« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,230 360 $182,040 $442,840

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $326,000
Down Payment $65,200$260,800
Year 1 - 1 ($1,230)$848$383$260,417
2 ($1,230)$846$384$260,034
3 ($1,230)$845$385$259,649
4 ($1,230)$844$386$259,262
5 ($1,230)$843$388$258,875
6 ($1,230)$841$389$258,486
7 ($1,230)$840$390$258,096
8 ($1,230)$839$391$257,705
9 ($1,230)$838$393$257,312
10 ($1,230)$836$394$256,918
11 ($1,230)$835$395$256,523
12 ($1,230)$834$396$256,127
Year 2 - 13 ($1,230)$832$398$255,729
14 ($1,230)$831$399$255,330
15 ($1,230)$830$400$254,930
16 ($1,230)$829$402$254,528
17 ($1,230)$827$403$254,125
18 ($1,230)$826$404$253,721
19 ($1,230)$825$406$253,316
20 ($1,230)$823$407$252,909
21 ($1,230)$822$408$252,501
22 ($1,230)$821$409$252,091
23 ($1,230)$819$411$251,680
24 ($1,230)$818$412$251,268
Year 3 - 25 ($1,230)$817$413$250,855
26 ($1,230)$815$415$250,440
27 ($1,230)$814$416$250,024
28 ($1,230)$813$418$249,606
29 ($1,230)$811$419$249,187
30 ($1,230)$810$420$248,767
31 ($1,230)$808$422$248,346
32 ($1,230)$807$423$247,923
33 ($1,230)$806$424$247,498
34 ($1,230)$804$426$247,072
35 ($1,230)$803$427$246,645
36 ($1,230)$802$429$246,217
Year 4 - 37 ($1,230)$800$430$245,787
38 ($1,230)$799$431$245,356
39 ($1,230)$797$433$244,923
40 ($1,230)$796$434$244,489
41 ($1,230)$795$436$244,053
42 ($1,230)$793$437$243,616
43 ($1,230)$792$438$243,178
44 ($1,230)$790$440$242,738
45 ($1,230)$789$441$242,297
46 ($1,230)$787$443$241,854
47 ($1,230)$786$444$241,410
48 ($1,230)$785$446$240,965
Year 5 - 49 ($1,230)$783$447$240,518
50 ($1,230)$782$448$240,069
51 ($1,230)$780$450$239,619
52 ($1,230)$779$451$239,168
53 ($1,230)$777$453$238,715
54 ($1,230)$776$454$238,261
55 ($1,230)$774$456$237,805
56 ($1,230)$773$457$237,348
57 ($1,230)$771$459$236,889
58 ($1,230)$770$460$236,429
59 ($1,230)$768$462$235,967
60 ($1,230)$767$463$235,504
Year 6 - 61 ($1,230)$765$465$235,039
62 ($1,230)$764$466$234,573
63 ($1,230)$762$468$234,105
64 ($1,230)$761$469$233,636
65 ($1,230)$759$471$233,165
66 ($1,230)$758$472$232,693
67 ($1,230)$756$474$232,219
68 ($1,230)$755$475$231,744
69 ($1,230)$753$477$231,267
70 ($1,230)$752$478$230,788
71 ($1,230)$750$480$230,308
72 ($1,230)$749$482$229,827
Year 7 - 73 ($1,230)$747$483$229,343
74 ($1,230)$745$485$228,859
75 ($1,230)$744$486$228,372
76 ($1,230)$742$488$227,884
77 ($1,230)$741$489$227,395
78 ($1,230)$739$491$226,904
79 ($1,230)$737$493$226,411
80 ($1,230)$736$494$225,917
81 ($1,230)$734$496$225,421
82 ($1,230)$733$497$224,924
83 ($1,230)$731$499$224,424
84 ($1,230)$729$501$223,924
Year 8 - 85 ($1,230)$728$502$223,421
86 ($1,230)$726$504$222,917
87 ($1,230)$724$506$222,412
88 ($1,230)$723$507$221,905
89 ($1,230)$721$509$221,396
