« 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 September 21, 2017. 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


3.83% is current rate for 30-year fixed
3.13% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,482 360 $216,565 $533,365

Mortgage Providers

Choose a lender below and lock in your estimated payment of $1,169 or less (zip code: 20149)


NMLS #: 1838 | State Lic #: MC-4344
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.626% | Rate: 3.625% | Fees: $40 | 30 day rate lock

NMLS #: 134407 | State Lic #: MC-5378
$1,140 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.641% | Rate: 3.625% | Fees: $495 | 45 day rate lock

NMLS #: 1071 | State Lic #: MC-1772
$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 #: 244476 | State Lic #: MC-5877
$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 #: 7706
$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 #: 66247 Cardinal Financial | State Lic #: MC-1825
$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 #: 2258 | State Lic #: MC-4673
$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.780% | Rate: 3.750% | Fees: $928 | 30 day rate lock

NMLS #: 67717
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.875% | Rate: 3.875% | Fees: $0 | 30 day rate lock

$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  $396,000
Down Payment $79,200$316,800
Year 1 - 1 ($1,482)$1,011$470$316,330
2 ($1,482)$1,010$472$315,858
3 ($1,482)$1,008$473$315,384
4 ($1,482)$1,007$475$314,909
5 ($1,482)$1,005$476$314,433
6 ($1,482)$1,004$478$313,955
7 ($1,482)$1,002$480$313,475
8 ($1,482)$1,001$481$312,994
9 ($1,482)$999$483$312,512
10 ($1,482)$997$484$312,027
11 ($1,482)$996$486$311,542
12 ($1,482)$994$487$311,054
Year 2 - 13 ($1,482)$993$489$310,566
14 ($1,482)$991$490$310,075
15 ($1,482)$990$492$309,583
16 ($1,482)$988$493$309,090
17 ($1,482)$987$495$308,595
18 ($1,482)$985$497$308,098
19 ($1,482)$983$498$307,600
20 ($1,482)$982$500$307,100
21 ($1,482)$980$501$306,599
22 ($1,482)$979$503$306,096
23 ($1,482)$977$505$305,591
24 ($1,482)$975$506$305,085
Year 3 - 25 ($1,482)$974$508$304,577
26 ($1,482)$972$509$304,068
27 ($1,482)$970$511$303,557
28 ($1,482)$969$513$303,044
29 ($1,482)$967$514$302,530
30 ($1,482)$966$516$302,014
31 ($1,482)$964$518$301,496
32 ($1,482)$962$519$300,977
33 ($1,482)$961$521$300,456
34 ($1,482)$959$523$299,933
35 ($1,482)$957$524$299,409
36 ($1,482)$956$526$298,883
Year 4 - 37 ($1,482)$954$528$298,355
38 ($1,482)$952$529$297,826
39 ($1,482)$951$531$297,295
40 ($1,482)$949$533$296,762
41 ($1,482)$947$534$296,228
42 ($1,482)$945$536$295,692
43 ($1,482)$944$538$295,154
44 ($1,482)$942$540$294,614
45 ($1,482)$940$541$294,073
46 ($1,482)$939$543$293,530
47 ($1,482)$937$545$292,985
48 ($1,482)$935$546$292,439
Year 5 - 49 ($1,482)$933$548$291,891
50 ($1,482)$932$550$291,341
51 ($1,482)$930$552$290,789
52 ($1,482)$928$553$290,235
53 ($1,482)$926$555$289,680
54 ($1,482)$925$557$289,123
55 ($1,482)$923$559$288,564
56 ($1,482)$921$561$288,004
57 ($1,482)$919$562$287,442
58 ($1,482)$917$564$286,877
