« 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 December 14, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($74,600) 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
$1,413 360 $210,133 $508,533

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,183 or less (zip code: 20149)


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 #: 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 #: 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 #: 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 #: 424182
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.783% | Rate: 3.750% | Fees: $994 | 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 #: 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  $373,000
Down Payment $74,600$298,400
Year 1 - 1 ($1,413)$977$435$297,965
2 ($1,413)$976$437$297,528
3 ($1,413)$974$438$297,090
4 ($1,413)$973$440$296,650
5 ($1,413)$972$441$296,209
6 ($1,413)$970$443$295,767
7 ($1,413)$969$444$295,323
8 ($1,413)$967$445$294,877
9 ($1,413)$966$447$294,430
10 ($1,413)$964$448$293,982
11 ($1,413)$963$450$293,532
12 ($1,413)$961$451$293,081
Year 2 - 13 ($1,413)$960$453$292,628
14 ($1,413)$958$454$292,174
15 ($1,413)$957$456$291,718
16 ($1,413)$955$457$291,261
17 ($1,413)$954$459$290,802
18 ($1,413)$952$460$290,342
19 ($1,413)$951$462$289,880
20 ($1,413)$949$463$289,417
21 ($1,413)$948$465$288,952
22 ($1,413)$946$466$288,486
23 ($1,413)$945$468$288,018
24 ($1,413)$943$469$287,549
Year 3 - 25 ($1,413)$942$471$287,078
26 ($1,413)$940$472$286,606
27 ($1,413)$939$474$286,132
28 ($1,413)$937$476$285,656
29 ($1,413)$936$477$285,179
30 ($1,413)$934$479$284,700
31 ($1,413)$932$480$284,220
32 ($1,413)$931$482$283,739
33 ($1,413)$929$483$283,255
34 ($1,413)$928$485$282,770
35 ($1,413)$926$487$282,284
36 ($1,413)$924$488$281,796
Year 4 - 37 ($1,413)$923$490$281,306
38 ($1,413)$921$491$280,815
39 ($1,413)$920$493$280,322
40 ($1,413)$918$495$279,827
41 ($1,413)$916$496$279,331
42 ($1,413)$915$498$278,833
43 ($1,413)$913$499$278,334
44 ($1,413)$912$501$277,833
45 ($1,413)$910$503$277,330
46 ($1,413)$908$504$276,826
47 ($1,413)$907$506$276,320
48 ($1,413)$905$508$275,812
Year 5 - 49 ($1,413)$903$509$275,303
50 ($1,413)$902$511$274,792
51 ($1,413)$900$513$274,279
52 ($1,413)$898$514$273,765
53 ($1,413)$897$516$273,249
54 ($1,413)$895$518$272,731
55 ($1,413)$893$519$272,212
56 ($1,413)$891$521$271,691
57 ($1,413)$890$523$271,168
58 ($1,413)$888$525$270,643
59 ($1,413)$886$526$270,117
60 ($1,413)$885$528$269,589
Year 6 - 61 ($1,413)$883$530$269,059
62 ($1,413)$881$531$268,528
63 ($1,413)$879$533$267,995
64 ($1,413)$878$535$267,460
65 ($1,413)$876$537$266,923
66 ($1,413)$874$538$266,385
67 ($1,413)$872$540$265,845
68 ($1,413)$871$542$265,303
69 ($1,413)$869$544$264,759
70 ($1,413)$867$546$264,213
71 ($1,413)$865$547$263,666
72 ($1,413)$864$549$263,117
Year 7 - 73 ($1,413)$862$551$262,566
74 ($1,413)$860$553$262,014
