« Back to all home prices

Mortgage Payment Schedule for a $310,000 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 May 25, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($62,000) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,177 360 $175,667 $423,667

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $310,000
Down Payment $62,000$248,000
Year 1 - 1 ($1,177)$816$361$247,639
2 ($1,177)$815$362$247,278
3 ($1,177)$814$363$246,915
4 ($1,177)$813$364$246,551
5 ($1,177)$812$365$246,185
6 ($1,177)$810$366$245,819
7 ($1,177)$809$368$245,451
8 ($1,177)$808$369$245,082
9 ($1,177)$807$370$244,712
10 ($1,177)$806$371$244,341
11 ($1,177)$804$373$243,968
12 ($1,177)$803$374$243,595
Year 2 - 13 ($1,177)$802$375$243,220
14 ($1,177)$801$376$242,843
15 ($1,177)$799$377$242,466
16 ($1,177)$798$379$242,087
17 ($1,177)$797$380$241,707
18 ($1,177)$796$381$241,326
19 ($1,177)$794$382$240,943
20 ($1,177)$793$384$240,560
21 ($1,177)$792$385$240,175
22 ($1,177)$791$386$239,788
23 ($1,177)$789$388$239,401
24 ($1,177)$788$389$239,012
Year 3 - 25 ($1,177)$787$390$238,622
26 ($1,177)$785$391$238,230
27 ($1,177)$784$393$237,838
28 ($1,177)$783$394$237,444
29 ($1,177)$782$395$237,049
30 ($1,177)$780$397$236,652
31 ($1,177)$779$398$236,254
32 ($1,177)$778$399$235,855
33 ($1,177)$776$400$235,454
34 ($1,177)$775$402$235,053
35 ($1,177)$774$403$234,649
36 ($1,177)$772$404$234,245
Year 4 - 37 ($1,177)$771$406$233,839
38 ($1,177)$770$407$233,432
39 ($1,177)$768$408$233,024
40 ($1,177)$767$410$232,614
41 ($1,177)$766$411$232,203
42 ($1,177)$764$413$231,790
43 ($1,177)$763$414$231,376
44 ($1,177)$762$415$230,961
45 ($1,177)$760$417$230,544
46 ($1,177)$759$418$230,126
47 ($1,177)$757$419$229,707
48 ($1,177)$756$421$229,286
Year 5 - 49 ($1,177)$755$422$228,864
50 ($1,177)$753$424$228,441
51 ($1,177)$752$425$228,016
52 ($1,177)$751$426$227,590
53 ($1,177)$749$428$227,162
54 ($1,177)$748$429$226,733
55 ($1,177)$746$431$226,302
56 ($1,177)$745$432$225,870
57 ($1,177)$743$433$225,437
58 ($1,177)$742$435$225,002
59 ($1,177)$741$436$224,566
60 ($1,177)$739$438$224,128
Year 6 - 61 ($1,177)$738$439$223,689
62 ($1,177)$736$441$223,249
63 ($1,177)$735$442$222,807
64 ($1,177)$733$443$222,363
65 ($1,177)$732$445$221,918
66 ($1,177)$730$446$221,472
67 ($1,177)$729$448$221,024
68 ($1,177)$728$449$220,575
69 ($1,177)$726$451$220,124
70 ($1,177)$725$452$219,672
71 ($1,177)$723$454$219,218
72 ($1,177)$722$455$218,763
Year 7 - 73 ($1,177)$720$457$218,306
74 ($1,177)$719$458$217,848
75 ($1,177)$717$460$217,388
76 ($1,177)$716$461$216,927
77 ($1,177)$714$463$216,464
78 ($1,177)$713$464$215,999
79 ($1,177)$711$466$215,534
80 ($1,177)$709$467$215,066
81 ($1,177)$708$469$214,597
82 ($1,177)$706$470$214,127
83 ($1,177)$705$472$213,655
84 ($1,177)$703$474$213,181
