« 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 October 12, 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


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,383 360 $204,980 $497,780

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 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
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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 #: 227765 | State Lic #: MC-5920
$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 #: 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

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

$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

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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  $366,000
Down Payment $73,200$292,800
Year 1 - 1 ($1,383)$954$429$292,371
2 ($1,383)$953$430$291,941
3 ($1,383)$951$431$291,510
4 ($1,383)$950$433$291,077
5 ($1,383)$948$434$290,643
6 ($1,383)$947$436$290,207
7 ($1,383)$946$437$289,770
8 ($1,383)$944$439$289,331
9 ($1,383)$943$440$288,891
10 ($1,383)$941$441$288,450
11 ($1,383)$940$443$288,007
12 ($1,383)$938$444$287,563
Year 2 - 13 ($1,383)$937$446$287,117
14 ($1,383)$936$447$286,670
15 ($1,383)$934$449$286,221
16 ($1,383)$933$450$285,771
17 ($1,383)$931$452$285,319
18 ($1,383)$930$453$284,866
19 ($1,383)$928$455$284,412
20 ($1,383)$927$456$283,956
21 ($1,383)$925$458$283,498
22 ($1,383)$924$459$283,039
23 ($1,383)$922$460$282,579
24 ($1,383)$921$462$282,117
Year 3 - 25 ($1,383)$919$463$281,653
26 ($1,383)$918$465$281,188
27 ($1,383)$916$467$280,722
28 ($1,383)$915$468$280,254
29 ($1,383)$913$470$279,784
30 ($1,383)$912$471$279,313
31 ($1,383)$910$473$278,840
32 ($1,383)$909$474$278,366
33 ($1,383)$907$476$277,891
34 ($1,383)$905$477$277,413
35 ($1,383)$904$479$276,934
36 ($1,383)$902$480$276,454
Year 4 - 37 ($1,383)$901$482$275,972
38 ($1,383)$899$484$275,489
39 ($1,383)$898$485$275,004
40 ($1,383)$896$487$274,517
41 ($1,383)$894$488$274,029
42 ($1,383)$893$490$273,539
43 ($1,383)$891$491$273,047
44 ($1,383)$890$493$272,554
45 ($1,383)$888$495$272,060
46 ($1,383)$886$496$271,563
47 ($1,383)$885$498$271,065
48 ($1,383)$883$500$270,566
Year 5 - 49 ($1,383)$882$501$270,065
50 ($1,383)$880$503$269,562
51 ($1,383)$878$504$269,058
52 ($1,383)$877$506$268,552
53 ($1,383)$875$508$268,044
54 ($1,383)$873$509$267,535
55 ($1,383)$872$511$267,024
56 ($1,383)$870$513$266,511
57 ($1,383)$868$514$265,997
58 ($1,383)$867$516$265,481
59 ($1,383)$865$518$264,963
60 ($1,383)$863$519$264,443
Year 6 - 61 ($1,383)$862$521$263,922
62 ($1,383)$860$523$263,400
63 ($1,383)$858$524$262,875
64 ($1,383)$857$526$262,349
65 ($1,383)$855$528$261,821
66 ($1,383)$853$530$261,291
67 ($1,383)$851$531$260,760
68 ($1,383)$850$533$260,227
69 ($1,383)$848$535$259,692
70 ($1,383)$846$537$259,156
71 ($1,383)$844$538$258,617
72 ($1,383)$843$540$258,077
Year 7 - 73 ($1,383)$841$542$257,535
