« Back to all home prices

Mortgage Payment Schedule for a $363,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($72,600) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,366 360 $201,504 $491,904

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 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 #: 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
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.125% | Rate: 4.125% | Fees: $0 | 30 day rate lock

NMLS #: 417490
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.991% | Rate: 3.990% | Fees: $25 | 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
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  $363,000
Down Payment $72,600$290,400
Year 1 - 1 ($1,366)$939$427$289,973
2 ($1,366)$938$429$289,544
3 ($1,366)$936$430$289,114
4 ($1,366)$935$432$288,682
5 ($1,366)$933$433$288,249
6 ($1,366)$932$434$287,815
7 ($1,366)$931$436$287,379
8 ($1,366)$929$437$286,942
9 ($1,366)$928$439$286,503
10 ($1,366)$926$440$286,063
11 ($1,366)$925$441$285,621
12 ($1,366)$924$443$285,179
Year 2 - 13 ($1,366)$922$444$284,734
14 ($1,366)$921$446$284,288
15 ($1,366)$919$447$283,841
16 ($1,366)$918$449$283,393
17 ($1,366)$916$450$282,943
18 ($1,366)$915$452$282,491
19 ($1,366)$913$453$282,038
20 ($1,366)$912$454$281,583
21 ($1,366)$910$456$281,128
22 ($1,366)$909$457$280,670
23 ($1,366)$907$459$280,211
24 ($1,366)$906$460$279,751
Year 3 - 25 ($1,366)$905$462$279,289
26 ($1,366)$903$463$278,826
27 ($1,366)$902$465$278,361
28 ($1,366)$900$466$277,894
29 ($1,366)$899$468$277,426
30 ($1,366)$897$469$276,957
31 ($1,366)$895$471$276,486
32 ($1,366)$894$472$276,014
33 ($1,366)$892$474$275,540
34 ($1,366)$891$475$275,064
35 ($1,366)$889$477$274,587
36 ($1,366)$888$479$274,109
Year 4 - 37 ($1,366)$886$480$273,629
38 ($1,366)$885$482$273,147
39 ($1,366)$883$483$272,664
40 ($1,366)$882$485$272,179
41 ($1,366)$880$486$271,693
42 ($1,366)$878$488$271,205
43 ($1,366)$877$490$270,715
44 ($1,366)$875$491$270,224
45 ($1,366)$874$493$269,731
46 ($1,366)$872$494$269,237
47 ($1,366)$871$496$268,741
48 ($1,366)$869$497$268,244
Year 5 - 49 ($1,366)$867$499$267,745
50 ($1,366)$866$501$267,244
51 ($1,366)$864$502$266,742
52 ($1,366)$862$504$266,238
53 ($1,366)$861$506$265,732
54 ($1,366)$859$507$265,225
55 ($1,366)$858$509$264,716
56 ($1,366)$856$510$264,206
57 ($1,366)$854$512$263,694
58 ($1,366)$853$514$263,180
59 ($1,366)$851$515$262,664
60 ($1,366)$849$517$262,147
Year 6 - 61 ($1,366)$848$519$261,628
62 ($1,366)$846$520$261,108
63 ($1,366)$844$522$260,586
64 ($1,366)$843$524$260,062
65 ($1,366)$841$526$259,536
66 ($1,366)$839$527$259,009
67 ($1,366)$837$529$258,480
68 ($1,366)$836$531$257,950
69 ($1,366)$834$532$257,417
70 ($1,366)$832$534$256,883
71 ($1,366)$831$536$256,347
72 ($1,366)$829$538$255,810
Year 7 - 73 ($1,366)$827$539$255,271
74 ($1,366)$825$541$254,729
75 ($1,366)$824$543$254,187
