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

Mortgage Parameters


Less than 20% ($62,200) 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
$1,243 360 $198,664 $447,464

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $311,000
Down Payment $62,200$248,800
Year 1 - 1 ($1,243)$908$335$248,465
2 ($1,243)$907$336$248,129
3 ($1,243)$906$337$247,792
4 ($1,243)$904$339$247,453
5 ($1,243)$903$340$247,114
6 ($1,243)$902$341$246,773
7 ($1,243)$901$342$246,430
8 ($1,243)$899$343$246,087
9 ($1,243)$898$345$245,742
10 ($1,243)$897$346$245,396
11 ($1,243)$896$347$245,049
12 ($1,243)$894$349$244,700
Year 2 - 13 ($1,243)$893$350$244,351
14 ($1,243)$892$351$243,999
15 ($1,243)$891$352$243,647
16 ($1,243)$889$354$243,293
17 ($1,243)$888$355$242,939
18 ($1,243)$887$356$242,582
19 ($1,243)$885$358$242,225
20 ($1,243)$884$359$241,866
21 ($1,243)$883$360$241,506
22 ($1,243)$881$361$241,144
23 ($1,243)$880$363$240,782
24 ($1,243)$879$364$240,417
Year 3 - 25 ($1,243)$878$365$240,052
26 ($1,243)$876$367$239,685
27 ($1,243)$875$368$239,317
28 ($1,243)$874$369$238,948
29 ($1,243)$872$371$238,577
30 ($1,243)$871$372$238,205
31 ($1,243)$869$374$237,831
32 ($1,243)$868$375$237,456
33 ($1,243)$867$376$237,080
34 ($1,243)$865$378$236,702
35 ($1,243)$864$379$236,324
36 ($1,243)$863$380$235,943
Year 4 - 37 ($1,243)$861$382$235,561
38 ($1,243)$860$383$235,178
39 ($1,243)$858$385$234,794
40 ($1,243)$857$386$234,408
41 ($1,243)$856$387$234,020
42 ($1,243)$854$389$233,632
43 ($1,243)$853$390$233,241
44 ($1,243)$851$392$232,850
45 ($1,243)$850$393$232,457
46 ($1,243)$848$394$232,062
47 ($1,243)$847$396$231,666
48 ($1,243)$846$397$231,269
Year 5 - 49 ($1,243)$844$399$230,870
50 ($1,243)$843$400$230,470
51 ($1,243)$841$402$230,068
52 ($1,243)$840$403$229,665
53 ($1,243)$838$405$229,260
54 ($1,243)$837$406$228,854
55 ($1,243)$835$408$228,446
56 ($1,243)$834$409$228,037
57 ($1,243)$832$411$227,627
58 ($1,243)$831$412$227,214
59 ($1,243)$829$414$226,801
60 ($1,243)$828$415$226,386
Year 6 - 61 ($1,243)$826$417$225,969
62 ($1,243)$825$418$225,551
63 ($1,243)$823$420$225,131
64 ($1,243)$822$421$224,710
65 ($1,243)$820$423$224,287
66 ($1,243)$819$424$223,863
67 ($1,243)$817$426$223,437
68 ($1,243)$816$427$223,010
69 ($1,243)$814$429$222,581
70 ($1,243)$812$431$222,150
71 ($1,243)$811$432$221,718
72 ($1,243)$809$434$221,284
Year 7 - 73 ($1,243)$808$435$220,849
74 ($1,243)$806$437$220,412
75 ($1,243)$805$438$219,974
76 ($1,243)$803$440$219,534
77 ($1,243)$801$442$219,092
78 ($1,243)$800$443$218,649
79 ($1,243)$798$445$218,204
80 ($1,243)$796$447$217,757
81 ($1,243)$795$448$217,309
82 ($1,243)$793$450$216,859
83 ($1,243)$792$451$216,408
84 ($1,243)$790$453$215,955
Year 8 - 85 ($1,243)$788$455$215,500
86 ($1,243)$787$456$215,044
