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

Mortgage Parameters


Less than 20% ($63,000) 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
$1,259 360 $201,219 $453,219

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $315,000
Down Payment $63,000$252,000
Year 1 - 1 ($1,259)$920$339$251,661
2 ($1,259)$919$340$251,320
3 ($1,259)$917$342$250,979
4 ($1,259)$916$343$250,636
5 ($1,259)$915$344$250,292
6 ($1,259)$914$345$249,946
7 ($1,259)$912$347$249,600
8 ($1,259)$911$348$249,252
9 ($1,259)$910$349$248,903
10 ($1,259)$908$350$248,552
11 ($1,259)$907$352$248,201
12 ($1,259)$906$353$247,848
Year 2 - 13 ($1,259)$905$354$247,493
14 ($1,259)$903$356$247,138
15 ($1,259)$902$357$246,781
16 ($1,259)$901$358$246,423
17 ($1,259)$899$359$246,063
18 ($1,259)$898$361$245,702
19 ($1,259)$897$362$245,340
20 ($1,259)$895$363$244,977
21 ($1,259)$894$365$244,612
22 ($1,259)$893$366$244,246
23 ($1,259)$891$367$243,878
24 ($1,259)$890$369$243,510
Year 3 - 25 ($1,259)$889$370$243,139
26 ($1,259)$887$371$242,768
27 ($1,259)$886$373$242,395
28 ($1,259)$885$374$242,021
29 ($1,259)$883$376$241,645
30 ($1,259)$882$377$241,268
31 ($1,259)$881$378$240,890
32 ($1,259)$879$380$240,510
33 ($1,259)$878$381$240,129
34 ($1,259)$876$382$239,747
35 ($1,259)$875$384$239,363
36 ($1,259)$874$385$238,978
Year 4 - 37 ($1,259)$872$387$238,591
38 ($1,259)$871$388$238,203
39 ($1,259)$869$390$237,814
40 ($1,259)$868$391$237,423
41 ($1,259)$867$392$237,030
42 ($1,259)$865$394$236,636
43 ($1,259)$864$395$236,241
44 ($1,259)$862$397$235,845
45 ($1,259)$861$398$235,446
46 ($1,259)$859$400$235,047
47 ($1,259)$858$401$234,646
48 ($1,259)$856$402$234,243
Year 5 - 49 ($1,259)$855$404$233,839
50 ($1,259)$854$405$233,434
51 ($1,259)$852$407$233,027
52 ($1,259)$851$408$232,619
53 ($1,259)$849$410$232,209
54 ($1,259)$848$411$231,797
55 ($1,259)$846$413$231,385
56 ($1,259)$845$414$230,970
57 ($1,259)$843$416$230,554
58 ($1,259)$842$417$230,137
59 ($1,259)$840$419$229,718
60 ($1,259)$838$420$229,297
Year 6 - 61 ($1,259)$837$422$228,875
62 ($1,259)$835$424$228,452
63 ($1,259)$834$425$228,027
64 ($1,259)$832$427$227,600
65 ($1,259)$831$428$227,172
66 ($1,259)$829$430$226,742
67 ($1,259)$828$431$226,311
68 ($1,259)$826$433$225,878
69 ($1,259)$824$434$225,443
70 ($1,259)$823$436$225,007
71 ($1,259)$821$438$224,570
72 ($1,259)$820$439$224,130
Year 7 - 73 ($1,259)$818$441$223,690
74 ($1,259)$816$442$223,247
75 ($1,259)$815$444$222,803
76 ($1,259)$813$446$222,357
77 ($1,259)$812$447$221,910
78 ($1,259)$810$449$221,461
79 ($1,259)$808$451$221,010
80 ($1,259)$807$452$220,558
81 ($1,259)$805$454$220,104
82 ($1,259)$803$456$219,649
83 ($1,259)$802$457$219,191
84 ($1,259)$800$459$218,733
Year 8 - 85 ($1,259)$798$461$218,272
86 ($1,259)$797$462$217,810
