« Back to all home prices

Mortgage Payment Schedule for a $324,000 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% ($64,800) 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
$1,295 360 $206,968 $466,168

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $324,000
Down Payment $64,800$259,200
Year 1 - 1 ($1,295)$946$349$258,851
2 ($1,295)$945$350$258,501
3 ($1,295)$944$351$258,150
4 ($1,295)$942$353$257,797
5 ($1,295)$941$354$257,443
6 ($1,295)$940$355$257,088
7 ($1,295)$938$357$256,731
8 ($1,295)$937$358$256,373
9 ($1,295)$936$359$256,014
10 ($1,295)$934$360$255,654
11 ($1,295)$933$362$255,292
12 ($1,295)$932$363$254,929
Year 2 - 13 ($1,295)$930$364$254,565
14 ($1,295)$929$366$254,199
15 ($1,295)$928$367$253,832
16 ($1,295)$926$368$253,463
17 ($1,295)$925$370$253,093
18 ($1,295)$924$371$252,722
19 ($1,295)$922$372$252,350
20 ($1,295)$921$374$251,976
21 ($1,295)$920$375$251,601
22 ($1,295)$918$377$251,224
23 ($1,295)$917$378$250,846
24 ($1,295)$916$379$250,467
Year 3 - 25 ($1,295)$914$381$250,086
26 ($1,295)$913$382$249,704
27 ($1,295)$911$383$249,321
28 ($1,295)$910$385$248,936
29 ($1,295)$909$386$248,550
30 ($1,295)$907$388$248,162
31 ($1,295)$906$389$247,773
32 ($1,295)$904$391$247,382
33 ($1,295)$903$392$246,990
34 ($1,295)$902$393$246,597
35 ($1,295)$900$395$246,202
36 ($1,295)$899$396$245,806
Year 4 - 37 ($1,295)$897$398$245,408
38 ($1,295)$896$399$245,009
39 ($1,295)$894$401$244,608
40 ($1,295)$893$402$244,206
41 ($1,295)$891$404$243,803
42 ($1,295)$890$405$243,397
43 ($1,295)$888$407$242,991
44 ($1,295)$887$408$242,583
45 ($1,295)$885$409$242,174
46 ($1,295)$884$411$241,763
47 ($1,295)$882$412$241,350
48 ($1,295)$881$414$240,936
Year 5 - 49 ($1,295)$879$415$240,521
50 ($1,295)$878$417$240,104
51 ($1,295)$876$419$239,685
52 ($1,295)$875$420$239,265
53 ($1,295)$873$422$238,843
54 ($1,295)$872$423$238,420
55 ($1,295)$870$425$237,996
56 ($1,295)$869$426$237,569
57 ($1,295)$867$428$237,142
58 ($1,295)$866$429$236,712
59 ($1,295)$864$431$236,281
60 ($1,295)$862$432$235,849
Year 6 - 61 ($1,295)$861$434$235,415
62 ($1,295)$859$436$234,979
63 ($1,295)$858$437$234,542
64 ($1,295)$856$439$234,103
65 ($1,295)$854$440$233,663
66 ($1,295)$853$442$233,221
67 ($1,295)$851$444$232,777
68 ($1,295)$850$445$232,332
69 ($1,295)$848$447$231,885
70 ($1,295)$846$449$231,436
71 ($1,295)$845$450$230,986
72 ($1,295)$843$452$230,534
Year 7 - 73 ($1,295)$841$453$230,081
74 ($1,295)$840$455$229,626
75 ($1,295)$838$457$229,169
76 ($1,295)$836$458$228,710
77 ($1,295)$835$460$228,250
78 ($1,295)$833$462$227,788
79 ($1,295)$831$463$227,325
80 ($1,295)$830$465$226,860
81 ($1,295)$828$467$226,393
82 ($1,295)$826$469$225,924
83 ($1,295)$825$470$225,454
84 ($1,295)$823$472$224,982
Year 8 - 85 ($1,295)$821$474$224,508
