« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,374 360 $205,134 $494,734

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.760% | Rate: 3.750% | Fees: $302 | 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 #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.883% | Rate: 3.875% | Fees: $245 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.763% | Rate: 3.750% | Fees: $385 | 30 day rate lock

NMLS #: 790396
$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
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.005% | Rate: 4.000% | Fees: $145 | 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 #: 2925 | State Lic #: MC-1875
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.135% | Rate: 4.125% | Fees: $299 | 45 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | 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 ($1,374)$953$421$289,179
2 ($1,374)$952$422$288,757
3 ($1,374)$950$424$288,333
4 ($1,374)$949$425$287,908
5 ($1,374)$948$427$287,481
6 ($1,374)$946$428$287,053
7 ($1,374)$945$429$286,624
8 ($1,374)$943$431$286,193
9 ($1,374)$942$432$285,761
10 ($1,374)$941$434$285,327
11 ($1,374)$939$435$284,892
12 ($1,374)$938$436$284,456
Year 2 - 13 ($1,374)$936$438$284,018
14 ($1,374)$935$439$283,578
15 ($1,374)$933$441$283,138
16 ($1,374)$932$442$282,695
17 ($1,374)$931$444$282,252
18 ($1,374)$929$445$281,806
19 ($1,374)$928$447$281,360
20 ($1,374)$926$448$280,912
21 ($1,374)$925$450$280,462
22 ($1,374)$923$451$280,011
23 ($1,374)$922$453$279,558
24 ($1,374)$920$454$279,104
Year 3 - 25 ($1,374)$919$456$278,649
26 ($1,374)$917$457$278,192
27 ($1,374)$916$459$277,733
28 ($1,374)$914$460$277,273
29 ($1,374)$913$462$276,812
30 ($1,374)$911$463$276,348
31 ($1,374)$910$465$275,884
32 ($1,374)$908$466$275,418
33 ($1,374)$907$468$274,950
34 ($1,374)$905$469$274,481
35 ($1,374)$903$471$274,010
36 ($1,374)$902$472$273,538
Year 4 - 37 ($1,374)$900$474$273,064
38 ($1,374)$899$475$272,588
39 ($1,374)$897$477$272,111
40 ($1,374)$896$479$271,633
41 ($1,374)$894$480$271,153
42 ($1,374)$893$482$270,671
43 ($1,374)$891$483$270,188
44 ($1,374)$889$485$269,703
45 ($1,374)$888$486$269,216
46 ($1,374)$886$488$268,728
47 ($1,374)$885$490$268,239
48 ($1,374)$883$491$267,747
Year 5 - 49 ($1,374)$881$493$267,254
50 ($1,374)$880$495$266,760
51 ($1,374)$878$496$266,264
52 ($1,374)$876$498$265,766
53 ($1,374)$875$499$265,266
54 ($1,374)$873$501$264,765
55 ($1,374)$872$503$264,263
56 ($1,374)$870$504$263,758
57 ($1,374)$868$506$263,252
58 ($1,374)$867$508$262,744
59 ($1,374)$865$509$262,235
60 ($1,374)$863$511$261,724
Year 6 - 61 ($1,374)$862$513$261,211
62 ($1,374)$860$514$260,697
63 ($1,374)$858$516$260,181
64 ($1,374)$856$518$259,663
65 ($1,374)$855$520$259,143
66 ($1,374)$853$521$258,622
67 ($1,374)$851$523$258,099
68 ($1,374)$850$525$257,574
69 ($1,374)$848$526$257,048
70 ($1,374)$846$528$256,520
71 ($1,374)$844$530$255,990
72 ($1,374)$843$532$255,458
