« Back to all home prices

Mortgage Payment Schedule for a $318,000 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% ($63,600) 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
$1,209 360 $180,727 $435,127

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $318,000
Down Payment $63,600$254,400
Year 1 - 1 ($1,209)$840$369$254,031
2 ($1,209)$838$370$253,660
3 ($1,209)$837$372$253,289
4 ($1,209)$836$373$252,916
5 ($1,209)$835$374$252,542
6 ($1,209)$833$375$252,167
7 ($1,209)$832$377$251,790
8 ($1,209)$831$378$251,412
9 ($1,209)$830$379$251,033
10 ($1,209)$828$380$250,653
11 ($1,209)$827$382$250,272
12 ($1,209)$826$383$249,889
Year 2 - 13 ($1,209)$825$384$249,505
14 ($1,209)$823$385$249,119
15 ($1,209)$822$387$248,733
16 ($1,209)$821$388$248,345
17 ($1,209)$820$389$247,956
18 ($1,209)$818$390$247,565
19 ($1,209)$817$392$247,174
20 ($1,209)$816$393$246,781
21 ($1,209)$814$394$246,386
22 ($1,209)$813$396$245,991
23 ($1,209)$812$397$245,594
24 ($1,209)$810$398$245,196
Year 3 - 25 ($1,209)$809$400$244,796
26 ($1,209)$808$401$244,395
27 ($1,209)$807$402$243,993
28 ($1,209)$805$404$243,589
29 ($1,209)$804$405$243,185
30 ($1,209)$803$406$242,778
31 ($1,209)$801$408$242,371
32 ($1,209)$800$409$241,962
33 ($1,209)$798$410$241,552
34 ($1,209)$797$412$241,140
35 ($1,209)$796$413$240,727
36 ($1,209)$794$414$240,313
Year 4 - 37 ($1,209)$793$416$239,897
38 ($1,209)$792$417$239,480
39 ($1,209)$790$418$239,062
40 ($1,209)$789$420$238,642
41 ($1,209)$788$421$238,221
42 ($1,209)$786$423$237,798
43 ($1,209)$785$424$237,375
44 ($1,209)$783$425$236,949
45 ($1,209)$782$427$236,522
46 ($1,209)$781$428$236,094
47 ($1,209)$779$430$235,665
48 ($1,209)$778$431$235,234
Year 5 - 49 ($1,209)$776$432$234,801
50 ($1,209)$775$434$234,367
51 ($1,209)$773$435$233,932
52 ($1,209)$772$437$233,495
53 ($1,209)$771$438$233,057
54 ($1,209)$769$440$232,618
55 ($1,209)$768$441$232,177
56 ($1,209)$766$443$231,734
57 ($1,209)$765$444$231,290
58 ($1,209)$763$445$230,845
59 ($1,209)$762$447$230,398
60 ($1,209)$760$448$229,950
Year 6 - 61 ($1,209)$759$450$229,500
62 ($1,209)$757$451$229,048
63 ($1,209)$756$453$228,595
64 ($1,209)$754$454$228,141
65 ($1,209)$753$456$227,685
66 ($1,209)$751$457$227,228
67 ($1,209)$750$459$226,769
68 ($1,209)$748$460$226,309
69 ($1,209)$747$462$225,847
70 ($1,209)$745$463$225,384
71 ($1,209)$744$465$224,919
72 ($1,209)$742$466$224,452
Year 7 - 73 ($1,209)$741$468$223,984
74 ($1,209)$739$470$223,515
75 ($1,209)$738$471$223,044
76 ($1,209)$736$473$222,571
77 ($1,209)$734$474$222,097
78 ($1,209)$733$476$221,621
79 ($1,209)$731$477$221,144
80 ($1,209)$730$479$220,665
81 ($1,209)$728$480$220,184
82 ($1,209)$727$482$219,702
83 ($1,209)$725$484$219,219
84 ($1,209)$723$485$218,733
Year 8 - 85 ($1,209)$722$487$218,246
