« Back to all home prices

Mortgage Payment Schedule for a $325,000 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% ($65,000) 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
$1,299 360 $207,607 $467,607

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $325,000
Down Payment $65,000$260,000
Year 1 - 1 ($1,299)$949$350$259,650
2 ($1,299)$948$351$259,299
3 ($1,299)$946$352$258,946
4 ($1,299)$945$354$258,593
5 ($1,299)$944$355$258,238
6 ($1,299)$943$356$257,881
7 ($1,299)$941$358$257,524
8 ($1,299)$940$359$257,165
9 ($1,299)$939$360$256,804
10 ($1,299)$937$362$256,443
11 ($1,299)$936$363$256,080
12 ($1,299)$935$364$255,716
Year 2 - 13 ($1,299)$933$366$255,350
14 ($1,299)$932$367$254,983
15 ($1,299)$931$368$254,615
16 ($1,299)$929$370$254,246
17 ($1,299)$928$371$253,875
18 ($1,299)$927$372$253,502
19 ($1,299)$925$374$253,129
20 ($1,299)$924$375$252,754
21 ($1,299)$923$376$252,377
22 ($1,299)$921$378$252,000
23 ($1,299)$920$379$251,621
24 ($1,299)$918$380$251,240
Year 3 - 25 ($1,299)$917$382$250,858
26 ($1,299)$916$383$250,475
27 ($1,299)$914$385$250,090
28 ($1,299)$913$386$249,704
29 ($1,299)$911$387$249,317
30 ($1,299)$910$389$248,928
31 ($1,299)$909$390$248,537
32 ($1,299)$907$392$248,146
33 ($1,299)$906$393$247,753
34 ($1,299)$904$395$247,358
35 ($1,299)$903$396$246,962
36 ($1,299)$901$397$246,564
Year 4 - 37 ($1,299)$900$399$246,165
38 ($1,299)$899$400$245,765
39 ($1,299)$897$402$245,363
40 ($1,299)$896$403$244,960
41 ($1,299)$894$405$244,555
42 ($1,299)$893$406$244,149
43 ($1,299)$891$408$243,741
44 ($1,299)$890$409$243,332
45 ($1,299)$888$411$242,921
46 ($1,299)$887$412$242,509
47 ($1,299)$885$414$242,095
48 ($1,299)$884$415$241,680
Year 5 - 49 ($1,299)$882$417$241,263
50 ($1,299)$881$418$240,845
51 ($1,299)$879$420$240,425
52 ($1,299)$878$421$240,003
53 ($1,299)$876$423$239,581
54 ($1,299)$874$424$239,156
55 ($1,299)$873$426$238,730
56 ($1,299)$871$428$238,303
57 ($1,299)$870$429$237,873
58 ($1,299)$868$431$237,443
59 ($1,299)$867$432$237,011
60 ($1,299)$865$434$236,577
Year 6 - 61 ($1,299)$864$435$236,141
62 ($1,299)$862$437$235,704
63 ($1,299)$860$439$235,266
64 ($1,299)$859$440$234,826
65 ($1,299)$857$442$234,384
66 ($1,299)$856$443$233,940
67 ($1,299)$854$445$233,495
68 ($1,299)$852$447$233,049
69 ($1,299)$851$448$232,600
70 ($1,299)$849$450$232,150
71 ($1,299)$847$452$231,699
72 ($1,299)$846$453$231,246
Year 7 - 73 ($1,299)$844$455$230,791
74 ($1,299)$842$457$230,334
75 ($1,299)$841$458$229,876
76 ($1,299)$839$460$229,416
77 ($1,299)$837$462$228,955
78 ($1,299)$836$463$228,492
79 ($1,299)$834$465$228,027
80 ($1,299)$832$467$227,560
81 ($1,299)$831$468$227,092
82 ($1,299)$829$470$226,622
83 ($1,299)$827$472$226,150
84 ($1,299)$825$473$225,676
Year 8 - 85 ($1,299)$824$475$225,201
