« 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 November 30, 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


3.9% is current rate for 30-year fixed
3.3% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,423 360 $210,518 $512,118

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,179 or less (zip code: 20149)


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 #: 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 #: 66247 | State Lic #: MC-1825
$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 #: 541760
$1,168 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.860% | Rate: 3.825% | Fees: $1,074 | 30 day rate lock

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 #: 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

$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 #: 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: 3.993% | Rate: 3.990% | Fees: $85 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.010% | Rate: 4.000% | Fees: $299 | 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: $865 | 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 ($1,423)$980$442$301,158
2 ($1,423)$979$444$300,714
3 ($1,423)$977$445$300,269
4 ($1,423)$976$447$299,822
5 ($1,423)$974$448$299,374
6 ($1,423)$973$450$298,924
7 ($1,423)$972$451$298,473
8 ($1,423)$970$453$298,021
9 ($1,423)$969$454$297,567
10 ($1,423)$967$455$297,111
11 ($1,423)$966$457$296,654
12 ($1,423)$964$458$296,196
Year 2 - 13 ($1,423)$963$460$295,736
14 ($1,423)$961$461$295,275
15 ($1,423)$960$463$294,812
16 ($1,423)$958$464$294,347
17 ($1,423)$957$466$293,881
18 ($1,423)$955$467$293,414
19 ($1,423)$954$469$292,945
20 ($1,423)$952$470$292,474
21 ($1,423)$951$472$292,002
22 ($1,423)$949$474$291,529
23 ($1,423)$947$475$291,054
24 ($1,423)$946$477$290,577
Year 3 - 25 ($1,423)$944$478$290,099
26 ($1,423)$943$480$289,619
27 ($1,423)$941$481$289,138
28 ($1,423)$940$483$288,655
29 ($1,423)$938$484$288,171
30 ($1,423)$937$486$287,685
31 ($1,423)$935$488$287,197
32 ($1,423)$933$489$286,708
33 ($1,423)$932$491$286,217
34 ($1,423)$930$492$285,725
35 ($1,423)$929$494$285,231
36 ($1,423)$927$496$284,735
Year 4 - 37 ($1,423)$925$497$284,238
38 ($1,423)$924$499$283,739
39 ($1,423)$922$500$283,239
40 ($1,423)$921$502$282,737
41 ($1,423)$919$504$282,233
42 ($1,423)$917$505$281,728
43 ($1,423)$916$507$281,221
44 ($1,423)$914$509$280,713
45 ($1,423)$912$510$280,202
46 ($1,423)$911$512$279,690
47 ($1,423)$909$514$279,177
48 ($1,423)$907$515$278,662
Year 5 - 49 ($1,423)$906$517$278,145
50 ($1,423)$904$519$277,626
51 ($1,423)$902$520$277,106
52 ($1,423)$901$522$276,584
53 ($1,423)$899$524$276,060
54 ($1,423)$897$525$275,535
55 ($1,423)$895$527$275,008
56 ($1,423)$894$529$274,479
57 ($1,423)$892$530$273,949
58 ($1,423)$890$532$273,416
59 ($1,423)$889$534$272,882
60 ($1,423)$887$536$272,347
Year 6 - 61 ($1,423)$885$537$271,809
62 ($1,423)$883$539$271,270
63 ($1,423)$882$541$270,729
64 ($1,423)$880$543$270,187
65 ($1,423)$878$544$269,642
