« Back to all home prices

Mortgage Payment Schedule for a $382,000 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% ($76,400) 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
$1,443 360 $213,941 $519,541

Mortgage Providers

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


$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 #: 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 #: 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 #: 2917 | State Lic #: MC-436
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.792% | Rate: 3.750% | Fees: $1,285 | 45 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

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
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  $382,000
Down Payment $76,400$305,600
Year 1 - 1 ($1,443)$996$447$305,153
2 ($1,443)$994$449$304,704
3 ($1,443)$993$450$304,253
4 ($1,443)$991$452$303,802
5 ($1,443)$990$453$303,348
6 ($1,443)$988$455$302,894
7 ($1,443)$987$456$302,437
8 ($1,443)$985$458$301,980
9 ($1,443)$984$459$301,520
10 ($1,443)$982$461$301,060
11 ($1,443)$981$462$300,597
12 ($1,443)$979$464$300,134
Year 2 - 13 ($1,443)$978$465$299,668
14 ($1,443)$976$467$299,202
15 ($1,443)$975$468$298,733
16 ($1,443)$973$470$298,264
17 ($1,443)$972$471$297,792
18 ($1,443)$970$473$297,319
19 ($1,443)$969$474$296,845
20 ($1,443)$967$476$296,369
21 ($1,443)$966$478$295,892
22 ($1,443)$964$479$295,413
23 ($1,443)$963$481$294,932
24 ($1,443)$961$482$294,450
Year 3 - 25 ($1,443)$959$484$293,966
26 ($1,443)$958$485$293,481
27 ($1,443)$956$487$292,994
28 ($1,443)$955$488$292,505
29 ($1,443)$953$490$292,015
30 ($1,443)$951$492$291,523
31 ($1,443)$950$493$291,030
32 ($1,443)$948$495$290,535
33 ($1,443)$947$497$290,039
34 ($1,443)$945$498$289,541
35 ($1,443)$943$500$289,041
36 ($1,443)$942$501$288,539
Year 4 - 37 ($1,443)$940$503$288,036
38 ($1,443)$939$505$287,532
39 ($1,443)$937$506$287,026
40 ($1,443)$935$508$286,518
41 ($1,443)$934$510$286,008
42 ($1,443)$932$511$285,497
43 ($1,443)$930$513$284,984
44 ($1,443)$929$515$284,469
45 ($1,443)$927$516$283,953
46 ($1,443)$925$518$283,435
47 ($1,443)$924$520$282,915
48 ($1,443)$922$521$282,394
Year 5 - 49 ($1,443)$920$523$281,871
50 ($1,443)$918$525$281,346
51 ($1,443)$917$526$280,820
52 ($1,443)$915$528$280,292
53 ($1,443)$913$530$279,762
54 ($1,443)$912$532$279,230
55 ($1,443)$910$533$278,697
56 ($1,443)$908$535$278,162
57 ($1,443)$906$537$277,625
58 ($1,443)$905$539$277,086
59 ($1,443)$903$540$276,546
60 ($1,443)$901$542$276,004
Year 6 - 61 ($1,443)$899$544$275,460
62 ($1,443)$898$546$274,914
63 ($1,443)$896$547$274,367
64 ($1,443)$894$549$273,818
65 ($1,443)$892$551$273,267
66 ($1,443)$890$553$272,714
67 ($1,443)$889$555$272,159
68 ($1,443)$887$556$271,603
69 ($1,443)$885$558$271,045
70 ($1,443)$883$560$270,485
71 ($1,443)$881$562$269,923
72 ($1,443)$879$564$269,359
Year 7 - 73 ($1,443)$878$566$268,794
74 ($1,443)$876$567$268,226
