« Back to all home prices

Mortgage Payment Schedule for a $326,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($65,200) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,229 360 $181,502 $442,302

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $326,000
Down Payment $65,200$260,800
Year 1 - 1 ($1,229)$845$383$260,417
2 ($1,229)$844$384$260,032
3 ($1,229)$843$386$259,647
4 ($1,229)$842$387$259,260
5 ($1,229)$840$388$258,872
6 ($1,229)$839$389$258,482
7 ($1,229)$838$391$258,091
8 ($1,229)$837$392$257,699
9 ($1,229)$835$393$257,306
10 ($1,229)$834$395$256,912
11 ($1,229)$833$396$256,516
12 ($1,229)$832$397$256,119
Year 2 - 13 ($1,229)$830$398$255,720
14 ($1,229)$829$400$255,321
15 ($1,229)$828$401$254,920
16 ($1,229)$826$402$254,518
17 ($1,229)$825$404$254,114
18 ($1,229)$824$405$253,709
19 ($1,229)$822$406$253,303
20 ($1,229)$821$407$252,896
21 ($1,229)$820$409$252,487
22 ($1,229)$818$410$252,077
23 ($1,229)$817$411$251,665
24 ($1,229)$816$413$251,252
Year 3 - 25 ($1,229)$814$414$250,838
26 ($1,229)$813$415$250,423
27 ($1,229)$812$417$250,006
28 ($1,229)$810$418$249,588
29 ($1,229)$809$420$249,168
30 ($1,229)$808$421$248,747
31 ($1,229)$806$422$248,325
32 ($1,229)$805$424$247,901
33 ($1,229)$804$425$247,476
34 ($1,229)$802$426$247,050
35 ($1,229)$801$428$246,622
36 ($1,229)$799$429$246,193
Year 4 - 37 ($1,229)$798$431$245,762
38 ($1,229)$797$432$245,331
39 ($1,229)$795$433$244,897
40 ($1,229)$794$435$244,462
41 ($1,229)$792$436$244,026
42 ($1,229)$791$438$243,589
43 ($1,229)$790$439$243,150
44 ($1,229)$788$440$242,709
45 ($1,229)$787$442$242,268
46 ($1,229)$785$443$241,824
47 ($1,229)$784$445$241,380
48 ($1,229)$782$446$240,933
Year 5 - 49 ($1,229)$781$448$240,486
50 ($1,229)$780$449$240,037
51 ($1,229)$778$450$239,586
52 ($1,229)$777$452$239,134
53 ($1,229)$775$453$238,681
54 ($1,229)$774$455$238,226
55 ($1,229)$772$456$237,770
56 ($1,229)$771$458$237,312
57 ($1,229)$769$459$236,852
58 ($1,229)$768$461$236,392
59 ($1,229)$766$462$235,929
60 ($1,229)$765$464$235,466
Year 6 - 61 ($1,229)$763$465$235,000
62 ($1,229)$762$467$234,533
63 ($1,229)$760$468$234,065
64 ($1,229)$759$470$233,595
65 ($1,229)$757$471$233,124
66 ($1,229)$756$473$232,651
67 ($1,229)$754$474$232,176
68 ($1,229)$753$476$231,700
69 ($1,229)$751$478$231,223
70 ($1,229)$750$479$230,744
71 ($1,229)$748$481$230,263
72 ($1,229)$746$482$229,781
Year 7 - 73 ($1,229)$745$484$229,297
74 ($1,229)$743$485$228,812
75 ($1,229)$742$487$228,325
76 ($1,229)$740$488$227,837
77 ($1,229)$739$490$227,347
78 ($1,229)$737$492$226,855
79 ($1,229)$735$493$226,362
80 ($1,229)$734$495$225,867
81 ($1,229)$732$496$225,371
82 ($1,229)$731$498$224,872
83 ($1,229)$729$500$224,373
84 ($1,229)$727$501$223,872
Year 8 - 85 ($1,229)$726$503$223,369
