« Back to all home prices

Mortgage Payment Schedule for a $373,000 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 October 12, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($74,600) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.21% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,409 360 $208,900 $507,300

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,181 or less (zip code: 20149)


NMLS #: 1023
$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 #: 3232 | State Lic #: MC-1532
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.750% | Rate: 3.750% | Fees: $0 | 40 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 #: 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

$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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.887% | Rate: 3.875% | Fees: $377 | 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 #: 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

$1,158 /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: 3.769% | Rate: 3.750% | Fees: $595 | 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  $373,000
Down Payment $74,600$298,400
Year 1 - 1 ($1,409)$972$437$297,963
2 ($1,409)$971$438$297,525
3 ($1,409)$969$440$297,085
4 ($1,409)$968$441$296,644
5 ($1,409)$967$443$296,201
6 ($1,409)$965$444$295,757
7 ($1,409)$964$445$295,312
8 ($1,409)$962$447$294,865
9 ($1,409)$961$448$294,416
10 ($1,409)$959$450$293,967
11 ($1,409)$958$451$293,515
12 ($1,409)$956$453$293,062
Year 2 - 13 ($1,409)$955$454$292,608
14 ($1,409)$953$456$292,152
15 ($1,409)$952$457$291,695
16 ($1,409)$950$459$291,236
17 ($1,409)$949$460$290,776
18 ($1,409)$947$462$290,315
19 ($1,409)$946$463$289,851
20 ($1,409)$944$465$289,387
21 ($1,409)$943$466$288,920
22 ($1,409)$941$468$288,453
23 ($1,409)$940$469$287,983
24 ($1,409)$938$471$287,512
Year 3 - 25 ($1,409)$937$472$287,040
26 ($1,409)$935$474$286,566
27 ($1,409)$934$475$286,091
28 ($1,409)$932$477$285,614
29 ($1,409)$931$479$285,135
30 ($1,409)$929$480$284,655
31 ($1,409)$928$482$284,173
32 ($1,409)$926$483$283,690
33 ($1,409)$924$485$283,205
34 ($1,409)$923$486$282,719
35 ($1,409)$921$488$282,231
36 ($1,409)$920$490$281,741
Year 4 - 37 ($1,409)$918$491$281,250
38 ($1,409)$916$493$280,758
39 ($1,409)$915$494$280,263
40 ($1,409)$913$496$279,767
41 ($1,409)$912$498$279,270
42 ($1,409)$910$499$278,770
43 ($1,409)$908$501$278,270
44 ($1,409)$907$502$277,767
45 ($1,409)$905$504$277,263
46 ($1,409)$903$506$276,757
47 ($1,409)$902$507$276,250
48 ($1,409)$900$509$275,741
Year 5 - 49 ($1,409)$898$511$275,230
50 ($1,409)$897$512$274,718
51 ($1,409)$895$514$274,204
52 ($1,409)$893$516$273,688
53 ($1,409)$892$517$273,170
54 ($1,409)$890$519$272,651
55 ($1,409)$888$521$272,131
56 ($1,409)$887$522$271,608
57 ($1,409)$885$524$271,084
58 ($1,409)$883$526$270,558
59 ($1,409)$882$528$270,030
60 ($1,409)$880$529$269,501
Year 6 - 61 ($1,409)$878$531$268,970
62 ($1,409)$876$533$268,437
63 ($1,409)$875$535$267,903
64 ($1,409)$873$536$267,367
