« Back to all home prices

Mortgage Payment Schedule for a $362,000 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% ($72,400) 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
$1,354 360 $197,971 $487,571

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

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 #: 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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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 #: 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
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  $362,000
Down Payment $72,400$289,600
Year 1 - 1 ($1,354)$924$430$289,170
2 ($1,354)$923$431$288,739
3 ($1,354)$922$433$288,306
4 ($1,354)$920$434$287,872
5 ($1,354)$919$436$287,436
6 ($1,354)$917$437$286,999
7 ($1,354)$916$438$286,561
8 ($1,354)$915$440$286,121
9 ($1,354)$913$441$285,680
10 ($1,354)$912$443$285,237
11 ($1,354)$910$444$284,793
12 ($1,354)$909$445$284,348
Year 2 - 13 ($1,354)$908$447$283,901
14 ($1,354)$906$448$283,453
15 ($1,354)$905$450$283,003
16 ($1,354)$903$451$282,552
17 ($1,354)$902$453$282,099
18 ($1,354)$900$454$281,645
19 ($1,354)$899$455$281,190
20 ($1,354)$897$457$280,733
21 ($1,354)$896$458$280,275
22 ($1,354)$895$460$279,815
23 ($1,354)$893$461$279,354
24 ($1,354)$892$463$278,891
Year 3 - 25 ($1,354)$890$464$278,427
26 ($1,354)$889$466$277,961
27 ($1,354)$887$467$277,494
28 ($1,354)$886$469$277,025
29 ($1,354)$884$470$276,555
30 ($1,354)$883$472$276,083
31 ($1,354)$881$473$275,610
32 ($1,354)$880$475$275,135
33 ($1,354)$878$476$274,659
34 ($1,354)$877$478$274,181
35 ($1,354)$875$479$273,702
36 ($1,354)$874$481$273,221
Year 4 - 37 ($1,354)$872$482$272,739
38 ($1,354)$870$484$272,255
39 ($1,354)$869$485$271,769
40 ($1,354)$867$487$271,283
41 ($1,354)$866$489$270,794
42 ($1,354)$864$490$270,304
43 ($1,354)$863$492$269,812
44 ($1,354)$861$493$269,319
45 ($1,354)$860$495$268,824
46 ($1,354)$858$496$268,328
47 ($1,354)$856$498$267,830
48 ($1,354)$855$500$267,330
Year 5 - 49 ($1,354)$853$501$266,829
50 ($1,354)$852$503$266,327
51 ($1,354)$850$504$265,822
52 ($1,354)$848$506$265,316
53 ($1,354)$847$508$264,809
54 ($1,354)$845$509$264,300
55 ($1,354)$844$511$263,789
56 ($1,354)$842$512$263,276
57 ($1,354)$840$514$262,762
58 ($1,354)$839$516$262,247
59 ($1,354)$837$517$261,729
60 ($1,354)$835$519$261,210
Year 6 - 61 ($1,354)$834$521$260,689
62 ($1,354)$832$522$260,167
63 ($1,354)$830$524$259,643
64 ($1,354)$829$526$259,117
65 ($1,354)$827$527$258,590
66 ($1,354)$825$529$258,061
67 ($1,354)$824$531$257,530
68 ($1,354)$822$532$256,998
69 ($1,354)$820$534$256,464
70 ($1,354)$819$536$255,928
71 ($1,354)$817$538$255,391
72 ($1,354)$815$539$254,851
Year 7 - 73 ($1,354)$813$541$254,310
74 ($1,354)$812$543$253,768
75 ($1,354)$810$544$253,223
76 ($1,354)$808$546$252,677
77 ($1,354)$806$548$252,129
