« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,207 360 $178,689 $434,689

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $320,000
Down Payment $64,000$256,000
Year 1 - 1 ($1,207)$832$375$255,625
2 ($1,207)$831$377$255,248
3 ($1,207)$830$378$254,870
4 ($1,207)$828$379$254,491
5 ($1,207)$827$380$254,110
6 ($1,207)$826$382$253,729
7 ($1,207)$825$383$253,346
8 ($1,207)$823$384$252,962
9 ($1,207)$822$385$252,576
10 ($1,207)$821$387$252,190
11 ($1,207)$820$388$251,802
12 ($1,207)$818$389$251,413
Year 2 - 13 ($1,207)$817$390$251,023
14 ($1,207)$816$392$250,631
15 ($1,207)$815$393$250,238
16 ($1,207)$813$394$249,844
17 ($1,207)$812$395$249,448
18 ($1,207)$811$397$249,052
19 ($1,207)$809$398$248,653
20 ($1,207)$808$399$248,254
21 ($1,207)$807$401$247,854
22 ($1,207)$806$402$247,452
23 ($1,207)$804$403$247,048
24 ($1,207)$803$405$246,644
Year 3 - 25 ($1,207)$802$406$246,238
26 ($1,207)$800$407$245,831
27 ($1,207)$799$409$245,422
28 ($1,207)$798$410$245,012
29 ($1,207)$796$411$244,601
30 ($1,207)$795$413$244,189
31 ($1,207)$794$414$243,775
32 ($1,207)$792$415$243,360
33 ($1,207)$791$417$242,943
34 ($1,207)$790$418$242,525
35 ($1,207)$788$419$242,106
36 ($1,207)$787$421$241,685
Year 4 - 37 ($1,207)$785$422$241,263
38 ($1,207)$784$423$240,840
39 ($1,207)$783$425$240,415
40 ($1,207)$781$426$239,989
41 ($1,207)$780$428$239,561
42 ($1,207)$779$429$239,133
43 ($1,207)$777$430$238,702
44 ($1,207)$776$432$238,271
45 ($1,207)$774$433$237,837
46 ($1,207)$773$434$237,403
47 ($1,207)$772$436$236,967
48 ($1,207)$770$437$236,530
Year 5 - 49 ($1,207)$769$439$236,091
50 ($1,207)$767$440$235,651
51 ($1,207)$766$442$235,209
52 ($1,207)$764$443$234,766
53 ($1,207)$763$444$234,322
54 ($1,207)$762$446$233,876
55 ($1,207)$760$447$233,428
56 ($1,207)$759$449$232,980
57 ($1,207)$757$450$232,529
58 ($1,207)$756$452$232,078
59 ($1,207)$754$453$231,624
60 ($1,207)$753$455$231,170
Year 6 - 61 ($1,207)$751$456$230,713
62 ($1,207)$750$458$230,256
63 ($1,207)$748$459$229,797
64 ($1,207)$747$461$229,336
65 ($1,207)$745$462$228,874
66 ($1,207)$744$464$228,410
67 ($1,207)$742$465$227,945
68 ($1,207)$741$467$227,478
69 ($1,207)$739$468$227,010
70 ($1,207)$738$470$226,541
71 ($1,207)$736$471$226,069
72 ($1,207)$735$473$225,597
Year 7 - 73 ($1,207)$733$474$225,122
74 ($1,207)$732$476$224,647
75 ($1,207)$730$477$224,169
76 ($1,207)$729$479$223,690
77 ($1,207)$727$480$223,210
78 ($1,207)$725$482$222,728
79 ($1,207)$724$484$222,244
80 ($1,207)$722$485$221,759
81 ($1,207)$721$487$221,272
82 ($1,207)$719$488$220,784
83 ($1,207)$718$490$220,294
84 ($1,207)$716$492$219,802
Year 8 - 85 ($1,207)$714$493$219,309
86 ($1,207)$713$495$218,815
87 ($1,207)$711$496$218,318
88 ($1,207)$710$498$217,820
89 ($1,207)$708$500$217,321
