« 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,227 360 $185,581 $441,581

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $320,000
Down Payment $64,000$256,000
Year 1 - 1 ($1,227)$860$367$255,633
2 ($1,227)$859$368$255,265
3 ($1,227)$857$369$254,896
4 ($1,227)$856$371$254,525
5 ($1,227)$855$372$254,153
6 ($1,227)$854$373$253,780
7 ($1,227)$852$374$253,406
8 ($1,227)$851$376$253,030
9 ($1,227)$850$377$252,653
10 ($1,227)$848$378$252,275
11 ($1,227)$847$379$251,896
12 ($1,227)$846$381$251,515
Year 2 - 13 ($1,227)$845$382$251,133
14 ($1,227)$843$383$250,750
15 ($1,227)$842$385$250,366
16 ($1,227)$841$386$249,980
17 ($1,227)$840$387$249,593
18 ($1,227)$838$388$249,204
19 ($1,227)$837$390$248,814
20 ($1,227)$836$391$248,423
21 ($1,227)$834$392$248,031
22 ($1,227)$833$394$247,638
23 ($1,227)$832$395$247,243
24 ($1,227)$830$396$246,846
Year 3 - 25 ($1,227)$829$398$246,449
26 ($1,227)$828$399$246,050
27 ($1,227)$826$400$245,649
28 ($1,227)$825$402$245,248
29 ($1,227)$824$403$244,845
30 ($1,227)$822$404$244,440
31 ($1,227)$821$406$244,035
32 ($1,227)$820$407$243,628
33 ($1,227)$818$408$243,219
34 ($1,227)$817$410$242,809
35 ($1,227)$815$411$242,398
36 ($1,227)$814$413$241,986
Year 4 - 37 ($1,227)$813$414$241,572
38 ($1,227)$811$415$241,156
39 ($1,227)$810$417$240,740
40 ($1,227)$808$418$240,322
41 ($1,227)$807$420$239,902
42 ($1,227)$806$421$239,481
43 ($1,227)$804$422$239,059
44 ($1,227)$803$424$238,635
45 ($1,227)$801$425$238,210
46 ($1,227)$800$427$237,783
47 ($1,227)$799$428$237,355
48 ($1,227)$797$429$236,926
Year 5 - 49 ($1,227)$796$431$236,495
50 ($1,227)$794$432$236,062
51 ($1,227)$793$434$235,628
52 ($1,227)$791$435$235,193
53 ($1,227)$790$437$234,756
54 ($1,227)$788$438$234,318
55 ($1,227)$787$440$233,878
56 ($1,227)$785$441$233,437
57 ($1,227)$784$443$232,995
58 ($1,227)$782$444$232,550
59 ($1,227)$781$446$232,105
60 ($1,227)$779$447$231,658
Year 6 - 61 ($1,227)$778$449$231,209
62 ($1,227)$776$450$230,759
63 ($1,227)$775$452$230,307
64 ($1,227)$773$453$229,854
65 ($1,227)$772$455$229,399
66 ($1,227)$770$456$228,943
67 ($1,227)$769$458$228,485
68 ($1,227)$767$459$228,026
69 ($1,227)$766$461$227,565
70 ($1,227)$764$462$227,103
71 ($1,227)$763$464$226,639
72 ($1,227)$761$465$226,173
Year 7 - 73 ($1,227)$760$467$225,706
74 ($1,227)$758$469$225,238
75 ($1,227)$756$470$224,768
76 ($1,227)$755$472$224,296
77 ($1,227)$753$473$223,823
78 ($1,227)$752$475$223,348
79 ($1,227)$750$477$222,871
80 ($1,227)$748$478$222,393
81 ($1,227)$747$480$221,913
82 ($1,227)$745$481$221,432
83 ($1,227)$744$483$220,949
84 ($1,227)$742$485$220,464
Year 8 - 85 ($1,227)$740$486$219,978
86 ($1,227)$739$488$219,490
87 ($1,227)$737$489$219,001
88 ($1,227)$735$491$218,510
89 ($1,227)$734$493$218,017
