« Back to all home prices

Mortgage Payment Schedule for a $396,000 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 January 11, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($79,200) may require pre-mortgage insurance


3.99% is current rate for 30-year fixed
3.44% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,511 360 $227,025 $543,825

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,192 or less (zip code: 20149)


NMLS #: 134407 | State Lic #: MC-5378
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 45 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 #: 447490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.888% | Rate: 3.875% | Fees: $400 | 30 day rate lock

NMLS #: 101475 | State Lic #: MC-6729
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.891% | Rate: 3.875% | Fees: $477 | 30 day rate lock

NMLS #: 66247 | State Lic #: MC-1825
$1,174 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.892% | Rate: 3.865% | Fees: $820 | 30 day rate lock

NMLS #: 1256692 | 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 #: 244476 | State Lic #: MC-5877
$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
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.000% | Rate: 4.000% | Fees: $0 | 30 day rate lock

NMLS #: 3232 | State Lic #: MC-1532
$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.008% | Rate: 4.000% | Fees: $245 | 40 day rate lock

NMLS #: 181005
$1,212 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.154% | Rate: 4.125% | Fees: $865 | 45 day rate lock

NMLS #: 35959 | State Lic #: MC-2967
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.250% | Rate: 4.250% | Fees: $0 | 30 day rate lock

NMLS #: 2925 | State Lic #: MC-1875
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.260% | Rate: 4.250% | Fees: $299 | 45 day rate lock

NMLS #: 412915
$1,230 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.308% | Rate: 4.250% | Fees: $1,710 | 60 day rate lock

$1,265 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.490% | Rate: 4.490% | Fees: $0 | 30 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 40508 | State Lic #: MC-2840
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.904% | Rate: 3.875% | Fees: $885 | 30 day rate lock

$1,192 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.990% | Rate: 3.990% | Fees: $0 | 30 day rate lock

$1,194 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.043% | Rate: 4.000% | Fees: $1,295 | 30 day rate lock