90 ($1,207)$706$501$216,820
91 ($1,207)$705$503$216,317
92 ($1,207)$703$504$215,812
93 ($1,207)$701$506$215,306
94 ($1,207)$700$508$214,799
95 ($1,207)$698$509$214,289
96 ($1,207)$696$511$213,778
Year 9 - 97 ($1,207)$695$513$213,265
98 ($1,207)$693$514$212,751
99 ($1,207)$691$516$212,235
100 ($1,207)$690$518$211,717
101 ($1,207)$688$519$211,198
102 ($1,207)$686$521$210,677
103 ($1,207)$685$523$210,154
104 ($1,207)$683$524$209,630
105 ($1,207)$681$526$209,104
106 ($1,207)$680$528$208,576
107 ($1,207)$678$530$208,046
108 ($1,207)$676$531$207,515
Year 10 - 109 ($1,207)$674$533$206,982
110 ($1,207)$673$535$206,447
111 ($1,207)$671$537$205,910
112 ($1,207)$669$538$205,372
113 ($1,207)$667$540$204,832
114 ($1,207)$666$542$204,290
115 ($1,207)$664$544$203,747
116 ($1,207)$662$545$203,202
117 ($1,207)$660$547$202,654
118 ($1,207)$659$549$202,106
119 ($1,207)$657$551$201,555
120 ($1,207)$655$552$201,003
Year 11 - 121 ($1,207)$653$554$200,448
122 ($1,207)$651$556$199,892
123 ($1,207)$650$558$199,335
124 ($1,207)$648$560$198,775
125 ($1,207)$646$561$198,213
126 ($1,207)$644$563$197,650
127 ($1,207)$642$565$197,085
128 ($1,207)$641$567$196,518
129 ($1,207)$639$569$195,949
130 ($1,207)$637$571$195,379
131 ($1,207)$635$572$194,806
132 ($1,207)$633$574$194,232
Year 12 - 133 ($1,207)$631$576$193,656
134 ($1,207)$629$578$193,078
135 ($1,207)$628$580$192,498
136 ($1,207)$626$582$191,916
137 ($1,207)$624$584$191,332
138 ($1,207)$622$586$190,746
139 ($1,207)$620$588$190,159
140 ($1,207)$618$589$189,569
141 ($1,207)$616$591$188,978
142 ($1,207)$614$593$188,385
143 ($1,207)$612$595$187,789
144 ($1,207)$610$597$187,192
Year 13 - 145 ($1,207)$608$599$186,593
146 ($1,207)$606$601$185,992
147 ($1,207)$604$603$185,389
148 ($1,207)$603$605$184,784
149 ($1,207)$601$607$184,177
150 ($1,207)$599$609$183,568
151 ($1,207)$597$611$182,958
152 ($1,207)$595$613$182,345
153 ($1,207)$593$615$181,730
154 ($1,207)$591$617$181,113
155 ($1,207)$589$619$180,494
156 ($1,207)$587$621$179,873
Year 14 - 157 ($1,207)$585$623$179,250
158 ($1,207)$583$625$178,625
159 ($1,207)$581$627$177,998
160 ($1,207)$578$629$177,370
161 ($1,207)$576$631$176,739
162 ($1,207)$574$633$176,105
163 ($1,207)$572$635$175,470
164 ($1,207)$570$637$174,833
165 ($1,207)$568$639$174,194
166 ($1,207)$566$641$173,553
167 ($1,207)$564$643$172,909
168 ($1,207)$562$646$172,264
Year 15 - 169 ($1,207)$560$648$171,616
170 ($1,207)$558$650$170,966
171 ($1,207)$556$652$170,314
172 ($1,207)$554$654$169,660
173 ($1,207)$551$656$169,004
174 ($1,207)$549$658$168,346
175 ($1,207)$547$660$167,686
176 ($1,207)$545$662$167,023
177 ($1,207)$543$665$166,359
178 ($1,207)$541$667$165,692
179 ($1,207)$538$669$165,023
180 ($1,207)$536$671$164,352
