« Back to all home prices

Mortgage Payment Schedule for a $370,000 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% ($74,000) 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
$1,401 360 $208,443 $504,443

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  $370,000
Down Payment $74,000$296,000
Year 1 - 1 ($1,401)$969$432$295,568
2 ($1,401)$968$433$295,135
3 ($1,401)$967$435$294,700
4 ($1,401)$965$436$294,264
5 ($1,401)$964$438$293,827
6 ($1,401)$962$439$293,388
7 ($1,401)$961$440$292,947
8 ($1,401)$959$442$292,506
9 ($1,401)$958$443$292,062
10 ($1,401)$957$445$291,617
11 ($1,401)$955$446$291,171
12 ($1,401)$954$448$290,724
Year 2 - 13 ($1,401)$952$449$290,275
14 ($1,401)$951$451$289,824
15 ($1,401)$949$452$289,372
16 ($1,401)$948$454$288,918
17 ($1,401)$946$455$288,463
18 ($1,401)$945$457$288,007
19 ($1,401)$943$458$287,549
20 ($1,401)$942$460$287,089
21 ($1,401)$940$461$286,628
22 ($1,401)$939$463$286,166
23 ($1,401)$937$464$285,702
24 ($1,401)$936$466$285,236
Year 3 - 25 ($1,401)$934$467$284,769
26 ($1,401)$933$469$284,301
27 ($1,401)$931$470$283,830
28 ($1,401)$930$472$283,359
29 ($1,401)$928$473$282,885
30 ($1,401)$926$475$282,411
31 ($1,401)$925$476$281,934
32 ($1,401)$923$478$281,456
33 ($1,401)$922$479$280,977
34 ($1,401)$920$481$280,496
35 ($1,401)$919$483$280,013
36 ($1,401)$917$484$279,529
Year 4 - 37 ($1,401)$915$486$279,043
38 ($1,401)$914$487$278,556
39 ($1,401)$912$489$278,067
40 ($1,401)$911$491$277,577
41 ($1,401)$909$492$277,084
42 ($1,401)$907$494$276,591
43 ($1,401)$906$495$276,095
44 ($1,401)$904$497$275,598
45 ($1,401)$903$499$275,100
46 ($1,401)$901$500$274,599
47 ($1,401)$899$502$274,097
48 ($1,401)$898$504$273,594
Year 5 - 49 ($1,401)$896$505$273,089
50 ($1,401)$894$507$272,582
51 ($1,401)$893$509$272,073
52 ($1,401)$891$510$271,563
53 ($1,401)$889$512$271,051
54 ($1,401)$888$514$270,538
55 ($1,401)$886$515$270,022
56 ($1,401)$884$517$269,505
57 ($1,401)$883$519$268,987
58 ($1,401)$881$520$268,467
59 ($1,401)$879$522$267,945
60 ($1,401)$878$524$267,421
Year 6 - 61 ($1,401)$876$525$266,895
62 ($1,401)$874$527$266,368
63 ($1,401)$872$529$265,839
64 ($1,401)$871$531$265,309
65 ($1,401)$869$532$264,776
66 ($1,401)$867$534$264,242
67 ($1,401)$865$536$263,706
68 ($1,401)$864$538$263,169
69 ($1,401)$862$539$262,630
70 ($1,401)$860$541$262,088
71 ($1,401)$858$543$261,546
72 ($1,401)$857$545$261,001
Year 7 - 73 ($1,401)$855$546$260,454
74 ($1,401)$853$548$259,906
75 ($1,401)$851$550$259,356
76 ($1,401)$849$552$258,804
77 ($1,401)$848$554$258,251
78 ($1,401)$846$555$257,695
79 ($1,401)$844$557$257,138
80 ($1,401)$842$559$256,579
81 ($1,401)$840$561$256,018
82 ($1,401)$838$563$255,455
83 ($1,401)$837$565$254,890
84 ($1,401)$835$566$254,324
Year 8 - 85 ($1,401)$833$568$253,756
86 ($1,401)$831$570$253,186