75 ($1,413)$858$554$261,459
76 ($1,413)$856$556$260,903
77 ($1,413)$854$558$260,345
78 ($1,413)$853$560$259,785
79 ($1,413)$851$562$259,223
80 ($1,413)$849$564$258,659
81 ($1,413)$847$565$258,094
82 ($1,413)$845$567$257,526
83 ($1,413)$843$569$256,957
84 ($1,413)$842$571$256,386
Year 8 - 85 ($1,413)$840$573$255,813
86 ($1,413)$838$575$255,238
87 ($1,413)$836$577$254,662
88 ($1,413)$834$579$254,083
89 ($1,413)$832$580$253,503
90 ($1,413)$830$582$252,920
91 ($1,413)$828$584$252,336
92 ($1,413)$826$586$251,750
93 ($1,413)$824$588$251,162
94 ($1,413)$823$590$250,572
95 ($1,413)$821$592$249,980
96 ($1,413)$819$594$249,386
Year 9 - 97 ($1,413)$817$596$248,790
98 ($1,413)$815$598$248,192
99 ($1,413)$813$600$247,592
100 ($1,413)$811$602$246,991
101 ($1,413)$809$604$246,387
102 ($1,413)$807$606$245,781
103 ($1,413)$805$608$245,174
104 ($1,413)$803$610$244,564
105 ($1,413)$801$612$243,952
106 ($1,413)$799$614$243,339
107 ($1,413)$797$616$242,723
108 ($1,413)$795$618$242,105
Year 10 - 109 ($1,413)$793$620$241,486
110 ($1,413)$791$622$240,864
111 ($1,413)$789$624$240,240
112 ($1,413)$787$626$239,614
113 ($1,413)$785$628$238,987
114 ($1,413)$783$630$238,357
115 ($1,413)$781$632$237,725
116 ($1,413)$779$634$237,091
117 ($1,413)$776$636$236,454
118 ($1,413)$774$638$235,816
119 ($1,413)$772$640$235,176
120 ($1,413)$770$642$234,534
Year 11 - 121 ($1,413)$768$644$233,889
122 ($1,413)$766$647$233,242
123 ($1,413)$764$649$232,594
124 ($1,413)$762$651$231,943
125 ($1,413)$760$653$231,290
126 ($1,413)$757$655$230,635
127 ($1,413)$755$657$229,978
128 ($1,413)$753$659$229,318
129 ($1,413)$751$662$228,657
130 ($1,413)$749$664$227,993
131 ($1,413)$747$666$227,327
132 ($1,413)$744$668$226,659
Year 12 - 133 ($1,413)$742$670$225,989
134 ($1,413)$740$672$225,316
135 ($1,413)$738$675$224,641
136 ($1,413)$736$677$223,964
137 ($1,413)$733$679$223,285
138 ($1,413)$731$681$222,604
139 ($1,413)$729$684$221,920
140 ($1,413)$727$686$221,235
141 ($1,413)$725$688$220,547
142 ($1,413)$722$690$219,856
143 ($1,413)$720$693$219,164
144 ($1,413)$718$695$218,469
Year 13 - 145 ($1,413)$715$697$217,772
146 ($1,413)$713$699$217,072
147 ($1,413)$711$702$216,371
148 ($1,413)$709$704$215,667
149 ($1,413)$706$706$214,960
150 ($1,413)$704$709$214,252
151 ($1,413)$702$711$213,541
152 ($1,413)$699$713$212,828
153 ($1,413)$697$716$212,112
154 ($1,413)$695$718$211,394
155 ($1,413)$692$720$210,674
156 ($1,413)$690$723$209,951
Year 14 - 157 ($1,413)$688$725$209,226
158 ($1,413)$685$727$208,499
159 ($1,413)$683$730$207,769
160 ($1,413)$680$732$207,037
161 ($1,413)$678$735$206,302
162 ($1,413)$676$737$205,566
163 ($1,413)$673$739$204,826
164 ($1,413)$671$742$204,084
165 ($1,413)$668$744$203,340
166 ($1,413)$666$747$202,594
167 ($1,413)$663$749$201,844
168 ($1,413)$661$752$201,093
Year 15 - 169 ($1,413)$659$754$200,339
170 ($1,413)$656$756$199,582
171 ($1,413)$654$759$198,823
172 ($1,413)$651$761$198,062
