« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($64,800) may require pre-mortgage insurance


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,231 360 $184,137 $443,337

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $324,000
Down Payment $64,800$259,200
Year 1 - 1 ($1,231)$855$376$258,824
2 ($1,231)$854$377$258,446
3 ($1,231)$853$379$258,068
4 ($1,231)$852$380$257,688
5 ($1,231)$850$381$257,307
6 ($1,231)$849$382$256,925
7 ($1,231)$848$384$256,541
8 ($1,231)$847$385$256,156
9 ($1,231)$845$386$255,770
10 ($1,231)$844$387$255,382
11 ($1,231)$843$389$254,994
12 ($1,231)$841$390$254,604
Year 2 - 13 ($1,231)$840$391$254,212
14 ($1,231)$839$393$253,820
15 ($1,231)$838$394$253,426
16 ($1,231)$836$395$253,031
17 ($1,231)$835$396$252,634
18 ($1,231)$834$398$252,236
19 ($1,231)$832$399$251,837
20 ($1,231)$831$400$251,437
21 ($1,231)$830$402$251,035
22 ($1,231)$828$403$250,632
23 ($1,231)$827$404$250,228
24 ($1,231)$826$406$249,822
Year 3 - 25 ($1,231)$824$407$249,415
26 ($1,231)$823$408$249,006
27 ($1,231)$822$410$248,597
28 ($1,231)$820$411$248,185
29 ($1,231)$819$412$247,773
30 ($1,231)$818$414$247,359
31 ($1,231)$816$415$246,944
32 ($1,231)$815$417$246,527
33 ($1,231)$814$418$246,109
34 ($1,231)$812$419$245,690
35 ($1,231)$811$421$245,269
36 ($1,231)$809$422$244,847
Year 4 - 37 ($1,231)$808$423$244,424
38 ($1,231)$807$425$243,999
39 ($1,231)$805$426$243,573
40 ($1,231)$804$428$243,145
41 ($1,231)$802$429$242,716
42 ($1,231)$801$431$242,285
43 ($1,231)$800$432$241,853
44 ($1,231)$798$433$241,420
45 ($1,231)$797$435$240,985
46 ($1,231)$795$436$240,549
47 ($1,231)$794$438$240,111
48 ($1,231)$792$439$239,672
Year 5 - 49 ($1,231)$791$441$239,231
50 ($1,231)$789$442$238,789
51 ($1,231)$788$443$238,346
52 ($1,231)$787$445$237,901
53 ($1,231)$785$446$237,455
54 ($1,231)$784$448$237,007
55 ($1,231)$782$449$236,557
56 ($1,231)$781$451$236,107
57 ($1,231)$779$452$235,654
58 ($1,231)$778$454$235,200
59 ($1,231)$776$455$234,745
60 ($1,231)$775$457$234,288
Year 6 - 61 ($1,231)$773$458$233,830
62 ($1,231)$772$460$233,370
63 ($1,231)$770$461$232,909
64 ($1,231)$769$463$232,446
65 ($1,231)$767$464$231,981
66 ($1,231)$766$466$231,515
67 ($1,231)$764$467$231,048
68 ($1,231)$762$469$230,579
69 ($1,231)$761$471$230,108
70 ($1,231)$759$472$229,636
71 ($1,231)$758$474$229,162
72 ($1,231)$756$475$228,687
Year 7 - 73 ($1,231)$755$477$228,210
74 ($1,231)$753$478$227,732
75 ($1,231)$752$480$227,252
76 ($1,231)$750$482$226,770
77 ($1,231)$748$483$226,287
78 ($1,231)$747$485$225,803
79 ($1,231)$745$486$225,316
80 ($1,231)$744$488$224,828
81 ($1,231)$742$490$224,339
82 ($1,231)$740$491$223,847
83 ($1,231)$739$493$223,355
84 ($1,231)$737$494$222,860
Year 8 - 85 ($1,231)$735$496$222,364
86 ($1,231)$734$498$221,867