76 ($1,366)$822$545$253,642
77 ($1,366)$820$546$253,096
78 ($1,366)$818$548$252,548
79 ($1,366)$817$550$251,998
80 ($1,366)$815$552$251,446
81 ($1,366)$813$553$250,893
82 ($1,366)$811$555$250,338
83 ($1,366)$809$557$249,781
84 ($1,366)$808$559$249,222
Year 8 - 85 ($1,366)$806$561$248,662
86 ($1,366)$804$562$248,099
87 ($1,366)$802$564$247,535
88 ($1,366)$800$566$246,969
89 ($1,366)$799$568$246,401
90 ($1,366)$797$570$245,831
91 ($1,366)$795$572$245,260
92 ($1,366)$793$573$244,686
93 ($1,366)$791$575$244,111
94 ($1,366)$789$577$243,534
95 ($1,366)$787$579$242,955
96 ($1,366)$786$581$242,374
Year 9 - 97 ($1,366)$784$583$241,791
98 ($1,366)$782$585$241,207
99 ($1,366)$780$586$240,620
100 ($1,366)$778$588$240,032
101 ($1,366)$776$590$239,442
102 ($1,366)$774$592$238,849
103 ($1,366)$772$594$238,255
104 ($1,366)$770$596$237,659
105 ($1,366)$768$598$237,061
106 ($1,366)$766$600$236,461
107 ($1,366)$765$602$235,860
108 ($1,366)$763$604$235,256
Year 10 - 109 ($1,366)$761$606$234,650
110 ($1,366)$759$608$234,042
111 ($1,366)$757$610$233,433
112 ($1,366)$755$612$232,821
113 ($1,366)$753$614$232,207
114 ($1,366)$751$616$231,592
115 ($1,366)$749$618$230,974
116 ($1,366)$747$620$230,355
117 ($1,366)$745$622$229,733
118 ($1,366)$743$624$229,110
119 ($1,366)$741$626$228,484
120 ($1,366)$739$628$227,856
Year 11 - 121 ($1,366)$737$630$227,227
122 ($1,366)$735$632$226,595
123 ($1,366)$733$634$225,961
124 ($1,366)$731$636$225,325
125 ($1,366)$729$638$224,688
126 ($1,366)$726$640$224,048
127 ($1,366)$724$642$223,406
128 ($1,366)$722$644$222,762
129 ($1,366)$720$646$222,115
130 ($1,366)$718$648$221,467
131 ($1,366)$716$650$220,817
132 ($1,366)$714$652$220,164
Year 12 - 133 ($1,366)$712$655$219,510
134 ($1,366)$710$657$218,853
135 ($1,366)$708$659$218,195
136 ($1,366)$705$661$217,534
137 ($1,366)$703$663$216,871
138 ($1,366)$701$665$216,205
139 ($1,366)$699$667$215,538
140 ($1,366)$697$669$214,869
141 ($1,366)$695$672$214,197
142 ($1,366)$693$674$213,523
143 ($1,366)$690$676$212,847
144 ($1,366)$688$678$212,169
Year 13 - 145 ($1,366)$686$680$211,489
146 ($1,366)$684$683$210,806
147 ($1,366)$682$685$210,121
148 ($1,366)$679$687$209,434
149 ($1,366)$677$689$208,745
150 ($1,366)$675$691$208,053
151 ($1,366)$673$694$207,360
152 ($1,366)$670$696$206,664
153 ($1,366)$668$698$205,966
154 ($1,366)$666$700$205,265
155 ($1,366)$664$703$204,562
156 ($1,366)$661$705$203,857
Year 14 - 157 ($1,366)$659$707$203,150
158 ($1,366)$657$710$202,441
159 ($1,366)$655$712$201,729
160 ($1,366)$652$714$201,015
161 ($1,366)$650$716$200,298
162 ($1,366)$648$719$199,579
163 ($1,366)$645$721$198,858
164 ($1,366)$643$723$198,135
165 ($1,366)$641$726$197,409
166 ($1,366)$638$728$196,681
167 ($1,366)$636$730$195,951
168 ($1,366)$634$733$195,218
Year 15 - 169 ($1,366)$631$735$194,483
170 ($1,366)$629$738$193,745
171 ($1,366)$626$740$193,005
172 ($1,366)$624$742$192,263
