« 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 January 11, 2018. 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


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,385 360 $208,107 $498,507

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $595 | 45 day rate lock

NMLS #: 790396
$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 #: 447490
$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 #: 258821
$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 #: 66247 | State Lic #: MC-1825
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.006% | Rate: 3.990% | Fees: $492 | 30 day rate lock

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 181005
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.279% | Rate: 4.250% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.385% | Rate: 4.375% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.433% | Rate: 4.375% | Fees: $1,710 | 60 day rate lock

$1,285 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.624% | Rate: 4.624% | Fees: $0 | 30 day rate lock

NMLS #: 40508 | State Lic #: MC-2840
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $10 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.015% | Rate: 4.000% | Fees: $441 | 30 day rate lock

NMLS #: 410602
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.148% | Rate: 4.125% | Fees: $695 | 30 day rate lock

NMLS #: 423028
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.168% | Rate: 4.125% | Fees: $1,295 | 30 day rate lock

NMLS #: 3030
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.764% | Rate: 4.750% | Fees: $400 | 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  $363,000
Down Payment $72,600$290,400
Year 1 - 1 ($1,385)$966$419$289,981
2 ($1,385)$964$421$289,560
3 ($1,385)$963$422$289,138
4 ($1,385)$961$423$288,715
5 ($1,385)$960$425$288,290
6 ($1,385)$959$426$287,864
7 ($1,385)$957$428$287,436
8 ($1,385)$956$429$287,007
9 ($1,385)$954$430$286,577
10 ($1,385)$953$432$286,145
11 ($1,385)$951$433$285,712
12 ($1,385)$950$435$285,277
Year 2 - 13 ($1,385)$949$436$284,841
14 ($1,385)$947$438$284,403
15 ($1,385)$946$439$283,964
16 ($1,385)$944$441$283,524
17 ($1,385)$943$442$283,082
18 ($1,385)$941$443$282,638
19 ($1,385)$940$445$282,193
20 ($1,385)$938$446$281,747
21 ($1,385)$937$448$281,299
22 ($1,385)$935$449$280,849
23 ($1,385)$934$451$280,398
24 ($1,385)$932$452$279,946
Year 3 - 25 ($1,385)$931$454$279,492
26 ($1,385)$929$455$279,037
27 ($1,385)$928$457$278,580
28 ($1,385)$926$458$278,121
29 ($1,385)$925$460$277,661
30 ($1,385)$923$462$277,200
31 ($1,385)$922$463$276,737
32 ($1,385)$920$465$276,272
33 ($1,385)$919$466$275,806
34 ($1,385)$917$468$275,338
35 ($1,385)$915$469$274,869
36 ($1,385)$914$471$274,398
Year 4 - 37 ($1,385)$912$472$273,926
38 ($1,385)$911$474$273,452
39 ($1,385)$909$476$272,976
40 ($1,385)$908$477$272,499
41 ($1,385)$906$479$272,021
42 ($1,385)$904$480$271,540
43 ($1,385)$903$482$271,058
44 ($1,385)$901$483$270,575
45 ($1,385)$900$485$270,090
46 ($1,385)$898$487$269,603
47 ($1,385)$896$488$269,115
48 ($1,385)$895$490$268,625
Year 5 - 49 ($1,385)$893$492$268,133
50 ($1,385)$892$493$267,640
