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

Mortgage Parameters


Less than 20% ($64,200) 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
$1,230 360 $186,161 $442,961

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $321,000
Down Payment $64,200$256,800
Year 1 - 1 ($1,230)$862$368$256,432
2 ($1,230)$861$369$256,063
3 ($1,230)$860$371$255,692
4 ($1,230)$859$372$255,320
5 ($1,230)$857$373$254,947
6 ($1,230)$856$374$254,573
7 ($1,230)$855$376$254,198
8 ($1,230)$854$377$253,821
9 ($1,230)$852$378$253,443
10 ($1,230)$851$379$253,064
11 ($1,230)$850$381$252,683
12 ($1,230)$849$382$252,301
Year 2 - 13 ($1,230)$847$383$251,918
14 ($1,230)$846$384$251,534
15 ($1,230)$845$386$251,148
16 ($1,230)$843$387$250,761
17 ($1,230)$842$388$250,373
18 ($1,230)$841$390$249,983
19 ($1,230)$840$391$249,592
20 ($1,230)$838$392$249,200
21 ($1,230)$837$394$248,806
22 ($1,230)$836$395$248,411
23 ($1,230)$834$396$248,015
24 ($1,230)$833$398$247,618
Year 3 - 25 ($1,230)$832$399$247,219
26 ($1,230)$830$400$246,819
27 ($1,230)$829$402$246,417
28 ($1,230)$828$403$246,014
29 ($1,230)$826$404$245,610
30 ($1,230)$825$406$245,204
31 ($1,230)$823$407$244,797
32 ($1,230)$822$408$244,389
33 ($1,230)$821$410$243,979
34 ($1,230)$819$411$243,568
35 ($1,230)$818$412$243,156
36 ($1,230)$817$414$242,742
Year 4 - 37 ($1,230)$815$415$242,327
38 ($1,230)$814$417$241,910
39 ($1,230)$812$418$241,492
40 ($1,230)$811$419$241,073
41 ($1,230)$810$421$240,652
42 ($1,230)$808$422$240,229
43 ($1,230)$807$424$239,806
44 ($1,230)$805$425$239,381
45 ($1,230)$804$427$238,954
46 ($1,230)$802$428$238,526
47 ($1,230)$801$429$238,097
48 ($1,230)$800$431$237,666
Year 5 - 49 ($1,230)$798$432$237,234
50 ($1,230)$797$434$236,800
51 ($1,230)$795$435$236,365
52 ($1,230)$794$437$235,928
53 ($1,230)$792$438$235,490
54 ($1,230)$791$440$235,050
55 ($1,230)$789$441$234,609
56 ($1,230)$788$443$234,167
57 ($1,230)$786$444$233,723
58 ($1,230)$785$446$233,277
59 ($1,230)$783$447$232,830
60 ($1,230)$782$449$232,382
Year 6 - 61 ($1,230)$780$450$231,932
62 ($1,230)$779$452$231,480
63 ($1,230)$777$453$231,027
64 ($1,230)$776$455$230,572
65 ($1,230)$774$456$230,116
66 ($1,230)$773$458$229,659
67 ($1,230)$771$459$229,199
68 ($1,230)$770$461$228,739
69 ($1,230)$768$462$228,276
70 ($1,230)$767$464$227,813
71 ($1,230)$765$465$227,347
72 ($1,230)$764$467$226,880
Year 7 - 73 ($1,230)$762$469$226,412
74 ($1,230)$760$470$225,942
75 ($1,230)$759$472$225,470
76 ($1,230)$757$473$224,997
77 ($1,230)$756$475$224,522
78 ($1,230)$754$476$224,046
79 ($1,230)$752$478$223,568
80 ($1,230)$751$480$223,088
81 ($1,230)$749$481$222,607
82 ($1,230)$748$483$222,124
83 ($1,230)$746$484$221,639
84 ($1,230)$744$486$221,153
Year 8 - 85 ($1,230)$743$488$220,665
86 ($1,230)$741$489$220,176
