« 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 December 14, 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


3.93% is current rate for 30-year fixed
3.36% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,432 360 $212,950 $515,350

Mortgage Providers

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


NMLS #: 3294 | State Lic #: MC-1971
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.656% | Rate: 3.625% | Fees: $950 | 30 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 #: 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 #: 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 #: 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 #: 35959 | State Lic #: MC-2967
$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 #: 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 #: 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  $378,000
Down Payment $75,600$302,400
Year 1 - 1 ($1,432)$990$441$301,959
2 ($1,432)$989$443$301,516
3 ($1,432)$987$444$301,072
4 ($1,432)$986$446$300,627
5 ($1,432)$985$447$300,180
6 ($1,432)$983$448$299,731
7 ($1,432)$982$450$299,281
8 ($1,432)$980$451$298,830
9 ($1,432)$979$453$298,377
10 ($1,432)$977$454$297,923
11 ($1,432)$976$456$297,467
12 ($1,432)$974$457$297,010
Year 2 - 13 ($1,432)$973$459$296,551
14 ($1,432)$971$460$296,090
15 ($1,432)$970$462$295,629
16 ($1,432)$968$463$295,165
17 ($1,432)$967$465$294,700
18 ($1,432)$965$466$294,234
19 ($1,432)$964$468$293,766
20 ($1,432)$962$469$293,297
21 ($1,432)$961$471$292,826
22 ($1,432)$959$473$292,353
23 ($1,432)$957$474$291,879
24 ($1,432)$956$476$291,403
Year 3 - 25 ($1,432)$954$477$290,926
26 ($1,432)$953$479$290,448
27 ($1,432)$951$480$289,967
28 ($1,432)$950$482$289,485
29 ($1,432)$948$483$289,002
30 ($1,432)$946$485$288,517
31 ($1,432)$945$487$288,030
32 ($1,432)$943$488$287,542
33 ($1,432)$942$490$287,052
34 ($1,432)$940$491$286,561
35 ($1,432)$938$493$286,068
36 ($1,432)$937$495$285,573
Year 4 - 37 ($1,432)$935$496$285,077
38 ($1,432)$934$498$284,579
39 ($1,432)$932$500$284,079
40 ($1,432)$930$501$283,578
41 ($1,432)$929$503$283,075
42 ($1,432)$927$504$282,571
43 ($1,432)$925$506$282,065
44 ($1,432)$924$508$281,557
45 ($1,432)$922$509$281,048
46 ($1,432)$920$511$280,537
47 ($1,432)$919$513$280,024
48 ($1,432)$917$514$279,509
Year 5 - 49 ($1,432)$915$516$278,993
50 ($1,432)$914$518$278,475
51 ($1,432)$912$520$277,956
52 ($1,432)$910$521$277,435
53 ($1,432)$909$523$276,912
54 ($1,432)$907$525$276,387
55 ($1,432)$905$526$275,861
56 ($1,432)$903$528$275,333
57 ($1,432)$902$530$274,803
58 ($1,432)$900$532$274,271
59 ($1,432)$898$533$273,738
60 ($1,432)$896$535$273,203
Year 6 - 61 ($1,432)$895$537$272,666
62 ($1,432)$893$539$272,128
63 ($1,432)$891$540$271,587
64 ($1,432)$889$542$271,045
65 ($1,432)$888$544$270,501
66 ($1,432)$886$546$269,956
67 ($1,432)$884$547$269,408
68 ($1,432)$882$549$268,859
69 ($1,432)$881$551$268,308
70 ($1,432)$879$553$267,755
