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

Mortgage Parameters


Less than 20% ($63,600) 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
$1,271 360 $203,136 $457,536

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $318,000
Down Payment $63,600$254,400
Year 1 - 1 ($1,271)$929$342$254,058
2 ($1,271)$927$344$253,714
3 ($1,271)$926$345$253,369
4 ($1,271)$925$346$253,023
5 ($1,271)$924$347$252,676
6 ($1,271)$922$349$252,327
7 ($1,271)$921$350$251,977
8 ($1,271)$920$351$251,626
9 ($1,271)$918$352$251,273
10 ($1,271)$917$354$250,919
11 ($1,271)$916$355$250,564
12 ($1,271)$915$356$250,208
Year 2 - 13 ($1,271)$913$358$249,850
14 ($1,271)$912$359$249,491
15 ($1,271)$911$360$249,131
16 ($1,271)$909$362$248,770
17 ($1,271)$908$363$248,407
18 ($1,271)$907$364$248,042
19 ($1,271)$905$366$247,677
20 ($1,271)$904$367$247,310
21 ($1,271)$903$368$246,942
22 ($1,271)$901$370$246,572
23 ($1,271)$900$371$246,201
24 ($1,271)$899$372$245,829
Year 3 - 25 ($1,271)$897$374$245,455
26 ($1,271)$896$375$245,080
27 ($1,271)$895$376$244,704
28 ($1,271)$893$378$244,326
29 ($1,271)$892$379$243,947
30 ($1,271)$890$381$243,566
31 ($1,271)$889$382$243,184
32 ($1,271)$888$383$242,801
33 ($1,271)$886$385$242,416
34 ($1,271)$885$386$242,030
35 ($1,271)$883$388$241,643
36 ($1,271)$882$389$241,254
Year 4 - 37 ($1,271)$881$390$240,863
38 ($1,271)$879$392$240,472
39 ($1,271)$878$393$240,078
40 ($1,271)$876$395$239,684
41 ($1,271)$875$396$239,288
42 ($1,271)$873$398$238,890
43 ($1,271)$872$399$238,491
44 ($1,271)$870$400$238,091
45 ($1,271)$869$402$237,689
46 ($1,271)$868$403$237,285
47 ($1,271)$866$405$236,881
48 ($1,271)$865$406$236,474
Year 5 - 49 ($1,271)$863$408$236,066
50 ($1,271)$862$409$235,657
51 ($1,271)$860$411$235,246
52 ($1,271)$859$412$234,834
53 ($1,271)$857$414$234,420
54 ($1,271)$856$415$234,005
55 ($1,271)$854$417$233,588
56 ($1,271)$853$418$233,170
57 ($1,271)$851$420$232,750
58 ($1,271)$850$421$232,329
59 ($1,271)$848$423$231,906
60 ($1,271)$846$424$231,481
Year 6 - 61 ($1,271)$845$426$231,055
62 ($1,271)$843$428$230,628
63 ($1,271)$842$429$230,198
64 ($1,271)$840$431$229,768
65 ($1,271)$839$432$229,335
66 ($1,271)$837$434$228,902
67 ($1,271)$835$435$228,466
68 ($1,271)$834$437$228,029
69 ($1,271)$832$439$227,591
70 ($1,271)$831$440$227,150
71 ($1,271)$829$442$226,708
72 ($1,271)$827$443$226,265
Year 7 - 73 ($1,271)$826$445$225,820
74 ($1,271)$824$447$225,373
75 ($1,271)$823$448$224,925
76 ($1,271)$821$450$224,475
77 ($1,271)$819$452$224,023
78 ($1,271)$818$453$223,570
79 ($1,271)$816$455$223,115
80 ($1,271)$814$457$222,659
81 ($1,271)$813$458$222,200
82 ($1,271)$811$460$221,741
83 ($1,271)$809$462$221,279
84 ($1,271)$808$463$220,816
Year 8 - 85 ($1,271)$806$465$220,351
86 ($1,271)$804$467$219,884