90 ($1,230)$720$511$220,885
91 ($1,230)$718$512$220,373
92 ($1,230)$716$514$219,859
93 ($1,230)$715$516$219,343
94 ($1,230)$713$517$218,826
95 ($1,230)$711$519$218,307
96 ($1,230)$709$521$217,787
Year 9 - 97 ($1,230)$708$522$217,264
98 ($1,230)$706$524$216,740
99 ($1,230)$704$526$216,215
100 ($1,230)$703$527$215,687
101 ($1,230)$701$529$215,158
102 ($1,230)$699$531$214,627
103 ($1,230)$698$533$214,095
104 ($1,230)$696$534$213,560
105 ($1,230)$694$536$213,024
106 ($1,230)$692$538$212,486
107 ($1,230)$691$540$211,947
108 ($1,230)$689$541$211,406
Year 10 - 109 ($1,230)$687$543$210,863
110 ($1,230)$685$545$210,318
111 ($1,230)$684$547$209,771
112 ($1,230)$682$548$209,223
113 ($1,230)$680$550$208,673
114 ($1,230)$678$552$208,121
115 ($1,230)$676$554$207,567
116 ($1,230)$675$556$207,012
117 ($1,230)$673$557$206,454
118 ($1,230)$671$559$205,895
119 ($1,230)$669$561$205,334
120 ($1,230)$667$563$204,771
Year 11 - 121 ($1,230)$666$565$204,207
122 ($1,230)$664$566$203,640
123 ($1,230)$662$568$203,072
124 ($1,230)$660$570$202,502
125 ($1,230)$658$572$201,930
126 ($1,230)$656$574$201,356
127 ($1,230)$654$576$200,780
128 ($1,230)$653$578$200,203
129 ($1,230)$651$579$199,623
130 ($1,230)$649$581$199,042
131 ($1,230)$647$583$198,459
132 ($1,230)$645$585$197,874
Year 12 - 133 ($1,230)$643$587$197,287
134 ($1,230)$641$589$196,698
135 ($1,230)$639$591$196,107
136 ($1,230)$637$593$195,514
137 ($1,230)$635$595$194,919
138 ($1,230)$633$597$194,323
139 ($1,230)$632$599$193,724
140 ($1,230)$630$601$193,124
141 ($1,230)$628$602$192,521
142 ($1,230)$626$604$191,917
143 ($1,230)$624$606$191,310
144 ($1,230)$622$608$190,702
Year 13 - 145 ($1,230)$620$610$190,092
146 ($1,230)$618$612$189,479
147 ($1,230)$616$614$188,865
148 ($1,230)$614$616$188,249
149 ($1,230)$612$618$187,631
150 ($1,230)$610$620$187,010
151 ($1,230)$608$622$186,388
152 ($1,230)$606$624$185,764
153 ($1,230)$604$626$185,137
154 ($1,230)$602$628$184,509
155 ($1,230)$600$630$183,878
156 ($1,230)$598$633$183,246
Year 14 - 157 ($1,230)$596$635$182,611
158 ($1,230)$593$637$181,975
159 ($1,230)$591$639$181,336
160 ($1,230)$589$641$180,695
161 ($1,230)$587$643$180,052
162 ($1,230)$585$645$179,407
163 ($1,230)$583$647$178,760
164 ($1,230)$581$649$178,111
165 ($1,230)$579$651$177,460
166 ($1,230)$577$653$176,807
167 ($1,230)$575$655$176,151
168 ($1,230)$572$658$175,494
Year 15 - 169 ($1,230)$570$660$174,834
170 ($1,230)$568$662$174,172
171 ($1,230)$566$664$173,508
172 ($1,230)$564$666$172,842
173 ($1,230)$562$668$172,173
174 ($1,230)$560$671$171,503
175 ($1,230)$557$673$170,830
176 ($1,230)$555$675$170,155
177 ($1,230)$553$677$169,478
178 ($1,230)$551$679$168,799
179 ($1,230)$549$682$168,117
180 ($1,230)$546$684$167,433
