« Back to all home prices

Mortgage Payment Schedule for a $320,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($64,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,206 360 $178,162 $434,162

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $320,000
Down Payment $64,000$256,000
Year 1 - 1 ($1,206)$830$376$255,624
2 ($1,206)$829$377$255,247
3 ($1,206)$827$379$254,868
4 ($1,206)$826$380$254,488
5 ($1,206)$825$381$254,107
6 ($1,206)$824$382$253,725
7 ($1,206)$822$384$253,341
8 ($1,206)$821$385$252,957
9 ($1,206)$820$386$252,571
10 ($1,206)$819$387$252,183
11 ($1,206)$817$389$251,795
12 ($1,206)$816$390$251,405
Year 2 - 13 ($1,206)$815$391$251,014
14 ($1,206)$814$392$250,622
15 ($1,206)$812$394$250,228
16 ($1,206)$811$395$249,833
17 ($1,206)$810$396$249,437
18 ($1,206)$809$397$249,040
19 ($1,206)$807$399$248,641
20 ($1,206)$806$400$248,241
21 ($1,206)$805$401$247,840
22 ($1,206)$803$403$247,437
23 ($1,206)$802$404$247,033
24 ($1,206)$801$405$246,628
Year 3 - 25 ($1,206)$799$407$246,222
26 ($1,206)$798$408$245,814
27 ($1,206)$797$409$245,405
28 ($1,206)$796$410$244,994
29 ($1,206)$794$412$244,582
30 ($1,206)$793$413$244,169
31 ($1,206)$792$414$243,755
32 ($1,206)$790$416$243,339
33 ($1,206)$789$417$242,922
34 ($1,206)$787$419$242,503
35 ($1,206)$786$420$242,083
36 ($1,206)$785$421$241,662
Year 4 - 37 ($1,206)$783$423$241,239
38 ($1,206)$782$424$240,815
39 ($1,206)$781$425$240,390
40 ($1,206)$779$427$239,963
41 ($1,206)$778$428$239,535
42 ($1,206)$776$430$239,106
43 ($1,206)$775$431$238,675
44 ($1,206)$774$432$238,242
45 ($1,206)$772$434$237,809
46 ($1,206)$771$435$237,374
47 ($1,206)$769$437$236,937
48 ($1,206)$768$438$236,499
Year 5 - 49 ($1,206)$767$439$236,060
50 ($1,206)$765$441$235,619
51 ($1,206)$764$442$235,177
52 ($1,206)$762$444$234,733
53 ($1,206)$761$445$234,288
54 ($1,206)$759$447$233,841
55 ($1,206)$758$448$233,394
56 ($1,206)$757$449$232,944
57 ($1,206)$755$451$232,493
58 ($1,206)$754$452$232,041
59 ($1,206)$752$454$231,587
60 ($1,206)$751$455$231,132
Year 6 - 61 ($1,206)$749$457$230,675
62 ($1,206)$748$458$230,217
63 ($1,206)$746$460$229,757
64 ($1,206)$745$461$229,296
65 ($1,206)$743$463$228,833
66 ($1,206)$742$464$228,369
67 ($1,206)$740$466$227,903
68 ($1,206)$739$467$227,436
69 ($1,206)$737$469$226,967
70 ($1,206)$736$470$226,497
71 ($1,206)$734$472$226,025
72 ($1,206)$733$473$225,552
Year 7 - 73 ($1,206)$731$475$225,077
74 ($1,206)$730$476$224,601
75 ($1,206)$728$478$224,123
76 ($1,206)$727$479$223,643
77 ($1,206)$725$481$223,162
78 ($1,206)$723$483$222,680
79 ($1,206)$722$484$222,196
80 ($1,206)$720$486$221,710
81 ($1,206)$719$487$221,223
82 ($1,206)$717$489$220,734
83 ($1,206)$716$490$220,243
84 ($1,206)$714$492$219,751
Year 8 - 85 ($1,206)$712$494$219,258