78 ($1,354)$805$550$251,579
79 ($1,354)$803$551$251,028
80 ($1,354)$801$553$250,475
81 ($1,354)$799$555$249,920
82 ($1,354)$798$557$249,363
83 ($1,354)$796$558$248,805
84 ($1,354)$794$560$248,245
Year 8 - 85 ($1,354)$792$562$247,683
86 ($1,354)$791$564$247,119
87 ($1,354)$789$566$246,553
88 ($1,354)$787$567$245,986
89 ($1,354)$785$569$245,416
90 ($1,354)$783$571$244,845
91 ($1,354)$781$573$244,272
92 ($1,354)$780$575$243,698
93 ($1,354)$778$577$243,121
94 ($1,354)$776$578$242,543
95 ($1,354)$774$580$241,962
96 ($1,354)$772$582$241,380
Year 9 - 97 ($1,354)$770$584$240,796
98 ($1,354)$769$586$240,211
99 ($1,354)$767$588$239,623
100 ($1,354)$765$590$239,033
101 ($1,354)$763$591$238,442
102 ($1,354)$761$593$237,848
103 ($1,354)$759$595$237,253
104 ($1,354)$757$597$236,656
105 ($1,354)$755$599$236,057
106 ($1,354)$753$601$235,456
107 ($1,354)$751$603$234,853
108 ($1,354)$750$605$234,248
Year 10 - 109 ($1,354)$748$607$233,642
110 ($1,354)$746$609$233,033
111 ($1,354)$744$611$232,423
112 ($1,354)$742$613$231,810
113 ($1,354)$740$615$231,195
114 ($1,354)$738$616$230,579
115 ($1,354)$736$618$229,961
116 ($1,354)$734$620$229,340
117 ($1,354)$732$622$228,718
118 ($1,354)$730$624$228,093
119 ($1,354)$728$626$227,467
120 ($1,354)$726$628$226,839
Year 11 - 121 ($1,354)$724$630$226,208
122 ($1,354)$722$632$225,576
123 ($1,354)$720$634$224,942
124 ($1,354)$718$636$224,305
125 ($1,354)$716$638$223,667
126 ($1,354)$714$640$223,026
127 ($1,354)$712$643$222,384
128 ($1,354)$710$645$221,739
129 ($1,354)$708$647$221,092
130 ($1,354)$706$649$220,444
131 ($1,354)$704$651$219,793
132 ($1,354)$702$653$219,140
Year 12 - 133 ($1,354)$699$655$218,485
134 ($1,354)$697$657$217,828
135 ($1,354)$695$659$217,169
136 ($1,354)$693$661$216,508
137 ($1,354)$691$663$215,844
138 ($1,354)$689$665$215,179
139 ($1,354)$687$668$214,511
140 ($1,354)$685$670$213,842
141 ($1,354)$683$672$213,170
142 ($1,354)$680$674$212,496
143 ($1,354)$678$676$211,820
144 ($1,354)$676$678$211,141
Year 13 - 145 ($1,354)$674$680$210,461
146 ($1,354)$672$683$209,778
147 ($1,354)$670$685$209,093
148 ($1,354)$667$687$208,406
149 ($1,354)$665$689$207,717
150 ($1,354)$663$691$207,026
151 ($1,354)$661$694$206,332
152 ($1,354)$659$696$205,636
153 ($1,354)$656$698$204,938
154 ($1,354)$654$700$204,238
155 ($1,354)$652$703$203,536
156 ($1,354)$650$705$202,831
Year 14 - 157 ($1,354)$647$707$202,124
158 ($1,354)$645$709$201,415
159 ($1,354)$643$712$200,703
160 ($1,354)$641$714$199,989
161 ($1,354)$638$716$199,273
162 ($1,354)$636$718$198,555
163 ($1,354)$634$721$197,834
164 ($1,354)$631$723$197,111
165 ($1,354)$629$725$196,386
166 ($1,354)$627$728$195,658
167 ($1,354)$624$730$194,929
168 ($1,354)$622$732$194,196
Year 15 - 169 ($1,354)$620$735$193,462
170 ($1,354)$617$737$192,725
171 ($1,354)$615$739$191,986
172 ($1,354)$613$742$191,244
173 ($1,354)$610$744$190,500
174 ($1,354)$608$746$189,754