Year 7 - 73 ($1,374)$841$533$254,925
74 ($1,374)$839$535$254,390
75 ($1,374)$837$537$253,853
76 ($1,374)$836$539$253,314
77 ($1,374)$834$540$252,774
78 ($1,374)$832$542$252,232
79 ($1,374)$830$544$251,688
80 ($1,374)$828$546$251,142
81 ($1,374)$827$548$250,594
82 ($1,374)$825$549$250,045
83 ($1,374)$823$551$249,494
84 ($1,374)$821$553$248,941
Year 8 - 85 ($1,374)$819$555$248,386
86 ($1,374)$818$557$247,829
87 ($1,374)$816$558$247,271
88 ($1,374)$814$560$246,710
89 ($1,374)$812$562$246,148
90 ($1,374)$810$564$245,584
91 ($1,374)$808$566$245,018
92 ($1,374)$807$568$244,450
93 ($1,374)$805$570$243,881
94 ($1,374)$803$571$243,309
95 ($1,374)$801$573$242,736
96 ($1,374)$799$575$242,161
Year 9 - 97 ($1,374)$797$577$241,584
98 ($1,374)$795$579$241,005
99 ($1,374)$793$581$240,424
100 ($1,374)$791$583$239,841
101 ($1,374)$789$585$239,256
102 ($1,374)$788$587$238,669
103 ($1,374)$786$589$238,081
104 ($1,374)$784$591$237,490
105 ($1,374)$782$593$236,897
106 ($1,374)$780$594$236,303
107 ($1,374)$778$596$235,707
108 ($1,374)$776$598$235,108
Year 10 - 109 ($1,374)$774$600$234,508
110 ($1,374)$772$602$233,906
111 ($1,374)$770$604$233,301
112 ($1,374)$768$606$232,695
113 ($1,374)$766$608$232,087
114 ($1,374)$764$610$231,476
115 ($1,374)$762$612$230,864
116 ($1,374)$760$614$230,250
117 ($1,374)$758$616$229,633
118 ($1,374)$756$618$229,015
119 ($1,374)$754$620$228,394
120 ($1,374)$752$622$227,772
Year 11 - 121 ($1,374)$750$625$227,147
122 ($1,374)$748$627$226,521
123 ($1,374)$746$629$225,892
124 ($1,374)$744$631$225,262
125 ($1,374)$741$633$224,629
126 ($1,374)$739$635$223,994
127 ($1,374)$737$637$223,357
128 ($1,374)$735$639$222,718
129 ($1,374)$733$641$222,077
130 ($1,374)$731$643$221,434
131 ($1,374)$729$645$220,788
132 ($1,374)$727$647$220,141
Year 12 - 133 ($1,374)$725$650$219,491
134 ($1,374)$722$652$218,839
135 ($1,374)$720$654$218,185
136 ($1,374)$718$656$217,529
137 ($1,374)$716$658$216,871
138 ($1,374)$714$660$216,211
139 ($1,374)$712$663$215,548
140 ($1,374)$710$665$214,883
141 ($1,374)$707$667$214,216
142 ($1,374)$705$669$213,547
143 ($1,374)$703$671$212,876
144 ($1,374)$701$674$212,202
Year 13 - 145 ($1,374)$698$676$211,527
146 ($1,374)$696$678$210,849
147 ($1,374)$694$680$210,168
148 ($1,374)$692$682$209,486
149 ($1,374)$690$685$208,801
150 ($1,374)$687$687$208,114
151 ($1,374)$685$689$207,425
152 ($1,374)$683$691$206,734
153 ($1,374)$680$694$206,040
154 ($1,374)$678$696$205,344
155 ($1,374)$676$698$204,646
156 ($1,374)$674$701$203,945
Year 14 - 157 ($1,374)$671$703$203,242
158 ($1,374)$669$705$202,537
159 ($1,374)$667$708$201,829
160 ($1,374)$664$710$201,119
161 ($1,374)$662$712$200,407
162 ($1,374)$660$715$199,692
163 ($1,374)$657$717$198,975
164 ($1,374)$655$719$198,256
165 ($1,374)$653$722$197,534
166 ($1,374)$650$724$196,810
167 ($1,374)$648$726$196,084
168 ($1,374)$645$729$195,355
Year 15 - 169 ($1,374)$643$731$194,624
170 ($1,374)$641$734$193,890
