« Back to all home prices

Mortgage Payment Schedule for a $384,000 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% ($76,800) 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
$1,451 360 $215,061 $522,261

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  $384,000
Down Payment $76,800$307,200
Year 1 - 1 ($1,451)$1,001$450$306,750
2 ($1,451)$999$451$306,299
3 ($1,451)$998$453$305,846
4 ($1,451)$997$454$305,392
5 ($1,451)$995$456$304,936
6 ($1,451)$994$457$304,479
7 ($1,451)$992$459$304,021
8 ($1,451)$991$460$303,561
9 ($1,451)$989$462$303,099
10 ($1,451)$988$463$302,636
11 ($1,451)$986$465$302,171
12 ($1,451)$985$466$301,705
Year 2 - 13 ($1,451)$983$468$301,237
14 ($1,451)$982$469$300,768
15 ($1,451)$980$471$300,297
16 ($1,451)$978$472$299,825
17 ($1,451)$977$474$299,351
18 ($1,451)$975$475$298,876
19 ($1,451)$974$477$298,399
20 ($1,451)$972$478$297,921
21 ($1,451)$971$480$297,441
22 ($1,451)$969$482$296,959
23 ($1,451)$968$483$296,476
24 ($1,451)$966$485$295,991
Year 3 - 25 ($1,451)$964$486$295,505
26 ($1,451)$963$488$295,017
27 ($1,451)$961$489$294,528
28 ($1,451)$960$491$294,037
29 ($1,451)$958$493$293,544
30 ($1,451)$956$494$293,050
31 ($1,451)$955$496$292,554
32 ($1,451)$953$497$292,056
33 ($1,451)$952$499$291,557
34 ($1,451)$950$501$291,057
35 ($1,451)$948$502$290,554
36 ($1,451)$947$504$290,050
Year 4 - 37 ($1,451)$945$506$289,545
38 ($1,451)$943$507$289,037
39 ($1,451)$942$509$288,528
40 ($1,451)$940$511$288,018
41 ($1,451)$938$512$287,505
42 ($1,451)$937$514$286,991
43 ($1,451)$935$516$286,476
44 ($1,451)$933$517$285,959
45 ($1,451)$932$519$285,440
46 ($1,451)$930$521$284,919
47 ($1,451)$928$522$284,397
48 ($1,451)$927$524$283,872
Year 5 - 49 ($1,451)$925$526$283,347
50 ($1,451)$923$527$282,819
51 ($1,451)$922$529$282,290
52 ($1,451)$920$531$281,759
53 ($1,451)$918$533$281,226
54 ($1,451)$916$534$280,692
55 ($1,451)$915$536$280,156
56 ($1,451)$913$538$279,618
57 ($1,451)$911$540$279,078
58 ($1,451)$909$541$278,537
59 ($1,451)$908$543$277,994
60 ($1,451)$906$545$277,449
Year 6 - 61 ($1,451)$904$547$276,902
62 ($1,451)$902$548$276,354
63 ($1,451)$900$550$275,803
64 ($1,451)$899$552$275,251
65 ($1,451)$897$554$274,698
66 ($1,451)$895$556$274,142
67 ($1,451)$893$557$273,584
68 ($1,451)$891$559$273,025
69 ($1,451)$890$561$272,464
70 ($1,451)$888$563$271,901
71 ($1,451)$886$565$271,336
72 ($1,451)$884$567$270,770
Year 7 - 73 ($1,451)$882$568$270,201
74 ($1,451)$880$570$269,631
75 ($1,451)$879$572$269,059
76 ($1,451)$877$574$268,485
77 ($1,451)$875$576$267,909
78 ($1,451)$873$578$267,331
79 ($1,451)$871$580$266,751
80 ($1,451)$869$582$266,170
81 ($1,451)$867$583$265,586
82 ($1,451)$865$585$265,001
83 ($1,451)$863$587$264,414
84 ($1,451)$862$589$263,824
Year 8 - 85 ($1,451)$860$591$263,233
86 ($1,451)$858$593$262,640