66 ($1,423)$876$546$269,096
67 ($1,423)$875$548$268,548
68 ($1,423)$873$550$267,998
69 ($1,423)$871$552$267,447
70 ($1,423)$869$553$266,893
71 ($1,423)$867$555$266,338
72 ($1,423)$866$557$265,781
Year 7 - 73 ($1,423)$864$559$265,222
74 ($1,423)$862$561$264,662
75 ($1,423)$860$562$264,099
76 ($1,423)$858$564$263,535
77 ($1,423)$856$566$262,969
78 ($1,423)$855$568$262,401
79 ($1,423)$853$570$261,831
80 ($1,423)$851$572$261,260
81 ($1,423)$849$573$260,686
82 ($1,423)$847$575$260,111
83 ($1,423)$845$577$259,534
84 ($1,423)$843$579$258,955
Year 8 - 85 ($1,423)$842$581$258,374
86 ($1,423)$840$583$257,791
87 ($1,423)$838$585$257,206
88 ($1,423)$836$587$256,620
89 ($1,423)$834$589$256,031
90 ($1,423)$832$590$255,441
91 ($1,423)$830$592$254,848
92 ($1,423)$828$594$254,254
93 ($1,423)$826$596$253,658
94 ($1,423)$824$598$253,060
95 ($1,423)$822$600$252,459
96 ($1,423)$820$602$251,857
Year 9 - 97 ($1,423)$819$604$251,253
98 ($1,423)$817$606$250,647
99 ($1,423)$815$608$250,039
100 ($1,423)$813$610$249,430
101 ($1,423)$811$612$248,818
102 ($1,423)$809$614$248,204
103 ($1,423)$807$616$247,588
104 ($1,423)$805$618$246,970
105 ($1,423)$803$620$246,350
106 ($1,423)$801$622$245,728
107 ($1,423)$799$624$245,104
108 ($1,423)$797$626$244,478
Year 10 - 109 ($1,423)$795$628$243,850
110 ($1,423)$793$630$243,220
111 ($1,423)$790$632$242,588
112 ($1,423)$788$634$241,954
113 ($1,423)$786$636$241,318
114 ($1,423)$784$638$240,680
115 ($1,423)$782$640$240,039
116 ($1,423)$780$642$239,397
117 ($1,423)$778$645$238,752
118 ($1,423)$776$647$238,106
119 ($1,423)$774$649$237,457
120 ($1,423)$772$651$236,806
Year 11 - 121 ($1,423)$770$653$236,153
122 ($1,423)$767$655$235,498
123 ($1,423)$765$657$234,841
124 ($1,423)$763$659$234,182
125 ($1,423)$761$661$233,520
126 ($1,423)$759$664$232,857
127 ($1,423)$757$666$232,191
128 ($1,423)$755$668$231,523
129 ($1,423)$752$670$230,853
130 ($1,423)$750$672$230,181
131 ($1,423)$748$674$229,506
132 ($1,423)$746$677$228,829
Year 12 - 133 ($1,423)$744$679$228,151
134 ($1,423)$741$681$227,469
135 ($1,423)$739$683$226,786
136 ($1,423)$737$685$226,101
137 ($1,423)$735$688$225,413
138 ($1,423)$733$690$224,723
139 ($1,423)$730$692$224,031
140 ($1,423)$728$694$223,336
141 ($1,423)$726$697$222,640
142 ($1,423)$724$699$221,941
143 ($1,423)$721$701$221,239
144 ($1,423)$719$704$220,536
Year 13 - 145 ($1,423)$717$706$219,830
146 ($1,423)$714$708$219,122
147 ($1,423)$712$710$218,412
148 ($1,423)$710$713$217,699
149 ($1,423)$708$715$216,984
150 ($1,423)$705$717$216,266
151 ($1,423)$703$720$215,547
152 ($1,423)$701$722$214,825
153 ($1,423)$698$724$214,100
154 ($1,423)$696$727$213,374
155 ($1,423)$693$729$212,645
156 ($1,423)$691$731$211,913
Year 14 - 157 ($1,423)$689$734$211,179
158 ($1,423)$686$736$210,443
159 ($1,423)$684$739$209,704
160 ($1,423)$682$741$208,963
161 ($1,423)$679$743$208,220
162 ($1,423)$677$746$207,474
163 ($1,423)$674$748$206,726
164 ($1,423)$672$751$205,975
165 ($1,423)$669$753$205,222
166 ($1,423)$667$756$204,467