51 ($1,385)$890$495$267,145
52 ($1,385)$888$496$266,649
53 ($1,385)$887$498$266,151
54 ($1,385)$885$500$265,651
55 ($1,385)$883$501$265,150
56 ($1,385)$882$503$264,646
57 ($1,385)$880$505$264,142
58 ($1,385)$878$506$263,635
59 ($1,385)$877$508$263,127
60 ($1,385)$875$510$262,617
Year 6 - 61 ($1,385)$873$512$262,106
62 ($1,385)$872$513$261,592
63 ($1,385)$870$515$261,077
64 ($1,385)$868$517$260,561
65 ($1,385)$866$518$260,042
66 ($1,385)$865$520$259,522
67 ($1,385)$863$522$259,000
68 ($1,385)$861$524$258,477
69 ($1,385)$859$525$257,952
70 ($1,385)$858$527$257,425
71 ($1,385)$856$529$256,896
72 ($1,385)$854$531$256,365
Year 7 - 73 ($1,385)$852$532$255,833
74 ($1,385)$851$534$255,299
75 ($1,385)$849$536$254,763
76 ($1,385)$847$538$254,225
77 ($1,385)$845$539$253,686
78 ($1,385)$844$541$253,145
79 ($1,385)$842$543$252,602
80 ($1,385)$840$545$252,057
81 ($1,385)$838$547$251,510
82 ($1,385)$836$548$250,962
83 ($1,385)$834$550$250,411
84 ($1,385)$833$552$249,859
Year 8 - 85 ($1,385)$831$554$249,305
86 ($1,385)$829$556$248,749
87 ($1,385)$827$558$248,192
88 ($1,385)$825$560$247,632
89 ($1,385)$823$561$247,071
90 ($1,385)$822$563$246,508
91 ($1,385)$820$565$245,943
92 ($1,385)$818$567$245,376
93 ($1,385)$816$569$244,807
94 ($1,385)$814$571$244,236
95 ($1,385)$812$573$243,663
96 ($1,385)$810$575$243,089
Year 9 - 97 ($1,385)$808$576$242,512
98 ($1,385)$806$578$241,934
99 ($1,385)$804$580$241,354
100 ($1,385)$803$582$240,771
101 ($1,385)$801$584$240,187
102 ($1,385)$799$586$239,601
103 ($1,385)$797$588$239,013
104 ($1,385)$795$590$238,423
105 ($1,385)$793$592$237,831
106 ($1,385)$791$594$237,237
107 ($1,385)$789$596$236,641
108 ($1,385)$787$598$236,043
Year 10 - 109 ($1,385)$785$600$235,443
110 ($1,385)$783$602$234,841
111 ($1,385)$781$604$234,237
112 ($1,385)$779$606$233,632
113 ($1,385)$777$608$233,024
114 ($1,385)$775$610$232,414
115 ($1,385)$773$612$231,802
116 ($1,385)$771$614$231,188
117 ($1,385)$769$616$230,572
118 ($1,385)$767$618$229,954
119 ($1,385)$765$620$229,333
120 ($1,385)$763$622$228,711
Year 11 - 121 ($1,385)$760$624$228,087
122 ($1,385)$758$626$227,461
123 ($1,385)$756$628$226,832
124 ($1,385)$754$631$226,202
125 ($1,385)$752$633$225,569
126 ($1,385)$750$635$224,934
127 ($1,385)$748$637$224,297
128 ($1,385)$746$639$223,659
129 ($1,385)$744$641$223,017
130 ($1,385)$742$643$222,374
131 ($1,385)$739$645$221,729
132 ($1,385)$737$647$221,081
Year 12 - 133 ($1,385)$735$650$220,432
134 ($1,385)$733$652$219,780
135 ($1,385)$731$654$219,126
136 ($1,385)$729$656$218,470
137 ($1,385)$726$658$217,812
138 ($1,385)$724$661$217,151
139 ($1,385)$722$663$216,488
140 ($1,385)$720$665$215,823
141 ($1,385)$718$667$215,156
142 ($1,385)$715$669$214,487
143 ($1,385)$713$672$213,815
144 ($1,385)$711$674$213,142
Year 13 - 145 ($1,385)$709$676$212,465
146 ($1,385)$706$678$211,787
147 ($1,385)$704$681$211,107
148 ($1,385)$702$683$210,424
149 ($1,385)$700$685$209,739
150 ($1,385)$697$687$209,051
151 ($1,385)$695$690$208,362
152 ($1,385)$693$692$207,670
153 ($1,385)$691$694$206,976
154 ($1,385)$688$697$206,279
155 ($1,385)$686$699$205,580
156 ($1,385)$684$701$204,879