87 ($1,243)$785$458$214,586
88 ($1,243)$783$460$214,126
89 ($1,243)$782$461$213,665
90 ($1,243)$780$463$213,202
91 ($1,243)$778$465$212,737
92 ($1,243)$776$466$212,270
93 ($1,243)$775$468$211,802
94 ($1,243)$773$470$211,332
95 ($1,243)$771$472$210,861
96 ($1,243)$770$473$210,387
Year 9 - 97 ($1,243)$768$475$209,912
98 ($1,243)$766$477$209,436
99 ($1,243)$764$479$208,957
100 ($1,243)$763$480$208,477
101 ($1,243)$761$482$207,995
102 ($1,243)$759$484$207,511
103 ($1,243)$757$486$207,026
104 ($1,243)$756$487$206,538
105 ($1,243)$754$489$206,049
106 ($1,243)$752$491$205,558
107 ($1,243)$750$493$205,066
108 ($1,243)$748$494$204,571
Year 10 - 109 ($1,243)$747$496$204,075
110 ($1,243)$745$498$203,577
111 ($1,243)$743$500$203,077
112 ($1,243)$741$502$202,575
113 ($1,243)$739$504$202,072
114 ($1,243)$738$505$201,566
115 ($1,243)$736$507$201,059
116 ($1,243)$734$509$200,550
117 ($1,243)$732$511$200,039
118 ($1,243)$730$513$199,526
119 ($1,243)$728$515$199,011
120 ($1,243)$726$517$198,495
Year 11 - 121 ($1,243)$725$518$197,976
122 ($1,243)$723$520$197,456
123 ($1,243)$721$522$196,934
124 ($1,243)$719$524$196,410
125 ($1,243)$717$526$195,884
126 ($1,243)$715$528$195,356
127 ($1,243)$713$530$194,826
128 ($1,243)$711$532$194,294
129 ($1,243)$709$534$193,760
130 ($1,243)$707$536$193,224
131 ($1,243)$705$538$192,687
132 ($1,243)$703$540$192,147
Year 12 - 133 ($1,243)$701$542$191,605
134 ($1,243)$699$544$191,062
135 ($1,243)$697$546$190,516
136 ($1,243)$695$548$189,969
137 ($1,243)$693$550$189,419
138 ($1,243)$691$552$188,868
139 ($1,243)$689$554$188,314
140 ($1,243)$687$556$187,758
141 ($1,243)$685$558$187,201
142 ($1,243)$683$560$186,641
143 ($1,243)$681$562$186,079
144 ($1,243)$679$564$185,516
Year 13 - 145 ($1,243)$677$566$184,950
146 ($1,243)$675$568$184,382
147 ($1,243)$673$570$183,812
148 ($1,243)$671$572$183,240
149 ($1,243)$669$574$182,666
150 ($1,243)$667$576$182,089
151 ($1,243)$665$578$181,511
152 ($1,243)$663$580$180,931
153 ($1,243)$660$583$180,348
154 ($1,243)$658$585$179,763
155 ($1,243)$656$587$179,177
156 ($1,243)$654$589$178,588
Year 14 - 157 ($1,243)$652$591$177,997
158 ($1,243)$650$593$177,403
159 ($1,243)$648$595$176,808
160 ($1,243)$645$598$176,210
161 ($1,243)$643$600$175,610
162 ($1,243)$641$602$175,009
163 ($1,243)$639$604$174,404
164 ($1,243)$637$606$173,798
165 ($1,243)$634$609$173,189
166 ($1,243)$632$611$172,579
167 ($1,243)$630$613$171,966
168 ($1,243)$628$615$171,350
Year 15 - 169 ($1,243)$625$618$170,733
170 ($1,243)$623$620$170,113
171 ($1,243)$621$622$169,491
172 ($1,243)$619$624$168,867
173 ($1,243)$616$627$168,240
174 ($1,243)$614$629$167,611
175 ($1,243)$612$631$166,980
176 ($1,243)$609$633$166,346
177 ($1,243)$607$636$165,711
178 ($1,243)$605$638$165,073
