« 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 November 16, 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


3.95% is current rate for 30-year fixed
3.31% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,393 360 $207,967 $501,567

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 or less (zip code: 20149)


NMLS #: 1023 | State Lic #: MC-5814
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.751% | Rate: 3.750% | Fees: $23 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.764% | Rate: 3.750% | Fees: $442 | 30 day rate lock

NMLS #: 790396
$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 #: 258821
$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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.997% | Rate: 3.990% | Fees: $210 | 30 day rate lock

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

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.374% | Rate: 4.374% | 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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $259 | 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 ($1,393)$966$427$293,173
2 ($1,393)$965$428$292,745
3 ($1,393)$964$430$292,315
4 ($1,393)$962$431$291,884
5 ($1,393)$961$432$291,452
6 ($1,393)$959$434$291,018
7 ($1,393)$958$435$290,583
8 ($1,393)$957$437$290,146
9 ($1,393)$955$438$289,708
10 ($1,393)$954$440$289,268
11 ($1,393)$952$441$288,827
12 ($1,393)$951$443$288,385
Year 2 - 13 ($1,393)$949$444$287,941
14 ($1,393)$948$445$287,495
15 ($1,393)$946$447$287,048
16 ($1,393)$945$448$286,600
17 ($1,393)$943$450$286,150
18 ($1,393)$942$451$285,699
19 ($1,393)$940$453$285,246
20 ($1,393)$939$454$284,792
21 ($1,393)$937$456$284,336
22 ($1,393)$936$457$283,878
23 ($1,393)$934$459$283,420
24 ($1,393)$933$460$282,959
Year 3 - 25 ($1,393)$931$462$282,497
26 ($1,393)$930$463$282,034
27 ($1,393)$928$465$281,569
28 ($1,393)$927$466$281,103
29 ($1,393)$925$468$280,635
30 ($1,393)$924$469$280,165
31 ($1,393)$922$471$279,694
32 ($1,393)$921$473$279,222
33 ($1,393)$919$474$278,748
34 ($1,393)$918$476$278,272
35 ($1,393)$916$477$277,795
36 ($1,393)$914$479$277,316
Year 4 - 37 ($1,393)$913$480$276,835
38 ($1,393)$911$482$276,353
39 ($1,393)$910$484$275,870
40 ($1,393)$908$485$275,385
41 ($1,393)$906$487$274,898
42 ($1,393)$905$488$274,410
43 ($1,393)$903$490$273,920
44 ($1,393)$902$492$273,428
45 ($1,393)$900$493$272,935
46 ($1,393)$898$495$272,440
47 ($1,393)$897$496$271,944
48 ($1,393)$895$498$271,445
Year 5 - 49 ($1,393)$894$500$270,946
50 ($1,393)$892$501$270,444
51 ($1,393)$890$503$269,941
52 ($1,393)$889$505$269,437
53 ($1,393)$887$506$268,930
54 ($1,393)$885$508$268,422
55 ($1,393)$884$510$267,913
56 ($1,393)$882$511$267,401
57 ($1,393)$880$513$266,888
58 ($1,393)$879$515$266,373
59 ($1,393)$877$516$265,857
60 ($1,393)$875$518$265,339
Year 6 - 61 ($1,393)$873$520$264,819
62 ($1,393)$872$522$264,297
63 ($1,393)$870$523$263,774
64 ($1,393)$868$525$263,249
65 ($1,393)$867$527$262,723
66 ($1,393)$865$528$262,194