71 ($1,432)$877$555$267,201
72 ($1,432)$875$556$266,644
Year 7 - 73 ($1,432)$873$558$266,086
74 ($1,432)$871$560$265,526
75 ($1,432)$870$562$264,964
76 ($1,432)$868$564$264,400
77 ($1,432)$866$566$263,834
78 ($1,432)$864$567$263,267
79 ($1,432)$862$569$262,698
80 ($1,432)$860$571$262,126
81 ($1,432)$858$573$261,553
82 ($1,432)$857$575$260,978
83 ($1,432)$855$577$260,402
84 ($1,432)$853$579$259,823
Year 8 - 85 ($1,432)$851$581$259,242
86 ($1,432)$849$583$258,660
87 ($1,432)$847$584$258,075
88 ($1,432)$845$586$257,489
89 ($1,432)$843$588$256,901
90 ($1,432)$841$590$256,311
91 ($1,432)$839$592$255,719
92 ($1,432)$837$594$255,124
93 ($1,432)$836$596$254,528
94 ($1,432)$834$598$253,931
95 ($1,432)$832$600$253,331
96 ($1,432)$830$602$252,729
Year 9 - 97 ($1,432)$828$604$252,125
98 ($1,432)$826$606$251,519
99 ($1,432)$824$608$250,911
100 ($1,432)$822$610$250,302
101 ($1,432)$820$612$249,690
102 ($1,432)$818$614$249,076
103 ($1,432)$816$616$248,460
104 ($1,432)$814$618$247,842
105 ($1,432)$812$620$247,222
106 ($1,432)$810$622$246,601
107 ($1,432)$808$624$245,977
108 ($1,432)$806$626$245,351
Year 10 - 109 ($1,432)$804$628$244,723
110 ($1,432)$801$630$244,093
111 ($1,432)$799$632$243,461
112 ($1,432)$797$634$242,826
113 ($1,432)$795$636$242,190
114 ($1,432)$793$638$241,552
115 ($1,432)$791$640$240,911
116 ($1,432)$789$643$240,269
117 ($1,432)$787$645$239,624
118 ($1,432)$785$647$238,977
119 ($1,432)$783$649$238,328
120 ($1,432)$781$651$237,677
Year 11 - 121 ($1,432)$778$653$237,024
122 ($1,432)$776$655$236,369
123 ($1,432)$774$657$235,712
124 ($1,432)$772$660$235,052
125 ($1,432)$770$662$234,390
126 ($1,432)$768$664$233,726
127 ($1,432)$765$666$233,060
128 ($1,432)$763$668$232,392
129 ($1,432)$761$670$231,722
130 ($1,432)$759$673$231,049
131 ($1,432)$757$675$230,374
132 ($1,432)$754$677$229,697
Year 12 - 133 ($1,432)$752$679$229,018
134 ($1,432)$750$681$228,336
135 ($1,432)$748$684$227,653
136 ($1,432)$746$686$226,967
137 ($1,432)$743$688$226,278
138 ($1,432)$741$690$225,588
139 ($1,432)$739$693$224,895
140 ($1,432)$737$695$224,200
141 ($1,432)$734$697$223,503
142 ($1,432)$732$700$222,803
143 ($1,432)$730$702$222,102
144 ($1,432)$727$704$221,397
Year 13 - 145 ($1,432)$725$706$220,691
146 ($1,432)$723$709$219,982
147 ($1,432)$720$711$219,271
148 ($1,432)$718$713$218,558
149 ($1,432)$716$716$217,842
150 ($1,432)$713$718$217,124
151 ($1,432)$711$720$216,403
152 ($1,432)$709$723$215,681
153 ($1,432)$706$725$214,955
154 ($1,432)$704$728$214,228
155 ($1,432)$702$730$213,498
156 ($1,432)$699$732$212,766
Year 14 - 157 ($1,432)$697$735$212,031
158 ($1,432)$694$737$211,294
159 ($1,432)$692$740$210,554
160 ($1,432)$690$742$209,812
161 ($1,432)$687$744$209,068
162 ($1,432)$685$747$208,321
163 ($1,432)$682$749$207,572
164 ($1,432)$680$752$206,820
165 ($1,432)$677$754$206,066
166 ($1,432)$675$757$205,309
167 ($1,432)$672$759$204,550
168 ($1,432)$670$762$203,788
Year 15 - 169 ($1,432)$667$764$203,024
