« Back to all home prices

Mortgage Payment Schedule for a $366,000 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($73,200) may require pre-mortgage insurance


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,386 360 $206,189 $498,989

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


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 #: 66247 | State Lic #: MC-1825
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.685% | Rate: 3.625% | Fees: $1,842 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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

NMLS #: 1256692 | State Lic #: MC-5920
$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 #: 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 #: 35959 | State Lic #: MC-2967
$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 #: 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

NMLS #: 244476 | State Lic #: MC-5877
$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $967 | 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: $865 | 45 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.776% | Rate: 3.750% | Fees: $795 | 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  $366,000
Down Payment $73,200$292,800
Year 1 - 1 ($1,386)$959$427$292,373
2 ($1,386)$958$429$291,944
3 ($1,386)$956$430$291,514
4 ($1,386)$955$431$291,083
5 ($1,386)$953$433$290,650
6 ($1,386)$952$434$290,216
7 ($1,386)$950$436$289,780
8 ($1,386)$949$437$289,343
9 ($1,386)$948$438$288,905
10 ($1,386)$946$440$288,465
11 ($1,386)$945$441$288,024
12 ($1,386)$943$443$287,581
Year 2 - 13 ($1,386)$942$444$287,136
14 ($1,386)$940$446$286,691
15 ($1,386)$939$447$286,244
16 ($1,386)$937$449$285,795
17 ($1,386)$936$450$285,345
18 ($1,386)$935$452$284,893
19 ($1,386)$933$453$284,440
20 ($1,386)$932$455$283,986
21 ($1,386)$930$456$283,530
22 ($1,386)$929$458$283,072
23 ($1,386)$927$459$282,613
24 ($1,386)$926$461$282,153
Year 3 - 25 ($1,386)$924$462$281,691
26 ($1,386)$923$464$281,227
27 ($1,386)$921$465$280,762
28 ($1,386)$919$467$280,295
29 ($1,386)$918$468$279,827
30 ($1,386)$916$470$279,358
31 ($1,386)$915$471$278,886
32 ($1,386)$913$473$278,414
33 ($1,386)$912$474$277,939
34 ($1,386)$910$476$277,464
35 ($1,386)$909$477$276,986
36 ($1,386)$907$479$276,507
Year 4 - 37 ($1,386)$906$481$276,027
38 ($1,386)$904$482$275,545
39 ($1,386)$902$484$275,061
40 ($1,386)$901$485$274,576
41 ($1,386)$899$487$274,089
42 ($1,386)$898$488$273,600
43 ($1,386)$896$490$273,110
44 ($1,386)$894$492$272,619
45 ($1,386)$893$493$272,125
46 ($1,386)$891$495$271,631
47 ($1,386)$890$496$271,134
48 ($1,386)$888$498$270,636
Year 5 - 49 ($1,386)$886$500$270,136
50 ($1,386)$885$501$269,635
51 ($1,386)$883$503$269,132
52 ($1,386)$881$505$268,627
53 ($1,386)$880$506$268,121
54 ($1,386)$878$508$267,613
55 ($1,386)$876$510$267,103
56 ($1,386)$875$511$266,592
57 ($1,386)$873$513$266,079
58 ($1,386)$871$515$265,564
59 ($1,386)$870$516$265,048
60 ($1,386)$868$518$264,530
Year 6 - 61 ($1,386)$866$520$264,010
62 ($1,386)$865$521$263,489