Year 16 - 181 ($1,207)$534$673$163,678
182 ($1,207)$532$676$163,003
183 ($1,207)$530$678$162,325
184 ($1,207)$528$680$161,645
185 ($1,207)$525$682$160,963
186 ($1,207)$523$684$160,279
187 ($1,207)$521$687$159,592
188 ($1,207)$519$689$158,903
189 ($1,207)$516$691$158,212
190 ($1,207)$514$693$157,519
191 ($1,207)$512$696$156,824
192 ($1,207)$510$698$156,126
Year 17 - 193 ($1,207)$507$700$155,426
194 ($1,207)$505$702$154,723
195 ($1,207)$503$705$154,019
196 ($1,207)$501$707$153,312
197 ($1,207)$498$709$152,603
198 ($1,207)$496$712$151,891
199 ($1,207)$494$714$151,177
200 ($1,207)$491$716$150,461
201 ($1,207)$489$718$149,743
202 ($1,207)$487$721$149,022
203 ($1,207)$484$723$148,299
204 ($1,207)$482$725$147,573
Year 18 - 205 ($1,207)$480$728$146,845
206 ($1,207)$477$730$146,115
207 ($1,207)$475$733$145,383
208 ($1,207)$472$735$144,648
209 ($1,207)$470$737$143,910
210 ($1,207)$468$740$143,171
211 ($1,207)$465$742$142,428
212 ($1,207)$463$745$141,684
213 ($1,207)$460$747$140,937
214 ($1,207)$458$749$140,187
215 ($1,207)$456$752$139,435
216 ($1,207)$453$754$138,681
Year 19 - 217 ($1,207)$451$757$137,924
218 ($1,207)$448$759$137,165
219 ($1,207)$446$762$136,404
220 ($1,207)$443$764$135,639
221 ($1,207)$441$767$134,873
222 ($1,207)$438$769$134,104
223 ($1,207)$436$772$133,332
224 ($1,207)$433$774$132,558
225 ($1,207)$431$777$131,781
226 ($1,207)$428$779$131,002
227 ($1,207)$426$782$130,220
228 ($1,207)$423$784$129,436
Year 20 - 229 ($1,207)$421$787$128,649
230 ($1,207)$418$789$127,860
231 ($1,207)$416$792$127,068
232 ($1,207)$413$794$126,273
233 ($1,207)$410$797$125,476
234 ($1,207)$408$800$124,677
235 ($1,207)$405$802$123,874
236 ($1,207)$403$805$123,070
237 ($1,207)$400$807$122,262
238 ($1,207)$397$810$121,452
239 ($1,207)$395$813$120,639
240 ($1,207)$392$815$119,824
Year 21 - 241 ($1,207)$389$818$119,006
242 ($1,207)$387$821$118,185
243 ($1,207)$384$823$117,362
244 ($1,207)$381$826$116,536
245 ($1,207)$379$829$115,707
246 ($1,207)$376$831$114,875
247 ($1,207)$373$834$114,041
248 ($1,207)$371$837$113,204
249 ($1,207)$368$840$112,365
250 ($1,207)$365$842$111,523
251 ($1,207)$362$845$110,678
252 ($1,207)$360$848$109,830
Year 22 - 253 ($1,207)$357$851$108,979
254 ($1,207)$354$853$108,126
255 ($1,207)$351$856$107,270
256 ($1,207)$349$859$106,411
257 ($1,207)$346$862$105,549
258 ($1,207)$343$864$104,685
259 ($1,207)$340$867$103,818
260 ($1,207)$337$870$102,948
261 ($1,207)$335$873$102,075
262 ($1,207)$332$876$101,199
263 ($1,207)$329$879$100,321
264 ($1,207)$326$881$99,439
Year 23 - 265 ($1,207)$323$884$98,555
266 ($1,207)$320$887$97,668
267 ($1,207)$317$890$96,778
268 ($1,207)$315$893$95,885
269 ($1,207)$312$896$94,989
270 ($1,207)$309$899$94,090
271 ($1,207)$306$902$93,188
