« Back to all home prices

Mortgage Payment Schedule for a $301,000 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($60,200) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,145 360 $171,564 $412,364

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $301,000
Down Payment $60,200$240,800
Year 1 - 1 ($1,145)$797$349$240,451
2 ($1,145)$795$350$240,101
3 ($1,145)$794$351$239,750
4 ($1,145)$793$352$239,398
5 ($1,145)$792$353$239,044
6 ($1,145)$791$355$238,690
7 ($1,145)$790$356$238,334
8 ($1,145)$788$357$237,977
9 ($1,145)$787$358$237,619
10 ($1,145)$786$359$237,260
11 ($1,145)$785$361$236,899
12 ($1,145)$784$362$236,537
Year 2 - 13 ($1,145)$783$363$236,174
14 ($1,145)$781$364$235,810
15 ($1,145)$780$365$235,445
16 ($1,145)$779$367$235,078
17 ($1,145)$778$368$234,711
18 ($1,145)$777$369$234,342
19 ($1,145)$775$370$233,972
20 ($1,145)$774$371$233,600
21 ($1,145)$773$373$233,228
22 ($1,145)$772$374$232,854
23 ($1,145)$770$375$232,479
24 ($1,145)$769$376$232,102
Year 3 - 25 ($1,145)$768$378$231,725
26 ($1,145)$767$379$231,346
27 ($1,145)$765$380$230,966
28 ($1,145)$764$381$230,584
29 ($1,145)$763$383$230,202
30 ($1,145)$762$384$229,818
31 ($1,145)$760$385$229,433
32 ($1,145)$759$386$229,046
33 ($1,145)$758$388$228,659
34 ($1,145)$756$389$228,270
35 ($1,145)$755$390$227,879
36 ($1,145)$754$392$227,488
Year 4 - 37 ($1,145)$753$393$227,095
38 ($1,145)$751$394$226,701
39 ($1,145)$750$395$226,305
40 ($1,145)$749$397$225,909
41 ($1,145)$747$398$225,511
42 ($1,145)$746$399$225,111
43 ($1,145)$745$401$224,710
44 ($1,145)$743$402$224,308
45 ($1,145)$742$403$223,905
46 ($1,145)$741$405$223,500
47 ($1,145)$739$406$223,094
48 ($1,145)$738$407$222,687
Year 5 - 49 ($1,145)$737$409$222,278
50 ($1,145)$735$410$221,868
51 ($1,145)$734$411$221,457
52 ($1,145)$733$413$221,044
53 ($1,145)$731$414$220,630
54 ($1,145)$730$416$220,214
55 ($1,145)$729$417$219,797
56 ($1,145)$727$418$219,379
57 ($1,145)$726$420$218,959
58 ($1,145)$724$421$218,538
59 ($1,145)$723$422$218,116
60 ($1,145)$722$424$217,692
Year 6 - 61 ($1,145)$720$425$217,267
62 ($1,145)$719$427$216,840
63 ($1,145)$717$428$216,412
64 ($1,145)$716$429$215,982
65 ($1,145)$715$431$215,552
66 ($1,145)$713$432$215,119
67 ($1,145)$712$434$214,685
68 ($1,145)$710$435$214,250
69 ($1,145)$709$437$213,814
70 ($1,145)$707$438$213,375
71 ($1,145)$706$440$212,936
72 ($1,145)$704$441$212,495
Year 7 - 73 ($1,145)$703$442$212,052
74 ($1,145)$702$444$211,609
75 ($1,145)$700$445$211,163
76 ($1,145)$699$447$210,716
77 ($1,145)$697$448$210,268
78 ($1,145)$696$450$209,818
79 ($1,145)$694$451$209,367
80 ($1,145)$693$453$208,914
81 ($1,145)$691$454$208,460
82 ($1,145)$690$456$208,004
83 ($1,145)$688$457$207,547
84 ($1,145)$687$459$207,088
Year 8 - 85 ($1,145)$685$460$206,627
