« Back to all home prices

Mortgage Payment Schedule for a $398,000 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% ($79,600) 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
$1,504 360 $222,902 $541,302

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

$1,158 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.758% | Rate: 3.750% | Fees: $257 | 30 day rate lock

NMLS #: 417490
$1,176 /mo
Learn more
Next
30 yr fixed mtg, 0 points | APR: 3.905% | Rate: 3.875% | Fees: $905 | 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

$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  $398,000
Down Payment $79,600$318,400
Year 1 - 1 ($1,504)$1,037$466$317,934
2 ($1,504)$1,036$468$317,466
3 ($1,504)$1,034$469$316,997
4 ($1,504)$1,033$471$316,526
5 ($1,504)$1,031$472$316,054
6 ($1,504)$1,030$474$315,580
7 ($1,504)$1,028$475$315,105
8 ($1,504)$1,027$477$314,628
9 ($1,504)$1,025$478$314,149
10 ($1,504)$1,024$480$313,669
11 ($1,504)$1,022$482$313,188
12 ($1,504)$1,020$483$312,705
Year 2 - 13 ($1,504)$1,019$485$312,220
14 ($1,504)$1,017$486$311,734
15 ($1,504)$1,016$488$311,246
16 ($1,504)$1,014$489$310,756
17 ($1,504)$1,013$491$310,265
18 ($1,504)$1,011$493$309,773
19 ($1,504)$1,009$494$309,278
20 ($1,504)$1,008$496$308,782
21 ($1,504)$1,006$498$308,285
22 ($1,504)$1,004$499$307,786
23 ($1,504)$1,003$501$307,285
24 ($1,504)$1,001$502$306,783
Year 3 - 25 ($1,504)$1,000$504$306,279
26 ($1,504)$998$506$305,773
27 ($1,504)$996$507$305,266
28 ($1,504)$995$509$304,757
29 ($1,504)$993$511$304,246
30 ($1,504)$991$512$303,734
31 ($1,504)$990$514$303,220
32 ($1,504)$988$516$302,704
33 ($1,504)$986$517$302,187
34 ($1,504)$985$519$301,668
35 ($1,504)$983$521$301,147
36 ($1,504)$981$522$300,625
Year 4 - 37 ($1,504)$980$524$300,101
38 ($1,504)$978$526$299,575
39 ($1,504)$976$528$299,048
40 ($1,504)$974$529$298,518
41 ($1,504)$973$531$297,987
42 ($1,504)$971$533$297,455
43 ($1,504)$969$534$296,920
44 ($1,504)$967$536$296,384
45 ($1,504)$966$538$295,846
46 ($1,504)$964$540$295,307
47 ($1,504)$962$541$294,765
48 ($1,504)$960$543$294,222
Year 5 - 49 ($1,504)$959$545$293,677
50 ($1,504)$957$547$293,130
51 ($1,504)$955$548$292,582
52 ($1,504)$953$550$292,032
53 ($1,504)$952$552$291,479
54 ($1,504)$950$554$290,926
55 ($1,504)$948$556$290,370
56 ($1,504)$946$557$289,812
57 ($1,504)$944$559$289,253
58 ($1,504)$942$561$288,692
59 ($1,504)$941$563$288,129
60 ($1,504)$939$565$287,564
Year 6 - 61 ($1,504)$937$567$286,998
62 ($1,504)$935$568$286,429
63 ($1,504)$933$570$285,859
64 ($1,504)$931$572$285,287
65 ($1,504)$930$574$284,713
66 ($1,504)$928$576$284,137
67 ($1,504)$926$578$283,559
68 ($1,504)$924$580$282,979
69 ($1,504)$922$582$282,398
70 ($1,504)$920$583$281,814
71 ($1,504)$918$585$281,229
72 ($1,504)$916$587$280,641
Year 7 - 73 ($1,504)$914$589$280,052
74 ($1,504)$913$591$279,461
75 ($1,504)$911$593$278,868
76 ($1,504)$909$595$278,273