Year 16 - 181 ($1,230)$544$686$166,747
182 ($1,230)$542$688$166,059
183 ($1,230)$540$690$165,369
184 ($1,230)$537$693$164,676
185 ($1,230)$535$695$163,981
186 ($1,230)$533$697$163,284
187 ($1,230)$531$699$162,585
188 ($1,230)$528$702$161,883
189 ($1,230)$526$704$161,179
190 ($1,230)$524$706$160,473
191 ($1,230)$522$709$159,764
192 ($1,230)$519$711$159,053
Year 17 - 193 ($1,230)$517$713$158,340
194 ($1,230)$515$716$157,625
195 ($1,230)$512$718$156,907
196 ($1,230)$510$720$156,187
197 ($1,230)$508$723$155,464
198 ($1,230)$505$725$154,739
199 ($1,230)$503$727$154,012
200 ($1,230)$501$730$153,282
201 ($1,230)$498$732$152,550
202 ($1,230)$496$734$151,816
203 ($1,230)$493$737$151,079
204 ($1,230)$491$739$150,340
Year 18 - 205 ($1,230)$489$742$149,599
206 ($1,230)$486$744$148,855
207 ($1,230)$484$746$148,109
208 ($1,230)$481$749$147,360
209 ($1,230)$479$751$146,609
210 ($1,230)$476$754$145,855
211 ($1,230)$474$756$145,099
212 ($1,230)$472$759$144,340
213 ($1,230)$469$761$143,579
214 ($1,230)$467$763$142,816
215 ($1,230)$464$766$142,050
216 ($1,230)$462$768$141,281
Year 19 - 217 ($1,230)$459$771$140,511
218 ($1,230)$457$773$139,737
219 ($1,230)$454$776$138,961
220 ($1,230)$452$778$138,183
221 ($1,230)$449$781$137,402
222 ($1,230)$447$784$136,618
223 ($1,230)$444$786$135,832
224 ($1,230)$441$789$135,043
225 ($1,230)$439$791$134,252
226 ($1,230)$436$794$133,458
227 ($1,230)$434$796$132,662
228 ($1,230)$431$799$131,863
Year 20 - 229 ($1,230)$429$802$131,061
230 ($1,230)$426$804$130,257
231 ($1,230)$423$807$129,450
232 ($1,230)$421$809$128,641
233 ($1,230)$418$812$127,829
234 ($1,230)$415$815$127,014
235 ($1,230)$413$817$126,197
236 ($1,230)$410$820$125,377
237 ($1,230)$407$823$124,554
238 ($1,230)$405$825$123,729
239 ($1,230)$402$828$122,901
240 ($1,230)$399$831$122,070
Year 21 - 241 ($1,230)$397$833$121,237
242 ($1,230)$394$836$120,401
243 ($1,230)$391$839$119,562
244 ($1,230)$389$842$118,721
245 ($1,230)$386$844$117,876
246 ($1,230)$383$847$117,029
247 ($1,230)$380$850$116,180
248 ($1,230)$378$853$115,327
249 ($1,230)$375$855$114,472
250 ($1,230)$372$858$113,614
251 ($1,230)$369$861$112,753
252 ($1,230)$366$864$111,889
Year 22 - 253 ($1,230)$364$866$111,023
254 ($1,230)$361$869$110,153
255 ($1,230)$358$872$109,281
256 ($1,230)$355$875$108,406
257 ($1,230)$352$878$107,529
258 ($1,230)$349$881$106,648
259 ($1,230)$347$884$105,764
260 ($1,230)$344$886$104,878
261 ($1,230)$341$889$103,989
262 ($1,230)$338$892$103,097
263 ($1,230)$335$895$102,202
264 ($1,230)$332$898$101,304
Year 23 - 265 ($1,230)$329$901$100,403
266 ($1,230)$326$904$99,499
267 ($1,230)$323$907$98,592
268 ($1,230)$320$910$97,683
269 ($1,230)$317$913$96,770
270 ($1,230)$315$916$95,854
271 ($1,230)$312$919$94,936
272 ($1,230)$309$922$94,014