67 ($1,393)$863$530$261,664
68 ($1,393)$861$532$261,132
69 ($1,393)$860$534$260,598
70 ($1,393)$858$535$260,063
71 ($1,393)$856$537$259,526
72 ($1,393)$854$539$258,987
Year 7 - 73 ($1,393)$852$541$258,446
74 ($1,393)$851$543$257,903
75 ($1,393)$849$544$257,359
76 ($1,393)$847$546$256,813
77 ($1,393)$845$548$256,265
78 ($1,393)$844$550$255,715
79 ($1,393)$842$552$255,164
80 ($1,393)$840$553$254,611
81 ($1,393)$838$555$254,055
82 ($1,393)$836$557$253,498
83 ($1,393)$834$559$252,940
84 ($1,393)$833$561$252,379
Year 8 - 85 ($1,393)$831$562$251,816
86 ($1,393)$829$564$251,252
87 ($1,393)$827$566$250,686
88 ($1,393)$825$568$250,118
89 ($1,393)$823$570$249,548
90 ($1,393)$821$572$248,976
91 ($1,393)$820$574$248,402
92 ($1,393)$818$576$247,827
93 ($1,393)$816$577$247,249
94 ($1,393)$814$579$246,670
95 ($1,393)$812$581$246,089
96 ($1,393)$810$583$245,506
Year 9 - 97 ($1,393)$808$585$244,920
98 ($1,393)$806$587$244,333
99 ($1,393)$804$589$243,744
100 ($1,393)$802$591$243,153
101 ($1,393)$800$593$242,561
102 ($1,393)$798$595$241,966
103 ($1,393)$796$597$241,369
104 ($1,393)$795$599$240,770
105 ($1,393)$793$601$240,170
106 ($1,393)$791$603$239,567
107 ($1,393)$789$605$238,962
108 ($1,393)$787$607$238,356
Year 10 - 109 ($1,393)$785$609$237,747
110 ($1,393)$783$611$237,136
111 ($1,393)$781$613$236,524
112 ($1,393)$779$615$235,909
113 ($1,393)$777$617$235,292
114 ($1,393)$775$619$234,673
115 ($1,393)$772$621$234,053
116 ($1,393)$770$623$233,430
117 ($1,393)$768$625$232,805
118 ($1,393)$766$627$232,178
119 ($1,393)$764$629$231,549
120 ($1,393)$762$631$230,918
Year 11 - 121 ($1,393)$760$633$230,285
122 ($1,393)$758$635$229,650
123 ($1,393)$756$637$229,012
124 ($1,393)$754$639$228,373
125 ($1,393)$752$642$227,731
126 ($1,393)$750$644$227,088
127 ($1,393)$747$646$226,442
128 ($1,393)$745$648$225,794
129 ($1,393)$743$650$225,144
130 ($1,393)$741$652$224,492
131 ($1,393)$739$654$223,838
132 ($1,393)$737$656$223,181
Year 12 - 133 ($1,393)$735$659$222,523
134 ($1,393)$732$661$221,862
135 ($1,393)$730$663$221,199
136 ($1,393)$728$665$220,534
137 ($1,393)$726$667$219,867
138 ($1,393)$724$670$219,197
139 ($1,393)$722$672$218,525
140 ($1,393)$719$674$217,851
141 ($1,393)$717$676$217,175
142 ($1,393)$715$678$216,497
143 ($1,393)$713$681$215,816
144 ($1,393)$710$683$215,133
Year 13 - 145 ($1,393)$708$685$214,448
146 ($1,393)$706$687$213,761
147 ($1,393)$704$690$213,071
148 ($1,393)$701$692$212,379
149 ($1,393)$699$694$211,685
150 ($1,393)$697$696$210,989
151 ($1,393)$695$699$210,290
152 ($1,393)$692$701$209,589
153 ($1,393)$690$703$208,886
154 ($1,393)$688$706$208,180
155 ($1,393)$685$708$207,472
156 ($1,393)$683$710$206,762
Year 14 - 157 ($1,393)$681$713$206,049
158 ($1,393)$678$715$205,334
159 ($1,393)$676$717$204,617
160 ($1,393)$674$720$203,897
161 ($1,393)$671$722$203,175
162 ($1,393)$669$724$202,451
163 ($1,393)$666$727$201,724
164 ($1,393)$664$729$200,994
165 ($1,393)$662$732$200,263
166 ($1,393)$659$734$199,529
