« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($64,200) 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
$1,210 360 $178,718 $435,518

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $321,000
Down Payment $64,200$256,800
Year 1 - 1 ($1,210)$832$377$256,423
2 ($1,210)$831$379$256,044
3 ($1,210)$830$380$255,664
4 ($1,210)$829$381$255,283
5 ($1,210)$828$382$254,901
6 ($1,210)$826$383$254,518
7 ($1,210)$825$385$254,133
8 ($1,210)$824$386$253,747
9 ($1,210)$823$387$253,360
10 ($1,210)$821$388$252,971
11 ($1,210)$820$390$252,582
12 ($1,210)$819$391$252,191
Year 2 - 13 ($1,210)$818$392$251,798
14 ($1,210)$816$394$251,405
15 ($1,210)$815$395$251,010
16 ($1,210)$814$396$250,614
17 ($1,210)$812$397$250,217
18 ($1,210)$811$399$249,818
19 ($1,210)$810$400$249,418
20 ($1,210)$809$401$249,017
21 ($1,210)$807$403$248,614
22 ($1,210)$806$404$248,210
23 ($1,210)$805$405$247,805
24 ($1,210)$803$406$247,399
Year 3 - 25 ($1,210)$802$408$246,991
26 ($1,210)$801$409$246,582
27 ($1,210)$799$410$246,171
28 ($1,210)$798$412$245,760
29 ($1,210)$797$413$245,347
30 ($1,210)$795$414$244,932
31 ($1,210)$794$416$244,516
32 ($1,210)$793$417$244,099
33 ($1,210)$791$418$243,681
34 ($1,210)$790$420$243,261
35 ($1,210)$789$421$242,840
36 ($1,210)$787$423$242,417
Year 4 - 37 ($1,210)$786$424$241,993
38 ($1,210)$784$425$241,568
39 ($1,210)$783$427$241,141
40 ($1,210)$782$428$240,713
41 ($1,210)$780$429$240,284
42 ($1,210)$779$431$239,853
43 ($1,210)$778$432$239,420
44 ($1,210)$776$434$238,987
45 ($1,210)$775$435$238,552
46 ($1,210)$773$436$238,115
47 ($1,210)$772$438$237,677
48 ($1,210)$770$439$237,238
Year 5 - 49 ($1,210)$769$441$236,797
50 ($1,210)$768$442$236,355
51 ($1,210)$766$444$235,912
52 ($1,210)$765$445$235,467
53 ($1,210)$763$446$235,020
54 ($1,210)$762$448$234,572
55 ($1,210)$760$449$234,123
56 ($1,210)$759$451$233,672
57 ($1,210)$757$452$233,220
58 ($1,210)$756$454$232,766
59 ($1,210)$755$455$232,311
60 ($1,210)$753$457$231,854
Year 6 - 61 ($1,210)$752$458$231,396
62 ($1,210)$750$460$230,936
63 ($1,210)$749$461$230,475
64 ($1,210)$747$463$230,012
65 ($1,210)$746$464$229,548
66 ($1,210)$744$466$229,083
67 ($1,210)$743$467$228,615
68 ($1,210)$741$469$228,147
69 ($1,210)$740$470$227,677
70 ($1,210)$738$472$227,205
71 ($1,210)$737$473$226,732
72 ($1,210)$735$475$226,257
Year 7 - 73 ($1,210)$733$476$225,781
74 ($1,210)$732$478$225,303
75 ($1,210)$730$479$224,823
76 ($1,210)$729$481$224,342
77 ($1,210)$727$483$223,860
78 ($1,210)$726$484$223,376
79 ($1,210)$724$486$222,890
80 ($1,210)$723$487$222,403
81 ($1,210)$721$489$221,914
82 ($1,210)$719$490$221,424
83 ($1,210)$718$492$220,932
84 ($1,210)$716$494$220,438
Year 8 - 85 ($1,210)$715$495$219,943
86 ($1,210)$713$497$219,446
87 ($1,210)$711$498$218,948
