« Back to all home prices

Mortgage Payment Schedule for a $377,000 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 19, 2017. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($75,400) may require pre-mortgage insurance


3.88% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,419 360 $209,275 $510,875

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,176 or less (zip code: 20149)


$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.778% | Rate: 3.750% | Fees: $860 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 40 day rate lock

NMLS #: 227765 | State Lic #: MC-5920
$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 #: 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: 3.773% | Rate: 3.750% | Fees: $695 | 30 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

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 #: 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
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.999% | Rate: 3.990% | Fees: $270 | 30 day rate lock

NMLS #: 181005
$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.019% | Rate: 3.990% | 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  $377,000
Down Payment $75,400$301,600
Year 1 - 1 ($1,419)$975$444$301,156
2 ($1,419)$974$445$300,711
3 ($1,419)$972$447$300,264
4 ($1,419)$971$448$299,816
5 ($1,419)$969$450$299,366
6 ($1,419)$968$451$298,915
7 ($1,419)$966$453$298,462
8 ($1,419)$965$454$298,008
9 ($1,419)$964$456$297,553
10 ($1,419)$962$457$297,096
11 ($1,419)$961$458$296,637
12 ($1,419)$959$460$296,177
Year 2 - 13 ($1,419)$958$461$295,716
14 ($1,419)$956$463$295,253
15 ($1,419)$955$464$294,788
16 ($1,419)$953$466$294,322
17 ($1,419)$952$467$293,855
18 ($1,419)$950$469$293,386
19 ($1,419)$949$470$292,915
20 ($1,419)$947$472$292,443
21 ($1,419)$946$474$291,970
22 ($1,419)$944$475$291,495
23 ($1,419)$942$477$291,018
24 ($1,419)$941$478$290,540
Year 3 - 25 ($1,419)$939$480$290,060
26 ($1,419)$938$481$289,579
27 ($1,419)$936$483$289,096
28 ($1,419)$935$484$288,612
29 ($1,419)$933$486$288,126
30 ($1,419)$932$487$287,639
31 ($1,419)$930$489$287,150
32 ($1,419)$928$491$286,659
33 ($1,419)$927$492$286,167
34 ($1,419)$925$494$285,673
35 ($1,419)$924$495$285,177
36 ($1,419)$922$497$284,680
Year 4 - 37 ($1,419)$920$499$284,182
38 ($1,419)$919$500$283,682
39 ($1,419)$917$502$283,180
40 ($1,419)$916$503$282,676
41 ($1,419)$914$505$282,171
42 ($1,419)$912$507$281,664
43 ($1,419)$911$508$281,156
44 ($1,419)$909$510$280,646
45 ($1,419)$907$512$280,134
46 ($1,419)$906$513$279,621
47 ($1,419)$904$515$279,106
48 ($1,419)$902$517$278,589
Year 5 - 49 ($1,419)$901$518$278,071
50 ($1,419)$899$520$277,551
51 ($1,419)$897$522$277,029
52 ($1,419)$896$523$276,506
53 ($1,419)$894$525$275,981
54 ($1,419)$892$527$275,454
55 ($1,419)$891$528$274,926
56 ($1,419)$889$530$274,395
57 ($1,419)$887$532$273,864
58 ($1,419)$885$534$273,330
59 ($1,419)$884$535$272,795
60 ($1,419)$882$537$272,258
Year 6 - 61 ($1,419)$880$539$271,719
62 ($1,419)$879$541$271,178