86 ($1,299)$822$477$224,724
87 ($1,299)$820$479$224,246
88 ($1,299)$818$480$223,765
89 ($1,299)$817$482$223,283
90 ($1,299)$815$484$222,799
91 ($1,299)$813$486$222,313
92 ($1,299)$811$487$221,826
93 ($1,299)$810$489$221,337
94 ($1,299)$808$491$220,846
95 ($1,299)$806$493$220,353
96 ($1,299)$804$495$219,858
Year 9 - 97 ($1,299)$802$496$219,362
98 ($1,299)$801$498$218,864
99 ($1,299)$799$500$218,364
100 ($1,299)$797$502$217,862
101 ($1,299)$795$504$217,358
102 ($1,299)$793$506$216,852
103 ($1,299)$792$507$216,345
104 ($1,299)$790$509$215,836
105 ($1,299)$788$511$215,325
106 ($1,299)$786$513$214,812
107 ($1,299)$784$515$214,297
108 ($1,299)$782$517$213,780
Year 10 - 109 ($1,299)$780$519$213,262
110 ($1,299)$778$521$212,741
111 ($1,299)$777$522$212,219
112 ($1,299)$775$524$211,694
113 ($1,299)$773$526$211,168
114 ($1,299)$771$528$210,640
115 ($1,299)$769$530$210,110
116 ($1,299)$767$532$209,578
117 ($1,299)$765$534$209,044
118 ($1,299)$763$536$208,508
119 ($1,299)$761$538$207,970
120 ($1,299)$759$540$207,430
Year 11 - 121 ($1,299)$757$542$206,889
122 ($1,299)$755$544$206,345
123 ($1,299)$753$546$205,799
124 ($1,299)$751$548$205,251
125 ($1,299)$749$550$204,702
126 ($1,299)$747$552$204,150
127 ($1,299)$745$554$203,596
128 ($1,299)$743$556$203,040
129 ($1,299)$741$558$202,482
130 ($1,299)$739$560$201,923
131 ($1,299)$737$562$201,361
132 ($1,299)$735$564$200,797
Year 12 - 133 ($1,299)$733$566$200,231
134 ($1,299)$731$568$199,663
135 ($1,299)$729$570$199,093
136 ($1,299)$727$572$198,520
137 ($1,299)$725$574$197,946
138 ($1,299)$723$576$197,370
139 ($1,299)$720$579$196,791
140 ($1,299)$718$581$196,210
141 ($1,299)$716$583$195,628
142 ($1,299)$714$585$195,043
143 ($1,299)$712$587$194,456
144 ($1,299)$710$589$193,867
Year 13 - 145 ($1,299)$708$591$193,275
146 ($1,299)$705$593$192,682
147 ($1,299)$703$596$192,086
148 ($1,299)$701$598$191,489
149 ($1,299)$699$600$190,889
150 ($1,299)$697$602$190,286
151 ($1,299)$695$604$189,682
152 ($1,299)$692$607$189,076
153 ($1,299)$690$609$188,467
154 ($1,299)$688$611$187,856
155 ($1,299)$686$613$187,242
156 ($1,299)$683$615$186,627
Year 14 - 157 ($1,299)$681$618$186,009
158 ($1,299)$679$620$185,389
159 ($1,299)$677$622$184,767
160 ($1,299)$674$625$184,143
161 ($1,299)$672$627$183,516
162 ($1,299)$670$629$182,887
163 ($1,299)$668$631$182,255
164 ($1,299)$665$634$181,622
165 ($1,299)$663$636$180,986
166 ($1,299)$661$638$180,347
167 ($1,299)$658$641$179,707
168 ($1,299)$656$643$179,064
Year 15 - 169 ($1,299)$654$645$178,418
170 ($1,299)$651$648$177,771
171 ($1,299)$649$650$177,121
172 ($1,299)$646$652$176,468
173 ($1,299)$644$655$175,813
174 ($1,299)$642$657$175,156
175 ($1,299)$639$660$174,497
176 ($1,299)$637$662$173,835
177 ($1,299)$634$664$173,170
178 ($1,299)$632$667$172,503