87 ($1,271)$803$468$219,416
88 ($1,271)$801$470$218,946
89 ($1,271)$799$472$218,474
90 ($1,271)$797$474$218,000
91 ($1,271)$796$475$217,525
92 ($1,271)$794$477$217,048
93 ($1,271)$792$479$216,570
94 ($1,271)$790$480$216,089
95 ($1,271)$789$482$215,607
96 ($1,271)$787$484$215,123
Year 9 - 97 ($1,271)$785$486$214,637
98 ($1,271)$783$488$214,150
99 ($1,271)$782$489$213,660
100 ($1,271)$780$491$213,169
101 ($1,271)$778$493$212,676
102 ($1,271)$776$495$212,182
103 ($1,271)$774$496$211,685
104 ($1,271)$773$498$211,187
105 ($1,271)$771$500$210,687
106 ($1,271)$769$502$210,185
107 ($1,271)$767$504$209,681
108 ($1,271)$765$506$209,176
Year 10 - 109 ($1,271)$763$507$208,668
110 ($1,271)$762$509$208,159
111 ($1,271)$760$511$207,648
112 ($1,271)$758$513$207,135
113 ($1,271)$756$515$206,620
114 ($1,271)$754$517$206,103
115 ($1,271)$752$519$205,584
116 ($1,271)$750$521$205,064
117 ($1,271)$748$522$204,541
118 ($1,271)$747$524$204,017
119 ($1,271)$745$526$203,491
120 ($1,271)$743$528$202,963
Year 11 - 121 ($1,271)$741$530$202,432
122 ($1,271)$739$532$201,900
123 ($1,271)$737$534$201,366
124 ($1,271)$735$536$200,830
125 ($1,271)$733$538$200,293
126 ($1,271)$731$540$199,753
127 ($1,271)$729$542$199,211
128 ($1,271)$727$544$198,667
129 ($1,271)$725$546$198,121
130 ($1,271)$723$548$197,573
131 ($1,271)$721$550$197,024
132 ($1,271)$719$552$196,472
Year 12 - 133 ($1,271)$717$554$195,918
134 ($1,271)$715$556$195,362
135 ($1,271)$713$558$194,804
136 ($1,271)$711$560$194,245
137 ($1,271)$709$562$193,683
138 ($1,271)$707$564$193,119
139 ($1,271)$705$566$192,553
140 ($1,271)$703$568$191,984
141 ($1,271)$701$570$191,414
142 ($1,271)$699$572$190,842
143 ($1,271)$697$574$190,268
144 ($1,271)$694$576$189,691
Year 13 - 145 ($1,271)$692$579$189,113
146 ($1,271)$690$581$188,532
147 ($1,271)$688$583$187,949
148 ($1,271)$686$585$187,364
149 ($1,271)$684$587$186,777
150 ($1,271)$682$589$186,188
151 ($1,271)$680$591$185,597
152 ($1,271)$677$594$185,003
153 ($1,271)$675$596$184,407
154 ($1,271)$673$598$183,810
155 ($1,271)$671$600$183,210
156 ($1,271)$669$602$182,607
Year 14 - 157 ($1,271)$667$604$182,003
158 ($1,271)$664$607$181,396
159 ($1,271)$662$609$180,787
160 ($1,271)$660$611$180,176
161 ($1,271)$658$613$179,563
162 ($1,271)$655$616$178,948
163 ($1,271)$653$618$178,330
164 ($1,271)$651$620$177,710
165 ($1,271)$649$622$177,088
166 ($1,271)$646$625$176,463
167 ($1,271)$644$627$175,836
168 ($1,271)$642$629$175,207
Year 15 - 169 ($1,271)$640$631$174,576
170 ($1,271)$637$634$173,942
171 ($1,271)$635$636$173,306
172 ($1,271)$633$638$172,667
173 ($1,271)$630$641$172,027
174 ($1,271)$628$643$171,384
175 ($1,271)$626$645$170,738
176 ($1,271)$623$648$170,091
177 ($1,271)$621$650$169,440
178 ($1,271)$618$652$168,788
179 ($1,271)$616$655$168,133
