« Back to all home prices

Mortgage Payment Schedule for a $380,000 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% ($76,000) 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
$1,436 360 $212,821 $516,821

Mortgage Providers

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


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 #: 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 #: 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

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

NMLS #: 1838 | State Lic #: MC-4344
$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 #: 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 #: 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 #: 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 #: 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: 3.895% | Rate: 3.875% | Fees: $592 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.901% | Rate: 3.875% | 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  $380,000
Down Payment $76,000$304,000
Year 1 - 1 ($1,436)$991$445$303,555
2 ($1,436)$989$447$303,108
3 ($1,436)$988$448$302,660
4 ($1,436)$986$449$302,211
5 ($1,436)$985$451$301,760
6 ($1,436)$983$452$301,308
7 ($1,436)$982$454$300,854
8 ($1,436)$980$455$300,398
9 ($1,436)$979$457$299,942
10 ($1,436)$977$458$299,483
11 ($1,436)$976$460$299,024
12 ($1,436)$974$461$298,562
Year 2 - 13 ($1,436)$973$463$298,099
14 ($1,436)$971$464$297,635
15 ($1,436)$970$466$297,169
16 ($1,436)$968$467$296,702
17 ($1,436)$967$469$296,233
18 ($1,436)$965$470$295,763
19 ($1,436)$964$472$295,291
20 ($1,436)$962$473$294,817
21 ($1,436)$961$475$294,342
22 ($1,436)$959$477$293,866
23 ($1,436)$958$478$293,388
24 ($1,436)$956$480$292,908
Year 3 - 25 ($1,436)$954$481$292,427
26 ($1,436)$953$483$291,944
27 ($1,436)$951$484$291,460
28 ($1,436)$950$486$290,974
29 ($1,436)$948$488$290,486
30 ($1,436)$947$489$289,997
31 ($1,436)$945$491$289,506
32 ($1,436)$943$492$289,014
33 ($1,436)$942$494$288,520
34 ($1,436)$940$496$288,025
35 ($1,436)$938$497$287,528
36 ($1,436)$937$499$287,029
Year 4 - 37 ($1,436)$935$500$286,528
38 ($1,436)$934$502$286,026
39 ($1,436)$932$504$285,523
40 ($1,436)$930$505$285,017
41 ($1,436)$929$507$284,511
42 ($1,436)$927$509$284,002
43 ($1,436)$925$510$283,492
44 ($1,436)$924$512$282,980
45 ($1,436)$922$514$282,466
46 ($1,436)$920$515$281,951
47 ($1,436)$919$517$281,434
48 ($1,436)$917$519$280,915
Year 5 - 49 ($1,436)$915$520$280,395
50 ($1,436)$914$522$279,873
51 ($1,436)$912$524$279,350
52 ($1,436)$910$525$278,824
53 ($1,436)$909$527$278,297
54 ($1,436)$907$529$277,768
55 ($1,436)$905$531$277,238
56 ($1,436)$903$532$276,705
57 ($1,436)$902$534$276,171
58 ($1,436)$900$536$275,636
59 ($1,436)$898$538$275,098
60 ($1,436)$896$539$274,559
Year 6 - 61 ($1,436)$895$541$274,018
62 ($1,436)$893$543$273,475
63 ($1,436)$891$545$272,930
64 ($1,436)$889$546$272,384
65 ($1,436)$888$548$271,836
66 ($1,436)$886$550$271,286
67 ($1,436)$884$552$270,735