87 ($1,231)$732$499$221,367
88 ($1,231)$731$501$220,866
89 ($1,231)$729$503$220,364
90 ($1,231)$727$504$219,859
91 ($1,231)$726$506$219,353
92 ($1,231)$724$508$218,846
93 ($1,231)$722$509$218,336
94 ($1,231)$721$511$217,825
95 ($1,231)$719$513$217,313
96 ($1,231)$717$514$216,798
Year 9 - 97 ($1,231)$715$516$216,282
98 ($1,231)$714$518$215,765
99 ($1,231)$712$519$215,245
100 ($1,231)$710$521$214,724
101 ($1,231)$709$523$214,201
102 ($1,231)$707$525$213,676
103 ($1,231)$705$526$213,150
104 ($1,231)$703$528$212,622
105 ($1,231)$702$530$212,092
106 ($1,231)$700$532$211,561
107 ($1,231)$698$533$211,027
108 ($1,231)$696$535$210,492
Year 10 - 109 ($1,231)$695$537$209,955
110 ($1,231)$693$539$209,417
111 ($1,231)$691$540$208,876
112 ($1,231)$689$542$208,334
113 ($1,231)$688$544$207,790
114 ($1,231)$686$546$207,244
115 ($1,231)$684$548$206,697
116 ($1,231)$682$549$206,147
117 ($1,231)$680$551$205,596
118 ($1,231)$678$553$205,043
119 ($1,231)$677$555$204,488
120 ($1,231)$675$557$203,931
Year 11 - 121 ($1,231)$673$559$203,373
122 ($1,231)$671$560$202,813
123 ($1,231)$669$562$202,250
124 ($1,231)$667$564$201,686
125 ($1,231)$666$566$201,120
126 ($1,231)$664$568$200,553
127 ($1,231)$662$570$199,983
128 ($1,231)$660$572$199,411
129 ($1,231)$658$573$198,838
130 ($1,231)$656$575$198,263
131 ($1,231)$654$577$197,685
132 ($1,231)$652$579$197,106
Year 12 - 133 ($1,231)$650$581$196,525
134 ($1,231)$649$583$195,942
135 ($1,231)$647$585$195,357
136 ($1,231)$645$587$194,771
137 ($1,231)$643$589$194,182
138 ($1,231)$641$591$193,591
139 ($1,231)$639$593$192,999
140 ($1,231)$637$595$192,404
141 ($1,231)$635$597$191,807
142 ($1,231)$633$599$191,209
143 ($1,231)$631$601$190,608
144 ($1,231)$629$602$190,006
Year 13 - 145 ($1,231)$627$604$189,401
146 ($1,231)$625$606$188,795
147 ($1,231)$623$608$188,186
148 ($1,231)$621$610$187,576
149 ($1,231)$619$612$186,963
150 ($1,231)$617$615$186,349
151 ($1,231)$615$617$185,732
152 ($1,231)$613$619$185,114
153 ($1,231)$611$621$184,493
154 ($1,231)$609$623$183,871
155 ($1,231)$607$625$183,246
156 ($1,231)$605$627$182,619
Year 14 - 157 ($1,231)$603$629$181,990
158 ($1,231)$601$631$181,359
159 ($1,231)$598$633$180,726
160 ($1,231)$596$635$180,091
161 ($1,231)$594$637$179,454
162 ($1,231)$592$639$178,815
163 ($1,231)$590$641$178,173
164 ($1,231)$588$644$177,530
165 ($1,231)$586$646$176,884
166 ($1,231)$584$648$176,236
167 ($1,231)$582$650$175,587
168 ($1,231)$579$652$174,934
Year 15 - 169 ($1,231)$577$654$174,280
170 ($1,231)$575$656$173,624
171 ($1,231)$573$659$172,965
172 ($1,231)$571$661$172,305
173 ($1,231)$569$663$171,642
174 ($1,231)$566$665$170,977
175 ($1,231)$564$667$170,309
176 ($1,231)$562$669$169,640
177 ($1,231)$560$672$168,968
178 ($1,231)$558$674$168,294
179 ($1,231)$555$676$167,618
