« Back to all home prices

Mortgage Payment Schedule for a $367,000 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 September 21, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($73,400) may require pre-mortgage insurance


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,373 360 $200,705 $494,305

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 168163 | State Lic #: MC3254
$1,123 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.561% | Rate: 3.500% | Fees: $1,895 | 30 day rate lock

NMLS #: 1023
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.625% | Rate: 3.625% | 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 #: 244476 | State Lic #: MC-5877
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $432 | 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,499 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.000% | Rate: 6.000% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 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 #: 424182
$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

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | 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  $367,000
Down Payment $73,400$293,600
Year 1 - 1 ($1,373)$937$436$293,164
2 ($1,373)$936$437$292,727
3 ($1,373)$934$439$292,288
4 ($1,373)$933$440$291,848
5 ($1,373)$931$442$291,406
6 ($1,373)$930$443$290,963
7 ($1,373)$929$444$290,519
8 ($1,373)$927$446$290,073
9 ($1,373)$926$447$289,626
10 ($1,373)$924$449$289,177
11 ($1,373)$923$450$288,727
12 ($1,373)$922$452$288,275
Year 2 - 13 ($1,373)$920$453$287,822
14 ($1,373)$919$454$287,368
15 ($1,373)$917$456$286,912
16 ($1,373)$916$457$286,455
17 ($1,373)$914$459$285,996
18 ($1,373)$913$460$285,535
19 ($1,373)$911$462$285,074
20 ($1,373)$910$463$284,611
21 ($1,373)$908$465$284,146
22 ($1,373)$907$466$283,680
23 ($1,373)$905$468$283,212
24 ($1,373)$904$469$282,743
Year 3 - 25 ($1,373)$902$471$282,272
26 ($1,373)$901$472$281,800
27 ($1,373)$899$474$281,326
28 ($1,373)$898$475$280,851
29 ($1,373)$896$477$280,375
30 ($1,373)$895$478$279,896
31 ($1,373)$893$480$279,417
32 ($1,373)$892$481$278,935
33 ($1,373)$890$483$278,453
34 ($1,373)$889$484$277,968
35 ($1,373)$887$486$277,482
36 ($1,373)$886$487$276,995
Year 4 - 37 ($1,373)$884$489$276,506
38 ($1,373)$883$491$276,015
39 ($1,373)$881$492$275,523
40 ($1,373)$879$494$275,030
41 ($1,373)$878$495$274,534
42 ($1,373)$876$497$274,037
43 ($1,373)$875$498$273,539
44 ($1,373)$873$500$273,039
45 ($1,373)$871$502$272,537
46 ($1,373)$870$503$272,034
47 ($1,373)$868$505$271,529
48 ($1,373)$867$506$271,023
Year 5 - 49 ($1,373)$865$508$270,515
50 ($1,373)$863$510$270,005
51 ($1,373)$862$511$269,494
52 ($1,373)$860$513$268,981
53 ($1,373)$858$515$268,466
54 ($1,373)$857$516$267,950
55 ($1,373)$855$518$267,432
56 ($1,373)$854$520$266,913
57 ($1,373)$852$521$266,392
58 ($1,373)$850$523$265,869
59 ($1,373)$849$525$265,344
60 ($1,373)$847$526$264,818
Year 6 - 61 ($1,373)$845$528$264,290
62 ($1,373)$844$530$263,761