65 ($1,409)$871$538$266,829
66 ($1,409)$869$540$266,289
67 ($1,409)$868$542$265,747
68 ($1,409)$866$543$265,204
69 ($1,409)$864$545$264,659
70 ($1,409)$862$547$264,112
71 ($1,409)$861$549$263,564
72 ($1,409)$859$550$263,013
Year 7 - 73 ($1,409)$857$552$262,461
74 ($1,409)$855$554$261,907
75 ($1,409)$853$556$261,351
76 ($1,409)$852$558$260,794
77 ($1,409)$850$559$260,234
78 ($1,409)$848$561$259,673
79 ($1,409)$846$563$259,110
80 ($1,409)$844$565$258,545
81 ($1,409)$842$567$257,978
82 ($1,409)$841$569$257,410
83 ($1,409)$839$570$256,839
84 ($1,409)$837$572$256,267
Year 8 - 85 ($1,409)$835$574$255,693
86 ($1,409)$833$576$255,117
87 ($1,409)$831$578$254,539
88 ($1,409)$829$580$253,959
89 ($1,409)$827$582$253,377
90 ($1,409)$826$584$252,794
91 ($1,409)$824$585$252,208
92 ($1,409)$822$587$251,621
93 ($1,409)$820$589$251,032
94 ($1,409)$818$591$250,440
95 ($1,409)$816$593$249,847
96 ($1,409)$814$595$249,252
Year 9 - 97 ($1,409)$812$597$248,655
98 ($1,409)$810$599$248,056
99 ($1,409)$808$601$247,455
100 ($1,409)$806$603$246,852
101 ($1,409)$804$605$246,248
102 ($1,409)$802$607$245,641
103 ($1,409)$800$609$245,032
104 ($1,409)$798$611$244,421
105 ($1,409)$796$613$243,808
106 ($1,409)$794$615$243,194
107 ($1,409)$792$617$242,577
108 ($1,409)$790$619$241,958
Year 10 - 109 ($1,409)$788$621$241,337
110 ($1,409)$786$623$240,714
111 ($1,409)$784$625$240,090
112 ($1,409)$782$627$239,463
113 ($1,409)$780$629$238,834
114 ($1,409)$778$631$238,203
115 ($1,409)$776$633$237,570
116 ($1,409)$774$635$236,935
117 ($1,409)$772$637$236,298
118 ($1,409)$770$639$235,658
119 ($1,409)$768$641$235,017
120 ($1,409)$766$643$234,374
Year 11 - 121 ($1,409)$764$646$233,728
122 ($1,409)$762$648$233,081
123 ($1,409)$759$650$232,431
124 ($1,409)$757$652$231,779
125 ($1,409)$755$654$231,125
126 ($1,409)$753$656$230,469
127 ($1,409)$751$658$229,811
128 ($1,409)$749$660$229,150
129 ($1,409)$747$663$228,488
130 ($1,409)$744$665$227,823
131 ($1,409)$742$667$227,156
132 ($1,409)$740$669$226,487
Year 12 - 133 ($1,409)$738$671$225,816
134 ($1,409)$736$673$225,143
135 ($1,409)$734$676$224,467
136 ($1,409)$731$678$223,789
137 ($1,409)$729$680$223,109
138 ($1,409)$727$682$222,427
139 ($1,409)$725$684$221,743
140 ($1,409)$723$687$221,056
141 ($1,409)$720$689$220,367
142 ($1,409)$718$691$219,676
143 ($1,409)$716$693$218,983
144 ($1,409)$714$696$218,287
Year 13 - 145 ($1,409)$711$698$217,589
146 ($1,409)$709$700$216,889
147 ($1,409)$707$702$216,186
148 ($1,409)$704$705$215,482
149 ($1,409)$702$707$214,775
150 ($1,409)$700$709$214,065
151 ($1,409)$697$712$213,354
152 ($1,409)$695$714$212,640
153 ($1,409)$693$716$211,923
154 ($1,409)$691$719$211,205
155 ($1,409)$688$721$210,484
156 ($1,409)$686$723$209,760
Year 14 - 157 ($1,409)$683$726$209,035
158 ($1,409)$681$728$208,307
159 ($1,409)$679$730$207,576
160 ($1,409)$676$733$206,843
161 ($1,409)$674$735$206,108
162 ($1,409)$672$738$205,370
163 ($1,409)$669$740$204,630
164 ($1,409)$667$742$203,888
165 ($1,409)$664$745$203,143
