« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,178 360 $176,180 $424,180

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $310,000
Down Payment $62,000$248,000
Year 1 - 1 ($1,178)$818$360$247,640
2 ($1,178)$817$361$247,279
3 ($1,178)$816$362$246,917
4 ($1,178)$815$363$246,553
5 ($1,178)$814$365$246,189
6 ($1,178)$812$366$245,823
7 ($1,178)$811$367$245,456
8 ($1,178)$810$368$245,088
9 ($1,178)$809$369$244,718
10 ($1,178)$808$371$244,347
11 ($1,178)$806$372$243,975
12 ($1,178)$805$373$243,602
Year 2 - 13 ($1,178)$804$374$243,228
14 ($1,178)$803$376$242,852
15 ($1,178)$801$377$242,475
16 ($1,178)$800$378$242,097
17 ($1,178)$799$379$241,718
18 ($1,178)$798$381$241,337
19 ($1,178)$796$382$240,955
20 ($1,178)$795$383$240,572
21 ($1,178)$794$384$240,188
22 ($1,178)$793$386$239,802
23 ($1,178)$791$387$239,415
24 ($1,178)$790$388$239,027
Year 3 - 25 ($1,178)$789$389$238,638
26 ($1,178)$788$391$238,247
27 ($1,178)$786$392$237,855
28 ($1,178)$785$393$237,461
29 ($1,178)$784$395$237,067
30 ($1,178)$782$396$236,671
31 ($1,178)$781$397$236,274
32 ($1,178)$780$399$235,875
33 ($1,178)$778$400$235,475
34 ($1,178)$777$401$235,074
35 ($1,178)$776$403$234,671
36 ($1,178)$774$404$234,267
Year 4 - 37 ($1,178)$773$405$233,862
38 ($1,178)$772$407$233,456
39 ($1,178)$770$408$233,048
40 ($1,178)$769$409$232,639
41 ($1,178)$768$411$232,228
42 ($1,178)$766$412$231,816
43 ($1,178)$765$413$231,403
44 ($1,178)$764$415$230,988
45 ($1,178)$762$416$230,572
46 ($1,178)$761$417$230,155
47 ($1,178)$760$419$229,736
48 ($1,178)$758$420$229,316
Year 5 - 49 ($1,178)$757$422$228,894
50 ($1,178)$755$423$228,471
51 ($1,178)$754$424$228,047
52 ($1,178)$753$426$227,621
53 ($1,178)$751$427$227,194
54 ($1,178)$750$429$226,766
55 ($1,178)$748$430$226,336
56 ($1,178)$747$431$225,904
57 ($1,178)$745$433$225,472
58 ($1,178)$744$434$225,037
59 ($1,178)$743$436$224,602
60 ($1,178)$741$437$224,165
Year 6 - 61 ($1,178)$740$439$223,726
62 ($1,178)$738$440$223,286
63 ($1,178)$737$441$222,845
64 ($1,178)$735$443$222,402
65 ($1,178)$734$444$221,957
66 ($1,178)$732$446$221,512
67 ($1,178)$731$447$221,064
68 ($1,178)$730$449$220,616
69 ($1,178)$728$450$220,165
70 ($1,178)$727$452$219,714
71 ($1,178)$725$453$219,260
72 ($1,178)$724$455$218,806
Year 7 - 73 ($1,178)$722$456$218,349
74 ($1,178)$721$458$217,892
75 ($1,178)$719$459$217,432
76 ($1,178)$718$461$216,972
77 ($1,178)$716$462$216,509
78 ($1,178)$714$464$216,046
79 ($1,178)$713$465$215,580
80 ($1,178)$711$467$215,113
81 ($1,178)$710$468$214,645
82 ($1,178)$708$470$214,175
83 ($1,178)$707$472$213,704
84 ($1,178)$705$473$213,231
Year 8 - 85 ($1,178)$704$475$212,756
86 ($1,178)$702$476$212,280
87 ($1,178)$701$478$211,802
88 ($1,178)$699$479$211,323