90 ($1,227)$732$494$217,522
91 ($1,227)$731$496$217,026
92 ($1,227)$729$498$216,528
93 ($1,227)$727$499$216,029
94 ($1,227)$725$501$215,528
95 ($1,227)$724$503$215,025
96 ($1,227)$722$504$214,521
Year 9 - 97 ($1,227)$720$506$214,014
98 ($1,227)$719$508$213,506
99 ($1,227)$717$510$212,997
100 ($1,227)$715$511$212,486
101 ($1,227)$714$513$211,973
102 ($1,227)$712$515$211,458
103 ($1,227)$710$516$210,941
104 ($1,227)$708$518$210,423
105 ($1,227)$707$520$209,903
106 ($1,227)$705$522$209,382
107 ($1,227)$703$523$208,858
108 ($1,227)$701$525$208,333
Year 10 - 109 ($1,227)$700$527$207,806
110 ($1,227)$698$529$207,277
111 ($1,227)$696$531$206,747
112 ($1,227)$694$532$206,214
113 ($1,227)$693$534$205,680
114 ($1,227)$691$536$205,144
115 ($1,227)$689$538$204,607
116 ($1,227)$687$539$204,067
117 ($1,227)$685$541$203,526
118 ($1,227)$684$543$202,983
119 ($1,227)$682$545$202,438
120 ($1,227)$680$547$201,891
Year 11 - 121 ($1,227)$678$549$201,343
122 ($1,227)$676$550$200,792
123 ($1,227)$674$552$200,240
124 ($1,227)$672$554$199,686
125 ($1,227)$671$556$199,130
126 ($1,227)$669$558$198,572
127 ($1,227)$667$560$198,012
128 ($1,227)$665$562$197,451
129 ($1,227)$663$564$196,887
130 ($1,227)$661$565$196,322
131 ($1,227)$659$567$195,754
132 ($1,227)$657$569$195,185
Year 12 - 133 ($1,227)$655$571$194,614
134 ($1,227)$654$573$194,041
135 ($1,227)$652$575$193,466
136 ($1,227)$650$577$192,889
137 ($1,227)$648$579$192,310
138 ($1,227)$646$581$191,729
139 ($1,227)$644$583$191,147
140 ($1,227)$642$585$190,562
141 ($1,227)$640$587$189,975
142 ($1,227)$638$589$189,387
143 ($1,227)$636$591$188,796
144 ($1,227)$634$593$188,204
Year 13 - 145 ($1,227)$632$595$187,609
146 ($1,227)$630$597$187,013
147 ($1,227)$628$599$186,414
148 ($1,227)$626$601$185,813
149 ($1,227)$624$603$185,211
150 ($1,227)$622$605$184,606
151 ($1,227)$620$607$184,000
152 ($1,227)$618$609$183,391
153 ($1,227)$616$611$182,780
154 ($1,227)$614$613$182,167
155 ($1,227)$612$615$181,553
156 ($1,227)$610$617$180,936
Year 14 - 157 ($1,227)$608$619$180,317
158 ($1,227)$606$621$179,696
159 ($1,227)$603$623$179,072
160 ($1,227)$601$625$178,447
161 ($1,227)$599$627$177,820
162 ($1,227)$597$629$177,190
163 ($1,227)$595$632$176,559
164 ($1,227)$593$634$175,925
165 ($1,227)$591$636$175,289
166 ($1,227)$589$638$174,651
167 ($1,227)$587$640$174,011
168 ($1,227)$584$642$173,369
Year 15 - 169 ($1,227)$582$644$172,725
170 ($1,227)$580$647$172,078
171 ($1,227)$578$649$171,430
172 ($1,227)$576$651$170,779
173 ($1,227)$574$653$170,126
174 ($1,227)$571$655$169,470
175 ($1,227)$569$657$168,813
176 ($1,227)$567$660$168,153
177 ($1,227)$565$662$167,491
178 ($1,227)$562$664$166,827
179 ($1,227)$560$666$166,161
180 ($1,227)$558$669$165,492
