« Back to all home prices

Mortgage Payment Schedule for a $323,000 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 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($64,600) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,229 360 $184,103 $442,503

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $323,000
Down Payment $64,600$258,400
Year 1 - 1 ($1,229)$855$374$258,026
2 ($1,229)$854$376$257,650
3 ($1,229)$852$377$257,273
4 ($1,229)$851$378$256,895
5 ($1,229)$850$379$256,516
6 ($1,229)$849$381$256,136
7 ($1,229)$847$382$255,754
8 ($1,229)$846$383$255,371
9 ($1,229)$845$384$254,986
10 ($1,229)$844$386$254,601
11 ($1,229)$842$387$254,214
12 ($1,229)$841$388$253,826
Year 2 - 13 ($1,229)$840$389$253,436
14 ($1,229)$838$391$253,046
15 ($1,229)$837$392$252,654
16 ($1,229)$836$393$252,260
17 ($1,229)$835$395$251,866
18 ($1,229)$833$396$251,470
19 ($1,229)$832$397$251,072
20 ($1,229)$831$399$250,674
21 ($1,229)$829$400$250,274
22 ($1,229)$828$401$249,873
23 ($1,229)$827$403$249,470
24 ($1,229)$825$404$249,067
Year 3 - 25 ($1,229)$824$405$248,661
26 ($1,229)$823$407$248,255
27 ($1,229)$821$408$247,847
28 ($1,229)$820$409$247,438
29 ($1,229)$819$411$247,027
30 ($1,229)$817$412$246,615
31 ($1,229)$816$413$246,202
32 ($1,229)$815$415$245,787
33 ($1,229)$813$416$245,371
34 ($1,229)$812$417$244,954
35 ($1,229)$810$419$244,535
36 ($1,229)$809$420$244,115
Year 4 - 37 ($1,229)$808$422$243,693
38 ($1,229)$806$423$243,270
39 ($1,229)$805$424$242,846
40 ($1,229)$803$426$242,420
41 ($1,229)$802$427$241,993
42 ($1,229)$801$429$241,565
43 ($1,229)$799$430$241,135
44 ($1,229)$798$431$240,703
45 ($1,229)$796$433$240,270
46 ($1,229)$795$434$239,836
47 ($1,229)$793$436$239,400
48 ($1,229)$792$437$238,963
Year 5 - 49 ($1,229)$791$439$238,524
50 ($1,229)$789$440$238,084
51 ($1,229)$788$442$237,643
52 ($1,229)$786$443$237,200
53 ($1,229)$785$444$236,755
54 ($1,229)$783$446$236,310
55 ($1,229)$782$447$235,862
56 ($1,229)$780$449$235,413
57 ($1,229)$779$450$234,963
58 ($1,229)$777$452$234,511
59 ($1,229)$776$453$234,058
60 ($1,229)$774$455$233,603
Year 6 - 61 ($1,229)$773$456$233,147
62 ($1,229)$771$458$232,689
63 ($1,229)$770$459$232,229
64 ($1,229)$768$461$231,769
65 ($1,229)$767$462$231,306
66 ($1,229)$765$464$230,842
67 ($1,229)$764$465$230,377
68 ($1,229)$762$467$229,910
69 ($1,229)$761$469$229,441
70 ($1,229)$759$470$228,971
71 ($1,229)$758$472$228,499
72 ($1,229)$756$473$228,026
Year 7 - 73 ($1,229)$754$475$227,551
74 ($1,229)$753$476$227,075
75 ($1,229)$751$478$226,597
76 ($1,229)$750$480$226,118
77 ($1,229)$748$481$225,636
78 ($1,229)$746$483$225,154
79 ($1,229)$745$484$224,669
80 ($1,229)$743$486$224,184
81 ($1,229)$742$488$223,696
82 ($1,229)$740$489$223,207
83 ($1,229)$738$491$222,716
84 ($1,229)$737$492$222,224