170 ($1,432)$665$767$202,258
171 ($1,432)$662$769$201,489
172 ($1,432)$660$772$200,717
173 ($1,432)$657$774$199,943
174 ($1,432)$655$777$199,166
175 ($1,432)$652$779$198,387
176 ($1,432)$650$782$197,605
177 ($1,432)$647$784$196,821
178 ($1,432)$645$787$196,034
179 ($1,432)$642$790$195,244
180 ($1,432)$639$792$194,452
Year 16 - 181 ($1,432)$637$795$193,657
182 ($1,432)$634$797$192,860
183 ($1,432)$632$800$192,060
184 ($1,432)$629$803$191,258
185 ($1,432)$626$805$190,452
186 ($1,432)$624$808$189,645
187 ($1,432)$621$810$188,834
188 ($1,432)$618$813$188,021
189 ($1,432)$616$816$187,205
190 ($1,432)$613$818$186,387
191 ($1,432)$610$821$185,566
192 ($1,432)$608$824$184,742
Year 17 - 193 ($1,432)$605$826$183,916
194 ($1,432)$602$829$183,086
195 ($1,432)$600$832$182,254
196 ($1,432)$597$835$181,420
197 ($1,432)$594$837$180,582
198 ($1,432)$591$840$179,742
199 ($1,432)$589$843$178,899
200 ($1,432)$586$846$178,054
201 ($1,432)$583$848$177,205
202 ($1,432)$580$851$176,354
203 ($1,432)$578$854$175,500
204 ($1,432)$575$857$174,643
Year 18 - 205 ($1,432)$572$860$173,784
206 ($1,432)$569$862$172,922
207 ($1,432)$566$865$172,056
208 ($1,432)$563$868$171,188
209 ($1,432)$561$871$170,317
210 ($1,432)$558$874$169,444
211 ($1,432)$555$877$168,567
212 ($1,432)$552$879$167,688
213 ($1,432)$549$882$166,805
214 ($1,432)$546$885$165,920
215 ($1,432)$543$888$165,032
216 ($1,432)$540$891$164,141
Year 19 - 217 ($1,432)$538$894$163,247
218 ($1,432)$535$897$162,350
219 ($1,432)$532$900$161,450
220 ($1,432)$529$903$160,547
221 ($1,432)$526$906$159,642
222 ($1,432)$523$909$158,733
223 ($1,432)$520$912$157,821
224 ($1,432)$517$915$156,907
225 ($1,432)$514$918$155,989
226 ($1,432)$511$921$155,068
227 ($1,432)$508$924$154,145
228 ($1,432)$505$927$153,218
Year 20 - 229 ($1,432)$502$930$152,288
230 ($1,432)$499$933$151,355
231 ($1,432)$496$936$150,420
232 ($1,432)$493$939$149,481
233 ($1,432)$490$942$148,539
234 ($1,432)$486$945$147,594
235 ($1,432)$483$948$146,645
236 ($1,432)$480$951$145,694
237 ($1,432)$477$954$144,740
238 ($1,432)$474$958$143,782
239 ($1,432)$471$961$142,822
240 ($1,432)$468$964$141,858
Year 21 - 241 ($1,432)$465$967$140,891
242 ($1,432)$461$970$139,921
243 ($1,432)$458$973$138,947
244 ($1,432)$455$976$137,971
245 ($1,432)$452$980$136,991
246 ($1,432)$449$983$136,008
247 ($1,432)$445$986$135,022
248 ($1,432)$442$989$134,033
249 ($1,432)$439$993$133,040
250 ($1,432)$436$996$132,045
251 ($1,432)$432$999$131,046
252 ($1,432)$429$1,002$130,043
Year 22 - 253 ($1,432)$426$1,006$129,038
254 ($1,432)$423$1,009$128,029
255 ($1,432)$419$1,012$127,016
256 ($1,432)$416$1,016$126,001
257 ($1,432)$413$1,019$124,982
258 ($1,432)$409$1,022$123,960
259 ($1,432)$406$1,026$122,934
260 ($1,432)$403$1,029$121,905
261 ($1,432)$399$1,032$120,873
262 ($1,432)$396$1,036$119,837
263 ($1,432)$392$1,039$118,798
264 ($1,432)$389$1,042$117,756
Year 23 - 265 ($1,432)$386$1,046$116,710
266 ($1,432)$382$1,049$115,661
267 ($1,432)$379$1,053$114,608
