$1,293$13,162
351 ($1,339)$42$1,297$11,864
352 ($1,339)$38$1,302$10,563
353 ($1,339)$34$1,306$9,257
354 ($1,339)$30$1,310$7,947
355 ($1,339)$25$1,314$6,633
356 ($1,339)$21$1,318$5,315
357 ($1,339)$17$1,322$3,993
358 ($1,339)$13$1,327$2,666
359 ($1,339)$9$1,331$1,335
360 ($1,339)$4$1,335$0
TOTALS$195,783$286,400$482,183

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.