63 ($1,419)$877$542$270,636
64 ($1,419)$875$544$270,092
65 ($1,419)$873$546$269,546
66 ($1,419)$872$548$268,999
67 ($1,419)$870$549$268,449
68 ($1,419)$868$551$267,898
69 ($1,419)$866$553$267,345
70 ($1,419)$864$555$266,790
71 ($1,419)$863$556$266,234
72 ($1,419)$861$558$265,676
Year 7 - 73 ($1,419)$859$560$265,116
74 ($1,419)$857$562$264,554
75 ($1,419)$855$564$263,990
76 ($1,419)$854$566$263,425
77 ($1,419)$852$567$262,857
78 ($1,419)$850$569$262,288
79 ($1,419)$848$571$261,717
80 ($1,419)$846$573$261,144
81 ($1,419)$844$575$260,569
82 ($1,419)$843$577$259,993
83 ($1,419)$841$578$259,414
84 ($1,419)$839$580$258,834
Year 8 - 85 ($1,419)$837$582$258,252
86 ($1,419)$835$584$257,668
87 ($1,419)$833$586$257,082
88 ($1,419)$831$588$256,494
89 ($1,419)$829$590$255,904
90 ($1,419)$827$592$255,312
91 ($1,419)$826$594$254,719
92 ($1,419)$824$596$254,123
93 ($1,419)$822$597$253,526
94 ($1,419)$820$599$252,927
95 ($1,419)$818$601$252,325
96 ($1,419)$816$603$251,722
Year 9 - 97 ($1,419)$814$605$251,117
98 ($1,419)$812$607$250,510
99 ($1,419)$810$609$249,900
100 ($1,419)$808$611$249,289
101 ($1,419)$806$613$248,676
102 ($1,419)$804$615$248,061
103 ($1,419)$802$617$247,444
104 ($1,419)$800$619$246,825
105 ($1,419)$798$621$246,204
106 ($1,419)$796$623$245,581
107 ($1,419)$794$625$244,956
108 ($1,419)$792$627$244,329
Year 10 - 109 ($1,419)$790$629$243,700
110 ($1,419)$788$631$243,069
111 ($1,419)$786$633$242,436
112 ($1,419)$784$635$241,800
113 ($1,419)$782$637$241,163
114 ($1,419)$780$639$240,524
115 ($1,419)$778$641$239,882
116 ($1,419)$776$643$239,239
117 ($1,419)$774$646$238,593
118 ($1,419)$771$648$237,946
119 ($1,419)$769$650$237,296
120 ($1,419)$767$652$236,644
Year 11 - 121 ($1,419)$765$654$235,990
122 ($1,419)$763$656$235,334
123 ($1,419)$761$658$234,676
124 ($1,419)$759$660$234,016
125 ($1,419)$757$662$233,353
126 ($1,419)$755$665$232,689
127 ($1,419)$752$667$232,022
128 ($1,419)$750$669$231,353
129 ($1,419)$748$671$230,682
130 ($1,419)$746$673$230,009
131 ($1,419)$744$675$229,333
132 ($1,419)$742$678$228,656
Year 12 - 133 ($1,419)$739$680$227,976
134 ($1,419)$737$682$227,294
135 ($1,419)$735$684$226,610
136 ($1,419)$733$686$225,923
137 ($1,419)$730$689$225,235
138 ($1,419)$728$691$224,544
139 ($1,419)$726$693$223,851
140 ($1,419)$724$695$223,156
141 ($1,419)$722$698$222,458
142 ($1,419)$719$700$221,758
143 ($1,419)$717$702$221,056
144 ($1,419)$715$704$220,352
Year 13 - 145 ($1,419)$712$707$219,645
146 ($1,419)$710$709$218,936
147 ($1,419)$708$711$218,225
148 ($1,419)$706$714$217,511
149 ($1,419)$703$716$216,796
150 ($1,419)$701$718$216,078
151 ($1,419)$699$720$215,357
152 ($1,419)$696$723$214,634
153 ($1,419)$694$725$213,909
154 ($1,419)$692$727$213,182
155 ($1,419)$689$730$212,452
156 ($1,419)$687$732$211,720
Year 14 - 157 ($1,419)$685$735$210,985
158 ($1,419)$682$737$210,248
159 ($1,419)$680$739$209,509
160 ($1,419)$677$742$208,767
161 ($1,419)$675$744$208,023
162 ($1,419)$673$746$207,277
163 ($1,419)$670$749$206,528
164 ($1,419)$668$751$205,777
165 ($1,419)$665$754$205,023