86 ($1,229)$724$505$222,864
87 ($1,229)$722$506$222,358
88 ($1,229)$721$508$221,850
89 ($1,229)$719$509$221,341
90 ($1,229)$718$511$220,830
91 ($1,229)$716$513$220,317
92 ($1,229)$714$514$219,802
93 ($1,229)$713$516$219,286
94 ($1,229)$711$518$218,769
95 ($1,229)$709$519$218,249
96 ($1,229)$707$521$217,728
Year 9 - 97 ($1,229)$706$523$217,205
98 ($1,229)$704$525$216,681
99 ($1,229)$702$526$216,154
100 ($1,229)$701$528$215,627
101 ($1,229)$699$530$215,097
102 ($1,229)$697$531$214,566
103 ($1,229)$696$533$214,032
104 ($1,229)$694$535$213,498
105 ($1,229)$692$537$212,961
106 ($1,229)$690$538$212,423
107 ($1,229)$689$540$211,883
108 ($1,229)$687$542$211,341
Year 10 - 109 ($1,229)$685$544$210,798
110 ($1,229)$683$545$210,252
111 ($1,229)$682$547$209,705
112 ($1,229)$680$549$209,156
113 ($1,229)$678$551$208,606
114 ($1,229)$676$552$208,053
115 ($1,229)$674$554$207,499
116 ($1,229)$673$556$206,943
117 ($1,229)$671$558$206,386
118 ($1,229)$669$560$205,826
119 ($1,229)$667$561$205,265
120 ($1,229)$665$563$204,701
Year 11 - 121 ($1,229)$664$565$204,136
122 ($1,229)$662$567$203,569
123 ($1,229)$660$569$203,001
124 ($1,229)$658$571$202,430
125 ($1,229)$656$572$201,858
126 ($1,229)$654$574$201,283
127 ($1,229)$652$576$200,707
128 ($1,229)$651$578$200,129
129 ($1,229)$649$580$199,550
130 ($1,229)$647$582$198,968
131 ($1,229)$645$584$198,384
132 ($1,229)$643$586$197,799
Year 12 - 133 ($1,229)$641$587$197,211
134 ($1,229)$639$589$196,622
135 ($1,229)$637$591$196,031
136 ($1,229)$635$593$195,437
137 ($1,229)$634$595$194,842
138 ($1,229)$632$597$194,245
139 ($1,229)$630$599$193,646
140 ($1,229)$628$601$193,046
141 ($1,229)$626$603$192,443
142 ($1,229)$624$605$191,838
143 ($1,229)$622$607$191,231
144 ($1,229)$620$609$190,623
Year 13 - 145 ($1,229)$618$611$190,012
146 ($1,229)$616$613$189,399
147 ($1,229)$614$615$188,785
148 ($1,229)$612$617$188,168
149 ($1,229)$610$619$187,549
150 ($1,229)$608$621$186,929
151 ($1,229)$606$623$186,306
152 ($1,229)$604$625$185,681
153 ($1,229)$602$627$185,055
154 ($1,229)$600$629$184,426
155 ($1,229)$598$631$183,795
156 ($1,229)$596$633$183,162
Year 14 - 157 ($1,229)$594$635$182,527
158 ($1,229)$592$637$181,890
159 ($1,229)$590$639$181,251
160 ($1,229)$588$641$180,610
161 ($1,229)$585$643$179,967
162 ($1,229)$583$645$179,322
163 ($1,229)$581$647$178,675
164 ($1,229)$579$649$178,025
165 ($1,229)$577$652$177,374
166 ($1,229)$575$654$176,720
167 ($1,229)$573$656$176,064
168 ($1,229)$571$658$175,407
Year 15 - 169 ($1,229)$569$660$174,747
170 ($1,229)$566$662$174,084
171 ($1,229)$564$664$173,420
172 ($1,229)$562$666$172,754
173 ($1,229)$560$669$172,085
174 ($1,229)$558$671$171,414
175 ($1,229)$556$673$170,741
176 ($1,229)$553$675$170,066
177 ($1,229)$551$677$169,389
178 ($1,229)$549$680$168,709