173 ($1,413)$649$764$197,298
174 ($1,413)$646$766$196,532
175 ($1,413)$644$769$195,763
176 ($1,413)$641$771$194,991
177 ($1,413)$639$774$194,217
178 ($1,413)$636$777$193,441
179 ($1,413)$634$779$192,662
180 ($1,413)$631$782$191,880
Year 16 - 181 ($1,413)$628$784$191,096
182 ($1,413)$626$787$190,309
183 ($1,413)$623$789$189,520
184 ($1,413)$621$792$188,728
185 ($1,413)$618$795$187,933
186 ($1,413)$615$797$187,136
187 ($1,413)$613$800$186,336
188 ($1,413)$610$802$185,534
189 ($1,413)$608$805$184,729
190 ($1,413)$605$808$183,922
191 ($1,413)$602$810$183,111
192 ($1,413)$600$813$182,298
Year 17 - 193 ($1,413)$597$816$181,483
194 ($1,413)$594$818$180,665
195 ($1,413)$592$821$179,844
196 ($1,413)$589$824$179,020
197 ($1,413)$586$826$178,194
198 ($1,413)$584$829$177,365
199 ($1,413)$581$832$176,533
200 ($1,413)$578$834$175,699
201 ($1,413)$575$837$174,861
202 ($1,413)$573$840$174,021
203 ($1,413)$570$843$173,179
204 ($1,413)$567$845$172,333
Year 18 - 205 ($1,413)$564$848$171,485
206 ($1,413)$562$851$170,634
207 ($1,413)$559$854$169,780
208 ($1,413)$556$857$168,924
209 ($1,413)$553$859$168,065
210 ($1,413)$550$862$167,202
211 ($1,413)$548$865$166,337
212 ($1,413)$545$868$165,469
213 ($1,413)$542$871$164,599
214 ($1,413)$539$874$163,725
215 ($1,413)$536$876$162,849
216 ($1,413)$533$879$161,970
Year 19 - 217 ($1,413)$530$882$161,087
218 ($1,413)$528$885$160,202
219 ($1,413)$525$888$159,315
220 ($1,413)$522$891$158,424
221 ($1,413)$519$894$157,530
222 ($1,413)$516$897$156,633
223 ($1,413)$513$900$155,734
224 ($1,413)$510$903$154,831
225 ($1,413)$507$906$153,926
226 ($1,413)$504$908$153,017
227 ($1,413)$501$911$152,106
228 ($1,413)$498$914$151,191
Year 20 - 229 ($1,413)$495$917$150,274
230 ($1,413)$492$920$149,353
231 ($1,413)$489$923$148,430
232 ($1,413)$486$926$147,503
233 ($1,413)$483$930$146,574
234 ($1,413)$480$933$145,641
235 ($1,413)$477$936$144,706
236 ($1,413)$474$939$143,767
237 ($1,413)$471$942$142,825
238 ($1,413)$468$945$141,880
239 ($1,413)$465$948$140,932
240 ($1,413)$462$951$139,981
Year 21 - 241 ($1,413)$458$954$139,027
242 ($1,413)$455$957$138,070
243 ($1,413)$452$960$137,110
244 ($1,413)$449$964$136,146
245 ($1,413)$446$967$135,179
246 ($1,413)$443$970$134,209
247 ($1,413)$440$973$133,236
248 ($1,413)$436$976$132,260
249 ($1,413)$433$979$131,281
250 ($1,413)$430$983$130,298
251 ($1,413)$427$986$129,312
252 ($1,413)$423$989$128,323
Year 22 - 253 ($1,413)$420$992$127,331
254 ($1,413)$417$996$126,335
255 ($1,413)$414$999$125,336
256 ($1,413)$410$1,002$124,334
257 ($1,413)$407$1,005$123,329
258 ($1,413)$404$1,009$122,320
259 ($1,413)$401$1,012$121,308
260 ($1,413)$397$1,015$120,293
261 ($1,413)$394$1,019$119,274
262 ($1,413)$391$1,022$118,252
263 ($1,413)$387$1,025$117,227
264 ($1,413)$384$1,029$116,198
Year 23 - 265 ($1,413)$381$1,032$115,166
266 ($1,413)$377$1,035$114,131
267 ($1,413)$374$1,039$113,092
268 ($1,413)$370$1,042$112,050