167 ($1,393)$657$736$198,792
168 ($1,393)$654$739$198,053
Year 15 - 169 ($1,393)$652$741$197,312
170 ($1,393)$649$744$196,568
171 ($1,393)$647$746$195,822
172 ($1,393)$645$749$195,074
173 ($1,393)$642$751$194,322
174 ($1,393)$640$754$193,569
175 ($1,393)$637$756$192,813
176 ($1,393)$635$759$192,054
177 ($1,393)$632$761$191,293
178 ($1,393)$630$764$190,530
179 ($1,393)$627$766$189,763
180 ($1,393)$625$769$188,995
Year 16 - 181 ($1,393)$622$771$188,224
182 ($1,393)$620$774$187,450
183 ($1,393)$617$776$186,674
184 ($1,393)$614$779$185,895
185 ($1,393)$612$781$185,114
186 ($1,393)$609$784$184,330
187 ($1,393)$607$786$183,543
188 ($1,393)$604$789$182,754
189 ($1,393)$602$792$181,963
190 ($1,393)$599$794$181,168
191 ($1,393)$596$797$180,371
192 ($1,393)$594$800$179,572
Year 17 - 193 ($1,393)$591$802$178,770
194 ($1,393)$588$805$177,965
195 ($1,393)$586$807$177,157
196 ($1,393)$583$810$176,347
197 ($1,393)$580$813$175,535
198 ($1,393)$578$815$174,719
199 ($1,393)$575$818$173,901
200 ($1,393)$572$821$173,080
201 ($1,393)$570$824$172,257
202 ($1,393)$567$826$171,430
203 ($1,393)$564$829$170,602
204 ($1,393)$562$832$169,770
Year 18 - 205 ($1,393)$559$834$168,935
206 ($1,393)$556$837$168,098
207 ($1,393)$553$840$167,258
208 ($1,393)$551$843$166,416
209 ($1,393)$548$845$165,570
210 ($1,393)$545$848$164,722
211 ($1,393)$542$851$163,871
212 ($1,393)$539$854$163,017
213 ($1,393)$537$857$162,160
214 ($1,393)$534$859$161,301
215 ($1,393)$531$862$160,439
216 ($1,393)$528$865$159,574
Year 19 - 217 ($1,393)$525$868$158,706
218 ($1,393)$522$871$157,835
219 ($1,393)$520$874$156,961
220 ($1,393)$517$877$156,085
221 ($1,393)$514$879$155,205
222 ($1,393)$511$882$154,323
223 ($1,393)$508$885$153,437
224 ($1,393)$505$888$152,549
225 ($1,393)$502$891$151,658
226 ($1,393)$499$894$150,764
227 ($1,393)$496$897$149,867
228 ($1,393)$493$900$148,967
Year 20 - 229 ($1,393)$490$903$148,064
230 ($1,393)$487$906$147,158
231 ($1,393)$484$909$146,250
232 ($1,393)$481$912$145,338
233 ($1,393)$478$915$144,423
234 ($1,393)$475$918$143,505
235 ($1,393)$472$921$142,584
236 ($1,393)$469$924$141,660
237 ($1,393)$466$927$140,733
238 ($1,393)$463$930$139,803
239 ($1,393)$460$933$138,870
240 ($1,393)$457$936$137,934
Year 21 - 241 ($1,393)$454$939$136,995
242 ($1,393)$451$942$136,053
243 ($1,393)$448$945$135,107
244 ($1,393)$445$949$134,159
245 ($1,393)$442$952$133,207
246 ($1,393)$438$955$132,252
247 ($1,393)$435$958$131,294
248 ($1,393)$432$961$130,333
249 ($1,393)$429$964$129,369
250 ($1,393)$426$967$128,402
251 ($1,393)$423$971$127,431
252 ($1,393)$419$974$126,457
Year 22 - 253 ($1,393)$416$977$125,480
254 ($1,393)$413$980$124,500
255 ($1,393)$410$983$123,517
256 ($1,393)$407$987$122,530
257 ($1,393)$403$990$121,540
258 ($1,393)$400$993$120,547
259 ($1,393)$397$996$119,551
260 ($1,393)$394$1,000$118,551
261 ($1,393)$390$1,003$117,548
262 ($1,393)$387$1,006$116,542
263 ($1,393)$384$1,010$115,532
264 ($1,393)$380$1,013$114,519
Year 23 - 265 ($1,393)$377$1,016$113,503