268 ($1,432)$375$1,056$113,552
269 ($1,432)$372$1,060$112,492
270 ($1,432)$368$1,063$111,429
271 ($1,432)$365$1,067$110,362
272 ($1,432)$361$1,070$109,292
273 ($1,432)$358$1,074$108,219
274 ($1,432)$354$1,077$107,142
275 ($1,432)$351$1,081$106,061
276 ($1,432)$347$1,084$104,977
Year 24 - 277 ($1,432)$344$1,088$103,889
278 ($1,432)$340$1,091$102,798
279 ($1,432)$337$1,095$101,703
280 ($1,432)$333$1,098$100,604
281 ($1,432)$329$1,102$99,502
282 ($1,432)$326$1,106$98,397
283 ($1,432)$322$1,109$97,287
284 ($1,432)$319$1,113$96,175
285 ($1,432)$315$1,117$95,058
286 ($1,432)$311$1,120$93,938
287 ($1,432)$308$1,124$92,814
288 ($1,432)$304$1,128$91,686
Year 25 - 289 ($1,432)$300$1,131$90,555
290 ($1,432)$297$1,135$89,420
291 ($1,432)$293$1,139$88,281
292 ($1,432)$289$1,142$87,139
293 ($1,432)$285$1,146$85,993
294 ($1,432)$282$1,150$84,843
295 ($1,432)$278$1,154$83,689
296 ($1,432)$274$1,157$82,532
297 ($1,432)$270$1,161$81,371
298 ($1,432)$266$1,165$80,206
299 ($1,432)$263$1,169$79,037
300 ($1,432)$259$1,173$77,864
Year 26 - 301 ($1,432)$255$1,177$76,688
302 ($1,432)$251$1,180$75,507
303 ($1,432)$247$1,184$74,323
304 ($1,432)$243$1,188$73,135
305 ($1,432)$240$1,192$71,943
306 ($1,432)$236$1,196$70,747
307 ($1,432)$232$1,200$69,547
308 ($1,432)$228$1,204$68,343
309 ($1,432)$224$1,208$67,136
310 ($1,432)$220$1,212$65,924
311 ($1,432)$216$1,216$64,708
312 ($1,432)$212$1,220$63,489
Year 27 - 313 ($1,432)$208$1,224$62,265
314 ($1,432)$204$1,228$61,037
315 ($1,432)$200$1,232$59,806
316 ($1,432)$196$1,236$58,570
317 ($1,432)$192$1,240$57,330
318 ($1,432)$188$1,244$56,087
319 ($1,432)$184$1,248$54,839
320 ($1,432)$180$1,252$53,587
321 ($1,432)$175$1,256$52,331
322 ($1,432)$171$1,260$51,071
323 ($1,432)$167$1,264$49,807
324 ($1,432)$163$1,268$48,538
Year 28 - 325 ($1,432)$159$1,273$47,266
326 ($1,432)$155$1,277$45,989
327 ($1,432)$151$1,281$44,708
328 ($1,432)$146$1,285$43,423
329 ($1,432)$142$1,289$42,133
330 ($1,432)$138$1,294$40,840
331 ($1,432)$134$1,298$39,542
332 ($1,432)$130$1,302$38,240
333 ($1,432)$125$1,306$36,934
334 ($1,432)$121$1,311$35,623
335 ($1,432)$117$1,315$34,308
336 ($1,432)$112$1,319$32,989
Year 29 - 337 ($1,432)$108$1,323$31,666
338 ($1,432)$104$1,328$30,338
339 ($1,432)$99$1,332$29,006
340 ($1,432)$95$1,337$27,669
341 ($1,432)$91$1,341$26,328
342 ($1,432)$86$1,345$24,983
343 ($1,432)$82$1,350$23,633
344 ($1,432)$77$1,354$22,279
345 ($1,432)$73$1,359$20,921
346 ($1,432)$69$1,363$19,558
347 ($1,432)$64$1,367$18,190
348 ($1,432)$60$1,372$16,818
Year 30 - 349 ($1,432)$55$1,376$15,442
350 ($1,432)$51$1,381$14,061
351 ($1,432)$46$1,385$12,675
352 ($1,432)$42$1,390$11,285
353 ($1,432)$37$1,395$9,891
354 ($1,432)$32$1,399$8,492
355 ($1,432)$28$1,404$7,088
356 ($1,432)$23$1,408$5,680
357 ($1,432)$19$1,413$4,267
358 ($1,432)$14$1,418$2,849
359 ($1,432)$9$1,422$1,427
360 ($1,432)$5$1,427$0
TOTALS$212,950$302,400$515,350

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.