86 ($1,145)$684$462$206,166
87 ($1,145)$682$463$205,702
88 ($1,145)$681$465$205,237
89 ($1,145)$679$466$204,771
90 ($1,145)$677$468$204,303
91 ($1,145)$676$470$203,833
92 ($1,145)$674$471$203,362
93 ($1,145)$673$473$202,890
94 ($1,145)$671$474$202,415
95 ($1,145)$670$476$201,940
96 ($1,145)$668$477$201,462
Year 9 - 97 ($1,145)$667$479$200,983
98 ($1,145)$665$481$200,503
99 ($1,145)$663$482$200,021
100 ($1,145)$662$484$199,537
101 ($1,145)$660$485$199,051
102 ($1,145)$659$487$198,565
103 ($1,145)$657$489$198,076
104 ($1,145)$655$490$197,586
105 ($1,145)$654$492$197,094
106 ($1,145)$652$493$196,601
107 ($1,145)$650$495$196,106
108 ($1,145)$649$497$195,609
Year 10 - 109 ($1,145)$647$498$195,111
110 ($1,145)$645$500$194,611
111 ($1,145)$644$502$194,109
112 ($1,145)$642$503$193,606
113 ($1,145)$641$505$193,101
114 ($1,145)$639$507$192,594
115 ($1,145)$637$508$192,086
116 ($1,145)$635$510$191,576
117 ($1,145)$634$512$191,064
118 ($1,145)$632$513$190,551
119 ($1,145)$630$515$190,036
120 ($1,145)$629$517$189,519
Year 11 - 121 ($1,145)$627$518$189,001
122 ($1,145)$625$520$188,481
123 ($1,145)$624$522$187,959
124 ($1,145)$622$524$187,435
125 ($1,145)$620$525$186,910
126 ($1,145)$618$527$186,383
127 ($1,145)$617$529$185,854
128 ($1,145)$615$531$185,323
129 ($1,145)$613$532$184,791
130 ($1,145)$611$534$184,257
131 ($1,145)$610$536$183,721
132 ($1,145)$608$538$183,183
Year 12 - 133 ($1,145)$606$539$182,644
134 ($1,145)$604$541$182,103
135 ($1,145)$602$543$181,560
136 ($1,145)$601$545$181,015
137 ($1,145)$599$547$180,468
138 ($1,145)$597$548$179,920
139 ($1,145)$595$550$179,370
140 ($1,145)$593$552$178,817
141 ($1,145)$592$554$178,264
142 ($1,145)$590$556$177,708
143 ($1,145)$588$558$177,150
144 ($1,145)$586$559$176,591
Year 13 - 145 ($1,145)$584$561$176,030
146 ($1,145)$582$563$175,467
147 ($1,145)$581$565$174,902
148 ($1,145)$579$567$174,335
149 ($1,145)$577$569$173,766
150 ($1,145)$575$571$173,196
151 ($1,145)$573$572$172,623
152 ($1,145)$571$574$172,049
153 ($1,145)$569$576$171,473
154 ($1,145)$567$578$170,894
155 ($1,145)$565$580$170,314
156 ($1,145)$563$582$169,732
Year 14 - 157 ($1,145)$562$584$169,148
158 ($1,145)$560$586$168,562
159 ($1,145)$558$588$167,975
160 ($1,145)$556$590$167,385
161 ($1,145)$554$592$166,793
162 ($1,145)$552$594$166,200
163 ($1,145)$550$596$165,604
164 ($1,145)$548$598$165,006
165 ($1,145)$546$600$164,407
166 ($1,145)$544$602$163,805
167 ($1,145)$542$604$163,202
168 ($1,145)$540$606$162,596
Year 15 - 169 ($1,145)$538$608$161,989
170 ($1,145)$536$610$161,379
171 ($1,145)$534$612$160,768
172 ($1,145)$532$614$160,154
173 ($1,145)$530$616$159,538
174 ($1,145)$528$618$158,921
175 ($1,145)$526$620$158,301
176 ($1,145)$524$622$157,679
177 ($1,145)$522$624$157,056