266 ($1,393)$374$1,020$112,483
267 ($1,393)$370$1,023$111,460
268 ($1,393)$367$1,026$110,434
269 ($1,393)$364$1,030$109,404
270 ($1,393)$360$1,033$108,371
271 ($1,393)$357$1,037$107,334
272 ($1,393)$353$1,040$106,294
273 ($1,393)$350$1,043$105,251
274 ($1,393)$346$1,047$104,204
275 ($1,393)$343$1,050$103,154
276 ($1,393)$340$1,054$102,100
Year 24 - 277 ($1,393)$336$1,057$101,043
278 ($1,393)$333$1,061$99,983
279 ($1,393)$329$1,064$98,918
280 ($1,393)$326$1,068$97,851
281 ($1,393)$322$1,071$96,780
282 ($1,393)$319$1,075$95,705
283 ($1,393)$315$1,078$94,627
284 ($1,393)$311$1,082$93,545
285 ($1,393)$308$1,085$92,460
286 ($1,393)$304$1,089$91,371
287 ($1,393)$301$1,092$90,278
288 ($1,393)$297$1,096$89,182
Year 25 - 289 ($1,393)$294$1,100$88,083
290 ($1,393)$290$1,103$86,979
291 ($1,393)$286$1,107$85,872
292 ($1,393)$283$1,111$84,762
293 ($1,393)$279$1,114$83,647
294 ($1,393)$275$1,118$82,530
295 ($1,393)$272$1,122$81,408
296 ($1,393)$268$1,125$80,283
297 ($1,393)$264$1,129$79,154
298 ($1,393)$261$1,133$78,021
299 ($1,393)$257$1,136$76,885
300 ($1,393)$253$1,140$75,744
Year 26 - 301 ($1,393)$249$1,144$74,601
302 ($1,393)$246$1,148$73,453
303 ($1,393)$242$1,151$72,301
304 ($1,393)$238$1,155$71,146
305 ($1,393)$234$1,159$69,987
306 ($1,393)$230$1,163$68,824
307 ($1,393)$227$1,167$67,658
308 ($1,393)$223$1,171$66,487
309 ($1,393)$219$1,174$65,313
310 ($1,393)$215$1,178$64,134
311 ($1,393)$211$1,182$62,952
312 ($1,393)$207$1,186$61,766
Year 27 - 313 ($1,393)$203$1,190$60,576
314 ($1,393)$199$1,194$59,382
315 ($1,393)$195$1,198$58,185
316 ($1,393)$192$1,202$56,983
317 ($1,393)$188$1,206$55,777
318 ($1,393)$184$1,210$54,568
319 ($1,393)$180$1,214$53,354
320 ($1,393)$176$1,218$52,136
321 ($1,393)$172$1,222$50,915
322 ($1,393)$168$1,226$49,689
323 ($1,393)$164$1,230$48,459
324 ($1,393)$160$1,234$47,226
Year 28 - 325 ($1,393)$155$1,238$45,988
326 ($1,393)$151$1,242$44,746
327 ($1,393)$147$1,246$43,500
328 ($1,393)$143$1,250$42,250
329 ($1,393)$139$1,254$40,996
330 ($1,393)$135$1,258$39,738
331 ($1,393)$131$1,262$38,475
332 ($1,393)$127$1,267$37,209
333 ($1,393)$122$1,271$35,938
334 ($1,393)$118$1,275$34,663
335 ($1,393)$114$1,279$33,384
336 ($1,393)$110$1,283$32,100
Year 29 - 337 ($1,393)$106$1,288$30,813
338 ($1,393)$101$1,292$29,521
339 ($1,393)$97$1,296$28,225
340 ($1,393)$93$1,300$26,925
341 ($1,393)$89$1,305$25,620
342 ($1,393)$84$1,309$24,311
343 ($1,393)$80$1,313$22,998
344 ($1,393)$76$1,318$21,680
345 ($1,393)$71$1,322$20,358
346 ($1,393)$67$1,326$19,032
347 ($1,393)$63$1,331$17,702
348 ($1,393)$58$1,335$16,367
Year 30 - 349 ($1,393)$54$1,339$15,027
350 ($1,393)$49$1,344$13,683
351 ($1,393)$45$1,348$12,335
352 ($1,393)$41$1,353$10,983
353 ($1,393)$36$1,357$9,626
354 ($1,393)$32$1,362$8,264
355 ($1,393)$27$1,366$6,898
356 ($1,393)$23$1,371$5,527
357 ($1,393)$18$1,375$4,152
358 ($1,393)$14$1,380$2,773
359 ($1,393)$9$1,384$1,389
360 ($1,393)$5$1,389$0
TOTALS$207,967$293,600$501,567

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.