59 ($1,482)$916$566$286,311
60 ($1,482)$914$568$285,744
Year 6 - 61 ($1,482)$912$570$285,174
62 ($1,482)$910$571$284,603
63 ($1,482)$908$573$284,030
64 ($1,482)$907$575$283,454
65 ($1,482)$905$577$282,878
66 ($1,482)$903$579$282,299
67 ($1,482)$901$581$281,718
68 ($1,482)$899$582$281,136
69 ($1,482)$897$584$280,552
70 ($1,482)$895$586$279,965
71 ($1,482)$894$588$279,377
72 ($1,482)$892$590$278,788
Year 7 - 73 ($1,482)$890$592$278,196
74 ($1,482)$888$594$277,602
75 ($1,482)$886$596$277,007
76 ($1,482)$884$597$276,409
77 ($1,482)$882$599$275,810
78 ($1,482)$880$601$275,209
79 ($1,482)$878$603$274,605
80 ($1,482)$876$605$274,000
81 ($1,482)$875$607$273,393
82 ($1,482)$873$609$272,784
83 ($1,482)$871$611$272,173
84 ($1,482)$869$613$271,560
Year 8 - 85 ($1,482)$867$615$270,946
86 ($1,482)$865$617$270,329
87 ($1,482)$863$619$269,710
88 ($1,482)$861$621$269,089
89 ($1,482)$859$623$268,466
90 ($1,482)$857$625$267,842
91 ($1,482)$855$627$267,215
92 ($1,482)$853$629$266,586
93 ($1,482)$851$631$265,956
94 ($1,482)$849$633$265,323
95 ($1,482)$847$635$264,688
96 ($1,482)$845$637$264,051
Year 9 - 97 ($1,482)$843$639$263,413
98 ($1,482)$841$641$262,772
99 ($1,482)$839$643$262,129
100 ($1,482)$837$645$261,484
101 ($1,482)$835$647$260,837
102 ($1,482)$833$649$260,188
103 ($1,482)$830$651$259,537
104 ($1,482)$828$653$258,883
105 ($1,482)$826$655$258,228
106 ($1,482)$824$657$257,571
107 ($1,482)$822$659$256,911
108 ($1,482)$820$662$256,250
Year 10 - 109 ($1,482)$818$664$255,586
110 ($1,482)$816$666$254,920
111 ($1,482)$814$668$254,252
112 ($1,482)$811$670$253,582
113 ($1,482)$809$672$252,910
114 ($1,482)$807$674$252,236
115 ($1,482)$805$677$251,559
116 ($1,482)$803$679$250,880
117 ($1,482)$801$681$250,200
118 ($1,482)$799$683$249,517
119 ($1,482)$796$685$248,831
120 ($1,482)$794$687$248,144
Year 11 - 121 ($1,482)$792$690$247,454
122 ($1,482)$790$692$246,763
123 ($1,482)$788$694$246,069
124 ($1,482)$785$696$245,372
125 ($1,482)$783$698$244,674
126 ($1,482)$781$701$243,973
127 ($1,482)$779$703$243,270
128 ($1,482)$776$705$242,565
129 ($1,482)$774$707$241,858
130 ($1,482)$772$710$241,148
131 ($1,482)$770$712$240,436
132 ($1,482)$767$714$239,722
Year 12 - 133 ($1,482)$765$716$239,006
134 ($1,482)$763$719$238,287
135 ($1,482)$761$721$237,566
136 ($1,482)$758$723$236,843
137 ($1,482)$756$726$236,117
138 ($1,482)$754$728$235,389
139 ($1,482)$751$730$234,659
140 ($1,482)$749$733$233,926
141 ($1,482)$747$735$233,191
142 ($1,482)$744$737$232,454
143 ($1,482)$742$740$231,714
144 ($1,482)$740$742$230,972
Year 13 - 145 ($1,482)$737$744$230,228
146 ($1,482)$735$747$229,481
147 ($1,482)$732$749$228,732
148 ($1,482)$730$752$227,980
149 ($1,482)$728$754$227,226
150 ($1,482)$725$756$226,470
151 ($1,482)$723$759$225,711
152 ($1,482)$720$761$224,950
153 ($1,482)$718$764$224,187
154 ($1,482)$716$766$223,421
155 ($1,482)$713$768$222,652
156 ($1,482)$711$771$221,881
Year 14 - 157 ($1,482)$708$773$221,108
158 ($1,482)$706$776$220,332
159 ($1,482)$703$778$219,554
160 ($1,482)$701$781$218,773
161 ($1,482)$698$783$217,989
162 ($1,482)$696$786$217,204
