« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,239 360 $198,025 $446,025

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $310,000
Down Payment $62,000$248,000
Year 1 - 1 ($1,239)$905$334$247,666
2 ($1,239)$904$335$247,331
3 ($1,239)$903$336$246,995
4 ($1,239)$902$337$246,658
5 ($1,239)$900$339$246,319
6 ($1,239)$899$340$245,979
7 ($1,239)$898$341$245,638
8 ($1,239)$897$342$245,296
9 ($1,239)$895$344$244,952
10 ($1,239)$894$345$244,607
11 ($1,239)$893$346$244,261
12 ($1,239)$892$347$243,914
Year 2 - 13 ($1,239)$890$349$243,565
14 ($1,239)$889$350$243,215
15 ($1,239)$888$351$242,864
16 ($1,239)$886$353$242,511
17 ($1,239)$885$354$242,157
18 ($1,239)$884$355$241,802
19 ($1,239)$883$356$241,446
20 ($1,239)$881$358$241,088
21 ($1,239)$880$359$240,729
22 ($1,239)$879$360$240,369
23 ($1,239)$877$362$240,007
24 ($1,239)$876$363$239,644
Year 3 - 25 ($1,239)$875$364$239,280
26 ($1,239)$873$366$238,915
27 ($1,239)$872$367$238,548
28 ($1,239)$871$368$238,179
29 ($1,239)$869$370$237,810
30 ($1,239)$868$371$237,439
31 ($1,239)$867$372$237,066
32 ($1,239)$865$374$236,693
33 ($1,239)$864$375$236,318
34 ($1,239)$863$376$235,941
35 ($1,239)$861$378$235,564
36 ($1,239)$860$379$235,184
Year 4 - 37 ($1,239)$858$381$234,804
38 ($1,239)$857$382$234,422
39 ($1,239)$856$383$234,039
40 ($1,239)$854$385$233,654
41 ($1,239)$853$386$233,268
42 ($1,239)$851$388$232,880
43 ($1,239)$850$389$232,491
44 ($1,239)$849$390$232,101
45 ($1,239)$847$392$231,709
46 ($1,239)$846$393$231,316
47 ($1,239)$844$395$230,921
48 ($1,239)$843$396$230,525
Year 5 - 49 ($1,239)$841$398$230,128
50 ($1,239)$840$399$229,729
51 ($1,239)$839$400$229,328
52 ($1,239)$837$402$228,926
53 ($1,239)$836$403$228,523
54 ($1,239)$834$405$228,118
55 ($1,239)$833$406$227,712
56 ($1,239)$831$408$227,304
57 ($1,239)$830$409$226,895
58 ($1,239)$828$411$226,484
59 ($1,239)$827$412$226,072
60 ($1,239)$825$414$225,658
Year 6 - 61 ($1,239)$824$415$225,242
62 ($1,239)$822$417$224,826
63 ($1,239)$821$418$224,407
64 ($1,239)$819$420$223,987
65 ($1,239)$818$421$223,566
66 ($1,239)$816$423$223,143
67 ($1,239)$814$424$222,719
68 ($1,239)$813$426$222,293
69 ($1,239)$811$428$221,865
70 ($1,239)$810$429$221,436
71 ($1,239)$808$431$221,005
72 ($1,239)$807$432$220,573
Year 7 - 73 ($1,239)$805$434$220,139
74 ($1,239)$804$435$219,704
75 ($1,239)$802$437$219,266
76 ($1,239)$800$439$218,828
77 ($1,239)$799$440$218,388
78 ($1,239)$797$442$217,946
79 ($1,239)$796$443$217,502
80 ($1,239)$794$445$217,057
81 ($1,239)$792$447$216,611
82 ($1,239)$791$448$216,162
83 ($1,239)$789$450$215,712
84 ($1,239)$787$452$215,261
Year 8 - 85 ($1,239)$786$453$214,807
86 ($1,239)$784$455$214,352
87 ($1,239)$782$457$213,896
88 ($1,239)$781$458$213,438
89 ($1,239)$779$460$212,978