63 ($1,373)$842$531$263,229
64 ($1,373)$840$533$262,696
65 ($1,373)$838$535$262,162
66 ($1,373)$837$536$261,625
67 ($1,373)$835$538$261,087
68 ($1,373)$833$540$260,548
69 ($1,373)$832$541$260,006
70 ($1,373)$830$543$259,463
71 ($1,373)$828$545$258,918
72 ($1,373)$826$547$258,371
Year 7 - 73 ($1,373)$825$548$257,823
74 ($1,373)$823$550$257,273
75 ($1,373)$821$552$256,721
76 ($1,373)$819$554$256,167
77 ($1,373)$818$555$255,612
78 ($1,373)$816$557$255,054
79 ($1,373)$814$559$254,495
80 ($1,373)$812$561$253,935
81 ($1,373)$810$563$253,372
82 ($1,373)$809$564$252,808
83 ($1,373)$807$566$252,241
84 ($1,373)$805$568$251,673
Year 8 - 85 ($1,373)$803$570$251,104
86 ($1,373)$801$572$250,532
87 ($1,373)$800$573$249,958
88 ($1,373)$798$575$249,383
89 ($1,373)$796$577$248,806
90 ($1,373)$794$579$248,227
91 ($1,373)$792$581$247,646
92 ($1,373)$790$583$247,064
93 ($1,373)$789$585$246,479
94 ($1,373)$787$586$245,893
95 ($1,373)$785$588$245,304
96 ($1,373)$783$590$244,714
Year 9 - 97 ($1,373)$781$592$244,122
98 ($1,373)$779$594$243,528
99 ($1,373)$777$596$242,933
100 ($1,373)$775$598$242,335
101 ($1,373)$773$600$241,735
102 ($1,373)$772$602$241,134
103 ($1,373)$770$603$240,530
104 ($1,373)$768$605$239,925
105 ($1,373)$766$607$239,318
106 ($1,373)$764$609$238,708
107 ($1,373)$762$611$238,097
108 ($1,373)$760$613$237,484
Year 10 - 109 ($1,373)$758$615$236,869
110 ($1,373)$756$617$236,252
111 ($1,373)$754$619$235,633
112 ($1,373)$752$621$235,012
113 ($1,373)$750$623$234,389
114 ($1,373)$748$625$233,764
115 ($1,373)$746$627$233,137
116 ($1,373)$744$629$232,508
117 ($1,373)$742$631$231,877
118 ($1,373)$740$633$231,244
119 ($1,373)$738$635$230,609
120 ($1,373)$736$637$229,972
Year 11 - 121 ($1,373)$734$639$229,333
122 ($1,373)$732$641$228,692
123 ($1,373)$730$643$228,048
124 ($1,373)$728$645$227,403
125 ($1,373)$726$647$226,756
126 ($1,373)$724$649$226,107
127 ($1,373)$722$651$225,455
128 ($1,373)$720$653$224,802
129 ($1,373)$717$656$224,146
130 ($1,373)$715$658$223,488
131 ($1,373)$713$660$222,829
132 ($1,373)$711$662$222,167
Year 12 - 133 ($1,373)$709$664$221,503
134 ($1,373)$707$666$220,837
135 ($1,373)$705$668$220,168
136 ($1,373)$703$670$219,498
137 ($1,373)$701$673$218,826
138 ($1,373)$698$675$218,151
139 ($1,373)$696$677$217,474
140 ($1,373)$694$679$216,795
141 ($1,373)$692$681$216,114
142 ($1,373)$690$683$215,431
143 ($1,373)$688$685$214,745
144 ($1,373)$685$688$214,058
Year 13 - 145 ($1,373)$683$690$213,368
146 ($1,373)$681$692$212,676
147 ($1,373)$679$694$211,981
148 ($1,373)$677$696$211,285
149 ($1,373)$674$699$210,586
150 ($1,373)$672$701$209,885
151 ($1,373)$670$703$209,182
152 ($1,373)$668$705$208,477
153 ($1,373)$665$708$207,769
154 ($1,373)$663$710$207,059
155 ($1,373)$661$712$206,347
156 ($1,373)$659$714$205,632
Year 14 - 157 ($1,373)$656$717$204,916
158 ($1,373)$654$719$204,196
159 ($1,373)$652$721$203,475
160 ($1,373)$649$724$202,751
161 ($1,373)$647$726$202,026
162 ($1,373)$645$728$201,297
163 ($1,373)$642$731$200,567
164 ($1,373)$640$733$199,834