87 ($1,259)$795$464$217,346
88 ($1,259)$793$466$216,880
89 ($1,259)$792$467$216,413
90 ($1,259)$790$469$215,944
91 ($1,259)$788$471$215,473
92 ($1,259)$786$472$215,001
93 ($1,259)$785$474$214,526
94 ($1,259)$783$476$214,050
95 ($1,259)$781$478$213,573
96 ($1,259)$780$479$213,093
Year 9 - 97 ($1,259)$778$481$212,612
98 ($1,259)$776$483$212,129
99 ($1,259)$774$485$211,645
100 ($1,259)$773$486$211,158
101 ($1,259)$771$488$210,670
102 ($1,259)$769$490$210,180
103 ($1,259)$767$492$209,688
104 ($1,259)$765$494$209,195
105 ($1,259)$764$495$208,699
106 ($1,259)$762$497$208,202
107 ($1,259)$760$499$207,703
108 ($1,259)$758$501$207,202
Year 10 - 109 ($1,259)$756$503$206,700
110 ($1,259)$754$504$206,195
111 ($1,259)$753$506$205,689
112 ($1,259)$751$508$205,181
113 ($1,259)$749$510$204,671
114 ($1,259)$747$512$204,159
115 ($1,259)$745$514$203,645
116 ($1,259)$743$516$203,129
117 ($1,259)$741$518$202,612
118 ($1,259)$740$519$202,092
119 ($1,259)$738$521$201,571
120 ($1,259)$736$523$201,048
Year 11 - 121 ($1,259)$734$525$200,523
122 ($1,259)$732$527$199,996
123 ($1,259)$730$529$199,467
124 ($1,259)$728$531$198,936
125 ($1,259)$726$533$198,403
126 ($1,259)$724$535$197,868
127 ($1,259)$722$537$197,332
128 ($1,259)$720$539$196,793
129 ($1,259)$718$541$196,252
130 ($1,259)$716$543$195,710
131 ($1,259)$714$545$195,165
132 ($1,259)$712$547$194,618
Year 12 - 133 ($1,259)$710$549$194,070
134 ($1,259)$708$551$193,519
135 ($1,259)$706$553$192,967
136 ($1,259)$704$555$192,412
137 ($1,259)$702$557$191,855
138 ($1,259)$700$559$191,297
139 ($1,259)$698$561$190,736
140 ($1,259)$696$563$190,173
141 ($1,259)$694$565$189,608
142 ($1,259)$692$567$189,042
143 ($1,259)$690$569$188,473
144 ($1,259)$688$571$187,902
Year 13 - 145 ($1,259)$686$573$187,329
146 ($1,259)$684$575$186,753
147 ($1,259)$682$577$186,176
148 ($1,259)$680$579$185,597
149 ($1,259)$677$582$185,015
150 ($1,259)$675$584$184,431
151 ($1,259)$673$586$183,846
152 ($1,259)$671$588$183,258
153 ($1,259)$669$590$182,668
154 ($1,259)$667$592$182,076
155 ($1,259)$665$594$181,481
156 ($1,259)$662$597$180,885
Year 14 - 157 ($1,259)$660$599$180,286
158 ($1,259)$658$601$179,685
159 ($1,259)$656$603$179,082
160 ($1,259)$654$605$178,477
161 ($1,259)$651$608$177,869
162 ($1,259)$649$610$177,259
163 ($1,259)$647$612$176,647
164 ($1,259)$645$614$176,033
165 ($1,259)$643$616$175,417
166 ($1,259)$640$619$174,798
167 ($1,259)$638$621$174,177
168 ($1,259)$636$623$173,554
Year 15 - 169 ($1,259)$633$625$172,929
170 ($1,259)$631$628$172,301
171 ($1,259)$629$630$171,671
172 ($1,259)$627$632$171,038
173 ($1,259)$624$635$170,404
174 ($1,259)$622$637$169,767
175 ($1,259)$620$639$169,128
176 ($1,259)$617$642$168,486
177 ($1,259)$615$644$167,842
178 ($1,259)$613$646$167,196
179 ($1,259)$610$649$166,547