86 ($1,295)$819$475$224,033
87 ($1,295)$818$477$223,556
88 ($1,295)$816$479$223,077
89 ($1,295)$814$481$222,596
90 ($1,295)$812$482$222,114
91 ($1,295)$811$484$221,629
92 ($1,295)$809$486$221,143
93 ($1,295)$807$488$220,656
94 ($1,295)$805$490$220,166
95 ($1,295)$804$491$219,675
96 ($1,295)$802$493$219,182
Year 9 - 97 ($1,295)$800$495$218,687
98 ($1,295)$798$497$218,190
99 ($1,295)$796$499$217,692
100 ($1,295)$795$500$217,191
101 ($1,295)$793$502$216,689
102 ($1,295)$791$504$216,185
103 ($1,295)$789$506$215,679
104 ($1,295)$787$508$215,172
105 ($1,295)$785$510$214,662
106 ($1,295)$784$511$214,151
107 ($1,295)$782$513$213,637
108 ($1,295)$780$515$213,122
Year 10 - 109 ($1,295)$778$517$212,605
110 ($1,295)$776$519$212,086
111 ($1,295)$774$521$211,566
112 ($1,295)$772$523$211,043
113 ($1,295)$770$525$210,518
114 ($1,295)$768$527$209,992
115 ($1,295)$766$528$209,463
116 ($1,295)$765$530$208,933
117 ($1,295)$763$532$208,401
118 ($1,295)$761$534$207,866
119 ($1,295)$759$536$207,330
120 ($1,295)$757$538$206,792
Year 11 - 121 ($1,295)$755$540$206,252
122 ($1,295)$753$542$205,710
123 ($1,295)$751$544$205,166
124 ($1,295)$749$546$204,620
125 ($1,295)$747$548$204,072
126 ($1,295)$745$550$203,522
127 ($1,295)$743$552$202,970
128 ($1,295)$741$554$202,416
129 ($1,295)$739$556$201,859
130 ($1,295)$737$558$201,301
131 ($1,295)$735$560$200,741
132 ($1,295)$733$562$200,179
Year 12 - 133 ($1,295)$731$564$199,615
134 ($1,295)$729$566$199,048
135 ($1,295)$727$568$198,480
136 ($1,295)$724$570$197,910
137 ($1,295)$722$573$197,337
138 ($1,295)$720$575$196,762
139 ($1,295)$718$577$196,186
140 ($1,295)$716$579$195,607
141 ($1,295)$714$581$195,026
142 ($1,295)$712$583$194,443
143 ($1,295)$710$585$193,858
144 ($1,295)$708$587$193,270
Year 13 - 145 ($1,295)$705$589$192,681
146 ($1,295)$703$592$192,089
147 ($1,295)$701$594$191,495
148 ($1,295)$699$596$190,899
149 ($1,295)$697$598$190,301
150 ($1,295)$695$600$189,701
151 ($1,295)$692$603$189,098
152 ($1,295)$690$605$188,494
153 ($1,295)$688$607$187,887
154 ($1,295)$686$609$187,278
155 ($1,295)$684$611$186,666
156 ($1,295)$681$614$186,053
Year 14 - 157 ($1,295)$679$616$185,437
158 ($1,295)$677$618$184,819
159 ($1,295)$675$620$184,199
160 ($1,295)$672$623$183,576
161 ($1,295)$670$625$182,951
162 ($1,295)$668$627$182,324
163 ($1,295)$665$629$181,695
164 ($1,295)$663$632$181,063
165 ($1,295)$661$634$180,429
166 ($1,295)$659$636$179,792
167 ($1,295)$656$639$179,154
168 ($1,295)$654$641$178,513
Year 15 - 169 ($1,295)$652$643$177,869
170 ($1,295)$649$646$177,224
171 ($1,295)$647$648$176,576
172 ($1,295)$645$650$175,925
173 ($1,295)$642$653$175,273
174 ($1,295)$640$655$174,617
175 ($1,295)$637$658$173,960
176 ($1,295)$635$660$173,300
177 ($1,295)$633$662$172,637
178 ($1,295)$630$665$171,973
