« Back to all home prices

Mortgage Payment Schedule for a $378,000 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% ($75,600) 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
$1,428 360 $211,701 $514,101

Mortgage Providers

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


NMLS #: 1077157 | State Lic #: MC-5804
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.631% | Rate: 3.625% | Fees: $188 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$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 #: 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 #: 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 #: 244476 | State Lic #: MC-5877
$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: 3.756% | Rate: 3.750% | Fees: $187 | 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 #: 7706
$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: 3.896% | Rate: 3.875% | Fees: $625 | 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 #: 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

$1,248 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.375% | Rate: 4.375% | Fees: $0 | 30 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,519 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 6.125% | Rate: 6.125% | Fees: $0 | 30 day rate lock

NMLS #: 180004 | State Lic #: MC -928
$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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,295 | 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: 3.750% | Rate: 3.750% | Fees: $0 | 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  $378,000
Down Payment $75,600$302,400
Year 1 - 1 ($1,428)$985$443$301,957
2 ($1,428)$984$444$301,513
3 ($1,428)$982$446$301,067
4 ($1,428)$981$447$300,620
5 ($1,428)$980$449$300,172
6 ($1,428)$978$450$299,722
7 ($1,428)$977$451$299,270
8 ($1,428)$975$453$298,817
9 ($1,428)$974$454$298,363
10 ($1,428)$972$456$297,907
11 ($1,428)$971$457$297,450
12 ($1,428)$969$459$296,991
Year 2 - 13 ($1,428)$968$460$296,531
14 ($1,428)$966$462$296,069
15 ($1,428)$965$463$295,605
16 ($1,428)$963$465$295,140
17 ($1,428)$962$466$294,674
18 ($1,428)$960$468$294,206
19 ($1,428)$959$469$293,737
20 ($1,428)$957$471$293,266
21 ($1,428)$956$473$292,793
22 ($1,428)$954$474$292,319
23 ($1,428)$952$476$291,844
24 ($1,428)$951$477$291,366
Year 3 - 25 ($1,428)$949$479$290,888
26 ($1,428)$948$480$290,408
27 ($1,428)$946$482$289,926
28 ($1,428)$945$483$289,442
29 ($1,428)$943$485$288,957
30 ($1,428)$942$487$288,471
31 ($1,428)$940$488$287,983
32 ($1,428)$938$490$287,493
33 ($1,428)$937$491$287,002
34 ($1,428)$935$493$286,509
35 ($1,428)$934$495$286,014
36 ($1,428)$932$496$285,518
Year 4 - 37 ($1,428)$930$498$285,020
38 ($1,428)$929$499$284,521
39 ($1,428)$927$501$284,020
40 ($1,428)$925$503$283,517
41 ($1,428)$924$504$283,013
42 ($1,428)$922$506$282,507
43 ($1,428)$921$508$282,000
44 ($1,428)$919$509$281,490
45 ($1,428)$917$511$280,980
46 ($1,428)$916$513$280,467
47 ($1,428)$914$514$279,953
48 ($1,428)$912$516$279,437
Year 5 - 49 ($1,428)$910$518$278,919
50 ($1,428)$909$519$278,400
51 ($1,428)$907$521$277,879
52 ($1,428)$905$523$277,357