87 ($1,230)$739$491$219,685
88 ($1,230)$738$493$219,192
89 ($1,230)$736$494$218,698
90 ($1,230)$734$496$218,202
91 ($1,230)$733$498$217,704
92 ($1,230)$731$499$217,205
93 ($1,230)$729$501$216,704
94 ($1,230)$728$503$216,201
95 ($1,230)$726$504$215,697
96 ($1,230)$724$506$215,191
Year 9 - 97 ($1,230)$723$508$214,683
98 ($1,230)$721$509$214,174
99 ($1,230)$719$511$213,663
100 ($1,230)$718$513$213,150
101 ($1,230)$716$515$212,635
102 ($1,230)$714$516$212,119
103 ($1,230)$712$518$211,601
104 ($1,230)$711$520$211,081
105 ($1,230)$709$522$210,559
106 ($1,230)$707$523$210,036
107 ($1,230)$705$525$209,511
108 ($1,230)$704$527$208,984
Year 10 - 109 ($1,230)$702$529$208,455
110 ($1,230)$700$530$207,925
111 ($1,230)$698$532$207,393
112 ($1,230)$696$534$206,859
113 ($1,230)$695$536$206,323
114 ($1,230)$693$538$205,786
115 ($1,230)$691$539$205,246
116 ($1,230)$689$541$204,705
117 ($1,230)$687$543$204,162
118 ($1,230)$686$545$203,617
119 ($1,230)$684$547$203,071
120 ($1,230)$682$548$202,522
Year 11 - 121 ($1,230)$680$550$201,972
122 ($1,230)$678$552$201,420
123 ($1,230)$676$554$200,866
124 ($1,230)$675$556$200,310
125 ($1,230)$673$558$199,752
126 ($1,230)$671$560$199,192
127 ($1,230)$669$561$198,631
128 ($1,230)$667$563$198,068
129 ($1,230)$665$565$197,502
130 ($1,230)$663$567$196,935
131 ($1,230)$661$569$196,366
132 ($1,230)$659$571$195,795
Year 12 - 133 ($1,230)$658$573$195,222
134 ($1,230)$656$575$194,647
135 ($1,230)$654$577$194,071
136 ($1,230)$652$579$193,492
137 ($1,230)$650$581$192,911
138 ($1,230)$648$583$192,329
139 ($1,230)$646$585$191,744
140 ($1,230)$644$587$191,158
141 ($1,230)$642$588$190,569
142 ($1,230)$640$590$189,979
143 ($1,230)$638$592$189,386
144 ($1,230)$636$594$188,792
Year 13 - 145 ($1,230)$634$596$188,195
146 ($1,230)$632$598$187,597
147 ($1,230)$630$600$186,997
148 ($1,230)$628$602$186,394
149 ($1,230)$626$604$185,790
150 ($1,230)$624$607$185,183
151 ($1,230)$622$609$184,575
152 ($1,230)$620$611$183,964
153 ($1,230)$618$613$183,351
154 ($1,230)$616$615$182,737
155 ($1,230)$614$617$182,120
156 ($1,230)$612$619$181,501
Year 14 - 157 ($1,230)$610$621$180,880
158 ($1,230)$607$623$180,257
159 ($1,230)$605$625$179,632
160 ($1,230)$603$627$179,005
161 ($1,230)$601$629$178,376
162 ($1,230)$599$631$177,744
163 ($1,230)$597$634$177,111
164 ($1,230)$595$636$176,475
165 ($1,230)$593$638$175,837
166 ($1,230)$591$640$175,197
167 ($1,230)$588$642$174,555
168 ($1,230)$586$644$173,911
Year 15 - 169 ($1,230)$584$646$173,265
170 ($1,230)$582$649$172,616
171 ($1,230)$580$651$171,965
172 ($1,230)$578$653$171,312
173 ($1,230)$575$655$170,657
174 ($1,230)$573$657$170,000
175 ($1,230)$571$660$169,340
176 ($1,230)$569$662$168,679
177 ($1,230)$566$664$168,015
178 ($1,230)$564$666$167,348
179 ($1,230)$562$668$166,680
