« Back to all home prices

Mortgage Payment Schedule for a $315,000 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 April 13, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($63,000) may require pre-mortgage insurance


4.08% is current rate for 30-year fixed
3.34% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,215 360 $185,306 $437,306

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $315,000
Down Payment $63,000$252,000
Year 1 - 1 ($1,215)$857$358$251,642
2 ($1,215)$856$359$251,283
3 ($1,215)$854$360$250,923
4 ($1,215)$853$362$250,561
5 ($1,215)$852$363$250,198
6 ($1,215)$851$364$249,834
7 ($1,215)$849$365$249,469
8 ($1,215)$848$367$249,102
9 ($1,215)$847$368$248,734
10 ($1,215)$846$369$248,365
11 ($1,215)$844$370$247,995
12 ($1,215)$843$372$247,624
Year 2 - 13 ($1,215)$842$373$247,251
14 ($1,215)$841$374$246,877
15 ($1,215)$839$375$246,501
16 ($1,215)$838$377$246,125
17 ($1,215)$837$378$245,747
18 ($1,215)$836$379$245,367
19 ($1,215)$834$380$244,987
20 ($1,215)$833$382$244,605
21 ($1,215)$832$383$244,222
22 ($1,215)$830$384$243,838
23 ($1,215)$829$386$243,452
24 ($1,215)$828$387$243,065
Year 3 - 25 ($1,215)$826$388$242,677
26 ($1,215)$825$390$242,287
27 ($1,215)$824$391$241,896
28 ($1,215)$822$392$241,504
29 ($1,215)$821$394$241,110
30 ($1,215)$820$395$240,715
31 ($1,215)$818$396$240,319
32 ($1,215)$817$398$239,921
33 ($1,215)$816$399$239,522
34 ($1,215)$814$400$239,122
35 ($1,215)$813$402$238,720
36 ($1,215)$812$403$238,317
Year 4 - 37 ($1,215)$810$404$237,913
38 ($1,215)$809$406$237,507
39 ($1,215)$808$407$237,100
40 ($1,215)$806$409$236,691
41 ($1,215)$805$410$236,281
42 ($1,215)$803$411$235,870
43 ($1,215)$802$413$235,457
44 ($1,215)$801$414$235,043
45 ($1,215)$799$416$234,627
46 ($1,215)$798$417$234,210
47 ($1,215)$796$418$233,792
48 ($1,215)$795$420$233,372
Year 5 - 49 ($1,215)$793$421$232,951
50 ($1,215)$792$423$232,528
51 ($1,215)$791$424$232,104
52 ($1,215)$789$426$231,678
53 ($1,215)$788$427$231,251
54 ($1,215)$786$428$230,823
55 ($1,215)$785$430$230,393
56 ($1,215)$783$431$229,961
57 ($1,215)$782$433$229,528
58 ($1,215)$780$434$229,094
59 ($1,215)$779$436$228,658
60 ($1,215)$777$437$228,221
Year 6 - 61 ($1,215)$776$439$227,782
62 ($1,215)$774$440$227,342
63 ($1,215)$773$442$226,900
64 ($1,215)$771$443$226,457
65 ($1,215)$770$445$226,012
66 ($1,215)$768$446$225,566
67 ($1,215)$767$448$225,118
68 ($1,215)$765$449$224,669
69 ($1,215)$764$451$224,218
70 ($1,215)$762$452$223,765
71 ($1,215)$761$454$223,311
72 ($1,215)$759$455$222,856
Year 7 - 73 ($1,215)$758$457$222,399
74 ($1,215)$756$459$221,940
75 ($1,215)$755$460$221,480
76 ($1,215)$753$462$221,018
77 ($1,215)$751$463$220,555
78 ($1,215)$750$465$220,090
79 ($1,215)$748$466$219,624
80 ($1,215)$747$468$219,156
81 ($1,215)$745$470$218,686