175 ($1,354)$606$749$189,005
176 ($1,354)$603$751$188,254
177 ($1,354)$601$754$187,500
178 ($1,354)$598$756$186,744
179 ($1,354)$596$758$185,986
180 ($1,354)$594$761$185,225
Year 16 - 181 ($1,354)$591$763$184,462
182 ($1,354)$589$766$183,696
183 ($1,354)$586$768$182,928
184 ($1,354)$584$771$182,158
185 ($1,354)$581$773$181,385
186 ($1,354)$579$775$180,609
187 ($1,354)$576$778$179,832
188 ($1,354)$574$780$179,051
189 ($1,354)$571$783$178,268
190 ($1,354)$569$785$177,483
191 ($1,354)$566$788$176,695
192 ($1,354)$564$790$175,905
Year 17 - 193 ($1,354)$561$793$175,112
194 ($1,354)$559$795$174,316
195 ($1,354)$556$798$173,518
196 ($1,354)$554$801$172,718
197 ($1,354)$551$803$171,914
198 ($1,354)$549$806$171,109
199 ($1,354)$546$808$170,301
200 ($1,354)$544$811$169,490
201 ($1,354)$541$813$168,676
202 ($1,354)$538$816$167,860
203 ($1,354)$536$819$167,042
204 ($1,354)$533$821$166,221
Year 18 - 205 ($1,354)$531$824$165,397
206 ($1,354)$528$826$164,570
207 ($1,354)$525$829$163,741
208 ($1,354)$523$832$162,909
209 ($1,354)$520$834$162,075
210 ($1,354)$517$837$161,238
211 ($1,354)$515$840$160,398
212 ($1,354)$512$842$159,556
213 ($1,354)$509$845$158,711
214 ($1,354)$507$848$157,863
215 ($1,354)$504$851$157,012
216 ($1,354)$501$853$156,159
Year 19 - 217 ($1,354)$498$856$155,303
218 ($1,354)$496$859$154,444
219 ($1,354)$493$861$153,583
220 ($1,354)$490$864$152,719
221 ($1,354)$487$867$151,852
222 ($1,354)$485$870$150,982
223 ($1,354)$482$872$150,110
224 ($1,354)$479$875$149,234
225 ($1,354)$476$878$148,356
226 ($1,354)$474$881$147,475
227 ($1,354)$471$884$146,592
228 ($1,354)$468$886$145,705
Year 20 - 229 ($1,354)$465$889$144,816
230 ($1,354)$462$892$143,924
231 ($1,354)$459$895$143,029
232 ($1,354)$457$898$142,131
233 ($1,354)$454$901$141,230
234 ($1,354)$451$904$140,327
235 ($1,354)$448$906$139,420
236 ($1,354)$445$909$138,511
237 ($1,354)$442$912$137,598
238 ($1,354)$439$915$136,683
239 ($1,354)$436$918$135,765
240 ($1,354)$433$921$134,844
Year 21 - 241 ($1,354)$430$924$133,920
242 ($1,354)$427$927$132,993
243 ($1,354)$424$930$132,063
244 ($1,354)$422$933$131,130
245 ($1,354)$419$936$130,195
246 ($1,354)$416$939$129,256
247 ($1,354)$413$942$128,314
248 ($1,354)$410$945$127,369
249 ($1,354)$407$948$126,421
250 ($1,354)$403$951$125,470
251 ($1,354)$400$954$124,517
252 ($1,354)$397$957$123,560
Year 22 - 253 ($1,354)$394$960$122,600
254 ($1,354)$391$963$121,636
255 ($1,354)$388$966$120,670
256 ($1,354)$385$969$119,701
257 ($1,354)$382$972$118,729
258 ($1,354)$379$975$117,753
259 ($1,354)$376$979$116,775
260 ($1,354)$373$982$115,793
261 ($1,354)$370$985$114,808
262 ($1,354)$366$988$113,820
263 ($1,354)$363$991$112,829
264 ($1,354)$360$994$111,835
Year 23 - 265 ($1,354)$357$997$110,838
266 ($1,354)$354$1,001$109,837
267 ($1,354)$351$1,004$108,833
268 ($1,354)$347$1,007$107,826
269 ($1,354)$344$1,010$106,816
