« Back to all home prices

Mortgage Payment Schedule for a $375,000 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% ($75,000) 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
$1,417 360 $210,021 $510,021

Mortgage Providers

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


$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
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | 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 #: 898791
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.928% | Rate: 3.875% | Fees: $1,595 | 60 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

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

$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 #: 1838 | State Lic #: MC-4344
$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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | Fees: $795 | 45 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
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  $375,000
Down Payment $75,000$300,000
Year 1 - 1 ($1,417)$978$439$299,561
2 ($1,417)$976$441$299,120
3 ($1,417)$975$442$298,678
4 ($1,417)$973$444$298,234
5 ($1,417)$972$445$297,790
6 ($1,417)$970$446$297,343
7 ($1,417)$969$448$296,895
8 ($1,417)$967$449$296,446
9 ($1,417)$966$451$295,995
10 ($1,417)$964$452$295,543
11 ($1,417)$963$454$295,089
12 ($1,417)$961$455$294,634
Year 2 - 13 ($1,417)$960$457$294,177
14 ($1,417)$959$458$293,719
15 ($1,417)$957$460$293,259
16 ($1,417)$956$461$292,798
17 ($1,417)$954$463$292,335
18 ($1,417)$953$464$291,871
19 ($1,417)$951$466$291,405
20 ($1,417)$949$467$290,938
21 ($1,417)$948$469$290,469
22 ($1,417)$946$470$289,999
23 ($1,417)$945$472$289,527
24 ($1,417)$943$473$289,054
Year 3 - 25 ($1,417)$942$475$288,579
26 ($1,417)$940$476$288,103
27 ($1,417)$939$478$287,625
28 ($1,417)$937$480$287,145
29 ($1,417)$936$481$286,664
30 ($1,417)$934$483$286,181
31 ($1,417)$932$484$285,697
32 ($1,417)$931$486$285,211
33 ($1,417)$929$487$284,724
34 ($1,417)$928$489$284,235
35 ($1,417)$926$491$283,744
36 ($1,417)$925$492$283,252
Year 4 - 37 ($1,417)$923$494$282,758
38 ($1,417)$921$495$282,263
39 ($1,417)$920$497$281,766
40 ($1,417)$918$499$281,267
41 ($1,417)$916$500$280,767
42 ($1,417)$915$502$280,265
43 ($1,417)$913$504$279,762
44 ($1,417)$912$505$279,256
45 ($1,417)$910$507$278,750
46 ($1,417)$908$508$278,241
47 ($1,417)$907$510$277,731
48 ($1,417)$905$512$277,219
Year 5 - 49 ($1,417)$903$513$276,706
50 ($1,417)$902$515$276,191
51 ($1,417)$900$517$275,674
52 ($1,417)$898$518$275,155
53 ($1,417)$897$520$274,635
54 ($1,417)$895$522$274,113
55 ($1,417)$893$524$273,590
56 ($1,417)$891$525$273,064
57 ($1,417)$890$527$272,537
58 ($1,417)$888$529$272,009
59 ($1,417)$886$530$271,478
60 ($1,417)$885$532$270,946
Year 6 - 61 ($1,417)$883$534$270,412
62 ($1,417)$881$536$269,877
63 ($1,417)$879$537$269,339
64 ($1,417)$878$539$268,800
65 ($1,417)$876$541$268,259
66 ($1,417)$874$543$267,717
67 ($1,417)$872$544$267,172