180 ($1,231)$553$678$166,940
Year 16 - 181 ($1,231)$551$681$166,259
182 ($1,231)$549$683$165,576
183 ($1,231)$546$685$164,891
184 ($1,231)$544$687$164,204
185 ($1,231)$542$690$163,514
186 ($1,231)$540$692$162,823
187 ($1,231)$537$694$162,128
188 ($1,231)$535$696$161,432
189 ($1,231)$533$699$160,733
190 ($1,231)$530$701$160,032
191 ($1,231)$528$703$159,329
192 ($1,231)$526$706$158,623
Year 17 - 193 ($1,231)$523$708$157,915
194 ($1,231)$521$710$157,205
195 ($1,231)$519$713$156,492
196 ($1,231)$516$715$155,777
197 ($1,231)$514$717$155,059
198 ($1,231)$512$720$154,340
199 ($1,231)$509$722$153,617
200 ($1,231)$507$725$152,893
201 ($1,231)$505$727$152,166
202 ($1,231)$502$729$151,437
203 ($1,231)$500$732$150,705
204 ($1,231)$497$734$149,971
Year 18 - 205 ($1,231)$495$737$149,234
206 ($1,231)$492$739$148,495
207 ($1,231)$490$741$147,754
208 ($1,231)$488$744$147,010
209 ($1,231)$485$746$146,263
210 ($1,231)$483$749$145,514
211 ($1,231)$480$751$144,763
212 ($1,231)$478$754$144,009
213 ($1,231)$475$756$143,253
214 ($1,231)$473$759$142,494
215 ($1,231)$470$761$141,733
216 ($1,231)$468$764$140,969
Year 19 - 217 ($1,231)$465$766$140,203
218 ($1,231)$463$769$139,434
219 ($1,231)$460$771$138,663
220 ($1,231)$458$774$137,889
221 ($1,231)$455$776$137,113
222 ($1,231)$452$779$136,334
223 ($1,231)$450$782$135,552
224 ($1,231)$447$784$134,768
225 ($1,231)$445$787$133,981
226 ($1,231)$442$789$133,192
227 ($1,231)$440$792$132,400
228 ($1,231)$437$795$131,605
Year 20 - 229 ($1,231)$434$797$130,808
230 ($1,231)$432$800$130,008
231 ($1,231)$429$802$129,206
232 ($1,231)$426$805$128,401
233 ($1,231)$424$808$127,593
234 ($1,231)$421$810$126,782
235 ($1,231)$418$813$125,969
236 ($1,231)$416$816$125,153
237 ($1,231)$413$818$124,335
238 ($1,231)$410$821$123,514
239 ($1,231)$408$824$122,690
240 ($1,231)$405$827$121,863
Year 21 - 241 ($1,231)$402$829$121,034
242 ($1,231)$399$832$120,202
243 ($1,231)$397$835$119,367
244 ($1,231)$394$838$118,529
245 ($1,231)$391$840$117,689
246 ($1,231)$388$843$116,846
247 ($1,231)$386$846$116,000
248 ($1,231)$383$849$115,151
249 ($1,231)$380$851$114,300
250 ($1,231)$377$854$113,446
251 ($1,231)$374$857$112,588
252 ($1,231)$372$860$111,728
Year 22 - 253 ($1,231)$369$863$110,866
254 ($1,231)$366$866$110,000
255 ($1,231)$363$868$109,132
256 ($1,231)$360$871$108,260
257 ($1,231)$357$874$107,386
258 ($1,231)$354$877$106,509
259 ($1,231)$351$880$105,629
260 ($1,231)$349$883$104,746
261 ($1,231)$346$886$103,860
262 ($1,231)$343$889$102,971
263 ($1,231)$340$892$102,080
264 ($1,231)$337$895$101,185
Year 23 - 265 ($1,231)$334$898$100,287
266 ($1,231)$331$901$99,387
267 ($1,231)$328$904$98,483
268 ($1,231)$325$906$97,577
269 ($1,231)$322$909$96,667
270 ($1,231)$319$912$95,755
271 ($1,231)$316$915$94,839