NMLS #: 277676 | State Lic #: MC-4238
$1,304 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 4.789% | Rate: 4.750% | Fees: $1,120 | 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  $396,000
Down Payment $79,200$316,800
Year 1 - 1 ($1,511)$1,053$457$316,343
2 ($1,511)$1,052$459$315,884
3 ($1,511)$1,050$460$315,424
4 ($1,511)$1,049$462$314,962
5 ($1,511)$1,047$463$314,498
6 ($1,511)$1,046$465$314,033
7 ($1,511)$1,044$466$313,567
8 ($1,511)$1,043$468$313,099
9 ($1,511)$1,041$470$312,629
10 ($1,511)$1,039$471$312,158
11 ($1,511)$1,038$473$311,686
12 ($1,511)$1,036$474$311,211
Year 2 - 13 ($1,511)$1,035$476$310,735
14 ($1,511)$1,033$477$310,258
15 ($1,511)$1,032$479$309,779
16 ($1,511)$1,030$481$309,298
17 ($1,511)$1,028$482$308,816
18 ($1,511)$1,027$484$308,332
19 ($1,511)$1,025$485$307,847
20 ($1,511)$1,024$487$307,360
21 ($1,511)$1,022$489$306,871
22 ($1,511)$1,020$490$306,381
23 ($1,511)$1,019$492$305,889
24 ($1,511)$1,017$494$305,396
Year 3 - 25 ($1,511)$1,015$495$304,900
26 ($1,511)$1,014$497$304,404
27 ($1,511)$1,012$498$303,905
28 ($1,511)$1,010$500$303,405
29 ($1,511)$1,009$502$302,903
30 ($1,511)$1,007$503$302,400
31 ($1,511)$1,005$505$301,895
32 ($1,511)$1,004$507$301,388
33 ($1,511)$1,002$509$300,879
34 ($1,511)$1,000$510$300,369
35 ($1,511)$999$512$299,857
36 ($1,511)$997$514$299,343
Year 4 - 37 ($1,511)$995$515$298,828
38 ($1,511)$994$517$298,311
39 ($1,511)$992$519$297,792
40 ($1,511)$990$520$297,272
41 ($1,511)$988$522$296,750
42 ($1,511)$987$524$296,226
43 ($1,511)$985$526$295,700
44 ($1,511)$983$527$295,173
45 ($1,511)$981$529$294,644
46 ($1,511)$980$531$294,113
47 ($1,511)$978$533$293,580
48 ($1,511)$976$534$293,045
Year 5 - 49 ($1,511)$974$536$292,509
50 ($1,511)$973$538$291,971
51 ($1,511)$971$540$291,431
52 ($1,511)$969$542$290,890
53 ($1,511)$967$543$290,346
54 ($1,511)$965$545$289,801
55 ($1,511)$964$547$289,254
56 ($1,511)$962$549$288,705
57 ($1,511)$960$551$288,154
58 ($1,511)$958$553$287,602
59 ($1,511)$956$554$287,048
60 ($1,511)$954$556$286,491
Year 6 - 61 ($1,511)$953$558$285,933
62 ($1,511)$951$560$285,373
63 ($1,511)$949$562$284,812
64 ($1,511)$947$564$284,248
65 ($1,511)$945$566$283,683
66 ($1,511)$943$567$283,115
67 ($1,511)$941$569$282,546
68 ($1,511)$939$571$281,975
69 ($1,511)$938$573$281,402
70 ($1,511)$936$575$280,827
71 ($1,511)$934$577$280,250
72 ($1,511)$932$579$279,671
Year 7 - 73 ($1,511)$930$581$279,090
74 ($1,511)$928$583$278,508
75 ($1,511)$926$585$277,923
76 ($1,511)$924$587$277,337
77 ($1,511)$922$588$276,748
78 ($1,511)$920$590$276,158
79 ($1,511)$918$592$275,565
80 ($1,511)$916$594$274,971
81 ($1,511)$914$596$274,375
82 ($1,511)$912$598$273,776
83 ($1,511)$910$600$273,176
84 ($1,511)$908$602$272,574
Year 8 - 85 ($1,511)$906$604$271,969
86 ($1,511)$904$606$271,363
87 ($1,511)$902$608$270,755
88 ($1,511)$900$610$270,144
89 ($1,511)$898$612$269,532
90 ($1,511)$896$614$268,917
91 ($1,511)$894$616$268,301
92 ($1,511)$892$619$267,682
93 ($1,511)$890$621$267,062
94 ($1,511)$888$623$266,439
95 ($1,511)$886$625$265,814
96 ($1,511)$884$627$265,188
Year 9 - 97 ($1,511)$882$629$264,559
98 ($1,511)$880$631$263,928
99 ($1,511)$878$633$263,295
100 ($1,511)$875$635$262,660
101 ($1,511)$873$637$262,022
102 ($1,511)$871$639$261,383
103 ($1,511)$869$642$260,741
104 ($1,511)$867$644$260,098
105 ($1,511)$865$646$259,452
106 ($1,511)$863$648$258,804
107 ($1,511)$861$650$258,154
108 ($1,511)$858$652$257,502
Year 10 - 109 ($1,511)$856$654$256,847
110 ($1,511)$854$657$256,191
111 ($1,511)$852$659$255,532
112 ($1,511)$850$661$254,871
113 ($1,511)$847$663$254,208
114 ($1,511)$845$665$253,542
115 ($1,511)$843$668$252,875
116 ($1,511)$841$670$252,205
117 ($1,511)$839$672$251,533
118 ($1,511)$836$674$250,858