Year 8 - 85 ($1,229)$735$494$221,730
86 ($1,229)$734$496$221,234
87 ($1,229)$732$497$220,737
88 ($1,229)$730$499$220,238
89 ($1,229)$729$501$219,738
90 ($1,229)$727$502$219,235
91 ($1,229)$725$504$218,731
92 ($1,229)$724$506$218,226
93 ($1,229)$722$507$217,719
94 ($1,229)$720$509$217,210
95 ($1,229)$719$511$216,699
96 ($1,229)$717$512$216,187
Year 9 - 97 ($1,229)$715$514$215,673
98 ($1,229)$714$516$215,157
99 ($1,229)$712$517$214,640
100 ($1,229)$710$519$214,121
101 ($1,229)$708$521$213,600
102 ($1,229)$707$523$213,078
103 ($1,229)$705$524$212,553
104 ($1,229)$703$526$212,027
105 ($1,229)$701$528$211,500
106 ($1,229)$700$529$210,970
107 ($1,229)$698$531$210,439
108 ($1,229)$696$533$209,906
Year 10 - 109 ($1,229)$694$535$209,371
110 ($1,229)$693$537$208,835
111 ($1,229)$691$538$208,296
112 ($1,229)$689$540$207,756
113 ($1,229)$687$542$207,215
114 ($1,229)$686$544$206,671
115 ($1,229)$684$545$206,125
116 ($1,229)$682$547$205,578
117 ($1,229)$680$549$205,029
118 ($1,229)$678$551$204,478
119 ($1,229)$676$553$203,926
120 ($1,229)$675$555$203,371
Year 11 - 121 ($1,229)$673$556$202,815
122 ($1,229)$671$558$202,257
123 ($1,229)$669$560$201,696
124 ($1,229)$667$562$201,135
125 ($1,229)$665$564$200,571
126 ($1,229)$664$566$200,005
127 ($1,229)$662$567$199,438
128 ($1,229)$660$569$198,868
129 ($1,229)$658$571$198,297
130 ($1,229)$656$573$197,724
131 ($1,229)$654$575$197,149
132 ($1,229)$652$577$196,572
Year 12 - 133 ($1,229)$650$579$195,993
134 ($1,229)$648$581$195,412
135 ($1,229)$646$583$194,830
136 ($1,229)$645$585$194,245
137 ($1,229)$643$587$193,658
138 ($1,229)$641$588$193,070
139 ($1,229)$639$590$192,480
140 ($1,229)$637$592$191,887
141 ($1,229)$635$594$191,293
142 ($1,229)$633$596$190,697
143 ($1,229)$631$598$190,098
144 ($1,229)$629$600$189,498
Year 13 - 145 ($1,229)$627$602$188,896
146 ($1,229)$625$604$188,291
147 ($1,229)$623$606$187,685
148 ($1,229)$621$608$187,077
149 ($1,229)$619$610$186,467
150 ($1,229)$617$612$185,854
151 ($1,229)$615$614$185,240
152 ($1,229)$613$616$184,624
153 ($1,229)$611$618$184,005
154 ($1,229)$609$620$183,385
155 ($1,229)$607$622$182,762
156 ($1,229)$605$625$182,138
Year 14 - 157 ($1,229)$603$627$181,511
158 ($1,229)$601$629$180,883
159 ($1,229)$598$631$180,252
160 ($1,229)$596$633$179,619
161 ($1,229)$594$635$178,984
162 ($1,229)$592$637$178,347
163 ($1,229)$590$639$177,708
164 ($1,229)$588$641$177,067
165 ($1,229)$586$643$176,423
166 ($1,229)$584$646$175,778
167 ($1,229)$582$648$175,130
168 ($1,229)$579$650$174,480
Year 15 - 169 ($1,229)$577$652$173,828
170 ($1,229)$575$654$173,174
171 ($1,229)$573$656$172,518
172 ($1,229)$571$658$171,860
173 ($1,229)$569$661$171,199
174 ($1,229)$566$663$170,536
175 ($1,229)$564$665$169,871
176 ($1,229)$562$667$169,204
177 ($1,229)$560$669$168,535