87 ($1,451)$856$595$262,045
88 ($1,451)$854$597$261,448
89 ($1,451)$852$599$260,850
90 ($1,451)$850$601$260,249
91 ($1,451)$848$603$259,646
92 ($1,451)$846$605$259,041
93 ($1,451)$844$607$258,435
94 ($1,451)$842$609$257,826
95 ($1,451)$840$611$257,215
96 ($1,451)$838$613$256,603
Year 9 - 97 ($1,451)$836$615$255,988
98 ($1,451)$834$617$255,371
99 ($1,451)$832$619$254,753
100 ($1,451)$830$621$254,132
101 ($1,451)$828$623$253,509
102 ($1,451)$826$625$252,885
103 ($1,451)$824$627$252,258
104 ($1,451)$822$629$251,629
105 ($1,451)$820$631$250,998
106 ($1,451)$818$633$250,366
107 ($1,451)$816$635$249,731
108 ($1,451)$814$637$249,094
Year 10 - 109 ($1,451)$812$639$248,454
110 ($1,451)$810$641$247,813
111 ($1,451)$807$643$247,170
112 ($1,451)$805$645$246,525
113 ($1,451)$803$647$245,877
114 ($1,451)$801$650$245,228
115 ($1,451)$799$652$244,576
116 ($1,451)$797$654$243,922
117 ($1,451)$795$656$243,266
118 ($1,451)$793$658$242,608
119 ($1,451)$790$660$241,948
120 ($1,451)$788$662$241,285
Year 11 - 121 ($1,451)$786$665$240,621
122 ($1,451)$784$667$239,954
123 ($1,451)$782$669$239,285
124 ($1,451)$780$671$238,614
125 ($1,451)$777$673$237,941
126 ($1,451)$775$675$237,266
127 ($1,451)$773$678$236,588
128 ($1,451)$771$680$235,908
129 ($1,451)$769$682$235,226
130 ($1,451)$766$684$234,542
131 ($1,451)$764$687$233,855
132 ($1,451)$762$689$233,167
Year 12 - 133 ($1,451)$760$691$232,476
134 ($1,451)$757$693$231,782
135 ($1,451)$755$696$231,087
136 ($1,451)$753$698$230,389
137 ($1,451)$751$700$229,689
138 ($1,451)$748$702$228,987
139 ($1,451)$746$705$228,282
140 ($1,451)$744$707$227,575
141 ($1,451)$742$709$226,866
142 ($1,451)$739$712$226,154
143 ($1,451)$737$714$225,441
144 ($1,451)$735$716$224,724
Year 13 - 145 ($1,451)$732$718$224,006
146 ($1,451)$730$721$223,285
147 ($1,451)$728$723$222,562
148 ($1,451)$725$726$221,836
149 ($1,451)$723$728$221,108
150 ($1,451)$720$730$220,378
151 ($1,451)$718$733$219,646
152 ($1,451)$716$735$218,910
153 ($1,451)$713$737$218,173
154 ($1,451)$711$740$217,433
155 ($1,451)$708$742$216,691
156 ($1,451)$706$745$215,946
Year 14 - 157 ($1,451)$704$747$215,199
158 ($1,451)$701$750$214,450
159 ($1,451)$699$752$213,698
160 ($1,451)$696$754$212,943
161 ($1,451)$694$757$212,186
162 ($1,451)$691$759$211,427
163 ($1,451)$689$762$210,665
164 ($1,451)$686$764$209,901
165 ($1,451)$684$767$209,134
166 ($1,451)$681$769$208,365
167 ($1,451)$679$772$207,593
168 ($1,451)$676$774$206,819
Year 15 - 169 ($1,451)$674$777$206,042
170 ($1,451)$671$779$205,262
171 ($1,451)$669$782$204,481
172 ($1,451)$666$784$203,696
173 ($1,451)$664$787$202,909
174 ($1,451)$661$790$202,119
175 ($1,451)$659$792$201,327
176 ($1,451)$656$795$200,533
177 ($1,451)$653$797$199,735
178 ($1,451)$651$800$198,935
179 ($1,451)$648$803$198,133
180 ($1,451)$646$805$197,328