165 ($1,373)$638$735$199,098
166 ($1,373)$635$738$198,361
167 ($1,373)$633$740$197,621
168 ($1,373)$631$742$196,879
Year 15 - 169 ($1,373)$628$745$196,134
170 ($1,373)$626$747$195,387
171 ($1,373)$624$749$194,637
172 ($1,373)$621$752$193,885
173 ($1,373)$619$754$193,131
174 ($1,373)$616$757$192,375
175 ($1,373)$614$759$191,615
176 ($1,373)$612$761$190,854
177 ($1,373)$609$764$190,090
178 ($1,373)$607$766$189,324
179 ($1,373)$604$769$188,555
180 ($1,373)$602$771$187,784
Year 16 - 181 ($1,373)$599$774$187,010
182 ($1,373)$597$776$186,234
183 ($1,373)$594$779$185,455
184 ($1,373)$592$781$184,674
185 ($1,373)$589$784$183,890
186 ($1,373)$587$786$183,104
187 ($1,373)$584$789$182,315
188 ($1,373)$582$791$181,524
189 ($1,373)$579$794$180,731
190 ($1,373)$577$796$179,934
191 ($1,373)$574$799$179,136
192 ($1,373)$572$801$178,334
Year 17 - 193 ($1,373)$569$804$177,530
194 ($1,373)$567$806$176,724
195 ($1,373)$564$809$175,915
196 ($1,373)$561$812$175,103
197 ($1,373)$559$814$174,289
198 ($1,373)$556$817$173,472
199 ($1,373)$554$819$172,653
200 ($1,373)$551$822$171,831
201 ($1,373)$548$825$171,006
202 ($1,373)$546$827$170,179
203 ($1,373)$543$830$169,349
204 ($1,373)$541$833$168,516
Year 18 - 205 ($1,373)$538$835$167,681
206 ($1,373)$535$838$166,843
207 ($1,373)$533$841$166,003
208 ($1,373)$530$843$165,159
209 ($1,373)$527$846$164,314
210 ($1,373)$524$849$163,465
211 ($1,373)$522$851$162,614
212 ($1,373)$519$854$161,759
213 ($1,373)$516$857$160,903
214 ($1,373)$514$860$160,043
215 ($1,373)$511$862$159,181
216 ($1,373)$508$865$158,316
Year 19 - 217 ($1,373)$505$868$157,448
218 ($1,373)$503$871$156,578
219 ($1,373)$500$873$155,704
220 ($1,373)$497$876$154,828
221 ($1,373)$494$879$153,949
222 ($1,373)$491$882$153,068
223 ($1,373)$489$885$152,183
224 ($1,373)$486$887$151,296
225 ($1,373)$483$890$150,405
226 ($1,373)$480$893$149,512
227 ($1,373)$477$896$148,617
228 ($1,373)$474$899$147,718
Year 20 - 229 ($1,373)$471$902$146,816
230 ($1,373)$469$904$145,912
231 ($1,373)$466$907$145,004
232 ($1,373)$463$910$144,094
233 ($1,373)$460$913$143,181
234 ($1,373)$457$916$142,265
235 ($1,373)$454$919$141,346
236 ($1,373)$451$922$140,424
237 ($1,373)$448$925$139,499
238 ($1,373)$445$928$138,571
239 ($1,373)$442$931$137,640
240 ($1,373)$439$934$136,707
Year 21 - 241 ($1,373)$436$937$135,770
242 ($1,373)$433$940$134,830
243 ($1,373)$430$943$133,887
244 ($1,373)$427$946$132,942
245 ($1,373)$424$949$131,993
246 ($1,373)$421$952$131,041
247 ($1,373)$418$955$130,086
248 ($1,373)$415$958$129,128
249 ($1,373)$412$961$128,167
250 ($1,373)$409$964$127,203
251 ($1,373)$406$967$126,236
252 ($1,373)$403$970$125,266
Year 22 - 253 ($1,373)$400$973$124,293
254 ($1,373)$397$976$123,317
255 ($1,373)$394$979$122,337
256 ($1,373)$390$983$121,354
257 ($1,373)$387$986$120,369
258 ($1,373)$384$989$119,380
259 ($1,373)$381$992$118,388
260 ($1,373)$378$995$117,393
261 ($1,373)$375$998$116,394
262 ($1,373)$371$1,002$115,393
263 ($1,373)$368$1,005$114,388
264 ($1,373)$365$1,008$113,380
Year 23 - 265 ($1,373)$362$1,011$112,369