173 ($1,366)$622$745$191,518
174 ($1,366)$619$747$190,771
175 ($1,366)$617$750$190,021
176 ($1,366)$614$752$189,269
177 ($1,366)$612$754$188,515
178 ($1,366)$610$757$187,758
179 ($1,366)$607$759$186,999
180 ($1,366)$605$762$186,237
Year 16 - 181 ($1,366)$602$764$185,473
182 ($1,366)$600$767$184,706
183 ($1,366)$597$769$183,937
184 ($1,366)$595$772$183,165
185 ($1,366)$592$774$182,391
186 ($1,366)$590$777$181,614
187 ($1,366)$587$779$180,835
188 ($1,366)$585$782$180,053
189 ($1,366)$582$784$179,269
190 ($1,366)$580$787$178,482
191 ($1,366)$577$789$177,693
192 ($1,366)$575$792$176,901
Year 17 - 193 ($1,366)$572$794$176,107
194 ($1,366)$569$797$175,310
195 ($1,366)$567$800$174,510
196 ($1,366)$564$802$173,708
197 ($1,366)$562$805$172,903
198 ($1,366)$559$807$172,096
199 ($1,366)$556$810$171,286
200 ($1,366)$554$813$170,473
201 ($1,366)$551$815$169,658
202 ($1,366)$549$818$168,840
203 ($1,366)$546$820$168,020
204 ($1,366)$543$823$167,197
Year 18 - 205 ($1,366)$541$826$166,371
206 ($1,366)$538$828$165,543
207 ($1,366)$535$831$164,711
208 ($1,366)$533$834$163,878
209 ($1,366)$530$837$163,041
210 ($1,366)$527$839$162,202
211 ($1,366)$524$842$161,360
212 ($1,366)$522$845$160,515
213 ($1,366)$519$847$159,668
214 ($1,366)$516$850$158,818
215 ($1,366)$514$853$157,965
216 ($1,366)$511$856$157,109
Year 19 - 217 ($1,366)$508$858$156,251
218 ($1,366)$505$861$155,390
219 ($1,366)$502$864$154,526
220 ($1,366)$500$867$153,659
221 ($1,366)$497$870$152,789
222 ($1,366)$494$872$151,917
223 ($1,366)$491$875$151,042
224 ($1,366)$488$878$150,164
225 ($1,366)$486$881$149,283
226 ($1,366)$483$884$148,399
227 ($1,366)$480$887$147,512
228 ($1,366)$477$889$146,623
Year 20 - 229 ($1,366)$474$892$145,731
230 ($1,366)$471$895$144,835
231 ($1,366)$468$898$143,937
232 ($1,366)$465$901$143,036
233 ($1,366)$462$904$142,132
234 ($1,366)$460$907$141,226
235 ($1,366)$457$910$140,316
236 ($1,366)$454$913$139,403
237 ($1,366)$451$916$138,487
238 ($1,366)$448$919$137,569
239 ($1,366)$445$922$136,647
240 ($1,366)$442$925$135,723
Year 21 - 241 ($1,366)$439$928$134,795
242 ($1,366)$436$931$133,865
243 ($1,366)$433$934$132,931
244 ($1,366)$430$937$131,994
245 ($1,366)$427$940$131,055
246 ($1,366)$424$943$130,112
247 ($1,366)$421$946$129,166
248 ($1,366)$418$949$128,218
249 ($1,366)$415$952$127,266
250 ($1,366)$411$955$126,311
251 ($1,366)$408$958$125,353
252 ($1,366)$405$961$124,392
Year 22 - 253 ($1,366)$402$964$123,428
254 ($1,366)$399$967$122,460
255 ($1,366)$396$970$121,490
256 ($1,366)$393$974$120,516
257 ($1,366)$390$977$119,540
258 ($1,366)$387$980$118,560
259 ($1,366)$383$983$117,577
260 ($1,366)$380$986$116,590
261 ($1,366)$377$989$115,601
262 ($1,366)$374$993$114,608
263 ($1,366)$371$996$113,613
264 ($1,366)$367$999$112,613
Year 23 - 265 ($1,366)$364$1,002$111,611
266 ($1,366)$361$1,006$110,606
267 ($1,366)$358$1,009$109,597
268 ($1,366)$354$1,012$108,585