Year 8 - 85 ($1,177)$702$475$212,706
86 ($1,177)$700$477$212,229
87 ($1,177)$699$478$211,751
88 ($1,177)$697$480$211,271
89 ($1,177)$695$481$210,790
90 ($1,177)$694$483$210,307
91 ($1,177)$692$485$209,822
92 ($1,177)$691$486$209,336
93 ($1,177)$689$488$208,848
94 ($1,177)$687$489$208,359
95 ($1,177)$686$491$207,868
96 ($1,177)$684$493$207,375
Year 9 - 97 ($1,177)$683$494$206,881
98 ($1,177)$681$496$206,385
99 ($1,177)$679$498$205,888
100 ($1,177)$678$499$205,388
101 ($1,177)$676$501$204,888
102 ($1,177)$674$502$204,385
103 ($1,177)$673$504$203,881
104 ($1,177)$671$506$203,375
105 ($1,177)$669$507$202,868
106 ($1,177)$668$509$202,359
107 ($1,177)$666$511$201,848
108 ($1,177)$664$512$201,336
Year 10 - 109 ($1,177)$663$514$200,822
110 ($1,177)$661$516$200,306
111 ($1,177)$659$518$199,788
112 ($1,177)$658$519$199,269
113 ($1,177)$656$521$198,748
114 ($1,177)$654$523$198,226
115 ($1,177)$652$524$197,701
116 ($1,177)$651$526$197,175
117 ($1,177)$649$528$196,647
118 ($1,177)$647$530$196,118
119 ($1,177)$646$531$195,586
120 ($1,177)$644$533$195,053
Year 11 - 121 ($1,177)$642$535$194,519
122 ($1,177)$640$537$193,982
123 ($1,177)$639$538$193,444
124 ($1,177)$637$540$192,904
125 ($1,177)$635$542$192,362
126 ($1,177)$633$544$191,818
127 ($1,177)$631$545$191,273
128 ($1,177)$630$547$190,725
129 ($1,177)$628$549$190,176
130 ($1,177)$626$551$189,625
131 ($1,177)$624$553$189,073
132 ($1,177)$622$554$188,518
Year 12 - 133 ($1,177)$621$556$187,962
134 ($1,177)$619$558$187,404
135 ($1,177)$617$560$186,844
136 ($1,177)$615$562$186,282
137 ($1,177)$613$564$185,718
138 ($1,177)$611$566$185,153
139 ($1,177)$609$567$184,585
140 ($1,177)$608$569$184,016
141 ($1,177)$606$571$183,445
142 ($1,177)$604$573$182,872
143 ($1,177)$602$575$182,297
144 ($1,177)$600$577$181,720
Year 13 - 145 ($1,177)$598$579$181,142
146 ($1,177)$596$581$180,561
147 ($1,177)$594$583$179,979
148 ($1,177)$592$584$179,394
149 ($1,177)$591$586$178,808
150 ($1,177)$589$588$178,219
151 ($1,177)$587$590$177,629
152 ($1,177)$585$592$177,037
153 ($1,177)$583$594$176,443
154 ($1,177)$581$596$175,847
155 ($1,177)$579$598$175,249
156 ($1,177)$577$600$174,649
Year 14 - 157 ($1,177)$575$602$174,047
158 ($1,177)$573$604$173,443
159 ($1,177)$571$606$172,837
160 ($1,177)$569$608$172,229
161 ($1,177)$567$610$171,619
162 ($1,177)$565$612$171,007
163 ($1,177)$563$614$170,393
164 ($1,177)$561$616$169,777
165 ($1,177)$559$618$169,159
166 ($1,177)$557$620$168,539
167 ($1,177)$555$622$167,917
168 ($1,177)$553$624$167,293
Year 15 - 169 ($1,177)$551$626$166,667
170 ($1,177)$549$628$166,039
171 ($1,177)$547$630$165,408
172 ($1,177)$544$632$164,776
173 ($1,177)$542$634$164,142
174 ($1,177)$540$637$163,505
175 ($1,177)$538$639$162,866
176 ($1,177)$536$641$162,226
