« Back to all home prices

Mortgage Payment Schedule for a $317,000 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% ($63,400) 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
$1,214 360 $183,314 $436,914

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $317,000
Down Payment $63,400$253,600
Year 1 - 1 ($1,214)$850$364$253,236
2 ($1,214)$848$365$252,871
3 ($1,214)$847$367$252,504
4 ($1,214)$846$368$252,136
5 ($1,214)$845$369$251,767
6 ($1,214)$843$370$251,397
7 ($1,214)$842$371$251,026
8 ($1,214)$841$373$250,653
9 ($1,214)$840$374$250,279
10 ($1,214)$838$375$249,904
11 ($1,214)$837$376$249,527
12 ($1,214)$836$378$249,150
Year 2 - 13 ($1,214)$835$379$248,771
14 ($1,214)$833$380$248,390
15 ($1,214)$832$382$248,009
16 ($1,214)$831$383$247,626
17 ($1,214)$830$384$247,242
18 ($1,214)$828$385$246,856
19 ($1,214)$827$387$246,470
20 ($1,214)$826$388$246,082
21 ($1,214)$824$389$245,692
22 ($1,214)$823$391$245,302
23 ($1,214)$822$392$244,910
24 ($1,214)$820$393$244,517
Year 3 - 25 ($1,214)$819$395$244,122
26 ($1,214)$818$396$243,726
27 ($1,214)$816$397$243,329
28 ($1,214)$815$398$242,931
29 ($1,214)$814$400$242,531
30 ($1,214)$812$401$242,130
31 ($1,214)$811$403$241,727
32 ($1,214)$810$404$241,323
33 ($1,214)$808$405$240,918
34 ($1,214)$807$407$240,512
35 ($1,214)$806$408$240,104
36 ($1,214)$804$409$239,694
Year 4 - 37 ($1,214)$803$411$239,284
38 ($1,214)$802$412$238,872
39 ($1,214)$800$413$238,458
40 ($1,214)$799$415$238,043
41 ($1,214)$797$416$237,627
42 ($1,214)$796$418$237,210
43 ($1,214)$795$419$236,791
44 ($1,214)$793$420$236,370
45 ($1,214)$792$422$235,948
46 ($1,214)$790$423$235,525
47 ($1,214)$789$425$235,100
48 ($1,214)$788$426$234,674
Year 5 - 49 ($1,214)$786$427$234,247
50 ($1,214)$785$429$233,818
51 ($1,214)$783$430$233,388
52 ($1,214)$782$432$232,956
53 ($1,214)$780$433$232,523
54 ($1,214)$779$435$232,088
55 ($1,214)$777$436$231,652
56 ($1,214)$776$438$231,214
57 ($1,214)$775$439$230,775
58 ($1,214)$773$441$230,334
59 ($1,214)$772$442$229,892
60 ($1,214)$770$444$229,449
Year 6 - 61 ($1,214)$769$445$229,004
62 ($1,214)$767$446$228,557
63 ($1,214)$766$448$228,109
64 ($1,214)$764$449$227,660
65 ($1,214)$763$451$227,209
66 ($1,214)$761$453$226,756
67 ($1,214)$760$454$226,302
68 ($1,214)$758$456$225,847
69 ($1,214)$757$457$225,390
70 ($1,214)$755$459$224,931
71 ($1,214)$754$460$224,471
72 ($1,214)$752$462$224,009
Year 7 - 73 ($1,214)$750$463$223,546
74 ($1,214)$749$465$223,081
75 ($1,214)$747$466$222,615
76 ($1,214)$746$468$222,147
77 ($1,214)$744$469$221,678
78 ($1,214)$743$471$221,207
79 ($1,214)$741$473$220,734
80 ($1,214)$739$474$220,260
81 ($1,214)$738$476$219,784
82 ($1,214)$736$477$219,307
83 ($1,214)$735$479$218,828
84 ($1,214)$733$481$218,347
Year 8 - 85 ($1,214)$731$482$217,865