171 ($1,374)$638$736$193,154
172 ($1,374)$636$738$192,416
173 ($1,374)$633$741$191,675
174 ($1,374)$631$743$190,932
175 ($1,374)$628$746$190,186
176 ($1,374)$626$748$189,438
177 ($1,374)$624$751$188,687
178 ($1,374)$621$753$187,934
179 ($1,374)$619$756$187,178
180 ($1,374)$616$758$186,420
Year 16 - 181 ($1,374)$614$761$185,659
182 ($1,374)$611$763$184,896
183 ($1,374)$609$766$184,131
184 ($1,374)$606$768$183,362
185 ($1,374)$604$771$182,592
186 ($1,374)$601$773$181,819
187 ($1,374)$598$776$181,043
188 ($1,374)$596$778$180,264
189 ($1,374)$593$781$179,484
190 ($1,374)$591$783$178,700
191 ($1,374)$588$786$177,914
192 ($1,374)$586$789$177,125
Year 17 - 193 ($1,374)$583$791$176,334
194 ($1,374)$580$794$175,540
195 ($1,374)$578$796$174,744
196 ($1,374)$575$799$173,945
197 ($1,374)$573$802$173,143
198 ($1,374)$570$804$172,339
199 ($1,374)$567$807$171,532
200 ($1,374)$565$810$170,722
201 ($1,374)$562$812$169,910
202 ($1,374)$559$815$169,095
203 ($1,374)$557$818$168,277
204 ($1,374)$554$820$167,457
Year 18 - 205 ($1,374)$551$823$166,634
206 ($1,374)$549$826$165,808
207 ($1,374)$546$828$164,980
208 ($1,374)$543$831$164,148
209 ($1,374)$540$834$163,315
210 ($1,374)$538$837$162,478
211 ($1,374)$535$839$161,638
212 ($1,374)$532$842$160,796
213 ($1,374)$529$845$159,951
214 ($1,374)$527$848$159,103
215 ($1,374)$524$851$158,253
216 ($1,374)$521$853$157,400
Year 19 - 217 ($1,374)$518$856$156,543
218 ($1,374)$515$859$155,684
219 ($1,374)$512$862$154,823
220 ($1,374)$510$865$153,958
221 ($1,374)$507$867$153,091
222 ($1,374)$504$870$152,220
223 ($1,374)$501$873$151,347
224 ($1,374)$498$876$150,471
225 ($1,374)$495$879$149,592
226 ($1,374)$492$882$148,710
227 ($1,374)$490$885$147,825
228 ($1,374)$487$888$146,938
Year 20 - 229 ($1,374)$484$891$146,047
230 ($1,374)$481$894$145,154
231 ($1,374)$478$896$144,257
232 ($1,374)$475$899$143,358
233 ($1,374)$472$902$142,455
234 ($1,374)$469$905$141,550
235 ($1,374)$466$908$140,642
236 ($1,374)$463$911$139,730
237 ($1,374)$460$914$138,816
238 ($1,374)$457$917$137,899
239 ($1,374)$454$920$136,978
240 ($1,374)$451$923$136,055
Year 21 - 241 ($1,374)$448$926$135,129
242 ($1,374)$445$929$134,199
243 ($1,374)$442$933$133,267
244 ($1,374)$439$936$132,331
245 ($1,374)$436$939$131,392
246 ($1,374)$432$942$130,451
247 ($1,374)$429$945$129,506
248 ($1,374)$426$948$128,558
249 ($1,374)$423$951$127,607
250 ($1,374)$420$954$126,652
251 ($1,374)$417$957$125,695
252 ($1,374)$414$961$124,735
Year 22 - 253 ($1,374)$411$964$123,771
254 ($1,374)$407$967$122,804
255 ($1,374)$404$970$121,834
256 ($1,374)$401$973$120,861
257 ($1,374)$398$976$119,884
258 ($1,374)$395$980$118,905
259 ($1,374)$391$983$117,922
260 ($1,374)$388$986$116,936
261 ($1,374)$385$989$115,946
262 ($1,374)$382$993$114,954
263 ($1,374)$378$996$113,958
264 ($1,374)$375$999$112,959
Year 23 - 265 ($1,374)$372$1,002$111,956
266 ($1,374)$369$1,006$110,951
267 ($1,374)$365$1,009$109,942