167 ($1,423)$665$758$203,709
168 ($1,423)$662$760$202,948
Year 15 - 169 ($1,423)$660$763$202,185
170 ($1,423)$657$765$201,420
171 ($1,423)$655$768$200,652
172 ($1,423)$652$770$199,881
173 ($1,423)$650$773$199,108
174 ($1,423)$647$775$198,333
175 ($1,423)$645$778$197,555
176 ($1,423)$642$780$196,774
177 ($1,423)$640$783$195,991
178 ($1,423)$637$786$195,206
179 ($1,423)$634$788$194,418
180 ($1,423)$632$791$193,627
Year 16 - 181 ($1,423)$629$793$192,834
182 ($1,423)$627$796$192,038
183 ($1,423)$624$798$191,239
184 ($1,423)$622$801$190,438
185 ($1,423)$619$804$189,635
186 ($1,423)$616$806$188,829
187 ($1,423)$614$809$188,020
188 ($1,423)$611$811$187,208
189 ($1,423)$608$814$186,394
190 ($1,423)$606$817$185,577
191 ($1,423)$603$819$184,758
192 ($1,423)$600$822$183,936
Year 17 - 193 ($1,423)$598$825$183,111
194 ($1,423)$595$827$182,284
195 ($1,423)$592$830$181,453
196 ($1,423)$590$833$180,621
197 ($1,423)$587$836$179,785
198 ($1,423)$584$838$178,947
199 ($1,423)$582$841$178,106
200 ($1,423)$579$844$177,262
201 ($1,423)$576$846$176,416
202 ($1,423)$573$849$175,566
203 ($1,423)$571$852$174,715
204 ($1,423)$568$855$173,860
Year 18 - 205 ($1,423)$565$858$173,002
206 ($1,423)$562$860$172,142
207 ($1,423)$559$863$171,279
208 ($1,423)$557$866$170,413
209 ($1,423)$554$869$169,544
210 ($1,423)$551$872$168,673
211 ($1,423)$548$874$167,798
212 ($1,423)$545$877$166,921
213 ($1,423)$542$880$166,041
214 ($1,423)$540$883$165,158
215 ($1,423)$537$886$164,272
216 ($1,423)$534$889$163,384
Year 19 - 217 ($1,423)$531$892$162,492
218 ($1,423)$528$894$161,598
219 ($1,423)$525$897$160,700
220 ($1,423)$522$900$159,800
221 ($1,423)$519$903$158,897
222 ($1,423)$516$906$157,991
223 ($1,423)$513$909$157,082
224 ($1,423)$511$912$156,170
225 ($1,423)$508$915$155,255
226 ($1,423)$505$918$154,337
227 ($1,423)$502$921$153,416
228 ($1,423)$499$924$152,492
Year 20 - 229 ($1,423)$496$927$151,565
230 ($1,423)$493$930$150,635
231 ($1,423)$490$933$149,702
232 ($1,423)$487$936$148,766
233 ($1,423)$483$939$147,827
234 ($1,423)$480$942$146,885
235 ($1,423)$477$945$145,940
236 ($1,423)$474$948$144,991
237 ($1,423)$471$951$144,040
238 ($1,423)$468$954$143,086
239 ($1,423)$465$958$142,128
240 ($1,423)$462$961$141,167
Year 21 - 241 ($1,423)$459$964$140,204
242 ($1,423)$456$967$139,237
243 ($1,423)$453$970$138,267
244 ($1,423)$449$973$137,293
245 ($1,423)$446$976$136,317
246 ($1,423)$443$980$135,338
247 ($1,423)$440$983$134,355
248 ($1,423)$437$986$133,369
249 ($1,423)$433$989$132,380
250 ($1,423)$430$992$131,388
251 ($1,423)$427$996$130,392
252 ($1,423)$424$999$129,393
Year 22 - 253 ($1,423)$421$1,002$128,391
254 ($1,423)$417$1,005$127,386
255 ($1,423)$414$1,009$126,377
256 ($1,423)$411$1,012$125,366
257 ($1,423)$407$1,015$124,350
258 ($1,423)$404$1,018$123,332
259 ($1,423)$401$1,022$122,310
260 ($1,423)$398$1,025$121,285
261 ($1,423)$394$1,028$120,257
262 ($1,423)$391$1,032$119,225
263 ($1,423)$387$1,035$118,190
264 ($1,423)$384$1,038$117,152
Year 23 - 265 ($1,423)$381$1,042$116,110