90 ($1,239)$777$462$212,516
91 ($1,239)$776$463$212,053
92 ($1,239)$774$465$211,588
93 ($1,239)$772$467$211,121
94 ($1,239)$771$468$210,653
95 ($1,239)$769$470$210,183
96 ($1,239)$767$472$209,711
Year 9 - 97 ($1,239)$765$474$209,237
98 ($1,239)$764$475$208,762
99 ($1,239)$762$477$208,285
100 ($1,239)$760$479$207,807
101 ($1,239)$758$480$207,326
102 ($1,239)$757$482$206,844
103 ($1,239)$755$484$206,360
104 ($1,239)$753$486$205,874
105 ($1,239)$751$488$205,387
106 ($1,239)$750$489$204,897
107 ($1,239)$748$491$204,406
108 ($1,239)$746$493$203,913
Year 10 - 109 ($1,239)$744$495$203,419
110 ($1,239)$742$496$202,922
111 ($1,239)$741$498$202,424
112 ($1,239)$739$500$201,924
113 ($1,239)$737$502$201,422
114 ($1,239)$735$504$200,918
115 ($1,239)$733$506$200,412
116 ($1,239)$732$507$199,905
117 ($1,239)$730$509$199,396
118 ($1,239)$728$511$198,885
119 ($1,239)$726$513$198,372
120 ($1,239)$724$515$197,857
Year 11 - 121 ($1,239)$722$517$197,340
122 ($1,239)$720$519$196,821
123 ($1,239)$718$521$196,301
124 ($1,239)$716$522$195,778
125 ($1,239)$715$524$195,254
126 ($1,239)$713$526$194,728
127 ($1,239)$711$528$194,199
128 ($1,239)$709$530$193,669
129 ($1,239)$707$532$193,137
130 ($1,239)$705$534$192,603
131 ($1,239)$703$536$192,067
132 ($1,239)$701$538$191,529
Year 12 - 133 ($1,239)$699$540$190,989
134 ($1,239)$697$542$190,448
135 ($1,239)$695$544$189,904
136 ($1,239)$693$546$189,358
137 ($1,239)$691$548$188,810
138 ($1,239)$689$550$188,260
139 ($1,239)$687$552$187,708
140 ($1,239)$685$554$187,155
141 ($1,239)$683$556$186,599
142 ($1,239)$681$558$186,041
143 ($1,239)$679$560$185,481
144 ($1,239)$677$562$184,919
Year 13 - 145 ($1,239)$675$564$184,355
146 ($1,239)$673$566$183,789
147 ($1,239)$671$568$183,221
148 ($1,239)$669$570$182,651
149 ($1,239)$667$572$182,078
150 ($1,239)$665$574$181,504
151 ($1,239)$662$576$180,928
152 ($1,239)$660$579$180,349
153 ($1,239)$658$581$179,768
154 ($1,239)$656$583$179,185
155 ($1,239)$654$585$178,601
156 ($1,239)$652$587$178,013
Year 14 - 157 ($1,239)$650$589$177,424
158 ($1,239)$648$591$176,833
159 ($1,239)$645$594$176,239
160 ($1,239)$643$596$175,644
161 ($1,239)$641$598$175,046
162 ($1,239)$639$600$174,446
163 ($1,239)$637$602$173,844
164 ($1,239)$635$604$173,239
165 ($1,239)$632$607$172,632
166 ($1,239)$630$609$172,024
167 ($1,239)$628$611$171,413
168 ($1,239)$626$613$170,799
Year 15 - 169 ($1,239)$623$616$170,184
170 ($1,239)$621$618$169,566
171 ($1,239)$619$620$168,946
172 ($1,239)$617$622$168,324
173 ($1,239)$614$625$167,699
174 ($1,239)$612$627$167,072
175 ($1,239)$610$629$166,443
176 ($1,239)$608$631$165,812
177 ($1,239)$605$634$165,178
178 ($1,239)$603$636$164,542
179 ($1,239)$601$638$163,903
180 ($1,239)$598$641$163,263