Year 16 - 181 ($1,227)$556$671$164,821
182 ($1,227)$554$673$164,148
183 ($1,227)$551$675$163,473
184 ($1,227)$549$678$162,795
185 ($1,227)$547$680$162,115
186 ($1,227)$544$682$161,433
187 ($1,227)$542$684$160,749
188 ($1,227)$540$687$160,062
189 ($1,227)$538$689$159,373
190 ($1,227)$535$691$158,681
191 ($1,227)$533$694$157,988
192 ($1,227)$531$696$157,292
Year 17 - 193 ($1,227)$528$698$156,593
194 ($1,227)$526$701$155,893
195 ($1,227)$524$703$155,190
196 ($1,227)$521$705$154,484
197 ($1,227)$519$708$153,776
198 ($1,227)$516$710$153,066
199 ($1,227)$514$713$152,354
200 ($1,227)$512$715$151,639
201 ($1,227)$509$717$150,921
202 ($1,227)$507$720$150,201
203 ($1,227)$504$722$149,479
204 ($1,227)$502$725$148,755
Year 18 - 205 ($1,227)$500$727$148,028
206 ($1,227)$497$729$147,298
207 ($1,227)$495$732$146,566
208 ($1,227)$492$734$145,832
209 ($1,227)$490$737$145,095
210 ($1,227)$487$739$144,356
211 ($1,227)$485$742$143,614
212 ($1,227)$482$744$142,869
213 ($1,227)$480$747$142,123
214 ($1,227)$477$749$141,373
215 ($1,227)$475$752$140,622
216 ($1,227)$472$754$139,867
Year 19 - 217 ($1,227)$470$757$139,110
218 ($1,227)$467$759$138,351
219 ($1,227)$465$762$137,589
220 ($1,227)$462$765$136,824
221 ($1,227)$460$767$136,057
222 ($1,227)$457$770$135,287
223 ($1,227)$454$772$134,515
224 ($1,227)$452$775$133,740
225 ($1,227)$449$777$132,963
226 ($1,227)$447$780$132,183
227 ($1,227)$444$783$131,400
228 ($1,227)$441$785$130,615
Year 20 - 229 ($1,227)$439$788$129,827
230 ($1,227)$436$791$129,036
231 ($1,227)$433$793$128,243
232 ($1,227)$431$796$127,447
233 ($1,227)$428$799$126,648
234 ($1,227)$425$801$125,847
235 ($1,227)$423$804$125,043
236 ($1,227)$420$807$124,236
237 ($1,227)$417$809$123,427
238 ($1,227)$415$812$122,615
239 ($1,227)$412$815$121,800
240 ($1,227)$409$818$120,983
Year 21 - 241 ($1,227)$406$820$120,162
242 ($1,227)$404$823$119,339
243 ($1,227)$401$826$118,513
244 ($1,227)$398$829$117,685
245 ($1,227)$395$831$116,853
246 ($1,227)$392$834$116,019
247 ($1,227)$390$837$115,182
248 ($1,227)$387$840$114,342
249 ($1,227)$384$843$113,500
250 ($1,227)$381$845$112,654
251 ($1,227)$378$848$111,806
252 ($1,227)$375$851$110,955
Year 22 - 253 ($1,227)$373$854$110,101
254 ($1,227)$370$857$109,244
255 ($1,227)$367$860$108,384
256 ($1,227)$364$863$107,522
257 ($1,227)$361$866$106,656
258 ($1,227)$358$868$105,788
259 ($1,227)$355$871$104,916
260 ($1,227)$352$874$104,042
261 ($1,227)$349$877$103,165
262 ($1,227)$346$880$102,285
263 ($1,227)$344$883$101,402
264 ($1,227)$341$886$100,516
Year 23 - 265 ($1,227)$338$889$99,626
266 ($1,227)$335$892$98,734
267 ($1,227)$332$895$97,839
268 ($1,227)$329$898$96,941
269 ($1,227)$326$901$96,040
270 ($1,227)$323$904$95,136
271 ($1,227)$319$907$94,229