89 ($1,178)$697$481$210,842
90 ($1,178)$696$483$210,359
91 ($1,178)$694$484$209,875
92 ($1,178)$693$486$209,389
93 ($1,178)$691$487$208,902
94 ($1,178)$689$489$208,413
95 ($1,178)$688$491$207,923
96 ($1,178)$686$492$207,431
Year 9 - 97 ($1,178)$685$494$206,937
98 ($1,178)$683$495$206,441
99 ($1,178)$681$497$205,944
100 ($1,178)$680$499$205,446
101 ($1,178)$678$500$204,945
102 ($1,178)$676$502$204,444
103 ($1,178)$675$504$203,940
104 ($1,178)$673$505$203,435
105 ($1,178)$671$507$202,928
106 ($1,178)$670$509$202,419
107 ($1,178)$668$510$201,909
108 ($1,178)$666$512$201,397
Year 10 - 109 ($1,178)$665$514$200,883
110 ($1,178)$663$515$200,368
111 ($1,178)$661$517$199,851
112 ($1,178)$660$519$199,332
113 ($1,178)$658$520$198,811
114 ($1,178)$656$522$198,289
115 ($1,178)$654$524$197,765
116 ($1,178)$653$526$197,240
117 ($1,178)$651$527$196,712
118 ($1,178)$649$529$196,183
119 ($1,178)$647$531$195,652
120 ($1,178)$646$533$195,120
Year 11 - 121 ($1,178)$644$534$194,585
122 ($1,178)$642$536$194,049
123 ($1,178)$640$538$193,511
124 ($1,178)$639$540$192,971
125 ($1,178)$637$541$192,430
126 ($1,178)$635$543$191,887
127 ($1,178)$633$545$191,342
128 ($1,178)$631$547$190,795
129 ($1,178)$630$549$190,246
130 ($1,178)$628$550$189,696
131 ($1,178)$626$552$189,143
132 ($1,178)$624$554$188,589
Year 12 - 133 ($1,178)$622$556$188,033
134 ($1,178)$621$558$187,476
135 ($1,178)$619$560$186,916
136 ($1,178)$617$561$186,355
137 ($1,178)$615$563$185,791
138 ($1,178)$613$565$185,226
139 ($1,178)$611$567$184,659
140 ($1,178)$609$569$184,090
141 ($1,178)$607$571$183,519
142 ($1,178)$606$573$182,947
143 ($1,178)$604$575$182,372
144 ($1,178)$602$576$181,796
Year 13 - 145 ($1,178)$600$578$181,217
146 ($1,178)$598$580$180,637
147 ($1,178)$596$582$180,055
148 ($1,178)$594$584$179,471
149 ($1,178)$592$586$178,885
150 ($1,178)$590$588$178,297
151 ($1,178)$588$590$177,707
152 ($1,178)$586$592$177,115
153 ($1,178)$584$594$176,521
154 ($1,178)$583$596$175,926
155 ($1,178)$581$598$175,328
156 ($1,178)$579$600$174,728
Year 14 - 157 ($1,178)$577$602$174,126
158 ($1,178)$575$604$173,523
159 ($1,178)$573$606$172,917
160 ($1,178)$571$608$172,310
161 ($1,178)$569$610$171,700
162 ($1,178)$567$612$171,088
163 ($1,178)$565$614$170,474
164 ($1,178)$563$616$169,859
165 ($1,178)$561$618$169,241
166 ($1,178)$558$620$168,621
167 ($1,178)$556$622$167,999
168 ($1,178)$554$624$167,376
Year 15 - 169 ($1,178)$552$626$166,750
170 ($1,178)$550$628$166,122
171 ($1,178)$548$630$165,492
172 ($1,178)$546$632$164,859
173 ($1,178)$544$634$164,225
174 ($1,178)$542$636$163,589
175 ($1,178)$540$638$162,950
176 ($1,178)$538$641$162,310
177 ($1,178)$536$643$161,667
178 ($1,178)$534$645$161,022
179 ($1,178)$531$647$160,375
180 ($1,178)$529$649$159,726