87 ($1,401)$829$572$252,613
88 ($1,401)$827$574$252,040
89 ($1,401)$825$576$251,464
90 ($1,401)$824$578$250,886
91 ($1,401)$822$580$250,306
92 ($1,401)$820$581$249,725
93 ($1,401)$818$583$249,142
94 ($1,401)$816$585$248,556
95 ($1,401)$814$587$247,969
96 ($1,401)$812$589$247,380
Year 9 - 97 ($1,401)$810$591$246,789
98 ($1,401)$808$593$246,196
99 ($1,401)$806$595$245,601
100 ($1,401)$804$597$245,004
101 ($1,401)$802$599$244,405
102 ($1,401)$800$601$243,804
103 ($1,401)$798$603$243,202
104 ($1,401)$796$605$242,597
105 ($1,401)$795$607$241,990
106 ($1,401)$793$609$241,382
107 ($1,401)$791$611$240,771
108 ($1,401)$789$613$240,158
Year 10 - 109 ($1,401)$787$615$239,543
110 ($1,401)$785$617$238,927
111 ($1,401)$782$619$238,308
112 ($1,401)$780$621$237,687
113 ($1,401)$778$623$237,064
114 ($1,401)$776$625$236,440
115 ($1,401)$774$627$235,813
116 ($1,401)$772$629$235,184
117 ($1,401)$770$631$234,553
118 ($1,401)$768$633$233,920
119 ($1,401)$766$635$233,284
120 ($1,401)$764$637$232,647
Year 11 - 121 ($1,401)$762$639$232,008
122 ($1,401)$760$641$231,367
123 ($1,401)$758$644$230,723
124 ($1,401)$756$646$230,077
125 ($1,401)$754$648$229,430
126 ($1,401)$751$650$228,780
127 ($1,401)$749$652$228,128
128 ($1,401)$747$654$227,474
129 ($1,401)$745$656$226,817
130 ($1,401)$743$658$226,159
131 ($1,401)$741$661$225,499
132 ($1,401)$739$663$224,836
Year 12 - 133 ($1,401)$736$665$224,171
134 ($1,401)$734$667$223,504
135 ($1,401)$732$669$222,835
136 ($1,401)$730$671$222,163
137 ($1,401)$728$674$221,490
138 ($1,401)$725$676$220,814
139 ($1,401)$723$678$220,136
140 ($1,401)$721$680$219,455
141 ($1,401)$719$683$218,773
142 ($1,401)$716$685$218,088
143 ($1,401)$714$687$217,401
144 ($1,401)$712$689$216,712
Year 13 - 145 ($1,401)$710$691$216,020
146 ($1,401)$707$694$215,327
147 ($1,401)$705$696$214,631
148 ($1,401)$703$698$213,932
149 ($1,401)$701$701$213,232
150 ($1,401)$698$703$212,529
151 ($1,401)$696$705$211,823
152 ($1,401)$694$708$211,116
153 ($1,401)$691$710$210,406
154 ($1,401)$689$712$209,694
155 ($1,401)$687$714$208,980
156 ($1,401)$684$717$208,263
Year 14 - 157 ($1,401)$682$719$207,544
158 ($1,401)$680$722$206,822
159 ($1,401)$677$724$206,098
160 ($1,401)$675$726$205,372
161 ($1,401)$673$729$204,643
162 ($1,401)$670$731$203,912
163 ($1,401)$668$733$203,179
164 ($1,401)$665$736$202,443
165 ($1,401)$663$738$201,705
166 ($1,401)$661$741$200,964
167 ($1,401)$658$743$200,221
168 ($1,401)$656$746$199,476
Year 15 - 169 ($1,401)$653$748$198,728
170 ($1,401)$651$750$197,977
171 ($1,401)$648$753$197,224
172 ($1,401)$646$755$196,469
173 ($1,401)$643$758$195,711
174 ($1,401)$641$760$194,951
175 ($1,401)$638$763$194,188
176 ($1,401)$636$765$193,423
177 ($1,401)$633$768$192,655
178 ($1,401)$631$770$191,885
179 ($1,401)$628$773$191,112
180 ($1,401)$626$775$190,337