119 ($1,511)$834$677$250,182
120 ($1,511)$832$679$249,503
Year 11 - 121 ($1,511)$830$681$248,822
122 ($1,511)$827$683$248,139
123 ($1,511)$825$686$247,453
124 ($1,511)$823$688$246,765
125 ($1,511)$820$690$246,075
126 ($1,511)$818$692$245,383
127 ($1,511)$816$695$244,688
128 ($1,511)$814$697$243,991
129 ($1,511)$811$699$243,292
130 ($1,511)$809$702$242,590
131 ($1,511)$807$704$241,886
132 ($1,511)$804$706$241,180
Year 12 - 133 ($1,511)$802$709$240,471
134 ($1,511)$800$711$239,760
135 ($1,511)$797$713$239,047
136 ($1,511)$795$716$238,331
137 ($1,511)$792$718$237,613
138 ($1,511)$790$721$236,892
139 ($1,511)$788$723$236,169
140 ($1,511)$785$725$235,444
141 ($1,511)$783$728$234,716
142 ($1,511)$780$730$233,986
143 ($1,511)$778$733$233,253
144 ($1,511)$776$735$232,518
Year 13 - 145 ($1,511)$773$738$231,781
146 ($1,511)$771$740$231,041
147 ($1,511)$768$742$230,298
148 ($1,511)$766$745$229,553
149 ($1,511)$763$747$228,806
150 ($1,511)$761$750$228,056
151 ($1,511)$758$752$227,304
152 ($1,511)$756$755$226,549
153 ($1,511)$753$757$225,792
154 ($1,511)$751$760$225,032
155 ($1,511)$748$762$224,269
156 ($1,511)$746$765$223,504
Year 14 - 157 ($1,511)$743$767$222,737
158 ($1,511)$741$770$221,967
159 ($1,511)$738$773$221,194
160 ($1,511)$735$775$220,419
161 ($1,511)$733$778$219,641
162 ($1,511)$730$780$218,861
163 ($1,511)$728$783$218,078
164 ($1,511)$725$786$217,293
165 ($1,511)$722$788$216,504
166 ($1,511)$720$791$215,714
167 ($1,511)$717$793$214,920
168 ($1,511)$715$796$214,124
Year 15 - 169 ($1,511)$712$799$213,326
170 ($1,511)$709$801$212,524
171 ($1,511)$707$804$211,720
172 ($1,511)$704$807$210,914
173 ($1,511)$701$809$210,104
174 ($1,511)$699$812$209,292
175 ($1,511)$696$815$208,478
176 ($1,511)$693$817$207,660
177 ($1,511)$690$820$206,840
178 ($1,511)$688$823$206,017
179 ($1,511)$685$826$205,192
180 ($1,511)$682$828$204,363
Year 16 - 181 ($1,511)$680$831$203,532
182 ($1,511)$677$834$202,698
183 ($1,511)$674$837$201,862
184 ($1,511)$671$839$201,022
185 ($1,511)$668$842$200,180
186 ($1,511)$666$845$199,335
187 ($1,511)$663$848$198,487
188 ($1,511)$660$851$197,636
189 ($1,511)$657$853$196,783
190 ($1,511)$654$856$195,927
191 ($1,511)$651$859$195,067
192 ($1,511)$649$862$194,205
Year 17 - 193 ($1,511)$646$865$193,340
194 ($1,511)$643$868$192,473
195 ($1,511)$640$871$191,602
196 ($1,511)$637$874$190,728
197 ($1,511)$634$876$189,852
198 ($1,511)$631$879$188,973
199 ($1,511)$628$882$188,090
200 ($1,511)$625$885$187,205
201 ($1,511)$622$888$186,317
202 ($1,511)$620$891$185,426
203 ($1,511)$617$894$184,532
204 ($1,511)$614$897$183,635
Year 18 - 205 ($1,511)$611$900$182,735
206 ($1,511)$608$903$181,832
207 ($1,511)$605$906$180,926
208 ($1,511)$602$909$180,017
209 ($1,511)$599$912$179,104
210 ($1,511)$596$915$178,189
211 ($1,511)$592$918$177,271
212 ($1,511)$589$921$176,350
213 ($1,511)$586$924$175,426
214 ($1,511)$583$927$174,498
215 ($1,511)$580$930$173,568
216 ($1,511)$577$934$172,634
Year 19 - 217 ($1,511)$574$937$171,698
218 ($1,511)$571$940$170,758
219 ($1,511)$568$943$169,815
220 ($1,511)$565$946$168,869
221 ($1,511)$561$949$167,920
222 ($1,511)$558$952$166,968
223 ($1,511)$555$955$166,012
224 ($1,511)$552$959$165,054
225 ($1,511)$549$962$164,092
226 ($1,511)$546$965$163,127
227 ($1,511)$542$968$162,159
228 ($1,511)$539$971$161,187
Year 20 - 229 ($1,511)$536$975$160,213
230 ($1,511)$533$978$159,235
231 ($1,511)$529$981$158,253
232 ($1,511)$526$984$157,269
233 ($1,511)$523$988$156,281
234 ($1,511)$520$991$155,290
235 ($1,511)$516$994$154,296
236 ($1,511)$513$998$153,298
237 ($1,511)$510$1,001$152,298
238 ($1,511)$506$1,004$151,293
239 ($1,511)$503$1,008$150,286
240 ($1,511)$500$1,011$149,275
Year 21 - 241 ($1,511)$496$1,014$148,261
242 ($1,511)$493$1,018$147,243