68 ($1,417)$871$546$266,626
69 ($1,417)$869$548$266,078
70 ($1,417)$867$550$265,528
71 ($1,417)$865$552$264,977
72 ($1,417)$863$553$264,423
Year 7 - 73 ($1,417)$862$555$263,868
74 ($1,417)$860$557$263,311
75 ($1,417)$858$559$262,753
76 ($1,417)$856$561$262,192
77 ($1,417)$854$562$261,630
78 ($1,417)$852$564$261,065
79 ($1,417)$851$566$260,499
80 ($1,417)$849$568$259,931
81 ($1,417)$847$570$259,362
82 ($1,417)$845$572$258,790
83 ($1,417)$843$574$258,216
84 ($1,417)$841$575$257,641
Year 8 - 85 ($1,417)$839$577$257,064
86 ($1,417)$838$579$256,485
87 ($1,417)$836$581$255,904
88 ($1,417)$834$583$255,321
89 ($1,417)$832$585$254,736
90 ($1,417)$830$587$254,149
91 ($1,417)$828$589$253,561
92 ($1,417)$826$591$252,970
93 ($1,417)$824$592$252,378
94 ($1,417)$822$594$251,783
95 ($1,417)$820$596$251,187
96 ($1,417)$818$598$250,589
Year 9 - 97 ($1,417)$817$600$249,988
98 ($1,417)$815$602$249,386
99 ($1,417)$813$604$248,782
100 ($1,417)$811$606$248,176
101 ($1,417)$809$608$247,568
102 ($1,417)$807$610$246,958
103 ($1,417)$805$612$246,346
104 ($1,417)$803$614$245,732
105 ($1,417)$801$616$245,116
106 ($1,417)$799$618$244,498
107 ($1,417)$797$620$243,878
108 ($1,417)$795$622$243,255
Year 10 - 109 ($1,417)$793$624$242,631
110 ($1,417)$791$626$242,005
111 ($1,417)$789$628$241,377
112 ($1,417)$786$630$240,747
113 ($1,417)$784$632$240,114
114 ($1,417)$782$634$239,480
115 ($1,417)$780$636$238,844
116 ($1,417)$778$638$238,205
117 ($1,417)$776$641$237,565
118 ($1,417)$774$643$236,922
119 ($1,417)$772$645$236,277
120 ($1,417)$770$647$235,630
Year 11 - 121 ($1,417)$768$649$234,981
122 ($1,417)$766$651$234,330
123 ($1,417)$764$653$233,677
124 ($1,417)$761$655$233,022
125 ($1,417)$759$657$232,364
126 ($1,417)$757$660$231,705
127 ($1,417)$755$662$231,043
128 ($1,417)$753$664$230,379
129 ($1,417)$751$666$229,713
130 ($1,417)$748$668$229,045
131 ($1,417)$746$670$228,374
132 ($1,417)$744$673$227,702
Year 12 - 133 ($1,417)$742$675$227,027
134 ($1,417)$740$677$226,350
135 ($1,417)$738$679$225,671
136 ($1,417)$735$681$224,989
137 ($1,417)$733$684$224,306
138 ($1,417)$731$686$223,620
139 ($1,417)$729$688$222,932
140 ($1,417)$726$690$222,241
141 ($1,417)$724$693$221,549
142 ($1,417)$722$695$220,854
143 ($1,417)$720$697$220,157
144 ($1,417)$717$699$219,457
Year 13 - 145 ($1,417)$715$702$218,756
146 ($1,417)$713$704$218,052
147 ($1,417)$710$706$217,346
148 ($1,417)$708$709$216,637
149 ($1,417)$706$711$215,926
150 ($1,417)$704$713$215,213
151 ($1,417)$701$715$214,498
152 ($1,417)$699$718$213,780
153 ($1,417)$697$720$213,060
154 ($1,417)$694$723$212,337
155 ($1,417)$692$725$211,612
156 ($1,417)$690$727$210,885
Year 14 - 157 ($1,417)$687$730$210,155
158 ($1,417)$685$732$209,423
159 ($1,417)$682$734$208,689
160 ($1,417)$680$737$207,952
161 ($1,417)$678$739$207,213
162 ($1,417)$675$742$206,472
163 ($1,417)$673$744$205,728
164 ($1,417)$670$746$204,981
165 ($1,417)$668$749$204,232
166 ($1,417)$665$751$203,481
167 ($1,417)$663$754$202,728
168 ($1,417)$661$756$201,971
