« Back to all home prices

Mortgage Payment Schedule for a $372,000 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% ($74,400) 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
$1,412 360 $210,800 $508,400

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,186 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 #: 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 #: 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 #: 122701 | State Lic #: MC-1186
$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 #: 2890 | State Lic #: MC-3098
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $490 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.766% | Rate: 3.750% | Fees: $487 | 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 #: 424182
$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 #: 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 #: 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

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: 3.990% | Rate: 3.990% | 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 #: 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 #: 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: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.753% | Rate: 3.750% | Fees: $101 | 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  $372,000
Down Payment $74,400$297,600
Year 1 - 1 ($1,412)$980$433$297,167
2 ($1,412)$978$434$296,733
3 ($1,412)$977$435$296,298
4 ($1,412)$975$437$295,861
5 ($1,412)$974$438$295,423
6 ($1,412)$972$440$294,983
7 ($1,412)$971$441$294,542
8 ($1,412)$970$443$294,099
9 ($1,412)$968$444$293,655
10 ($1,412)$967$446$293,209
11 ($1,412)$965$447$292,762
12 ($1,412)$964$449$292,313
Year 2 - 13 ($1,412)$962$450$291,863
14 ($1,412)$961$452$291,412
15 ($1,412)$959$453$290,959
16 ($1,412)$958$454$290,504
17 ($1,412)$956$456$290,049
18 ($1,412)$955$457$289,591
19 ($1,412)$953$459$289,132
20 ($1,412)$952$460$288,672
21 ($1,412)$950$462$288,210
22 ($1,412)$949$464$287,746
23 ($1,412)$947$465$287,281
24 ($1,412)$946$467$286,814
Year 3 - 25 ($1,412)$944$468$286,346
26 ($1,412)$943$470$285,877
27 ($1,412)$941$471$285,405
28 ($1,412)$939$473$284,933
29 ($1,412)$938$474$284,458
30 ($1,412)$936$476$283,982
31 ($1,412)$935$477$283,505
32 ($1,412)$933$479$283,026
33 ($1,412)$932$481$282,545
34 ($1,412)$930$482$282,063
35 ($1,412)$928$484$281,579
36 ($1,412)$927$485$281,094
Year 4 - 37 ($1,412)$925$487$280,607
38 ($1,412)$924$489$280,119
39 ($1,412)$922$490$279,628
40 ($1,412)$920$492$279,137
41 ($1,412)$919$493$278,643
42 ($1,412)$917$495$278,148
43 ($1,412)$916$497$277,651
44 ($1,412)$914$498$277,153
45 ($1,412)$912$500$276,653
46 ($1,412)$911$502$276,152
47 ($1,412)$909$503$275,648
48 ($1,412)$907$505$275,144
Year 5 - 49 ($1,412)$906$507$274,637
50 ($1,412)$904$508$274,129
51 ($1,412)$902$510$273,619
52 ($1,412)$901$512$273,107
53 ($1,412)$899$513$272,594
54 ($1,412)$897$515$272,079
55 ($1,412)$896$517$271,563
56 ($1,412)$894$518$271,044
57 ($1,412)$892$520$270,524
58 ($1,412)$890$522$270,002