177 ($1,177)$534$643$161,583
178 ($1,177)$532$645$160,938
179 ($1,177)$530$647$160,291
180 ($1,177)$528$649$159,641
Year 16 - 181 ($1,177)$525$651$158,990
182 ($1,177)$523$654$158,337
183 ($1,177)$521$656$157,681
184 ($1,177)$519$658$157,023
185 ($1,177)$517$660$156,363
186 ($1,177)$515$662$155,701
187 ($1,177)$513$664$155,037
188 ($1,177)$510$667$154,370
189 ($1,177)$508$669$153,701
190 ($1,177)$506$671$153,030
191 ($1,177)$504$673$152,357
192 ($1,177)$502$675$151,682
Year 17 - 193 ($1,177)$499$678$151,004
194 ($1,177)$497$680$150,325
195 ($1,177)$495$682$149,643
196 ($1,177)$493$684$148,958
197 ($1,177)$490$687$148,272
198 ($1,177)$488$689$147,583
199 ($1,177)$486$691$146,892
200 ($1,177)$484$693$146,199
201 ($1,177)$481$696$145,503
202 ($1,177)$479$698$144,805
203 ($1,177)$477$700$144,105
204 ($1,177)$474$703$143,402
Year 18 - 205 ($1,177)$472$705$142,698
206 ($1,177)$470$707$141,990
207 ($1,177)$467$709$141,281
208 ($1,177)$465$712$140,569
209 ($1,177)$463$714$139,855
210 ($1,177)$460$716$139,138
211 ($1,177)$458$719$138,420
212 ($1,177)$456$721$137,698
213 ($1,177)$453$724$136,975
214 ($1,177)$451$726$136,249
215 ($1,177)$448$728$135,520
216 ($1,177)$446$731$134,790
Year 19 - 217 ($1,177)$444$733$134,057
218 ($1,177)$441$736$133,321
219 ($1,177)$439$738$132,583
220 ($1,177)$436$740$131,843
221 ($1,177)$434$743$131,100
222 ($1,177)$432$745$130,354
223 ($1,177)$429$748$129,607
224 ($1,177)$427$750$128,856
225 ($1,177)$424$753$128,104
226 ($1,177)$422$755$127,348
227 ($1,177)$419$758$126,591
228 ($1,177)$417$760$125,831
Year 20 - 229 ($1,177)$414$763$125,068
230 ($1,177)$412$765$124,303
231 ($1,177)$409$768$123,535
232 ($1,177)$407$770$122,765
233 ($1,177)$404$773$121,992
234 ($1,177)$402$775$121,217
235 ($1,177)$399$778$120,439
236 ($1,177)$396$780$119,659
237 ($1,177)$394$783$118,876
238 ($1,177)$391$786$118,090
239 ($1,177)$389$788$117,302
240 ($1,177)$386$791$116,511
Year 21 - 241 ($1,177)$384$793$115,718
242 ($1,177)$381$796$114,922
243 ($1,177)$378$799$114,123
244 ($1,177)$376$801$113,322
245 ($1,177)$373$804$112,518
246 ($1,177)$370$806$111,712
247 ($1,177)$368$809$110,903
248 ($1,177)$365$812$110,091
249 ($1,177)$362$814$109,276
250 ($1,177)$360$817$108,459
251 ($1,177)$357$820$107,639
252 ($1,177)$354$823$106,817
Year 22 - 253 ($1,177)$352$825$105,992
254 ($1,177)$349$828$105,164
255 ($1,177)$346$831$104,333
256 ($1,177)$343$833$103,500
257 ($1,177)$341$836$102,663
258 ($1,177)$338$839$101,824
259 ($1,177)$335$842$100,983
260 ($1,177)$332$844$100,138
261 ($1,177)$330$847$99,291
262 ($1,177)$327$850$98,441
263 ($1,177)$324$853$97,588
264 ($1,177)$321$856$96,733
Year 23 - 265 ($1,177)$318$858$95,874
266 ($1,177)$316$861$95,013
267 ($1,177)$313$864$94,149
268 ($1,177)$310$867$93,282
269 ($1,177)$307$870$92,412