68 ($1,436)$882$553$270,181
69 ($1,436)$880$555$269,626
70 ($1,436)$879$557$269,069
71 ($1,436)$877$559$268,510
72 ($1,436)$875$561$267,949
Year 7 - 73 ($1,436)$873$563$267,387
74 ($1,436)$871$564$266,822
75 ($1,436)$869$566$266,256
76 ($1,436)$868$568$265,688
77 ($1,436)$866$570$265,118
78 ($1,436)$864$572$264,546
79 ($1,436)$862$574$263,973
80 ($1,436)$860$576$263,397
81 ($1,436)$858$577$262,820
82 ($1,436)$856$579$262,240
83 ($1,436)$854$581$261,659
84 ($1,436)$853$583$261,076
Year 8 - 85 ($1,436)$851$585$260,491
86 ($1,436)$849$587$259,904
87 ($1,436)$847$589$259,316
88 ($1,436)$845$591$258,725
89 ($1,436)$843$593$258,132
90 ($1,436)$841$595$257,538
91 ($1,436)$839$596$256,941
92 ($1,436)$837$598$256,343
93 ($1,436)$835$600$255,743
94 ($1,436)$833$602$255,140
95 ($1,436)$831$604$254,536
96 ($1,436)$829$606$253,930
Year 9 - 97 ($1,436)$827$608$253,322
98 ($1,436)$825$610$252,711
99 ($1,436)$823$612$252,099
100 ($1,436)$821$614$251,485
101 ($1,436)$819$616$250,869
102 ($1,436)$817$618$250,251
103 ($1,436)$815$620$249,630
104 ($1,436)$813$622$249,008
105 ($1,436)$811$624$248,384
106 ($1,436)$809$626$247,758
107 ($1,436)$807$628$247,129
108 ($1,436)$805$630$246,499
Year 10 - 109 ($1,436)$803$632$245,866
110 ($1,436)$801$634$245,232
111 ($1,436)$799$637$244,595
112 ($1,436)$797$639$243,957
113 ($1,436)$795$641$243,316
114 ($1,436)$793$643$242,673
115 ($1,436)$791$645$242,028
116 ($1,436)$789$647$241,381
117 ($1,436)$787$649$240,732
118 ($1,436)$784$651$240,081
119 ($1,436)$782$653$239,428
120 ($1,436)$780$655$238,772
Year 11 - 121 ($1,436)$778$658$238,114
122 ($1,436)$776$660$237,455
123 ($1,436)$774$662$236,793
124 ($1,436)$772$664$236,129
125 ($1,436)$769$666$235,463
126 ($1,436)$767$668$234,794
127 ($1,436)$765$671$234,124
128 ($1,436)$763$673$233,451
129 ($1,436)$761$675$232,776
130 ($1,436)$758$677$232,099
131 ($1,436)$756$679$231,419
132 ($1,436)$754$682$230,738
Year 12 - 133 ($1,436)$752$684$230,054
134 ($1,436)$750$686$229,368
135 ($1,436)$747$688$228,680
136 ($1,436)$745$690$227,989
137 ($1,436)$743$693$227,296
138 ($1,436)$741$695$226,601
139 ($1,436)$738$697$225,904
140 ($1,436)$736$700$225,205
141 ($1,436)$734$702$224,503
142 ($1,436)$732$704$223,799
143 ($1,436)$729$706$223,092
144 ($1,436)$727$709$222,384
Year 13 - 145 ($1,436)$725$711$221,673
146 ($1,436)$722$713$220,959
147 ($1,436)$720$716$220,244
148 ($1,436)$718$718$219,526
149 ($1,436)$715$720$218,805
150 ($1,436)$713$723$218,083
151 ($1,436)$711$725$217,358
152 ($1,436)$708$727$216,630
153 ($1,436)$706$730$215,900
154 ($1,436)$703$732$215,168
155 ($1,436)$701$735$214,434
156 ($1,436)$699$737$213,697
Year 14 - 157 ($1,436)$696$739$212,958
158 ($1,436)$694$742$212,216
159 ($1,436)$691$744$211,472
160 ($1,436)$689$747$210,725
161 ($1,436)$687$749$209,976
162 ($1,436)$684$751$209,225
163 ($1,436)$682$754$208,471
164 ($1,436)$679$756$207,714
165 ($1,436)$677$759$206,956
166 ($1,436)$674$761$206,194
167 ($1,436)$672$764$205,431
168 ($1,436)$669$766$204,664