59 ($1,412)$889$523$269,479
60 ($1,412)$887$525$268,954
Year 6 - 61 ($1,412)$885$527$268,427
62 ($1,412)$884$529$267,898
63 ($1,412)$882$530$267,368
64 ($1,412)$880$532$266,836
65 ($1,412)$878$534$266,302
66 ($1,412)$877$536$265,766
67 ($1,412)$875$537$265,229
68 ($1,412)$873$539$264,690
69 ($1,412)$871$541$264,149
70 ($1,412)$869$543$263,606
71 ($1,412)$868$545$263,061
72 ($1,412)$866$546$262,515
Year 7 - 73 ($1,412)$864$548$261,967
74 ($1,412)$862$550$261,417
75 ($1,412)$860$552$260,865
76 ($1,412)$859$554$260,312
77 ($1,412)$857$555$259,756
78 ($1,412)$855$557$259,199
79 ($1,412)$853$559$258,640
80 ($1,412)$851$561$258,079
81 ($1,412)$850$563$257,517
82 ($1,412)$848$565$256,952
83 ($1,412)$846$566$256,386
84 ($1,412)$844$568$255,817
Year 8 - 85 ($1,412)$842$570$255,247
86 ($1,412)$840$572$254,675
87 ($1,412)$838$574$254,101
88 ($1,412)$836$576$253,525
89 ($1,412)$835$578$252,948
90 ($1,412)$833$580$252,368
91 ($1,412)$831$582$251,787
92 ($1,412)$829$583$251,203
93 ($1,412)$827$585$250,618
94 ($1,412)$825$587$250,031
95 ($1,412)$823$589$249,441
96 ($1,412)$821$591$248,850
Year 9 - 97 ($1,412)$819$593$248,257
98 ($1,412)$817$595$247,662
99 ($1,412)$815$597$247,065
100 ($1,412)$813$599$246,466
101 ($1,412)$811$601$245,865
102 ($1,412)$809$603$245,262
103 ($1,412)$807$605$244,657
104 ($1,412)$805$607$244,051
105 ($1,412)$803$609$243,442
106 ($1,412)$801$611$242,831
107 ($1,412)$799$613$242,218
108 ($1,412)$797$615$241,603
Year 10 - 109 ($1,412)$795$617$240,986
110 ($1,412)$793$619$240,367
111 ($1,412)$791$621$239,746
112 ($1,412)$789$623$239,123
113 ($1,412)$787$625$238,498
114 ($1,412)$785$627$237,871
115 ($1,412)$783$629$237,241
116 ($1,412)$781$631$236,610
117 ($1,412)$779$633$235,977
118 ($1,412)$777$635$235,341
119 ($1,412)$775$638$234,704
120 ($1,412)$773$640$234,064
Year 11 - 121 ($1,412)$770$642$233,422
122 ($1,412)$768$644$232,778
123 ($1,412)$766$646$232,132
124 ($1,412)$764$648$231,484
125 ($1,412)$762$650$230,834
126 ($1,412)$760$652$230,182
127 ($1,412)$758$655$229,527
128 ($1,412)$756$657$228,870
129 ($1,412)$753$659$228,212
130 ($1,412)$751$661$227,551
131 ($1,412)$749$663$226,887
132 ($1,412)$747$665$226,222
Year 12 - 133 ($1,412)$745$668$225,554
134 ($1,412)$742$670$224,885
135 ($1,412)$740$672$224,213
136 ($1,412)$738$674$223,538
137 ($1,412)$736$676$222,862
138 ($1,412)$734$679$222,183
139 ($1,412)$731$681$221,502
140 ($1,412)$729$683$220,819
141 ($1,412)$727$685$220,134
142 ($1,412)$725$688$219,446
143 ($1,412)$722$690$218,757
144 ($1,412)$720$692$218,064
Year 13 - 145 ($1,412)$718$694$217,370
146 ($1,412)$716$697$216,673
147 ($1,412)$713$699$215,974
148 ($1,412)$711$701$215,273
149 ($1,412)$709$704$214,569
150 ($1,412)$706$706$213,863
151 ($1,412)$704$708$213,155
152 ($1,412)$702$711$212,445
153 ($1,412)$699$713$211,732
154 ($1,412)$697$715$211,016
155 ($1,412)$695$718$210,299
156 ($1,412)$692$720$209,579
Year 14 - 157 ($1,412)$690$722$208,856
158 ($1,412)$687$725$208,132
159 ($1,412)$685$727$207,405
160 ($1,412)$683$730$206,675
161 ($1,412)$680$732$205,943
162 ($1,412)$678$734$205,209