75 ($1,443)$874$569$267,657
76 ($1,443)$872$571$267,086
77 ($1,443)$870$573$266,513
78 ($1,443)$868$575$265,939
79 ($1,443)$867$577$265,362
80 ($1,443)$865$579$264,783
81 ($1,443)$863$580$264,203
82 ($1,443)$861$582$263,621
83 ($1,443)$859$584$263,036
84 ($1,443)$857$586$262,450
Year 8 - 85 ($1,443)$855$588$261,862
86 ($1,443)$853$590$261,272
87 ($1,443)$851$592$260,681
88 ($1,443)$849$594$260,087
89 ($1,443)$847$596$259,491
90 ($1,443)$846$598$258,893
91 ($1,443)$844$600$258,294
92 ($1,443)$842$602$257,692
93 ($1,443)$840$604$257,089
94 ($1,443)$838$605$256,483
95 ($1,443)$836$607$255,876
96 ($1,443)$834$609$255,266
Year 9 - 97 ($1,443)$832$611$254,655
98 ($1,443)$830$613$254,041
99 ($1,443)$828$615$253,426
100 ($1,443)$826$617$252,809
101 ($1,443)$824$619$252,189
102 ($1,443)$822$621$251,568
103 ($1,443)$820$623$250,944
104 ($1,443)$818$626$250,319
105 ($1,443)$816$628$249,691
106 ($1,443)$814$630$249,062
107 ($1,443)$812$632$248,430
108 ($1,443)$809$634$247,796
Year 10 - 109 ($1,443)$807$636$247,160
110 ($1,443)$805$638$246,523
111 ($1,443)$803$640$245,883
112 ($1,443)$801$642$245,241
113 ($1,443)$799$644$244,597
114 ($1,443)$797$646$243,950
115 ($1,443)$795$648$243,302
116 ($1,443)$793$650$242,652
117 ($1,443)$791$653$241,999
118 ($1,443)$789$655$241,345
119 ($1,443)$786$657$240,688
120 ($1,443)$784$659$240,029
Year 11 - 121 ($1,443)$782$661$239,368
122 ($1,443)$780$663$238,704
123 ($1,443)$778$665$238,039
124 ($1,443)$776$668$237,372
125 ($1,443)$773$670$236,702
126 ($1,443)$771$672$236,030
127 ($1,443)$769$674$235,356
128 ($1,443)$767$676$234,679
129 ($1,443)$765$679$234,001
130 ($1,443)$762$681$233,320
131 ($1,443)$760$683$232,637
132 ($1,443)$758$685$231,952
Year 12 - 133 ($1,443)$756$687$231,265
134 ($1,443)$754$690$230,575
135 ($1,443)$751$692$229,883
136 ($1,443)$749$694$229,189
137 ($1,443)$747$696$228,493
138 ($1,443)$745$699$227,794
139 ($1,443)$742$701$227,093
140 ($1,443)$740$703$226,390
141 ($1,443)$738$706$225,684
142 ($1,443)$735$708$224,977
143 ($1,443)$733$710$224,266
144 ($1,443)$731$712$223,554
Year 13 - 145 ($1,443)$728$715$222,839
146 ($1,443)$726$717$222,122
147 ($1,443)$724$719$221,403
148 ($1,443)$721$722$220,681
149 ($1,443)$719$724$219,957
150 ($1,443)$717$726$219,230
151 ($1,443)$714$729$218,502
152 ($1,443)$712$731$217,770
153 ($1,443)$710$734$217,037
154 ($1,443)$707$736$216,301
155 ($1,443)$705$738$215,562
156 ($1,443)$702$741$214,822
Year 14 - 157 ($1,443)$700$743$214,078
158 ($1,443)$698$746$213,333
159 ($1,443)$695$748$212,585
160 ($1,443)$693$750$211,834
161 ($1,443)$690$753$211,081
162 ($1,443)$688$755$210,326
163 ($1,443)$685$758$209,568
164 ($1,443)$683$760$208,808
165 ($1,443)$680$763$208,045
166 ($1,443)$678$765$207,280
167 ($1,443)$675$768$206,512
168 ($1,443)$673$770$205,741
Year 15 - 169 ($1,443)$670$773$204,969
170 ($1,443)$668$775$204,193
171 ($1,443)$665$778$203,416
172 ($1,443)$663$780$202,635