86 ($1,209)$720$488$217,758
87 ($1,209)$719$490$217,268
88 ($1,209)$717$492$216,776
89 ($1,209)$715$493$216,283
90 ($1,209)$714$495$215,788
91 ($1,209)$712$497$215,291
92 ($1,209)$710$498$214,793
93 ($1,209)$709$500$214,293
94 ($1,209)$707$502$213,792
95 ($1,209)$706$503$213,288
96 ($1,209)$704$505$212,784
Year 9 - 97 ($1,209)$702$506$212,277
98 ($1,209)$701$508$211,769
99 ($1,209)$699$510$211,259
100 ($1,209)$697$512$210,748
101 ($1,209)$695$513$210,234
102 ($1,209)$694$515$209,719
103 ($1,209)$692$517$209,203
104 ($1,209)$690$518$208,685
105 ($1,209)$689$520$208,165
106 ($1,209)$687$522$207,643
107 ($1,209)$685$523$207,119
108 ($1,209)$683$525$206,594
Year 10 - 109 ($1,209)$682$527$206,067
110 ($1,209)$680$529$205,539
111 ($1,209)$678$530$205,008
112 ($1,209)$677$532$204,476
113 ($1,209)$675$534$203,942
114 ($1,209)$673$536$203,406
115 ($1,209)$671$537$202,869
116 ($1,209)$669$539$202,330
117 ($1,209)$668$541$201,789
118 ($1,209)$666$543$201,246
119 ($1,209)$664$545$200,701
120 ($1,209)$662$546$200,155
Year 11 - 121 ($1,209)$661$548$199,607
122 ($1,209)$659$550$199,057
123 ($1,209)$657$552$198,505
124 ($1,209)$655$554$197,951
125 ($1,209)$653$555$197,396
126 ($1,209)$651$557$196,839
127 ($1,209)$650$559$196,280
128 ($1,209)$648$561$195,719
129 ($1,209)$646$563$195,156
130 ($1,209)$644$565$194,591
131 ($1,209)$642$567$194,025
132 ($1,209)$640$568$193,456
Year 12 - 133 ($1,209)$638$570$192,886
134 ($1,209)$637$572$192,314
135 ($1,209)$635$574$191,740
136 ($1,209)$633$576$191,164
137 ($1,209)$631$578$190,586
138 ($1,209)$629$580$190,006
139 ($1,209)$627$582$189,424
140 ($1,209)$625$584$188,841
141 ($1,209)$623$586$188,255
142 ($1,209)$621$587$187,668
143 ($1,209)$619$589$187,079
144 ($1,209)$617$591$186,487
Year 13 - 145 ($1,209)$615$593$185,894
146 ($1,209)$613$595$185,299
147 ($1,209)$611$597$184,702
148 ($1,209)$610$599$184,102
149 ($1,209)$608$601$183,501
150 ($1,209)$606$603$182,898
151 ($1,209)$604$605$182,293
152 ($1,209)$602$607$181,686
153 ($1,209)$600$609$181,077
154 ($1,209)$598$611$180,466
155 ($1,209)$596$613$179,852
156 ($1,209)$594$615$179,237
Year 14 - 157 ($1,209)$591$617$178,620
158 ($1,209)$589$619$178,001
159 ($1,209)$587$621$177,380
160 ($1,209)$585$623$176,756
161 ($1,209)$583$625$176,131
162 ($1,209)$581$627$175,503
163 ($1,209)$579$630$174,874
164 ($1,209)$577$632$174,242
165 ($1,209)$575$634$173,609
166 ($1,209)$573$636$172,973
167 ($1,209)$571$638$172,335
168 ($1,209)$569$640$171,695
Year 15 - 169 ($1,209)$567$642$171,053
170 ($1,209)$564$644$170,409
171 ($1,209)$562$646$169,762
172 ($1,209)$560$648$169,114
173 ($1,209)$558$651$168,463
174 ($1,209)$556$653$167,810
175 ($1,209)$554$655$167,156
176 ($1,209)$552$657$166,498
177 ($1,209)$549$659$165,839
178 ($1,209)$547$661$165,178