243 ($1,511)$490$1,021$146,222
244 ($1,511)$486$1,024$145,197
245 ($1,511)$483$1,028$144,170
246 ($1,511)$479$1,031$143,138
247 ($1,511)$476$1,035$142,104
248 ($1,511)$472$1,038$141,065
249 ($1,511)$469$1,042$140,024
250 ($1,511)$466$1,045$138,979
251 ($1,511)$462$1,049$137,930
252 ($1,511)$459$1,052$136,878
Year 22 - 253 ($1,511)$455$1,056$135,823
254 ($1,511)$452$1,059$134,764
255 ($1,511)$448$1,063$133,701
256 ($1,511)$445$1,066$132,635
257 ($1,511)$441$1,070$131,566
258 ($1,511)$437$1,073$130,492
259 ($1,511)$434$1,077$129,416
260 ($1,511)$430$1,080$128,335
261 ($1,511)$427$1,084$127,251
262 ($1,511)$423$1,088$126,164
263 ($1,511)$419$1,091$125,073
264 ($1,511)$416$1,095$123,978
Year 23 - 265 ($1,511)$412$1,098$122,880
266 ($1,511)$409$1,102$121,778
267 ($1,511)$405$1,106$120,672
268 ($1,511)$401$1,109$119,562
269 ($1,511)$398$1,113$118,449
270 ($1,511)$394$1,117$117,333
271 ($1,511)$390$1,120$116,212
272 ($1,511)$386$1,124$115,088
273 ($1,511)$383$1,128$113,960
274 ($1,511)$379$1,132$112,828
275 ($1,511)$375$1,135$111,693
276 ($1,511)$371$1,139$110,554
Year 24 - 277 ($1,511)$368$1,143$109,410
278 ($1,511)$364$1,147$108,264
279 ($1,511)$360$1,151$107,113
280 ($1,511)$356$1,154$105,959
281 ($1,511)$352$1,158$104,800
282 ($1,511)$348$1,162$103,638
283 ($1,511)$345$1,166$102,472
284 ($1,511)$341$1,170$101,302
285 ($1,511)$337$1,174$100,128
286 ($1,511)$333$1,178$98,951
287 ($1,511)$329$1,182$97,769
288 ($1,511)$325$1,186$96,583
Year 25 - 289 ($1,511)$321$1,189$95,394
290 ($1,511)$317$1,193$94,201
291 ($1,511)$313$1,197$93,003
292 ($1,511)$309$1,201$91,802
293 ($1,511)$305$1,205$90,596
294 ($1,511)$301$1,209$89,387
295 ($1,511)$297$1,213$88,174
296 ($1,511)$293$1,217$86,956
297 ($1,511)$289$1,221$85,735
298 ($1,511)$285$1,226$84,509
299 ($1,511)$281$1,230$83,279
300 ($1,511)$277$1,234$82,046
Year 26 - 301 ($1,511)$273$1,238$80,808
302 ($1,511)$269$1,242$79,566
303 ($1,511)$265$1,246$78,320
304 ($1,511)$260$1,250$77,070
305 ($1,511)$256$1,254$75,815
306 ($1,511)$252$1,259$74,557
307 ($1,511)$248$1,263$73,294
308 ($1,511)$244$1,267$72,027
309 ($1,511)$239$1,271$70,756
310 ($1,511)$235$1,275$69,481
311 ($1,511)$231$1,280$68,201
312 ($1,511)$227$1,284$66,917
Year 27 - 313 ($1,511)$222$1,288$65,629
314 ($1,511)$218$1,292$64,337
315 ($1,511)$214$1,297$63,040
316 ($1,511)$210$1,301$61,739
317 ($1,511)$205$1,305$60,434
318 ($1,511)$201$1,310$59,124
319 ($1,511)$197$1,314$57,810
320 ($1,511)$192$1,318$56,491
321 ($1,511)$188$1,323$55,169
322 ($1,511)$183$1,327$53,841
323 ($1,511)$179$1,332$52,510
324 ($1,511)$175$1,336$51,174
Year 28 - 325 ($1,511)$170$1,340$49,833
326 ($1,511)$166$1,345$48,488
327 ($1,511)$161$1,349$47,139
328 ($1,511)$157$1,354$45,785
329 ($1,511)$152$1,358$44,427
330 ($1,511)$148$1,363$43,064
331 ($1,511)$143$1,367$41,696
332 ($1,511)$139$1,372$40,324
333 ($1,511)$134$1,377$38,948
334 ($1,511)$130$1,381$37,567
335 ($1,511)$125$1,386$36,181
336 ($1,511)$120$1,390$34,791
Year 29 - 337 ($1,511)$116$1,395$33,396
338 ($1,511)$111$1,400$31,996
339 ($1,511)$106$1,404$30,592
340 ($1,511)$102$1,409$29,183
341 ($1,511)$97$1,414$27,769
342 ($1,511)$92$1,418$26,351
343 ($1,511)$88$1,423$24,928
344 ($1,511)$83$1,428$23,500
345 ($1,511)$78$1,432$22,068
346 ($1,511)$73$1,437$20,631
347 ($1,511)$69$1,442$19,189
348 ($1,511)$64$1,447$17,742
Year 30 - 349 ($1,511)$59$1,452$16,290
350 ($1,511)$54$1,456$14,834
351 ($1,511)$49$1,461$13,372
352 ($1,511)$44$1,466$11,906
353 ($1,511)$40$1,471$10,435
354 ($1,511)$35$1,476$8,959
355 ($1,511)$30$1,481$7,478
356 ($1,511)$25$1,486$5,993
357 ($1,511)$20$1,491$4,502
358 ($1,511)$15$1,496$3,006
359 ($1,511)$10$1,501$1,506
360 ($1,511)$5$1,506$0
TOTALS$227,025$316,800$543,825

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.