179 ($1,299)$630$669$171,834
180 ($1,299)$627$672$171,162
Year 16 - 181 ($1,299)$625$674$170,488
182 ($1,299)$622$677$169,812
183 ($1,299)$620$679$169,133
184 ($1,299)$617$682$168,451
185 ($1,299)$615$684$167,767
186 ($1,299)$612$687$167,080
187 ($1,299)$610$689$166,391
188 ($1,299)$607$692$165,700
189 ($1,299)$605$694$165,006
190 ($1,299)$602$697$164,309
191 ($1,299)$600$699$163,610
192 ($1,299)$597$702$162,908
Year 17 - 193 ($1,299)$595$704$162,204
194 ($1,299)$592$707$161,497
195 ($1,299)$589$709$160,787
196 ($1,299)$587$712$160,075
197 ($1,299)$584$715$159,361
198 ($1,299)$582$717$158,644
199 ($1,299)$579$720$157,924
200 ($1,299)$576$722$157,201
201 ($1,299)$574$725$156,476
202 ($1,299)$571$728$155,748
203 ($1,299)$568$730$155,018
204 ($1,299)$566$733$154,285
Year 18 - 205 ($1,299)$563$736$153,549
206 ($1,299)$560$738$152,811
207 ($1,299)$558$741$152,069
208 ($1,299)$555$744$151,326
209 ($1,299)$552$747$150,579
210 ($1,299)$550$749$149,830
211 ($1,299)$547$752$149,078
212 ($1,299)$544$755$148,323
213 ($1,299)$541$758$147,565
214 ($1,299)$539$760$146,805
215 ($1,299)$536$763$146,042
216 ($1,299)$533$766$145,276
Year 19 - 217 ($1,299)$530$769$144,508
218 ($1,299)$527$771$143,736
219 ($1,299)$525$774$142,962
220 ($1,299)$522$777$142,185
221 ($1,299)$519$780$141,405
222 ($1,299)$516$783$140,622
223 ($1,299)$513$786$139,836
224 ($1,299)$510$789$139,048
225 ($1,299)$508$791$138,256
226 ($1,299)$505$794$137,462
227 ($1,299)$502$797$136,665
228 ($1,299)$499$800$135,865
Year 20 - 229 ($1,299)$496$803$135,062
230 ($1,299)$493$806$134,256
231 ($1,299)$490$809$133,447
232 ($1,299)$487$812$132,635
233 ($1,299)$484$815$131,820
234 ($1,299)$481$818$131,003
235 ($1,299)$478$821$130,182
236 ($1,299)$475$824$129,358
237 ($1,299)$472$827$128,531
238 ($1,299)$469$830$127,702
239 ($1,299)$466$833$126,869
240 ($1,299)$463$836$126,033
Year 21 - 241 ($1,299)$460$839$125,194
242 ($1,299)$457$842$124,352
243 ($1,299)$454$845$123,507
244 ($1,299)$451$848$122,659
245 ($1,299)$448$851$121,808
246 ($1,299)$445$854$120,954
247 ($1,299)$441$857$120,096
248 ($1,299)$438$861$119,236
249 ($1,299)$435$864$118,372
250 ($1,299)$432$867$117,505
251 ($1,299)$429$870$116,635
252 ($1,299)$426$873$115,762
Year 22 - 253 ($1,299)$423$876$114,885
254 ($1,299)$419$880$114,006
255 ($1,299)$416$883$113,123
256 ($1,299)$413$886$112,237
257 ($1,299)$410$889$111,348
258 ($1,299)$406$892$110,455
259 ($1,299)$403$896$109,560
260 ($1,299)$400$899$108,661
261 ($1,299)$397$902$107,758
262 ($1,299)$393$906$106,853
263 ($1,299)$390$909$105,944
264 ($1,299)$387$912$105,032
Year 23 - 265 ($1,299)$383$916$104,116
266 ($1,299)$380$919$103,197
267 ($1,299)$377$922$102,275
268 ($1,299)$373$926$101,349
269 ($1,299)$370$929$100,420
270 ($1,299)$367$932$99,488
271 ($1,299)$363$936$98,552
