« Back to all home prices

Mortgage Payment Schedule for a $360,000 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% ($72,000) 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
$1,360 360 $201,620 $489,620

Mortgage Providers

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


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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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 #: 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

$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  $360,000
Down Payment $72,000$288,000
Year 1 - 1 ($1,360)$938$422$287,578
2 ($1,360)$937$423$287,155
3 ($1,360)$936$424$286,731
4 ($1,360)$934$426$286,305
5 ($1,360)$933$427$285,878
6 ($1,360)$931$429$285,449
7 ($1,360)$930$430$285,019
8 ($1,360)$929$431$284,588
9 ($1,360)$927$433$284,155
10 ($1,360)$926$434$283,721
11 ($1,360)$924$436$283,285
12 ($1,360)$923$437$282,848
Year 2 - 13 ($1,360)$922$438$282,410
14 ($1,360)$920$440$281,970
15 ($1,360)$919$441$281,529
16 ($1,360)$917$443$281,086
17 ($1,360)$916$444$280,642
18 ($1,360)$914$446$280,196
19 ($1,360)$913$447$279,749
20 ($1,360)$912$449$279,301
21 ($1,360)$910$450$278,851
22 ($1,360)$909$451$278,399
23 ($1,360)$907$453$277,946
24 ($1,360)$906$454$277,492
Year 3 - 25 ($1,360)$904$456$277,036
26 ($1,360)$903$457$276,579
27 ($1,360)$901$459$276,120
28 ($1,360)$900$460$275,659
29 ($1,360)$898$462$275,197
30 ($1,360)$897$463$274,734
31 ($1,360)$895$465$274,269
32 ($1,360)$894$466$273,803
33 ($1,360)$892$468$273,335
34 ($1,360)$891$469$272,866
35 ($1,360)$889$471$272,395
36 ($1,360)$888$473$271,922
Year 4 - 37 ($1,360)$886$474$271,448
38 ($1,360)$884$476$270,972
39 ($1,360)$883$477$270,495
40 ($1,360)$881$479$270,017
41 ($1,360)$880$480$269,536
42 ($1,360)$878$482$269,055
43 ($1,360)$877$483$268,571
44 ($1,360)$875$485$268,086
45 ($1,360)$874$487$267,600
46 ($1,360)$872$488$267,111
47 ($1,360)$870$490$266,622
48 ($1,360)$869$491$266,130
Year 5 - 49 ($1,360)$867$493$265,638
50 ($1,360)$866$495$265,143
51 ($1,360)$864$496$264,647
52 ($1,360)$862$498$264,149
53 ($1,360)$861$499$263,650
54 ($1,360)$859$501$263,149
55 ($1,360)$857$503$262,646
56 ($1,360)$856$504$262,142
57 ($1,360)$854$506$261,636
58 ($1,360)$852$508$261,128
59 ($1,360)$851$509$260,619
60 ($1,360)$849$511$260,108
Year 6 - 61 ($1,360)$848$513$259,596
62 ($1,360)$846$514$259,082
63 ($1,360)$844$516$258,566
64 ($1,360)$842$518$258,048
65 ($1,360)$841$519$257,529
66 ($1,360)$839$521$257,008
67 ($1,360)$837$523$256,485
68 ($1,360)$836$524$255,961
69 ($1,360)$834$526$255,435
70 ($1,360)$832$528$254,907
71 ($1,360)$831$529$254,378
72 ($1,360)$829$531$253,846
Year 7 - 73 ($1,360)$827$533$253,314
74 ($1,360)$825$535$252,779
75 ($1,360)$824$536$252,242
76 ($1,360)$822$538$251,704
77 ($1,360)$820$540$251,164
78 ($1,360)$818$542$250,623