179 ($1,209)$545$664$164,514
180 ($1,209)$543$666$163,848
Year 16 - 181 ($1,209)$541$668$163,180
182 ($1,209)$538$670$162,510
183 ($1,209)$536$672$161,838
184 ($1,209)$534$675$161,163
185 ($1,209)$532$677$160,486
186 ($1,209)$530$679$159,807
187 ($1,209)$527$681$159,126
188 ($1,209)$525$684$158,442
189 ($1,209)$523$686$157,757
190 ($1,209)$521$688$157,068
191 ($1,209)$518$690$156,378
192 ($1,209)$516$693$155,685
Year 17 - 193 ($1,209)$514$695$154,991
194 ($1,209)$511$697$154,293
195 ($1,209)$509$700$153,594
196 ($1,209)$507$702$152,892
197 ($1,209)$505$704$152,188
198 ($1,209)$502$706$151,481
199 ($1,209)$500$709$150,773
200 ($1,209)$498$711$150,061
201 ($1,209)$495$713$149,348
202 ($1,209)$493$716$148,632
203 ($1,209)$490$718$147,914
204 ($1,209)$488$721$147,193
Year 18 - 205 ($1,209)$486$723$146,470
206 ($1,209)$483$725$145,745
207 ($1,209)$481$728$145,017
208 ($1,209)$479$730$144,287
209 ($1,209)$476$733$143,555
210 ($1,209)$474$735$142,820
211 ($1,209)$471$737$142,082
212 ($1,209)$469$740$141,343
213 ($1,209)$466$742$140,600
214 ($1,209)$464$745$139,856
215 ($1,209)$462$747$139,108
216 ($1,209)$459$750$138,359
Year 19 - 217 ($1,209)$457$752$137,607
218 ($1,209)$454$755$136,852
219 ($1,209)$452$757$136,095
220 ($1,209)$449$760$135,335
221 ($1,209)$447$762$134,573
222 ($1,209)$444$765$133,809
223 ($1,209)$442$767$133,042
224 ($1,209)$439$770$132,272
225 ($1,209)$436$772$131,500
226 ($1,209)$434$775$130,725
227 ($1,209)$431$777$129,948
228 ($1,209)$429$780$129,168
Year 20 - 229 ($1,209)$426$782$128,386
230 ($1,209)$424$785$127,601
231 ($1,209)$421$788$126,813
232 ($1,209)$418$790$126,023
233 ($1,209)$416$793$125,230
234 ($1,209)$413$795$124,434
235 ($1,209)$411$798$123,636
236 ($1,209)$408$801$122,836
237 ($1,209)$405$803$122,032
238 ($1,209)$403$806$121,226
239 ($1,209)$400$809$120,418
240 ($1,209)$397$811$119,607
Year 21 - 241 ($1,209)$395$814$118,793
242 ($1,209)$392$817$117,976
243 ($1,209)$389$819$117,156
244 ($1,209)$387$822$116,334
245 ($1,209)$384$825$115,510
246 ($1,209)$381$828$114,682
247 ($1,209)$378$830$113,852
248 ($1,209)$376$833$113,019
249 ($1,209)$373$836$112,183
250 ($1,209)$370$838$111,345
251 ($1,209)$367$841$110,503
252 ($1,209)$365$844$109,659
Year 22 - 253 ($1,209)$362$847$108,813
254 ($1,209)$359$850$107,963
255 ($1,209)$356$852$107,111
256 ($1,209)$353$855$106,255
257 ($1,209)$351$858$105,397
258 ($1,209)$348$861$104,536
259 ($1,209)$345$864$103,673
260 ($1,209)$342$867$102,806
261 ($1,209)$339$869$101,937
262 ($1,209)$336$872$101,064
263 ($1,209)$334$875$100,189
264 ($1,209)$331$878$99,311
Year 23 - 265 ($1,209)$328$881$98,430
266 ($1,209)$325$884$97,546
267 ($1,209)$322$887$96,660
268 ($1,209)$319$890$95,770
269 ($1,209)$316$893$94,877
270 ($1,209)$313$896$93,982