166 ($1,419)$663$756$204,267
167 ($1,419)$660$759$203,508
168 ($1,419)$658$761$202,747
Year 15 - 169 ($1,419)$656$764$201,983
170 ($1,419)$653$766$201,217
171 ($1,419)$651$768$200,449
172 ($1,419)$648$771$199,678
173 ($1,419)$646$773$198,904
174 ($1,419)$643$776$198,128
175 ($1,419)$641$778$197,350
176 ($1,419)$638$781$196,569
177 ($1,419)$636$784$195,785
178 ($1,419)$633$786$194,999
179 ($1,419)$630$789$194,211
180 ($1,419)$628$791$193,420
Year 16 - 181 ($1,419)$625$794$192,626
182 ($1,419)$623$796$191,830
183 ($1,419)$620$799$191,031
184 ($1,419)$618$801$190,229
185 ($1,419)$615$804$189,425
186 ($1,419)$612$807$188,619
187 ($1,419)$610$809$187,809
188 ($1,419)$607$812$186,998
189 ($1,419)$605$814$186,183
190 ($1,419)$602$817$185,366
191 ($1,419)$599$820$184,546
192 ($1,419)$597$822$183,724
Year 17 - 193 ($1,419)$594$825$182,899
194 ($1,419)$591$828$182,071
195 ($1,419)$589$830$181,241
196 ($1,419)$586$833$180,408
197 ($1,419)$583$836$179,572
198 ($1,419)$581$838$178,733
199 ($1,419)$578$841$177,892
200 ($1,419)$575$844$177,048
201 ($1,419)$572$847$176,202
202 ($1,419)$570$849$175,352
203 ($1,419)$567$852$174,500
204 ($1,419)$564$855$173,645
Year 18 - 205 ($1,419)$561$858$172,788
206 ($1,419)$559$860$171,927
207 ($1,419)$556$863$171,064
208 ($1,419)$553$866$170,198
209 ($1,419)$550$869$169,329
210 ($1,419)$547$872$168,458
211 ($1,419)$545$874$167,583
212 ($1,419)$542$877$166,706
213 ($1,419)$539$880$165,826
214 ($1,419)$536$883$164,943
215 ($1,419)$533$886$164,057
216 ($1,419)$530$889$163,168
Year 19 - 217 ($1,419)$528$892$162,277
218 ($1,419)$525$894$161,383
219 ($1,419)$522$897$160,485
220 ($1,419)$519$900$159,585
221 ($1,419)$516$903$158,682
222 ($1,419)$513$906$157,776
223 ($1,419)$510$909$156,867
224 ($1,419)$507$912$155,955
225 ($1,419)$504$915$155,040
226 ($1,419)$501$918$154,122
227 ($1,419)$498$921$153,202
228 ($1,419)$495$924$152,278
Year 20 - 229 ($1,419)$492$927$151,351
230 ($1,419)$489$930$150,421
231 ($1,419)$486$933$149,489
232 ($1,419)$483$936$148,553
233 ($1,419)$480$939$147,614
234 ($1,419)$477$942$146,672
235 ($1,419)$474$945$145,727
236 ($1,419)$471$948$144,780
237 ($1,419)$468$951$143,829
238 ($1,419)$465$954$142,875
239 ($1,419)$462$957$141,917
240 ($1,419)$459$960$140,957
Year 21 - 241 ($1,419)$456$963$139,994
242 ($1,419)$453$966$139,027
243 ($1,419)$450$970$138,058
244 ($1,419)$446$973$137,085
245 ($1,419)$443$976$136,109
246 ($1,419)$440$979$135,130
247 ($1,419)$437$982$134,148
248 ($1,419)$434$985$133,163
249 ($1,419)$431$989$132,174
250 ($1,419)$427$992$131,182
251 ($1,419)$424$995$130,187
252 ($1,419)$421$998$129,189
Year 22 - 253 ($1,419)$418$1,001$128,188
254 ($1,419)$414$1,005$127,183
255 ($1,419)$411$1,008$126,175
256 ($1,419)$408$1,011$125,164
257 ($1,419)$405$1,014$124,150
258 ($1,419)$401$1,018$123,132
259 ($1,419)$398$1,021$122,111
260 ($1,419)$395$1,024$121,087
261 ($1,419)$392$1,028$120,059
262 ($1,419)$388$1,031$119,029
263 ($1,419)$385$1,034$117,994
264 ($1,419)$382$1,038$116,957
