« Back to all home prices

Mortgage Payment Schedule for a $368,000 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% ($73,600) 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
$1,377 360 $201,252 $495,652

Mortgage Providers

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


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.639% | Rate: 3.625% | Fees: $445 | 30 day rate lock

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 #: 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 #: 258821
$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 #: 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

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.029% | Rate: 4.000% | Fees: $870 | 45 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
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  $368,000
Down Payment $73,600$294,400
Year 1 - 1 ($1,377)$940$437$293,963
2 ($1,377)$938$439$293,524
3 ($1,377)$937$440$293,084
4 ($1,377)$935$441$292,643
5 ($1,377)$934$443$292,200
6 ($1,377)$933$444$291,756
7 ($1,377)$931$446$291,310
8 ($1,377)$930$447$290,863
9 ($1,377)$928$448$290,415
10 ($1,377)$927$450$289,965
11 ($1,377)$925$451$289,513
12 ($1,377)$924$453$289,061
Year 2 - 13 ($1,377)$923$454$288,606
14 ($1,377)$921$456$288,151
15 ($1,377)$920$457$287,694
16 ($1,377)$918$459$287,235
17 ($1,377)$917$460$286,775
18 ($1,377)$915$462$286,314
19 ($1,377)$914$463$285,851
20 ($1,377)$912$464$285,386
21 ($1,377)$911$466$284,920
22 ($1,377)$909$467$284,453
23 ($1,377)$908$469$283,984
24 ($1,377)$906$470$283,513
Year 3 - 25 ($1,377)$905$472$283,041
26 ($1,377)$903$473$282,568
27 ($1,377)$902$475$282,093
28 ($1,377)$900$476$281,617
29 ($1,377)$899$478$281,139
30 ($1,377)$897$480$280,659
31 ($1,377)$896$481$280,178
32 ($1,377)$894$483$279,695
33 ($1,377)$893$484$279,211
34 ($1,377)$891$486$278,726
35 ($1,377)$890$487$278,238
36 ($1,377)$888$489$277,750
Year 4 - 37 ($1,377)$886$490$277,259
38 ($1,377)$885$492$276,767
39 ($1,377)$883$493$276,274
40 ($1,377)$882$495$275,779
41 ($1,377)$880$497$275,282
42 ($1,377)$879$498$274,784
43 ($1,377)$877$500$274,284
44 ($1,377)$875$501$273,783
45 ($1,377)$874$503$273,280
46 ($1,377)$872$505$272,775
47 ($1,377)$871$506$272,269
48 ($1,377)$869$508$271,761
Year 5 - 49 ($1,377)$867$509$271,252
50 ($1,377)$866$511$270,741
51 ($1,377)$864$513$270,228
52 ($1,377)$862$514$269,714
53 ($1,377)$861$516$269,198
54 ($1,377)$859$518$268,680
55 ($1,377)$858$519$268,161
56 ($1,377)$856$521$267,640
57 ($1,377)$854$523$267,117
58 ($1,377)$853$524$266,593
59 ($1,377)$851$526$266,067
60 ($1,377)$849$528$265,540
Year 6 - 61 ($1,377)$848$529$265,010
62 ($1,377)$846$531$264,479
63 ($1,377)$844$533$263,947
64 ($1,377)$842$534$263,412
65 ($1,377)$841$536$262,876
66 ($1,377)$839$538$262,338
67 ($1,377)$837$540$261,799
68 ($1,377)$836$541$261,258
69 ($1,377)$834$543$260,715
70 ($1,377)$832$545$260,170
71 ($1,377)$830$546$259,624