Year 14 - 157 ($1,385)$681$704$204,175
158 ($1,385)$679$706$203,470
159 ($1,385)$677$708$202,761
160 ($1,385)$674$711$202,051
161 ($1,385)$672$713$201,338
162 ($1,385)$669$715$200,623
163 ($1,385)$667$718$199,905
164 ($1,385)$665$720$199,185
165 ($1,385)$662$722$198,462
166 ($1,385)$660$725$197,738
167 ($1,385)$657$727$197,010
168 ($1,385)$655$730$196,281
Year 15 - 169 ($1,385)$653$732$195,549
170 ($1,385)$650$735$194,814
171 ($1,385)$648$737$194,077
172 ($1,385)$645$739$193,338
173 ($1,385)$643$742$192,596
174 ($1,385)$640$744$191,851
175 ($1,385)$638$747$191,104
176 ($1,385)$635$749$190,355
177 ($1,385)$633$752$189,603
178 ($1,385)$630$754$188,849
179 ($1,385)$628$757$188,092
180 ($1,385)$625$759$187,333
Year 16 - 181 ($1,385)$623$762$186,571
182 ($1,385)$620$764$185,807
183 ($1,385)$618$767$185,040
184 ($1,385)$615$769$184,270
185 ($1,385)$613$772$183,498
186 ($1,385)$610$775$182,724
187 ($1,385)$608$777$181,946
188 ($1,385)$605$780$181,167
189 ($1,385)$602$782$180,384
190 ($1,385)$600$785$179,599
191 ($1,385)$597$788$178,812
192 ($1,385)$595$790$178,022
Year 17 - 193 ($1,385)$592$793$177,229
194 ($1,385)$589$795$176,433
195 ($1,385)$587$798$175,635
196 ($1,385)$584$801$174,834
197 ($1,385)$581$803$174,031
198 ($1,385)$579$806$173,225
199 ($1,385)$576$809$172,416
200 ($1,385)$573$811$171,605
201 ($1,385)$571$814$170,791
202 ($1,385)$568$817$169,974
203 ($1,385)$565$820$169,154
204 ($1,385)$562$822$168,332
Year 18 - 205 ($1,385)$560$825$167,507
206 ($1,385)$557$828$166,679
207 ($1,385)$554$831$165,848
208 ($1,385)$551$833$165,015
209 ($1,385)$549$836$164,179
210 ($1,385)$546$839$163,340
211 ($1,385)$543$842$162,499
212 ($1,385)$540$844$161,654
213 ($1,385)$538$847$160,807
214 ($1,385)$535$850$159,957
215 ($1,385)$532$853$159,104
216 ($1,385)$529$856$158,248
Year 19 - 217 ($1,385)$526$859$157,390
218 ($1,385)$523$861$156,528
219 ($1,385)$520$864$155,664
220 ($1,385)$518$867$154,797
221 ($1,385)$515$870$153,927
222 ($1,385)$512$873$153,054
223 ($1,385)$509$876$152,178
224 ($1,385)$506$879$151,299
225 ($1,385)$503$882$150,418
226 ($1,385)$500$885$149,533
227 ($1,385)$497$888$148,645
228 ($1,385)$494$890$147,755
Year 20 - 229 ($1,385)$491$893$146,862
230 ($1,385)$488$896$145,965
231 ($1,385)$485$899$145,066
232 ($1,385)$482$902$144,163
233 ($1,385)$479$905$143,258
234 ($1,385)$476$908$142,349
235 ($1,385)$473$911$141,438
236 ($1,385)$470$914$140,524
237 ($1,385)$467$917$139,606
238 ($1,385)$464$921$138,686
239 ($1,385)$461$924$137,762
240 ($1,385)$458$927$136,835
Year 21 - 241 ($1,385)$455$930$135,906
242 ($1,385)$452$933$134,973
243 ($1,385)$449$936$134,037
244 ($1,385)$446$939$133,098
245 ($1,385)$443$942$132,155
246 ($1,385)$439$945$131,210
247 ($1,385)$436$948$130,262
248 ($1,385)$433$952$129,310
249 ($1,385)$430$955$128,355
250 ($1,385)$427$958$127,397
251 ($1,385)$424$961$126,436
252 ($1,385)$420$964$125,472
Year 22 - 253 ($1,385)$417$968$124,504
254 ($1,385)$414$971$123,533
255 ($1,385)$411$974$122,559
256 ($1,385)$408$977$121,582
257 ($1,385)$404$980$120,602
258 ($1,385)$401$984$119,618
259 ($1,385)$398$987$118,631
260 ($1,385)$394$990$117,641
261 ($1,385)$391$994$116,647