Year 15 - 169 ($1,436)$667$769$203,896
170 ($1,436)$664$771$203,124
171 ($1,436)$662$774$202,351
172 ($1,436)$659$776$201,574
173 ($1,436)$657$779$200,795
174 ($1,436)$654$781$200,014
175 ($1,436)$652$784$199,230
176 ($1,436)$649$786$198,444
177 ($1,436)$647$789$197,655
178 ($1,436)$644$792$196,863
179 ($1,436)$641$794$196,069
180 ($1,436)$639$797$195,272
Year 16 - 181 ($1,436)$636$799$194,473
182 ($1,436)$634$802$193,671
183 ($1,436)$631$805$192,866
184 ($1,436)$628$807$192,059
185 ($1,436)$626$810$191,249
186 ($1,436)$623$812$190,437
187 ($1,436)$621$815$189,622
188 ($1,436)$618$818$188,804
189 ($1,436)$615$820$187,984
190 ($1,436)$613$823$187,160
191 ($1,436)$610$826$186,335
192 ($1,436)$607$828$185,506
Year 17 - 193 ($1,436)$604$831$184,675
194 ($1,436)$602$834$183,841
195 ($1,436)$599$837$183,005
196 ($1,436)$596$839$182,165
197 ($1,436)$594$842$181,323
198 ($1,436)$591$845$180,478
199 ($1,436)$588$848$179,631
200 ($1,436)$585$850$178,780
201 ($1,436)$583$853$177,927
202 ($1,436)$580$856$177,072
203 ($1,436)$577$859$176,213
204 ($1,436)$574$861$175,351
Year 18 - 205 ($1,436)$571$864$174,487
206 ($1,436)$569$867$173,620
207 ($1,436)$566$870$172,750
208 ($1,436)$563$873$171,877
209 ($1,436)$560$876$171,002
210 ($1,436)$557$878$170,123
211 ($1,436)$554$881$169,242
212 ($1,436)$551$884$168,358
213 ($1,436)$549$887$167,471
214 ($1,436)$546$890$166,581
215 ($1,436)$543$893$165,688
216 ($1,436)$540$896$164,792
Year 19 - 217 ($1,436)$537$899$163,894
218 ($1,436)$534$902$162,992
219 ($1,436)$531$905$162,088
220 ($1,436)$528$907$161,180
221 ($1,436)$525$910$160,270
222 ($1,436)$522$913$159,356
223 ($1,436)$519$916$158,440
224 ($1,436)$516$919$157,521
225 ($1,436)$513$922$156,598
226 ($1,436)$510$925$155,673
227 ($1,436)$507$928$154,744
228 ($1,436)$504$931$153,813
Year 20 - 229 ($1,436)$501$934$152,879
230 ($1,436)$498$937$151,941
231 ($1,436)$495$941$151,001
232 ($1,436)$492$944$150,057
233 ($1,436)$489$947$149,110
234 ($1,436)$486$950$148,161
235 ($1,436)$483$953$147,208
236 ($1,436)$480$956$146,252
237 ($1,436)$477$959$145,293
238 ($1,436)$473$962$144,330
239 ($1,436)$470$965$143,365
240 ($1,436)$467$968$142,397
Year 21 - 241 ($1,436)$464$972$141,425
242 ($1,436)$461$975$140,450
243 ($1,436)$458$978$139,472
244 ($1,436)$454$981$138,491
245 ($1,436)$451$984$137,507
246 ($1,436)$448$988$136,519
247 ($1,436)$445$991$135,528
248 ($1,436)$442$994$134,534
249 ($1,436)$438$997$133,537
250 ($1,436)$435$1,001$132,537
251 ($1,436)$432$1,004$131,533
252 ($1,436)$429$1,007$130,526
Year 22 - 253 ($1,436)$425$1,010$129,515
254 ($1,436)$422$1,014$128,502
255 ($1,436)$419$1,017$127,485
256 ($1,436)$415$1,020$126,465
257 ($1,436)$412$1,024$125,441
258 ($1,436)$409$1,027$124,414
259 ($1,436)$405$1,030$123,384
260 ($1,436)$402$1,034$122,350
261 ($1,436)$399$1,037$121,313
262 ($1,436)$395$1,040$120,273
263 ($1,436)$392$1,044$119,229
264 ($1,436)$388$1,047$118,182
Year 23 - 265 ($1,436)$385$1,051$117,132
266 ($1,436)$382$1,054$116,078