Year 16 - 181 ($1,178)$527$651$159,075
182 ($1,178)$525$653$158,422
183 ($1,178)$523$655$157,766
184 ($1,178)$521$658$157,109
185 ($1,178)$518$660$156,449
186 ($1,178)$516$662$155,787
187 ($1,178)$514$664$155,123
188 ($1,178)$512$666$154,456
189 ($1,178)$510$669$153,788
190 ($1,178)$507$671$153,117
191 ($1,178)$505$673$152,444
192 ($1,178)$503$675$151,769
Year 17 - 193 ($1,178)$501$677$151,091
194 ($1,178)$499$680$150,412
195 ($1,178)$496$682$149,730
196 ($1,178)$494$684$149,046
197 ($1,178)$492$686$148,359
198 ($1,178)$490$689$147,671
199 ($1,178)$487$691$146,980
200 ($1,178)$485$693$146,286
201 ($1,178)$483$696$145,591
202 ($1,178)$480$698$144,893
203 ($1,178)$478$700$144,193
204 ($1,178)$476$702$143,490
Year 18 - 205 ($1,178)$474$705$142,786
206 ($1,178)$471$707$142,079
207 ($1,178)$469$709$141,369
208 ($1,178)$467$712$140,657
209 ($1,178)$464$714$139,943
210 ($1,178)$462$716$139,227
211 ($1,178)$459$719$138,508
212 ($1,178)$457$721$137,787
213 ($1,178)$455$724$137,063
214 ($1,178)$452$726$136,337
215 ($1,178)$450$728$135,609
216 ($1,178)$448$731$134,878
Year 19 - 217 ($1,178)$445$733$134,145
218 ($1,178)$443$736$133,409
219 ($1,178)$440$738$132,671
220 ($1,178)$438$740$131,931
221 ($1,178)$435$743$131,188
222 ($1,178)$433$745$130,443
223 ($1,178)$430$748$129,695
224 ($1,178)$428$750$128,944
225 ($1,178)$426$753$128,192
226 ($1,178)$423$755$127,436
227 ($1,178)$421$758$126,679
228 ($1,178)$418$760$125,918
Year 20 - 229 ($1,178)$416$763$125,156
230 ($1,178)$413$765$124,390
231 ($1,178)$410$768$123,623
232 ($1,178)$408$770$122,852
233 ($1,178)$405$773$122,079
234 ($1,178)$403$775$121,304
235 ($1,178)$400$778$120,526
236 ($1,178)$398$781$119,746
237 ($1,178)$395$783$118,962
238 ($1,178)$393$786$118,177
239 ($1,178)$390$788$117,388
240 ($1,178)$387$791$116,598
Year 21 - 241 ($1,178)$385$794$115,804
242 ($1,178)$382$796$115,008
243 ($1,178)$380$799$114,209
244 ($1,178)$377$801$113,408
245 ($1,178)$374$804$112,604
246 ($1,178)$372$807$111,797
247 ($1,178)$369$809$110,988
248 ($1,178)$366$812$110,176
249 ($1,178)$364$815$109,361
250 ($1,178)$361$817$108,544
251 ($1,178)$358$820$107,724
252 ($1,178)$355$823$106,901
Year 22 - 253 ($1,178)$353$826$106,075
254 ($1,178)$350$828$105,247
255 ($1,178)$347$831$104,416
256 ($1,178)$345$834$103,582
257 ($1,178)$342$836$102,746
258 ($1,178)$339$839$101,907
259 ($1,178)$336$842$101,065
260 ($1,178)$334$845$100,220
261 ($1,178)$331$848$99,372
262 ($1,178)$328$850$98,522
263 ($1,178)$325$853$97,669
264 ($1,178)$322$856$96,813
Year 23 - 265 ($1,178)$319$859$95,954
266 ($1,178)$317$862$95,092
267 ($1,178)$314$864$94,228
268 ($1,178)$311$867$93,361
269 ($1,178)$308$870$92,490
270 ($1,178)$305$873$91,617
271 ($1,178)$302$876$90,741