72 ($1,377)$829$548$259,075
Year 7 - 73 ($1,377)$827$550$258,525
74 ($1,377)$825$552$257,974
75 ($1,377)$823$553$257,420
76 ($1,377)$822$555$256,865
77 ($1,377)$820$557$256,308
78 ($1,377)$818$559$255,749
79 ($1,377)$816$561$255,189
80 ($1,377)$814$562$254,626
81 ($1,377)$813$564$254,062
82 ($1,377)$811$566$253,496
83 ($1,377)$809$568$252,929
84 ($1,377)$807$570$252,359
Year 8 - 85 ($1,377)$805$571$251,788
86 ($1,377)$804$573$251,215
87 ($1,377)$802$575$250,640
88 ($1,377)$800$577$250,063
89 ($1,377)$798$579$249,484
90 ($1,377)$796$581$248,903
91 ($1,377)$794$582$248,321
92 ($1,377)$793$584$247,737
93 ($1,377)$791$586$247,151
94 ($1,377)$789$588$246,563
95 ($1,377)$787$590$245,973
96 ($1,377)$785$592$245,381
Year 9 - 97 ($1,377)$783$594$244,787
98 ($1,377)$781$596$244,192
99 ($1,377)$779$597$243,594
100 ($1,377)$777$599$242,995
101 ($1,377)$776$601$242,394
102 ($1,377)$774$603$241,791
103 ($1,377)$772$605$241,186
104 ($1,377)$770$607$240,579
105 ($1,377)$768$609$239,970
106 ($1,377)$766$611$239,359
107 ($1,377)$764$613$238,746
108 ($1,377)$762$615$238,131
Year 10 - 109 ($1,377)$760$617$237,514
110 ($1,377)$758$619$236,896
111 ($1,377)$756$621$236,275
112 ($1,377)$754$623$235,652
113 ($1,377)$752$625$235,027
114 ($1,377)$750$627$234,401
115 ($1,377)$748$629$233,772
116 ($1,377)$746$631$233,141
117 ($1,377)$744$633$232,509
118 ($1,377)$742$635$231,874
119 ($1,377)$740$637$231,237
120 ($1,377)$738$639$230,598
Year 11 - 121 ($1,377)$736$641$229,958
122 ($1,377)$734$643$229,315
123 ($1,377)$732$645$228,670
124 ($1,377)$730$647$228,023
125 ($1,377)$728$649$227,374
126 ($1,377)$726$651$226,723
127 ($1,377)$724$653$226,070
128 ($1,377)$722$655$225,414
129 ($1,377)$719$657$224,757
130 ($1,377)$717$659$224,097
131 ($1,377)$715$662$223,436
132 ($1,377)$713$664$222,772
Year 12 - 133 ($1,377)$711$666$222,106
134 ($1,377)$709$668$221,438
135 ($1,377)$707$670$220,768
136 ($1,377)$705$672$220,096
137 ($1,377)$702$674$219,422
138 ($1,377)$700$676$218,745
139 ($1,377)$698$679$218,067
140 ($1,377)$696$681$217,386
141 ($1,377)$694$683$216,703
142 ($1,377)$692$685$216,018
143 ($1,377)$689$687$215,330
144 ($1,377)$687$690$214,641
Year 13 - 145 ($1,377)$685$692$213,949
146 ($1,377)$683$694$213,255
147 ($1,377)$681$696$212,559
148 ($1,377)$678$698$211,861
149 ($1,377)$676$701$211,160
150 ($1,377)$674$703$210,457
151 ($1,377)$672$705$209,752
152 ($1,377)$669$707$209,045
153 ($1,377)$667$710$208,335
154 ($1,377)$665$712$207,623
155 ($1,377)$663$714$206,909
156 ($1,377)$660$716$206,193
Year 14 - 157 ($1,377)$658$719$205,474
158 ($1,377)$656$721$204,753
159 ($1,377)$654$723$204,030
160 ($1,377)$651$726$203,304
161 ($1,377)$649$728$202,576
162 ($1,377)$647$730$201,846
163 ($1,377)$644$733$201,113
164 ($1,377)$642$735$200,378
165 ($1,377)$640$737$199,641
166 ($1,377)$637$740$198,901
167 ($1,377)$635$742$198,159
168 ($1,377)$632$744$197,415
Year 15 - 169 ($1,377)$630$747$196,668
170 ($1,377)$628$749$195,919