163 ($1,482)$693$788$216,415
164 ($1,482)$691$791$215,624
165 ($1,482)$688$793$214,831
166 ($1,482)$686$796$214,035
167 ($1,482)$683$798$213,237
168 ($1,482)$681$801$212,436
Year 15 - 169 ($1,482)$678$804$211,632
170 ($1,482)$675$806$210,826
171 ($1,482)$673$809$210,017
172 ($1,482)$670$811$209,206
173 ($1,482)$668$814$208,392
174 ($1,482)$665$816$207,576
175 ($1,482)$663$819$206,757
176 ($1,482)$660$822$205,935
177 ($1,482)$657$824$205,111
178 ($1,482)$655$827$204,284
179 ($1,482)$652$830$203,454
180 ($1,482)$649$832$202,622
Year 16 - 181 ($1,482)$647$835$201,787
182 ($1,482)$644$838$200,950
183 ($1,482)$641$840$200,110
184 ($1,482)$639$843$199,267
185 ($1,482)$636$846$198,421
186 ($1,482)$633$848$197,573
187 ($1,482)$631$851$196,722
188 ($1,482)$628$854$195,868
189 ($1,482)$625$856$195,012
190 ($1,482)$622$859$194,153
191 ($1,482)$620$862$193,291
192 ($1,482)$617$865$192,426
Year 17 - 193 ($1,482)$614$867$191,559
194 ($1,482)$611$870$190,688
195 ($1,482)$609$873$189,815
196 ($1,482)$606$876$188,940
197 ($1,482)$603$879$188,061
198 ($1,482)$600$881$187,180
199 ($1,482)$597$884$186,296
200 ($1,482)$595$887$185,409
201 ($1,482)$592$890$184,519
202 ($1,482)$589$893$183,626
203 ($1,482)$586$895$182,731
204 ($1,482)$583$898$181,832
Year 18 - 205 ($1,482)$580$901$180,931
206 ($1,482)$577$904$180,027
207 ($1,482)$575$907$179,120
208 ($1,482)$572$910$178,210
209 ($1,482)$569$913$177,297
210 ($1,482)$566$916$176,382
211 ($1,482)$563$919$175,463
212 ($1,482)$560$922$174,542
213 ($1,482)$557$924$173,617
214 ($1,482)$554$927$172,690
215 ($1,482)$551$930$171,759
216 ($1,482)$548$933$170,826
Year 19 - 217 ($1,482)$545$936$169,890
218 ($1,482)$542$939$168,950
219 ($1,482)$539$942$168,008
220 ($1,482)$536$945$167,063
221 ($1,482)$533$948$166,114
222 ($1,482)$530$951$165,163
223 ($1,482)$527$954$164,208
224 ($1,482)$524$957$163,251
225 ($1,482)$521$961$162,290
226 ($1,482)$518$964$161,327
227 ($1,482)$515$967$160,360
228 ($1,482)$512$970$159,390
Year 20 - 229 ($1,482)$509$973$158,417
230 ($1,482)$506$976$157,442
231 ($1,482)$503$979$156,462
232 ($1,482)$499$982$155,480
233 ($1,482)$496$985$154,495
234 ($1,482)$493$988$153,506
235 ($1,482)$490$992$152,515
236 ($1,482)$487$995$151,520
237 ($1,482)$484$998$150,522
238 ($1,482)$480$1,001$149,521
239 ($1,482)$477$1,004$148,517
240 ($1,482)$474$1,008$147,509
Year 21 - 241 ($1,482)$471$1,011$146,498
242 ($1,482)$468$1,014$145,484
243 ($1,482)$464$1,017$144,467
244 ($1,482)$461$1,020$143,447
245 ($1,482)$458$1,024$142,423
246 ($1,482)$455$1,027$141,396
247 ($1,482)$451$1,030$140,366
248 ($1,482)$448$1,034$139,332
249 ($1,482)$445$1,037$138,295
250 ($1,482)$441$1,040$137,255
251 ($1,482)$438$1,043$136,211
252 ($1,482)$435$1,047$135,165
Year 22 - 253 ($1,482)$431$1,050$134,114
254 ($1,482)$428$1,054$133,061
255 ($1,482)$425$1,057$132,004
256 ($1,482)$421$1,060$130,944
257 ($1,482)$418$1,064$129,880
258 ($1,482)$415$1,067$128,813
259 ($1,482)$411$1,070$127,743
260 ($1,482)$408$1,074$126,669
261 ($1,482)$404$1,077$125,592
262 ($1,482)$401$1,081$124,511
263 ($1,482)$397$1,084$123,427