267 ($1,436)$378$1,057$115,020
268 ($1,436)$375$1,061$113,960
269 ($1,436)$371$1,064$112,895
270 ($1,436)$368$1,068$111,827
271 ($1,436)$364$1,071$110,756
272 ($1,436)$361$1,075$109,682
273 ($1,436)$357$1,078$108,603
274 ($1,436)$354$1,082$107,522
275 ($1,436)$350$1,085$106,436
276 ($1,436)$347$1,089$105,347
Year 24 - 277 ($1,436)$343$1,092$104,255
278 ($1,436)$340$1,096$103,159
279 ($1,436)$336$1,099$102,060
280 ($1,436)$333$1,103$100,957
281 ($1,436)$329$1,107$99,850
282 ($1,436)$325$1,110$98,740
283 ($1,436)$322$1,114$97,626
284 ($1,436)$318$1,118$96,508
285 ($1,436)$314$1,121$95,387
286 ($1,436)$311$1,125$94,262
287 ($1,436)$307$1,128$93,134
288 ($1,436)$303$1,132$92,002
Year 25 - 289 ($1,436)$300$1,136$90,866
290 ($1,436)$296$1,140$89,726
291 ($1,436)$292$1,143$88,583
292 ($1,436)$289$1,147$87,436
293 ($1,436)$285$1,151$86,285
294 ($1,436)$281$1,154$85,131
295 ($1,436)$277$1,158$83,973
296 ($1,436)$274$1,162$82,811
297 ($1,436)$270$1,166$81,645
298 ($1,436)$266$1,170$80,475
299 ($1,436)$262$1,173$79,302
300 ($1,436)$258$1,177$78,125
Year 26 - 301 ($1,436)$255$1,181$76,944
302 ($1,436)$251$1,185$75,759
303 ($1,436)$247$1,189$74,570
304 ($1,436)$243$1,193$73,377
305 ($1,436)$239$1,197$72,181
306 ($1,436)$235$1,200$70,980
307 ($1,436)$231$1,204$69,776
308 ($1,436)$227$1,208$68,568
309 ($1,436)$223$1,212$67,356
310 ($1,436)$219$1,216$66,139
311 ($1,436)$216$1,220$64,919
312 ($1,436)$212$1,224$63,695
Year 27 - 313 ($1,436)$208$1,228$62,467
314 ($1,436)$204$1,232$61,235
315 ($1,436)$200$1,236$59,999
316 ($1,436)$195$1,240$58,759
317 ($1,436)$191$1,244$57,515
318 ($1,436)$187$1,248$56,266
319 ($1,436)$183$1,252$55,014
320 ($1,436)$179$1,256$53,758
321 ($1,436)$175$1,260$52,497
322 ($1,436)$171$1,265$51,233
323 ($1,436)$167$1,269$49,964
324 ($1,436)$163$1,273$48,691
Year 28 - 325 ($1,436)$159$1,277$47,414
326 ($1,436)$154$1,281$46,133
327 ($1,436)$150$1,285$44,848
328 ($1,436)$146$1,289$43,558
329 ($1,436)$142$1,294$42,265
330 ($1,436)$138$1,298$40,967
331 ($1,436)$133$1,302$39,665
332 ($1,436)$129$1,306$38,358
333 ($1,436)$125$1,311$37,048
334 ($1,436)$121$1,315$35,733
335 ($1,436)$116$1,319$34,414
336 ($1,436)$112$1,323$33,090
Year 29 - 337 ($1,436)$108$1,328$31,762
338 ($1,436)$103$1,332$30,430
339 ($1,436)$99$1,336$29,094
340 ($1,436)$95$1,341$27,753
341 ($1,436)$90$1,345$26,408
342 ($1,436)$86$1,350$25,058
343 ($1,436)$82$1,354$23,704
344 ($1,436)$77$1,358$22,346
345 ($1,436)$73$1,363$20,983
346 ($1,436)$68$1,367$19,616
347 ($1,436)$64$1,372$18,244
348 ($1,436)$59$1,376$16,868
Year 30 - 349 ($1,436)$55$1,381$15,487
350 ($1,436)$50$1,385$14,102
351 ($1,436)$46$1,390$12,713
352 ($1,436)$41$1,394$11,318
353 ($1,436)$37$1,399$9,920
354 ($1,436)$32$1,403$8,516
355 ($1,436)$28$1,408$7,108
356 ($1,436)$23$1,412$5,696
357 ($1,436)$19$1,417$4,279
358 ($1,436)$14$1,422$2,857
359 ($1,436)$9$1,426$1,431
360 ($1,436)$5$1,431$0
TOTALS$212,821$304,000$516,821

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.