« Back to all home prices

Mortgage Payment Schedule for a $379,000 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% ($75,800) 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
$1,427 360 $210,385 $513,585

Mortgage Providers

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


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 #: 3294 | State Lic #: MC-1971
$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 #: 258821
$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 #: 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 #: 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

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

$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 #: 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 #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.907% | Rate: 3.875% | Fees: $977 | 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  $379,000
Down Payment $75,800$303,200
Year 1 - 1 ($1,427)$980$446$302,754
2 ($1,427)$979$448$302,306
3 ($1,427)$977$449$301,857
4 ($1,427)$976$451$301,406
5 ($1,427)$975$452$300,954
6 ($1,427)$973$454$300,501
7 ($1,427)$972$455$300,046
8 ($1,427)$970$456$299,589
9 ($1,427)$969$458$299,131
10 ($1,427)$967$459$298,672
11 ($1,427)$966$461$298,211
12 ($1,427)$964$462$297,748
Year 2 - 13 ($1,427)$963$464$297,284
14 ($1,427)$961$465$296,819
15 ($1,427)$960$467$296,352
16 ($1,427)$958$468$295,884
17 ($1,427)$957$470$295,414
18 ($1,427)$955$471$294,942
19 ($1,427)$954$473$294,469
20 ($1,427)$952$475$293,995
21 ($1,427)$951$476$293,519
22 ($1,427)$949$478$293,041
23 ($1,427)$947$479$292,562
24 ($1,427)$946$481$292,081
Year 3 - 25 ($1,427)$944$482$291,599
26 ($1,427)$943$484$291,115
27 ($1,427)$941$485$290,630
28 ($1,427)$940$487$290,143
29 ($1,427)$938$488$289,655
30 ($1,427)$937$490$289,165
31 ($1,427)$935$492$288,673
32 ($1,427)$933$493$288,180
33 ($1,427)$932$495$287,685
34 ($1,427)$930$496$287,188
35 ($1,427)$929$498$286,690
36 ($1,427)$927$500$286,191
Year 4 - 37 ($1,427)$925$501$285,689
38 ($1,427)$924$503$285,186
39 ($1,427)$922$505$284,682
40 ($1,427)$920$506$284,176
41 ($1,427)$919$508$283,668
42 ($1,427)$917$509$283,159
43 ($1,427)$916$511$282,647
44 ($1,427)$914$513$282,135
45 ($1,427)$912$514$281,620
46 ($1,427)$911$516$281,104
47 ($1,427)$909$518$280,587
48 ($1,427)$907$519$280,067
Year 5 - 49 ($1,427)$906$521$279,546
50 ($1,427)$904$523$279,023
51 ($1,427)$902$524$278,499
52 ($1,427)$900$526$277,973
53 ($1,427)$899$528$277,445
54 ($1,427)$897$530$276,915
55 ($1,427)$895$531$276,384
56 ($1,427)$894$533$275,851
57 ($1,427)$892$535$275,316
58 ($1,427)$890$536$274,780
59 ($1,427)$888$538$274,242
60 ($1,427)$887$540$273,702
Year 6 - 61 ($1,427)$885$542$273,160
62 ($1,427)$883$543$272,617
63 ($1,427)$881$545$272,072
64 ($1,427)$880$547$271,525
65 ($1,427)$878$549$270,976
66 ($1,427)$876$550$270,426
67 ($1,427)$874$552$269,873
68 ($1,427)$873$554$269,319
69 ($1,427)$871$556$268,763