180 ($1,271)$614$657$167,476
Year 16 - 181 ($1,271)$611$660$166,816
182 ($1,271)$609$662$166,154
183 ($1,271)$606$664$165,490
184 ($1,271)$604$667$164,823
185 ($1,271)$602$669$164,153
186 ($1,271)$599$672$163,482
187 ($1,271)$597$674$162,807
188 ($1,271)$594$677$162,131
189 ($1,271)$592$679$161,452
190 ($1,271)$589$682$160,770
191 ($1,271)$587$684$160,086
192 ($1,271)$584$687$159,399
Year 17 - 193 ($1,271)$582$689$158,710
194 ($1,271)$579$692$158,019
195 ($1,271)$577$694$157,324
196 ($1,271)$574$697$156,628
197 ($1,271)$572$699$155,928
198 ($1,271)$569$702$155,227
199 ($1,271)$567$704$154,522
200 ($1,271)$564$707$153,815
201 ($1,271)$561$710$153,106
202 ($1,271)$559$712$152,394
203 ($1,271)$556$715$151,679
204 ($1,271)$554$717$150,962
Year 18 - 205 ($1,271)$551$720$150,242
206 ($1,271)$548$723$149,519
207 ($1,271)$546$725$148,794
208 ($1,271)$543$728$148,066
209 ($1,271)$540$730$147,336
210 ($1,271)$538$733$146,603
211 ($1,271)$535$736$145,867
212 ($1,271)$532$739$145,128
213 ($1,271)$530$741$144,387
214 ($1,271)$527$744$143,643
215 ($1,271)$524$747$142,896
216 ($1,271)$522$749$142,147
Year 19 - 217 ($1,271)$519$752$141,395
218 ($1,271)$516$755$140,640
219 ($1,271)$513$758$139,883
220 ($1,271)$511$760$139,122
221 ($1,271)$508$763$138,359
222 ($1,271)$505$766$137,593
223 ($1,271)$502$769$136,824
224 ($1,271)$499$772$136,053
225 ($1,271)$497$774$135,279
226 ($1,271)$494$777$134,501
227 ($1,271)$491$780$133,721
228 ($1,271)$488$783$132,939
Year 20 - 229 ($1,271)$485$786$132,153
230 ($1,271)$482$789$131,364
231 ($1,271)$479$791$130,573
232 ($1,271)$477$794$129,779
233 ($1,271)$474$797$128,981
234 ($1,271)$471$800$128,181
235 ($1,271)$468$803$127,378
236 ($1,271)$465$806$126,572
237 ($1,271)$462$809$125,763
238 ($1,271)$459$812$124,951
239 ($1,271)$456$815$124,136
240 ($1,271)$453$818$123,319
Year 21 - 241 ($1,271)$450$821$122,498
242 ($1,271)$447$824$121,674
243 ($1,271)$444$827$120,847
244 ($1,271)$441$830$120,017
245 ($1,271)$438$833$119,184
246 ($1,271)$435$836$118,348
247 ($1,271)$432$839$117,509
248 ($1,271)$429$842$116,667
249 ($1,271)$426$845$115,822
250 ($1,271)$423$848$114,974
251 ($1,271)$420$851$114,123
252 ($1,271)$417$854$113,269
Year 22 - 253 ($1,271)$413$858$112,411
254 ($1,271)$410$861$111,550
255 ($1,271)$407$864$110,687
256 ($1,271)$404$867$109,820
257 ($1,271)$401$870$108,950
258 ($1,271)$398$873$108,076
259 ($1,271)$394$876$107,200
260 ($1,271)$391$880$106,320
261 ($1,271)$388$883$105,437
262 ($1,271)$385$886$104,551
263 ($1,271)$382$889$103,662
264 ($1,271)$378$893$102,769
Year 23 - 265 ($1,271)$375$896$101,874
266 ($1,271)$372$899$100,974
267 ($1,271)$369$902$100,072
268 ($1,271)$365$906$99,166
269 ($1,271)$362$909$98,257
270 ($1,271)$359$912$97,345
271 ($1,271)$355$916$96,430