272 ($1,227)$316$910$93,319
273 ($1,227)$313$913$92,406
274 ($1,227)$310$916$91,489
275 ($1,227)$307$919$90,570
276 ($1,227)$304$922$89,648
Year 24 - 277 ($1,227)$301$926$88,722
278 ($1,227)$298$929$87,793
279 ($1,227)$295$932$86,862
280 ($1,227)$292$935$85,927
281 ($1,227)$289$938$84,989
282 ($1,227)$285$941$84,048
283 ($1,227)$282$944$83,103
284 ($1,227)$279$948$82,156
285 ($1,227)$276$951$81,205
286 ($1,227)$273$954$80,251
287 ($1,227)$270$957$79,294
288 ($1,227)$266$960$78,334
Year 25 - 289 ($1,227)$263$964$77,370
290 ($1,227)$260$967$76,403
291 ($1,227)$257$970$75,433
292 ($1,227)$253$973$74,460
293 ($1,227)$250$977$73,483
294 ($1,227)$247$980$72,504
295 ($1,227)$243$983$71,520
296 ($1,227)$240$986$70,534
297 ($1,227)$237$990$69,544
298 ($1,227)$234$993$68,551
299 ($1,227)$230$996$67,555
300 ($1,227)$227$1,000$66,555
Year 26 - 301 ($1,227)$224$1,003$65,552
302 ($1,227)$220$1,006$64,546
303 ($1,227)$217$1,010$63,536
304 ($1,227)$213$1,013$62,522
305 ($1,227)$210$1,017$61,506
306 ($1,227)$207$1,020$60,486
307 ($1,227)$203$1,023$59,462
308 ($1,227)$200$1,027$58,435
309 ($1,227)$196$1,030$57,405
310 ($1,227)$193$1,034$56,371
311 ($1,227)$189$1,037$55,334
312 ($1,227)$186$1,041$54,293
Year 27 - 313 ($1,227)$182$1,044$53,249
314 ($1,227)$179$1,048$52,201
315 ($1,227)$175$1,051$51,150
316 ($1,227)$172$1,055$50,095
317 ($1,227)$168$1,058$49,036
318 ($1,227)$165$1,062$47,975
319 ($1,227)$161$1,066$46,909
320 ($1,227)$158$1,069$45,840
321 ($1,227)$154$1,073$44,767
322 ($1,227)$150$1,076$43,691
323 ($1,227)$147$1,080$42,611
324 ($1,227)$143$1,084$41,528
Year 28 - 325 ($1,227)$139$1,087$40,440
326 ($1,227)$136$1,091$39,350
327 ($1,227)$132$1,094$38,255
328 ($1,227)$128$1,098$37,157
329 ($1,227)$125$1,102$36,055
330 ($1,227)$121$1,106$34,950
331 ($1,227)$117$1,109$33,840
332 ($1,227)$114$1,113$32,727
333 ($1,227)$110$1,117$31,611
334 ($1,227)$106$1,120$30,490
335 ($1,227)$102$1,124$29,366
336 ($1,227)$99$1,128$28,238
Year 29 - 337 ($1,227)$95$1,132$27,106
338 ($1,227)$91$1,136$25,971
339 ($1,227)$87$1,139$24,831
340 ($1,227)$83$1,143$23,688
341 ($1,227)$80$1,147$22,541
342 ($1,227)$76$1,151$21,390
343 ($1,227)$72$1,155$20,235
344 ($1,227)$68$1,159$19,077
345 ($1,227)$64$1,163$17,914
346 ($1,227)$60$1,166$16,748
347 ($1,227)$56$1,170$15,577
348 ($1,227)$52$1,174$14,403
Year 30 - 349 ($1,227)$48$1,178$13,225
350 ($1,227)$44$1,182$12,043
351 ($1,227)$40$1,186$10,856
352 ($1,227)$36$1,190$9,666
353 ($1,227)$32$1,194$8,472
354 ($1,227)$28$1,198$7,274
355 ($1,227)$24$1,202$6,072
356 ($1,227)$20$1,206$4,866
357 ($1,227)$16$1,210$3,655
358 ($1,227)$12$1,214$2,441
359 ($1,227)$8$1,218$1,223
360 ($1,227)$4$1,223$0
TOTALS$185,581$256,000$441,581

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.