171 ($1,377)$625$752$195,168
172 ($1,377)$623$754$194,414
173 ($1,377)$621$756$193,657
174 ($1,377)$618$759$192,899
175 ($1,377)$616$761$192,138
176 ($1,377)$613$764$191,374
177 ($1,377)$611$766$190,608
178 ($1,377)$608$768$189,840
179 ($1,377)$606$771$189,069
180 ($1,377)$603$773$188,295
Year 16 - 181 ($1,377)$601$776$187,519
182 ($1,377)$598$778$186,741
183 ($1,377)$596$781$185,960
184 ($1,377)$594$783$185,177
185 ($1,377)$591$786$184,391
186 ($1,377)$589$788$183,603
187 ($1,377)$586$791$182,812
188 ($1,377)$583$793$182,019
189 ($1,377)$581$796$181,223
190 ($1,377)$578$798$180,425
191 ($1,377)$576$801$179,624
192 ($1,377)$573$804$178,820
Year 17 - 193 ($1,377)$571$806$178,014
194 ($1,377)$568$809$177,205
195 ($1,377)$566$811$176,394
196 ($1,377)$563$814$175,580
197 ($1,377)$560$816$174,764
198 ($1,377)$558$819$173,945
199 ($1,377)$555$822$173,123
200 ($1,377)$553$824$172,299
201 ($1,377)$550$827$171,472
202 ($1,377)$547$830$170,643
203 ($1,377)$545$832$169,810
204 ($1,377)$542$835$168,976
Year 18 - 205 ($1,377)$539$837$168,138
206 ($1,377)$537$840$167,298
207 ($1,377)$534$843$166,455
208 ($1,377)$531$846$165,609
209 ($1,377)$529$848$164,761
210 ($1,377)$526$851$163,910
211 ($1,377)$523$854$163,057
212 ($1,377)$520$856$162,200
213 ($1,377)$518$859$161,341
214 ($1,377)$515$862$160,479
215 ($1,377)$512$865$159,615
216 ($1,377)$509$867$158,747
Year 19 - 217 ($1,377)$507$870$157,877
218 ($1,377)$504$873$157,004
219 ($1,377)$501$876$156,129
220 ($1,377)$498$879$155,250
221 ($1,377)$496$881$154,369
222 ($1,377)$493$884$153,485
223 ($1,377)$490$887$152,598
224 ($1,377)$487$890$151,708
225 ($1,377)$484$893$150,815
226 ($1,377)$481$895$149,920
227 ($1,377)$478$898$149,021
228 ($1,377)$476$901$148,120
Year 20 - 229 ($1,377)$473$904$147,216
230 ($1,377)$470$907$146,309
231 ($1,377)$467$910$145,399
232 ($1,377)$464$913$144,487
233 ($1,377)$461$916$143,571
234 ($1,377)$458$919$142,652
235 ($1,377)$455$922$141,731
236 ($1,377)$452$924$140,807
237 ($1,377)$449$927$139,879
238 ($1,377)$446$930$138,949
239 ($1,377)$443$933$138,015
240 ($1,377)$440$936$137,079
Year 21 - 241 ($1,377)$438$939$136,140
242 ($1,377)$435$942$135,198
243 ($1,377)$432$945$134,252
244 ($1,377)$428$948$133,304
245 ($1,377)$425$951$132,353
246 ($1,377)$422$954$131,398
247 ($1,377)$419$957$130,441
248 ($1,377)$416$960$129,480
249 ($1,377)$413$964$128,517
250 ($1,377)$410$967$127,550
251 ($1,377)$407$970$126,580
252 ($1,377)$404$973$125,608
Year 22 - 253 ($1,377)$401$976$124,632
254 ($1,377)$398$979$123,653
255 ($1,377)$395$982$122,670
256 ($1,377)$392$985$121,685
257 ($1,377)$388$988$120,697
258 ($1,377)$385$992$119,705
259 ($1,377)$382$995$118,710
260 ($1,377)$379$998$117,712
261 ($1,377)$376$1,001$116,711
262 ($1,377)$373$1,004$115,707
263 ($1,377)$369$1,008$114,699
264 ($1,377)$366$1,011$113,689
Year 23 - 265 ($1,377)$363$1,014$112,675
266 ($1,377)$360$1,017$111,658
267 ($1,377)$356$1,020$110,637