270 ($1,354)$341$1,013$105,803
271 ($1,354)$338$1,017$104,786
272 ($1,354)$334$1,020$103,766
273 ($1,354)$331$1,023$102,743
274 ($1,354)$328$1,026$101,716
275 ($1,354)$325$1,030$100,687
276 ($1,354)$321$1,033$99,654
Year 24 - 277 ($1,354)$318$1,036$98,617
278 ($1,354)$315$1,040$97,578
279 ($1,354)$311$1,043$96,535
280 ($1,354)$308$1,046$95,489
281 ($1,354)$305$1,050$94,439
282 ($1,354)$301$1,053$93,386
283 ($1,354)$298$1,056$92,330
284 ($1,354)$295$1,060$91,270
285 ($1,354)$291$1,063$90,207
286 ($1,354)$288$1,066$89,141
287 ($1,354)$285$1,070$88,071
288 ($1,354)$281$1,073$86,997
Year 25 - 289 ($1,354)$278$1,077$85,921
290 ($1,354)$274$1,080$84,841
291 ($1,354)$271$1,084$83,757
292 ($1,354)$267$1,087$82,670
293 ($1,354)$264$1,091$81,580
294 ($1,354)$260$1,094$80,486
295 ($1,354)$257$1,097$79,388
296 ($1,354)$253$1,101$78,287
297 ($1,354)$250$1,104$77,183
298 ($1,354)$246$1,108$76,075
299 ($1,354)$243$1,112$74,963
300 ($1,354)$239$1,115$73,848
Year 26 - 301 ($1,354)$236$1,119$72,729
302 ($1,354)$232$1,122$71,607
303 ($1,354)$229$1,126$70,481
304 ($1,354)$225$1,129$69,352
305 ($1,354)$221$1,133$68,219
306 ($1,354)$218$1,137$67,082
307 ($1,354)$214$1,140$65,942
308 ($1,354)$210$1,144$64,798
309 ($1,354)$207$1,148$63,650
310 ($1,354)$203$1,151$62,499
311 ($1,354)$199$1,155$61,344
312 ($1,354)$196$1,159$60,186
Year 27 - 313 ($1,354)$192$1,162$59,023
314 ($1,354)$188$1,166$57,857
315 ($1,354)$185$1,170$56,688
316 ($1,354)$181$1,173$55,514
317 ($1,354)$177$1,177$54,337
318 ($1,354)$173$1,181$53,156
319 ($1,354)$170$1,185$51,972
320 ($1,354)$166$1,188$50,783
321 ($1,354)$162$1,192$49,591
322 ($1,354)$158$1,196$48,395
323 ($1,354)$154$1,200$47,195
324 ($1,354)$151$1,204$45,991
Year 28 - 325 ($1,354)$147$1,208$44,783
326 ($1,354)$143$1,211$43,572
327 ($1,354)$139$1,215$42,357
328 ($1,354)$135$1,219$41,138
329 ($1,354)$131$1,223$39,914
330 ($1,354)$127$1,227$38,688
331 ($1,354)$123$1,231$37,457
332 ($1,354)$120$1,235$36,222
333 ($1,354)$116$1,239$34,983
334 ($1,354)$112$1,243$33,740
335 ($1,354)$108$1,247$32,494
336 ($1,354)$104$1,251$31,243
Year 29 - 337 ($1,354)$100$1,255$29,988
338 ($1,354)$96$1,259$28,730
339 ($1,354)$92$1,263$27,467
340 ($1,354)$88$1,267$26,200
341 ($1,354)$84$1,271$24,930
342 ($1,354)$80$1,275$23,655
343 ($1,354)$75$1,279$22,376
344 ($1,354)$71$1,283$21,093
345 ($1,354)$67$1,287$19,806
346 ($1,354)$63$1,291$18,515
347 ($1,354)$59$1,295$17,220
348 ($1,354)$55$1,299$15,920
Year 30 - 349 ($1,354)$51$1,304$14,617
350 ($1,354)$47$1,308$13,309
351 ($1,354)$42$1,312$11,997
352 ($1,354)$38$1,316$10,681
353 ($1,354)$34$1,320$9,361
354 ($1,354)$30$1,324$8,036
355 ($1,354)$26$1,329$6,707
356 ($1,354)$21$1,333$5,374
357 ($1,354)$17$1,337$4,037
358 ($1,354)$13$1,341$2,696
359 ($1,354)$9$1,346$1,350
360 ($1,354)$4$1,350$0
TOTALS$197,971$289,600$487,571

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.