« Back to all home prices

Mortgage Payment Schedule for a $321,000 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% ($64,200) 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
$1,283 360 $205,052 $461,852

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $321,000
Down Payment $64,200$256,800
Year 1 - 1 ($1,283)$937$346$256,454
2 ($1,283)$936$347$256,108
3 ($1,283)$935$348$255,759
4 ($1,283)$934$349$255,410
5 ($1,283)$932$351$255,059
6 ($1,283)$931$352$254,707
7 ($1,283)$930$353$254,354
8 ($1,283)$928$355$254,000
9 ($1,283)$927$356$253,644
10 ($1,283)$926$357$253,287
11 ($1,283)$924$358$252,928
12 ($1,283)$923$360$252,568
Year 2 - 13 ($1,283)$922$361$252,207
14 ($1,283)$921$362$251,845
15 ($1,283)$919$364$251,481
16 ($1,283)$918$365$251,116
17 ($1,283)$917$366$250,750
18 ($1,283)$915$368$250,382
19 ($1,283)$914$369$250,013
20 ($1,283)$913$370$249,643
21 ($1,283)$911$372$249,271
22 ($1,283)$910$373$248,898
23 ($1,283)$908$374$248,524
24 ($1,283)$907$376$248,148
Year 3 - 25 ($1,283)$906$377$247,771
26 ($1,283)$904$379$247,392
27 ($1,283)$903$380$247,012
28 ($1,283)$902$381$246,631
29 ($1,283)$900$383$246,248
30 ($1,283)$899$384$245,864
31 ($1,283)$897$386$245,479
32 ($1,283)$896$387$245,092
33 ($1,283)$895$388$244,703
34 ($1,283)$893$390$244,314
35 ($1,283)$892$391$243,922
36 ($1,283)$890$393$243,530
Year 4 - 37 ($1,283)$889$394$243,136
38 ($1,283)$887$395$242,740
39 ($1,283)$886$397$242,343
40 ($1,283)$885$398$241,945
41 ($1,283)$883$400$241,545
42 ($1,283)$882$401$241,144
43 ($1,283)$880$403$240,741
44 ($1,283)$879$404$240,337
45 ($1,283)$877$406$239,931
46 ($1,283)$876$407$239,524
47 ($1,283)$874$409$239,115
48 ($1,283)$873$410$238,705
Year 5 - 49 ($1,283)$871$412$238,294
50 ($1,283)$870$413$237,880
51 ($1,283)$868$415$237,466
52 ($1,283)$867$416$237,050
53 ($1,283)$865$418$236,632
54 ($1,283)$864$419$236,213
55 ($1,283)$862$421$235,792
56 ($1,283)$861$422$235,370
57 ($1,283)$859$424$234,946
58 ($1,283)$858$425$234,520
59 ($1,283)$856$427$234,093
60 ($1,283)$854$428$233,665
Year 6 - 61 ($1,283)$853$430$233,235
62 ($1,283)$851$432$232,803
63 ($1,283)$850$433$232,370
64 ($1,283)$848$435$231,935
65 ($1,283)$847$436$231,499
66 ($1,283)$845$438$231,061
67 ($1,283)$843$440$230,622
68 ($1,283)$842$441$230,180
69 ($1,283)$840$443$229,738
70 ($1,283)$839$444$229,293
71 ($1,283)$837$446$228,847
72 ($1,283)$835$448$228,400
Year 7 - 73 ($1,283)$834$449$227,950
74 ($1,283)$832$451$227,499
75 ($1,283)$830$453$227,047
76 ($1,283)$829$454$226,593
77 ($1,283)$827$456$226,137
78 ($1,283)$825$458$225,679
79 ($1,283)$824$459$225,220
80 ($1,283)$822$461$224,759
81 ($1,283)$820$463$224,297
82 ($1,283)$819$464$223,832
83 ($1,283)$817$466$223,367
84 ($1,283)$815$468$222,899
Year 8 - 85 ($1,283)$814$469$222,430