63 ($1,386)$863$523$262,965
64 ($1,386)$861$525$262,441
65 ($1,386)$859$527$261,914
66 ($1,386)$858$528$261,386
67 ($1,386)$856$530$260,856
68 ($1,386)$854$532$260,324
69 ($1,386)$853$534$259,790
70 ($1,386)$851$535$259,255
71 ($1,386)$849$537$258,718
72 ($1,386)$847$539$258,179
Year 7 - 73 ($1,386)$846$541$257,639
74 ($1,386)$844$542$257,096
75 ($1,386)$842$544$256,552
76 ($1,386)$840$546$256,006
77 ($1,386)$838$548$255,459
78 ($1,386)$837$549$254,909
79 ($1,386)$835$551$254,358
80 ($1,386)$833$553$253,805
81 ($1,386)$831$555$253,250
82 ($1,386)$829$557$252,693
83 ($1,386)$828$559$252,135
84 ($1,386)$826$560$251,575
Year 8 - 85 ($1,386)$824$562$251,012
86 ($1,386)$822$564$250,448
87 ($1,386)$820$566$249,883
88 ($1,386)$818$568$249,315
89 ($1,386)$817$570$248,745
90 ($1,386)$815$571$248,174
91 ($1,386)$813$573$247,600
92 ($1,386)$811$575$247,025
93 ($1,386)$809$577$246,448
94 ($1,386)$807$579$245,869
95 ($1,386)$805$581$245,288
96 ($1,386)$803$583$244,706
Year 9 - 97 ($1,386)$801$585$244,121
98 ($1,386)$799$587$243,534
99 ($1,386)$798$589$242,946
100 ($1,386)$796$590$242,355
101 ($1,386)$794$592$241,763
102 ($1,386)$792$594$241,169
103 ($1,386)$790$596$240,573
104 ($1,386)$788$598$239,974
105 ($1,386)$786$600$239,374
106 ($1,386)$784$602$238,772
107 ($1,386)$782$604$238,168
108 ($1,386)$780$606$237,562
Year 10 - 109 ($1,386)$778$608$236,954
110 ($1,386)$776$610$236,344
111 ($1,386)$774$612$235,732
112 ($1,386)$772$614$235,118
113 ($1,386)$770$616$234,502
114 ($1,386)$768$618$233,883
115 ($1,386)$766$620$233,263
116 ($1,386)$764$622$232,641
117 ($1,386)$762$624$232,017
118 ($1,386)$760$626$231,391
119 ($1,386)$758$628$230,762
120 ($1,386)$756$630$230,132
Year 11 - 121 ($1,386)$754$632$229,500
122 ($1,386)$752$634$228,865
123 ($1,386)$750$637$228,229
124 ($1,386)$747$639$227,590
125 ($1,386)$745$641$226,949
126 ($1,386)$743$643$226,307
127 ($1,386)$741$645$225,662
128 ($1,386)$739$647$225,015
129 ($1,386)$737$649$224,365
130 ($1,386)$735$651$223,714
131 ($1,386)$733$653$223,061
132 ($1,386)$731$656$222,405
Year 12 - 133 ($1,386)$728$658$221,747
134 ($1,386)$726$660$221,088
135 ($1,386)$724$662$220,426
136 ($1,386)$722$664$219,761
137 ($1,386)$720$666$219,095
138 ($1,386)$718$669$218,426
139 ($1,386)$715$671$217,756
140 ($1,386)$713$673$217,083
141 ($1,386)$711$675$216,408
142 ($1,386)$709$677$215,730
143 ($1,386)$707$680$215,051
144 ($1,386)$704$682$214,369
Year 13 - 145 ($1,386)$702$684$213,685
146 ($1,386)$700$686$212,999
147 ($1,386)$698$689$212,310
148 ($1,386)$695$691$211,619
149 ($1,386)$693$693$210,926
150 ($1,386)$691$695$210,231
151 ($1,386)$689$698$209,534
152 ($1,386)$686$700$208,834
153 ($1,386)$684$702$208,131
154 ($1,386)$682$704$207,427
155 ($1,386)$679$707$206,720
156 ($1,386)$677$709$206,011
Year 14 - 157 ($1,386)$675$711$205,300
158 ($1,386)$672$714$204,586
159 ($1,386)$670$716$203,870
160 ($1,386)$668$718$203,152
161 ($1,386)$665$721$202,431
162 ($1,386)$663$723$201,708
163 ($1,386)$661$725$200,982
164 ($1,386)$658$728$200,254