178 ($1,145)$520$626$156,430
179 ($1,145)$518$628$155,802
180 ($1,145)$515$630$155,172
Year 16 - 181 ($1,145)$513$632$154,540
182 ($1,145)$511$634$153,905
183 ($1,145)$509$636$153,269
184 ($1,145)$507$638$152,631
185 ($1,145)$505$641$151,990
186 ($1,145)$503$643$151,348
187 ($1,145)$501$645$150,703
188 ($1,145)$499$647$150,056
189 ($1,145)$496$649$149,407
190 ($1,145)$494$651$148,756
191 ($1,145)$492$653$148,103
192 ($1,145)$490$655$147,447
Year 17 - 193 ($1,145)$488$658$146,789
194 ($1,145)$486$660$146,130
195 ($1,145)$483$662$145,468
196 ($1,145)$481$664$144,803
197 ($1,145)$479$666$144,137
198 ($1,145)$477$669$143,468
199 ($1,145)$475$671$142,798
200 ($1,145)$472$673$142,125
201 ($1,145)$470$675$141,449
202 ($1,145)$468$677$140,772
203 ($1,145)$466$680$140,092
204 ($1,145)$463$682$139,410
Year 18 - 205 ($1,145)$461$684$138,726
206 ($1,145)$459$687$138,039
207 ($1,145)$457$689$137,351
208 ($1,145)$454$691$136,659
209 ($1,145)$452$693$135,966
210 ($1,145)$450$696$135,270
211 ($1,145)$448$698$134,573
212 ($1,145)$445$700$133,872
213 ($1,145)$443$703$133,170
214 ($1,145)$441$705$132,465
215 ($1,145)$438$707$131,758
216 ($1,145)$436$710$131,048
Year 19 - 217 ($1,145)$434$712$130,336
218 ($1,145)$431$714$129,622
219 ($1,145)$429$717$128,905
220 ($1,145)$426$719$128,186
221 ($1,145)$424$721$127,465
222 ($1,145)$422$724$126,741
223 ($1,145)$419$726$126,015
224 ($1,145)$417$729$125,286
225 ($1,145)$414$731$124,556
226 ($1,145)$412$733$123,822
227 ($1,145)$410$736$123,086
228 ($1,145)$407$738$122,348
Year 20 - 229 ($1,145)$405$741$121,607
230 ($1,145)$402$743$120,864
231 ($1,145)$400$746$120,119
232 ($1,145)$397$748$119,371
233 ($1,145)$395$751$118,620
234 ($1,145)$392$753$117,867
235 ($1,145)$390$756$117,112
236 ($1,145)$387$758$116,353
237 ($1,145)$385$761$115,593
238 ($1,145)$382$763$114,830
239 ($1,145)$380$766$114,064
240 ($1,145)$377$768$113,296
Year 21 - 241 ($1,145)$375$771$112,526
242 ($1,145)$372$773$111,752
243 ($1,145)$370$776$110,977
244 ($1,145)$367$778$110,198
245 ($1,145)$365$781$109,418
246 ($1,145)$362$783$108,634
247 ($1,145)$359$786$107,848
248 ($1,145)$357$789$107,059
249 ($1,145)$354$791$106,268
250 ($1,145)$352$794$105,474
251 ($1,145)$349$797$104,678
252 ($1,145)$346$799$103,879
Year 22 - 253 ($1,145)$344$802$103,077
254 ($1,145)$341$804$102,272
255 ($1,145)$338$807$101,465
256 ($1,145)$336$810$100,655
257 ($1,145)$333$812$99,843
258 ($1,145)$330$815$99,028
259 ($1,145)$328$818$98,210
260 ($1,145)$325$821$97,389
261 ($1,145)$322$823$96,566
262 ($1,145)$319$826$95,740
263 ($1,145)$317$829$94,912
264 ($1,145)$314$831$94,080
Year 23 - 265 ($1,145)$311$834$93,246
266 ($1,145)$308$837$92,409
267 ($1,145)$306$840$91,569
268 ($1,145)$303$843$90,727
269 ($1,145)$300$845$89,881