86 ($1,283)$812$471$221,959
87 ($1,283)$810$473$221,486
88 ($1,283)$808$474$221,011
89 ($1,283)$807$476$220,535
90 ($1,283)$805$478$220,057
91 ($1,283)$803$480$219,577
92 ($1,283)$801$481$219,096
93 ($1,283)$800$483$218,613
94 ($1,283)$798$485$218,128
95 ($1,283)$796$487$217,641
96 ($1,283)$794$489$217,152
Year 9 - 97 ($1,283)$793$490$216,662
98 ($1,283)$791$492$216,170
99 ($1,283)$789$494$215,676
100 ($1,283)$787$496$215,180
101 ($1,283)$785$498$214,683
102 ($1,283)$784$499$214,183
103 ($1,283)$782$501$213,682
104 ($1,283)$780$503$213,179
105 ($1,283)$778$505$212,675
106 ($1,283)$776$507$212,168
107 ($1,283)$774$509$211,659
108 ($1,283)$773$510$211,149
Year 10 - 109 ($1,283)$771$512$210,637
110 ($1,283)$769$514$210,123
111 ($1,283)$767$516$209,607
112 ($1,283)$765$518$209,089
113 ($1,283)$763$520$208,569
114 ($1,283)$761$522$208,047
115 ($1,283)$759$524$207,524
116 ($1,283)$757$525$206,998
117 ($1,283)$756$527$206,471
118 ($1,283)$754$529$205,942
119 ($1,283)$752$531$205,411
120 ($1,283)$750$533$204,877
Year 11 - 121 ($1,283)$748$535$204,342
122 ($1,283)$746$537$203,805
123 ($1,283)$744$539$203,266
124 ($1,283)$742$541$202,725
125 ($1,283)$740$543$202,182
126 ($1,283)$738$545$201,637
127 ($1,283)$736$547$201,090
128 ($1,283)$734$549$200,541
129 ($1,283)$732$551$199,990
130 ($1,283)$730$553$199,437
131 ($1,283)$728$555$198,882
132 ($1,283)$726$557$198,325
Year 12 - 133 ($1,283)$724$559$197,766
134 ($1,283)$722$561$197,205
135 ($1,283)$720$563$196,642
136 ($1,283)$718$565$196,077
137 ($1,283)$716$567$195,510
138 ($1,283)$714$569$194,940
139 ($1,283)$712$571$194,369
140 ($1,283)$709$573$193,796
141 ($1,283)$707$576$193,220
142 ($1,283)$705$578$192,642
143 ($1,283)$703$580$192,063
144 ($1,283)$701$582$191,481
Year 13 - 145 ($1,283)$699$584$190,897
146 ($1,283)$697$586$190,311
147 ($1,283)$695$588$189,722
148 ($1,283)$692$590$189,132
149 ($1,283)$690$593$188,539
150 ($1,283)$688$595$187,944
151 ($1,283)$686$597$187,348
152 ($1,283)$684$599$186,748
153 ($1,283)$682$601$186,147
154 ($1,283)$679$603$185,544
155 ($1,283)$677$606$184,938
156 ($1,283)$675$608$184,330
Year 14 - 157 ($1,283)$673$610$183,720
158 ($1,283)$671$612$183,108
159 ($1,283)$668$615$182,493
160 ($1,283)$666$617$181,876
161 ($1,283)$664$619$181,257
162 ($1,283)$662$621$180,636
163 ($1,283)$659$624$180,012
164 ($1,283)$657$626$179,386
165 ($1,283)$655$628$178,758
166 ($1,283)$652$630$178,128
167 ($1,283)$650$633$177,495
168 ($1,283)$648$635$176,860
Year 15 - 169 ($1,283)$646$637$176,222
170 ($1,283)$643$640$175,583
171 ($1,283)$641$642$174,941
172 ($1,283)$639$644$174,296
173 ($1,283)$636$647$173,650
174 ($1,283)$634$649$173,001
175 ($1,283)$631$651$172,349
176 ($1,283)$629$654$171,695
177 ($1,283)$627$656$171,039
178 ($1,283)$624$659$170,380