273 ($1,230)$306$925$93,090
274 ($1,230)$303$928$92,162
275 ($1,230)$300$931$91,231
276 ($1,230)$297$934$90,298
Year 24 - 277 ($1,230)$293$937$89,361
278 ($1,230)$290$940$88,421
279 ($1,230)$287$943$87,479
280 ($1,230)$284$946$86,533
281 ($1,230)$281$949$85,584
282 ($1,230)$278$952$84,632
283 ($1,230)$275$955$83,677
284 ($1,230)$272$958$82,719
285 ($1,230)$269$961$81,758
286 ($1,230)$266$964$80,793
287 ($1,230)$263$968$79,826
288 ($1,230)$259$971$78,855
Year 25 - 289 ($1,230)$256$974$77,881
290 ($1,230)$253$977$76,904
291 ($1,230)$250$980$75,924
292 ($1,230)$247$983$74,941
293 ($1,230)$244$987$73,954
294 ($1,230)$240$990$72,964
295 ($1,230)$237$993$71,971
296 ($1,230)$234$996$70,975
297 ($1,230)$231$999$69,976
298 ($1,230)$227$1,003$68,973
299 ($1,230)$224$1,006$67,967
300 ($1,230)$221$1,009$66,958
Year 26 - 301 ($1,230)$218$1,012$65,945
302 ($1,230)$214$1,016$64,930
303 ($1,230)$211$1,019$63,910
304 ($1,230)$208$1,022$62,888
305 ($1,230)$204$1,026$61,862
306 ($1,230)$201$1,029$60,833
307 ($1,230)$198$1,032$59,801
308 ($1,230)$194$1,036$58,765
309 ($1,230)$191$1,039$57,726
310 ($1,230)$188$1,043$56,683
311 ($1,230)$184$1,046$55,638
312 ($1,230)$181$1,049$54,588
Year 27 - 313 ($1,230)$177$1,053$53,536
314 ($1,230)$174$1,056$52,479
315 ($1,230)$171$1,060$51,420
316 ($1,230)$167$1,063$50,357
317 ($1,230)$164$1,066$49,290
318 ($1,230)$160$1,070$48,221
319 ($1,230)$157$1,073$47,147
320 ($1,230)$153$1,077$46,070
321 ($1,230)$150$1,080$44,990
322 ($1,230)$146$1,084$43,906
323 ($1,230)$143$1,087$42,819
324 ($1,230)$139$1,091$41,728
Year 28 - 325 ($1,230)$136$1,094$40,633
326 ($1,230)$132$1,098$39,535
327 ($1,230)$128$1,102$38,433
328 ($1,230)$125$1,105$37,328
329 ($1,230)$121$1,109$36,219
330 ($1,230)$118$1,112$35,107
331 ($1,230)$114$1,116$33,991
332 ($1,230)$110$1,120$32,871
333 ($1,230)$107$1,123$31,748
334 ($1,230)$103$1,127$30,621
335 ($1,230)$100$1,131$29,491
336 ($1,230)$96$1,134$28,356
Year 29 - 337 ($1,230)$92$1,138$27,218
338 ($1,230)$88$1,142$26,077
339 ($1,230)$85$1,145$24,931
340 ($1,230)$81$1,149$23,782
341 ($1,230)$77$1,153$22,629
342 ($1,230)$74$1,157$21,473
343 ($1,230)$70$1,160$20,313
344 ($1,230)$66$1,164$19,149
345 ($1,230)$62$1,168$17,981
346 ($1,230)$58$1,172$16,809
347 ($1,230)$55$1,175$15,633
348 ($1,230)$51$1,179$14,454
Year 30 - 349 ($1,230)$47$1,183$13,271
350 ($1,230)$43$1,187$12,084
351 ($1,230)$39$1,191$10,893
352 ($1,230)$35$1,195$9,699
353 ($1,230)$32$1,199$8,500
354 ($1,230)$28$1,202$7,297
355 ($1,230)$24$1,206$6,091
356 ($1,230)$20$1,210$4,881
357 ($1,230)$16$1,214$3,666
358 ($1,230)$12$1,218$2,448
359 ($1,230)$8$1,222$1,226
360 ($1,230)$4$1,226$0
TOTALS$182,040$260,800$442,840

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.