180 ($1,230)$560$671$166,009
Year 16 - 181 ($1,230)$558$673$165,336
182 ($1,230)$555$675$164,661
183 ($1,230)$553$677$163,984
184 ($1,230)$551$680$163,304
185 ($1,230)$548$682$162,622
186 ($1,230)$546$684$161,938
187 ($1,230)$544$687$161,251
188 ($1,230)$542$689$160,562
189 ($1,230)$539$691$159,871
190 ($1,230)$537$694$159,177
191 ($1,230)$535$696$158,481
192 ($1,230)$532$698$157,783
Year 17 - 193 ($1,230)$530$701$157,083
194 ($1,230)$528$703$156,380
195 ($1,230)$525$705$155,675
196 ($1,230)$523$708$154,967
197 ($1,230)$520$710$154,257
198 ($1,230)$518$712$153,544
199 ($1,230)$516$715$152,830
200 ($1,230)$513$717$152,112
201 ($1,230)$511$720$151,393
202 ($1,230)$508$722$150,671
203 ($1,230)$506$724$149,946
204 ($1,230)$504$727$149,220
Year 18 - 205 ($1,230)$501$729$148,490
206 ($1,230)$499$732$147,758
207 ($1,230)$496$734$147,024
208 ($1,230)$494$737$146,288
209 ($1,230)$491$739$145,548
210 ($1,230)$489$742$144,807
211 ($1,230)$486$744$144,063
212 ($1,230)$484$747$143,316
213 ($1,230)$481$749$142,567
214 ($1,230)$479$752$141,815
215 ($1,230)$476$754$141,061
216 ($1,230)$474$757$140,304
Year 19 - 217 ($1,230)$471$759$139,545
218 ($1,230)$469$762$138,783
219 ($1,230)$466$764$138,019
220 ($1,230)$464$767$137,252
221 ($1,230)$461$770$136,482
222 ($1,230)$458$772$135,710
223 ($1,230)$456$775$134,936
224 ($1,230)$453$777$134,158
225 ($1,230)$451$780$133,378
226 ($1,230)$448$783$132,596
227 ($1,230)$445$785$131,811
228 ($1,230)$443$788$131,023
Year 20 - 229 ($1,230)$440$790$130,232
230 ($1,230)$437$793$129,439
231 ($1,230)$435$796$128,644
232 ($1,230)$432$798$127,845
233 ($1,230)$429$801$127,044
234 ($1,230)$427$804$126,240
235 ($1,230)$424$806$125,434
236 ($1,230)$421$809$124,625
237 ($1,230)$419$812$123,813
238 ($1,230)$416$815$122,998
239 ($1,230)$413$817$122,181
240 ($1,230)$410$820$121,361
Year 21 - 241 ($1,230)$408$823$120,538
242 ($1,230)$405$826$119,712
243 ($1,230)$402$828$118,884
244 ($1,230)$399$831$118,052
245 ($1,230)$396$834$117,218
246 ($1,230)$394$837$116,382
247 ($1,230)$391$840$115,542
248 ($1,230)$388$842$114,700
249 ($1,230)$385$845$113,854
250 ($1,230)$382$848$113,006
251 ($1,230)$380$851$112,155
252 ($1,230)$377$854$111,302
Year 22 - 253 ($1,230)$374$857$110,445
254 ($1,230)$371$860$109,585
255 ($1,230)$368$862$108,723
256 ($1,230)$365$865$107,858
257 ($1,230)$362$868$106,989
258 ($1,230)$359$871$106,118
259 ($1,230)$356$874$105,244
260 ($1,230)$353$877$104,367
261 ($1,230)$350$880$103,487
262 ($1,230)$348$883$102,604
263 ($1,230)$345$886$101,719
264 ($1,230)$342$889$100,830
Year 23 - 265 ($1,230)$339$892$99,938
266 ($1,230)$336$895$99,043
267 ($1,230)$333$898$98,145
268 ($1,230)$330$901$97,244
269 ($1,230)$327$904$96,340
270 ($1,230)$324$907$95,434
271 ($1,230)$320$910$94,524