88 ($1,210)$710$500$218,448
89 ($1,210)$708$502$217,946
90 ($1,210)$707$503$217,443
91 ($1,210)$705$505$216,938
92 ($1,210)$703$507$216,431
93 ($1,210)$702$508$215,923
94 ($1,210)$700$510$215,413
95 ($1,210)$698$511$214,902
96 ($1,210)$697$513$214,389
Year 9 - 97 ($1,210)$695$515$213,874
98 ($1,210)$693$516$213,357
99 ($1,210)$692$518$212,839
100 ($1,210)$690$520$212,319
101 ($1,210)$688$522$211,798
102 ($1,210)$687$523$211,275
103 ($1,210)$685$525$210,750
104 ($1,210)$683$527$210,223
105 ($1,210)$681$528$209,695
106 ($1,210)$680$530$209,165
107 ($1,210)$678$532$208,633
108 ($1,210)$676$533$208,100
Year 10 - 109 ($1,210)$675$535$207,565
110 ($1,210)$673$537$207,028
111 ($1,210)$671$539$206,489
112 ($1,210)$669$540$205,949
113 ($1,210)$668$542$205,406
114 ($1,210)$666$544$204,862
115 ($1,210)$664$546$204,317
116 ($1,210)$662$547$203,769
117 ($1,210)$661$549$203,220
118 ($1,210)$659$551$202,669
119 ($1,210)$657$553$202,116
120 ($1,210)$655$555$201,562
Year 11 - 121 ($1,210)$653$556$201,005
122 ($1,210)$652$558$200,447
123 ($1,210)$650$560$199,887
124 ($1,210)$648$562$199,325
125 ($1,210)$646$564$198,762
126 ($1,210)$644$565$198,196
127 ($1,210)$642$567$197,629
128 ($1,210)$641$569$197,060
129 ($1,210)$639$571$196,489
130 ($1,210)$637$573$195,916
131 ($1,210)$635$575$195,341
132 ($1,210)$633$577$194,765
Year 12 - 133 ($1,210)$631$578$194,186
134 ($1,210)$629$580$193,606
135 ($1,210)$628$582$193,024
136 ($1,210)$626$584$192,440
137 ($1,210)$624$586$191,854
138 ($1,210)$622$588$191,266
139 ($1,210)$620$590$190,676
140 ($1,210)$618$592$190,085
141 ($1,210)$616$594$189,491
142 ($1,210)$614$596$188,896
143 ($1,210)$612$597$188,298
144 ($1,210)$610$599$187,699
Year 13 - 145 ($1,210)$608$601$187,098
146 ($1,210)$607$603$186,494
147 ($1,210)$605$605$185,889
148 ($1,210)$603$607$185,282
149 ($1,210)$601$609$184,673
150 ($1,210)$599$611$184,062
151 ($1,210)$597$613$183,449
152 ($1,210)$595$615$182,833
153 ($1,210)$593$617$182,216
154 ($1,210)$591$619$181,597
155 ($1,210)$589$621$180,976
156 ($1,210)$587$623$180,353
Year 14 - 157 ($1,210)$585$625$179,728
158 ($1,210)$583$627$179,101
159 ($1,210)$581$629$178,472
160 ($1,210)$579$631$177,840
161 ($1,210)$576$633$177,207
162 ($1,210)$574$635$176,572
163 ($1,210)$572$637$175,934
164 ($1,210)$570$639$175,295
165 ($1,210)$568$642$174,653
166 ($1,210)$566$644$174,010
167 ($1,210)$564$646$173,364
168 ($1,210)$562$648$172,716
Year 15 - 169 ($1,210)$560$650$172,066
170 ($1,210)$558$652$171,414
171 ($1,210)$556$654$170,760
172 ($1,210)$554$656$170,104
173 ($1,210)$551$658$169,446
174 ($1,210)$549$660$168,785
175 ($1,210)$547$663$168,123
176 ($1,210)$545$665$167,458
177 ($1,210)$543$667$166,791
178 ($1,210)$541$669$166,122
179 ($1,210)$539$671$165,451