179 ($1,295)$628$667$171,305
180 ($1,295)$625$670$170,636
Year 16 - 181 ($1,295)$623$672$169,964
182 ($1,295)$620$675$169,289
183 ($1,295)$618$677$168,612
184 ($1,295)$615$679$167,933
185 ($1,295)$613$682$167,251
186 ($1,295)$610$684$166,566
187 ($1,295)$608$687$165,879
188 ($1,295)$605$689$165,190
189 ($1,295)$603$692$164,498
190 ($1,295)$600$694$163,803
191 ($1,295)$598$697$163,106
192 ($1,295)$595$700$162,407
Year 17 - 193 ($1,295)$593$702$161,705
194 ($1,295)$590$705$161,000
195 ($1,295)$588$707$160,293
196 ($1,295)$585$710$159,583
197 ($1,295)$582$712$158,870
198 ($1,295)$580$715$158,155
199 ($1,295)$577$718$157,438
200 ($1,295)$575$720$156,718
201 ($1,295)$572$723$155,995
202 ($1,295)$569$726$155,269
203 ($1,295)$567$728$154,541
204 ($1,295)$564$731$153,810
Year 18 - 205 ($1,295)$561$734$153,077
206 ($1,295)$559$736$152,340
207 ($1,295)$556$739$151,602
208 ($1,295)$553$742$150,860
209 ($1,295)$551$744$150,116
210 ($1,295)$548$747$149,369
211 ($1,295)$545$750$148,619
212 ($1,295)$542$752$147,867
213 ($1,295)$540$755$147,111
214 ($1,295)$537$758$146,353
215 ($1,295)$534$761$145,593
216 ($1,295)$531$763$144,829
Year 19 - 217 ($1,295)$529$766$144,063
218 ($1,295)$526$769$143,294
219 ($1,295)$523$772$142,522
220 ($1,295)$520$775$141,747
221 ($1,295)$517$778$140,970
222 ($1,295)$515$780$140,189
223 ($1,295)$512$783$139,406
224 ($1,295)$509$786$138,620
225 ($1,295)$506$789$137,831
226 ($1,295)$503$792$137,039
227 ($1,295)$500$795$136,244
228 ($1,295)$497$798$135,447
Year 20 - 229 ($1,295)$494$801$134,646
230 ($1,295)$491$803$133,843
231 ($1,295)$489$806$133,036
232 ($1,295)$486$809$132,227
233 ($1,295)$483$812$131,415
234 ($1,295)$480$815$130,600
235 ($1,295)$477$818$129,781
236 ($1,295)$474$821$128,960
237 ($1,295)$471$824$128,136
238 ($1,295)$468$827$127,309
239 ($1,295)$465$830$126,479
240 ($1,295)$462$833$125,645
Year 21 - 241 ($1,295)$459$836$124,809
242 ($1,295)$456$839$123,970
243 ($1,295)$452$842$123,127
244 ($1,295)$449$845$122,282
245 ($1,295)$446$849$121,433
246 ($1,295)$443$852$120,581
247 ($1,295)$440$855$119,727
248 ($1,295)$437$858$118,869
249 ($1,295)$434$861$118,008
250 ($1,295)$431$864$117,143
251 ($1,295)$428$867$116,276
252 ($1,295)$424$871$115,406
Year 22 - 253 ($1,295)$421$874$114,532
254 ($1,295)$418$877$113,655
255 ($1,295)$415$880$112,775
256 ($1,295)$412$883$111,892
257 ($1,295)$408$887$111,005
258 ($1,295)$405$890$110,116
259 ($1,295)$402$893$109,223
260 ($1,295)$399$896$108,326
261 ($1,295)$395$900$107,427
262 ($1,295)$392$903$106,524
263 ($1,295)$389$906$105,618
264 ($1,295)$386$909$104,708
Year 23 - 265 ($1,295)$382$913$103,796
266 ($1,295)$379$916$102,880
267 ($1,295)$376$919$101,960
268 ($1,295)$372$923$101,037
269 ($1,295)$369$926$100,111
270 ($1,295)$365$930$99,182
271 ($1,295)$362$933$98,249