Year 15 - 169 ($1,417)$658$759$201,213
170 ($1,417)$656$761$200,452
171 ($1,417)$653$764$199,688
172 ($1,417)$651$766$198,922
173 ($1,417)$648$769$198,153
174 ($1,417)$646$771$197,382
175 ($1,417)$643$774$196,609
176 ($1,417)$641$776$195,833
177 ($1,417)$638$779$195,054
178 ($1,417)$636$781$194,273
179 ($1,417)$633$784$193,489
180 ($1,417)$630$786$192,703
Year 16 - 181 ($1,417)$628$789$191,914
182 ($1,417)$625$791$191,123
183 ($1,417)$623$794$190,329
184 ($1,417)$620$797$189,532
185 ($1,417)$618$799$188,733
186 ($1,417)$615$802$187,931
187 ($1,417)$612$804$187,127
188 ($1,417)$610$807$186,320
189 ($1,417)$607$810$185,510
190 ($1,417)$604$812$184,698
191 ($1,417)$602$815$183,883
192 ($1,417)$599$818$183,065
Year 17 - 193 ($1,417)$596$820$182,245
194 ($1,417)$594$823$181,422
195 ($1,417)$591$826$180,597
196 ($1,417)$588$828$179,768
197 ($1,417)$586$831$178,937
198 ($1,417)$583$834$178,104
199 ($1,417)$580$836$177,267
200 ($1,417)$578$839$176,428
201 ($1,417)$575$842$175,586
202 ($1,417)$572$845$174,742
203 ($1,417)$569$847$173,894
204 ($1,417)$567$850$173,044
Year 18 - 205 ($1,417)$564$853$172,191
206 ($1,417)$561$856$171,336
207 ($1,417)$558$858$170,477
208 ($1,417)$555$861$169,616
209 ($1,417)$553$864$168,752
210 ($1,417)$550$867$167,885
211 ($1,417)$547$870$167,015
212 ($1,417)$544$873$166,143
213 ($1,417)$541$875$165,267
214 ($1,417)$538$878$164,389
215 ($1,417)$536$881$163,508
216 ($1,417)$533$884$162,624
Year 19 - 217 ($1,417)$530$887$161,737
218 ($1,417)$527$890$160,847
219 ($1,417)$524$893$159,955
220 ($1,417)$521$896$159,059
221 ($1,417)$518$898$158,161
222 ($1,417)$515$901$157,259
223 ($1,417)$512$904$156,355
224 ($1,417)$509$907$155,448
225 ($1,417)$507$910$154,538
226 ($1,417)$504$913$153,624
227 ($1,417)$501$916$152,708
228 ($1,417)$498$919$151,789
Year 20 - 229 ($1,417)$495$922$150,867
230 ($1,417)$492$925$149,942
231 ($1,417)$489$928$149,014
232 ($1,417)$486$931$148,083
233 ($1,417)$483$934$147,148
234 ($1,417)$479$937$146,211
235 ($1,417)$476$940$145,271
236 ($1,417)$473$943$144,327
237 ($1,417)$470$946$143,381
238 ($1,417)$467$950$142,431
239 ($1,417)$464$953$141,479
240 ($1,417)$461$956$140,523
Year 21 - 241 ($1,417)$458$959$139,564
242 ($1,417)$455$962$138,602
243 ($1,417)$452$965$137,637
244 ($1,417)$448$968$136,669
245 ($1,417)$445$971$135,697
246 ($1,417)$442$975$134,723
247 ($1,417)$439$978$133,745
248 ($1,417)$436$981$132,764
249 ($1,417)$433$984$131,780
250 ($1,417)$429$987$130,793
251 ($1,417)$426$991$129,802
252 ($1,417)$423$994$128,808
Year 22 - 253 ($1,417)$420$997$127,811
254 ($1,417)$416$1,000$126,811
255 ($1,417)$413$1,004$125,807
256 ($1,417)$410$1,007$124,801
257 ($1,417)$407$1,010$123,791
258 ($1,417)$403$1,013$122,777
259 ($1,417)$400$1,017$121,761
260 ($1,417)$397$1,020$120,741
261 ($1,417)$393$1,023$119,717
262 ($1,417)$390$1,027$118,691
263 ($1,417)$387$1,030$117,661
264 ($1,417)$383$1,033$116,627
Year 23 - 265 ($1,417)$380$1,037$115,591
266 ($1,417)$377$1,040$114,550