180 ($1,210)$536$673$164,777
Year 16 - 181 ($1,210)$534$676$164,101
182 ($1,210)$532$678$163,424
183 ($1,210)$530$680$162,744
184 ($1,210)$528$682$162,061
185 ($1,210)$525$684$161,377
186 ($1,210)$523$687$160,690
187 ($1,210)$521$689$160,002
188 ($1,210)$519$691$159,310
189 ($1,210)$516$693$158,617
190 ($1,210)$514$696$157,921
191 ($1,210)$512$698$157,224
192 ($1,210)$510$700$156,524
Year 17 - 193 ($1,210)$507$702$155,821
194 ($1,210)$505$705$155,117
195 ($1,210)$503$707$154,410
196 ($1,210)$501$709$153,700
197 ($1,210)$498$712$152,989
198 ($1,210)$496$714$152,275
199 ($1,210)$494$716$151,559
200 ($1,210)$491$718$150,840
201 ($1,210)$489$721$150,120
202 ($1,210)$487$723$149,396
203 ($1,210)$484$725$148,671
204 ($1,210)$482$728$147,943
Year 18 - 205 ($1,210)$480$730$147,213
206 ($1,210)$477$733$146,480
207 ($1,210)$475$735$145,745
208 ($1,210)$472$737$145,008
209 ($1,210)$470$740$144,268
210 ($1,210)$468$742$143,526
211 ($1,210)$465$745$142,782
212 ($1,210)$463$747$142,035
213 ($1,210)$460$749$141,286
214 ($1,210)$458$752$140,534
215 ($1,210)$456$754$139,780
216 ($1,210)$453$757$139,023
Year 19 - 217 ($1,210)$451$759$138,264
218 ($1,210)$448$762$137,502
219 ($1,210)$446$764$136,738
220 ($1,210)$443$767$135,972
221 ($1,210)$441$769$135,203
222 ($1,210)$438$771$134,431
223 ($1,210)$436$774$133,657
224 ($1,210)$433$777$132,881
225 ($1,210)$431$779$132,102
226 ($1,210)$428$782$131,320
227 ($1,210)$426$784$130,536
228 ($1,210)$423$787$129,749
Year 20 - 229 ($1,210)$421$789$128,960
230 ($1,210)$418$792$128,169
231 ($1,210)$415$794$127,374
232 ($1,210)$413$797$126,577
233 ($1,210)$410$799$125,778
234 ($1,210)$408$802$124,976
235 ($1,210)$405$805$124,171
236 ($1,210)$403$807$123,364
237 ($1,210)$400$810$122,554
238 ($1,210)$397$812$121,742
239 ($1,210)$395$815$120,926
240 ($1,210)$392$818$120,109
Year 21 - 241 ($1,210)$389$820$119,288
242 ($1,210)$387$823$118,465
243 ($1,210)$384$826$117,639
244 ($1,210)$381$828$116,811
245 ($1,210)$379$831$115,980
246 ($1,210)$376$834$115,146
247 ($1,210)$373$837$114,310
248 ($1,210)$371$839$113,470
249 ($1,210)$368$842$112,628
250 ($1,210)$365$845$111,784
251 ($1,210)$362$847$110,936
252 ($1,210)$360$850$110,086
Year 22 - 253 ($1,210)$357$853$109,233
254 ($1,210)$354$856$108,378
255 ($1,210)$351$858$107,519
256 ($1,210)$349$861$106,658
257 ($1,210)$346$864$105,794
258 ($1,210)$343$867$104,927
259 ($1,210)$340$870$104,057
260 ($1,210)$337$872$103,185
261 ($1,210)$334$875$102,310
262 ($1,210)$332$878$101,432
263 ($1,210)$329$881$100,551
264 ($1,210)$326$884$99,667
Year 23 - 265 ($1,210)$323$887$98,780
266 ($1,210)$320$890$97,891
267 ($1,210)$317$892$96,998
268 ($1,210)$314$895$96,103
269 ($1,210)$312$898$95,205
270 ($1,210)$309$901$94,303
271 ($1,210)$306$904$93,399