178 ($1,229)$558$672$167,863
179 ($1,229)$555$674$167,189
180 ($1,229)$553$676$166,513
Year 16 - 181 ($1,229)$551$678$165,835
182 ($1,229)$549$681$165,154
183 ($1,229)$546$683$164,472
184 ($1,229)$544$685$163,787
185 ($1,229)$542$687$163,099
186 ($1,229)$540$690$162,410
187 ($1,229)$537$692$161,718
188 ($1,229)$535$694$161,024
189 ($1,229)$533$696$160,327
190 ($1,229)$530$699$159,628
191 ($1,229)$528$701$158,927
192 ($1,229)$526$703$158,224
Year 17 - 193 ($1,229)$523$706$157,518
194 ($1,229)$521$708$156,810
195 ($1,229)$519$710$156,100
196 ($1,229)$516$713$155,387
197 ($1,229)$514$715$154,672
198 ($1,229)$512$717$153,954
199 ($1,229)$509$720$153,235
200 ($1,229)$507$722$152,512
201 ($1,229)$505$725$151,788
202 ($1,229)$502$727$151,061
203 ($1,229)$500$729$150,331
204 ($1,229)$497$732$149,599
Year 18 - 205 ($1,229)$495$734$148,865
206 ($1,229)$492$737$148,129
207 ($1,229)$490$739$147,389
208 ($1,229)$488$742$146,648
209 ($1,229)$485$744$145,904
210 ($1,229)$483$746$145,157
211 ($1,229)$480$749$144,408
212 ($1,229)$478$751$143,657
213 ($1,229)$475$754$142,903
214 ($1,229)$473$756$142,147
215 ($1,229)$470$759$141,388
216 ($1,229)$468$761$140,626
Year 19 - 217 ($1,229)$465$764$139,862
218 ($1,229)$463$766$139,096
219 ($1,229)$460$769$138,327
220 ($1,229)$458$772$137,555
221 ($1,229)$455$774$136,781
222 ($1,229)$453$777$136,005
223 ($1,229)$450$779$135,225
224 ($1,229)$447$782$134,444
225 ($1,229)$445$784$133,659
226 ($1,229)$442$787$132,872
227 ($1,229)$440$790$132,083
228 ($1,229)$437$792$131,290
Year 20 - 229 ($1,229)$434$795$130,496
230 ($1,229)$432$797$129,698
231 ($1,229)$429$800$128,898
232 ($1,229)$426$803$128,095
233 ($1,229)$424$805$127,290
234 ($1,229)$421$808$126,482
235 ($1,229)$418$811$125,671
236 ($1,229)$416$813$124,858
237 ($1,229)$413$816$124,042
238 ($1,229)$410$819$123,223
239 ($1,229)$408$822$122,401
240 ($1,229)$405$824$121,577
Year 21 - 241 ($1,229)$402$827$120,750
242 ($1,229)$399$830$119,920
243 ($1,229)$397$832$119,088
244 ($1,229)$394$835$118,253
245 ($1,229)$391$838$117,415
246 ($1,229)$388$841$116,574
247 ($1,229)$386$844$115,731
248 ($1,229)$383$846$114,884
249 ($1,229)$380$849$114,035
250 ($1,229)$377$852$113,183
251 ($1,229)$374$855$112,329
252 ($1,229)$372$858$111,471
Year 22 - 253 ($1,229)$369$860$110,611
254 ($1,229)$366$863$109,747
255 ($1,229)$363$866$108,881
256 ($1,229)$360$869$108,012
257 ($1,229)$357$872$107,140
258 ($1,229)$354$875$106,266
259 ($1,229)$352$878$105,388
260 ($1,229)$349$881$104,508
261 ($1,229)$346$883$103,624
262 ($1,229)$343$886$102,738
263 ($1,229)$340$889$101,849
264 ($1,229)$337$892$100,956
Year 23 - 265 ($1,229)$334$895$100,061
266 ($1,229)$331$898$99,163
267 ($1,229)$328$901$98,262
268 ($1,229)$325$904$97,358
269 ($1,229)$322$907$96,451
270 ($1,229)$319$910$95,541