Year 16 - 181 ($1,451)$643$808$196,520
182 ($1,451)$640$810$195,710
183 ($1,451)$638$813$194,896
184 ($1,451)$635$816$194,081
185 ($1,451)$632$818$193,262
186 ($1,451)$630$821$192,441
187 ($1,451)$627$824$191,618
188 ($1,451)$624$826$190,791
189 ($1,451)$622$829$189,962
190 ($1,451)$619$832$189,131
191 ($1,451)$616$834$188,296
192 ($1,451)$614$837$187,459
Year 17 - 193 ($1,451)$611$840$186,619
194 ($1,451)$608$843$185,776
195 ($1,451)$605$845$184,931
196 ($1,451)$603$848$184,083
197 ($1,451)$600$851$183,232
198 ($1,451)$597$854$182,378
199 ($1,451)$594$856$181,522
200 ($1,451)$591$859$180,662
201 ($1,451)$589$862$179,800
202 ($1,451)$586$865$178,935
203 ($1,451)$583$868$178,068
204 ($1,451)$580$871$177,197
Year 18 - 205 ($1,451)$577$873$176,324
206 ($1,451)$575$876$175,448
207 ($1,451)$572$879$174,569
208 ($1,451)$569$882$173,687
209 ($1,451)$566$885$172,802
210 ($1,451)$563$888$171,914
211 ($1,451)$560$891$171,024
212 ($1,451)$557$893$170,130
213 ($1,451)$554$896$169,234
214 ($1,451)$551$899$168,334
215 ($1,451)$548$902$167,432
216 ($1,451)$546$905$166,527
Year 19 - 217 ($1,451)$543$908$165,619
218 ($1,451)$540$911$164,708
219 ($1,451)$537$914$163,794
220 ($1,451)$534$917$162,877
221 ($1,451)$531$920$161,957
222 ($1,451)$528$923$161,034
223 ($1,451)$525$926$160,108
224 ($1,451)$522$929$159,179
225 ($1,451)$519$932$158,247
226 ($1,451)$516$935$157,311
227 ($1,451)$513$938$156,373
228 ($1,451)$510$941$155,432
Year 20 - 229 ($1,451)$506$944$154,488
230 ($1,451)$503$947$153,540
231 ($1,451)$500$950$152,590
232 ($1,451)$497$954$151,637
233 ($1,451)$494$957$150,680
234 ($1,451)$491$960$149,720
235 ($1,451)$488$963$148,757
236 ($1,451)$485$966$147,791
237 ($1,451)$482$969$146,822
238 ($1,451)$478$972$145,850
239 ($1,451)$475$975$144,874
240 ($1,451)$472$979$143,896
Year 21 - 241 ($1,451)$469$982$142,914
242 ($1,451)$466$985$141,929
243 ($1,451)$462$988$140,940
244 ($1,451)$459$991$139,949
245 ($1,451)$456$995$138,954
246 ($1,451)$453$998$137,956
247 ($1,451)$450$1,001$136,955
248 ($1,451)$446$1,004$135,950
249 ($1,451)$443$1,008$134,943
250 ($1,451)$440$1,011$133,932
251 ($1,451)$436$1,014$132,917
252 ($1,451)$433$1,018$131,900
Year 22 - 253 ($1,451)$430$1,021$130,879
254 ($1,451)$426$1,024$129,854
255 ($1,451)$423$1,028$128,827
256 ($1,451)$420$1,031$127,796
257 ($1,451)$416$1,034$126,762
258 ($1,451)$413$1,038$125,724
259 ($1,451)$410$1,041$124,683
260 ($1,451)$406$1,044$123,638
261 ($1,451)$403$1,048$122,590
262 ($1,451)$399$1,051$121,539
263 ($1,451)$396$1,055$120,484
264 ($1,451)$393$1,058$119,426
Year 23 - 265 ($1,451)$389$1,062$118,365
266 ($1,451)$386$1,065$117,300
267 ($1,451)$382$1,069$116,231
268 ($1,451)$379$1,072$115,159
269 ($1,451)$375$1,075$114,084
270 ($1,451)$372$1,079$113,005
271 ($1,451)$368$1,083$111,922
272 ($1,451)$365$1,086$110,836