70 ($1,427)$869$558$268,206
71 ($1,427)$867$559$267,646
72 ($1,427)$865$561$267,085
Year 7 - 73 ($1,427)$864$563$266,522
74 ($1,427)$862$565$265,957
75 ($1,427)$860$567$265,391
76 ($1,427)$858$569$264,822
77 ($1,427)$856$570$264,252
78 ($1,427)$854$572$263,679
79 ($1,427)$853$574$263,105
80 ($1,427)$851$576$262,529
81 ($1,427)$849$578$261,952
82 ($1,427)$847$580$261,372
83 ($1,427)$845$582$260,790
84 ($1,427)$843$583$260,207
Year 8 - 85 ($1,427)$841$585$259,622
86 ($1,427)$839$587$259,035
87 ($1,427)$838$589$258,446
88 ($1,427)$836$591$257,855
89 ($1,427)$834$593$257,262
90 ($1,427)$832$595$256,667
91 ($1,427)$830$597$256,070
92 ($1,427)$828$599$255,471
93 ($1,427)$826$601$254,871
94 ($1,427)$824$603$254,268
95 ($1,427)$822$604$253,664
96 ($1,427)$820$606$253,057
Year 9 - 97 ($1,427)$818$608$252,449
98 ($1,427)$816$610$251,839
99 ($1,427)$814$612$251,226
100 ($1,427)$812$614$250,612
101 ($1,427)$810$616$249,996
102 ($1,427)$808$618$249,377
103 ($1,427)$806$620$248,757
104 ($1,427)$804$622$248,135
105 ($1,427)$802$624$247,510
106 ($1,427)$800$626$246,884
107 ($1,427)$798$628$246,256
108 ($1,427)$796$630$245,625
Year 10 - 109 ($1,427)$794$632$244,993
110 ($1,427)$792$634$244,358
111 ($1,427)$790$637$243,722
112 ($1,427)$788$639$243,083
113 ($1,427)$786$641$242,443
114 ($1,427)$784$643$241,800
115 ($1,427)$782$645$241,155
116 ($1,427)$780$647$240,508
117 ($1,427)$778$649$239,859
118 ($1,427)$776$651$239,208
119 ($1,427)$773$653$238,555
120 ($1,427)$771$655$237,900
Year 11 - 121 ($1,427)$769$657$237,242
122 ($1,427)$767$660$236,583
123 ($1,427)$765$662$235,921
124 ($1,427)$763$664$235,257
125 ($1,427)$761$666$234,591
126 ($1,427)$759$668$233,923
127 ($1,427)$756$670$233,253
128 ($1,427)$754$672$232,580
129 ($1,427)$752$675$231,906
130 ($1,427)$750$677$231,229
131 ($1,427)$748$679$230,550
132 ($1,427)$745$681$229,869
Year 12 - 133 ($1,427)$743$683$229,185
134 ($1,427)$741$686$228,500
135 ($1,427)$739$688$227,812
136 ($1,427)$737$690$227,122
137 ($1,427)$734$692$226,430
138 ($1,427)$732$695$225,735
139 ($1,427)$730$697$225,038
140 ($1,427)$728$699$224,339
141 ($1,427)$725$701$223,638
142 ($1,427)$723$704$222,935
143 ($1,427)$721$706$222,229
144 ($1,427)$719$708$221,521
Year 13 - 145 ($1,427)$716$710$220,810
146 ($1,427)$714$713$220,098
147 ($1,427)$712$715$219,383
148 ($1,427)$709$717$218,665
149 ($1,427)$707$720$217,946
150 ($1,427)$705$722$217,224
151 ($1,427)$702$724$216,500
152 ($1,427)$700$727$215,773
153 ($1,427)$698$729$215,044
154 ($1,427)$695$731$214,313
155 ($1,427)$693$734$213,579
156 ($1,427)$691$736$212,843
Year 14 - 157 ($1,427)$688$738$212,105
158 ($1,427)$686$741$211,364
159 ($1,427)$683$743$210,620
160 ($1,427)$681$746$209,875
161 ($1,427)$679$748$209,127
162 ($1,427)$676$750$208,376
163 ($1,427)$674$753$207,623
164 ($1,427)$671$755$206,868
165 ($1,427)$669$758$206,110
166 ($1,427)$666$760$205,350
167 ($1,427)$664$763$204,588
168 ($1,427)$661$765$203,822
Year 15 - 169 ($1,427)$659$768$203,055