180 ($1,259)$608$651$165,896
Year 16 - 181 ($1,259)$606$653$165,243
182 ($1,259)$603$656$164,587
183 ($1,259)$601$658$163,928
184 ($1,259)$598$661$163,268
185 ($1,259)$596$663$162,605
186 ($1,259)$594$665$161,939
187 ($1,259)$591$668$161,272
188 ($1,259)$589$670$160,601
189 ($1,259)$586$673$159,929
190 ($1,259)$584$675$159,253
191 ($1,259)$581$678$158,576
192 ($1,259)$579$680$157,896
Year 17 - 193 ($1,259)$576$683$157,213
194 ($1,259)$574$685$156,528
195 ($1,259)$571$688$155,840
196 ($1,259)$569$690$155,150
197 ($1,259)$566$693$154,457
198 ($1,259)$564$695$153,762
199 ($1,259)$561$698$153,065
200 ($1,259)$559$700$152,364
201 ($1,259)$556$703$151,661
202 ($1,259)$554$705$150,956
203 ($1,259)$551$708$150,248
204 ($1,259)$548$711$149,538
Year 18 - 205 ($1,259)$546$713$148,824
206 ($1,259)$543$716$148,109
207 ($1,259)$541$718$147,390
208 ($1,259)$538$721$146,669
209 ($1,259)$535$724$145,946
210 ($1,259)$533$726$145,220
211 ($1,259)$530$729$144,491
212 ($1,259)$527$732$143,759
213 ($1,259)$525$734$143,025
214 ($1,259)$522$737$142,288
215 ($1,259)$519$740$141,548
216 ($1,259)$517$742$140,806
Year 19 - 217 ($1,259)$514$745$140,061
218 ($1,259)$511$748$139,313
219 ($1,259)$508$750$138,563
220 ($1,259)$506$753$137,810
221 ($1,259)$503$756$137,054
222 ($1,259)$500$759$136,295
223 ($1,259)$497$761$135,534
224 ($1,259)$495$764$134,769
225 ($1,259)$492$767$134,002
226 ($1,259)$489$770$133,233
227 ($1,259)$486$773$132,460
228 ($1,259)$483$775$131,684
Year 20 - 229 ($1,259)$481$778$130,906
230 ($1,259)$478$781$130,125
231 ($1,259)$475$784$129,341
232 ($1,259)$472$787$128,554
233 ($1,259)$469$790$127,764
234 ($1,259)$466$793$126,972
235 ($1,259)$463$795$126,176
236 ($1,259)$461$798$125,378
237 ($1,259)$458$801$124,577
238 ($1,259)$455$804$123,772
239 ($1,259)$452$807$122,965
240 ($1,259)$449$810$122,155
Year 21 - 241 ($1,259)$446$813$121,342
242 ($1,259)$443$816$120,526
243 ($1,259)$440$819$119,707
244 ($1,259)$437$822$118,885
245 ($1,259)$434$825$118,060
246 ($1,259)$431$828$117,232
247 ($1,259)$428$831$116,401
248 ($1,259)$425$834$115,567
249 ($1,259)$422$837$114,730
250 ($1,259)$419$840$113,890
251 ($1,259)$416$843$113,046
252 ($1,259)$413$846$112,200
Year 22 - 253 ($1,259)$410$849$111,351
254 ($1,259)$406$853$110,498
255 ($1,259)$403$856$109,642
256 ($1,259)$400$859$108,784
257 ($1,259)$397$862$107,922
258 ($1,259)$394$865$107,057
259 ($1,259)$391$868$106,189
260 ($1,259)$388$871$105,317
261 ($1,259)$384$875$104,443
262 ($1,259)$381$878$103,565
263 ($1,259)$378$881$102,684
264 ($1,259)$375$884$101,800
Year 23 - 265 ($1,259)$372$887$100,912
266 ($1,259)$368$891$100,022
267 ($1,259)$365$894$99,128
268 ($1,259)$362$897$98,231
269 ($1,259)$359$900$97,330
270 ($1,259)$355$904$96,427
271 ($1,259)$352$907$95,520