165 ($1,386)$656$730$199,524
166 ($1,386)$653$733$198,792
167 ($1,386)$651$735$198,056
168 ($1,386)$649$737$197,319
Year 15 - 169 ($1,386)$646$740$196,579
170 ($1,386)$644$742$195,837
171 ($1,386)$641$745$195,092
172 ($1,386)$639$747$194,345
173 ($1,386)$636$750$193,595
174 ($1,386)$634$752$192,843
175 ($1,386)$632$755$192,089
176 ($1,386)$629$757$191,332
177 ($1,386)$627$759$190,572
178 ($1,386)$624$762$189,810
179 ($1,386)$622$764$189,046
180 ($1,386)$619$767$188,279
Year 16 - 181 ($1,386)$617$769$187,510
182 ($1,386)$614$772$186,738
183 ($1,386)$612$775$185,963
184 ($1,386)$609$777$185,186
185 ($1,386)$606$780$184,406
186 ($1,386)$604$782$183,624
187 ($1,386)$601$785$182,840
188 ($1,386)$599$787$182,052
189 ($1,386)$596$790$181,262
190 ($1,386)$594$792$180,470
191 ($1,386)$591$795$179,675
192 ($1,386)$588$798$178,877
Year 17 - 193 ($1,386)$586$800$178,077
194 ($1,386)$583$803$177,274
195 ($1,386)$581$806$176,469
196 ($1,386)$578$808$175,660
197 ($1,386)$575$811$174,850
198 ($1,386)$573$813$174,036
199 ($1,386)$570$816$173,220
200 ($1,386)$567$819$172,401
201 ($1,386)$565$821$171,580
202 ($1,386)$562$824$170,756
203 ($1,386)$559$827$169,929
204 ($1,386)$557$830$169,099
Year 18 - 205 ($1,386)$554$832$168,267
206 ($1,386)$551$835$167,432
207 ($1,386)$548$838$166,594
208 ($1,386)$546$840$165,754
209 ($1,386)$543$843$164,910
210 ($1,386)$540$846$164,064
211 ($1,386)$537$849$163,216
212 ($1,386)$535$852$162,364
213 ($1,386)$532$854$161,510
214 ($1,386)$529$857$160,653
215 ($1,386)$526$860$159,793
216 ($1,386)$523$863$158,930
Year 19 - 217 ($1,386)$520$866$158,064
218 ($1,386)$518$868$157,196
219 ($1,386)$515$871$156,325
220 ($1,386)$512$874$155,451
221 ($1,386)$509$877$154,574
222 ($1,386)$506$880$153,694
223 ($1,386)$503$883$152,811
224 ($1,386)$500$886$151,925
225 ($1,386)$498$889$151,037
226 ($1,386)$495$891$150,145
227 ($1,386)$492$894$149,251
228 ($1,386)$489$897$148,354
Year 20 - 229 ($1,386)$486$900$147,454
230 ($1,386)$483$903$146,550
231 ($1,386)$480$906$145,644
232 ($1,386)$477$909$144,735
233 ($1,386)$474$912$143,823
234 ($1,386)$471$915$142,908
235 ($1,386)$468$918$141,990
236 ($1,386)$465$921$141,069
237 ($1,386)$462$924$140,145
238 ($1,386)$459$927$139,218
239 ($1,386)$456$930$138,288
240 ($1,386)$453$933$137,354
Year 21 - 241 ($1,386)$450$936$136,418
242 ($1,386)$447$939$135,479
243 ($1,386)$444$942$134,536
244 ($1,386)$441$945$133,591
245 ($1,386)$438$949$132,642
246 ($1,386)$434$952$131,691
247 ($1,386)$431$955$130,736
248 ($1,386)$428$958$129,778
249 ($1,386)$425$961$128,817
250 ($1,386)$422$964$127,853
251 ($1,386)$419$967$126,885
252 ($1,386)$416$971$125,915
Year 22 - 253 ($1,386)$412$974$124,941
254 ($1,386)$409$977$123,964
255 ($1,386)$406$980$122,984
256 ($1,386)$403$983$122,001
257 ($1,386)$400$987$121,014
258 ($1,386)$396$990$120,025
259 ($1,386)$393$993$119,032
260 ($1,386)$390$996$118,035
261 ($1,386)$387$1,000$117,036
262 ($1,386)$383$1,003$116,033
263 ($1,386)$380$1,006$115,027
264 ($1,386)$377$1,009$114,018