53 ($1,428)$904$524$276,832
54 ($1,428)$902$526$276,306
55 ($1,428)$900$528$275,778
56 ($1,428)$899$529$275,249
57 ($1,428)$897$531$274,718
58 ($1,428)$895$533$274,185
59 ($1,428)$893$535$273,650
60 ($1,428)$892$536$273,114
Year 6 - 61 ($1,428)$890$538$272,576
62 ($1,428)$888$540$272,036
63 ($1,428)$886$542$271,494
64 ($1,428)$885$543$270,951
65 ($1,428)$883$545$270,405
66 ($1,428)$881$547$269,858
67 ($1,428)$879$549$269,310
68 ($1,428)$878$551$268,759
69 ($1,428)$876$552$268,207
70 ($1,428)$874$554$267,653
71 ($1,428)$872$556$267,097
72 ($1,428)$870$558$266,539
Year 7 - 73 ($1,428)$868$560$265,979
74 ($1,428)$867$561$265,418
75 ($1,428)$865$563$264,855
76 ($1,428)$863$565$264,290
77 ($1,428)$861$567$263,723
78 ($1,428)$859$569$263,154
79 ($1,428)$857$571$262,583
80 ($1,428)$856$572$262,011
81 ($1,428)$854$574$261,436
82 ($1,428)$852$576$260,860
83 ($1,428)$850$578$260,282
84 ($1,428)$848$580$259,702
Year 8 - 85 ($1,428)$846$582$259,120
86 ($1,428)$844$584$258,537
87 ($1,428)$842$586$257,951
88 ($1,428)$840$588$257,363
89 ($1,428)$839$589$256,774
90 ($1,428)$837$591$256,182
91 ($1,428)$835$593$255,589
92 ($1,428)$833$595$254,994
93 ($1,428)$831$597$254,397
94 ($1,428)$829$599$253,797
95 ($1,428)$827$601$253,196
96 ($1,428)$825$603$252,593
Year 9 - 97 ($1,428)$823$605$251,988
98 ($1,428)$821$607$251,381
99 ($1,428)$819$609$250,772
100 ($1,428)$817$611$250,161
101 ($1,428)$815$613$249,548
102 ($1,428)$813$615$248,933
103 ($1,428)$811$617$248,317
104 ($1,428)$809$619$247,698
105 ($1,428)$807$621$247,077
106 ($1,428)$805$623$246,454
107 ($1,428)$803$625$245,829
108 ($1,428)$801$627$245,201
Year 10 - 109 ($1,428)$799$629$244,572
110 ($1,428)$797$631$243,941
111 ($1,428)$795$633$243,308
112 ($1,428)$793$635$242,673
113 ($1,428)$791$637$242,035
114 ($1,428)$789$639$241,396
115 ($1,428)$787$642$240,754
116 ($1,428)$784$644$240,111
117 ($1,428)$782$646$239,465
118 ($1,428)$780$648$238,817
119 ($1,428)$778$650$238,167
120 ($1,428)$776$652$237,515
Year 11 - 121 ($1,428)$774$654$236,861
122 ($1,428)$772$656$236,205
123 ($1,428)$770$658$235,547
124 ($1,428)$767$661$234,886
125 ($1,428)$765$663$234,223
126 ($1,428)$763$665$233,558
127 ($1,428)$761$667$232,891
128 ($1,428)$759$669$232,222
129 ($1,428)$757$671$231,551
130 ($1,428)$754$674$230,877
131 ($1,428)$752$676$230,201
132 ($1,428)$750$678$229,523
Year 12 - 133 ($1,428)$748$680$228,843
134 ($1,428)$746$682$228,161
135 ($1,428)$743$685$227,476
136 ($1,428)$741$687$226,789
137 ($1,428)$739$689$226,100
138 ($1,428)$737$691$225,409
139 ($1,428)$734$694$224,715
140 ($1,428)$732$696$224,019
141 ($1,428)$730$698$223,321
142 ($1,428)$728$700$222,621
143 ($1,428)$725$703$221,918
144 ($1,428)$723$705$221,213
Year 13 - 145 ($1,428)$721$707$220,506
146 ($1,428)$718$710$219,796
147 ($1,428)$716$712$219,084
148 ($1,428)$714$714$218,370
149 ($1,428)$712$717$217,654
150 ($1,428)$709$719$216,935
151 ($1,428)$707$721$216,214
152 ($1,428)$704$724$215,490
153 ($1,428)$702$726$214,764
154 ($1,428)$700$728$214,036
155 ($1,428)$697$731$213,305
156 ($1,428)$695$733$212,572
Year 14 - 157 ($1,428)$693$735$211,837