166 ($1,409)$662$747$202,396
167 ($1,409)$659$750$201,646
168 ($1,409)$657$752$200,894
Year 15 - 169 ($1,409)$655$755$200,140
170 ($1,409)$652$757$199,383
171 ($1,409)$650$760$198,623
172 ($1,409)$647$762$197,861
173 ($1,409)$645$764$197,097
174 ($1,409)$642$767$196,330
175 ($1,409)$640$769$195,560
176 ($1,409)$637$772$194,788
177 ($1,409)$635$774$194,014
178 ($1,409)$632$777$193,237
179 ($1,409)$630$780$192,457
180 ($1,409)$627$782$191,675
Year 16 - 181 ($1,409)$625$785$190,890
182 ($1,409)$622$787$190,103
183 ($1,409)$619$790$189,313
184 ($1,409)$617$792$188,521
185 ($1,409)$614$795$187,726
186 ($1,409)$612$797$186,929
187 ($1,409)$609$800$186,129
188 ($1,409)$606$803$185,326
189 ($1,409)$604$805$184,521
190 ($1,409)$601$808$183,713
191 ($1,409)$599$811$182,902
192 ($1,409)$596$813$182,089
Year 17 - 193 ($1,409)$593$816$181,273
194 ($1,409)$591$819$180,455
195 ($1,409)$588$821$179,633
196 ($1,409)$585$824$178,810
197 ($1,409)$583$827$177,983
198 ($1,409)$580$829$177,154
199 ($1,409)$577$832$176,322
200 ($1,409)$575$835$175,487
201 ($1,409)$572$837$174,650
202 ($1,409)$569$840$173,810
203 ($1,409)$566$843$172,967
204 ($1,409)$564$846$172,121
Year 18 - 205 ($1,409)$561$848$171,273
206 ($1,409)$558$851$170,422
207 ($1,409)$555$854$169,568
208 ($1,409)$553$857$168,711
209 ($1,409)$550$859$167,852
210 ($1,409)$547$862$166,990
211 ($1,409)$544$865$166,125
212 ($1,409)$541$868$165,257
213 ($1,409)$538$871$164,386
214 ($1,409)$536$874$163,512
215 ($1,409)$533$876$162,636
216 ($1,409)$530$879$161,757
Year 19 - 217 ($1,409)$527$882$160,875
218 ($1,409)$524$885$159,990
219 ($1,409)$521$888$159,102
220 ($1,409)$518$891$158,211
221 ($1,409)$516$894$157,317
222 ($1,409)$513$897$156,421
223 ($1,409)$510$899$155,521
224 ($1,409)$507$902$154,619
225 ($1,409)$504$905$153,713
226 ($1,409)$501$908$152,805
227 ($1,409)$498$911$151,894
228 ($1,409)$495$914$150,980
Year 20 - 229 ($1,409)$492$917$150,062
230 ($1,409)$489$920$149,142
231 ($1,409)$486$923$148,219
232 ($1,409)$483$926$147,293
233 ($1,409)$480$929$146,364
234 ($1,409)$477$932$145,431
235 ($1,409)$474$935$144,496
236 ($1,409)$471$938$143,558
237 ($1,409)$468$941$142,616
238 ($1,409)$465$944$141,672
239 ($1,409)$462$948$140,724
240 ($1,409)$459$951$139,774
Year 21 - 241 ($1,409)$455$954$138,820
242 ($1,409)$452$957$137,863
243 ($1,409)$449$960$136,903
244 ($1,409)$446$963$135,940
245 ($1,409)$443$966$134,974
246 ($1,409)$440$969$134,004
247 ($1,409)$437$973$133,032
248 ($1,409)$433$976$132,056
249 ($1,409)$430$979$131,077
250 ($1,409)$427$982$130,095
251 ($1,409)$424$985$129,110
252 ($1,409)$421$988$128,121
Year 22 - 253 ($1,409)$417$992$127,130
254 ($1,409)$414$995$126,135
255 ($1,409)$411$998$125,136
256 ($1,409)$408$1,001$124,135
257 ($1,409)$404$1,005$123,130
258 ($1,409)$401$1,008$122,122
259 ($1,409)$398$1,011$121,111
260 ($1,409)$395$1,015$120,097
261 ($1,409)$391$1,018$119,079
262 ($1,409)$388$1,021$118,058
263 ($1,409)$385$1,024$117,033
264 ($1,409)$381$1,028$116,005
Year 23 - 265 ($1,409)$378$1,031$114,974