266 ($1,373)$359$1,014$111,354
267 ($1,373)$355$1,018$110,337
268 ($1,373)$352$1,021$109,316
269 ($1,373)$349$1,024$108,291
270 ($1,373)$346$1,027$107,264
271 ($1,373)$342$1,031$106,233
272 ($1,373)$339$1,034$105,199
273 ($1,373)$336$1,037$104,162
274 ($1,373)$332$1,041$103,121
275 ($1,373)$329$1,044$102,077
276 ($1,373)$326$1,047$101,030
Year 24 - 277 ($1,373)$322$1,051$99,980
278 ($1,373)$319$1,054$98,926
279 ($1,373)$316$1,057$97,868
280 ($1,373)$312$1,061$96,808
281 ($1,373)$309$1,064$95,743
282 ($1,373)$306$1,067$94,676
283 ($1,373)$302$1,071$93,605
284 ($1,373)$299$1,074$92,531
285 ($1,373)$295$1,078$91,453
286 ($1,373)$292$1,081$90,372
287 ($1,373)$288$1,085$89,287
288 ($1,373)$285$1,088$88,199
Year 25 - 289 ($1,373)$282$1,092$87,108
290 ($1,373)$278$1,095$86,012
291 ($1,373)$275$1,099$84,914
292 ($1,373)$271$1,102$83,812
293 ($1,373)$267$1,106$82,706
294 ($1,373)$264$1,109$81,597
295 ($1,373)$260$1,113$80,485
296 ($1,373)$257$1,116$79,368
297 ($1,373)$253$1,120$78,249
298 ($1,373)$250$1,123$77,125
299 ($1,373)$246$1,127$75,998
300 ($1,373)$243$1,131$74,868
Year 26 - 301 ($1,373)$239$1,134$73,734
302 ($1,373)$235$1,138$72,596
303 ($1,373)$232$1,141$71,455
304 ($1,373)$228$1,145$70,310
305 ($1,373)$224$1,149$69,161
306 ($1,373)$221$1,152$68,009
307 ($1,373)$217$1,156$66,853
308 ($1,373)$213$1,160$65,693
309 ($1,373)$210$1,163$64,530
310 ($1,373)$206$1,167$63,362
311 ($1,373)$202$1,171$62,192
312 ($1,373)$198$1,175$61,017
Year 27 - 313 ($1,373)$195$1,178$59,839
314 ($1,373)$191$1,182$58,657
315 ($1,373)$187$1,186$57,471
316 ($1,373)$183$1,190$56,281
317 ($1,373)$180$1,193$55,088
318 ($1,373)$176$1,197$53,890
319 ($1,373)$172$1,201$52,689
320 ($1,373)$168$1,205$51,484
321 ($1,373)$164$1,209$50,276
322 ($1,373)$160$1,213$49,063
323 ($1,373)$157$1,216$47,847
324 ($1,373)$153$1,220$46,626
Year 28 - 325 ($1,373)$149$1,224$45,402
326 ($1,373)$145$1,228$44,174
327 ($1,373)$141$1,232$42,942
328 ($1,373)$137$1,236$41,706
329 ($1,373)$133$1,240$40,466
330 ($1,373)$129$1,244$39,222
331 ($1,373)$125$1,248$37,974
332 ($1,373)$121$1,252$36,722
333 ($1,373)$117$1,256$35,466
334 ($1,373)$113$1,260$34,206
335 ($1,373)$109$1,264$32,942
336 ($1,373)$105$1,268$31,675
Year 29 - 337 ($1,373)$101$1,272$30,403
338 ($1,373)$97$1,276$29,127
339 ($1,373)$93$1,280$27,846
340 ($1,373)$89$1,284$26,562
341 ($1,373)$85$1,288$25,274
342 ($1,373)$81$1,292$23,982
343 ($1,373)$77$1,297$22,685
344 ($1,373)$72$1,301$21,384
345 ($1,373)$68$1,305$20,080
346 ($1,373)$64$1,309$18,771
347 ($1,373)$60$1,313$17,457
348 ($1,373)$56$1,317$16,140
Year 30 - 349 ($1,373)$52$1,322$14,818
350 ($1,373)$47$1,326$13,493
351 ($1,373)$43$1,330$12,163
352 ($1,373)$39$1,334$10,828
353 ($1,373)$35$1,339$9,490
354 ($1,373)$30$1,343$8,147
355 ($1,373)$26$1,347$6,800
356 ($1,373)$22$1,351$5,449
357 ($1,373)$17$1,356$4,093
358 ($1,373)$13$1,360$2,733
359 ($1,373)$9$1,364$1,369
360 ($1,373)$4$1,369$0
TOTALS$200,705$293,600$494,305

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.