264 ($1,482)$394$1,088$122,339
Year 23 - 265 ($1,482)$390$1,091$121,248
266 ($1,482)$387$1,095$120,153
267 ($1,482)$383$1,098$119,055
268 ($1,482)$380$1,102$117,954
269 ($1,482)$376$1,105$116,849
270 ($1,482)$373$1,109$115,740
271 ($1,482)$369$1,112$114,628
272 ($1,482)$366$1,116$113,512
273 ($1,482)$362$1,119$112,393
274 ($1,482)$359$1,123$111,270
275 ($1,482)$355$1,126$110,143
276 ($1,482)$352$1,130$109,013
Year 24 - 277 ($1,482)$348$1,134$107,880
278 ($1,482)$344$1,137$106,743
279 ($1,482)$341$1,141$105,602
280 ($1,482)$337$1,145$104,457
281 ($1,482)$333$1,148$103,309
282 ($1,482)$330$1,152$102,157
283 ($1,482)$326$1,156$101,002
284 ($1,482)$322$1,159$99,842
285 ($1,482)$319$1,163$98,680
286 ($1,482)$315$1,167$97,513
287 ($1,482)$311$1,170$96,343
288 ($1,482)$307$1,174$95,168
Year 25 - 289 ($1,482)$304$1,178$93,991
290 ($1,482)$300$1,182$92,809
291 ($1,482)$296$1,185$91,624
292 ($1,482)$292$1,189$90,435
293 ($1,482)$289$1,193$89,242
294 ($1,482)$285$1,197$88,045
295 ($1,482)$281$1,201$86,844
296 ($1,482)$277$1,204$85,640
297 ($1,482)$273$1,208$84,432
298 ($1,482)$269$1,212$83,220
299 ($1,482)$266$1,216$82,004
300 ($1,482)$262$1,220$80,784
Year 26 - 301 ($1,482)$258$1,224$79,560
302 ($1,482)$254$1,228$78,332
303 ($1,482)$250$1,232$77,101
304 ($1,482)$246$1,235$75,865
305 ($1,482)$242$1,239$74,626
306 ($1,482)$238$1,243$73,383
307 ($1,482)$234$1,247$72,135
308 ($1,482)$230$1,251$70,884
309 ($1,482)$226$1,255$69,629
310 ($1,482)$222$1,259$68,369
311 ($1,482)$218$1,263$67,106
312 ($1,482)$214$1,267$65,839
Year 27 - 313 ($1,482)$210$1,271$64,567
314 ($1,482)$206$1,275$63,292
315 ($1,482)$202$1,280$62,012
316 ($1,482)$198$1,284$60,728
317 ($1,482)$194$1,288$59,441
318 ($1,482)$190$1,292$58,149
319 ($1,482)$186$1,296$56,853
320 ($1,482)$181$1,300$55,553
321 ($1,482)$177$1,304$54,248
322 ($1,482)$173$1,308$52,940
323 ($1,482)$169$1,313$51,627
324 ($1,482)$165$1,317$50,311
Year 28 - 325 ($1,482)$161$1,321$48,990
326 ($1,482)$156$1,325$47,664
327 ($1,482)$152$1,329$46,335
328 ($1,482)$148$1,334$45,001
329 ($1,482)$144$1,338$43,663
330 ($1,482)$139$1,342$42,321
331 ($1,482)$135$1,346$40,975
332 ($1,482)$131$1,351$39,624
333 ($1,482)$126$1,355$38,269
334 ($1,482)$122$1,359$36,909
335 ($1,482)$118$1,364$35,546
336 ($1,482)$113$1,368$34,177
Year 29 - 337 ($1,482)$109$1,372$32,805
338 ($1,482)$105$1,377$31,428
339 ($1,482)$100$1,381$30,047
340 ($1,482)$96$1,386$28,661
341 ($1,482)$91$1,390$27,271
342 ($1,482)$87$1,395$25,877
343 ($1,482)$83$1,399$24,478
344 ($1,482)$78$1,403$23,074
345 ($1,482)$74$1,408$21,666
346 ($1,482)$69$1,412$20,254
347 ($1,482)$65$1,417$18,837
348 ($1,482)$60$1,421$17,415
Year 30 - 349 ($1,482)$56$1,426$15,989
350 ($1,482)$51$1,431$14,559
351 ($1,482)$46$1,435$13,124
352 ($1,482)$42$1,440$11,684
353 ($1,482)$37$1,444$10,240
354 ($1,482)$33$1,449$8,791
355 ($1,482)$28$1,454$7,337
356 ($1,482)$23$1,458$5,879
357 ($1,482)$19$1,463$4,416
358 ($1,482)$14$1,467$2,949
359 ($1,482)$9$1,472$1,477
360 ($1,482)$5$1,477$0
TOTALS$216,565$316,800$533,365

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.