270 ($1,145)$297$848$89,033
271 ($1,145)$295$851$88,182
272 ($1,145)$292$854$87,329
273 ($1,145)$289$857$86,472
274 ($1,145)$286$859$85,613
275 ($1,145)$283$862$84,750
276 ($1,145)$280$865$83,885
Year 24 - 277 ($1,145)$278$868$83,017
278 ($1,145)$275$871$82,147
279 ($1,145)$272$874$81,273
280 ($1,145)$269$877$80,396
281 ($1,145)$266$879$79,517
282 ($1,145)$263$882$78,635
283 ($1,145)$260$885$77,749
284 ($1,145)$257$888$76,861
285 ($1,145)$254$891$75,970
286 ($1,145)$251$894$75,076
287 ($1,145)$248$897$74,179
288 ($1,145)$245$900$73,279
Year 25 - 289 ($1,145)$242$903$72,376
290 ($1,145)$239$906$71,470
291 ($1,145)$236$909$70,561
292 ($1,145)$233$912$69,649
293 ($1,145)$230$915$68,733
294 ($1,145)$227$918$67,815
295 ($1,145)$224$921$66,894
296 ($1,145)$221$924$65,970
297 ($1,145)$218$927$65,043
298 ($1,145)$215$930$64,113
299 ($1,145)$212$933$63,179
300 ($1,145)$209$936$62,243
Year 26 - 301 ($1,145)$206$940$61,303
302 ($1,145)$203$943$60,361
303 ($1,145)$200$946$59,415
304 ($1,145)$197$949$58,466
305 ($1,145)$193$952$57,514
306 ($1,145)$190$955$56,559
307 ($1,145)$187$958$55,601
308 ($1,145)$184$962$54,639
309 ($1,145)$181$965$53,674
310 ($1,145)$178$968$52,706
311 ($1,145)$174$971$51,735
312 ($1,145)$171$974$50,761
Year 27 - 313 ($1,145)$168$978$49,784
314 ($1,145)$165$981$48,803
315 ($1,145)$161$984$47,819
316 ($1,145)$158$987$46,832
317 ($1,145)$155$991$45,841
318 ($1,145)$152$994$44,847
319 ($1,145)$148$997$43,850
320 ($1,145)$145$1,000$42,850
321 ($1,145)$142$1,004$41,846
322 ($1,145)$138$1,007$40,839
323 ($1,145)$135$1,010$39,829
324 ($1,145)$132$1,014$38,815
Year 28 - 325 ($1,145)$128$1,017$37,798
326 ($1,145)$125$1,020$36,778
327 ($1,145)$122$1,024$35,754
328 ($1,145)$118$1,027$34,727
329 ($1,145)$115$1,031$33,696
330 ($1,145)$111$1,034$32,662
331 ($1,145)$108$1,037$31,625
332 ($1,145)$105$1,041$30,584
333 ($1,145)$101$1,044$29,540
334 ($1,145)$98$1,048$28,492
335 ($1,145)$94$1,051$27,441
336 ($1,145)$91$1,055$26,386
Year 29 - 337 ($1,145)$87$1,058$25,328
338 ($1,145)$84$1,062$24,266
339 ($1,145)$80$1,065$23,201
340 ($1,145)$77$1,069$22,132
341 ($1,145)$73$1,072$21,060
342 ($1,145)$70$1,076$19,984
343 ($1,145)$66$1,079$18,905
344 ($1,145)$63$1,083$17,822
345 ($1,145)$59$1,086$16,735
346 ($1,145)$55$1,090$15,645
347 ($1,145)$52$1,094$14,552
348 ($1,145)$48$1,097$13,454
Year 30 - 349 ($1,145)$45$1,101$12,353
350 ($1,145)$41$1,105$11,249
351 ($1,145)$37$1,108$10,141
352 ($1,145)$34$1,112$9,029
353 ($1,145)$30$1,116$7,913
354 ($1,145)$26$1,119$6,794
355 ($1,145)$22$1,123$5,671
356 ($1,145)$19$1,127$4,544
357 ($1,145)$15$1,130$3,414
358 ($1,145)$11$1,134$2,280
359 ($1,145)$8$1,138$1,142
360 ($1,145)$4$1,142$0
TOTALS$171,564$240,800$412,364

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.