86 ($1,214)$730$484$217,381
87 ($1,214)$728$485$216,896
88 ($1,214)$727$487$216,409
89 ($1,214)$725$489$215,920
90 ($1,214)$723$490$215,430
91 ($1,214)$722$492$214,938
92 ($1,214)$720$494$214,444
93 ($1,214)$718$495$213,949
94 ($1,214)$717$497$213,452
95 ($1,214)$715$499$212,953
96 ($1,214)$713$500$212,453
Year 9 - 97 ($1,214)$712$502$211,951
98 ($1,214)$710$504$211,448
99 ($1,214)$708$505$210,942
100 ($1,214)$707$507$210,435
101 ($1,214)$705$509$209,927
102 ($1,214)$703$510$209,416
103 ($1,214)$702$512$208,904
104 ($1,214)$700$514$208,390
105 ($1,214)$698$516$207,875
106 ($1,214)$696$517$207,357
107 ($1,214)$695$519$206,838
108 ($1,214)$693$521$206,318
Year 10 - 109 ($1,214)$691$522$205,795
110 ($1,214)$689$524$205,271
111 ($1,214)$688$526$204,745
112 ($1,214)$686$528$204,217
113 ($1,214)$684$530$203,688
114 ($1,214)$682$531$203,156
115 ($1,214)$681$533$202,623
116 ($1,214)$679$535$202,089
117 ($1,214)$677$537$201,552
118 ($1,214)$675$538$201,013
119 ($1,214)$673$540$200,473
120 ($1,214)$672$542$199,931
Year 11 - 121 ($1,214)$670$544$199,387
122 ($1,214)$668$546$198,841
123 ($1,214)$666$548$198,294
124 ($1,214)$664$549$197,745
125 ($1,214)$662$551$197,193
126 ($1,214)$661$553$196,640
127 ($1,214)$659$555$196,085
128 ($1,214)$657$557$195,529
129 ($1,214)$655$559$194,970
130 ($1,214)$653$561$194,410
131 ($1,214)$651$562$193,847
132 ($1,214)$649$564$193,283
Year 12 - 133 ($1,214)$647$566$192,717
134 ($1,214)$646$568$192,149
135 ($1,214)$644$570$191,579
136 ($1,214)$642$572$191,007
137 ($1,214)$640$574$190,433
138 ($1,214)$638$576$189,857
139 ($1,214)$636$578$189,280
140 ($1,214)$634$580$188,700
141 ($1,214)$632$582$188,119
142 ($1,214)$630$583$187,535
143 ($1,214)$628$585$186,950
144 ($1,214)$626$587$186,362
Year 13 - 145 ($1,214)$624$589$185,773
146 ($1,214)$622$591$185,182
147 ($1,214)$620$593$184,589
148 ($1,214)$618$595$183,993
149 ($1,214)$616$597$183,396
150 ($1,214)$614$599$182,797
151 ($1,214)$612$601$182,195
152 ($1,214)$610$603$181,592
153 ($1,214)$608$605$180,987
154 ($1,214)$606$607$180,379
155 ($1,214)$604$609$179,770
156 ($1,214)$602$611$179,159
Year 14 - 157 ($1,214)$600$613$178,545
158 ($1,214)$598$616$177,930
159 ($1,214)$596$618$177,312
160 ($1,214)$594$620$176,692
161 ($1,214)$592$622$176,071
162 ($1,214)$590$624$175,447
163 ($1,214)$588$626$174,821
164 ($1,214)$586$628$174,193
165 ($1,214)$584$630$173,563
166 ($1,214)$581$632$172,931
167 ($1,214)$579$634$172,296
168 ($1,214)$577$636$171,660
Year 15 - 169 ($1,214)$575$639$171,021
170 ($1,214)$573$641$170,381
171 ($1,214)$571$643$169,738
172 ($1,214)$569$645$169,093
173 ($1,214)$566$647$168,445
174 ($1,214)$564$649$167,796
175 ($1,214)$562$652$167,145
176 ($1,214)$560$654$166,491
177 ($1,214)$558$656$165,835
178 ($1,214)$556$658$165,177
