« Back to all home prices

Mortgage Payment Schedule for a $311,000 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 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($62,200) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,191 360 $179,845 $428,645

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $311,000
Down Payment $62,200$248,800
Year 1 - 1 ($1,191)$833$357$248,443
2 ($1,191)$832$358$248,084
3 ($1,191)$831$360$247,725
4 ($1,191)$830$361$247,364
5 ($1,191)$829$362$247,002
6 ($1,191)$827$363$246,639
7 ($1,191)$826$364$246,274
8 ($1,191)$825$366$245,909
9 ($1,191)$824$367$245,542
10 ($1,191)$823$368$245,174
11 ($1,191)$821$369$244,804
12 ($1,191)$820$371$244,434
Year 2 - 13 ($1,191)$819$372$244,062
14 ($1,191)$818$373$243,689
15 ($1,191)$816$374$243,315
16 ($1,191)$815$376$242,939
17 ($1,191)$814$377$242,562
18 ($1,191)$813$378$242,184
19 ($1,191)$811$379$241,805
20 ($1,191)$810$381$241,424
21 ($1,191)$809$382$241,042
22 ($1,191)$807$383$240,659
23 ($1,191)$806$384$240,274
24 ($1,191)$805$386$239,889
Year 3 - 25 ($1,191)$804$387$239,502
26 ($1,191)$802$388$239,113
27 ($1,191)$801$390$238,724
28 ($1,191)$800$391$238,333
29 ($1,191)$798$392$237,940
30 ($1,191)$797$394$237,547
31 ($1,191)$796$395$237,152
32 ($1,191)$794$396$236,756
33 ($1,191)$793$398$236,358
34 ($1,191)$792$399$235,959
35 ($1,191)$790$400$235,559
36 ($1,191)$789$402$235,158
Year 4 - 37 ($1,191)$788$403$234,755
38 ($1,191)$786$404$234,350
39 ($1,191)$785$406$233,945
40 ($1,191)$784$407$233,538
41 ($1,191)$782$408$233,129
42 ($1,191)$781$410$232,720
43 ($1,191)$780$411$232,309
44 ($1,191)$778$412$231,896
45 ($1,191)$777$414$231,482
46 ($1,191)$775$415$231,067
47 ($1,191)$774$417$230,651
48 ($1,191)$773$418$230,233
Year 5 - 49 ($1,191)$771$419$229,813
50 ($1,191)$770$421$229,392
51 ($1,191)$768$422$228,970
52 ($1,191)$767$424$228,547
53 ($1,191)$766$425$228,121
54 ($1,191)$764$426$227,695
55 ($1,191)$763$428$227,267
56 ($1,191)$761$429$226,838
57 ($1,191)$760$431$226,407
58 ($1,191)$758$432$225,975
59 ($1,191)$757$434$225,541
60 ($1,191)$756$435$225,106
Year 6 - 61 ($1,191)$754$437$224,669
62 ($1,191)$753$438$224,231
63 ($1,191)$751$440$223,792
64 ($1,191)$750$441$223,351
65 ($1,191)$748$442$222,908
66 ($1,191)$747$444$222,465
67 ($1,191)$745$445$222,019
68 ($1,191)$744$447$221,572
69 ($1,191)$742$448$221,124
70 ($1,191)$741$450$220,674
71 ($1,191)$739$451$220,222
72 ($1,191)$738$453$219,770
Year 7 - 73 ($1,191)$736$454$219,315
74 ($1,191)$735$456$218,859
75 ($1,191)$733$458$218,402
76 ($1,191)$732$459$217,943
77 ($1,191)$730$461$217,482
78 ($1,191)$729$462$217,020
79 ($1,191)$727$464$216,556
80 ($1,191)$725$465$216,091
81 ($1,191)$724$467$215,624
82 ($1,191)$722$468$215,156
83 ($1,191)$721$470$214,686
84 ($1,191)$719$471$214,214