266 ($1,423)$377$1,045$115,065
267 ($1,423)$374$1,049$114,016
268 ($1,423)$371$1,052$112,964
269 ($1,423)$367$1,055$111,909
270 ($1,423)$364$1,059$110,850
271 ($1,423)$360$1,062$109,788
272 ($1,423)$357$1,066$108,722
273 ($1,423)$353$1,069$107,653
274 ($1,423)$350$1,073$106,580
275 ($1,423)$346$1,076$105,504
276 ($1,423)$343$1,080$104,424
Year 24 - 277 ($1,423)$339$1,083$103,341
278 ($1,423)$336$1,087$102,254
279 ($1,423)$332$1,090$101,164
280 ($1,423)$329$1,094$100,070
281 ($1,423)$325$1,097$98,973
282 ($1,423)$322$1,101$97,872
283 ($1,423)$318$1,104$96,768
284 ($1,423)$314$1,108$95,660
285 ($1,423)$311$1,112$94,548
286 ($1,423)$307$1,115$93,433
287 ($1,423)$304$1,119$92,314
288 ($1,423)$300$1,123$91,191
Year 25 - 289 ($1,423)$296$1,126$90,065
290 ($1,423)$293$1,130$88,935
291 ($1,423)$289$1,134$87,802
292 ($1,423)$285$1,137$86,664
293 ($1,423)$282$1,141$85,524
294 ($1,423)$278$1,145$84,379
295 ($1,423)$274$1,148$83,231
296 ($1,423)$270$1,152$82,079
297 ($1,423)$267$1,156$80,923
298 ($1,423)$263$1,160$79,763
299 ($1,423)$259$1,163$78,600
300 ($1,423)$255$1,167$77,433
Year 26 - 301 ($1,423)$252$1,171$76,262
302 ($1,423)$248$1,175$75,087
303 ($1,423)$244$1,179$73,909
304 ($1,423)$240$1,182$72,726
305 ($1,423)$236$1,186$71,540
306 ($1,423)$233$1,190$70,350
307 ($1,423)$229$1,194$69,156
308 ($1,423)$225$1,198$67,958
309 ($1,423)$221$1,202$66,757
310 ($1,423)$217$1,206$65,551
311 ($1,423)$213$1,210$64,342
312 ($1,423)$209$1,213$63,128
Year 27 - 313 ($1,423)$205$1,217$61,911
314 ($1,423)$201$1,221$60,689
315 ($1,423)$197$1,225$59,464
316 ($1,423)$193$1,229$58,235
317 ($1,423)$189$1,233$57,002
318 ($1,423)$185$1,237$55,764
319 ($1,423)$181$1,241$54,523
320 ($1,423)$177$1,245$53,278
321 ($1,423)$173$1,249$52,028
322 ($1,423)$169$1,253$50,775
323 ($1,423)$165$1,258$49,517
324 ($1,423)$161$1,262$48,256
Year 28 - 325 ($1,423)$157$1,266$46,990
326 ($1,423)$153$1,270$45,720
327 ($1,423)$149$1,274$44,446
328 ($1,423)$144$1,278$43,168
329 ($1,423)$140$1,282$41,886
330 ($1,423)$136$1,286$40,599
331 ($1,423)$132$1,291$39,309
332 ($1,423)$128$1,295$38,014
333 ($1,423)$124$1,299$36,715
334 ($1,423)$119$1,303$35,412
335 ($1,423)$115$1,307$34,104
336 ($1,423)$111$1,312$32,792
Year 29 - 337 ($1,423)$107$1,316$31,476
338 ($1,423)$102$1,320$30,156
339 ($1,423)$98$1,325$28,832
340 ($1,423)$94$1,329$27,503
341 ($1,423)$89$1,333$26,170
342 ($1,423)$85$1,337$24,832
343 ($1,423)$81$1,342$23,490
344 ($1,423)$76$1,346$22,144
345 ($1,423)$72$1,351$20,794
346 ($1,423)$68$1,355$19,439
347 ($1,423)$63$1,359$18,079
348 ($1,423)$59$1,364$16,715
Year 30 - 349 ($1,423)$54$1,368$15,347
350 ($1,423)$50$1,373$13,975
351 ($1,423)$45$1,377$12,597
352 ($1,423)$41$1,382$11,216
353 ($1,423)$36$1,386$9,830
354 ($1,423)$32$1,391$8,439
355 ($1,423)$27$1,395$7,044
356 ($1,423)$23$1,400$5,644
357 ($1,423)$18$1,404$4,240
358 ($1,423)$14$1,409$2,831
359 ($1,423)$9$1,413$1,418
360 ($1,423)$5$1,418$0
TOTALS$210,518$301,600$512,118

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.