170 ($1,427)$657$770$202,285
171 ($1,427)$654$773$201,512
172 ($1,427)$652$775$200,737
173 ($1,427)$649$778$199,960
174 ($1,427)$647$780$199,179
175 ($1,427)$644$783$198,397
176 ($1,427)$641$785$197,612
177 ($1,427)$639$788$196,824
178 ($1,427)$636$790$196,034
179 ($1,427)$634$793$195,241
180 ($1,427)$631$795$194,446
Year 16 - 181 ($1,427)$629$798$193,648
182 ($1,427)$626$800$192,847
183 ($1,427)$624$803$192,044
184 ($1,427)$621$806$191,238
185 ($1,427)$618$808$190,430
186 ($1,427)$616$811$189,619
187 ($1,427)$613$814$188,806
188 ($1,427)$610$816$187,990
189 ($1,427)$608$819$187,171
190 ($1,427)$605$821$186,349
191 ($1,427)$603$824$185,525
192 ($1,427)$600$827$184,699
Year 17 - 193 ($1,427)$597$829$183,869
194 ($1,427)$595$832$183,037
195 ($1,427)$592$835$182,202
196 ($1,427)$589$838$181,365
197 ($1,427)$586$840$180,524
198 ($1,427)$584$843$179,682
199 ($1,427)$581$846$178,836
200 ($1,427)$578$848$177,987
201 ($1,427)$575$851$177,136
202 ($1,427)$573$854$176,282
203 ($1,427)$570$857$175,426
204 ($1,427)$567$859$174,566
Year 18 - 205 ($1,427)$564$862$173,704
206 ($1,427)$562$865$172,839
207 ($1,427)$559$868$171,971
208 ($1,427)$556$871$171,101
209 ($1,427)$553$873$170,227
210 ($1,427)$550$876$169,351
211 ($1,427)$548$879$168,472
212 ($1,427)$545$882$167,590
213 ($1,427)$542$885$166,706
214 ($1,427)$539$888$165,818
215 ($1,427)$536$890$164,927
216 ($1,427)$533$893$164,034
Year 19 - 217 ($1,427)$530$896$163,138
218 ($1,427)$527$899$162,239
219 ($1,427)$525$902$161,337
220 ($1,427)$522$905$160,432
221 ($1,427)$519$908$159,524
222 ($1,427)$516$911$158,613
223 ($1,427)$513$914$157,699
224 ($1,427)$510$917$156,782
225 ($1,427)$507$920$155,863
226 ($1,427)$504$923$154,940
227 ($1,427)$501$926$154,014
228 ($1,427)$498$929$153,086
Year 20 - 229 ($1,427)$495$932$152,154
230 ($1,427)$492$935$151,219
231 ($1,427)$489$938$150,282
232 ($1,427)$486$941$149,341
233 ($1,427)$483$944$148,397
234 ($1,427)$480$947$147,450
235 ($1,427)$477$950$146,501
236 ($1,427)$474$953$145,548
237 ($1,427)$471$956$144,592
238 ($1,427)$468$959$143,633
239 ($1,427)$464$962$142,670
240 ($1,427)$461$965$141,705
Year 21 - 241 ($1,427)$458$968$140,737
242 ($1,427)$455$972$139,765
243 ($1,427)$452$975$138,790
244 ($1,427)$449$978$137,812
245 ($1,427)$446$981$136,831
246 ($1,427)$442$984$135,847
247 ($1,427)$439$987$134,860
248 ($1,427)$436$991$133,869
249 ($1,427)$433$994$132,875
250 ($1,427)$430$997$131,878
251 ($1,427)$426$1,000$130,878
252 ($1,427)$423$1,003$129,875
Year 22 - 253 ($1,427)$420$1,007$128,868
254 ($1,427)$417$1,010$127,858
255 ($1,427)$413$1,013$126,845
256 ($1,427)$410$1,016$125,828
257 ($1,427)$407$1,020$124,809
258 ($1,427)$404$1,023$123,785
259 ($1,427)$400$1,026$122,759
260 ($1,427)$397$1,030$121,729
261 ($1,427)$394$1,033$120,696
262 ($1,427)$390$1,036$119,660
263 ($1,427)$387$1,040$118,620
264 ($1,427)$384$1,043$117,577
Year 23 - 265 ($1,427)$380$1,046$116,531
266 ($1,427)$377$1,050$115,481