272 ($1,230)$317$913$93,611
273 ($1,230)$314$916$92,695
274 ($1,230)$311$919$91,775
275 ($1,230)$308$922$90,853
276 ($1,230)$305$925$89,928
Year 24 - 277 ($1,230)$302$928$88,999
278 ($1,230)$299$932$88,068
279 ($1,230)$296$935$87,133
280 ($1,230)$293$938$86,195
281 ($1,230)$289$941$85,254
282 ($1,230)$286$944$84,310
283 ($1,230)$283$947$83,363
284 ($1,230)$280$950$82,412
285 ($1,230)$277$954$81,459
286 ($1,230)$274$957$80,502
287 ($1,230)$270$960$79,542
288 ($1,230)$267$963$78,578
Year 25 - 289 ($1,230)$264$967$77,612
290 ($1,230)$261$970$76,642
291 ($1,230)$257$973$75,669
292 ($1,230)$254$976$74,693
293 ($1,230)$251$980$73,713
294 ($1,230)$248$983$72,730
295 ($1,230)$244$986$71,744
296 ($1,230)$241$990$70,754
297 ($1,230)$238$993$69,762
298 ($1,230)$234$996$68,765
299 ($1,230)$231$1,000$67,766
300 ($1,230)$228$1,003$66,763
Year 26 - 301 ($1,230)$224$1,006$65,757
302 ($1,230)$221$1,010$64,747
303 ($1,230)$217$1,013$63,734
304 ($1,230)$214$1,016$62,718
305 ($1,230)$211$1,020$61,698
306 ($1,230)$207$1,023$60,675
307 ($1,230)$204$1,027$59,648
308 ($1,230)$200$1,030$58,618
309 ($1,230)$197$1,034$57,584
310 ($1,230)$193$1,037$56,547
311 ($1,230)$190$1,041$55,507
312 ($1,230)$186$1,044$54,463
Year 27 - 313 ($1,230)$183$1,048$53,415
314 ($1,230)$179$1,051$52,364
315 ($1,230)$176$1,055$51,310
316 ($1,230)$172$1,058$50,251
317 ($1,230)$169$1,062$49,190
318 ($1,230)$165$1,065$48,124
319 ($1,230)$162$1,069$47,056
320 ($1,230)$158$1,072$45,983
321 ($1,230)$154$1,076$44,907
322 ($1,230)$151$1,080$43,828
323 ($1,230)$147$1,083$42,744
324 ($1,230)$144$1,087$41,657
Year 28 - 325 ($1,230)$140$1,091$40,567
326 ($1,230)$136$1,094$39,473
327 ($1,230)$133$1,098$38,375
328 ($1,230)$129$1,102$37,273
329 ($1,230)$125$1,105$36,168
330 ($1,230)$121$1,109$35,059
331 ($1,230)$118$1,113$33,946
332 ($1,230)$114$1,116$32,830
333 ($1,230)$110$1,120$31,710
334 ($1,230)$106$1,124$30,586
335 ($1,230)$103$1,128$29,458
336 ($1,230)$99$1,132$28,326
Year 29 - 337 ($1,230)$95$1,135$27,191
338 ($1,230)$91$1,139$26,052
339 ($1,230)$87$1,143$24,909
340 ($1,230)$84$1,147$23,762
341 ($1,230)$80$1,151$22,612
342 ($1,230)$76$1,155$21,457
343 ($1,230)$72$1,158$20,299
344 ($1,230)$68$1,162$19,136
345 ($1,230)$64$1,166$17,970
346 ($1,230)$60$1,170$16,800
347 ($1,230)$56$1,174$15,626
348 ($1,230)$52$1,178$14,448
Year 30 - 349 ($1,230)$49$1,182$13,266
350 ($1,230)$45$1,186$12,080
351 ($1,230)$41$1,190$10,890
352 ($1,230)$37$1,194$9,696
353 ($1,230)$33$1,198$8,499
354 ($1,230)$29$1,202$7,297
355 ($1,230)$25$1,206$6,091
356 ($1,230)$20$1,210$4,881
357 ($1,230)$16$1,214$3,667
358 ($1,230)$12$1,218$2,449
359 ($1,230)$8$1,222$1,226
360 ($1,230)$4$1,226$0
TOTALS$186,161$256,800$442,961

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.