86 ($1,206)$711$495$218,762
87 ($1,206)$709$497$218,265
88 ($1,206)$708$498$217,767
89 ($1,206)$706$500$217,267
90 ($1,206)$704$502$216,765
91 ($1,206)$703$503$216,262
92 ($1,206)$701$505$215,757
93 ($1,206)$699$507$215,250
94 ($1,206)$698$508$214,742
95 ($1,206)$696$510$214,232
96 ($1,206)$694$512$213,721
Year 9 - 97 ($1,206)$693$513$213,208
98 ($1,206)$691$515$212,693
99 ($1,206)$689$517$212,176
100 ($1,206)$688$518$211,658
101 ($1,206)$686$520$211,138
102 ($1,206)$684$522$210,617
103 ($1,206)$683$523$210,093
104 ($1,206)$681$525$209,568
105 ($1,206)$679$527$209,042
106 ($1,206)$678$528$208,513
107 ($1,206)$676$530$207,983
108 ($1,206)$674$532$207,451
Year 10 - 109 ($1,206)$672$534$206,918
110 ($1,206)$671$535$206,383
111 ($1,206)$669$537$205,846
112 ($1,206)$667$539$205,307
113 ($1,206)$666$540$204,766
114 ($1,206)$664$542$204,224
115 ($1,206)$662$544$203,680
116 ($1,206)$660$546$203,135
117 ($1,206)$658$548$202,587
118 ($1,206)$657$549$202,038
119 ($1,206)$655$551$201,487
120 ($1,206)$653$553$200,934
Year 11 - 121 ($1,206)$651$555$200,379
122 ($1,206)$650$556$199,823
123 ($1,206)$648$558$199,265
124 ($1,206)$646$560$198,704
125 ($1,206)$644$562$198,143
126 ($1,206)$642$564$197,579
127 ($1,206)$640$566$197,013
128 ($1,206)$639$567$196,446
129 ($1,206)$637$569$195,877
130 ($1,206)$635$571$195,306
131 ($1,206)$633$573$194,733
132 ($1,206)$631$575$194,158
Year 12 - 133 ($1,206)$629$577$193,582
134 ($1,206)$628$578$193,003
135 ($1,206)$626$580$192,423
136 ($1,206)$624$582$191,840
137 ($1,206)$622$584$191,256
138 ($1,206)$620$586$190,670
139 ($1,206)$618$588$190,082
140 ($1,206)$616$590$189,493
141 ($1,206)$614$592$188,901
142 ($1,206)$612$594$188,307
143 ($1,206)$610$596$187,712
144 ($1,206)$608$598$187,114
Year 13 - 145 ($1,206)$607$599$186,515
146 ($1,206)$605$601$185,913
147 ($1,206)$603$603$185,310
148 ($1,206)$601$605$184,705
149 ($1,206)$599$607$184,097
150 ($1,206)$597$609$183,488
151 ($1,206)$595$611$182,877
152 ($1,206)$593$613$182,264
153 ($1,206)$591$615$181,649
154 ($1,206)$589$617$181,032
155 ($1,206)$587$619$180,412
156 ($1,206)$585$621$179,791
Year 14 - 157 ($1,206)$583$623$179,168
158 ($1,206)$581$625$178,543
159 ($1,206)$579$627$177,916
160 ($1,206)$577$629$177,286
161 ($1,206)$575$631$176,655
162 ($1,206)$573$633$176,022
163 ($1,206)$571$635$175,386
164 ($1,206)$569$637$174,749
165 ($1,206)$566$640$174,109
166 ($1,206)$564$642$173,468
167 ($1,206)$562$644$172,824
168 ($1,206)$560$646$172,178
Year 15 - 169 ($1,206)$558$648$171,530
170 ($1,206)$556$650$170,880
171 ($1,206)$554$652$170,228
172 ($1,206)$552$654$169,574
173 ($1,206)$550$656$168,918
174 ($1,206)$548$658$168,259
175 ($1,206)$545$661$167,599
176 ($1,206)$543$663$166,936
177 ($1,206)$541$665$166,271
178 ($1,206)$539$667$165,604