158 ($1,428)$690$738$211,099
159 ($1,428)$688$740$210,359
160 ($1,428)$685$743$209,616
161 ($1,428)$683$745$208,871
162 ($1,428)$681$747$208,123
163 ($1,428)$678$750$207,374
164 ($1,428)$676$752$206,621
165 ($1,428)$673$755$205,866
166 ($1,428)$671$757$205,109
167 ($1,428)$668$760$204,349
168 ($1,428)$666$762$203,587
Year 15 - 169 ($1,428)$663$765$202,822
170 ($1,428)$661$767$202,055
171 ($1,428)$658$770$201,286
172 ($1,428)$656$772$200,513
173 ($1,428)$653$775$199,739
174 ($1,428)$651$777$198,961
175 ($1,428)$648$780$198,182
176 ($1,428)$646$782$197,399
177 ($1,428)$643$785$196,614
178 ($1,428)$641$787$195,827
179 ($1,428)$638$790$195,037
180 ($1,428)$635$793$194,244
Year 16 - 181 ($1,428)$633$795$193,449
182 ($1,428)$630$798$192,652
183 ($1,428)$628$800$191,851
184 ($1,428)$625$803$191,048
185 ($1,428)$622$806$190,243
186 ($1,428)$620$808$189,435
187 ($1,428)$617$811$188,624
188 ($1,428)$615$813$187,810
189 ($1,428)$612$816$186,994
190 ($1,428)$609$819$186,175
191 ($1,428)$607$821$185,354
192 ($1,428)$604$824$184,530
Year 17 - 193 ($1,428)$601$827$183,703
194 ($1,428)$599$829$182,874
195 ($1,428)$596$832$182,041
196 ($1,428)$593$835$181,206
197 ($1,428)$590$838$180,369
198 ($1,428)$588$840$179,528
199 ($1,428)$585$843$178,685
200 ($1,428)$582$846$177,840
201 ($1,428)$579$849$176,991
202 ($1,428)$577$851$176,140
203 ($1,428)$574$854$175,285
204 ($1,428)$571$857$174,428
Year 18 - 205 ($1,428)$568$860$173,569
206 ($1,428)$566$863$172,706
207 ($1,428)$563$865$171,841
208 ($1,428)$560$868$170,973
209 ($1,428)$557$871$170,102
210 ($1,428)$554$874$169,228
211 ($1,428)$551$877$168,351
212 ($1,428)$549$880$167,472
213 ($1,428)$546$882$166,589
214 ($1,428)$543$885$165,704
215 ($1,428)$540$888$164,816
216 ($1,428)$537$891$163,925
Year 19 - 217 ($1,428)$534$894$163,031
218 ($1,428)$531$897$162,134
219 ($1,428)$528$900$161,235
220 ($1,428)$525$903$160,332
221 ($1,428)$522$906$159,426
222 ($1,428)$519$909$158,518
223 ($1,428)$517$912$157,606
224 ($1,428)$514$915$156,691
225 ($1,428)$511$918$155,774
226 ($1,428)$508$920$154,853
227 ($1,428)$505$923$153,930
228 ($1,428)$502$927$153,003
Year 20 - 229 ($1,428)$499$930$152,074
230 ($1,428)$496$933$151,141
231 ($1,428)$492$936$150,206
232 ($1,428)$489$939$149,267
233 ($1,428)$486$942$148,325
234 ($1,428)$483$945$147,381
235 ($1,428)$480$948$146,433
236 ($1,428)$477$951$145,482
237 ($1,428)$474$954$144,528
238 ($1,428)$471$957$143,571
239 ($1,428)$468$960$142,611
240 ($1,428)$465$963$141,647
Year 21 - 241 ($1,428)$462$967$140,681
242 ($1,428)$458$970$139,711
243 ($1,428)$455$973$138,738
244 ($1,428)$452$976$137,762
245 ($1,428)$449$979$136,783
246 ($1,428)$446$982$135,801
247 ($1,428)$442$986$134,815
248 ($1,428)$439$989$133,826
249 ($1,428)$436$992$132,834
250 ($1,428)$433$995$131,839
251 ($1,428)$430$998$130,840
252 ($1,428)$426$1,002$129,839
Year 22 - 253 ($1,428)$423$1,005$128,834
254 ($1,428)$420$1,008$127,825
255 ($1,428)$416$1,012$126,814
256 ($1,428)$413$1,015$125,799
257 ($1,428)$410$1,018$124,781
258 ($1,428)$407$1,021$123,759
259 ($1,428)$403$1,025$122,735
260 ($1,428)$400$1,028$121,706
261 ($1,428)$397$1,031$120,675