74 ($1,383)$839$544$256,992
75 ($1,383)$837$545$256,447
76 ($1,383)$836$547$255,899
77 ($1,383)$834$549$255,350
78 ($1,383)$832$551$254,800
79 ($1,383)$830$552$254,247
80 ($1,383)$828$554$253,693
81 ($1,383)$827$556$253,137
82 ($1,383)$825$558$252,579
83 ($1,383)$823$560$252,019
84 ($1,383)$821$562$251,458
Year 8 - 85 ($1,383)$819$563$250,894
86 ($1,383)$817$565$250,329
87 ($1,383)$816$567$249,762
88 ($1,383)$814$569$249,193
89 ($1,383)$812$571$248,622
90 ($1,383)$810$573$248,050
91 ($1,383)$808$574$247,475
92 ($1,383)$806$576$246,899
93 ($1,383)$804$578$246,321
94 ($1,383)$803$580$245,740
95 ($1,383)$801$582$245,158
96 ($1,383)$799$584$244,574
Year 9 - 97 ($1,383)$797$586$243,989
98 ($1,383)$795$588$243,401
99 ($1,383)$793$590$242,811
100 ($1,383)$791$592$242,220
101 ($1,383)$789$593$241,626
102 ($1,383)$787$595$241,031
103 ($1,383)$785$597$240,433
104 ($1,383)$783$599$239,834
105 ($1,383)$781$601$239,233
106 ($1,383)$780$603$238,630
107 ($1,383)$778$605$238,024
108 ($1,383)$776$607$237,417
Year 10 - 109 ($1,383)$774$609$236,808
110 ($1,383)$772$611$236,197
111 ($1,383)$770$613$235,584
112 ($1,383)$768$615$234,969
113 ($1,383)$766$617$234,352
114 ($1,383)$764$619$233,733
115 ($1,383)$762$621$233,111
116 ($1,383)$760$623$232,488
117 ($1,383)$758$625$231,863
118 ($1,383)$755$627$231,236
119 ($1,383)$753$629$230,607
120 ($1,383)$751$631$229,975
Year 11 - 121 ($1,383)$749$633$229,342
122 ($1,383)$747$635$228,706
123 ($1,383)$745$638$228,069
124 ($1,383)$743$640$227,429
125 ($1,383)$741$642$226,788
126 ($1,383)$739$644$226,144
127 ($1,383)$737$646$225,498
128 ($1,383)$735$648$224,850
129 ($1,383)$733$650$224,200
130 ($1,383)$731$652$223,548
131 ($1,383)$728$654$222,893
132 ($1,383)$726$656$222,237
Year 12 - 133 ($1,383)$724$659$221,578
134 ($1,383)$722$661$220,918
135 ($1,383)$720$663$220,255
136 ($1,383)$718$665$219,590
137 ($1,383)$715$667$218,922
138 ($1,383)$713$669$218,253
139 ($1,383)$711$672$217,581
140 ($1,383)$709$674$216,908
141 ($1,383)$707$676$216,232
142 ($1,383)$705$678$215,553
143 ($1,383)$702$680$214,873
144 ($1,383)$700$683$214,190
Year 13 - 145 ($1,383)$698$685$213,506
146 ($1,383)$696$687$212,819
147 ($1,383)$693$689$212,129
148 ($1,383)$691$692$211,438
149 ($1,383)$689$694$210,744
150 ($1,383)$687$696$210,048
151 ($1,383)$684$698$209,350
152 ($1,383)$682$701$208,649
153 ($1,383)$680$703$207,946
154 ($1,383)$678$705$207,241
155 ($1,383)$675$707$206,534
156 ($1,383)$673$710$205,824
Year 14 - 157 ($1,383)$671$712$205,112
158 ($1,383)$668$714$204,397
159 ($1,383)$666$717$203,681
160 ($1,383)$664$719$202,962
161 ($1,383)$661$721$202,240
162 ($1,383)$659$724$201,516
163 ($1,383)$657$726$200,790
164 ($1,383)$654$728$200,062
165 ($1,383)$652$731$199,331
166 ($1,383)$649$733$198,598
167 ($1,383)$647$736$197,862
168 ($1,383)$645$738$197,124
Year 15 - 169 ($1,383)$642$740$196,384
170 ($1,383)$640$743$195,641
171 ($1,383)$637$745$194,895