163 ($1,412)$675$737$204,472
164 ($1,412)$673$739$203,733
165 ($1,412)$671$742$202,991
166 ($1,412)$668$744$202,247
167 ($1,412)$666$746$201,501
168 ($1,412)$663$749$200,752
Year 15 - 169 ($1,412)$661$751$200,000
170 ($1,412)$658$754$199,246
171 ($1,412)$656$756$198,490
172 ($1,412)$653$759$197,731
173 ($1,412)$651$761$196,970
174 ($1,412)$648$764$196,206
175 ($1,412)$646$766$195,440
176 ($1,412)$643$769$194,671
177 ($1,412)$641$771$193,899
178 ($1,412)$638$774$193,125
179 ($1,412)$636$777$192,349
180 ($1,412)$633$779$191,570
Year 16 - 181 ($1,412)$631$782$190,788
182 ($1,412)$628$784$190,004
183 ($1,412)$625$787$189,217
184 ($1,412)$623$789$188,428
185 ($1,412)$620$792$187,636
186 ($1,412)$618$795$186,841
187 ($1,412)$615$797$186,044
188 ($1,412)$612$800$185,244
189 ($1,412)$610$802$184,442
190 ($1,412)$607$805$183,637
191 ($1,412)$604$808$182,829
192 ($1,412)$602$810$182,018
Year 17 - 193 ($1,412)$599$813$181,205
194 ($1,412)$596$816$180,390
195 ($1,412)$594$818$179,571
196 ($1,412)$591$821$178,750
197 ($1,412)$588$824$177,926
198 ($1,412)$586$827$177,100
199 ($1,412)$583$829$176,270
200 ($1,412)$580$832$175,438
201 ($1,412)$577$835$174,604
202 ($1,412)$575$837$173,766
203 ($1,412)$572$840$172,926
204 ($1,412)$569$843$172,083
Year 18 - 205 ($1,412)$566$846$171,237
206 ($1,412)$564$849$170,388
207 ($1,412)$561$851$169,537
208 ($1,412)$558$854$168,683
209 ($1,412)$555$857$167,826
210 ($1,412)$552$860$166,966
211 ($1,412)$550$863$166,104
212 ($1,412)$547$865$165,238
213 ($1,412)$544$868$164,370
214 ($1,412)$541$871$163,499
215 ($1,412)$538$874$162,625
216 ($1,412)$535$877$161,748
Year 19 - 217 ($1,412)$532$880$160,868
218 ($1,412)$530$883$159,985
219 ($1,412)$527$886$159,100
220 ($1,412)$524$889$158,211
221 ($1,412)$521$891$157,320
222 ($1,412)$518$894$156,425
223 ($1,412)$515$897$155,528
224 ($1,412)$512$900$154,628
225 ($1,412)$509$903$153,724
226 ($1,412)$506$906$152,818
227 ($1,412)$503$909$151,909
228 ($1,412)$500$912$150,997
Year 20 - 229 ($1,412)$497$915$150,082
230 ($1,412)$494$918$149,163
231 ($1,412)$491$921$148,242
232 ($1,412)$488$924$147,318
233 ($1,412)$485$927$146,391
234 ($1,412)$482$930$145,460
235 ($1,412)$479$933$144,527
236 ($1,412)$476$936$143,590
237 ($1,412)$473$940$142,651
238 ($1,412)$470$943$141,708
239 ($1,412)$466$946$140,762
240 ($1,412)$463$949$139,813
Year 21 - 241 ($1,412)$460$952$138,861
242 ($1,412)$457$955$137,906
243 ($1,412)$454$958$136,948
244 ($1,412)$451$961$135,987
245 ($1,412)$448$965$135,022
246 ($1,412)$444$968$134,054
247 ($1,412)$441$971$133,083
248 ($1,412)$438$974$132,109
249 ($1,412)$435$977$131,132
250 ($1,412)$432$981$130,151
251 ($1,412)$428$984$129,167
252 ($1,412)$425$987$128,180
Year 22 - 253 ($1,412)$422$990$127,190
254 ($1,412)$419$994$126,196
255 ($1,412)$415$997$125,200
256 ($1,412)$412$1,000$124,199
257 ($1,412)$409$1,003$123,196
258 ($1,412)$406$1,007$122,189
259 ($1,412)$402$1,010$121,179
260 ($1,412)$399$1,013$120,166
261 ($1,412)$396$1,017$119,149
262 ($1,412)$392$1,020$118,129
263 ($1,412)$389$1,023$117,106