269 ($1,413)$367$1,046$111,004
270 ($1,413)$364$1,049$109,955
271 ($1,413)$360$1,052$108,903
272 ($1,413)$357$1,056$107,847
273 ($1,413)$353$1,059$106,787
274 ($1,413)$350$1,063$105,724
275 ($1,413)$346$1,066$104,658
276 ($1,413)$343$1,070$103,588
Year 24 - 277 ($1,413)$339$1,073$102,515
278 ($1,413)$336$1,077$101,438
279 ($1,413)$332$1,080$100,358
280 ($1,413)$329$1,084$99,274
281 ($1,413)$325$1,087$98,186
282 ($1,413)$322$1,091$97,095
283 ($1,413)$318$1,095$96,001
284 ($1,413)$314$1,098$94,902
285 ($1,413)$311$1,102$93,801
286 ($1,413)$307$1,105$92,695
287 ($1,413)$304$1,109$91,586
288 ($1,413)$300$1,113$90,474
Year 25 - 289 ($1,413)$296$1,116$89,357
290 ($1,413)$293$1,120$88,237
291 ($1,413)$289$1,124$87,114
292 ($1,413)$285$1,127$85,986
293 ($1,413)$282$1,131$84,855
294 ($1,413)$278$1,135$83,721
295 ($1,413)$274$1,138$82,582
296 ($1,413)$270$1,142$81,440
297 ($1,413)$267$1,146$80,294
298 ($1,413)$263$1,150$79,145
299 ($1,413)$259$1,153$77,991
300 ($1,413)$255$1,157$76,834
Year 26 - 301 ($1,413)$252$1,161$75,673
302 ($1,413)$248$1,165$74,508
303 ($1,413)$244$1,169$73,340
304 ($1,413)$240$1,172$72,167
305 ($1,413)$236$1,176$70,991
306 ($1,413)$232$1,180$69,811
307 ($1,413)$229$1,184$68,627
308 ($1,413)$225$1,188$67,439
309 ($1,413)$221$1,192$66,248
310 ($1,413)$217$1,196$65,052
311 ($1,413)$213$1,200$63,852
312 ($1,413)$209$1,203$62,649
Year 27 - 313 ($1,413)$205$1,207$61,441
314 ($1,413)$201$1,211$60,230
315 ($1,413)$197$1,215$59,015
316 ($1,413)$193$1,219$57,795
317 ($1,413)$189$1,223$56,572
318 ($1,413)$185$1,227$55,345
319 ($1,413)$181$1,231$54,113
320 ($1,413)$177$1,235$52,878
321 ($1,413)$173$1,239$51,639
322 ($1,413)$169$1,243$50,395
323 ($1,413)$165$1,248$49,148
324 ($1,413)$161$1,252$47,896
Year 28 - 325 ($1,413)$157$1,256$46,640
326 ($1,413)$153$1,260$45,380
327 ($1,413)$149$1,264$44,117
328 ($1,413)$144$1,268$42,848
329 ($1,413)$140$1,272$41,576
330 ($1,413)$136$1,276$40,300
331 ($1,413)$132$1,281$39,019
332 ($1,413)$128$1,285$37,734
333 ($1,413)$124$1,289$36,445
334 ($1,413)$119$1,293$35,152
335 ($1,413)$115$1,297$33,855
336 ($1,413)$111$1,302$32,553
Year 29 - 337 ($1,413)$107$1,306$31,247
338 ($1,413)$102$1,310$29,937
339 ($1,413)$98$1,315$28,622
340 ($1,413)$94$1,319$27,303
341 ($1,413)$89$1,323$25,980
342 ($1,413)$85$1,328$24,653
343 ($1,413)$81$1,332$23,321
344 ($1,413)$76$1,336$21,984
345 ($1,413)$72$1,341$20,644
346 ($1,413)$68$1,345$19,299
347 ($1,413)$63$1,349$17,950
348 ($1,413)$59$1,354$16,596
Year 30 - 349 ($1,413)$54$1,358$15,237
350 ($1,413)$50$1,363$13,875
351 ($1,413)$45$1,367$12,508
352 ($1,413)$41$1,372$11,136
353 ($1,413)$36$1,376$9,760
354 ($1,413)$32$1,381$8,379
355 ($1,413)$27$1,385$6,994
356 ($1,413)$23$1,390$5,604
357 ($1,413)$18$1,394$4,210
358 ($1,413)$14$1,399$2,811
359 ($1,413)$9$1,403$1,408
360 ($1,413)$5$1,408$0
TOTALS$210,133$298,400$508,533

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.