179 ($1,206)$537$669$164,935
180 ($1,206)$535$671$164,264
Year 16 - 181 ($1,206)$532$674$163,590
182 ($1,206)$530$676$162,915
183 ($1,206)$528$678$162,237
184 ($1,206)$526$680$161,557
185 ($1,206)$524$682$160,874
186 ($1,206)$522$685$160,190
187 ($1,206)$519$687$159,503
188 ($1,206)$517$689$158,814
189 ($1,206)$515$691$158,123
190 ($1,206)$513$693$157,430
191 ($1,206)$510$696$156,734
192 ($1,206)$508$698$156,036
Year 17 - 193 ($1,206)$506$700$155,336
194 ($1,206)$504$702$154,633
195 ($1,206)$501$705$153,929
196 ($1,206)$499$707$153,222
197 ($1,206)$497$709$152,512
198 ($1,206)$494$712$151,801
199 ($1,206)$492$714$151,087
200 ($1,206)$490$716$150,370
201 ($1,206)$487$719$149,652
202 ($1,206)$485$721$148,931
203 ($1,206)$483$723$148,208
204 ($1,206)$480$726$147,482
Year 18 - 205 ($1,206)$478$728$146,754
206 ($1,206)$476$730$146,024
207 ($1,206)$473$733$145,291
208 ($1,206)$471$735$144,556
209 ($1,206)$469$737$143,819
210 ($1,206)$466$740$143,079
211 ($1,206)$464$742$142,337
212 ($1,206)$461$745$141,592
213 ($1,206)$459$747$140,845
214 ($1,206)$457$749$140,096
215 ($1,206)$454$752$139,344
216 ($1,206)$452$754$138,590
Year 19 - 217 ($1,206)$449$757$137,833
218 ($1,206)$447$759$137,074
219 ($1,206)$444$762$136,312
220 ($1,206)$442$764$135,548
221 ($1,206)$439$767$134,781
222 ($1,206)$437$769$134,012
223 ($1,206)$434$772$133,241
224 ($1,206)$432$774$132,467
225 ($1,206)$429$777$131,690
226 ($1,206)$427$779$130,911
227 ($1,206)$424$782$130,129
228 ($1,206)$422$784$129,345
Year 20 - 229 ($1,206)$419$787$128,559
230 ($1,206)$417$789$127,769
231 ($1,206)$414$792$126,977
232 ($1,206)$412$794$126,183
233 ($1,206)$409$797$125,386
234 ($1,206)$406$800$124,587
235 ($1,206)$404$802$123,784
236 ($1,206)$401$805$122,980
237 ($1,206)$399$807$122,172
238 ($1,206)$396$810$121,362
239 ($1,206)$393$813$120,550
240 ($1,206)$391$815$119,735
Year 21 - 241 ($1,206)$388$818$118,917
242 ($1,206)$385$821$118,096
243 ($1,206)$383$823$117,273
244 ($1,206)$380$826$116,447
245 ($1,206)$377$829$115,619
246 ($1,206)$375$831$114,787
247 ($1,206)$372$834$113,954
248 ($1,206)$369$837$113,117
249 ($1,206)$367$839$112,278
250 ($1,206)$364$842$111,436
251 ($1,206)$361$845$110,591
252 ($1,206)$358$848$109,743
Year 22 - 253 ($1,206)$356$850$108,893
254 ($1,206)$353$853$108,040
255 ($1,206)$350$856$107,184
256 ($1,206)$347$859$106,326
257 ($1,206)$345$861$105,464
258 ($1,206)$342$864$104,600
259 ($1,206)$339$867$103,733
260 ($1,206)$336$870$102,864
261 ($1,206)$333$873$101,991
262 ($1,206)$331$875$101,116
263 ($1,206)$328$878$100,237
264 ($1,206)$325$881$99,356
Year 23 - 265 ($1,206)$322$884$98,472
266 ($1,206)$319$887$97,586
267 ($1,206)$316$890$96,696
268 ($1,206)$313$893$95,803
269 ($1,206)$311$895$94,908
270 ($1,206)$308$898$94,010