270 ($1,177)$304$873$91,539
271 ($1,177)$301$876$90,664
272 ($1,177)$298$878$89,785
273 ($1,177)$296$881$88,904
274 ($1,177)$293$884$88,020
275 ($1,177)$290$887$87,133
276 ($1,177)$287$890$86,243
Year 24 - 277 ($1,177)$284$893$85,350
278 ($1,177)$281$896$84,454
279 ($1,177)$278$899$83,555
280 ($1,177)$275$902$82,653
281 ($1,177)$272$905$81,748
282 ($1,177)$269$908$80,841
283 ($1,177)$266$911$79,930
284 ($1,177)$263$914$79,016
285 ($1,177)$260$917$78,099
286 ($1,177)$257$920$77,180
287 ($1,177)$254$923$76,257
288 ($1,177)$251$926$75,331
Year 25 - 289 ($1,177)$248$929$74,402
290 ($1,177)$245$932$73,470
291 ($1,177)$242$935$72,535
292 ($1,177)$239$938$71,597
293 ($1,177)$236$941$70,656
294 ($1,177)$233$944$69,712
295 ($1,177)$229$947$68,764
296 ($1,177)$226$951$67,814
297 ($1,177)$223$954$66,860
298 ($1,177)$220$957$65,903
299 ($1,177)$217$960$64,943
300 ($1,177)$214$963$63,980
Year 26 - 301 ($1,177)$211$966$63,014
302 ($1,177)$207$969$62,045
303 ($1,177)$204$973$61,072
304 ($1,177)$201$976$60,096
305 ($1,177)$198$979$59,117
306 ($1,177)$195$982$58,135
307 ($1,177)$191$985$57,149
308 ($1,177)$188$989$56,161
309 ($1,177)$185$992$55,169
310 ($1,177)$182$995$54,173
311 ($1,177)$178$999$53,175
312 ($1,177)$175$1,002$52,173
Year 27 - 313 ($1,177)$172$1,005$51,168
314 ($1,177)$168$1,008$50,160
315 ($1,177)$165$1,012$49,148
316 ($1,177)$162$1,015$48,133
317 ($1,177)$158$1,018$47,114
318 ($1,177)$155$1,022$46,093
319 ($1,177)$152$1,025$45,067
320 ($1,177)$148$1,029$44,039
321 ($1,177)$145$1,032$43,007
322 ($1,177)$142$1,035$41,972
323 ($1,177)$138$1,039$40,933
324 ($1,177)$135$1,042$39,891
Year 28 - 325 ($1,177)$131$1,046$38,845
326 ($1,177)$128$1,049$37,796
327 ($1,177)$124$1,052$36,744
328 ($1,177)$121$1,056$35,688
329 ($1,177)$117$1,059$34,629
330 ($1,177)$114$1,063$33,566
331 ($1,177)$110$1,066$32,499
332 ($1,177)$107$1,070$31,430
333 ($1,177)$103$1,073$30,356
334 ($1,177)$100$1,077$29,279
335 ($1,177)$96$1,080$28,199
336 ($1,177)$93$1,084$27,115
Year 29 - 337 ($1,177)$89$1,088$26,027
338 ($1,177)$86$1,091$24,936
339 ($1,177)$82$1,095$23,841
340 ($1,177)$78$1,098$22,743
341 ($1,177)$75$1,102$21,641
342 ($1,177)$71$1,106$20,535
343 ($1,177)$68$1,109$19,426
344 ($1,177)$64$1,113$18,313
345 ($1,177)$60$1,117$17,196
346 ($1,177)$57$1,120$16,076
347 ($1,177)$53$1,124$14,952
348 ($1,177)$49$1,128$13,825
Year 30 - 349 ($1,177)$46$1,131$12,693
350 ($1,177)$42$1,135$11,558
351 ($1,177)$38$1,139$10,419
352 ($1,177)$34$1,143$9,277
353 ($1,177)$31$1,146$8,131
354 ($1,177)$27$1,150$6,980
355 ($1,177)$23$1,154$5,827
356 ($1,177)$19$1,158$4,669
357 ($1,177)$15$1,161$3,507
358 ($1,177)$12$1,165$2,342
359 ($1,177)$8$1,169$1,173
360 ($1,177)$4$1,173$0
TOTALS$175,667$248,000$423,667

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.