82 ($1,215)$744$471$218,215
83 ($1,215)$742$473$217,742
84 ($1,215)$740$474$217,268
Year 8 - 85 ($1,215)$739$476$216,792
86 ($1,215)$737$478$216,314
87 ($1,215)$735$479$215,835
88 ($1,215)$734$481$215,354
89 ($1,215)$732$483$214,871
90 ($1,215)$731$484$214,387
91 ($1,215)$729$486$213,901
92 ($1,215)$727$487$213,414
93 ($1,215)$726$489$212,925
94 ($1,215)$724$491$212,434
95 ($1,215)$722$492$211,942
96 ($1,215)$721$494$211,447
Year 9 - 97 ($1,215)$719$496$210,952
98 ($1,215)$717$498$210,454
99 ($1,215)$716$499$209,955
100 ($1,215)$714$501$209,454
101 ($1,215)$712$503$208,951
102 ($1,215)$710$504$208,447
103 ($1,215)$709$506$207,941
104 ($1,215)$707$508$207,433
105 ($1,215)$705$509$206,924
106 ($1,215)$704$511$206,413
107 ($1,215)$702$513$205,900
108 ($1,215)$700$515$205,385
Year 10 - 109 ($1,215)$698$516$204,869
110 ($1,215)$697$518$204,351
111 ($1,215)$695$520$203,831
112 ($1,215)$693$522$203,309
113 ($1,215)$691$523$202,785
114 ($1,215)$689$525$202,260
115 ($1,215)$688$527$201,733
116 ($1,215)$686$529$201,204
117 ($1,215)$684$531$200,674
118 ($1,215)$682$532$200,141
119 ($1,215)$680$534$199,607
120 ($1,215)$679$536$199,071
Year 11 - 121 ($1,215)$677$538$198,533
122 ($1,215)$675$540$197,993
123 ($1,215)$673$542$197,452
124 ($1,215)$671$543$196,908
125 ($1,215)$669$545$196,363
126 ($1,215)$668$547$195,816
127 ($1,215)$666$549$195,267
128 ($1,215)$664$551$194,716
129 ($1,215)$662$553$194,163
130 ($1,215)$660$555$193,609
131 ($1,215)$658$556$193,052
132 ($1,215)$656$558$192,494
Year 12 - 133 ($1,215)$654$560$191,934
134 ($1,215)$653$562$191,372
135 ($1,215)$651$564$190,807
136 ($1,215)$649$566$190,241
137 ($1,215)$647$568$189,674
138 ($1,215)$645$570$189,104
139 ($1,215)$643$572$188,532
140 ($1,215)$641$574$187,958
141 ($1,215)$639$576$187,382
142 ($1,215)$637$578$186,805
143 ($1,215)$635$580$186,225
144 ($1,215)$633$582$185,644
Year 13 - 145 ($1,215)$631$584$185,060
146 ($1,215)$629$586$184,475
147 ($1,215)$627$588$183,887
148 ($1,215)$625$590$183,298
149 ($1,215)$623$592$182,706
150 ($1,215)$621$594$182,112
151 ($1,215)$619$596$181,517
152 ($1,215)$617$598$180,919
153 ($1,215)$615$600$180,320
154 ($1,215)$613$602$179,718
155 ($1,215)$611$604$179,114
156 ($1,215)$609$606$178,509
Year 14 - 157 ($1,215)$607$608$177,901
158 ($1,215)$605$610$177,291
159 ($1,215)$603$612$176,679
160 ($1,215)$601$614$176,065
161 ($1,215)$599$616$175,449
162 ($1,215)$597$618$174,831
163 ($1,215)$594$620$174,210
164 ($1,215)$592$622$173,588
165 ($1,215)$590$625$172,963
166 ($1,215)$588$627$172,337
167 ($1,215)$586$629$171,708
168 ($1,215)$584$631$171,077
Year 15 - 169 ($1,215)$582$633$170,444
170 ($1,215)$580$635$169,809
171 ($1,215)$577$637$169,171
172 ($1,215)$575$640$168,532
173 ($1,215)$573$642$167,890
174 ($1,215)$571$644$167,246
175 ($1,215)$569$646$166,600