267 ($1,417)$373$1,043$113,507
268 ($1,417)$370$1,047$112,460
269 ($1,417)$366$1,050$111,410
270 ($1,417)$363$1,054$110,356
271 ($1,417)$360$1,057$109,299
272 ($1,417)$356$1,061$108,238
273 ($1,417)$353$1,064$107,174
274 ($1,417)$349$1,068$106,107
275 ($1,417)$346$1,071$105,036
276 ($1,417)$342$1,074$103,961
Year 24 - 277 ($1,417)$339$1,078$102,883
278 ($1,417)$335$1,081$101,802
279 ($1,417)$332$1,085$100,717
280 ($1,417)$328$1,089$99,628
281 ($1,417)$325$1,092$98,536
282 ($1,417)$321$1,096$97,440
283 ($1,417)$317$1,099$96,341
284 ($1,417)$314$1,103$95,238
285 ($1,417)$310$1,106$94,132
286 ($1,417)$307$1,110$93,022
287 ($1,417)$303$1,114$91,908
288 ($1,417)$299$1,117$90,791
Year 25 - 289 ($1,417)$296$1,121$89,670
290 ($1,417)$292$1,125$88,546
291 ($1,417)$289$1,128$87,417
292 ($1,417)$285$1,132$86,286
293 ($1,417)$281$1,136$85,150
294 ($1,417)$277$1,139$84,011
295 ($1,417)$274$1,143$82,868
296 ($1,417)$270$1,147$81,721
297 ($1,417)$266$1,150$80,571
298 ($1,417)$263$1,154$79,416
299 ($1,417)$259$1,158$78,258
300 ($1,417)$255$1,162$77,097
Year 26 - 301 ($1,417)$251$1,166$75,931
302 ($1,417)$247$1,169$74,762
303 ($1,417)$244$1,173$73,589
304 ($1,417)$240$1,177$72,412
305 ($1,417)$236$1,181$71,231
306 ($1,417)$232$1,185$70,046
307 ($1,417)$228$1,188$68,858
308 ($1,417)$224$1,192$67,666
309 ($1,417)$220$1,196$66,469
310 ($1,417)$217$1,200$65,269
311 ($1,417)$213$1,204$64,065
312 ($1,417)$209$1,208$62,857
Year 27 - 313 ($1,417)$205$1,212$61,645
314 ($1,417)$201$1,216$60,429
315 ($1,417)$197$1,220$59,209
316 ($1,417)$193$1,224$57,986
317 ($1,417)$189$1,228$56,758
318 ($1,417)$185$1,232$55,526
319 ($1,417)$181$1,236$54,290
320 ($1,417)$177$1,240$53,050
321 ($1,417)$173$1,244$51,807
322 ($1,417)$169$1,248$50,559
323 ($1,417)$165$1,252$49,307
324 ($1,417)$161$1,256$48,051
Year 28 - 325 ($1,417)$157$1,260$46,790
326 ($1,417)$152$1,264$45,526
327 ($1,417)$148$1,268$44,258
328 ($1,417)$144$1,273$42,985
329 ($1,417)$140$1,277$41,709
330 ($1,417)$136$1,281$40,428
331 ($1,417)$132$1,285$39,143
332 ($1,417)$128$1,289$37,854
333 ($1,417)$123$1,293$36,560
334 ($1,417)$119$1,298$35,263
335 ($1,417)$115$1,302$33,961
336 ($1,417)$111$1,306$32,655
Year 29 - 337 ($1,417)$106$1,310$31,344
338 ($1,417)$102$1,315$30,030
339 ($1,417)$98$1,319$28,711
340 ($1,417)$94$1,323$27,388
341 ($1,417)$89$1,327$26,060
342 ($1,417)$85$1,332$24,729
343 ($1,417)$81$1,336$23,392
344 ($1,417)$76$1,341$22,052
345 ($1,417)$72$1,345$20,707
346 ($1,417)$67$1,349$19,358
347 ($1,417)$63$1,354$18,004
348 ($1,417)$59$1,358$16,646
Year 30 - 349 ($1,417)$54$1,362$15,284
350 ($1,417)$50$1,367$13,917
351 ($1,417)$45$1,371$12,545
352 ($1,417)$41$1,376$11,169
353 ($1,417)$36$1,380$9,789
354 ($1,417)$32$1,385$8,404
355 ($1,417)$27$1,389$7,015
356 ($1,417)$23$1,394$5,621
357 ($1,417)$18$1,398$4,223
358 ($1,417)$14$1,403$2,820
359 ($1,417)$9$1,408$1,412
360 ($1,417)$5$1,412$0
TOTALS$210,021$300,000$510,021

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.