268 ($1,377)$353$1,024$109,613
269 ($1,377)$350$1,027$108,587
270 ($1,377)$347$1,030$107,556
271 ($1,377)$343$1,034$106,523
272 ($1,377)$340$1,037$105,486
273 ($1,377)$337$1,040$104,446
274 ($1,377)$333$1,043$103,402
275 ($1,377)$330$1,047$102,356
276 ($1,377)$327$1,050$101,305
Year 24 - 277 ($1,377)$323$1,053$100,252
278 ($1,377)$320$1,057$99,195
279 ($1,377)$317$1,060$98,135
280 ($1,377)$313$1,064$97,071
281 ($1,377)$310$1,067$96,004
282 ($1,377)$306$1,070$94,934
283 ($1,377)$303$1,074$93,860
284 ($1,377)$300$1,077$92,783
285 ($1,377)$296$1,081$91,702
286 ($1,377)$293$1,084$90,618
287 ($1,377)$289$1,088$89,530
288 ($1,377)$286$1,091$88,439
Year 25 - 289 ($1,377)$282$1,095$87,345
290 ($1,377)$279$1,098$86,247
291 ($1,377)$275$1,102$85,145
292 ($1,377)$272$1,105$84,040
293 ($1,377)$268$1,109$82,932
294 ($1,377)$265$1,112$81,820
295 ($1,377)$261$1,116$80,704
296 ($1,377)$258$1,119$79,585
297 ($1,377)$254$1,123$78,462
298 ($1,377)$250$1,126$77,335
299 ($1,377)$247$1,130$76,205
300 ($1,377)$243$1,134$75,072
Year 26 - 301 ($1,377)$240$1,137$73,935
302 ($1,377)$236$1,141$72,794
303 ($1,377)$232$1,144$71,649
304 ($1,377)$229$1,148$70,501
305 ($1,377)$225$1,152$69,349
306 ($1,377)$221$1,155$68,194
307 ($1,377)$218$1,159$67,035
308 ($1,377)$214$1,163$65,872
309 ($1,377)$210$1,167$64,705
310 ($1,377)$207$1,170$63,535
311 ($1,377)$203$1,174$62,361
312 ($1,377)$199$1,178$61,183
Year 27 - 313 ($1,377)$195$1,182$60,002
314 ($1,377)$192$1,185$58,816
315 ($1,377)$188$1,189$57,627
316 ($1,377)$184$1,193$56,434
317 ($1,377)$180$1,197$55,238
318 ($1,377)$176$1,201$54,037
319 ($1,377)$172$1,204$52,833
320 ($1,377)$169$1,208$51,625
321 ($1,377)$165$1,212$50,413
322 ($1,377)$161$1,216$49,197
323 ($1,377)$157$1,220$47,977
324 ($1,377)$153$1,224$46,753
Year 28 - 325 ($1,377)$149$1,228$45,526
326 ($1,377)$145$1,232$44,294
327 ($1,377)$141$1,235$43,059
328 ($1,377)$137$1,239$41,819
329 ($1,377)$133$1,243$40,576
330 ($1,377)$130$1,247$39,329
331 ($1,377)$126$1,251$38,077
332 ($1,377)$122$1,255$36,822
333 ($1,377)$118$1,259$35,563
334 ($1,377)$114$1,263$34,300
335 ($1,377)$109$1,267$33,032
336 ($1,377)$105$1,271$31,761
Year 29 - 337 ($1,377)$101$1,275$30,485
338 ($1,377)$97$1,280$29,206
339 ($1,377)$93$1,284$27,922
340 ($1,377)$89$1,288$26,635
341 ($1,377)$85$1,292$25,343
342 ($1,377)$81$1,296$24,047
343 ($1,377)$77$1,300$22,747
344 ($1,377)$73$1,304$21,443
345 ($1,377)$68$1,308$20,134
346 ($1,377)$64$1,313$18,822
347 ($1,377)$60$1,317$17,505
348 ($1,377)$56$1,321$16,184
Year 30 - 349 ($1,377)$52$1,325$14,859
350 ($1,377)$47$1,329$13,529
351 ($1,377)$43$1,334$12,196
352 ($1,377)$39$1,338$10,858
353 ($1,377)$35$1,342$9,516
354 ($1,377)$30$1,346$8,169
355 ($1,377)$26$1,351$6,819
356 ($1,377)$22$1,355$5,464
357 ($1,377)$17$1,359$4,104
358 ($1,377)$13$1,364$2,740
359 ($1,377)$9$1,368$1,372
360 ($1,377)$4$1,372$0
TOTALS$201,252$294,400$495,652

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.