Year 16 - 181 ($1,239)$596$643$162,620
182 ($1,239)$594$645$161,974
183 ($1,239)$591$648$161,326
184 ($1,239)$589$650$160,676
185 ($1,239)$586$652$160,024
186 ($1,239)$584$655$159,369
187 ($1,239)$582$657$158,712
188 ($1,239)$579$660$158,052
189 ($1,239)$577$662$157,390
190 ($1,239)$574$664$156,725
191 ($1,239)$572$667$156,059
192 ($1,239)$570$669$155,389
Year 17 - 193 ($1,239)$567$672$154,717
194 ($1,239)$565$674$154,043
195 ($1,239)$562$677$153,367
196 ($1,239)$560$679$152,687
197 ($1,239)$557$682$152,006
198 ($1,239)$555$684$151,322
199 ($1,239)$552$687$150,635
200 ($1,239)$550$689$149,946
201 ($1,239)$547$692$149,254
202 ($1,239)$545$694$148,560
203 ($1,239)$542$697$147,863
204 ($1,239)$540$699$147,164
Year 18 - 205 ($1,239)$537$702$146,462
206 ($1,239)$535$704$145,758
207 ($1,239)$532$707$145,051
208 ($1,239)$529$710$144,341
209 ($1,239)$527$712$143,629
210 ($1,239)$524$715$142,914
211 ($1,239)$522$717$142,197
212 ($1,239)$519$720$141,477
213 ($1,239)$516$723$140,755
214 ($1,239)$514$725$140,029
215 ($1,239)$511$728$139,302
216 ($1,239)$508$731$138,571
Year 19 - 217 ($1,239)$506$733$137,838
218 ($1,239)$503$736$137,102
219 ($1,239)$500$739$136,364
220 ($1,239)$498$741$135,622
221 ($1,239)$495$744$134,878
222 ($1,239)$492$747$134,132
223 ($1,239)$490$749$133,382
224 ($1,239)$487$752$132,630
225 ($1,239)$484$755$131,875
226 ($1,239)$481$758$131,118
227 ($1,239)$479$760$130,357
228 ($1,239)$476$763$129,594
Year 20 - 229 ($1,239)$473$766$128,828
230 ($1,239)$470$769$128,060
231 ($1,239)$467$772$127,288
232 ($1,239)$465$774$126,514
233 ($1,239)$462$777$125,736
234 ($1,239)$459$780$124,956
235 ($1,239)$456$783$124,174
236 ($1,239)$453$786$123,388
237 ($1,239)$450$789$122,599
238 ($1,239)$447$791$121,808
239 ($1,239)$445$794$121,013
240 ($1,239)$442$797$120,216
Year 21 - 241 ($1,239)$439$800$119,416
242 ($1,239)$436$803$118,613
243 ($1,239)$433$806$117,807
244 ($1,239)$430$809$116,998
245 ($1,239)$427$812$116,186
246 ($1,239)$424$815$115,371
247 ($1,239)$421$818$114,553
248 ($1,239)$418$821$113,732
249 ($1,239)$415$824$112,909
250 ($1,239)$412$827$112,082
251 ($1,239)$409$830$111,252
252 ($1,239)$406$833$110,419
Year 22 - 253 ($1,239)$403$836$109,583
254 ($1,239)$400$839$108,744
255 ($1,239)$397$842$107,902
256 ($1,239)$394$845$107,057
257 ($1,239)$391$848$106,209
258 ($1,239)$388$851$105,357
259 ($1,239)$385$854$104,503
260 ($1,239)$381$858$103,645
261 ($1,239)$378$861$102,785
262 ($1,239)$375$864$101,921
263 ($1,239)$372$867$101,054
264 ($1,239)$369$870$100,184
Year 23 - 265 ($1,239)$366$873$99,311
266 ($1,239)$362$876$98,434
267 ($1,239)$359$880$97,555
268 ($1,239)$356$883$96,672
269 ($1,239)$353$886$95,786
270 ($1,239)$350$889$94,896
271 ($1,239)$346$893$94,004