266 ($1,409)$375$1,035$113,939
267 ($1,409)$371$1,038$112,902
268 ($1,409)$368$1,041$111,860
269 ($1,409)$364$1,045$110,816
270 ($1,409)$361$1,048$109,767
271 ($1,409)$358$1,052$108,716
272 ($1,409)$354$1,055$107,661
273 ($1,409)$351$1,058$106,603
274 ($1,409)$347$1,062$105,541
275 ($1,409)$344$1,065$104,476
276 ($1,409)$340$1,069$103,407
Year 24 - 277 ($1,409)$337$1,072$102,335
278 ($1,409)$333$1,076$101,259
279 ($1,409)$330$1,079$100,180
280 ($1,409)$326$1,083$99,097
281 ($1,409)$323$1,086$98,011
282 ($1,409)$319$1,090$96,921
283 ($1,409)$316$1,093$95,827
284 ($1,409)$312$1,097$94,730
285 ($1,409)$309$1,101$93,630
286 ($1,409)$305$1,104$92,526
287 ($1,409)$301$1,108$91,418
288 ($1,409)$298$1,111$90,307
Year 25 - 289 ($1,409)$294$1,115$89,192
290 ($1,409)$291$1,119$88,073
291 ($1,409)$287$1,122$86,951
292 ($1,409)$283$1,126$85,825
293 ($1,409)$280$1,130$84,696
294 ($1,409)$276$1,133$83,563
295 ($1,409)$272$1,137$82,426
296 ($1,409)$269$1,141$81,285
297 ($1,409)$265$1,144$80,141
298 ($1,409)$261$1,148$78,993
299 ($1,409)$257$1,152$77,841
300 ($1,409)$254$1,156$76,686
Year 26 - 301 ($1,409)$250$1,159$75,526
302 ($1,409)$246$1,163$74,363
303 ($1,409)$242$1,167$73,196
304 ($1,409)$238$1,171$72,026
305 ($1,409)$235$1,174$70,851
306 ($1,409)$231$1,178$69,673
307 ($1,409)$227$1,182$68,491
308 ($1,409)$223$1,186$67,305
309 ($1,409)$219$1,190$66,115
310 ($1,409)$215$1,194$64,921
311 ($1,409)$212$1,198$63,723
312 ($1,409)$208$1,202$62,522
Year 27 - 313 ($1,409)$204$1,205$61,316
314 ($1,409)$200$1,209$60,107
315 ($1,409)$196$1,213$58,894
316 ($1,409)$192$1,217$57,676
317 ($1,409)$188$1,221$56,455
318 ($1,409)$184$1,225$55,230
319 ($1,409)$180$1,229$54,001
320 ($1,409)$176$1,233$52,768
321 ($1,409)$172$1,237$51,530
322 ($1,409)$168$1,241$50,289
323 ($1,409)$164$1,245$49,044
324 ($1,409)$160$1,249$47,794
Year 28 - 325 ($1,409)$156$1,253$46,541
326 ($1,409)$152$1,258$45,283
327 ($1,409)$148$1,262$44,022
328 ($1,409)$143$1,266$42,756
329 ($1,409)$139$1,270$41,486
330 ($1,409)$135$1,274$40,212
331 ($1,409)$131$1,278$38,934
332 ($1,409)$127$1,282$37,652
333 ($1,409)$123$1,286$36,365
334 ($1,409)$118$1,291$35,075
335 ($1,409)$114$1,295$33,780
336 ($1,409)$110$1,299$32,481
Year 29 - 337 ($1,409)$106$1,303$31,177
338 ($1,409)$102$1,308$29,870
339 ($1,409)$97$1,312$28,558
340 ($1,409)$93$1,316$27,242
341 ($1,409)$89$1,320$25,921
342 ($1,409)$84$1,325$24,597
343 ($1,409)$80$1,329$23,268
344 ($1,409)$76$1,333$21,934
345 ($1,409)$71$1,338$20,597
346 ($1,409)$67$1,342$19,255
347 ($1,409)$63$1,346$17,908
348 ($1,409)$58$1,351$16,557
Year 30 - 349 ($1,409)$54$1,355$15,202
350 ($1,409)$50$1,360$13,842
351 ($1,409)$45$1,364$12,478
352 ($1,409)$41$1,369$11,110
353 ($1,409)$36$1,373$9,737
354 ($1,409)$32$1,377$8,359
355 ($1,409)$27$1,382$6,977
356 ($1,409)$23$1,386$5,591
357 ($1,409)$18$1,391$4,200
358 ($1,409)$14$1,395$2,805
359 ($1,409)$9$1,400$1,405
360 ($1,409)$5$1,405$0
TOTALS$208,900$298,400$507,300

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.