268 ($1,374)$362$1,012$108,929
269 ($1,374)$359$1,016$107,913
270 ($1,374)$355$1,019$106,894
271 ($1,374)$352$1,022$105,872
272 ($1,374)$348$1,026$104,846
273 ($1,374)$345$1,029$103,817
274 ($1,374)$342$1,033$102,785
275 ($1,374)$338$1,036$101,749
276 ($1,374)$335$1,039$100,709
Year 24 - 277 ($1,374)$332$1,043$99,667
278 ($1,374)$328$1,046$98,620
279 ($1,374)$325$1,050$97,571
280 ($1,374)$321$1,053$96,518
281 ($1,374)$318$1,057$95,461
282 ($1,374)$314$1,060$94,401
283 ($1,374)$311$1,064$93,338
284 ($1,374)$307$1,067$92,271
285 ($1,374)$304$1,071$91,200
286 ($1,374)$300$1,074$90,126
287 ($1,374)$297$1,078$89,048
288 ($1,374)$293$1,081$87,967
Year 25 - 289 ($1,374)$290$1,085$86,883
290 ($1,374)$286$1,088$85,794
291 ($1,374)$282$1,092$84,702
292 ($1,374)$279$1,095$83,607
293 ($1,374)$275$1,099$82,508
294 ($1,374)$272$1,103$81,405
295 ($1,374)$268$1,106$80,299
296 ($1,374)$264$1,110$79,189
297 ($1,374)$261$1,114$78,075
298 ($1,374)$257$1,117$76,958
299 ($1,374)$253$1,121$75,837
300 ($1,374)$250$1,125$74,713
Year 26 - 301 ($1,374)$246$1,128$73,584
302 ($1,374)$242$1,132$72,452
303 ($1,374)$238$1,136$71,316
304 ($1,374)$235$1,140$70,177
305 ($1,374)$231$1,143$69,034
306 ($1,374)$227$1,147$67,887
307 ($1,374)$223$1,151$66,736
308 ($1,374)$220$1,155$65,581
309 ($1,374)$216$1,158$64,423
310 ($1,374)$212$1,162$63,261
311 ($1,374)$208$1,166$62,095
312 ($1,374)$204$1,170$60,925
Year 27 - 313 ($1,374)$201$1,174$59,751
314 ($1,374)$197$1,178$58,573
315 ($1,374)$193$1,181$57,392
316 ($1,374)$189$1,185$56,207
317 ($1,374)$185$1,189$55,017
318 ($1,374)$181$1,193$53,824
319 ($1,374)$177$1,197$52,627
320 ($1,374)$173$1,201$51,426
321 ($1,374)$169$1,205$50,221
322 ($1,374)$165$1,209$49,012
323 ($1,374)$161$1,213$47,799
324 ($1,374)$157$1,217$46,582
Year 28 - 325 ($1,374)$153$1,221$45,361
326 ($1,374)$149$1,225$44,136
327 ($1,374)$145$1,229$42,907
328 ($1,374)$141$1,233$41,674
329 ($1,374)$137$1,237$40,437
330 ($1,374)$133$1,241$39,196
331 ($1,374)$129$1,245$37,951
332 ($1,374)$125$1,249$36,702
333 ($1,374)$121$1,253$35,448
334 ($1,374)$117$1,258$34,191
335 ($1,374)$113$1,262$32,929
336 ($1,374)$108$1,266$31,663
Year 29 - 337 ($1,374)$104$1,270$30,393
338 ($1,374)$100$1,274$29,119
339 ($1,374)$96$1,278$27,840
340 ($1,374)$92$1,283$26,558
341 ($1,374)$87$1,287$25,271
342 ($1,374)$83$1,291$23,980
343 ($1,374)$79$1,295$22,684
344 ($1,374)$75$1,300$21,385
345 ($1,374)$70$1,304$20,081
346 ($1,374)$66$1,308$18,773
347 ($1,374)$62$1,312$17,460
348 ($1,374)$57$1,317$16,144
Year 30 - 349 ($1,374)$53$1,321$14,823
350 ($1,374)$49$1,325$13,497
351 ($1,374)$44$1,330$12,167
352 ($1,374)$40$1,334$10,833
353 ($1,374)$36$1,339$9,494
354 ($1,374)$31$1,343$8,151
355 ($1,374)$27$1,347$6,804
356 ($1,374)$22$1,352$5,452
357 ($1,374)$18$1,356$4,096
358 ($1,374)$13$1,361$2,735
359 ($1,374)$9$1,365$1,370
360 ($1,374)$5$1,370$0
TOTALS$205,134$289,600$494,734

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.