272 ($1,239)$343$896$93,108
273 ($1,239)$340$899$92,209
274 ($1,239)$337$902$91,306
275 ($1,239)$333$906$90,401
276 ($1,239)$330$909$89,492
Year 24 - 277 ($1,239)$327$912$88,579
278 ($1,239)$323$916$87,664
279 ($1,239)$320$919$86,745
280 ($1,239)$317$922$85,822
281 ($1,239)$313$926$84,897
282 ($1,239)$310$929$83,968
283 ($1,239)$306$932$83,035
284 ($1,239)$303$936$82,099
285 ($1,239)$300$939$81,160
286 ($1,239)$296$943$80,217
287 ($1,239)$293$946$79,271
288 ($1,239)$289$950$78,321
Year 25 - 289 ($1,239)$286$953$77,368
290 ($1,239)$282$957$76,412
291 ($1,239)$279$960$75,452
292 ($1,239)$275$964$74,488
293 ($1,239)$272$967$73,521
294 ($1,239)$268$971$72,550
295 ($1,239)$265$974$71,576
296 ($1,239)$261$978$70,599
297 ($1,239)$258$981$69,617
298 ($1,239)$254$985$68,632
299 ($1,239)$251$988$67,644
300 ($1,239)$247$992$66,652
Year 26 - 301 ($1,239)$243$996$65,656
302 ($1,239)$240$999$64,657
303 ($1,239)$236$1,003$63,654
304 ($1,239)$232$1,007$62,647
305 ($1,239)$229$1,010$61,637
306 ($1,239)$225$1,014$60,623
307 ($1,239)$221$1,018$59,605
308 ($1,239)$218$1,021$58,584
309 ($1,239)$214$1,025$57,559
310 ($1,239)$210$1,029$56,530
311 ($1,239)$206$1,033$55,497
312 ($1,239)$203$1,036$54,461
Year 27 - 313 ($1,239)$199$1,040$53,421
314 ($1,239)$195$1,044$52,377
315 ($1,239)$191$1,048$51,329
316 ($1,239)$187$1,052$50,277
317 ($1,239)$184$1,055$49,222
318 ($1,239)$180$1,059$48,163
319 ($1,239)$176$1,063$47,099
320 ($1,239)$172$1,067$46,032
321 ($1,239)$168$1,071$44,961
322 ($1,239)$164$1,075$43,887
323 ($1,239)$160$1,079$42,808
324 ($1,239)$156$1,083$41,725
Year 28 - 325 ($1,239)$152$1,087$40,639
326 ($1,239)$148$1,091$39,548
327 ($1,239)$144$1,095$38,453
328 ($1,239)$140$1,099$37,355
329 ($1,239)$136$1,103$36,252
330 ($1,239)$132$1,107$35,145
331 ($1,239)$128$1,111$34,035
332 ($1,239)$124$1,115$32,920
333 ($1,239)$120$1,119$31,801
334 ($1,239)$116$1,123$30,678
335 ($1,239)$112$1,127$29,551
336 ($1,239)$108$1,131$28,420
Year 29 - 337 ($1,239)$104$1,135$27,285
338 ($1,239)$100$1,139$26,146
339 ($1,239)$95$1,144$25,002
340 ($1,239)$91$1,148$23,854
341 ($1,239)$87$1,152$22,703
342 ($1,239)$83$1,156$21,546
343 ($1,239)$79$1,160$20,386
344 ($1,239)$74$1,165$19,222
345 ($1,239)$70$1,169$18,053
346 ($1,239)$66$1,173$16,880
347 ($1,239)$62$1,177$15,702
348 ($1,239)$57$1,182$14,521
Year 30 - 349 ($1,239)$53$1,186$13,335
350 ($1,239)$49$1,190$12,144
351 ($1,239)$44$1,195$10,950
352 ($1,239)$40$1,199$9,751
353 ($1,239)$36$1,203$8,547
354 ($1,239)$31$1,208$7,340
355 ($1,239)$27$1,212$6,128
356 ($1,239)$22$1,217$4,911
357 ($1,239)$18$1,221$3,690
358 ($1,239)$13$1,225$2,464
359 ($1,239)$9$1,230$1,234
360 ($1,239)$5$1,234$0
TOTALS$198,025$248,000$446,025

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.