272 ($1,295)$359$936$97,313
273 ($1,295)$355$940$96,373
274 ($1,295)$352$943$95,430
275 ($1,295)$348$947$94,483
276 ($1,295)$345$950$93,533
Year 24 - 277 ($1,295)$341$954$92,580
278 ($1,295)$338$957$91,623
279 ($1,295)$334$960$90,662
280 ($1,295)$331$964$89,698
281 ($1,295)$327$968$88,731
282 ($1,295)$324$971$87,760
283 ($1,295)$320$975$86,785
284 ($1,295)$317$978$85,807
285 ($1,295)$313$982$84,825
286 ($1,295)$310$985$83,840
287 ($1,295)$306$989$82,851
288 ($1,295)$302$993$81,858
Year 25 - 289 ($1,295)$299$996$80,862
290 ($1,295)$295$1,000$79,863
291 ($1,295)$291$1,003$78,859
292 ($1,295)$288$1,007$77,852
293 ($1,295)$284$1,011$76,841
294 ($1,295)$280$1,014$75,827
295 ($1,295)$277$1,018$74,809
296 ($1,295)$273$1,022$73,787
297 ($1,295)$269$1,026$72,761
298 ($1,295)$266$1,029$71,732
299 ($1,295)$262$1,033$70,699
300 ($1,295)$258$1,037$69,662
Year 26 - 301 ($1,295)$254$1,041$68,621
302 ($1,295)$250$1,044$67,577
303 ($1,295)$247$1,048$66,529
304 ($1,295)$243$1,052$65,477
305 ($1,295)$239$1,056$64,421
306 ($1,295)$235$1,060$63,361
307 ($1,295)$231$1,064$62,297
308 ($1,295)$227$1,068$61,230
309 ($1,295)$223$1,071$60,158
310 ($1,295)$220$1,075$59,083
311 ($1,295)$216$1,079$58,004
312 ($1,295)$212$1,083$56,920
Year 27 - 313 ($1,295)$208$1,087$55,833
314 ($1,295)$204$1,091$54,742
315 ($1,295)$200$1,095$53,647
316 ($1,295)$196$1,099$52,548
317 ($1,295)$192$1,103$51,445
318 ($1,295)$188$1,107$50,338
319 ($1,295)$184$1,111$49,227
320 ($1,295)$180$1,115$48,111
321 ($1,295)$176$1,119$46,992
322 ($1,295)$172$1,123$45,869
323 ($1,295)$167$1,127$44,741
324 ($1,295)$163$1,132$43,610
Year 28 - 325 ($1,295)$159$1,136$42,474
326 ($1,295)$155$1,140$41,334
327 ($1,295)$151$1,144$40,190
328 ($1,295)$147$1,148$39,042
329 ($1,295)$143$1,152$37,889
330 ($1,295)$138$1,157$36,733
331 ($1,295)$134$1,161$35,572
332 ($1,295)$130$1,165$34,407
333 ($1,295)$126$1,169$33,237
334 ($1,295)$121$1,174$32,064
335 ($1,295)$117$1,178$30,886
336 ($1,295)$113$1,182$29,704
Year 29 - 337 ($1,295)$108$1,186$28,517
338 ($1,295)$104$1,191$27,326
339 ($1,295)$100$1,195$26,131
340 ($1,295)$95$1,200$24,932
341 ($1,295)$91$1,204$23,728
342 ($1,295)$87$1,208$22,519
343 ($1,295)$82$1,213$21,307
344 ($1,295)$78$1,217$20,090
345 ($1,295)$73$1,222$18,868
346 ($1,295)$69$1,226$17,642
347 ($1,295)$64$1,231$16,411
348 ($1,295)$60$1,235$15,176
Year 30 - 349 ($1,295)$55$1,240$13,937
350 ($1,295)$51$1,244$12,693
351 ($1,295)$46$1,249$11,444
352 ($1,295)$42$1,253$10,191
353 ($1,295)$37$1,258$8,933
354 ($1,295)$33$1,262$7,671
355 ($1,295)$28$1,267$6,404
356 ($1,295)$23$1,272$5,133
357 ($1,295)$19$1,276$3,857
358 ($1,295)$14$1,281$2,576
359 ($1,295)$9$1,286$1,290
360 ($1,295)$5$1,290$0
TOTALS$206,968$259,200$466,168

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.