Year 16 - 181 ($1,401)$623$778$189,559
182 ($1,401)$621$780$188,778
183 ($1,401)$618$783$187,995
184 ($1,401)$616$786$187,210
185 ($1,401)$613$788$186,422
186 ($1,401)$611$791$185,631
187 ($1,401)$608$793$184,838
188 ($1,401)$605$796$184,042
189 ($1,401)$603$798$183,243
190 ($1,401)$600$801$182,442
191 ($1,401)$597$804$181,639
192 ($1,401)$595$806$180,832
Year 17 - 193 ($1,401)$592$809$180,023
194 ($1,401)$590$812$179,212
195 ($1,401)$587$814$178,397
196 ($1,401)$584$817$177,580
197 ($1,401)$582$820$176,761
198 ($1,401)$579$822$175,938
199 ($1,401)$576$825$175,113
200 ($1,401)$573$828$174,285
201 ($1,401)$571$830$173,455
202 ($1,401)$568$833$172,622
203 ($1,401)$565$836$171,786
204 ($1,401)$563$839$170,947
Year 18 - 205 ($1,401)$560$841$170,106
206 ($1,401)$557$844$169,262
207 ($1,401)$554$847$168,415
208 ($1,401)$552$850$167,565
209 ($1,401)$549$852$166,713
210 ($1,401)$546$855$165,858
211 ($1,401)$543$858$164,999
212 ($1,401)$540$861$164,139
213 ($1,401)$538$864$163,275
214 ($1,401)$535$867$162,408
215 ($1,401)$532$869$161,539
216 ($1,401)$529$872$160,667
Year 19 - 217 ($1,401)$526$875$159,792
218 ($1,401)$523$878$158,914
219 ($1,401)$520$881$158,033
220 ($1,401)$518$884$157,150
221 ($1,401)$515$887$156,263
222 ($1,401)$512$889$155,373
223 ($1,401)$509$892$154,481
224 ($1,401)$506$895$153,586
225 ($1,401)$503$898$152,688
226 ($1,401)$500$901$151,786
227 ($1,401)$497$904$150,882
228 ($1,401)$494$907$149,975
Year 20 - 229 ($1,401)$491$910$149,065
230 ($1,401)$488$913$148,152
231 ($1,401)$485$916$147,236
232 ($1,401)$482$919$146,317
233 ($1,401)$479$922$145,395
234 ($1,401)$476$925$144,470
235 ($1,401)$473$928$143,542
236 ($1,401)$470$931$142,611
237 ($1,401)$467$934$141,676
238 ($1,401)$464$937$140,739
239 ($1,401)$461$940$139,799
240 ($1,401)$458$943$138,856
Year 21 - 241 ($1,401)$455$946$137,909
242 ($1,401)$452$950$136,959
243 ($1,401)$449$953$136,007
244 ($1,401)$445$956$135,051
245 ($1,401)$442$959$134,092
246 ($1,401)$439$962$133,130
247 ($1,401)$436$965$132,165
248 ($1,401)$433$968$131,196
249 ($1,401)$430$972$130,225
250 ($1,401)$426$975$129,250
251 ($1,401)$423$978$128,272
252 ($1,401)$420$981$127,291
Year 22 - 253 ($1,401)$417$984$126,307
254 ($1,401)$414$988$125,319
255 ($1,401)$410$991$124,328
256 ($1,401)$407$994$123,334
257 ($1,401)$404$997$122,337
258 ($1,401)$401$1,001$121,336
259 ($1,401)$397$1,004$120,332
260 ($1,401)$394$1,007$119,325
261 ($1,401)$391$1,010$118,315
262 ($1,401)$387$1,014$117,301
263 ($1,401)$384$1,017$116,284
264 ($1,401)$381$1,020$115,264
Year 23 - 265 ($1,401)$377$1,024$114,240
266 ($1,401)$374$1,027$113,213
267 ($1,401)$371$1,030$112,182
268 ($1,401)$367$1,034$111,149
269 ($1,401)$364$1,037$110,111
270 ($1,401)$361$1,041$109,071
271 ($1,401)$357$1,044$108,027
272 ($1,401)$354$1,047$106,979