179 ($1,214)$553$660$164,517
180 ($1,214)$551$663$163,854
Year 16 - 181 ($1,214)$549$665$163,189
182 ($1,214)$547$667$162,522
183 ($1,214)$544$669$161,853
184 ($1,214)$542$671$161,182
185 ($1,214)$540$674$160,508
186 ($1,214)$538$676$159,832
187 ($1,214)$535$678$159,154
188 ($1,214)$533$680$158,473
189 ($1,214)$531$683$157,791
190 ($1,214)$529$685$157,105
191 ($1,214)$526$687$156,418
192 ($1,214)$524$690$155,728
Year 17 - 193 ($1,214)$522$692$155,037
194 ($1,214)$519$694$154,342
195 ($1,214)$517$697$153,646
196 ($1,214)$515$699$152,947
197 ($1,214)$512$701$152,245
198 ($1,214)$510$704$151,542
199 ($1,214)$508$706$150,836
200 ($1,214)$505$708$150,127
201 ($1,214)$503$711$149,417
202 ($1,214)$501$713$148,704
203 ($1,214)$498$715$147,988
204 ($1,214)$496$718$147,270
Year 18 - 205 ($1,214)$493$720$146,550
206 ($1,214)$491$723$145,827
207 ($1,214)$489$725$145,102
208 ($1,214)$486$728$144,375
209 ($1,214)$484$730$143,645
210 ($1,214)$481$732$142,912
211 ($1,214)$479$735$142,177
212 ($1,214)$476$737$141,440
213 ($1,214)$474$740$140,700
214 ($1,214)$471$742$139,958
215 ($1,214)$469$745$139,213
216 ($1,214)$466$747$138,466
Year 19 - 217 ($1,214)$464$750$137,716
218 ($1,214)$461$752$136,964
219 ($1,214)$459$755$136,209
220 ($1,214)$456$757$135,451
221 ($1,214)$454$760$134,691
222 ($1,214)$451$762$133,929
223 ($1,214)$449$765$133,164
224 ($1,214)$446$768$132,397
225 ($1,214)$444$770$131,626
226 ($1,214)$441$773$130,854
227 ($1,214)$438$775$130,078
228 ($1,214)$436$778$129,301
Year 20 - 229 ($1,214)$433$780$128,520
230 ($1,214)$431$783$127,737
231 ($1,214)$428$786$126,951
232 ($1,214)$425$788$126,163
233 ($1,214)$423$791$125,372
234 ($1,214)$420$794$124,578
235 ($1,214)$417$796$123,782
236 ($1,214)$415$799$122,983
237 ($1,214)$412$802$122,181
238 ($1,214)$409$804$121,377
239 ($1,214)$407$807$120,570
240 ($1,214)$404$810$119,760
Year 21 - 241 ($1,214)$401$812$118,948
242 ($1,214)$398$815$118,132
243 ($1,214)$396$818$117,315
244 ($1,214)$393$821$116,494
245 ($1,214)$390$823$115,670
246 ($1,214)$387$826$114,844
247 ($1,214)$385$829$114,015
248 ($1,214)$382$832$113,184
249 ($1,214)$379$834$112,349
250 ($1,214)$376$837$111,512
251 ($1,214)$374$840$110,672
252 ($1,214)$371$843$109,829
Year 22 - 253 ($1,214)$368$846$108,983
254 ($1,214)$365$849$108,135
255 ($1,214)$362$851$107,283
256 ($1,214)$359$854$106,429
257 ($1,214)$357$857$105,572
258 ($1,214)$354$860$104,712
259 ($1,214)$351$863$103,849
260 ($1,214)$348$866$102,983
261 ($1,214)$345$869$102,115
262 ($1,214)$342$872$101,243
263 ($1,214)$339$874$100,369
264 ($1,214)$336$877$99,491
Year 23 - 265 ($1,214)$333$880$98,611
266 ($1,214)$330$883$97,728
267 ($1,214)$327$886$96,841
268 ($1,214)$324$889$95,952
269 ($1,214)$321$892$95,060
270 ($1,214)$318$895$94,165