269 ($1,366)$351$1,015$107,570
270 ($1,366)$348$1,019$106,551
271 ($1,366)$345$1,022$105,529
272 ($1,366)$341$1,025$104,504
273 ($1,366)$338$1,029$103,475
274 ($1,366)$335$1,032$102,444
275 ($1,366)$331$1,035$101,408
276 ($1,366)$328$1,039$100,370
Year 24 - 277 ($1,366)$325$1,042$99,328
278 ($1,366)$321$1,045$98,283
279 ($1,366)$318$1,049$97,234
280 ($1,366)$314$1,052$96,182
281 ($1,366)$311$1,055$95,127
282 ($1,366)$308$1,059$94,068
283 ($1,366)$304$1,062$93,006
284 ($1,366)$301$1,066$91,940
285 ($1,366)$297$1,069$90,871
286 ($1,366)$294$1,073$89,798
287 ($1,366)$290$1,076$88,722
288 ($1,366)$287$1,080$87,643
Year 25 - 289 ($1,366)$283$1,083$86,560
290 ($1,366)$280$1,087$85,473
291 ($1,366)$276$1,090$84,383
292 ($1,366)$273$1,094$83,290
293 ($1,366)$269$1,097$82,192
294 ($1,366)$266$1,101$81,092
295 ($1,366)$262$1,104$79,988
296 ($1,366)$259$1,108$78,880
297 ($1,366)$255$1,111$77,768
298 ($1,366)$251$1,115$76,654
299 ($1,366)$248$1,119$75,535
300 ($1,366)$244$1,122$74,413
Year 26 - 301 ($1,366)$241$1,126$73,287
302 ($1,366)$237$1,129$72,158
303 ($1,366)$233$1,133$71,024
304 ($1,366)$230$1,137$69,888
305 ($1,366)$226$1,140$68,747
306 ($1,366)$222$1,144$67,603
307 ($1,366)$219$1,148$66,455
308 ($1,366)$215$1,152$65,304
309 ($1,366)$211$1,155$64,149
310 ($1,366)$207$1,159$62,990
311 ($1,366)$204$1,163$61,827
312 ($1,366)$200$1,166$60,660
Year 27 - 313 ($1,366)$196$1,170$59,490
314 ($1,366)$192$1,174$58,316
315 ($1,366)$189$1,178$57,138
316 ($1,366)$185$1,182$55,957
317 ($1,366)$181$1,185$54,771
318 ($1,366)$177$1,189$53,582
319 ($1,366)$173$1,193$52,389
320 ($1,366)$169$1,197$51,192
321 ($1,366)$166$1,201$49,991
322 ($1,366)$162$1,205$48,786
323 ($1,366)$158$1,209$47,577
324 ($1,366)$154$1,213$46,365
Year 28 - 325 ($1,366)$150$1,216$45,148
326 ($1,366)$146$1,220$43,928
327 ($1,366)$142$1,224$42,703
328 ($1,366)$138$1,228$41,475
329 ($1,366)$134$1,232$40,243
330 ($1,366)$130$1,236$39,007
331 ($1,366)$126$1,240$37,766
332 ($1,366)$122$1,244$36,522
333 ($1,366)$118$1,248$35,274
334 ($1,366)$114$1,252$34,021
335 ($1,366)$110$1,256$32,765
336 ($1,366)$106$1,260$31,505
Year 29 - 337 ($1,366)$102$1,265$30,240
338 ($1,366)$98$1,269$28,971
339 ($1,366)$94$1,273$27,699
340 ($1,366)$90$1,277$26,422
341 ($1,366)$85$1,281$25,141
342 ($1,366)$81$1,285$23,856
343 ($1,366)$77$1,289$22,566
344 ($1,366)$73$1,293$21,273
345 ($1,366)$69$1,298$19,975
346 ($1,366)$65$1,302$18,674
347 ($1,366)$60$1,306$17,368
348 ($1,366)$56$1,310$16,057
Year 30 - 349 ($1,366)$52$1,314$14,743
350 ($1,366)$48$1,319$13,424
351 ($1,366)$43$1,323$12,101
352 ($1,366)$39$1,327$10,774
353 ($1,366)$35$1,332$9,442
354 ($1,366)$31$1,336$8,106
355 ($1,366)$26$1,340$6,766
356 ($1,366)$22$1,345$5,422
357 ($1,366)$18$1,349$4,073
358 ($1,366)$13$1,353$2,720
359 ($1,366)$9$1,358$1,362
360 ($1,366)$4$1,362$0
TOTALS$201,504$290,400$491,904

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.