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

Mortgage Parameters


Less than 20% ($62,200) 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
$1,182 360 $176,748 $425,548

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $311,000
Down Payment $62,200$248,800
Year 1 - 1 ($1,182)$821$361$248,439
2 ($1,182)$820$362$248,077
3 ($1,182)$819$363$247,713
4 ($1,182)$817$365$247,349
5 ($1,182)$816$366$246,983
6 ($1,182)$815$367$246,616
7 ($1,182)$814$368$246,248
8 ($1,182)$813$369$245,878
9 ($1,182)$811$371$245,507
10 ($1,182)$810$372$245,136
11 ($1,182)$809$373$244,762
12 ($1,182)$808$374$244,388
Year 2 - 13 ($1,182)$806$376$244,012
14 ($1,182)$805$377$243,636
15 ($1,182)$804$378$243,258
16 ($1,182)$803$379$242,878
17 ($1,182)$801$381$242,498
18 ($1,182)$800$382$242,116
19 ($1,182)$799$383$241,733
20 ($1,182)$798$384$241,348
21 ($1,182)$796$386$240,963
22 ($1,182)$795$387$240,576
23 ($1,182)$794$388$240,188
24 ($1,182)$793$389$239,798
Year 3 - 25 ($1,182)$791$391$239,407
26 ($1,182)$790$392$239,015
27 ($1,182)$789$393$238,622
28 ($1,182)$787$395$238,227
29 ($1,182)$786$396$237,831
30 ($1,182)$785$397$237,434
31 ($1,182)$784$399$237,036
32 ($1,182)$782$400$236,636
33 ($1,182)$781$401$236,235
34 ($1,182)$780$403$235,832
35 ($1,182)$778$404$235,428
36 ($1,182)$777$405$235,023
Year 4 - 37 ($1,182)$776$407$234,617
38 ($1,182)$774$408$234,209
39 ($1,182)$773$409$233,800
40 ($1,182)$772$411$233,389
41 ($1,182)$770$412$232,977
42 ($1,182)$769$413$232,564
43 ($1,182)$767$415$232,149
44 ($1,182)$766$416$231,733
45 ($1,182)$765$417$231,316
46 ($1,182)$763$419$230,897
47 ($1,182)$762$420$230,477
48 ($1,182)$761$422$230,056
Year 5 - 49 ($1,182)$759$423$229,633
50 ($1,182)$758$424$229,208
51 ($1,182)$756$426$228,783
52 ($1,182)$755$427$228,356
53 ($1,182)$754$429$227,927
54 ($1,182)$752$430$227,497
55 ($1,182)$751$431$227,066
56 ($1,182)$749$433$226,633
57 ($1,182)$748$434$226,199
58 ($1,182)$746$436$225,763
59 ($1,182)$745$437$225,326
60 ($1,182)$744$439$224,888
Year 6 - 61 ($1,182)$742$440$224,448
62 ($1,182)$741$441$224,006
63 ($1,182)$739$443$223,564
64 ($1,182)$738$444$223,119
65 ($1,182)$736$446$222,673
66 ($1,182)$735$447$222,226
67 ($1,182)$733$449$221,777
68 ($1,182)$732$450$221,327
69 ($1,182)$730$452$220,876
70 ($1,182)$729$453$220,422
71 ($1,182)$727$455$219,968
72 ($1,182)$726$456$219,511
Year 7 - 73 ($1,182)$724$458$219,054
74 ($1,182)$723$459$218,595
75 ($1,182)$721$461$218,134
76 ($1,182)$720$462$217,672
77 ($1,182)$718$464$217,208
78 ($1,182)$717$465$216,743
79 ($1,182)$715$467$216,276
80 ($1,182)$714$468$215,807
81 ($1,182)$712$470$215,337
82 ($1,182)$711$471$214,866
83 ($1,182)$709$473$214,393
84 ($1,182)$707$475$213,918
Year 8 - 85 ($1,182)$706$476$213,442
86 ($1,182)$704$478$212,964