272 ($1,178)$299$879$89,863
273 ($1,178)$297$882$88,981
274 ($1,178)$294$885$88,096
275 ($1,178)$291$888$87,209
276 ($1,178)$288$890$86,318
Year 24 - 277 ($1,178)$285$893$85,425
278 ($1,178)$282$896$84,528
279 ($1,178)$279$899$83,629
280 ($1,178)$276$902$82,727
281 ($1,178)$273$905$81,821
282 ($1,178)$270$908$80,913
283 ($1,178)$267$911$80,002
284 ($1,178)$264$914$79,088
285 ($1,178)$261$917$78,170
286 ($1,178)$258$920$77,250
287 ($1,178)$255$923$76,327
288 ($1,178)$252$926$75,400
Year 25 - 289 ($1,178)$249$929$74,471
290 ($1,178)$246$933$73,538
291 ($1,178)$243$936$72,603
292 ($1,178)$240$939$71,664
293 ($1,178)$236$942$70,722
294 ($1,178)$233$945$69,777
295 ($1,178)$230$948$68,829
296 ($1,178)$227$951$67,878
297 ($1,178)$224$954$66,924
298 ($1,178)$221$957$65,967
299 ($1,178)$218$961$65,006
300 ($1,178)$215$964$64,042
Year 26 - 301 ($1,178)$211$967$63,075
302 ($1,178)$208$970$62,105
303 ($1,178)$205$973$61,132
304 ($1,178)$202$977$60,155
305 ($1,178)$199$980$59,175
306 ($1,178)$195$983$58,192
307 ($1,178)$192$986$57,206
308 ($1,178)$189$989$56,217
309 ($1,178)$186$993$55,224
310 ($1,178)$182$996$54,228
311 ($1,178)$179$999$53,229
312 ($1,178)$176$1,003$52,226
Year 27 - 313 ($1,178)$172$1,006$51,220
314 ($1,178)$169$1,009$50,211
315 ($1,178)$166$1,013$49,198
316 ($1,178)$162$1,016$48,182
317 ($1,178)$159$1,019$47,163
318 ($1,178)$156$1,023$46,140
319 ($1,178)$152$1,026$45,114
320 ($1,178)$149$1,029$44,085
321 ($1,178)$145$1,033$43,052
322 ($1,178)$142$1,036$42,016
323 ($1,178)$139$1,040$40,976
324 ($1,178)$135$1,043$39,933
Year 28 - 325 ($1,178)$132$1,046$38,887
326 ($1,178)$128$1,050$37,837
327 ($1,178)$125$1,053$36,783
328 ($1,178)$121$1,057$35,726
329 ($1,178)$118$1,060$34,666
330 ($1,178)$114$1,064$33,602
331 ($1,178)$111$1,067$32,535
332 ($1,178)$107$1,071$31,464
333 ($1,178)$104$1,074$30,389
334 ($1,178)$100$1,078$29,311
335 ($1,178)$97$1,082$28,230
336 ($1,178)$93$1,085$27,145
Year 29 - 337 ($1,178)$90$1,089$26,056
338 ($1,178)$86$1,092$24,964
339 ($1,178)$82$1,096$23,868
340 ($1,178)$79$1,100$22,768
341 ($1,178)$75$1,103$21,665
342 ($1,178)$71$1,107$20,558
343 ($1,178)$68$1,110$19,448
344 ($1,178)$64$1,114$18,334
345 ($1,178)$61$1,118$17,216
346 ($1,178)$57$1,121$16,095
347 ($1,178)$53$1,125$14,970
348 ($1,178)$49$1,129$13,841
Year 30 - 349 ($1,178)$46$1,133$12,708
350 ($1,178)$42$1,136$11,572
351 ($1,178)$38$1,140$10,432
352 ($1,178)$34$1,144$9,288
353 ($1,178)$31$1,148$8,140
354 ($1,178)$27$1,151$6,989
355 ($1,178)$23$1,155$5,834
356 ($1,178)$19$1,159$4,674
357 ($1,178)$15$1,163$3,512
358 ($1,178)$12$1,167$2,345
359 ($1,178)$8$1,171$1,174
360 ($1,178)$4$1,174$0
TOTALS$176,180$248,000$424,180

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.