271 ($1,209)$310$899$93,083
272 ($1,209)$307$902$92,182
273 ($1,209)$304$904$91,277
274 ($1,209)$301$907$90,370
275 ($1,209)$298$910$89,459
276 ($1,209)$295$913$88,546
Year 24 - 277 ($1,209)$292$916$87,629
278 ($1,209)$289$920$86,710
279 ($1,209)$286$923$85,787
280 ($1,209)$283$926$84,862
281 ($1,209)$280$929$83,933
282 ($1,209)$277$932$83,001
283 ($1,209)$274$935$82,067
284 ($1,209)$271$938$81,129
285 ($1,209)$268$941$80,188
286 ($1,209)$265$944$79,244
287 ($1,209)$262$947$78,296
288 ($1,209)$258$950$77,346
Year 25 - 289 ($1,209)$255$953$76,393
290 ($1,209)$252$957$75,436
291 ($1,209)$249$960$74,476
292 ($1,209)$246$963$73,513
293 ($1,209)$243$966$72,547
294 ($1,209)$239$969$71,578
295 ($1,209)$236$972$70,606
296 ($1,209)$233$976$69,630
297 ($1,209)$230$979$68,651
298 ($1,209)$227$982$67,669
299 ($1,209)$223$985$66,683
300 ($1,209)$220$989$65,695
Year 26 - 301 ($1,209)$217$992$64,703
302 ($1,209)$214$995$63,708
303 ($1,209)$210$998$62,709
304 ($1,209)$207$1,002$61,708
305 ($1,209)$204$1,005$60,703
306 ($1,209)$200$1,008$59,694
307 ($1,209)$197$1,012$58,682
308 ($1,209)$194$1,015$57,667
309 ($1,209)$190$1,018$56,649
310 ($1,209)$187$1,022$55,627
311 ($1,209)$184$1,025$54,602
312 ($1,209)$180$1,028$53,574
Year 27 - 313 ($1,209)$177$1,032$52,542
314 ($1,209)$173$1,035$51,507
315 ($1,209)$170$1,039$50,468
316 ($1,209)$167$1,042$49,426
317 ($1,209)$163$1,046$48,380
318 ($1,209)$160$1,049$47,331
319 ($1,209)$156$1,052$46,279
320 ($1,209)$153$1,056$45,223
321 ($1,209)$149$1,059$44,163
322 ($1,209)$146$1,063$43,100
323 ($1,209)$142$1,066$42,034
324 ($1,209)$139$1,070$40,964
Year 28 - 325 ($1,209)$135$1,074$39,890
326 ($1,209)$132$1,077$38,813
327 ($1,209)$128$1,081$37,733
328 ($1,209)$125$1,084$36,648
329 ($1,209)$121$1,088$35,561
330 ($1,209)$117$1,091$34,469
331 ($1,209)$114$1,095$33,374
332 ($1,209)$110$1,099$32,276
333 ($1,209)$107$1,102$31,174
334 ($1,209)$103$1,106$30,068
335 ($1,209)$99$1,109$28,958
336 ($1,209)$96$1,113$27,845
Year 29 - 337 ($1,209)$92$1,117$26,729
338 ($1,209)$88$1,120$25,608
339 ($1,209)$85$1,124$24,484
340 ($1,209)$81$1,128$23,356
341 ($1,209)$77$1,132$22,224
342 ($1,209)$73$1,135$21,089
343 ($1,209)$70$1,139$19,950
344 ($1,209)$66$1,143$18,807
345 ($1,209)$62$1,147$17,660
346 ($1,209)$58$1,150$16,510
347 ($1,209)$54$1,154$15,356
348 ($1,209)$51$1,158$14,198
Year 30 - 349 ($1,209)$47$1,162$13,036
350 ($1,209)$43$1,166$11,870
351 ($1,209)$39$1,170$10,701
352 ($1,209)$35$1,173$9,527
353 ($1,209)$31$1,177$8,350
354 ($1,209)$28$1,181$7,169
355 ($1,209)$24$1,185$5,984
356 ($1,209)$20$1,189$4,795
357 ($1,209)$16$1,193$3,602
358 ($1,209)$12$1,197$2,405
359 ($1,209)$8$1,201$1,205
360 ($1,209)$4$1,205$0
TOTALS$180,727$254,400$435,127

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.