87 ($1,182)$703$479$212,485
88 ($1,182)$701$481$212,004
89 ($1,182)$700$482$211,522
90 ($1,182)$698$484$211,038
91 ($1,182)$696$486$210,552
92 ($1,182)$695$487$210,065
93 ($1,182)$693$489$209,576
94 ($1,182)$692$490$209,086
95 ($1,182)$690$492$208,593
96 ($1,182)$688$494$208,100
Year 9 - 97 ($1,182)$687$495$207,604
98 ($1,182)$685$497$207,107
99 ($1,182)$683$499$206,609
100 ($1,182)$682$500$206,108
101 ($1,182)$680$502$205,607
102 ($1,182)$679$504$205,103
103 ($1,182)$677$505$204,598
104 ($1,182)$675$507$204,091
105 ($1,182)$673$509$203,582
106 ($1,182)$672$510$203,072
107 ($1,182)$670$512$202,560
108 ($1,182)$668$514$202,046
Year 10 - 109 ($1,182)$667$515$201,531
110 ($1,182)$665$517$201,014
111 ($1,182)$663$519$200,495
112 ($1,182)$662$520$199,975
113 ($1,182)$660$522$199,453
114 ($1,182)$658$524$198,929
115 ($1,182)$656$526$198,403
116 ($1,182)$655$527$197,876
117 ($1,182)$653$529$197,347
118 ($1,182)$651$531$196,816
119 ($1,182)$649$533$196,283
120 ($1,182)$648$534$195,749
Year 11 - 121 ($1,182)$646$536$195,213
122 ($1,182)$644$538$194,675
123 ($1,182)$642$540$194,135
124 ($1,182)$641$541$193,594
125 ($1,182)$639$543$193,051
126 ($1,182)$637$545$192,506
127 ($1,182)$635$547$191,959
128 ($1,182)$633$549$191,410
129 ($1,182)$632$550$190,860
130 ($1,182)$630$552$190,308
131 ($1,182)$628$554$189,754
132 ($1,182)$626$556$189,198
Year 12 - 133 ($1,182)$624$558$188,640
134 ($1,182)$623$560$188,080
135 ($1,182)$621$561$187,519
136 ($1,182)$619$563$186,956
137 ($1,182)$617$565$186,391
138 ($1,182)$615$567$185,824
139 ($1,182)$613$569$185,255
140 ($1,182)$611$571$184,684
141 ($1,182)$609$573$184,111
142 ($1,182)$608$575$183,537
143 ($1,182)$606$576$182,960
144 ($1,182)$604$578$182,382
Year 13 - 145 ($1,182)$602$580$181,802
146 ($1,182)$600$582$181,220
147 ($1,182)$598$584$180,636
148 ($1,182)$596$586$180,050
149 ($1,182)$594$588$179,462
150 ($1,182)$592$590$178,872
151 ($1,182)$590$592$178,280
152 ($1,182)$588$594$177,686
153 ($1,182)$586$596$177,091
154 ($1,182)$584$598$176,493
155 ($1,182)$582$600$175,893
156 ($1,182)$580$602$175,292
Year 14 - 157 ($1,182)$578$604$174,688
158 ($1,182)$576$606$174,083
159 ($1,182)$574$608$173,475
160 ($1,182)$572$610$172,865
161 ($1,182)$570$612$172,254
162 ($1,182)$568$614$171,640
163 ($1,182)$566$616$171,024
164 ($1,182)$564$618$170,407
165 ($1,182)$562$620$169,787
166 ($1,182)$560$622$169,165
167 ($1,182)$558$624$168,541
168 ($1,182)$556$626$167,915
Year 15 - 169 ($1,182)$554$628$167,288
170 ($1,182)$552$630$166,657
171 ($1,182)$550$632$166,025
172 ($1,182)$548$634$165,391
173 ($1,182)$546$636$164,755
174 ($1,182)$544$638$164,117
175 ($1,182)$542$640$163,476
176 ($1,182)$539$643$162,833
177 ($1,182)$537$645$162,189
178 ($1,182)$535$647$161,542