179 ($1,229)$547$682$168,028
180 ($1,229)$545$684$167,344
Year 16 - 181 ($1,229)$542$686$166,658
182 ($1,229)$540$688$165,969
183 ($1,229)$538$691$165,279
184 ($1,229)$536$693$164,586
185 ($1,229)$534$695$163,891
186 ($1,229)$531$697$163,193
187 ($1,229)$529$700$162,494
188 ($1,229)$527$702$161,792
189 ($1,229)$524$704$161,088
190 ($1,229)$522$706$160,381
191 ($1,229)$520$709$159,673
192 ($1,229)$518$711$158,962
Year 17 - 193 ($1,229)$515$713$158,248
194 ($1,229)$513$716$157,533
195 ($1,229)$511$718$156,815
196 ($1,229)$508$720$156,094
197 ($1,229)$506$723$155,372
198 ($1,229)$504$725$154,647
199 ($1,229)$501$727$153,920
200 ($1,229)$499$730$153,190
201 ($1,229)$497$732$152,458
202 ($1,229)$494$734$151,723
203 ($1,229)$492$737$150,987
204 ($1,229)$489$739$150,248
Year 18 - 205 ($1,229)$487$742$149,506
206 ($1,229)$485$744$148,762
207 ($1,229)$482$746$148,016
208 ($1,229)$480$749$147,267
209 ($1,229)$477$751$146,516
210 ($1,229)$475$754$145,762
211 ($1,229)$473$756$145,006
212 ($1,229)$470$759$144,247
213 ($1,229)$468$761$143,486
214 ($1,229)$465$763$142,723
215 ($1,229)$463$766$141,957
216 ($1,229)$460$768$141,188
Year 19 - 217 ($1,229)$458$771$140,417
218 ($1,229)$455$773$139,644
219 ($1,229)$453$776$138,868
220 ($1,229)$450$778$138,090
221 ($1,229)$448$781$137,309
222 ($1,229)$445$784$136,525
223 ($1,229)$443$786$135,739
224 ($1,229)$440$789$134,950
225 ($1,229)$437$791$134,159
226 ($1,229)$435$794$133,366
227 ($1,229)$432$796$132,569
228 ($1,229)$430$799$131,770
Year 20 - 229 ($1,229)$427$801$130,969
230 ($1,229)$425$804$130,165
231 ($1,229)$422$807$129,358
232 ($1,229)$419$809$128,549
233 ($1,229)$417$812$127,737
234 ($1,229)$414$815$126,923
235 ($1,229)$411$817$126,105
236 ($1,229)$409$820$125,286
237 ($1,229)$406$822$124,463
238 ($1,229)$403$825$123,638
239 ($1,229)$401$828$122,810
240 ($1,229)$398$831$121,980
Year 21 - 241 ($1,229)$395$833$121,146
242 ($1,229)$393$836$120,310
243 ($1,229)$390$839$119,472
244 ($1,229)$387$841$118,631
245 ($1,229)$385$844$117,786
246 ($1,229)$382$847$116,940
247 ($1,229)$379$850$116,090
248 ($1,229)$376$852$115,238
249 ($1,229)$374$855$114,383
250 ($1,229)$371$858$113,525
251 ($1,229)$368$861$112,664
252 ($1,229)$365$863$111,801
Year 22 - 253 ($1,229)$362$866$110,935
254 ($1,229)$360$869$110,066
255 ($1,229)$357$872$109,194
256 ($1,229)$354$875$108,319
257 ($1,229)$351$877$107,442
258 ($1,229)$348$880$106,561
259 ($1,229)$345$883$105,678
260 ($1,229)$343$886$104,792
261 ($1,229)$340$889$103,903
262 ($1,229)$337$892$103,012
263 ($1,229)$334$895$102,117
264 ($1,229)$331$898$101,219
Year 23 - 265 ($1,229)$328$900$100,319
266 ($1,229)$325$903$99,415
267 ($1,229)$322$906$98,509
268 ($1,229)$319$909$97,600
269 ($1,229)$316$912$96,688
270 ($1,229)$313$915$95,772