Year 8 - 85 ($1,191)$718$473$213,741
86 ($1,191)$716$475$213,267
87 ($1,191)$714$476$212,791
88 ($1,191)$713$478$212,313
89 ($1,191)$711$479$211,833
90 ($1,191)$710$481$211,352
91 ($1,191)$708$483$210,870
92 ($1,191)$706$484$210,385
93 ($1,191)$705$486$209,899
94 ($1,191)$703$488$209,412
95 ($1,191)$702$489$208,923
96 ($1,191)$700$491$208,432
Year 9 - 97 ($1,191)$698$492$207,940
98 ($1,191)$697$494$207,445
99 ($1,191)$695$496$206,950
100 ($1,191)$693$497$206,452
101 ($1,191)$692$499$205,953
102 ($1,191)$690$501$205,453
103 ($1,191)$688$502$204,950
104 ($1,191)$687$504$204,446
105 ($1,191)$685$506$203,940
106 ($1,191)$683$507$203,433
107 ($1,191)$681$509$202,924
108 ($1,191)$680$511$202,413
Year 10 - 109 ($1,191)$678$513$201,900
110 ($1,191)$676$514$201,386
111 ($1,191)$675$516$200,870
112 ($1,191)$673$518$200,352
113 ($1,191)$671$520$199,832
114 ($1,191)$669$521$199,311
115 ($1,191)$668$523$198,788
116 ($1,191)$666$525$198,263
117 ($1,191)$664$526$197,737
118 ($1,191)$662$528$197,209
119 ($1,191)$661$530$196,679
120 ($1,191)$659$532$196,147
Year 11 - 121 ($1,191)$657$534$195,613
122 ($1,191)$655$535$195,078
123 ($1,191)$654$537$194,541
124 ($1,191)$652$539$194,002
125 ($1,191)$650$541$193,461
126 ($1,191)$648$543$192,918
127 ($1,191)$646$544$192,374
128 ($1,191)$644$546$191,828
129 ($1,191)$643$548$191,280
130 ($1,191)$641$550$190,730
131 ($1,191)$639$552$190,178
132 ($1,191)$637$554$189,625
Year 12 - 133 ($1,191)$635$555$189,069
134 ($1,191)$633$557$188,512
135 ($1,191)$632$559$187,953
136 ($1,191)$630$561$187,392
137 ($1,191)$628$563$186,829
138 ($1,191)$626$565$186,264
139 ($1,191)$624$567$185,697
140 ($1,191)$622$569$185,129
141 ($1,191)$620$570$184,558
142 ($1,191)$618$572$183,986
143 ($1,191)$616$574$183,411
144 ($1,191)$614$576$182,835
Year 13 - 145 ($1,191)$612$578$182,257
146 ($1,191)$611$580$181,677
147 ($1,191)$609$582$181,095
148 ($1,191)$607$584$180,511
149 ($1,191)$605$586$179,925
150 ($1,191)$603$588$179,337
151 ($1,191)$601$590$178,747
152 ($1,191)$599$592$178,155
153 ($1,191)$597$594$177,561
154 ($1,191)$595$596$176,965
155 ($1,191)$593$598$176,367
156 ($1,191)$591$600$175,768
Year 14 - 157 ($1,191)$589$602$175,166
158 ($1,191)$587$604$174,562
159 ($1,191)$585$606$173,956
160 ($1,191)$583$608$173,348
161 ($1,191)$581$610$172,738
162 ($1,191)$579$612$172,126
163 ($1,191)$577$614$171,512
164 ($1,191)$575$616$170,896
165 ($1,191)$573$618$170,278
166 ($1,191)$570$620$169,658
167 ($1,191)$568$622$169,035
168 ($1,191)$566$624$168,411
Year 15 - 169 ($1,191)$564$627$167,784
170 ($1,191)$562$629$167,156
171 ($1,191)$560$631$166,525
172 ($1,191)$558$633$165,892
173 ($1,191)$556$635$165,257
174 ($1,191)$554$637$164,620
175 ($1,191)$551$639$163,981
176 ($1,191)$549$641$163,340
177 ($1,191)$547$643$162,696