179 ($1,182)$533$649$160,893
180 ($1,182)$531$651$160,242
Year 16 - 181 ($1,182)$529$653$159,588
182 ($1,182)$527$655$158,933
183 ($1,182)$524$658$158,275
184 ($1,182)$522$660$157,616
185 ($1,182)$520$662$156,954
186 ($1,182)$518$664$156,290
187 ($1,182)$516$666$155,623
188 ($1,182)$514$669$154,955
189 ($1,182)$511$671$154,284
190 ($1,182)$509$673$153,611
191 ($1,182)$507$675$152,936
192 ($1,182)$505$677$152,258
Year 17 - 193 ($1,182)$502$680$151,579
194 ($1,182)$500$682$150,897
195 ($1,182)$498$684$150,213
196 ($1,182)$496$686$149,526
197 ($1,182)$493$689$148,838
198 ($1,182)$491$691$148,147
199 ($1,182)$489$693$147,454
200 ($1,182)$487$695$146,758
201 ($1,182)$484$698$146,060
202 ($1,182)$482$700$145,360
203 ($1,182)$480$702$144,658
204 ($1,182)$477$705$143,953
Year 18 - 205 ($1,182)$475$707$143,246
206 ($1,182)$473$709$142,537
207 ($1,182)$470$712$141,825
208 ($1,182)$468$714$141,111
209 ($1,182)$466$716$140,395
210 ($1,182)$463$719$139,676
211 ($1,182)$461$721$138,955
212 ($1,182)$459$724$138,231
213 ($1,182)$456$726$137,505
214 ($1,182)$454$728$136,777
215 ($1,182)$451$731$136,046
216 ($1,182)$449$733$135,313
Year 19 - 217 ($1,182)$447$736$134,578
218 ($1,182)$444$738$133,840
219 ($1,182)$442$740$133,099
220 ($1,182)$439$743$132,356
221 ($1,182)$437$745$131,611
222 ($1,182)$434$748$130,863
223 ($1,182)$432$750$130,113
224 ($1,182)$429$753$129,360
225 ($1,182)$427$755$128,605
226 ($1,182)$424$758$127,848
227 ($1,182)$422$760$127,087
228 ($1,182)$419$763$126,325
Year 20 - 229 ($1,182)$417$765$125,559
230 ($1,182)$414$768$124,792
231 ($1,182)$412$770$124,021
232 ($1,182)$409$773$123,249
233 ($1,182)$407$775$122,473
234 ($1,182)$404$778$121,695
235 ($1,182)$402$780$120,915
236 ($1,182)$399$783$120,132
237 ($1,182)$396$786$119,346
238 ($1,182)$394$788$118,558
239 ($1,182)$391$791$117,767
240 ($1,182)$389$793$116,974
Year 21 - 241 ($1,182)$386$796$116,178
242 ($1,182)$383$799$115,379
243 ($1,182)$381$801$114,578
244 ($1,182)$378$804$113,774
245 ($1,182)$375$807$112,967
246 ($1,182)$373$809$112,158
247 ($1,182)$370$812$111,346
248 ($1,182)$367$815$110,531
249 ($1,182)$365$817$109,714
250 ($1,182)$362$820$108,894
251 ($1,182)$359$823$108,071
252 ($1,182)$357$825$107,246
Year 22 - 253 ($1,182)$354$828$106,417
254 ($1,182)$351$831$105,586
255 ($1,182)$348$834$104,753
256 ($1,182)$346$836$103,916
257 ($1,182)$343$839$103,077
258 ($1,182)$340$842$102,235
259 ($1,182)$337$845$101,391
260 ($1,182)$335$847$100,543
261 ($1,182)$332$850$99,693
262 ($1,182)$329$853$98,840
263 ($1,182)$326$856$97,984
264 ($1,182)$323$859$97,125
Year 23 - 265 ($1,182)$321$862$96,264
266 ($1,182)$318$864$95,399
267 ($1,182)$315$867$94,532
268 ($1,182)$312$870$93,662
269 ($1,182)$309$873$92,789
270 ($1,182)$306$876$91,913