172 ($1,383)$635$748$194,148
173 ($1,383)$633$750$193,398
174 ($1,383)$630$753$192,645
175 ($1,383)$628$755$191,890
176 ($1,383)$625$757$191,133
177 ($1,383)$623$760$190,373
178 ($1,383)$620$762$189,610
179 ($1,383)$618$765$188,845
180 ($1,383)$615$767$188,078
Year 16 - 181 ($1,383)$613$770$187,308
182 ($1,383)$610$772$186,536
183 ($1,383)$608$775$185,761
184 ($1,383)$605$777$184,983
185 ($1,383)$603$780$184,203
186 ($1,383)$600$783$183,421
187 ($1,383)$598$785$182,636
188 ($1,383)$595$788$181,848
189 ($1,383)$593$790$181,058
190 ($1,383)$590$793$180,265
191 ($1,383)$587$795$179,470
192 ($1,383)$585$798$178,672
Year 17 - 193 ($1,383)$582$801$177,871
194 ($1,383)$580$803$177,068
195 ($1,383)$577$806$176,262
196 ($1,383)$574$808$175,454
197 ($1,383)$572$811$174,643
198 ($1,383)$569$814$173,829
199 ($1,383)$566$816$173,013
200 ($1,383)$564$819$172,194
201 ($1,383)$561$822$171,372
202 ($1,383)$558$824$170,548
203 ($1,383)$556$827$169,721
204 ($1,383)$553$830$168,891
Year 18 - 205 ($1,383)$550$832$168,059
206 ($1,383)$548$835$167,224
207 ($1,383)$545$838$166,386
208 ($1,383)$542$841$165,545
209 ($1,383)$539$843$164,702
210 ($1,383)$537$846$163,856
211 ($1,383)$534$849$163,007
212 ($1,383)$531$852$162,155
213 ($1,383)$528$854$161,301
214 ($1,383)$526$857$160,444
215 ($1,383)$523$860$159,584
216 ($1,383)$520$863$158,721
Year 19 - 217 ($1,383)$517$866$157,856
218 ($1,383)$514$868$156,987
219 ($1,383)$512$871$156,116
220 ($1,383)$509$874$155,242
221 ($1,383)$506$877$154,365
222 ($1,383)$503$880$153,485
223 ($1,383)$500$883$152,603
224 ($1,383)$497$885$151,717
225 ($1,383)$494$888$150,829
226 ($1,383)$491$891$149,938
227 ($1,383)$489$894$149,043
228 ($1,383)$486$897$148,146
Year 20 - 229 ($1,383)$483$900$147,246
230 ($1,383)$480$903$146,343
231 ($1,383)$477$906$145,437
232 ($1,383)$474$909$144,529
233 ($1,383)$471$912$143,617
234 ($1,383)$468$915$142,702
235 ($1,383)$465$918$141,784
236 ($1,383)$462$921$140,863
237 ($1,383)$459$924$139,940
238 ($1,383)$456$927$139,013
239 ($1,383)$453$930$138,083
240 ($1,383)$450$933$137,150
Year 21 - 241 ($1,383)$447$936$136,215
242 ($1,383)$444$939$135,276
243 ($1,383)$441$942$134,334
244 ($1,383)$438$945$133,389
245 ($1,383)$435$948$132,441
246 ($1,383)$432$951$131,489
247 ($1,383)$428$954$130,535
248 ($1,383)$425$957$129,578
249 ($1,383)$422$961$128,617
250 ($1,383)$419$964$127,654
251 ($1,383)$416$967$126,687
252 ($1,383)$413$970$125,717
Year 22 - 253 ($1,383)$410$973$124,744
254 ($1,383)$406$976$123,768
255 ($1,383)$403$979$122,788
256 ($1,383)$400$983$121,805
257 ($1,383)$397$986$120,820
258 ($1,383)$394$989$119,831
259 ($1,383)$390$992$118,838
260 ($1,383)$387$996$117,843
261 ($1,383)$384$999$116,844
262 ($1,383)$381$1,002$115,842
263 ($1,383)$377$1,005$114,837
264 ($1,383)$374$1,009$113,828
Year 23 - 265 ($1,383)$371$1,012$112,816
266 ($1,383)$368$1,015$111,801
267 ($1,383)$364$1,018$110,783
268 ($1,383)$361$1,022$109,761