271 ($1,229)$316$913$94,628
272 ($1,229)$313$916$93,711
273 ($1,229)$310$919$92,792
274 ($1,229)$307$922$91,870
275 ($1,229)$304$925$90,945
276 ($1,229)$301$928$90,017
Year 24 - 277 ($1,229)$298$931$89,085
278 ($1,229)$295$934$88,151
279 ($1,229)$292$938$87,213
280 ($1,229)$289$941$86,273
281 ($1,229)$285$944$85,329
282 ($1,229)$282$947$84,382
283 ($1,229)$279$950$83,432
284 ($1,229)$276$953$82,479
285 ($1,229)$273$956$81,522
286 ($1,229)$270$959$80,563
287 ($1,229)$267$963$79,600
288 ($1,229)$263$966$78,634
Year 25 - 289 ($1,229)$260$969$77,665
290 ($1,229)$257$972$76,693
291 ($1,229)$254$975$75,718
292 ($1,229)$250$979$74,739
293 ($1,229)$247$982$73,757
294 ($1,229)$244$985$72,772
295 ($1,229)$241$988$71,784
296 ($1,229)$237$992$70,792
297 ($1,229)$234$995$69,797
298 ($1,229)$231$998$68,799
299 ($1,229)$228$1,002$67,797
300 ($1,229)$224$1,005$66,792
Year 26 - 301 ($1,229)$221$1,008$65,784
302 ($1,229)$218$1,012$64,772
303 ($1,229)$214$1,015$63,758
304 ($1,229)$211$1,018$62,739
305 ($1,229)$208$1,022$61,718
306 ($1,229)$204$1,025$60,693
307 ($1,229)$201$1,028$59,664
308 ($1,229)$197$1,032$58,633
309 ($1,229)$194$1,035$57,597
310 ($1,229)$191$1,039$56,559
311 ($1,229)$187$1,042$55,517
312 ($1,229)$184$1,046$54,471
Year 27 - 313 ($1,229)$180$1,049$53,422
314 ($1,229)$177$1,052$52,370
315 ($1,229)$173$1,056$51,314
316 ($1,229)$170$1,059$50,254
317 ($1,229)$166$1,063$49,192
318 ($1,229)$163$1,066$48,125
319 ($1,229)$159$1,070$47,055
320 ($1,229)$156$1,074$45,982
321 ($1,229)$152$1,077$44,905
322 ($1,229)$149$1,081$43,824
323 ($1,229)$145$1,084$42,740
324 ($1,229)$141$1,088$41,652
Year 28 - 325 ($1,229)$138$1,091$40,561
326 ($1,229)$134$1,095$39,466
327 ($1,229)$131$1,099$38,367
328 ($1,229)$127$1,102$37,265
329 ($1,229)$123$1,106$36,159
330 ($1,229)$120$1,110$35,049
331 ($1,229)$116$1,113$33,936
332 ($1,229)$112$1,117$32,819
333 ($1,229)$109$1,121$31,699
334 ($1,229)$105$1,124$30,574
335 ($1,229)$101$1,128$29,446
336 ($1,229)$97$1,132$28,314
Year 29 - 337 ($1,229)$94$1,136$27,179
338 ($1,229)$90$1,139$26,040
339 ($1,229)$86$1,143$24,897
340 ($1,229)$82$1,147$23,750
341 ($1,229)$79$1,151$22,599
342 ($1,229)$75$1,154$21,445
343 ($1,229)$71$1,158$20,287
344 ($1,229)$67$1,162$19,125
345 ($1,229)$63$1,166$17,959
346 ($1,229)$59$1,170$16,789
347 ($1,229)$56$1,174$15,615
348 ($1,229)$52$1,178$14,438
Year 30 - 349 ($1,229)$48$1,181$13,256
350 ($1,229)$44$1,185$12,071
351 ($1,229)$40$1,189$10,882
352 ($1,229)$36$1,193$9,689
353 ($1,229)$32$1,197$8,491
354 ($1,229)$28$1,201$7,290
355 ($1,229)$24$1,205$6,085
356 ($1,229)$20$1,209$4,876
357 ($1,229)$16$1,213$3,663
358 ($1,229)$12$1,217$2,446
359 ($1,229)$8$1,221$1,225
360 ($1,229)$4$1,225$0
TOTALS$184,103$258,400$442,503

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.