273 ($1,401)$350$1,051$105,928
274 ($1,401)$347$1,054$104,874
275 ($1,401)$343$1,058$103,816
276 ($1,401)$340$1,061$102,755
Year 24 - 277 ($1,401)$337$1,065$101,690
278 ($1,401)$333$1,068$100,622
279 ($1,401)$330$1,072$99,550
280 ($1,401)$326$1,075$98,475
281 ($1,401)$323$1,079$97,397
282 ($1,401)$319$1,082$96,314
283 ($1,401)$315$1,086$95,228
284 ($1,401)$312$1,089$94,139
285 ($1,401)$308$1,093$93,046
286 ($1,401)$305$1,097$91,950
287 ($1,401)$301$1,100$90,850
288 ($1,401)$298$1,104$89,746
Year 25 - 289 ($1,401)$294$1,107$88,639
290 ($1,401)$290$1,111$87,528
291 ($1,401)$287$1,115$86,413
292 ($1,401)$283$1,118$85,295
293 ($1,401)$279$1,122$84,173
294 ($1,401)$276$1,126$83,047
295 ($1,401)$272$1,129$81,918
296 ($1,401)$268$1,133$80,785
297 ($1,401)$265$1,137$79,649
298 ($1,401)$261$1,140$78,508
299 ($1,401)$257$1,144$77,364
300 ($1,401)$253$1,148$76,216
Year 26 - 301 ($1,401)$250$1,152$75,065
302 ($1,401)$246$1,155$73,909
303 ($1,401)$242$1,159$72,750
304 ($1,401)$238$1,163$71,587
305 ($1,401)$234$1,167$70,420
306 ($1,401)$231$1,171$69,250
307 ($1,401)$227$1,174$68,075
308 ($1,401)$223$1,178$66,897
309 ($1,401)$219$1,182$65,715
310 ($1,401)$215$1,186$64,529
311 ($1,401)$211$1,190$63,339
312 ($1,401)$207$1,194$62,145
Year 27 - 313 ($1,401)$204$1,198$60,947
314 ($1,401)$200$1,202$59,746
315 ($1,401)$196$1,206$58,540
316 ($1,401)$192$1,210$57,331
317 ($1,401)$188$1,213$56,117
318 ($1,401)$184$1,217$54,900
319 ($1,401)$180$1,221$53,678
320 ($1,401)$176$1,225$52,453
321 ($1,401)$172$1,229$51,223
322 ($1,401)$168$1,233$49,990
323 ($1,401)$164$1,238$48,752
324 ($1,401)$160$1,242$47,511
Year 28 - 325 ($1,401)$156$1,246$46,265
326 ($1,401)$152$1,250$45,015
327 ($1,401)$147$1,254$43,762
328 ($1,401)$143$1,258$42,504
329 ($1,401)$139$1,262$41,242
330 ($1,401)$135$1,266$39,976
331 ($1,401)$131$1,270$38,705
332 ($1,401)$127$1,274$37,431
333 ($1,401)$123$1,279$36,152
334 ($1,401)$118$1,283$34,869
335 ($1,401)$114$1,287$33,582
336 ($1,401)$110$1,291$32,291
Year 29 - 337 ($1,401)$106$1,295$30,996
338 ($1,401)$102$1,300$29,696
339 ($1,401)$97$1,304$28,392
340 ($1,401)$93$1,308$27,084
341 ($1,401)$89$1,313$25,771
342 ($1,401)$84$1,317$24,454
343 ($1,401)$80$1,321$23,133
344 ($1,401)$76$1,325$21,808
345 ($1,401)$71$1,330$20,478
346 ($1,401)$67$1,334$19,144
347 ($1,401)$63$1,339$17,805
348 ($1,401)$58$1,343$16,462
Year 30 - 349 ($1,401)$54$1,347$15,115
350 ($1,401)$50$1,352$13,763
351 ($1,401)$45$1,356$12,407
352 ($1,401)$41$1,361$11,046
353 ($1,401)$36$1,365$9,681
354 ($1,401)$32$1,370$8,312
355 ($1,401)$27$1,374$6,938
356 ($1,401)$23$1,379$5,559
357 ($1,401)$18$1,383$4,176
358 ($1,401)$14$1,388$2,789
359 ($1,401)$9$1,392$1,397
360 ($1,401)$5$1,397$0
TOTALS$208,443$296,000$504,443

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.