272 ($1,210)$303$907$92,492
273 ($1,210)$300$910$91,582
274 ($1,210)$297$913$90,670
275 ($1,210)$294$916$89,754
276 ($1,210)$291$919$88,835
Year 24 - 277 ($1,210)$288$922$87,913
278 ($1,210)$285$925$86,988
279 ($1,210)$282$928$86,060
280 ($1,210)$279$931$85,130
281 ($1,210)$276$934$84,196
282 ($1,210)$273$937$83,259
283 ($1,210)$270$940$82,319
284 ($1,210)$267$943$81,376
285 ($1,210)$264$946$80,430
286 ($1,210)$261$949$79,481
287 ($1,210)$258$952$78,529
288 ($1,210)$255$955$77,574
Year 25 - 289 ($1,210)$251$958$76,616
290 ($1,210)$248$961$75,654
291 ($1,210)$245$965$74,690
292 ($1,210)$242$968$73,722
293 ($1,210)$239$971$72,751
294 ($1,210)$236$974$71,777
295 ($1,210)$233$977$70,800
296 ($1,210)$230$980$69,820
297 ($1,210)$226$983$68,836
298 ($1,210)$223$987$67,850
299 ($1,210)$220$990$66,860
300 ($1,210)$217$993$65,867
Year 26 - 301 ($1,210)$214$996$64,871
302 ($1,210)$210$999$63,871
303 ($1,210)$207$1,003$62,868
304 ($1,210)$204$1,006$61,863
305 ($1,210)$201$1,009$60,853
306 ($1,210)$197$1,013$59,841
307 ($1,210)$194$1,016$58,825
308 ($1,210)$191$1,019$57,806
309 ($1,210)$187$1,022$56,784
310 ($1,210)$184$1,026$55,758
311 ($1,210)$181$1,029$54,729
312 ($1,210)$177$1,032$53,696
Year 27 - 313 ($1,210)$174$1,036$52,661
314 ($1,210)$171$1,039$51,622
315 ($1,210)$167$1,042$50,579
316 ($1,210)$164$1,046$49,533
317 ($1,210)$161$1,049$48,484
318 ($1,210)$157$1,053$47,432
319 ($1,210)$154$1,056$46,376
320 ($1,210)$150$1,059$45,316
321 ($1,210)$147$1,063$44,253
322 ($1,210)$143$1,066$43,187
323 ($1,210)$140$1,070$42,117
324 ($1,210)$137$1,073$41,044
Year 28 - 325 ($1,210)$133$1,077$39,967
326 ($1,210)$130$1,080$38,887
327 ($1,210)$126$1,084$37,803
328 ($1,210)$123$1,087$36,716
329 ($1,210)$119$1,091$35,625
330 ($1,210)$115$1,094$34,531
331 ($1,210)$112$1,098$33,433
332 ($1,210)$108$1,101$32,332
333 ($1,210)$105$1,105$31,227
334 ($1,210)$101$1,109$30,118
335 ($1,210)$98$1,112$29,006
336 ($1,210)$94$1,116$27,890
Year 29 - 337 ($1,210)$90$1,119$26,771
338 ($1,210)$87$1,123$25,648
339 ($1,210)$83$1,127$24,521
340 ($1,210)$79$1,130$23,391
341 ($1,210)$76$1,134$22,257
342 ($1,210)$72$1,138$21,120
343 ($1,210)$68$1,141$19,978
344 ($1,210)$65$1,145$18,833
345 ($1,210)$61$1,149$17,685
346 ($1,210)$57$1,152$16,532
347 ($1,210)$54$1,156$15,376
348 ($1,210)$50$1,160$14,216
Year 30 - 349 ($1,210)$46$1,164$13,052
350 ($1,210)$42$1,167$11,885
351 ($1,210)$39$1,171$10,714
352 ($1,210)$35$1,175$9,539
353 ($1,210)$31$1,179$8,360
354 ($1,210)$27$1,183$7,177
355 ($1,210)$23$1,187$5,990
356 ($1,210)$19$1,190$4,800
357 ($1,210)$16$1,194$3,606
358 ($1,210)$12$1,198$2,408
359 ($1,210)$8$1,202$1,206
360 ($1,210)$4$1,206$0
TOTALS$178,718$256,800$435,518

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.