273 ($1,451)$361$1,090$109,746
274 ($1,451)$358$1,093$108,653
275 ($1,451)$354$1,097$107,557
276 ($1,451)$350$1,100$106,456
Year 24 - 277 ($1,451)$347$1,104$105,353
278 ($1,451)$343$1,107$104,245
279 ($1,451)$340$1,111$103,134
280 ($1,451)$336$1,115$102,019
281 ($1,451)$332$1,118$100,901
282 ($1,451)$329$1,122$99,779
283 ($1,451)$325$1,126$98,653
284 ($1,451)$321$1,129$97,524
285 ($1,451)$318$1,133$96,391
286 ($1,451)$314$1,137$95,255
287 ($1,451)$310$1,140$94,114
288 ($1,451)$307$1,144$92,970
Year 25 - 289 ($1,451)$303$1,148$91,822
290 ($1,451)$299$1,152$90,671
291 ($1,451)$295$1,155$89,515
292 ($1,451)$292$1,159$88,356
293 ($1,451)$288$1,163$87,194
294 ($1,451)$284$1,167$86,027
295 ($1,451)$280$1,170$84,857
296 ($1,451)$276$1,174$83,682
297 ($1,451)$273$1,178$82,504
298 ($1,451)$269$1,182$81,322
299 ($1,451)$265$1,186$80,137
300 ($1,451)$261$1,190$78,947
Year 26 - 301 ($1,451)$257$1,193$77,754
302 ($1,451)$253$1,197$76,556
303 ($1,451)$249$1,201$75,355
304 ($1,451)$246$1,205$74,150
305 ($1,451)$242$1,209$72,941
306 ($1,451)$238$1,213$71,727
307 ($1,451)$234$1,217$70,510
308 ($1,451)$230$1,221$69,290
309 ($1,451)$226$1,225$68,065
310 ($1,451)$222$1,229$66,836
311 ($1,451)$218$1,233$65,603
312 ($1,451)$214$1,237$64,366
Year 27 - 313 ($1,451)$210$1,241$63,125
314 ($1,451)$206$1,245$61,880
315 ($1,451)$202$1,249$60,631
316 ($1,451)$198$1,253$59,377
317 ($1,451)$193$1,257$58,120
318 ($1,451)$189$1,261$56,859
319 ($1,451)$185$1,265$55,593
320 ($1,451)$181$1,270$54,324
321 ($1,451)$177$1,274$53,050
322 ($1,451)$173$1,278$51,772
323 ($1,451)$169$1,282$50,490
324 ($1,451)$165$1,286$49,204
Year 28 - 325 ($1,451)$160$1,290$47,913
326 ($1,451)$156$1,295$46,619
327 ($1,451)$152$1,299$45,320
328 ($1,451)$148$1,303$44,017
329 ($1,451)$143$1,307$42,710
330 ($1,451)$139$1,312$41,398
331 ($1,451)$135$1,316$40,082
332 ($1,451)$131$1,320$38,762
333 ($1,451)$126$1,324$37,438
334 ($1,451)$122$1,329$36,109
335 ($1,451)$118$1,333$34,776
336 ($1,451)$113$1,337$33,439
Year 29 - 337 ($1,451)$109$1,342$32,097
338 ($1,451)$105$1,346$30,751
339 ($1,451)$100$1,351$29,400
340 ($1,451)$96$1,355$28,045
341 ($1,451)$91$1,359$26,686
342 ($1,451)$87$1,364$25,322
343 ($1,451)$83$1,368$23,954
344 ($1,451)$78$1,373$22,581
345 ($1,451)$74$1,377$21,204
346 ($1,451)$69$1,382$19,822
347 ($1,451)$65$1,386$18,436
348 ($1,451)$60$1,391$17,046
Year 30 - 349 ($1,451)$56$1,395$15,650
350 ($1,451)$51$1,400$14,251
351 ($1,451)$46$1,404$12,846
352 ($1,451)$42$1,409$11,437
353 ($1,451)$37$1,413$10,024
354 ($1,451)$33$1,418$8,606
355 ($1,451)$28$1,423$7,183
356 ($1,451)$23$1,427$5,756
357 ($1,451)$19$1,432$4,324
358 ($1,451)$14$1,437$2,887
359 ($1,451)$9$1,441$1,446
360 ($1,451)$5$1,446$0
TOTALS$215,061$307,200$522,261

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.