77 ($1,504)$907$597$277,676
78 ($1,504)$905$599$277,077
79 ($1,504)$903$601$276,477
80 ($1,504)$901$603$275,874
81 ($1,504)$899$605$275,269
82 ($1,504)$897$607$274,662
83 ($1,504)$895$609$274,054
84 ($1,504)$893$611$273,443
Year 8 - 85 ($1,504)$891$613$272,830
86 ($1,504)$889$615$272,216
87 ($1,504)$887$617$271,599
88 ($1,504)$885$619$270,980
89 ($1,504)$883$621$270,360
90 ($1,504)$881$623$269,737
91 ($1,504)$879$625$269,112
92 ($1,504)$877$627$268,486
93 ($1,504)$875$629$267,857
94 ($1,504)$873$631$267,226
95 ($1,504)$871$633$266,593
96 ($1,504)$869$635$265,958
Year 9 - 97 ($1,504)$867$637$265,321
98 ($1,504)$865$639$264,682
99 ($1,504)$862$641$264,041
100 ($1,504)$860$643$263,397
101 ($1,504)$858$645$262,752
102 ($1,504)$856$647$262,105
103 ($1,504)$854$650$261,455
104 ($1,504)$852$652$260,803
105 ($1,504)$850$654$260,149
106 ($1,504)$848$656$259,493
107 ($1,504)$846$658$258,835
108 ($1,504)$843$660$258,175
Year 10 - 109 ($1,504)$841$662$257,513
110 ($1,504)$839$665$256,848
111 ($1,504)$837$667$256,181
112 ($1,504)$835$669$255,513
113 ($1,504)$833$671$254,841
114 ($1,504)$830$673$254,168
115 ($1,504)$828$675$253,493
116 ($1,504)$826$678$252,815
117 ($1,504)$824$680$252,135
118 ($1,504)$822$682$251,453
119 ($1,504)$819$684$250,769
120 ($1,504)$817$687$250,082
Year 11 - 121 ($1,504)$815$689$249,394
122 ($1,504)$813$691$248,703
123 ($1,504)$810$693$248,009
124 ($1,504)$808$696$247,314
125 ($1,504)$806$698$246,616
126 ($1,504)$804$700$245,916
127 ($1,504)$801$702$245,214
128 ($1,504)$799$705$244,509
129 ($1,504)$797$707$243,802
130 ($1,504)$794$709$243,093
131 ($1,504)$792$712$242,381
132 ($1,504)$790$714$241,667
Year 12 - 133 ($1,504)$787$716$240,951
134 ($1,504)$785$719$240,233
135 ($1,504)$783$721$239,512
136 ($1,504)$780$723$238,789
137 ($1,504)$778$726$238,063
138 ($1,504)$776$728$237,335
139 ($1,504)$773$730$236,605
140 ($1,504)$771$733$235,872
141 ($1,504)$769$735$235,137
142 ($1,504)$766$737$234,400
143 ($1,504)$764$740$233,660
144 ($1,504)$761$742$232,918
Year 13 - 145 ($1,504)$759$745$232,173
146 ($1,504)$756$747$231,426
147 ($1,504)$754$750$230,676
148 ($1,504)$752$752$229,924
149 ($1,504)$749$754$229,170
150 ($1,504)$747$757$228,413
151 ($1,504)$744$759$227,653
152 ($1,504)$742$762$226,892
153 ($1,504)$739$764$226,127
154 ($1,504)$737$767$225,360
155 ($1,504)$734$769$224,591
156 ($1,504)$732$772$223,819
Year 14 - 157 ($1,504)$729$774$223,045
158 ($1,504)$727$777$222,268
159 ($1,504)$724$779$221,489
160 ($1,504)$722$782$220,707
161 ($1,504)$719$784$219,922
162 ($1,504)$717$787$219,135
163 ($1,504)$714$790$218,346
164 ($1,504)$711$792$217,554
165 ($1,504)$709$795$216,759
166 ($1,504)$706$797$215,961
167 ($1,504)$704$800$215,161
168 ($1,504)$701$803$214,359
Year 15 - 169 ($1,504)$698$805$213,554
170 ($1,504)$696$808$212,746
171 ($1,504)$693$810$211,936
172 ($1,504)$691$813$211,122
173 ($1,504)$688$816$210,307
174 ($1,504)$685$818$209,488