272 ($1,271)$352$919$95,511
273 ($1,271)$349$922$94,588
274 ($1,271)$345$926$93,663
275 ($1,271)$342$929$92,734
276 ($1,271)$338$932$91,801
Year 24 - 277 ($1,271)$335$936$90,865
278 ($1,271)$332$939$89,926
279 ($1,271)$328$943$88,983
280 ($1,271)$325$946$88,037
281 ($1,271)$321$950$87,087
282 ($1,271)$318$953$86,134
283 ($1,271)$314$957$85,178
284 ($1,271)$311$960$84,218
285 ($1,271)$307$964$83,254
286 ($1,271)$304$967$82,287
287 ($1,271)$300$971$81,317
288 ($1,271)$297$974$80,343
Year 25 - 289 ($1,271)$293$978$79,365
290 ($1,271)$290$981$78,384
291 ($1,271)$286$985$77,399
292 ($1,271)$283$988$76,410
293 ($1,271)$279$992$75,418
294 ($1,271)$275$996$74,423
295 ($1,271)$272$999$73,423
296 ($1,271)$268$1,003$72,420
297 ($1,271)$264$1,007$71,414
298 ($1,271)$261$1,010$70,404
299 ($1,271)$257$1,014$69,390
300 ($1,271)$253$1,018$68,372
Year 26 - 301 ($1,271)$250$1,021$67,351
302 ($1,271)$246$1,025$66,325
303 ($1,271)$242$1,029$65,297
304 ($1,271)$238$1,033$64,264
305 ($1,271)$235$1,036$63,228
306 ($1,271)$231$1,040$62,188
307 ($1,271)$227$1,044$61,144
308 ($1,271)$223$1,048$60,096
309 ($1,271)$219$1,052$59,044
310 ($1,271)$216$1,055$57,989
311 ($1,271)$212$1,059$56,930
312 ($1,271)$208$1,063$55,866
Year 27 - 313 ($1,271)$204$1,067$54,799
314 ($1,271)$200$1,071$53,728
315 ($1,271)$196$1,075$52,654
316 ($1,271)$192$1,079$51,575
317 ($1,271)$188$1,083$50,492
318 ($1,271)$184$1,087$49,406
319 ($1,271)$180$1,091$48,315
320 ($1,271)$176$1,095$47,220
321 ($1,271)$172$1,099$46,122
322 ($1,271)$168$1,103$45,019
323 ($1,271)$164$1,107$43,913
324 ($1,271)$160$1,111$42,802
Year 28 - 325 ($1,271)$156$1,115$41,687
326 ($1,271)$152$1,119$40,568
327 ($1,271)$148$1,123$39,446
328 ($1,271)$144$1,127$38,319
329 ($1,271)$140$1,131$37,188
330 ($1,271)$136$1,135$36,052
331 ($1,271)$132$1,139$34,913
332 ($1,271)$127$1,143$33,770
333 ($1,271)$123$1,148$32,622
334 ($1,271)$119$1,152$31,470
335 ($1,271)$115$1,156$30,314
336 ($1,271)$111$1,160$29,154
Year 29 - 337 ($1,271)$106$1,165$27,989
338 ($1,271)$102$1,169$26,820
339 ($1,271)$98$1,173$25,647
340 ($1,271)$94$1,177$24,470
341 ($1,271)$89$1,182$23,288
342 ($1,271)$85$1,186$22,102
343 ($1,271)$81$1,190$20,912
344 ($1,271)$76$1,195$19,718
345 ($1,271)$72$1,199$18,519
346 ($1,271)$68$1,203$17,315
347 ($1,271)$63$1,208$16,108
348 ($1,271)$59$1,212$14,895
Year 30 - 349 ($1,271)$54$1,217$13,679
350 ($1,271)$50$1,221$12,458
351 ($1,271)$45$1,225$11,232
352 ($1,271)$41$1,230$10,002
353 ($1,271)$37$1,234$8,768
354 ($1,271)$32$1,239$7,529
355 ($1,271)$27$1,243$6,286
356 ($1,271)$23$1,248$5,038
357 ($1,271)$18$1,253$3,785
358 ($1,271)$14$1,257$2,528
359 ($1,271)$9$1,262$1,266
360 ($1,271)$5$1,266$0
TOTALS$203,136$254,400$457,536

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.