179 ($1,243)$603$640$164,432
180 ($1,243)$600$643$163,789
Year 16 - 181 ($1,243)$598$645$163,144
182 ($1,243)$595$647$162,497
183 ($1,243)$593$650$161,847
184 ($1,243)$591$652$161,195
185 ($1,243)$588$655$160,540
186 ($1,243)$586$657$159,883
187 ($1,243)$584$659$159,224
188 ($1,243)$581$662$158,562
189 ($1,243)$579$664$157,898
190 ($1,243)$576$667$157,231
191 ($1,243)$574$669$156,562
192 ($1,243)$571$672$155,890
Year 17 - 193 ($1,243)$569$674$155,217
194 ($1,243)$567$676$154,540
195 ($1,243)$564$679$153,861
196 ($1,243)$562$681$153,180
197 ($1,243)$559$684$152,496
198 ($1,243)$557$686$151,810
199 ($1,243)$554$689$151,121
200 ($1,243)$552$691$150,429
201 ($1,243)$549$694$149,736
202 ($1,243)$547$696$149,039
203 ($1,243)$544$699$148,340
204 ($1,243)$541$702$147,639
Year 18 - 205 ($1,243)$539$704$146,935
206 ($1,243)$536$707$146,228
207 ($1,243)$534$709$145,519
208 ($1,243)$531$712$144,807
209 ($1,243)$529$714$144,093
210 ($1,243)$526$717$143,376
211 ($1,243)$523$720$142,656
212 ($1,243)$521$722$141,934
213 ($1,243)$518$725$141,209
214 ($1,243)$515$728$140,481
215 ($1,243)$513$730$139,751
216 ($1,243)$510$733$139,018
Year 19 - 217 ($1,243)$507$736$138,283
218 ($1,243)$505$738$137,544
219 ($1,243)$502$741$136,803
220 ($1,243)$499$744$136,060
221 ($1,243)$497$746$135,313
222 ($1,243)$494$749$134,564
223 ($1,243)$491$752$133,813
224 ($1,243)$488$755$133,058
225 ($1,243)$486$757$132,301
226 ($1,243)$483$760$131,541
227 ($1,243)$480$763$130,778
228 ($1,243)$477$766$130,012
Year 20 - 229 ($1,243)$475$768$129,244
230 ($1,243)$472$771$128,473
231 ($1,243)$469$774$127,699
232 ($1,243)$466$777$126,922
233 ($1,243)$463$780$126,142
234 ($1,243)$460$783$125,360
235 ($1,243)$458$785$124,574
236 ($1,243)$455$788$123,786
237 ($1,243)$452$791$122,995
238 ($1,243)$449$794$122,201
239 ($1,243)$446$797$121,404
240 ($1,243)$443$800$120,604
Year 21 - 241 ($1,243)$440$803$119,801
242 ($1,243)$437$806$118,996
243 ($1,243)$434$809$118,187
244 ($1,243)$431$812$117,375
245 ($1,243)$428$815$116,561
246 ($1,243)$425$818$115,743
247 ($1,243)$422$820$114,923
248 ($1,243)$419$823$114,099
249 ($1,243)$416$826$113,273
250 ($1,243)$413$830$112,443
251 ($1,243)$410$833$111,611
252 ($1,243)$407$836$110,775
Year 22 - 253 ($1,243)$404$839$109,937
254 ($1,243)$401$842$109,095
255 ($1,243)$398$845$108,250
256 ($1,243)$395$848$107,402
257 ($1,243)$392$851$106,551
258 ($1,243)$389$854$105,697
259 ($1,243)$386$857$104,840
260 ($1,243)$383$860$103,980
261 ($1,243)$380$863$103,116
262 ($1,243)$376$867$102,250
263 ($1,243)$373$870$101,380
264 ($1,243)$370$873$100,507
Year 23 - 265 ($1,243)$367$876$99,631
266 ($1,243)$364$879$98,752
267 ($1,243)$360$883$97,869
268 ($1,243)$357$886$96,984
269 ($1,243)$354$889$96,095
270 ($1,243)$351$892$95,202
271 ($1,243)$347$895$94,307