271 ($1,229)$310$918$94,854
272 ($1,229)$307$921$93,933
273 ($1,229)$304$924$93,009
274 ($1,229)$302$927$92,082
275 ($1,229)$298$930$91,152
276 ($1,229)$295$933$90,219
Year 24 - 277 ($1,229)$292$936$89,282
278 ($1,229)$289$939$88,343
279 ($1,229)$286$942$87,401
280 ($1,229)$283$945$86,456
281 ($1,229)$280$948$85,507
282 ($1,229)$277$951$84,556
283 ($1,229)$274$955$83,601
284 ($1,229)$271$958$82,644
285 ($1,229)$268$961$81,683
286 ($1,229)$265$964$80,719
287 ($1,229)$262$967$79,752
288 ($1,229)$259$970$78,782
Year 25 - 289 ($1,229)$255$973$77,809
290 ($1,229)$252$976$76,833
291 ($1,229)$249$980$75,853
292 ($1,229)$246$983$74,870
293 ($1,229)$243$986$73,884
294 ($1,229)$240$989$72,895
295 ($1,229)$236$992$71,903
296 ($1,229)$233$996$70,907
297 ($1,229)$230$999$69,909
298 ($1,229)$227$1,002$68,907
299 ($1,229)$223$1,005$67,901
300 ($1,229)$220$1,009$66,893
Year 26 - 301 ($1,229)$217$1,012$65,881
302 ($1,229)$214$1,015$64,866
303 ($1,229)$210$1,018$63,848
304 ($1,229)$207$1,022$62,826
305 ($1,229)$204$1,025$61,801
306 ($1,229)$200$1,028$60,773
307 ($1,229)$197$1,032$59,741
308 ($1,229)$194$1,035$58,706
309 ($1,229)$190$1,038$57,668
310 ($1,229)$187$1,042$56,626
311 ($1,229)$184$1,045$55,581
312 ($1,229)$180$1,048$54,533
Year 27 - 313 ($1,229)$177$1,052$53,481
314 ($1,229)$173$1,055$52,426
315 ($1,229)$170$1,059$51,367
316 ($1,229)$167$1,062$50,305
317 ($1,229)$163$1,066$49,239
318 ($1,229)$160$1,069$48,170
319 ($1,229)$156$1,072$47,098
320 ($1,229)$153$1,076$46,022
321 ($1,229)$149$1,079$44,943
322 ($1,229)$146$1,083$43,860
323 ($1,229)$142$1,086$42,773
324 ($1,229)$139$1,090$41,683
Year 28 - 325 ($1,229)$135$1,093$40,590
326 ($1,229)$132$1,097$39,493
327 ($1,229)$128$1,101$38,392
328 ($1,229)$124$1,104$37,288
329 ($1,229)$121$1,108$36,180
330 ($1,229)$117$1,111$35,069
331 ($1,229)$114$1,115$33,954
332 ($1,229)$110$1,119$32,835
333 ($1,229)$106$1,122$31,713
334 ($1,229)$103$1,126$30,587
335 ($1,229)$99$1,129$29,458
336 ($1,229)$95$1,133$28,325
Year 29 - 337 ($1,229)$92$1,137$27,188
338 ($1,229)$88$1,140$26,048
339 ($1,229)$84$1,144$24,903
340 ($1,229)$81$1,148$23,755
341 ($1,229)$77$1,152$22,604
342 ($1,229)$73$1,155$21,449
343 ($1,229)$70$1,159$20,289
344 ($1,229)$66$1,163$19,127
345 ($1,229)$62$1,167$17,960
346 ($1,229)$58$1,170$16,790
347 ($1,229)$54$1,174$15,615
348 ($1,229)$51$1,178$14,437
Year 30 - 349 ($1,229)$47$1,182$13,256
350 ($1,229)$43$1,186$12,070
351 ($1,229)$39$1,189$10,880
352 ($1,229)$35$1,193$9,687
353 ($1,229)$31$1,197$8,490
354 ($1,229)$28$1,201$7,289
355 ($1,229)$24$1,205$6,084
356 ($1,229)$20$1,209$4,875
357 ($1,229)$16$1,213$3,662
358 ($1,229)$12$1,217$2,445
359 ($1,229)$8$1,221$1,225
360 ($1,229)$4$1,225$0
TOTALS$181,502$260,800$442,302

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.