176 ($1,215)$566$648$165,952
177 ($1,215)$564$651$165,301
178 ($1,215)$562$653$164,648
179 ($1,215)$560$655$163,994
180 ($1,215)$558$657$163,336
Year 16 - 181 ($1,215)$555$659$162,677
182 ($1,215)$553$662$162,015
183 ($1,215)$551$664$161,351
184 ($1,215)$549$666$160,685
185 ($1,215)$546$668$160,017
186 ($1,215)$544$671$159,346
187 ($1,215)$542$673$158,673
188 ($1,215)$539$675$157,998
189 ($1,215)$537$678$157,320
190 ($1,215)$535$680$156,641
191 ($1,215)$533$682$155,958
192 ($1,215)$530$684$155,274
Year 17 - 193 ($1,215)$528$687$154,587
194 ($1,215)$526$689$153,898
195 ($1,215)$523$691$153,207
196 ($1,215)$521$694$152,513
197 ($1,215)$519$696$151,817
198 ($1,215)$516$699$151,118
199 ($1,215)$514$701$150,417
200 ($1,215)$511$703$149,714
201 ($1,215)$509$706$149,008
202 ($1,215)$507$708$148,300
203 ($1,215)$504$711$147,589
204 ($1,215)$502$713$146,876
Year 18 - 205 ($1,215)$499$715$146,161
206 ($1,215)$497$718$145,443
207 ($1,215)$495$720$144,723
208 ($1,215)$492$723$144,000
209 ($1,215)$490$725$143,275
210 ($1,215)$487$728$142,548
211 ($1,215)$485$730$141,818
212 ($1,215)$482$733$141,085
213 ($1,215)$480$735$140,350
214 ($1,215)$477$738$139,612
215 ($1,215)$475$740$138,872
216 ($1,215)$472$743$138,130
Year 19 - 217 ($1,215)$470$745$137,385
218 ($1,215)$467$748$136,637
219 ($1,215)$465$750$135,887
220 ($1,215)$462$753$135,134
221 ($1,215)$459$755$134,379
222 ($1,215)$457$758$133,621
223 ($1,215)$454$760$132,861
224 ($1,215)$452$763$132,098
225 ($1,215)$449$766$131,332
226 ($1,215)$447$768$130,564
227 ($1,215)$444$771$129,793
228 ($1,215)$441$773$129,019
Year 20 - 229 ($1,215)$439$776$128,243
230 ($1,215)$436$779$127,465
231 ($1,215)$433$781$126,683
232 ($1,215)$431$784$125,899
233 ($1,215)$428$787$125,113
234 ($1,215)$425$789$124,323
235 ($1,215)$423$792$123,531
236 ($1,215)$420$795$122,737
237 ($1,215)$417$797$121,939
238 ($1,215)$415$800$121,139
239 ($1,215)$412$803$120,336
240 ($1,215)$409$806$119,530
Year 21 - 241 ($1,215)$406$808$118,722
242 ($1,215)$404$811$117,911
243 ($1,215)$401$814$117,097
244 ($1,215)$398$817$116,281
245 ($1,215)$395$819$115,461
246 ($1,215)$393$822$114,639
247 ($1,215)$390$825$113,814
248 ($1,215)$387$828$112,986
249 ($1,215)$384$831$112,156
250 ($1,215)$381$833$111,322
251 ($1,215)$378$836$110,486
252 ($1,215)$376$839$109,647
Year 22 - 253 ($1,215)$373$842$108,805
254 ($1,215)$370$845$107,960
255 ($1,215)$367$848$107,113
256 ($1,215)$364$851$106,262
257 ($1,215)$361$853$105,409
258 ($1,215)$358$856$104,552
259 ($1,215)$355$859$103,693
260 ($1,215)$353$862$102,831
261 ($1,215)$350$865$101,966
262 ($1,215)$347$868$101,098
263 ($1,215)$344$871$100,227
264 ($1,215)$341$874$99,353
Year 23 - 265 ($1,215)$338$877$98,476
266 ($1,215)$335$880$97,596
267 ($1,215)$332$883$96,713
268 ($1,215)$329$886$95,827
269 ($1,215)$326$889$94,938