179 ($1,283)$622$661$169,719
180 ($1,283)$619$663$169,056
Year 16 - 181 ($1,283)$617$666$168,390
182 ($1,283)$615$668$167,722
183 ($1,283)$612$671$167,051
184 ($1,283)$610$673$166,378
185 ($1,283)$607$676$165,702
186 ($1,283)$605$678$165,024
187 ($1,283)$602$681$164,343
188 ($1,283)$600$683$163,660
189 ($1,283)$597$686$162,975
190 ($1,283)$595$688$162,287
191 ($1,283)$592$691$161,596
192 ($1,283)$590$693$160,903
Year 17 - 193 ($1,283)$587$696$160,207
194 ($1,283)$585$698$159,509
195 ($1,283)$582$701$158,809
196 ($1,283)$580$703$158,105
197 ($1,283)$577$706$157,399
198 ($1,283)$575$708$156,691
199 ($1,283)$572$711$155,980
200 ($1,283)$569$714$155,266
201 ($1,283)$567$716$154,550
202 ($1,283)$564$719$153,831
203 ($1,283)$561$721$153,110
204 ($1,283)$559$724$152,386
Year 18 - 205 ($1,283)$556$727$151,659
206 ($1,283)$554$729$150,930
207 ($1,283)$551$732$150,198
208 ($1,283)$548$735$149,463
209 ($1,283)$546$737$148,726
210 ($1,283)$543$740$147,986
211 ($1,283)$540$743$147,243
212 ($1,283)$537$745$146,497
213 ($1,283)$535$748$145,749
214 ($1,283)$532$751$144,998
215 ($1,283)$529$754$144,245
216 ($1,283)$526$756$143,488
Year 19 - 217 ($1,283)$524$759$142,729
218 ($1,283)$521$762$141,967
219 ($1,283)$518$765$141,202
220 ($1,283)$515$768$140,435
221 ($1,283)$513$770$139,664
222 ($1,283)$510$773$138,891
223 ($1,283)$507$776$138,115
224 ($1,283)$504$779$137,336
225 ($1,283)$501$782$136,555
226 ($1,283)$498$784$135,770
227 ($1,283)$496$787$134,983
228 ($1,283)$493$790$134,193
Year 20 - 229 ($1,283)$490$793$133,400
230 ($1,283)$487$796$132,604
231 ($1,283)$484$799$131,805
232 ($1,283)$481$802$131,003
233 ($1,283)$478$805$130,198
234 ($1,283)$475$808$129,390
235 ($1,283)$472$811$128,580
236 ($1,283)$469$814$127,766
237 ($1,283)$466$817$126,950
238 ($1,283)$463$820$126,130
239 ($1,283)$460$823$125,307
240 ($1,283)$457$826$124,482
Year 21 - 241 ($1,283)$454$829$123,653
242 ($1,283)$451$832$122,822
243 ($1,283)$448$835$121,987
244 ($1,283)$445$838$121,149
245 ($1,283)$442$841$120,309
246 ($1,283)$439$844$119,465
247 ($1,283)$436$847$118,618
248 ($1,283)$433$850$117,768
249 ($1,283)$430$853$116,915
250 ($1,283)$427$856$116,059
251 ($1,283)$424$859$115,200
252 ($1,283)$420$862$114,337
Year 22 - 253 ($1,283)$417$866$113,471
254 ($1,283)$414$869$112,603
255 ($1,283)$411$872$111,731
256 ($1,283)$408$875$110,856
257 ($1,283)$405$878$109,977
258 ($1,283)$401$882$109,096
259 ($1,283)$398$885$108,211
260 ($1,283)$395$888$107,323
261 ($1,283)$392$891$106,432
262 ($1,283)$388$894$105,538
263 ($1,283)$385$898$104,640
264 ($1,283)$382$901$103,739
Year 23 - 265 ($1,283)$379$904$102,835
266 ($1,283)$375$908$101,927
267 ($1,283)$372$911$101,016
268 ($1,283)$369$914$100,102
269 ($1,283)$365$918$99,184
270 ($1,283)$362$921$98,264
271 ($1,283)$359$924$97,339