272 ($1,299)$360$939$97,613
273 ($1,299)$356$943$96,670
274 ($1,299)$353$946$95,724
275 ($1,299)$349$950$94,775
276 ($1,299)$346$953$93,822
Year 24 - 277 ($1,299)$342$956$92,865
278 ($1,299)$339$960$91,905
279 ($1,299)$335$963$90,942
280 ($1,299)$332$967$89,975
281 ($1,299)$328$970$89,004
282 ($1,299)$325$974$88,030
283 ($1,299)$321$978$87,053
284 ($1,299)$318$981$86,072
285 ($1,299)$314$985$85,087
286 ($1,299)$311$988$84,099
287 ($1,299)$307$992$83,107
288 ($1,299)$303$996$82,111
Year 25 - 289 ($1,299)$300$999$81,112
290 ($1,299)$296$1,003$80,109
291 ($1,299)$292$1,007$79,103
292 ($1,299)$289$1,010$78,092
293 ($1,299)$285$1,014$77,078
294 ($1,299)$281$1,018$76,061
295 ($1,299)$278$1,021$75,040
296 ($1,299)$274$1,025$74,015
297 ($1,299)$270$1,029$72,986
298 ($1,299)$266$1,033$71,953
299 ($1,299)$263$1,036$70,917
300 ($1,299)$259$1,040$69,877
Year 26 - 301 ($1,299)$255$1,044$68,833
302 ($1,299)$251$1,048$67,785
303 ($1,299)$247$1,051$66,734
304 ($1,299)$244$1,055$65,679
305 ($1,299)$240$1,059$64,619
306 ($1,299)$236$1,063$63,556
307 ($1,299)$232$1,067$62,489
308 ($1,299)$228$1,071$61,419
309 ($1,299)$224$1,075$60,344
310 ($1,299)$220$1,079$59,265
311 ($1,299)$216$1,083$58,183
312 ($1,299)$212$1,087$57,096
Year 27 - 313 ($1,299)$208$1,091$56,006
314 ($1,299)$204$1,094$54,911
315 ($1,299)$200$1,098$53,813
316 ($1,299)$196$1,102$52,710
317 ($1,299)$192$1,107$51,604
318 ($1,299)$188$1,111$50,493
319 ($1,299)$184$1,115$49,378
320 ($1,299)$180$1,119$48,260
321 ($1,299)$176$1,123$47,137
322 ($1,299)$172$1,127$46,010
323 ($1,299)$168$1,131$44,879
324 ($1,299)$164$1,135$43,744
Year 28 - 325 ($1,299)$160$1,139$42,605
326 ($1,299)$156$1,143$41,461
327 ($1,299)$151$1,148$40,314
328 ($1,299)$147$1,152$39,162
329 ($1,299)$143$1,156$38,006
330 ($1,299)$139$1,160$36,846
331 ($1,299)$134$1,164$35,682
332 ($1,299)$130$1,169$34,513
333 ($1,299)$126$1,173$33,340
334 ($1,299)$122$1,177$32,163
335 ($1,299)$117$1,182$30,981
336 ($1,299)$113$1,186$29,795
Year 29 - 337 ($1,299)$109$1,190$28,605
338 ($1,299)$104$1,194$27,411
339 ($1,299)$100$1,199$26,212
340 ($1,299)$96$1,203$25,009
341 ($1,299)$91$1,208$23,801
342 ($1,299)$87$1,212$22,589
343 ($1,299)$82$1,216$21,373
344 ($1,299)$78$1,221$20,152
345 ($1,299)$74$1,225$18,926
346 ($1,299)$69$1,230$17,696
347 ($1,299)$65$1,234$16,462
348 ($1,299)$60$1,239$15,223
Year 30 - 349 ($1,299)$56$1,243$13,980
350 ($1,299)$51$1,248$12,732
351 ($1,299)$46$1,252$11,480
352 ($1,299)$42$1,257$10,223
353 ($1,299)$37$1,262$8,961
354 ($1,299)$33$1,266$7,695
355 ($1,299)$28$1,271$6,424
356 ($1,299)$23$1,275$5,149
357 ($1,299)$19$1,280$3,868
358 ($1,299)$14$1,285$2,584
359 ($1,299)$9$1,289$1,294
360 ($1,299)$5$1,294$0
TOTALS$207,607$260,000$467,607

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.