Year 23 - 265 ($1,386)$373$1,013$113,005
266 ($1,386)$370$1,016$111,989
267 ($1,386)$367$1,019$110,970
268 ($1,386)$363$1,023$109,947
269 ($1,386)$360$1,026$108,921
270 ($1,386)$357$1,029$107,892
271 ($1,386)$353$1,033$106,859
272 ($1,386)$350$1,036$105,823
273 ($1,386)$347$1,040$104,783
274 ($1,386)$343$1,043$103,740
275 ($1,386)$340$1,046$102,694
276 ($1,386)$336$1,050$101,644
Year 24 - 277 ($1,386)$333$1,053$100,591
278 ($1,386)$329$1,057$99,534
279 ($1,386)$326$1,060$98,474
280 ($1,386)$323$1,064$97,411
281 ($1,386)$319$1,067$96,344
282 ($1,386)$316$1,071$95,273
283 ($1,386)$312$1,074$94,199
284 ($1,386)$309$1,078$93,121
285 ($1,386)$305$1,081$92,040
286 ($1,386)$301$1,085$90,956
287 ($1,386)$298$1,088$89,867
288 ($1,386)$294$1,092$88,776
Year 25 - 289 ($1,386)$291$1,095$87,680
290 ($1,386)$287$1,099$86,581
291 ($1,386)$284$1,103$85,479
292 ($1,386)$280$1,106$84,373
293 ($1,386)$276$1,110$83,263
294 ($1,386)$273$1,113$82,150
295 ($1,386)$269$1,117$81,033
296 ($1,386)$265$1,121$79,912
297 ($1,386)$262$1,124$78,787
298 ($1,386)$258$1,128$77,659
299 ($1,386)$254$1,132$76,528
300 ($1,386)$251$1,135$75,392
Year 26 - 301 ($1,386)$247$1,139$74,253
302 ($1,386)$243$1,143$73,110
303 ($1,386)$239$1,147$71,963
304 ($1,386)$236$1,150$70,813
305 ($1,386)$232$1,154$69,659
306 ($1,386)$228$1,158$68,501
307 ($1,386)$224$1,162$67,339
308 ($1,386)$221$1,166$66,174
309 ($1,386)$217$1,169$65,004
310 ($1,386)$213$1,173$63,831
311 ($1,386)$209$1,177$62,654
312 ($1,386)$205$1,181$61,473
Year 27 - 313 ($1,386)$201$1,185$60,288
314 ($1,386)$197$1,189$59,100
315 ($1,386)$194$1,193$57,907
316 ($1,386)$190$1,196$56,711
317 ($1,386)$186$1,200$55,510
318 ($1,386)$182$1,204$54,306
319 ($1,386)$178$1,208$53,098
320 ($1,386)$174$1,212$51,886
321 ($1,386)$170$1,216$50,670
322 ($1,386)$166$1,220$49,449
323 ($1,386)$162$1,224$48,225
324 ($1,386)$158$1,228$46,997
Year 28 - 325 ($1,386)$154$1,232$45,765
326 ($1,386)$150$1,236$44,529
327 ($1,386)$146$1,240$43,289
328 ($1,386)$142$1,244$42,044
329 ($1,386)$138$1,248$40,796
330 ($1,386)$134$1,252$39,543
331 ($1,386)$130$1,257$38,287
332 ($1,386)$125$1,261$37,026
333 ($1,386)$121$1,265$35,761
334 ($1,386)$117$1,269$34,492
335 ($1,386)$113$1,273$33,219
336 ($1,386)$109$1,277$31,942
Year 29 - 337 ($1,386)$105$1,281$30,660
338 ($1,386)$100$1,286$29,375
339 ($1,386)$96$1,290$28,085
340 ($1,386)$92$1,294$26,791
341 ($1,386)$88$1,298$25,492
342 ($1,386)$83$1,303$24,190
343 ($1,386)$79$1,307$22,883
344 ($1,386)$75$1,311$21,572
345 ($1,386)$71$1,315$20,256
346 ($1,386)$66$1,320$18,937
347 ($1,386)$62$1,324$17,613
348 ($1,386)$58$1,328$16,284
Year 30 - 349 ($1,386)$53$1,333$14,952
350 ($1,386)$49$1,337$13,614
351 ($1,386)$45$1,341$12,273
352 ($1,386)$40$1,346$10,927
353 ($1,386)$36$1,350$9,577
354 ($1,386)$31$1,355$8,222
355 ($1,386)$27$1,359$6,863
356 ($1,386)$22$1,364$5,499
357 ($1,386)$18$1,368$4,131
358 ($1,386)$14$1,373$2,759
359 ($1,386)$9$1,377$1,382
360 ($1,386)$5$1,382$0
TOTALS$206,189$292,800$498,989

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.