271 ($1,206)$305$901$93,108
272 ($1,206)$302$904$92,204
273 ($1,206)$299$907$91,297
274 ($1,206)$296$910$90,387
275 ($1,206)$293$913$89,474
276 ($1,206)$290$916$88,558
Year 24 - 277 ($1,206)$287$919$87,639
278 ($1,206)$284$922$86,717
279 ($1,206)$281$925$85,792
280 ($1,206)$278$928$84,864
281 ($1,206)$275$931$83,934
282 ($1,206)$272$934$83,000
283 ($1,206)$269$937$82,063
284 ($1,206)$266$940$81,123
285 ($1,206)$263$943$80,180
286 ($1,206)$260$946$79,234
287 ($1,206)$257$949$78,284
288 ($1,206)$254$952$77,332
Year 25 - 289 ($1,206)$251$955$76,377
290 ($1,206)$248$958$75,418
291 ($1,206)$244$962$74,457
292 ($1,206)$241$965$73,492
293 ($1,206)$238$968$72,525
294 ($1,206)$235$971$71,554
295 ($1,206)$232$974$70,580
296 ($1,206)$229$977$69,602
297 ($1,206)$226$980$68,622
298 ($1,206)$222$984$67,638
299 ($1,206)$219$987$66,652
300 ($1,206)$216$990$65,662
Year 26 - 301 ($1,206)$213$993$64,669
302 ($1,206)$210$996$63,672
303 ($1,206)$206$1,000$62,673
304 ($1,206)$203$1,003$61,670
305 ($1,206)$200$1,006$60,664
306 ($1,206)$197$1,009$59,654
307 ($1,206)$193$1,013$58,642
308 ($1,206)$190$1,016$57,626
309 ($1,206)$187$1,019$56,607
310 ($1,206)$183$1,023$55,584
311 ($1,206)$180$1,026$54,558
312 ($1,206)$177$1,029$53,529
Year 27 - 313 ($1,206)$174$1,032$52,497
314 ($1,206)$170$1,036$51,461
315 ($1,206)$167$1,039$50,422
316 ($1,206)$163$1,043$49,379
317 ($1,206)$160$1,046$48,333
318 ($1,206)$157$1,049$47,284
319 ($1,206)$153$1,053$46,231
320 ($1,206)$150$1,056$45,175
321 ($1,206)$146$1,060$44,115
322 ($1,206)$143$1,063$43,052
323 ($1,206)$140$1,066$41,986
324 ($1,206)$136$1,070$40,916
Year 28 - 325 ($1,206)$133$1,073$39,843
326 ($1,206)$129$1,077$38,766
327 ($1,206)$126$1,080$37,686
328 ($1,206)$122$1,084$36,602
329 ($1,206)$119$1,087$35,514
330 ($1,206)$115$1,091$34,423
331 ($1,206)$112$1,094$33,329
332 ($1,206)$108$1,098$32,231
333 ($1,206)$104$1,102$31,130
334 ($1,206)$101$1,105$30,024
335 ($1,206)$97$1,109$28,916
336 ($1,206)$94$1,112$27,804
Year 29 - 337 ($1,206)$90$1,116$26,688
338 ($1,206)$87$1,119$25,568
339 ($1,206)$83$1,123$24,445
340 ($1,206)$79$1,127$23,318
341 ($1,206)$76$1,130$22,188
342 ($1,206)$72$1,134$21,054
343 ($1,206)$68$1,138$19,916
344 ($1,206)$65$1,141$18,775
345 ($1,206)$61$1,145$17,629
346 ($1,206)$57$1,149$16,481
347 ($1,206)$53$1,153$15,328
348 ($1,206)$50$1,156$14,172
Year 30 - 349 ($1,206)$46$1,160$13,012
350 ($1,206)$42$1,164$11,848
351 ($1,206)$38$1,168$10,680
352 ($1,206)$35$1,171$9,509
353 ($1,206)$31$1,175$8,334
354 ($1,206)$27$1,179$7,155
355 ($1,206)$23$1,183$5,972
356 ($1,206)$19$1,187$4,785
357 ($1,206)$16$1,190$3,595
358 ($1,206)$12$1,194$2,400
359 ($1,206)$8$1,198$1,202
360 ($1,206)$4$1,202$0
TOTALS$178,162$256,000$434,162

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.