272 ($1,243)$344$899$93,408
273 ($1,243)$341$902$92,506
274 ($1,243)$338$905$91,601
275 ($1,243)$334$909$90,692
276 ($1,243)$331$912$89,780
Year 24 - 277 ($1,243)$328$915$88,865
278 ($1,243)$324$919$87,946
279 ($1,243)$321$922$87,024
280 ($1,243)$318$925$86,099
281 ($1,243)$314$929$85,170
282 ($1,243)$311$932$84,238
283 ($1,243)$307$935$83,303
284 ($1,243)$304$939$82,364
285 ($1,243)$301$942$81,422
286 ($1,243)$297$946$80,476
287 ($1,243)$294$949$79,527
288 ($1,243)$290$953$78,574
Year 25 - 289 ($1,243)$287$956$77,618
290 ($1,243)$283$960$76,658
291 ($1,243)$280$963$75,695
292 ($1,243)$276$967$74,728
293 ($1,243)$273$970$73,758
294 ($1,243)$269$974$72,784
295 ($1,243)$266$977$71,807
296 ($1,243)$262$981$70,826
297 ($1,243)$259$984$69,842
298 ($1,243)$255$988$68,854
299 ($1,243)$251$992$67,862
300 ($1,243)$248$995$66,867
Year 26 - 301 ($1,243)$244$999$65,868
302 ($1,243)$240$1,003$64,865
303 ($1,243)$237$1,006$63,859
304 ($1,243)$233$1,010$62,849
305 ($1,243)$229$1,014$61,836
306 ($1,243)$226$1,017$60,819
307 ($1,243)$222$1,021$59,798
308 ($1,243)$218$1,025$58,773
309 ($1,243)$215$1,028$57,744
310 ($1,243)$211$1,032$56,712
311 ($1,243)$207$1,036$55,676
312 ($1,243)$203$1,040$54,637
Year 27 - 313 ($1,243)$199$1,044$53,593
314 ($1,243)$196$1,047$52,546
315 ($1,243)$192$1,051$51,495
316 ($1,243)$188$1,055$50,440
317 ($1,243)$184$1,059$49,381
318 ($1,243)$180$1,063$48,318
319 ($1,243)$176$1,067$47,251
320 ($1,243)$172$1,070$46,181
321 ($1,243)$169$1,074$45,107
322 ($1,243)$165$1,078$44,028
323 ($1,243)$161$1,082$42,946
324 ($1,243)$157$1,086$41,860
Year 28 - 325 ($1,243)$153$1,090$40,770
326 ($1,243)$149$1,094$39,675
327 ($1,243)$145$1,098$38,577
328 ($1,243)$141$1,102$37,475
329 ($1,243)$137$1,106$36,369
330 ($1,243)$133$1,110$35,259
331 ($1,243)$129$1,114$34,145
332 ($1,243)$125$1,118$33,026
333 ($1,243)$121$1,122$31,904
334 ($1,243)$116$1,127$30,777
335 ($1,243)$112$1,131$29,647
336 ($1,243)$108$1,135$28,512
Year 29 - 337 ($1,243)$104$1,139$27,373
338 ($1,243)$100$1,143$26,230
339 ($1,243)$96$1,147$25,083
340 ($1,243)$92$1,151$23,931
341 ($1,243)$87$1,156$22,776
342 ($1,243)$83$1,160$21,616
343 ($1,243)$79$1,164$20,452
344 ($1,243)$75$1,168$19,284
345 ($1,243)$70$1,173$18,111
346 ($1,243)$66$1,177$16,934
347 ($1,243)$62$1,181$15,753
348 ($1,243)$57$1,185$14,568
Year 30 - 349 ($1,243)$53$1,190$13,378
350 ($1,243)$49$1,194$12,184
351 ($1,243)$44$1,198$10,985
352 ($1,243)$40$1,203$9,782
353 ($1,243)$36$1,207$8,575
354 ($1,243)$31$1,212$7,363
355 ($1,243)$27$1,216$6,147
356 ($1,243)$22$1,221$4,927
357 ($1,243)$18$1,225$3,702
358 ($1,243)$14$1,229$2,472
359 ($1,243)$9$1,234$1,238
360 ($1,243)$5$1,238$0
TOTALS$198,664$248,800$447,464

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.