271 ($1,214)$315$898$93,266
272 ($1,214)$312$901$92,365
273 ($1,214)$309$904$91,461
274 ($1,214)$306$907$90,554
275 ($1,214)$303$910$89,643
276 ($1,214)$300$913$88,730
Year 24 - 277 ($1,214)$297$916$87,814
278 ($1,214)$294$919$86,894
279 ($1,214)$291$923$85,972
280 ($1,214)$288$926$85,046
281 ($1,214)$285$929$84,117
282 ($1,214)$282$932$83,185
283 ($1,214)$279$935$82,250
284 ($1,214)$276$938$81,312
285 ($1,214)$272$941$80,371
286 ($1,214)$269$944$79,427
287 ($1,214)$266$948$78,479
288 ($1,214)$263$951$77,528
Year 25 - 289 ($1,214)$260$954$76,574
290 ($1,214)$257$957$75,617
291 ($1,214)$253$960$74,657
292 ($1,214)$250$964$73,693
293 ($1,214)$247$967$72,727
294 ($1,214)$244$970$71,757
295 ($1,214)$240$973$70,783
296 ($1,214)$237$977$69,807
297 ($1,214)$234$980$68,827
298 ($1,214)$231$983$67,844
299 ($1,214)$227$986$66,858
300 ($1,214)$224$990$65,868
Year 26 - 301 ($1,214)$221$993$64,875
302 ($1,214)$217$996$63,879
303 ($1,214)$214$1,000$62,879
304 ($1,214)$211$1,003$61,876
305 ($1,214)$207$1,006$60,869
306 ($1,214)$204$1,010$59,860
307 ($1,214)$201$1,013$58,847
308 ($1,214)$197$1,017$57,830
309 ($1,214)$194$1,020$56,810
310 ($1,214)$190$1,023$55,787
311 ($1,214)$187$1,027$54,760
312 ($1,214)$183$1,030$53,730
Year 27 - 313 ($1,214)$180$1,034$52,696
314 ($1,214)$177$1,037$51,659
315 ($1,214)$173$1,041$50,619
316 ($1,214)$170$1,044$49,574
317 ($1,214)$166$1,048$48,527
318 ($1,214)$163$1,051$47,476
319 ($1,214)$159$1,055$46,421
320 ($1,214)$156$1,058$45,363
321 ($1,214)$152$1,062$44,301
322 ($1,214)$148$1,065$43,236
323 ($1,214)$145$1,069$42,167
324 ($1,214)$141$1,072$41,095
Year 28 - 325 ($1,214)$138$1,076$40,019
326 ($1,214)$134$1,080$38,939
327 ($1,214)$130$1,083$37,856
328 ($1,214)$127$1,087$36,769
329 ($1,214)$123$1,090$35,679
330 ($1,214)$120$1,094$34,585
331 ($1,214)$116$1,098$33,487
332 ($1,214)$112$1,101$32,385
333 ($1,214)$108$1,105$31,280
334 ($1,214)$105$1,109$30,171
335 ($1,214)$101$1,113$29,059
336 ($1,214)$97$1,116$27,943
Year 29 - 337 ($1,214)$94$1,120$26,822
338 ($1,214)$90$1,124$25,699
339 ($1,214)$86$1,128$24,571
340 ($1,214)$82$1,131$23,440
341 ($1,214)$79$1,135$22,305
342 ($1,214)$75$1,139$21,166
343 ($1,214)$71$1,143$20,023
344 ($1,214)$67$1,147$18,876
345 ($1,214)$63$1,150$17,726
346 ($1,214)$59$1,154$16,572
347 ($1,214)$56$1,158$15,414
348 ($1,214)$52$1,162$14,252
Year 30 - 349 ($1,214)$48$1,166$13,086
350 ($1,214)$44$1,170$11,916
351 ($1,214)$40$1,174$10,742
352 ($1,214)$36$1,178$9,564
353 ($1,214)$32$1,182$8,383
354 ($1,214)$28$1,186$7,197
355 ($1,214)$24$1,190$6,008
356 ($1,214)$20$1,194$4,814
357 ($1,214)$16$1,198$3,617
358 ($1,214)$12$1,202$2,415
359 ($1,214)$8$1,206$1,210
360 ($1,214)$4$1,210$0
TOTALS$183,314$253,600$436,914

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.