175 ($1,504)$683$821$208,667
176 ($1,504)$680$824$207,844
177 ($1,504)$677$826$207,017
178 ($1,504)$675$829$206,188
179 ($1,504)$672$832$205,356
180 ($1,504)$669$834$204,522
Year 16 - 181 ($1,504)$666$837$203,685
182 ($1,504)$664$840$202,845
183 ($1,504)$661$843$202,002
184 ($1,504)$658$845$201,157
185 ($1,504)$655$848$200,308
186 ($1,504)$653$851$199,458
187 ($1,504)$650$854$198,604
188 ($1,504)$647$856$197,747
189 ($1,504)$644$859$196,888
190 ($1,504)$642$862$196,026
191 ($1,504)$639$865$195,161
192 ($1,504)$636$868$194,293
Year 17 - 193 ($1,504)$633$871$193,423
194 ($1,504)$630$873$192,549
195 ($1,504)$627$876$191,673
196 ($1,504)$625$879$190,794
197 ($1,504)$622$882$189,912
198 ($1,504)$619$885$189,027
199 ($1,504)$616$888$188,140
200 ($1,504)$613$891$187,249
201 ($1,504)$610$893$186,356
202 ($1,504)$607$896$185,459
203 ($1,504)$604$899$184,560
204 ($1,504)$601$902$183,658
Year 18 - 205 ($1,504)$598$905$182,752
206 ($1,504)$595$908$181,844
207 ($1,504)$593$911$180,933
208 ($1,504)$590$914$180,019
209 ($1,504)$587$917$179,102
210 ($1,504)$584$920$178,182
211 ($1,504)$581$923$177,259
212 ($1,504)$578$926$176,333
213 ($1,504)$575$929$175,404
214 ($1,504)$572$932$174,472
215 ($1,504)$568$935$173,537
216 ($1,504)$565$938$172,598
Year 19 - 217 ($1,504)$562$941$171,657
218 ($1,504)$559$944$170,713
219 ($1,504)$556$947$169,765
220 ($1,504)$553$950$168,815
221 ($1,504)$550$954$167,861
222 ($1,504)$547$957$166,905
223 ($1,504)$544$960$165,945
224 ($1,504)$541$963$164,982
225 ($1,504)$538$966$164,016
226 ($1,504)$534$969$163,047
227 ($1,504)$531$972$162,074
228 ($1,504)$528$976$161,099
Year 20 - 229 ($1,504)$525$979$160,120
230 ($1,504)$522$982$159,138
231 ($1,504)$519$985$158,153
232 ($1,504)$515$988$157,165
233 ($1,504)$512$992$156,173
234 ($1,504)$509$995$155,179
235 ($1,504)$506$998$154,181
236 ($1,504)$502$1,001$153,179
237 ($1,504)$499$1,005$152,175
238 ($1,504)$496$1,008$151,167
239 ($1,504)$493$1,011$150,156
240 ($1,504)$489$1,014$149,142
Year 21 - 241 ($1,504)$486$1,018$148,124
242 ($1,504)$483$1,021$147,103
243 ($1,504)$479$1,024$146,079
244 ($1,504)$476$1,028$145,051
245 ($1,504)$473$1,031$144,020
246 ($1,504)$469$1,034$142,986
247 ($1,504)$466$1,038$141,948
248 ($1,504)$463$1,041$140,907
249 ($1,504)$459$1,044$139,862
250 ($1,504)$456$1,048$138,815
251 ($1,504)$452$1,051$137,763
252 ($1,504)$449$1,055$136,709
Year 22 - 253 ($1,504)$445$1,058$135,650
254 ($1,504)$442$1,062$134,589
255 ($1,504)$439$1,065$133,524
256 ($1,504)$435$1,069$132,455
257 ($1,504)$432$1,072$131,383
258 ($1,504)$428$1,076$130,308
259 ($1,504)$425$1,079$129,228
260 ($1,504)$421$1,083$128,146
261 ($1,504)$418$1,086$127,060
262 ($1,504)$414$1,090$125,970
263 ($1,504)$410$1,093$124,877
264 ($1,504)$407$1,097$123,780
Year 23 - 265 ($1,504)$403$1,100$122,680
266 ($1,504)$400$1,104$121,576
267 ($1,504)$396$1,107$120,469
268 ($1,504)$393$1,111$119,358