272 ($1,283)$355$928$96,412
273 ($1,283)$352$931$95,481
274 ($1,283)$349$934$94,546
275 ($1,283)$345$938$93,608
276 ($1,283)$342$941$92,667
Year 24 - 277 ($1,283)$338$945$91,722
278 ($1,283)$335$948$90,774
279 ($1,283)$331$952$89,823
280 ($1,283)$328$955$88,868
281 ($1,283)$324$959$87,909
282 ($1,283)$321$962$86,947
283 ($1,283)$317$966$85,981
284 ($1,283)$314$969$85,012
285 ($1,283)$310$973$84,040
286 ($1,283)$307$976$83,064
287 ($1,283)$303$980$82,084
288 ($1,283)$300$983$81,100
Year 25 - 289 ($1,283)$296$987$80,114
290 ($1,283)$292$991$79,123
291 ($1,283)$289$994$78,129
292 ($1,283)$285$998$77,131
293 ($1,283)$282$1,001$76,130
294 ($1,283)$278$1,005$75,125
295 ($1,283)$274$1,009$74,116
296 ($1,283)$271$1,012$73,104
297 ($1,283)$267$1,016$72,088
298 ($1,283)$263$1,020$71,068
299 ($1,283)$259$1,024$70,044
300 ($1,283)$256$1,027$69,017
Year 26 - 301 ($1,283)$252$1,031$67,986
302 ($1,283)$248$1,035$66,951
303 ($1,283)$244$1,039$65,913
304 ($1,283)$241$1,042$64,870
305 ($1,283)$237$1,046$63,824
306 ($1,283)$233$1,050$62,774
307 ($1,283)$229$1,054$61,720
308 ($1,283)$225$1,058$60,663
309 ($1,283)$221$1,062$59,601
310 ($1,283)$218$1,065$58,536
311 ($1,283)$214$1,069$57,467
312 ($1,283)$210$1,073$56,393
Year 27 - 313 ($1,283)$206$1,077$55,316
314 ($1,283)$202$1,081$54,235
315 ($1,283)$198$1,085$53,150
316 ($1,283)$194$1,089$52,061
317 ($1,283)$190$1,093$50,969
318 ($1,283)$186$1,097$49,872
319 ($1,283)$182$1,101$48,771
320 ($1,283)$178$1,105$47,666
321 ($1,283)$174$1,109$46,557
322 ($1,283)$170$1,113$45,444
323 ($1,283)$166$1,117$44,327
324 ($1,283)$162$1,121$43,206
Year 28 - 325 ($1,283)$158$1,125$42,081
326 ($1,283)$154$1,129$40,951
327 ($1,283)$149$1,133$39,818
328 ($1,283)$145$1,138$38,680
329 ($1,283)$141$1,142$37,538
330 ($1,283)$137$1,146$36,393
331 ($1,283)$133$1,150$35,242
332 ($1,283)$129$1,154$34,088
333 ($1,283)$124$1,159$32,930
334 ($1,283)$120$1,163$31,767
335 ($1,283)$116$1,167$30,600
336 ($1,283)$112$1,171$29,429
Year 29 - 337 ($1,283)$107$1,176$28,253
338 ($1,283)$103$1,180$27,073
339 ($1,283)$99$1,184$25,889
340 ($1,283)$94$1,188$24,701
341 ($1,283)$90$1,193$23,508
342 ($1,283)$86$1,197$22,311
343 ($1,283)$81$1,201$21,109
344 ($1,283)$77$1,206$19,904
345 ($1,283)$73$1,210$18,693
346 ($1,283)$68$1,215$17,479
347 ($1,283)$64$1,219$16,260
348 ($1,283)$59$1,224$15,036
Year 30 - 349 ($1,283)$55$1,228$13,808
350 ($1,283)$50$1,233$12,575
351 ($1,283)$46$1,237$11,338
352 ($1,283)$41$1,242$10,097
353 ($1,283)$37$1,246$8,851
354 ($1,283)$32$1,251$7,600
355 ($1,283)$28$1,255$6,345
356 ($1,283)$23$1,260$5,085
357 ($1,283)$19$1,264$3,821
358 ($1,283)$14$1,269$2,552
359 ($1,283)$9$1,274$1,278
360 ($1,283)$5$1,278$0
TOTALS$205,052$256,800$461,852

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.