Year 23 - 265 ($1,419)$378$1,041$115,916
266 ($1,419)$375$1,044$114,871
267 ($1,419)$371$1,048$113,824
268 ($1,419)$368$1,051$112,773
269 ($1,419)$365$1,054$111,718
270 ($1,419)$361$1,058$110,660
271 ($1,419)$358$1,061$109,599
272 ($1,419)$354$1,065$108,534
273 ($1,419)$351$1,068$107,466
274 ($1,419)$347$1,072$106,395
275 ($1,419)$344$1,075$105,319
276 ($1,419)$341$1,079$104,241
Year 24 - 277 ($1,419)$337$1,082$103,159
278 ($1,419)$334$1,086$102,073
279 ($1,419)$330$1,089$100,984
280 ($1,419)$327$1,093$99,892
281 ($1,419)$323$1,096$98,796
282 ($1,419)$319$1,100$97,696
283 ($1,419)$316$1,103$96,593
284 ($1,419)$312$1,107$95,486
285 ($1,419)$309$1,110$94,376
286 ($1,419)$305$1,114$93,262
287 ($1,419)$302$1,118$92,144
288 ($1,419)$298$1,121$91,023
Year 25 - 289 ($1,419)$294$1,125$89,898
290 ($1,419)$291$1,128$88,770
291 ($1,419)$287$1,132$87,638
292 ($1,419)$283$1,136$86,502
293 ($1,419)$280$1,139$85,362
294 ($1,419)$276$1,143$84,219
295 ($1,419)$272$1,147$83,073
296 ($1,419)$269$1,150$81,922
297 ($1,419)$265$1,154$80,768
298 ($1,419)$261$1,158$79,610
299 ($1,419)$257$1,162$78,448
300 ($1,419)$254$1,165$77,283
Year 26 - 301 ($1,419)$250$1,169$76,114
302 ($1,419)$246$1,173$74,941
303 ($1,419)$242$1,177$73,764
304 ($1,419)$239$1,181$72,583
305 ($1,419)$235$1,184$71,399
306 ($1,419)$231$1,188$70,210
307 ($1,419)$227$1,192$69,018
308 ($1,419)$223$1,196$67,822
309 ($1,419)$219$1,200$66,623
310 ($1,419)$215$1,204$65,419
311 ($1,419)$212$1,208$64,211
312 ($1,419)$208$1,211$63,000
Year 27 - 313 ($1,419)$204$1,215$61,785
314 ($1,419)$200$1,219$60,565
315 ($1,419)$196$1,223$59,342
316 ($1,419)$192$1,227$58,115
317 ($1,419)$188$1,231$56,883
318 ($1,419)$184$1,235$55,648
319 ($1,419)$180$1,239$54,409
320 ($1,419)$176$1,243$53,166
321 ($1,419)$172$1,247$51,919
322 ($1,419)$168$1,251$50,668
323 ($1,419)$164$1,255$49,412
324 ($1,419)$160$1,259$48,153
Year 28 - 325 ($1,419)$156$1,263$46,890
326 ($1,419)$152$1,267$45,622
327 ($1,419)$148$1,272$44,350
328 ($1,419)$143$1,276$43,075
329 ($1,419)$139$1,280$41,795
330 ($1,419)$135$1,284$40,511
331 ($1,419)$131$1,288$39,223
332 ($1,419)$127$1,292$37,931
333 ($1,419)$123$1,296$36,634
334 ($1,419)$118$1,301$35,333
335 ($1,419)$114$1,305$34,029
336 ($1,419)$110$1,309$32,720
Year 29 - 337 ($1,419)$106$1,313$31,406
338 ($1,419)$102$1,318$30,089
339 ($1,419)$97$1,322$28,767
340 ($1,419)$93$1,326$27,441
341 ($1,419)$89$1,330$26,110
342 ($1,419)$84$1,335$24,776
343 ($1,419)$80$1,339$23,437
344 ($1,419)$76$1,343$22,093
345 ($1,419)$71$1,348$20,746
346 ($1,419)$67$1,352$19,394
347 ($1,419)$63$1,356$18,037
348 ($1,419)$58$1,361$16,677
Year 30 - 349 ($1,419)$54$1,365$15,311
350 ($1,419)$50$1,370$13,942
351 ($1,419)$45$1,374$12,568
352 ($1,419)$41$1,378$11,189
353 ($1,419)$36$1,383$9,806
354 ($1,419)$32$1,387$8,419
355 ($1,419)$27$1,392$7,027
356 ($1,419)$23$1,396$5,631
357 ($1,419)$18$1,401$4,230
358 ($1,419)$14$1,405$2,824
359 ($1,419)$9$1,410$1,415
360 ($1,419)$5$1,415$0
TOTALS$209,275$301,600$510,875

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.