269 ($1,504)$389$1,115$118,243
270 ($1,504)$385$1,118$117,125
271 ($1,504)$382$1,122$116,003
272 ($1,504)$378$1,126$114,877
273 ($1,504)$374$1,129$113,748
274 ($1,504)$371$1,133$112,615
275 ($1,504)$367$1,137$111,478
276 ($1,504)$363$1,140$110,338
Year 24 - 277 ($1,504)$360$1,144$109,193
278 ($1,504)$356$1,148$108,046
279 ($1,504)$352$1,152$106,894
280 ($1,504)$348$1,155$105,739
281 ($1,504)$345$1,159$104,580
282 ($1,504)$341$1,163$103,417
283 ($1,504)$337$1,167$102,250
284 ($1,504)$333$1,170$101,080
285 ($1,504)$329$1,174$99,905
286 ($1,504)$326$1,178$98,727
287 ($1,504)$322$1,182$97,545
288 ($1,504)$318$1,186$96,360
Year 25 - 289 ($1,504)$314$1,190$95,170
290 ($1,504)$310$1,194$93,976
291 ($1,504)$306$1,197$92,779
292 ($1,504)$302$1,201$91,578
293 ($1,504)$298$1,205$90,373
294 ($1,504)$294$1,209$89,163
295 ($1,504)$291$1,213$87,950
296 ($1,504)$287$1,217$86,733
297 ($1,504)$283$1,221$85,512
298 ($1,504)$279$1,225$84,287
299 ($1,504)$275$1,229$83,058
300 ($1,504)$271$1,233$81,825
Year 26 - 301 ($1,504)$267$1,237$80,588
302 ($1,504)$263$1,241$79,347
303 ($1,504)$259$1,245$78,102
304 ($1,504)$254$1,249$76,853
305 ($1,504)$250$1,253$75,600
306 ($1,504)$246$1,257$74,343
307 ($1,504)$242$1,261$73,081
308 ($1,504)$238$1,265$71,816
309 ($1,504)$234$1,270$70,546
310 ($1,504)$230$1,274$69,272
311 ($1,504)$226$1,278$67,994
312 ($1,504)$222$1,282$66,712
Year 27 - 313 ($1,504)$217$1,286$65,426
314 ($1,504)$213$1,290$64,136
315 ($1,504)$209$1,295$62,841
316 ($1,504)$205$1,299$61,542
317 ($1,504)$201$1,303$60,239
318 ($1,504)$196$1,307$58,932
319 ($1,504)$192$1,312$57,620
320 ($1,504)$188$1,316$56,304
321 ($1,504)$183$1,320$54,984
322 ($1,504)$179$1,324$53,660
323 ($1,504)$175$1,329$52,331
324 ($1,504)$171$1,333$50,998
Year 28 - 325 ($1,504)$166$1,337$49,660
326 ($1,504)$162$1,342$48,319
327 ($1,504)$157$1,346$46,972
328 ($1,504)$153$1,351$45,622
329 ($1,504)$149$1,355$44,267
330 ($1,504)$144$1,359$42,907
331 ($1,504)$140$1,364$41,544
332 ($1,504)$135$1,368$40,175
333 ($1,504)$131$1,373$38,803
334 ($1,504)$126$1,377$37,425
335 ($1,504)$122$1,382$36,044
336 ($1,504)$117$1,386$34,658
Year 29 - 337 ($1,504)$113$1,391$33,267
338 ($1,504)$108$1,395$31,872
339 ($1,504)$104$1,400$30,472
340 ($1,504)$99$1,404$29,068
341 ($1,504)$95$1,409$27,659
342 ($1,504)$90$1,413$26,245
343 ($1,504)$86$1,418$24,827
344 ($1,504)$81$1,423$23,404
345 ($1,504)$76$1,427$21,977
346 ($1,504)$72$1,432$20,545
347 ($1,504)$67$1,437$19,108
348 ($1,504)$62$1,441$17,667
Year 30 - 349 ($1,504)$58$1,446$16,221
350 ($1,504)$53$1,451$14,770
351 ($1,504)$48$1,455$13,315
352 ($1,504)$43$1,460$11,854
353 ($1,504)$39$1,465$10,389
354 ($1,504)$34$1,470$8,920
355 ($1,504)$29$1,475$7,445
356 ($1,504)$24$1,479$5,966
357 ($1,504)$19$1,484$4,482
358 ($1,504)$15$1,489$2,993
359 ($1,504)$10$1,494$1,499
360 ($1,504)$5$1,499$0
TOTALS$222,902$318,400$541,302

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.