79 ($1,360)$817$543$250,079
80 ($1,360)$815$545$249,534
81 ($1,360)$813$547$248,987
82 ($1,360)$811$549$248,438
83 ($1,360)$809$551$247,888
84 ($1,360)$808$552$247,335
Year 8 - 85 ($1,360)$806$554$246,781
86 ($1,360)$804$556$246,225
87 ($1,360)$802$558$245,667
88 ($1,360)$800$560$245,108
89 ($1,360)$799$561$244,546
90 ($1,360)$797$563$243,983
91 ($1,360)$795$565$243,418
92 ($1,360)$793$567$242,851
93 ($1,360)$791$569$242,282
94 ($1,360)$789$571$241,712
95 ($1,360)$788$572$241,139
96 ($1,360)$786$574$240,565
Year 9 - 97 ($1,360)$784$576$239,989
98 ($1,360)$782$578$239,411
99 ($1,360)$780$580$238,831
100 ($1,360)$778$582$238,249
101 ($1,360)$776$584$237,665
102 ($1,360)$774$586$237,079
103 ($1,360)$772$588$236,492
104 ($1,360)$771$589$235,902
105 ($1,360)$769$591$235,311
106 ($1,360)$767$593$234,718
107 ($1,360)$765$595$234,122
108 ($1,360)$763$597$233,525
Year 10 - 109 ($1,360)$761$599$232,926
110 ($1,360)$759$601$232,325
111 ($1,360)$757$603$231,722
112 ($1,360)$755$605$231,117
113 ($1,360)$753$607$230,510
114 ($1,360)$751$609$229,901
115 ($1,360)$749$611$229,290
116 ($1,360)$747$613$228,677
117 ($1,360)$745$615$228,062
118 ($1,360)$743$617$227,445
119 ($1,360)$741$619$226,826
120 ($1,360)$739$621$226,205
Year 11 - 121 ($1,360)$737$623$225,582
122 ($1,360)$735$625$224,957
123 ($1,360)$733$627$224,330
124 ($1,360)$731$629$223,701
125 ($1,360)$729$631$223,070
126 ($1,360)$727$633$222,437
127 ($1,360)$725$635$221,801
128 ($1,360)$723$637$221,164
129 ($1,360)$721$639$220,524
130 ($1,360)$719$642$219,883
131 ($1,360)$716$644$219,239
132 ($1,360)$714$646$218,594
Year 12 - 133 ($1,360)$712$648$217,946
134 ($1,360)$710$650$217,296
135 ($1,360)$708$652$216,644
136 ($1,360)$706$654$215,990
137 ($1,360)$704$656$215,333
138 ($1,360)$702$658$214,675
139 ($1,360)$699$661$214,014
140 ($1,360)$697$663$213,352
141 ($1,360)$695$665$212,687
142 ($1,360)$693$667$212,020
143 ($1,360)$691$669$211,351
144 ($1,360)$689$671$210,679
Year 13 - 145 ($1,360)$686$674$210,006
146 ($1,360)$684$676$209,330
147 ($1,360)$682$678$208,652
148 ($1,360)$680$680$207,972
149 ($1,360)$678$682$207,289
150 ($1,360)$675$685$206,605
151 ($1,360)$673$687$205,918
152 ($1,360)$671$689$205,229
153 ($1,360)$669$691$204,537
154 ($1,360)$666$694$203,844
155 ($1,360)$664$696$203,148
156 ($1,360)$662$698$202,450
Year 14 - 157 ($1,360)$660$700$201,749
158 ($1,360)$657$703$201,047
159 ($1,360)$655$705$200,342
160 ($1,360)$653$707$199,634
161 ($1,360)$650$710$198,925
162 ($1,360)$648$712$198,213
163 ($1,360)$646$714$197,499
164 ($1,360)$644$717$196,782
165 ($1,360)$641$719$196,063
166 ($1,360)$639$721$195,342
167 ($1,360)$636$724$194,618
168 ($1,360)$634$726$193,892
Year 15 - 169 ($1,360)$632$728$193,164
170 ($1,360)$629$731$192,434
171 ($1,360)$627$733$191,700
172 ($1,360)$625$735$190,965
173 ($1,360)$622$738$190,227
174 ($1,360)$620$740$189,487