267 ($1,427)$373$1,053$114,428
268 ($1,427)$370$1,057$113,371
269 ($1,427)$367$1,060$112,311
270 ($1,427)$363$1,063$111,247
271 ($1,427)$360$1,067$110,180
272 ($1,427)$356$1,070$109,110
273 ($1,427)$353$1,074$108,036
274 ($1,427)$349$1,077$106,959
275 ($1,427)$346$1,081$105,878
276 ($1,427)$342$1,084$104,794
Year 24 - 277 ($1,427)$339$1,088$103,706
278 ($1,427)$335$1,091$102,615
279 ($1,427)$332$1,095$101,520
280 ($1,427)$328$1,098$100,422
281 ($1,427)$325$1,102$99,320
282 ($1,427)$321$1,105$98,214
283 ($1,427)$318$1,109$97,105
284 ($1,427)$314$1,113$95,992
285 ($1,427)$310$1,116$94,876
286 ($1,427)$307$1,120$93,756
287 ($1,427)$303$1,123$92,633
288 ($1,427)$300$1,127$91,506
Year 25 - 289 ($1,427)$296$1,131$90,375
290 ($1,427)$292$1,134$89,241
291 ($1,427)$289$1,138$88,102
292 ($1,427)$285$1,142$86,961
293 ($1,427)$281$1,145$85,815
294 ($1,427)$277$1,149$84,666
295 ($1,427)$274$1,153$83,513
296 ($1,427)$270$1,157$82,357
297 ($1,427)$266$1,160$81,196
298 ($1,427)$263$1,164$80,032
299 ($1,427)$259$1,168$78,864
300 ($1,427)$255$1,172$77,693
Year 26 - 301 ($1,427)$251$1,175$76,517
302 ($1,427)$247$1,179$75,338
303 ($1,427)$244$1,183$74,155
304 ($1,427)$240$1,187$72,968
305 ($1,427)$236$1,191$71,777
306 ($1,427)$232$1,195$70,583
307 ($1,427)$228$1,198$69,385
308 ($1,427)$224$1,202$68,182
309 ($1,427)$220$1,206$66,976
310 ($1,427)$217$1,210$65,766
311 ($1,427)$213$1,214$64,552
312 ($1,427)$209$1,218$63,334
Year 27 - 313 ($1,427)$205$1,222$62,112
314 ($1,427)$201$1,226$60,886
315 ($1,427)$197$1,230$59,657
316 ($1,427)$193$1,234$58,423
317 ($1,427)$189$1,238$57,185
318 ($1,427)$185$1,242$55,944
319 ($1,427)$181$1,246$54,698
320 ($1,427)$177$1,250$53,448
321 ($1,427)$173$1,254$52,194
322 ($1,427)$169$1,258$50,936
323 ($1,427)$165$1,262$49,674
324 ($1,427)$161$1,266$48,408
Year 28 - 325 ($1,427)$157$1,270$47,138
326 ($1,427)$152$1,274$45,864
327 ($1,427)$148$1,278$44,586
328 ($1,427)$144$1,282$43,303
329 ($1,427)$140$1,287$42,017
330 ($1,427)$136$1,291$40,726
331 ($1,427)$132$1,295$39,431
332 ($1,427)$127$1,299$38,132
333 ($1,427)$123$1,303$36,828
334 ($1,427)$119$1,308$35,521
335 ($1,427)$115$1,312$34,209
336 ($1,427)$111$1,316$32,893
Year 29 - 337 ($1,427)$106$1,320$31,573
338 ($1,427)$102$1,325$30,248
339 ($1,427)$98$1,329$28,920
340 ($1,427)$94$1,333$27,586
341 ($1,427)$89$1,337$26,249
342 ($1,427)$85$1,342$24,907
343 ($1,427)$81$1,346$23,561
344 ($1,427)$76$1,350$22,211
345 ($1,427)$72$1,355$20,856
346 ($1,427)$67$1,359$19,497
347 ($1,427)$63$1,364$18,133
348 ($1,427)$59$1,368$16,765
Year 30 - 349 ($1,427)$54$1,372$15,393
350 ($1,427)$50$1,377$14,016
351 ($1,427)$45$1,381$12,634
352 ($1,427)$41$1,386$11,249
353 ($1,427)$36$1,390$9,858
354 ($1,427)$32$1,395$8,464
355 ($1,427)$27$1,399$7,064
356 ($1,427)$23$1,404$5,661
357 ($1,427)$18$1,408$4,252
358 ($1,427)$14$1,413$2,839
359 ($1,427)$9$1,417$1,422
360 ($1,427)$5$1,422$0
TOTALS$210,385$303,200$513,585

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.