173 ($1,443)$660$783$201,852
174 ($1,443)$658$785$201,067
175 ($1,443)$655$788$200,279
176 ($1,443)$653$791$199,488
177 ($1,443)$650$793$198,695
178 ($1,443)$647$796$197,899
179 ($1,443)$645$798$197,101
180 ($1,443)$642$801$196,300
Year 16 - 181 ($1,443)$640$804$195,496
182 ($1,443)$637$806$194,690
183 ($1,443)$634$809$193,881
184 ($1,443)$632$811$193,070
185 ($1,443)$629$814$192,256
186 ($1,443)$626$817$191,439
187 ($1,443)$624$819$190,620
188 ($1,443)$621$822$189,798
189 ($1,443)$618$825$188,973
190 ($1,443)$616$827$188,145
191 ($1,443)$613$830$187,315
192 ($1,443)$610$833$186,483
Year 17 - 193 ($1,443)$608$836$185,647
194 ($1,443)$605$838$184,809
195 ($1,443)$602$841$183,968
196 ($1,443)$599$844$183,124
197 ($1,443)$597$846$182,277
198 ($1,443)$594$849$181,428
199 ($1,443)$591$852$180,576
200 ($1,443)$588$855$179,721
201 ($1,443)$586$858$178,864
202 ($1,443)$583$860$178,003
203 ($1,443)$580$863$177,140
204 ($1,443)$577$866$176,274
Year 18 - 205 ($1,443)$574$869$175,405
206 ($1,443)$572$872$174,534
207 ($1,443)$569$874$173,659
208 ($1,443)$566$877$172,782
209 ($1,443)$563$880$171,902
210 ($1,443)$560$883$171,019
211 ($1,443)$557$886$170,133
212 ($1,443)$554$889$169,244
213 ($1,443)$551$892$168,352
214 ($1,443)$549$895$167,458
215 ($1,443)$546$898$166,560
216 ($1,443)$543$900$165,660
Year 19 - 217 ($1,443)$540$903$164,756
218 ($1,443)$537$906$163,850
219 ($1,443)$534$909$162,941
220 ($1,443)$531$912$162,028
221 ($1,443)$528$915$161,113
222 ($1,443)$525$918$160,195
223 ($1,443)$522$921$159,274
224 ($1,443)$519$924$158,350
225 ($1,443)$516$927$157,422
226 ($1,443)$513$930$156,492
227 ($1,443)$510$933$155,559
228 ($1,443)$507$936$154,623
Year 20 - 229 ($1,443)$504$939$153,683
230 ($1,443)$501$942$152,741
231 ($1,443)$498$945$151,795
232 ($1,443)$495$949$150,847
233 ($1,443)$492$952$149,895
234 ($1,443)$488$955$148,940
235 ($1,443)$485$958$147,982
236 ($1,443)$482$961$147,021
237 ($1,443)$479$964$146,057
238 ($1,443)$476$967$145,090
239 ($1,443)$473$970$144,120
240 ($1,443)$470$974$143,146
Year 21 - 241 ($1,443)$466$977$142,169
242 ($1,443)$463$980$141,189
243 ($1,443)$460$983$140,206
244 ($1,443)$457$986$139,220
245 ($1,443)$454$990$138,230
246 ($1,443)$450$993$137,238
247 ($1,443)$447$996$136,242
248 ($1,443)$444$999$135,242
249 ($1,443)$441$1,003$134,240
250 ($1,443)$437$1,006$133,234
251 ($1,443)$434$1,009$132,225
252 ($1,443)$431$1,012$131,213
Year 22 - 253 ($1,443)$428$1,016$130,197
254 ($1,443)$424$1,019$129,178
255 ($1,443)$421$1,022$128,156
256 ($1,443)$418$1,026$127,130
257 ($1,443)$414$1,029$126,101
258 ($1,443)$411$1,032$125,069
259 ($1,443)$408$1,036$124,033
260 ($1,443)$404$1,039$122,994
261 ($1,443)$401$1,042$121,952
262 ($1,443)$397$1,046$120,906
263 ($1,443)$394$1,049$119,857
264 ($1,443)$391$1,053$118,804
Year 23 - 265 ($1,443)$387$1,056$117,748
266 ($1,443)$384$1,060$116,689
267 ($1,443)$380$1,063$115,626
268 ($1,443)$377$1,066$114,559