175 ($1,360)$617$743$188,744
176 ($1,360)$615$745$187,999
177 ($1,360)$613$747$187,252
178 ($1,360)$610$750$186,502
179 ($1,360)$608$752$185,750
180 ($1,360)$605$755$184,995
Year 16 - 181 ($1,360)$603$757$184,237
182 ($1,360)$600$760$183,478
183 ($1,360)$598$762$182,715
184 ($1,360)$595$765$181,951
185 ($1,360)$593$767$181,184
186 ($1,360)$590$770$180,414
187 ($1,360)$588$772$179,642
188 ($1,360)$585$775$178,867
189 ($1,360)$583$777$178,090
190 ($1,360)$580$780$177,310
191 ($1,360)$578$782$176,528
192 ($1,360)$575$785$175,743
Year 17 - 193 ($1,360)$573$787$174,955
194 ($1,360)$570$790$174,165
195 ($1,360)$567$793$173,373
196 ($1,360)$565$795$172,578
197 ($1,360)$562$798$171,780
198 ($1,360)$560$800$170,979
199 ($1,360)$557$803$170,177
200 ($1,360)$554$806$169,371
201 ($1,360)$552$808$168,563
202 ($1,360)$549$811$167,752
203 ($1,360)$547$813$166,938
204 ($1,360)$544$816$166,122
Year 18 - 205 ($1,360)$541$819$165,304
206 ($1,360)$539$821$164,482
207 ($1,360)$536$824$163,658
208 ($1,360)$533$827$162,831
209 ($1,360)$531$829$162,002
210 ($1,360)$528$832$161,170
211 ($1,360)$525$835$160,335
212 ($1,360)$522$838$159,497
213 ($1,360)$520$840$158,657
214 ($1,360)$517$843$157,814
215 ($1,360)$514$846$156,968
216 ($1,360)$511$849$156,119
Year 19 - 217 ($1,360)$509$851$155,268
218 ($1,360)$506$854$154,414
219 ($1,360)$503$857$153,557
220 ($1,360)$500$860$152,697
221 ($1,360)$498$863$151,834
222 ($1,360)$495$865$150,969
223 ($1,360)$492$868$150,101
224 ($1,360)$489$871$149,230
225 ($1,360)$486$874$148,356
226 ($1,360)$483$877$147,480
227 ($1,360)$481$880$146,600
228 ($1,360)$478$882$145,718
Year 20 - 229 ($1,360)$475$885$144,832
230 ($1,360)$472$888$143,944
231 ($1,360)$469$891$143,053
232 ($1,360)$466$894$142,159
233 ($1,360)$463$897$141,262
234 ($1,360)$460$900$140,363
235 ($1,360)$457$903$139,460
236 ($1,360)$454$906$138,554
237 ($1,360)$451$909$137,646
238 ($1,360)$448$912$136,734
239 ($1,360)$446$915$135,820
240 ($1,360)$443$918$134,902
Year 21 - 241 ($1,360)$440$920$133,982
242 ($1,360)$437$923$133,058
243 ($1,360)$434$927$132,132
244 ($1,360)$431$930$131,202
245 ($1,360)$427$933$130,269
246 ($1,360)$424$936$129,334
247 ($1,360)$421$939$128,395
248 ($1,360)$418$942$127,454
249 ($1,360)$415$945$126,509
250 ($1,360)$412$948$125,561
251 ($1,360)$409$951$124,610
252 ($1,360)$406$954$123,656
Year 22 - 253 ($1,360)$403$957$122,699
254 ($1,360)$400$960$121,739
255 ($1,360)$397$963$120,775
256 ($1,360)$394$967$119,809
257 ($1,360)$390$970$118,839
258 ($1,360)$387$973$117,866
259 ($1,360)$384$976$116,890
260 ($1,360)$381$979$115,911
261 ($1,360)$378$982$114,929
262 ($1,360)$374$986$113,943
263 ($1,360)$371$989$112,954
264 ($1,360)$368$992$111,962
Year 23 - 265 ($1,360)$365$995$110,967
266 ($1,360)$362$998$109,968
267 ($1,360)$358$1,002$108,967
268 ($1,360)$355$1,005$107,962
269 ($1,360)$352$1,008$106,953