264 ($1,412)$385$1,027$116,079
Year 23 - 265 ($1,412)$382$1,030$115,049
266 ($1,412)$379$1,034$114,016
267 ($1,412)$375$1,037$112,979
268 ($1,412)$372$1,040$111,938
269 ($1,412)$368$1,044$110,895
270 ($1,412)$365$1,047$109,847
271 ($1,412)$362$1,051$108,797
272 ($1,412)$358$1,054$107,743
273 ($1,412)$355$1,058$106,685
274 ($1,412)$351$1,061$105,624
275 ($1,412)$348$1,065$104,559
276 ($1,412)$344$1,068$103,491
Year 24 - 277 ($1,412)$341$1,072$102,420
278 ($1,412)$337$1,075$101,345
279 ($1,412)$334$1,079$100,266
280 ($1,412)$330$1,082$99,184
281 ($1,412)$326$1,086$98,098
282 ($1,412)$323$1,089$97,009
283 ($1,412)$319$1,093$95,916
284 ($1,412)$316$1,096$94,819
285 ($1,412)$312$1,100$93,719
286 ($1,412)$308$1,104$92,616
287 ($1,412)$305$1,107$91,508
288 ($1,412)$301$1,111$90,397
Year 25 - 289 ($1,412)$298$1,115$89,283
290 ($1,412)$294$1,118$88,164
291 ($1,412)$290$1,122$87,042
292 ($1,412)$287$1,126$85,917
293 ($1,412)$283$1,129$84,787
294 ($1,412)$279$1,133$83,654
295 ($1,412)$275$1,137$82,517
296 ($1,412)$272$1,141$81,376
297 ($1,412)$268$1,144$80,232
298 ($1,412)$264$1,148$79,084
299 ($1,412)$260$1,152$77,932
300 ($1,412)$257$1,156$76,776
Year 26 - 301 ($1,412)$253$1,160$75,617
302 ($1,412)$249$1,163$74,454
303 ($1,412)$245$1,167$73,286
304 ($1,412)$241$1,171$72,115
305 ($1,412)$237$1,175$70,941
306 ($1,412)$234$1,179$69,762
307 ($1,412)$230$1,183$68,579
308 ($1,412)$226$1,186$67,393
309 ($1,412)$222$1,190$66,202
310 ($1,412)$218$1,194$65,008
311 ($1,412)$214$1,198$63,810
312 ($1,412)$210$1,202$62,608
Year 27 - 313 ($1,412)$206$1,206$61,402
314 ($1,412)$202$1,210$60,191
315 ($1,412)$198$1,214$58,977
316 ($1,412)$194$1,218$57,759
317 ($1,412)$190$1,222$56,537
318 ($1,412)$186$1,226$55,311
319 ($1,412)$182$1,230$54,081
320 ($1,412)$178$1,234$52,847
321 ($1,412)$174$1,238$51,608
322 ($1,412)$170$1,242$50,366
323 ($1,412)$166$1,246$49,120
324 ($1,412)$162$1,251$47,869
Year 28 - 325 ($1,412)$158$1,255$46,614
326 ($1,412)$153$1,259$45,356
327 ($1,412)$149$1,263$44,093
328 ($1,412)$145$1,267$42,826
329 ($1,412)$141$1,271$41,554
330 ($1,412)$137$1,275$40,279
331 ($1,412)$133$1,280$38,999
332 ($1,412)$128$1,284$37,715
333 ($1,412)$124$1,288$36,427
334 ($1,412)$120$1,292$35,135
335 ($1,412)$116$1,297$33,839
336 ($1,412)$111$1,301$32,538
Year 29 - 337 ($1,412)$107$1,305$31,233
338 ($1,412)$103$1,309$29,923
339 ($1,412)$98$1,314$28,609
340 ($1,412)$94$1,318$27,291
341 ($1,412)$90$1,322$25,969
342 ($1,412)$85$1,327$24,642
343 ($1,412)$81$1,331$23,311
344 ($1,412)$77$1,335$21,976
345 ($1,412)$72$1,340$20,636
346 ($1,412)$68$1,344$19,291
347 ($1,412)$64$1,349$17,943
348 ($1,412)$59$1,353$16,590
Year 30 - 349 ($1,412)$55$1,358$15,232
350 ($1,412)$50$1,362$13,870
351 ($1,412)$46$1,367$12,503
352 ($1,412)$41$1,371$11,132
353 ($1,412)$37$1,376$9,757
354 ($1,412)$32$1,380$8,377
355 ($1,412)$28$1,385$6,992
356 ($1,412)$23$1,389$5,603
357 ($1,412)$18$1,394$4,209
358 ($1,412)$14$1,398$2,811
359 ($1,412)$9$1,403$1,408
360 ($1,412)$5$1,408$0
TOTALS$210,800$297,600$508,400

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.