178 ($1,191)$545$646$162,050
179 ($1,191)$543$648$161,403
180 ($1,191)$541$650$160,753
Year 16 - 181 ($1,191)$539$652$160,100
182 ($1,191)$536$654$159,446
183 ($1,191)$534$657$158,790
184 ($1,191)$532$659$158,131
185 ($1,191)$530$661$157,470
186 ($1,191)$528$663$156,807
187 ($1,191)$525$665$156,141
188 ($1,191)$523$668$155,474
189 ($1,191)$521$670$154,804
190 ($1,191)$519$672$154,132
191 ($1,191)$516$674$153,458
192 ($1,191)$514$677$152,781
Year 17 - 193 ($1,191)$512$679$152,102
194 ($1,191)$510$681$151,421
195 ($1,191)$507$683$150,738
196 ($1,191)$505$686$150,052
197 ($1,191)$503$688$149,364
198 ($1,191)$500$690$148,673
199 ($1,191)$498$693$147,981
200 ($1,191)$496$695$147,286
201 ($1,191)$493$697$146,589
202 ($1,191)$491$700$145,889
203 ($1,191)$489$702$145,187
204 ($1,191)$486$704$144,483
Year 18 - 205 ($1,191)$484$707$143,776
206 ($1,191)$482$709$143,067
207 ($1,191)$479$711$142,356
208 ($1,191)$477$714$141,642
209 ($1,191)$475$716$140,926
210 ($1,191)$472$719$140,207
211 ($1,191)$470$721$139,486
212 ($1,191)$467$723$138,763
213 ($1,191)$465$726$138,037
214 ($1,191)$462$728$137,309
215 ($1,191)$460$731$136,578
216 ($1,191)$458$733$135,845
Year 19 - 217 ($1,191)$455$736$135,109
218 ($1,191)$453$738$134,371
219 ($1,191)$450$741$133,631
220 ($1,191)$448$743$132,888
221 ($1,191)$445$746$132,142
222 ($1,191)$443$748$131,394
223 ($1,191)$440$751$130,644
224 ($1,191)$438$753$129,891
225 ($1,191)$435$756$129,135
226 ($1,191)$433$758$128,377
227 ($1,191)$430$761$127,616
228 ($1,191)$428$763$126,853
Year 20 - 229 ($1,191)$425$766$126,087
230 ($1,191)$422$768$125,319
231 ($1,191)$420$771$124,548
232 ($1,191)$417$773$123,775
233 ($1,191)$415$776$122,999
234 ($1,191)$412$779$122,220
235 ($1,191)$409$781$121,439
236 ($1,191)$407$784$120,655
237 ($1,191)$404$786$119,869
238 ($1,191)$402$789$119,079
239 ($1,191)$399$792$118,288
240 ($1,191)$396$794$117,493
Year 21 - 241 ($1,191)$394$797$116,696
242 ($1,191)$391$800$115,896
243 ($1,191)$388$802$115,094
244 ($1,191)$386$805$114,289
245 ($1,191)$383$808$113,481
246 ($1,191)$380$811$112,671
247 ($1,191)$377$813$111,857
248 ($1,191)$375$816$111,041
249 ($1,191)$372$819$110,223
250 ($1,191)$369$821$109,401
251 ($1,191)$366$824$108,577
252 ($1,191)$364$827$107,750
Year 22 - 253 ($1,191)$361$830$106,920
254 ($1,191)$358$832$106,088
255 ($1,191)$355$835$105,253
256 ($1,191)$353$838$104,415
257 ($1,191)$350$841$103,574
258 ($1,191)$347$844$102,730
259 ($1,191)$344$847$101,883
260 ($1,191)$341$849$101,034
261 ($1,191)$338$852$100,182
262 ($1,191)$336$855$99,327
263 ($1,191)$333$858$98,469
264 ($1,191)$330$861$97,608
Year 23 - 265 ($1,191)$327$864$96,744
266 ($1,191)$324$867$95,878
267 ($1,191)$321$869$95,008
268 ($1,191)$318$872$94,136
269 ($1,191)$315$875$93,261