272 ($1,259)$349$910$94,610
273 ($1,259)$345$914$93,696
274 ($1,259)$342$917$92,779
275 ($1,259)$339$920$91,859
276 ($1,259)$335$924$90,935
Year 24 - 277 ($1,259)$332$927$90,008
278 ($1,259)$329$930$89,078
279 ($1,259)$325$934$88,144
280 ($1,259)$322$937$87,207
281 ($1,259)$318$941$86,266
282 ($1,259)$315$944$85,322
283 ($1,259)$311$948$84,374
284 ($1,259)$308$951$83,423
285 ($1,259)$304$954$82,469
286 ($1,259)$301$958$81,511
287 ($1,259)$298$961$80,550
288 ($1,259)$294$965$79,585
Year 25 - 289 ($1,259)$290$968$78,616
290 ($1,259)$287$972$77,644
291 ($1,259)$283$976$76,669
292 ($1,259)$280$979$75,689
293 ($1,259)$276$983$74,707
294 ($1,259)$273$986$73,721
295 ($1,259)$269$990$72,731
296 ($1,259)$265$993$71,737
297 ($1,259)$262$997$70,740
298 ($1,259)$258$1,001$69,739
299 ($1,259)$255$1,004$68,735
300 ($1,259)$251$1,008$67,727
Year 26 - 301 ($1,259)$247$1,012$66,715
302 ($1,259)$244$1,015$65,700
303 ($1,259)$240$1,019$64,681
304 ($1,259)$236$1,023$63,658
305 ($1,259)$232$1,027$62,631
306 ($1,259)$229$1,030$61,601
307 ($1,259)$225$1,034$60,567
308 ($1,259)$221$1,038$59,529
309 ($1,259)$217$1,042$58,487
310 ($1,259)$213$1,045$57,442
311 ($1,259)$210$1,049$56,392
312 ($1,259)$206$1,053$55,339
Year 27 - 313 ($1,259)$202$1,057$54,282
314 ($1,259)$198$1,061$53,222
315 ($1,259)$194$1,065$52,157
316 ($1,259)$190$1,069$51,088
317 ($1,259)$186$1,072$50,016
318 ($1,259)$183$1,076$48,939
319 ($1,259)$179$1,080$47,859
320 ($1,259)$175$1,084$46,775
321 ($1,259)$171$1,088$45,687
322 ($1,259)$167$1,092$44,594
323 ($1,259)$163$1,096$43,498
324 ($1,259)$159$1,100$42,398
Year 28 - 325 ($1,259)$155$1,104$41,294
326 ($1,259)$151$1,108$40,186
327 ($1,259)$147$1,112$39,073
328 ($1,259)$143$1,116$37,957
329 ($1,259)$139$1,120$36,837
330 ($1,259)$134$1,124$35,712
331 ($1,259)$130$1,129$34,584
332 ($1,259)$126$1,133$33,451
333 ($1,259)$122$1,137$32,314
334 ($1,259)$118$1,141$31,173
335 ($1,259)$114$1,145$30,028
336 ($1,259)$110$1,149$28,879
Year 29 - 337 ($1,259)$105$1,154$27,725
338 ($1,259)$101$1,158$26,567
339 ($1,259)$97$1,162$25,405
340 ($1,259)$93$1,166$24,239
341 ($1,259)$88$1,170$23,069
342 ($1,259)$84$1,175$21,894
343 ($1,259)$80$1,179$20,715
344 ($1,259)$76$1,183$19,532
345 ($1,259)$71$1,188$18,344
346 ($1,259)$67$1,192$17,152
347 ($1,259)$63$1,196$15,956
348 ($1,259)$58$1,201$14,755
Year 30 - 349 ($1,259)$54$1,205$13,550
350 ($1,259)$49$1,209$12,340
351 ($1,259)$45$1,214$11,126
352 ($1,259)$41$1,218$9,908
353 ($1,259)$36$1,223$8,685
354 ($1,259)$32$1,227$7,458
355 ($1,259)$27$1,232$6,226
356 ($1,259)$23$1,236$4,990
357 ($1,259)$18$1,241$3,749
358 ($1,259)$14$1,245$2,504
359 ($1,259)$9$1,250$1,254
360 ($1,259)$5$1,254$0
TOTALS$201,219$252,000$453,219

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.