270 ($1,360)$348$1,012$105,942
271 ($1,360)$345$1,015$104,927
272 ($1,360)$342$1,018$103,909
273 ($1,360)$339$1,021$102,887
274 ($1,360)$335$1,025$101,862
275 ($1,360)$332$1,028$100,834
276 ($1,360)$329$1,032$99,803
Year 24 - 277 ($1,360)$325$1,035$98,768
278 ($1,360)$322$1,038$97,730
279 ($1,360)$318$1,042$96,688
280 ($1,360)$315$1,045$95,643
281 ($1,360)$312$1,048$94,595
282 ($1,360)$308$1,052$93,543
283 ($1,360)$305$1,055$92,488
284 ($1,360)$301$1,059$91,429
285 ($1,360)$298$1,062$90,367
286 ($1,360)$294$1,066$89,301
287 ($1,360)$291$1,069$88,232
288 ($1,360)$287$1,073$87,159
Year 25 - 289 ($1,360)$284$1,076$86,083
290 ($1,360)$280$1,080$85,004
291 ($1,360)$277$1,083$83,921
292 ($1,360)$273$1,087$82,834
293 ($1,360)$270$1,090$81,744
294 ($1,360)$266$1,094$80,650
295 ($1,360)$263$1,097$79,553
296 ($1,360)$259$1,101$78,452
297 ($1,360)$256$1,104$77,348
298 ($1,360)$252$1,108$76,240
299 ($1,360)$248$1,112$75,128
300 ($1,360)$245$1,115$74,013
Year 26 - 301 ($1,360)$241$1,119$72,894
302 ($1,360)$238$1,123$71,771
303 ($1,360)$234$1,126$70,645
304 ($1,360)$230$1,130$69,515
305 ($1,360)$227$1,134$68,382
306 ($1,360)$223$1,137$67,245
307 ($1,360)$219$1,141$66,104
308 ($1,360)$215$1,145$64,959
309 ($1,360)$212$1,148$63,811
310 ($1,360)$208$1,152$62,658
311 ($1,360)$204$1,156$61,502
312 ($1,360)$200$1,160$60,343
Year 27 - 313 ($1,360)$197$1,163$59,179
314 ($1,360)$193$1,167$58,012
315 ($1,360)$189$1,171$56,841
316 ($1,360)$185$1,175$55,666
317 ($1,360)$181$1,179$54,488
318 ($1,360)$178$1,183$53,305
319 ($1,360)$174$1,186$52,119
320 ($1,360)$170$1,190$50,928
321 ($1,360)$166$1,194$49,734
322 ($1,360)$162$1,198$48,536
323 ($1,360)$158$1,202$47,334
324 ($1,360)$154$1,206$46,129
Year 28 - 325 ($1,360)$150$1,210$44,919
326 ($1,360)$146$1,214$43,705
327 ($1,360)$142$1,218$42,488
328 ($1,360)$138$1,222$41,266
329 ($1,360)$134$1,226$40,040
330 ($1,360)$130$1,230$38,811
331 ($1,360)$126$1,234$37,577
332 ($1,360)$122$1,238$36,340
333 ($1,360)$118$1,242$35,098
334 ($1,360)$114$1,246$33,852
335 ($1,360)$110$1,250$32,602
336 ($1,360)$106$1,254$31,349
Year 29 - 337 ($1,360)$102$1,258$30,091
338 ($1,360)$98$1,262$28,829
339 ($1,360)$94$1,266$27,563
340 ($1,360)$90$1,270$26,292
341 ($1,360)$86$1,274$25,018
342 ($1,360)$82$1,279$23,739
343 ($1,360)$77$1,283$22,457
344 ($1,360)$73$1,287$21,170
345 ($1,360)$69$1,291$19,879
346 ($1,360)$65$1,295$18,583
347 ($1,360)$61$1,300$17,284
348 ($1,360)$56$1,304$15,980
Year 30 - 349 ($1,360)$52$1,308$14,672
350 ($1,360)$48$1,312$13,360
351 ($1,360)$44$1,317$12,043
352 ($1,360)$39$1,321$10,723
353 ($1,360)$35$1,325$9,398
354 ($1,360)$31$1,329$8,068
355 ($1,360)$26$1,334$6,734
356 ($1,360)$22$1,338$5,396
357 ($1,360)$18$1,342$4,054
358 ($1,360)$13$1,347$2,707
359 ($1,360)$9$1,351$1,356
360 ($1,360)$4$1,356$0
TOTALS$201,620$288,000$489,620

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.