262 ($1,428)$393$1,035$119,640
263 ($1,428)$390$1,038$118,602
264 ($1,428)$386$1,042$117,560
Year 23 - 265 ($1,428)$383$1,045$116,515
266 ($1,428)$380$1,048$115,467
267 ($1,428)$376$1,052$114,415
268 ($1,428)$373$1,055$113,360
269 ($1,428)$369$1,059$112,301
270 ($1,428)$366$1,062$111,239
271 ($1,428)$362$1,066$110,173
272 ($1,428)$359$1,069$109,104
273 ($1,428)$355$1,073$108,032
274 ($1,428)$352$1,076$106,956
275 ($1,428)$348$1,080$105,876
276 ($1,428)$345$1,083$104,793
Year 24 - 277 ($1,428)$341$1,087$103,706
278 ($1,428)$338$1,090$102,616
279 ($1,428)$334$1,094$101,523
280 ($1,428)$331$1,097$100,425
281 ($1,428)$327$1,101$99,324
282 ($1,428)$324$1,104$98,220
283 ($1,428)$320$1,108$97,112
284 ($1,428)$316$1,112$96,000
285 ($1,428)$313$1,115$94,885
286 ($1,428)$309$1,119$93,766
287 ($1,428)$306$1,123$92,644
288 ($1,428)$302$1,126$91,517
Year 25 - 289 ($1,428)$298$1,130$90,388
290 ($1,428)$295$1,134$89,254
291 ($1,428)$291$1,137$88,117
292 ($1,428)$287$1,141$86,976
293 ($1,428)$283$1,145$85,831
294 ($1,428)$280$1,148$84,683
295 ($1,428)$276$1,152$83,531
296 ($1,428)$272$1,156$82,375
297 ($1,428)$268$1,160$81,215
298 ($1,428)$265$1,163$80,052
299 ($1,428)$261$1,167$78,884
300 ($1,428)$257$1,171$77,713
Year 26 - 301 ($1,428)$253$1,175$76,539
302 ($1,428)$249$1,179$75,360
303 ($1,428)$246$1,183$74,177
304 ($1,428)$242$1,186$72,991
305 ($1,428)$238$1,190$71,801
306 ($1,428)$234$1,194$70,607
307 ($1,428)$230$1,198$69,409
308 ($1,428)$226$1,202$68,207
309 ($1,428)$222$1,206$67,001
310 ($1,428)$218$1,210$65,791
311 ($1,428)$214$1,214$64,578
312 ($1,428)$210$1,218$63,360
Year 27 - 313 ($1,428)$206$1,222$62,138
314 ($1,428)$202$1,226$60,913
315 ($1,428)$198$1,230$59,683
316 ($1,428)$194$1,234$58,450
317 ($1,428)$190$1,238$57,212
318 ($1,428)$186$1,242$55,970
319 ($1,428)$182$1,246$54,725
320 ($1,428)$178$1,250$53,475
321 ($1,428)$174$1,254$52,221
322 ($1,428)$170$1,258$50,963
323 ($1,428)$166$1,262$49,701
324 ($1,428)$162$1,266$48,435
Year 28 - 325 ($1,428)$158$1,270$47,165
326 ($1,428)$154$1,274$45,890
327 ($1,428)$150$1,279$44,612
328 ($1,428)$145$1,283$43,329
329 ($1,428)$141$1,287$42,042
330 ($1,428)$137$1,291$40,751
331 ($1,428)$133$1,295$39,456
332 ($1,428)$129$1,299$38,156
333 ($1,428)$124$1,304$36,853
334 ($1,428)$120$1,308$35,545
335 ($1,428)$116$1,312$34,233
336 ($1,428)$112$1,317$32,916
Year 29 - 337 ($1,428)$107$1,321$31,595
338 ($1,428)$103$1,325$30,270
339 ($1,428)$99$1,329$28,941
340 ($1,428)$94$1,334$27,607
341 ($1,428)$90$1,338$26,269
342 ($1,428)$86$1,342$24,926
343 ($1,428)$81$1,347$23,580
344 ($1,428)$77$1,351$22,228
345 ($1,428)$72$1,356$20,873
346 ($1,428)$68$1,360$19,513
347 ($1,428)$64$1,364$18,148
348 ($1,428)$59$1,369$16,779
Year 30 - 349 ($1,428)$55$1,373$15,406
350 ($1,428)$50$1,378$14,028
351 ($1,428)$46$1,382$12,646
352 ($1,428)$41$1,387$11,259
353 ($1,428)$37$1,391$9,867
354 ($1,428)$32$1,396$8,471
355 ($1,428)$28$1,400$7,071
356 ($1,428)$23$1,405$5,666
357 ($1,428)$18$1,410$4,256
358 ($1,428)$14$1,414$2,842
359 ($1,428)$9$1,419$1,423
360 ($1,428)$5$1,423$0
TOTALS$211,701$302,400$514,101

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.