271 ($1,182)$303$879$91,034
272 ($1,182)$300$882$90,153
273 ($1,182)$298$885$89,268
274 ($1,182)$295$887$88,380
275 ($1,182)$292$890$87,490
276 ($1,182)$289$893$86,597
Year 24 - 277 ($1,182)$286$896$85,700
278 ($1,182)$283$899$84,801
279 ($1,182)$280$902$83,899
280 ($1,182)$277$905$82,994
281 ($1,182)$274$908$82,085
282 ($1,182)$271$911$81,174
283 ($1,182)$268$914$80,260
284 ($1,182)$265$917$79,343
285 ($1,182)$262$920$78,423
286 ($1,182)$259$923$77,499
287 ($1,182)$256$926$76,573
288 ($1,182)$253$929$75,644
Year 25 - 289 ($1,182)$250$932$74,711
290 ($1,182)$247$936$73,776
291 ($1,182)$243$939$72,837
292 ($1,182)$240$942$71,895
293 ($1,182)$237$945$70,950
294 ($1,182)$234$948$70,002
295 ($1,182)$231$951$69,051
296 ($1,182)$228$954$68,097
297 ($1,182)$225$957$67,140
298 ($1,182)$222$961$66,179
299 ($1,182)$218$964$65,216
300 ($1,182)$215$967$64,249
Year 26 - 301 ($1,182)$212$970$63,279
302 ($1,182)$209$973$62,305
303 ($1,182)$206$976$61,329
304 ($1,182)$202$980$60,349
305 ($1,182)$199$983$59,366
306 ($1,182)$196$986$58,380
307 ($1,182)$193$989$57,391
308 ($1,182)$189$993$56,398
309 ($1,182)$186$996$55,402
310 ($1,182)$183$999$54,403
311 ($1,182)$180$1,003$53,400
312 ($1,182)$176$1,006$52,394
Year 27 - 313 ($1,182)$173$1,009$51,385
314 ($1,182)$170$1,013$50,373
315 ($1,182)$166$1,016$49,357
316 ($1,182)$163$1,019$48,338
317 ($1,182)$160$1,023$47,315
318 ($1,182)$156$1,026$46,289
319 ($1,182)$153$1,029$45,260
320 ($1,182)$149$1,033$44,227
321 ($1,182)$146$1,036$43,191
322 ($1,182)$143$1,040$42,151
323 ($1,182)$139$1,043$41,108
324 ($1,182)$136$1,046$40,062
Year 28 - 325 ($1,182)$132$1,050$39,012
326 ($1,182)$129$1,053$37,959
327 ($1,182)$125$1,057$36,902
328 ($1,182)$122$1,060$35,842
329 ($1,182)$118$1,064$34,778
330 ($1,182)$115$1,067$33,711
331 ($1,182)$111$1,071$32,640
332 ($1,182)$108$1,074$31,565
333 ($1,182)$104$1,078$30,488
334 ($1,182)$101$1,081$29,406
335 ($1,182)$97$1,085$28,321
336 ($1,182)$93$1,089$27,232
Year 29 - 337 ($1,182)$90$1,092$26,140
338 ($1,182)$86$1,096$25,044
339 ($1,182)$83$1,099$23,945
340 ($1,182)$79$1,103$22,842
341 ($1,182)$75$1,107$21,735
342 ($1,182)$72$1,110$20,625
343 ($1,182)$68$1,114$19,511
344 ($1,182)$64$1,118$18,393
345 ($1,182)$61$1,121$17,272
346 ($1,182)$57$1,125$16,147
347 ($1,182)$53$1,129$15,018
348 ($1,182)$50$1,133$13,885
Year 30 - 349 ($1,182)$46$1,136$12,749
350 ($1,182)$42$1,140$11,609
351 ($1,182)$38$1,144$10,465
352 ($1,182)$35$1,148$9,318
353 ($1,182)$31$1,151$8,166
354 ($1,182)$27$1,155$7,011
355 ($1,182)$23$1,159$5,852
356 ($1,182)$19$1,163$4,690
357 ($1,182)$15$1,167$3,523
358 ($1,182)$12$1,170$2,353
359 ($1,182)$8$1,174$1,178
360 ($1,182)$4$1,178$0
TOTALS$176,748$248,800$425,548

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.