270 ($1,215)$323$892$94,046
271 ($1,215)$320$895$93,151
272 ($1,215)$317$898$92,253
273 ($1,215)$314$901$91,352
274 ($1,215)$311$904$90,448
275 ($1,215)$308$907$89,541
276 ($1,215)$304$910$88,630
Year 24 - 277 ($1,215)$301$913$87,717
278 ($1,215)$298$917$86,800
279 ($1,215)$295$920$85,881
280 ($1,215)$292$923$84,958
281 ($1,215)$289$926$84,032
282 ($1,215)$286$929$83,103
283 ($1,215)$283$932$82,171
284 ($1,215)$279$935$81,236
285 ($1,215)$276$939$80,297
286 ($1,215)$273$942$79,355
287 ($1,215)$270$945$78,410
288 ($1,215)$267$948$77,462
Year 25 - 289 ($1,215)$263$951$76,511
290 ($1,215)$260$955$75,556
291 ($1,215)$257$958$74,599
292 ($1,215)$254$961$73,637
293 ($1,215)$250$964$72,673
294 ($1,215)$247$968$71,705
295 ($1,215)$244$971$70,734
296 ($1,215)$240$974$69,760
297 ($1,215)$237$978$68,783
298 ($1,215)$234$981$67,802
299 ($1,215)$231$984$66,818
300 ($1,215)$227$988$65,830
Year 26 - 301 ($1,215)$224$991$64,839
302 ($1,215)$220$994$63,845
303 ($1,215)$217$998$62,847
304 ($1,215)$214$1,001$61,846
305 ($1,215)$210$1,004$60,842
306 ($1,215)$207$1,008$59,834
307 ($1,215)$203$1,011$58,822
308 ($1,215)$200$1,015$57,808
309 ($1,215)$197$1,018$56,790
310 ($1,215)$193$1,022$55,768
311 ($1,215)$190$1,025$54,743
312 ($1,215)$186$1,029$53,714
Year 27 - 313 ($1,215)$183$1,032$52,682
314 ($1,215)$179$1,036$51,646
315 ($1,215)$176$1,039$50,607
316 ($1,215)$172$1,043$49,565
317 ($1,215)$169$1,046$48,518
318 ($1,215)$165$1,050$47,469
319 ($1,215)$161$1,053$46,415
320 ($1,215)$158$1,057$45,358
321 ($1,215)$154$1,061$44,298
322 ($1,215)$151$1,064$43,234
323 ($1,215)$147$1,068$42,166
324 ($1,215)$143$1,071$41,095
Year 28 - 325 ($1,215)$140$1,075$40,020
326 ($1,215)$136$1,079$38,941
327 ($1,215)$132$1,082$37,859
328 ($1,215)$129$1,086$36,773
329 ($1,215)$125$1,090$35,683
330 ($1,215)$121$1,093$34,589
331 ($1,215)$118$1,097$33,492
332 ($1,215)$114$1,101$32,391
333 ($1,215)$110$1,105$31,287
334 ($1,215)$106$1,108$30,178
335 ($1,215)$103$1,112$29,066
336 ($1,215)$99$1,116$27,950
Year 29 - 337 ($1,215)$95$1,120$26,831
338 ($1,215)$91$1,124$25,707
339 ($1,215)$87$1,127$24,580
340 ($1,215)$84$1,131$23,449
341 ($1,215)$80$1,135$22,314
342 ($1,215)$76$1,139$21,175
343 ($1,215)$72$1,143$20,032
344 ($1,215)$68$1,147$18,885
345 ($1,215)$64$1,151$17,735
346 ($1,215)$60$1,154$16,580
347 ($1,215)$56$1,158$15,422
348 ($1,215)$52$1,162$14,260
Year 30 - 349 ($1,215)$48$1,166$13,093
350 ($1,215)$45$1,170$11,923
351 ($1,215)$41$1,174$10,749
352 ($1,215)$37$1,178$9,571
353 ($1,215)$33$1,182$8,389
354 ($1,215)$29$1,186$7,202
355 ($1,215)$24$1,190$6,012
356 ($1,215)$20$1,194$4,818
357 ($1,215)$16$1,198$3,620
358 ($1,215)$12$1,202$2,417
359 ($1,215)$8$1,207$1,211
360 ($1,215)$4$1,211$0
TOTALS$185,306$252,000$437,306

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.