272 ($1,231)$313$919$93,921
273 ($1,231)$310$922$92,999
274 ($1,231)$307$925$92,075
275 ($1,231)$304$928$91,147
276 ($1,231)$301$931$90,216
Year 24 - 277 ($1,231)$298$934$89,283
278 ($1,231)$295$937$88,346
279 ($1,231)$292$940$87,406
280 ($1,231)$288$943$86,463
281 ($1,231)$285$946$85,517
282 ($1,231)$282$949$84,567
283 ($1,231)$279$952$83,615
284 ($1,231)$276$956$82,659
285 ($1,231)$273$959$81,701
286 ($1,231)$270$962$80,739
287 ($1,231)$266$965$79,774
288 ($1,231)$263$968$78,805
Year 25 - 289 ($1,231)$260$971$77,834
290 ($1,231)$257$975$76,859
291 ($1,231)$254$978$75,882
292 ($1,231)$250$981$74,900
293 ($1,231)$247$984$73,916
294 ($1,231)$244$988$72,929
295 ($1,231)$241$991$71,938
296 ($1,231)$237$994$70,944
297 ($1,231)$234$997$69,946
298 ($1,231)$231$1,001$68,946
299 ($1,231)$228$1,004$67,942
300 ($1,231)$224$1,007$66,934
Year 26 - 301 ($1,231)$221$1,011$65,924
302 ($1,231)$218$1,014$64,910
303 ($1,231)$214$1,017$63,893
304 ($1,231)$211$1,021$62,872
305 ($1,231)$207$1,024$61,848
306 ($1,231)$204$1,027$60,820
307 ($1,231)$201$1,031$59,790
308 ($1,231)$197$1,034$58,756
309 ($1,231)$194$1,038$57,718
310 ($1,231)$190$1,041$56,677
311 ($1,231)$187$1,044$55,632
312 ($1,231)$184$1,048$54,585
Year 27 - 313 ($1,231)$180$1,051$53,533
314 ($1,231)$177$1,055$52,478
315 ($1,231)$173$1,058$51,420
316 ($1,231)$170$1,062$50,358
317 ($1,231)$166$1,065$49,293
318 ($1,231)$163$1,069$48,224
319 ($1,231)$159$1,072$47,152
320 ($1,231)$156$1,076$46,076
321 ($1,231)$152$1,079$44,996
322 ($1,231)$148$1,083$43,913
323 ($1,231)$145$1,087$42,827
324 ($1,231)$141$1,090$41,737
Year 28 - 325 ($1,231)$138$1,094$40,643
326 ($1,231)$134$1,097$39,546
327 ($1,231)$131$1,101$38,445
328 ($1,231)$127$1,105$37,340
329 ($1,231)$123$1,108$36,232
330 ($1,231)$120$1,112$35,120
331 ($1,231)$116$1,116$34,004
332 ($1,231)$112$1,119$32,885
333 ($1,231)$109$1,123$31,762
334 ($1,231)$105$1,127$30,635
335 ($1,231)$101$1,130$29,505
336 ($1,231)$97$1,134$28,371
Year 29 - 337 ($1,231)$94$1,138$27,233
338 ($1,231)$90$1,142$26,091
339 ($1,231)$86$1,145$24,946
340 ($1,231)$82$1,149$23,797
341 ($1,231)$79$1,153$22,644
342 ($1,231)$75$1,157$21,487
343 ($1,231)$71$1,161$20,326
344 ($1,231)$67$1,164$19,162
345 ($1,231)$63$1,168$17,994
346 ($1,231)$59$1,172$16,822
347 ($1,231)$56$1,176$15,646
348 ($1,231)$52$1,180$14,466
Year 30 - 349 ($1,231)$48$1,184$13,282
350 ($1,231)$44$1,188$12,094
351 ($1,231)$40$1,192$10,903
352 ($1,231)$36$1,196$9,707
353 ($1,231)$32$1,199$8,508
354 ($1,231)$28$1,203$7,304
355 ($1,231)$24$1,207$6,097
356 ($1,231)$20$1,211$4,886
357 ($1,231)$16$1,215$3,670
358 ($1,231)$12$1,219$2,451
359 ($1,231)$8$1,223$1,227
360 ($1,231)$4$1,227$0
TOTALS$184,137$259,200$443,337

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.