272 ($1,207)$303$905$92,284
273 ($1,207)$300$908$91,376
274 ($1,207)$297$910$90,466
275 ($1,207)$294$913$89,552
276 ($1,207)$291$916$88,636
Year 24 - 277 ($1,207)$288$919$87,716
278 ($1,207)$285$922$86,794
279 ($1,207)$282$925$85,869
280 ($1,207)$279$928$84,940
281 ($1,207)$276$931$84,009
282 ($1,207)$273$934$83,074
283 ($1,207)$270$937$82,137
284 ($1,207)$267$941$81,196
285 ($1,207)$264$944$80,253
286 ($1,207)$261$947$79,306
287 ($1,207)$258$950$78,356
288 ($1,207)$255$953$77,404
Year 25 - 289 ($1,207)$252$956$76,448
290 ($1,207)$248$959$75,489
291 ($1,207)$245$962$74,527
292 ($1,207)$242$965$73,561
293 ($1,207)$239$968$72,593
294 ($1,207)$236$972$71,621
295 ($1,207)$233$975$70,647
296 ($1,207)$230$978$69,669
297 ($1,207)$226$981$68,688
298 ($1,207)$223$984$67,704
299 ($1,207)$220$987$66,716
300 ($1,207)$217$991$65,725
Year 26 - 301 ($1,207)$214$994$64,732
302 ($1,207)$210$997$63,735
303 ($1,207)$207$1,000$62,734
304 ($1,207)$204$1,004$61,731
305 ($1,207)$201$1,007$60,724
306 ($1,207)$197$1,010$59,714
307 ($1,207)$194$1,013$58,700
308 ($1,207)$191$1,017$57,684
309 ($1,207)$187$1,020$56,664
310 ($1,207)$184$1,023$55,640
311 ($1,207)$181$1,027$54,614
312 ($1,207)$177$1,030$53,584
Year 27 - 313 ($1,207)$174$1,033$52,550
314 ($1,207)$171$1,037$51,514
315 ($1,207)$167$1,040$50,474
316 ($1,207)$164$1,043$49,430
317 ($1,207)$161$1,047$48,383
318 ($1,207)$157$1,050$47,333
319 ($1,207)$154$1,054$46,279
320 ($1,207)$150$1,057$45,222
321 ($1,207)$147$1,060$44,162
322 ($1,207)$144$1,064$43,098
323 ($1,207)$140$1,067$42,031
324 ($1,207)$137$1,071$40,960
Year 28 - 325 ($1,207)$133$1,074$39,885
326 ($1,207)$130$1,078$38,807
327 ($1,207)$126$1,081$37,726
328 ($1,207)$123$1,085$36,641
329 ($1,207)$119$1,088$35,553
330 ($1,207)$116$1,092$34,461
331 ($1,207)$112$1,095$33,365
332 ($1,207)$108$1,099$32,266
333 ($1,207)$105$1,103$31,164
334 ($1,207)$101$1,106$30,058
335 ($1,207)$98$1,110$28,948
336 ($1,207)$94$1,113$27,834
Year 29 - 337 ($1,207)$90$1,117$26,717
338 ($1,207)$87$1,121$25,597
339 ($1,207)$83$1,124$24,473
340 ($1,207)$80$1,128$23,345
341 ($1,207)$76$1,132$22,213
342 ($1,207)$72$1,135$21,078
343 ($1,207)$69$1,139$19,939
344 ($1,207)$65$1,143$18,796
345 ($1,207)$61$1,146$17,650
346 ($1,207)$57$1,150$16,500
347 ($1,207)$54$1,154$15,346
348 ($1,207)$50$1,158$14,188
Year 30 - 349 ($1,207)$46$1,161$13,027
350 ($1,207)$42$1,165$11,862
351 ($1,207)$39$1,169$10,693
352 ($1,207)$35$1,173$9,520
353 ($1,207)$31$1,177$8,343
354 ($1,207)$27$1,180$7,163
355 ($1,207)$23$1,184$5,979
356 ($1,207)$19$1,188$4,791
357 ($1,207)$16$1,192$3,599
358 ($1,207)$12$1,196$2,403
359 ($1,207)$8$1,200$1,204
360 ($1,207)$4$1,204$0
TOTALS$178,689$256,000$434,689

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.