269 ($1,383)$358$1,025$108,736
270 ($1,383)$354$1,028$107,708
271 ($1,383)$351$1,032$106,676
272 ($1,383)$348$1,035$105,641
273 ($1,383)$344$1,039$104,602
274 ($1,383)$341$1,042$103,560
275 ($1,383)$337$1,045$102,515
276 ($1,383)$334$1,049$101,466
Year 24 - 277 ($1,383)$331$1,052$100,414
278 ($1,383)$327$1,056$99,359
279 ($1,383)$324$1,059$98,300
280 ($1,383)$320$1,062$97,237
281 ($1,383)$317$1,066$96,171
282 ($1,383)$313$1,069$95,102
283 ($1,383)$310$1,073$94,029
284 ($1,383)$306$1,076$92,953
285 ($1,383)$303$1,080$91,873
286 ($1,383)$299$1,083$90,789
287 ($1,383)$296$1,087$89,703
288 ($1,383)$292$1,090$88,612
Year 25 - 289 ($1,383)$289$1,094$87,518
290 ($1,383)$285$1,098$86,421
291 ($1,383)$282$1,101$85,319
292 ($1,383)$278$1,105$84,215
293 ($1,383)$274$1,108$83,106
294 ($1,383)$271$1,112$81,994
295 ($1,383)$267$1,116$80,879
296 ($1,383)$264$1,119$79,760
297 ($1,383)$260$1,123$78,637
298 ($1,383)$256$1,126$77,510
299 ($1,383)$253$1,130$76,380
300 ($1,383)$249$1,134$75,246
Year 26 - 301 ($1,383)$245$1,138$74,109
302 ($1,383)$241$1,141$72,968
303 ($1,383)$238$1,145$71,823
304 ($1,383)$234$1,149$70,674
305 ($1,383)$230$1,152$69,521
306 ($1,383)$227$1,156$68,365
307 ($1,383)$223$1,160$67,205
308 ($1,383)$219$1,164$66,042
309 ($1,383)$215$1,168$64,874
310 ($1,383)$211$1,171$63,703
311 ($1,383)$208$1,175$62,528
312 ($1,383)$204$1,179$61,349
Year 27 - 313 ($1,383)$200$1,183$60,166
314 ($1,383)$196$1,187$58,979
315 ($1,383)$192$1,191$57,788
316 ($1,383)$188$1,194$56,594
317 ($1,383)$184$1,198$55,396
318 ($1,383)$180$1,202$54,193
319 ($1,383)$177$1,206$52,987
320 ($1,383)$173$1,210$51,777
321 ($1,383)$169$1,214$50,563
322 ($1,383)$165$1,218$49,345
323 ($1,383)$161$1,222$48,123
324 ($1,383)$157$1,226$46,897
Year 28 - 325 ($1,383)$153$1,230$45,668
326 ($1,383)$149$1,234$44,434
327 ($1,383)$145$1,238$43,196
328 ($1,383)$141$1,242$41,954
329 ($1,383)$137$1,246$40,708
330 ($1,383)$133$1,250$39,458
331 ($1,383)$129$1,254$38,203
332 ($1,383)$124$1,258$36,945
333 ($1,383)$120$1,262$35,683
334 ($1,383)$116$1,266$34,416
335 ($1,383)$112$1,271$33,146
336 ($1,383)$108$1,275$31,871
Year 29 - 337 ($1,383)$104$1,279$30,592
338 ($1,383)$100$1,283$29,309
339 ($1,383)$95$1,287$28,022
340 ($1,383)$91$1,291$26,731
341 ($1,383)$87$1,296$25,435
342 ($1,383)$83$1,300$24,135
343 ($1,383)$79$1,304$22,831
344 ($1,383)$74$1,308$21,523
345 ($1,383)$70$1,313$20,210
346 ($1,383)$66$1,317$18,893
347 ($1,383)$62$1,321$17,572
348 ($1,383)$57$1,325$16,247
Year 30 - 349 ($1,383)$53$1,330$14,917
350 ($1,383)$49$1,334$13,583
351 ($1,383)$44$1,338$12,244
352 ($1,383)$40$1,343$10,901
353 ($1,383)$36$1,347$9,554
354 ($1,383)$31$1,352$8,203
355 ($1,383)$27$1,356$6,847
356 ($1,383)$22$1,360$5,486
357 ($1,383)$18$1,365$4,121
358 ($1,383)$13$1,369$2,752
359 ($1,383)$9$1,374$1,378
360 ($1,383)$4$1,378$0
TOTALS$204,980$292,800$497,780

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.