270 ($1,191)$312$878$92,382
271 ($1,191)$309$881$91,501
272 ($1,191)$307$884$90,617
273 ($1,191)$304$887$89,730
274 ($1,191)$301$890$88,840
275 ($1,191)$298$893$87,947
276 ($1,191)$295$896$87,051
Year 24 - 277 ($1,191)$292$899$86,152
278 ($1,191)$289$902$85,249
279 ($1,191)$286$905$84,344
280 ($1,191)$283$908$83,436
281 ($1,191)$280$911$82,525
282 ($1,191)$276$914$81,611
283 ($1,191)$273$917$80,694
284 ($1,191)$270$920$79,773
285 ($1,191)$267$923$78,850
286 ($1,191)$264$927$77,923
287 ($1,191)$261$930$76,994
288 ($1,191)$258$933$76,061
Year 25 - 289 ($1,191)$255$936$75,125
290 ($1,191)$252$939$74,186
291 ($1,191)$249$942$73,244
292 ($1,191)$245$945$72,299
293 ($1,191)$242$948$71,350
294 ($1,191)$239$952$70,398
295 ($1,191)$236$955$69,444
296 ($1,191)$233$958$68,486
297 ($1,191)$229$961$67,524
298 ($1,191)$226$964$66,560
299 ($1,191)$223$968$65,592
300 ($1,191)$220$971$64,621
Year 26 - 301 ($1,191)$216$974$63,647
302 ($1,191)$213$977$62,669
303 ($1,191)$210$981$61,689
304 ($1,191)$207$984$60,705
305 ($1,191)$203$987$59,717
306 ($1,191)$200$991$58,727
307 ($1,191)$197$994$57,733
308 ($1,191)$193$997$56,736
309 ($1,191)$190$1,001$55,735
310 ($1,191)$187$1,004$54,731
311 ($1,191)$183$1,007$53,724
312 ($1,191)$180$1,011$52,713
Year 27 - 313 ($1,191)$177$1,014$51,699
314 ($1,191)$173$1,017$50,681
315 ($1,191)$170$1,021$49,660
316 ($1,191)$166$1,024$48,636
317 ($1,191)$163$1,028$47,608
318 ($1,191)$159$1,031$46,577
319 ($1,191)$156$1,035$45,543
320 ($1,191)$153$1,038$44,504
321 ($1,191)$149$1,042$43,463
322 ($1,191)$146$1,045$42,418
323 ($1,191)$142$1,049$41,369
324 ($1,191)$139$1,052$40,317
Year 28 - 325 ($1,191)$135$1,056$39,261
326 ($1,191)$132$1,059$38,202
327 ($1,191)$128$1,063$37,140
328 ($1,191)$124$1,066$36,073
329 ($1,191)$121$1,070$35,004
330 ($1,191)$117$1,073$33,930
331 ($1,191)$114$1,077$32,853
332 ($1,191)$110$1,081$31,772
333 ($1,191)$106$1,084$30,688
334 ($1,191)$103$1,088$29,600
335 ($1,191)$99$1,092$28,509
336 ($1,191)$96$1,095$27,414
Year 29 - 337 ($1,191)$92$1,099$26,315
338 ($1,191)$88$1,103$25,212
339 ($1,191)$84$1,106$24,106
340 ($1,191)$81$1,110$22,996
341 ($1,191)$77$1,114$21,882
342 ($1,191)$73$1,117$20,765
343 ($1,191)$70$1,121$19,644
344 ($1,191)$66$1,125$18,519
345 ($1,191)$62$1,129$17,390
346 ($1,191)$58$1,132$16,258
347 ($1,191)$54$1,136$15,122
348 ($1,191)$51$1,140$13,982
Year 30 - 349 ($1,191)$47$1,144$12,838
350 ($1,191)$43$1,148$11,690
351 ($1,191)$39$1,152$10,539
352 ($1,191)$35$1,155$9,383
353 ($1,191)$31$1,159$8,224
354 ($1,191)$28$1,163$7,061
355 ($1,191)$24$1,167$5,894
356 ($1,191)$20$1,171$4,723
357 ($1,191)$16$1,175$3,548
358 ($1,191)$12$1,179$2,369
359 ($1,191)$8$1,183$1,187
360 ($1,191)$4$1,187$0
TOTALS$179,845$248,800$428,645

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.