262 ($1,385)$388$997$115,650
263 ($1,385)$385$1,000$114,650
264 ($1,385)$381$1,004$113,647
Year 23 - 265 ($1,385)$378$1,007$112,640
266 ($1,385)$375$1,010$111,629
267 ($1,385)$371$1,014$110,616
268 ($1,385)$368$1,017$109,599
269 ($1,385)$364$1,020$108,579
270 ($1,385)$361$1,024$107,555
271 ($1,385)$358$1,027$106,528
272 ($1,385)$354$1,031$105,497
273 ($1,385)$351$1,034$104,463
274 ($1,385)$347$1,037$103,426
275 ($1,385)$344$1,041$102,385
276 ($1,385)$340$1,044$101,341
Year 24 - 277 ($1,385)$337$1,048$100,293
278 ($1,385)$333$1,051$99,242
279 ($1,385)$330$1,055$98,187
280 ($1,385)$326$1,058$97,129
281 ($1,385)$323$1,062$96,067
282 ($1,385)$319$1,065$95,002
283 ($1,385)$316$1,069$93,933
284 ($1,385)$312$1,072$92,860
285 ($1,385)$309$1,076$91,784
286 ($1,385)$305$1,080$90,705
287 ($1,385)$302$1,083$89,622
288 ($1,385)$298$1,087$88,535
Year 25 - 289 ($1,385)$294$1,090$87,444
290 ($1,385)$291$1,094$86,350
291 ($1,385)$287$1,098$85,253
292 ($1,385)$283$1,101$84,152
293 ($1,385)$280$1,105$83,047
294 ($1,385)$276$1,109$81,938
295 ($1,385)$272$1,112$80,826
296 ($1,385)$269$1,116$79,710
297 ($1,385)$265$1,120$78,590
298 ($1,385)$261$1,123$77,467
299 ($1,385)$258$1,127$76,339
300 ($1,385)$254$1,131$75,209
Year 26 - 301 ($1,385)$250$1,135$74,074
302 ($1,385)$246$1,138$72,935
303 ($1,385)$243$1,142$71,793
304 ($1,385)$239$1,146$70,647
305 ($1,385)$235$1,150$69,497
306 ($1,385)$231$1,154$68,344
307 ($1,385)$227$1,157$67,186
308 ($1,385)$223$1,161$66,025
309 ($1,385)$220$1,165$64,860
310 ($1,385)$216$1,169$63,691
311 ($1,385)$212$1,173$62,518
312 ($1,385)$208$1,177$61,341
Year 27 - 313 ($1,385)$204$1,181$60,160
314 ($1,385)$200$1,185$58,975
315 ($1,385)$196$1,189$57,787
316 ($1,385)$192$1,193$56,594
317 ($1,385)$188$1,197$55,397
318 ($1,385)$184$1,201$54,197
319 ($1,385)$180$1,205$52,992
320 ($1,385)$176$1,209$51,784
321 ($1,385)$172$1,213$50,571
322 ($1,385)$168$1,217$49,355
323 ($1,385)$164$1,221$48,134
324 ($1,385)$160$1,225$46,909
Year 28 - 325 ($1,385)$156$1,229$45,681
326 ($1,385)$152$1,233$44,448
327 ($1,385)$148$1,237$43,211
328 ($1,385)$144$1,241$41,970
329 ($1,385)$140$1,245$40,724
330 ($1,385)$135$1,249$39,475
331 ($1,385)$131$1,253$38,222
332 ($1,385)$127$1,258$36,964
333 ($1,385)$123$1,262$35,702
334 ($1,385)$119$1,266$34,436
335 ($1,385)$115$1,270$33,166
336 ($1,385)$110$1,274$31,891
Year 29 - 337 ($1,385)$106$1,279$30,613
338 ($1,385)$102$1,283$29,330
339 ($1,385)$98$1,287$28,043
340 ($1,385)$93$1,291$26,751
341 ($1,385)$89$1,296$25,455
342 ($1,385)$85$1,300$24,155
343 ($1,385)$80$1,304$22,851
344 ($1,385)$76$1,309$21,542
345 ($1,385)$72$1,313$20,229
346 ($1,385)$67$1,317$18,911
347 ($1,385)$63$1,322$17,590
348 ($1,385)$58$1,326$16,263
Year 30 - 349 ($1,385)$54$1,331$14,933
350 ($1,385)$50$1,335$13,598
351 ($1,385)$45$1,340$12,258
352 ($1,385)$41$1,344$10,914
353 ($1,385)$36$1,348$9,566
354 ($1,385)$32$1,353$8,213
355 ($1,385)$27$1,357$6,855
356 ($1,385)$23$1,362$5,493
357 ($1,385)$18$1,366$4,127
358 ($1,385)$14$1,371$2,756
359 ($1,385)$9$1,376$1,380
360 ($1,385)$5$1,380$0
TOTALS$208,107$290,400$498,507

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.