269 ($1,443)$373$1,070$113,489
270 ($1,443)$370$1,073$112,416
271 ($1,443)$366$1,077$111,339
272 ($1,443)$363$1,080$110,259
273 ($1,443)$359$1,084$109,175
274 ($1,443)$356$1,087$108,087
275 ($1,443)$352$1,091$106,996
276 ($1,443)$349$1,095$105,902
Year 24 - 277 ($1,443)$345$1,098$104,804
278 ($1,443)$341$1,102$103,702
279 ($1,443)$338$1,105$102,597
280 ($1,443)$334$1,109$101,488
281 ($1,443)$331$1,112$100,375
282 ($1,443)$327$1,116$99,259
283 ($1,443)$323$1,120$98,140
284 ($1,443)$320$1,123$97,016
285 ($1,443)$316$1,127$95,889
286 ($1,443)$312$1,131$94,758
287 ($1,443)$309$1,134$93,624
288 ($1,443)$305$1,138$92,486
Year 25 - 289 ($1,443)$301$1,142$91,344
290 ($1,443)$298$1,146$90,199
291 ($1,443)$294$1,149$89,049
292 ($1,443)$290$1,153$87,896
293 ($1,443)$286$1,157$86,739
294 ($1,443)$283$1,161$85,579
295 ($1,443)$279$1,164$84,415
296 ($1,443)$275$1,168$83,246
297 ($1,443)$271$1,172$82,075
298 ($1,443)$267$1,176$80,899
299 ($1,443)$264$1,180$79,719
300 ($1,443)$260$1,183$78,536
Year 26 - 301 ($1,443)$256$1,187$77,349
302 ($1,443)$252$1,191$76,157
303 ($1,443)$248$1,195$74,962
304 ($1,443)$244$1,199$73,763
305 ($1,443)$240$1,203$72,561
306 ($1,443)$236$1,207$71,354
307 ($1,443)$232$1,211$70,143
308 ($1,443)$229$1,215$68,929
309 ($1,443)$225$1,219$67,710
310 ($1,443)$221$1,223$66,487
311 ($1,443)$217$1,227$65,261
312 ($1,443)$213$1,231$64,030
Year 27 - 313 ($1,443)$209$1,235$62,796
314 ($1,443)$205$1,239$61,557
315 ($1,443)$201$1,243$60,315
316 ($1,443)$197$1,247$59,068
317 ($1,443)$192$1,251$57,817
318 ($1,443)$188$1,255$56,563
319 ($1,443)$184$1,259$55,304
320 ($1,443)$180$1,263$54,041
321 ($1,443)$176$1,267$52,774
322 ($1,443)$172$1,271$51,502
323 ($1,443)$168$1,275$50,227
324 ($1,443)$164$1,280$48,948
Year 28 - 325 ($1,443)$159$1,284$47,664
326 ($1,443)$155$1,288$46,376
327 ($1,443)$151$1,292$45,084
328 ($1,443)$147$1,296$43,788
329 ($1,443)$143$1,300$42,487
330 ($1,443)$138$1,305$41,182
331 ($1,443)$134$1,309$39,874
332 ($1,443)$130$1,313$38,560
333 ($1,443)$126$1,318$37,243
334 ($1,443)$121$1,322$35,921
335 ($1,443)$117$1,326$34,595
336 ($1,443)$113$1,330$33,264
Year 29 - 337 ($1,443)$108$1,335$31,930
338 ($1,443)$104$1,339$30,590
339 ($1,443)$100$1,343$29,247
340 ($1,443)$95$1,348$27,899
341 ($1,443)$91$1,352$26,547
342 ($1,443)$86$1,357$25,190
343 ($1,443)$82$1,361$23,829
344 ($1,443)$78$1,366$22,464
345 ($1,443)$73$1,370$21,094
346 ($1,443)$69$1,374$19,719
347 ($1,443)$64$1,379$18,340
348 ($1,443)$60$1,383$16,957
Year 30 - 349 ($1,443)$55$1,388$15,569
350 ($1,443)$51$1,392$14,176
351 ($1,443)$46$1,397$12,779
352 ($1,443)$42$1,402$11,378
353 ($1,443)$37$1,406$9,972
354 ($1,443)$32$1,411$8,561
355 ($1,443)$28$1,415$7,146
356 ($1,443)$23$1,420$5,726
357 ($1,443)$19$1,425$4,301
358 ($1,443)$14$1,429$2,872
359 ($1,443)$9$1,434$1,438
360 ($1,443)$5$1,438$0
TOTALS$213,941$305,600$519,541

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.