« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($65,200) 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
$1,303 360 $208,246 $469,046

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $326,000
Down Payment $65,200$260,800
Year 1 - 1 ($1,303)$952$351$260,449
2 ($1,303)$951$352$260,097
3 ($1,303)$949$354$259,743
4 ($1,303)$948$355$259,388
5 ($1,303)$947$356$259,032
6 ($1,303)$945$357$258,675
7 ($1,303)$944$359$258,316
8 ($1,303)$943$360$257,956
9 ($1,303)$942$361$257,595
10 ($1,303)$940$363$257,232
11 ($1,303)$939$364$256,868
12 ($1,303)$938$365$256,503
Year 2 - 13 ($1,303)$936$367$256,136
14 ($1,303)$935$368$255,768
15 ($1,303)$934$369$255,399
16 ($1,303)$932$371$255,028
17 ($1,303)$931$372$254,656
18 ($1,303)$929$373$254,282
19 ($1,303)$928$375$253,908
20 ($1,303)$927$376$253,531
21 ($1,303)$925$378$253,154
22 ($1,303)$924$379$252,775
23 ($1,303)$923$380$252,395
24 ($1,303)$921$382$252,013
Year 3 - 25 ($1,303)$920$383$251,630
26 ($1,303)$918$384$251,246
27 ($1,303)$917$386$250,860
28 ($1,303)$916$387$250,472
29 ($1,303)$914$389$250,084
30 ($1,303)$913$390$249,694
31 ($1,303)$911$392$249,302
32 ($1,303)$910$393$248,909
33 ($1,303)$909$394$248,515
34 ($1,303)$907$396$248,119
35 ($1,303)$906$397$247,722
36 ($1,303)$904$399$247,323
Year 4 - 37 ($1,303)$903$400$246,923
38 ($1,303)$901$402$246,521
39 ($1,303)$900$403$246,118
40 ($1,303)$898$405$245,714
41 ($1,303)$897$406$245,307
42 ($1,303)$895$408$244,900
43 ($1,303)$894$409$244,491
44 ($1,303)$892$411$244,080
45 ($1,303)$891$412$243,668
46 ($1,303)$889$414$243,255
47 ($1,303)$888$415$242,840
48 ($1,303)$886$417$242,423
Year 5 - 49 ($1,303)$885$418$242,005
50 ($1,303)$883$420$241,586
51 ($1,303)$882$421$241,165
52 ($1,303)$880$423$240,742
53 ($1,303)$879$424$240,318
54 ($1,303)$877$426$239,892
55 ($1,303)$876$427$239,465
56 ($1,303)$874$429$239,036
57 ($1,303)$872$430$238,605
58 ($1,303)$871$432$238,173
59 ($1,303)$869$434$237,740
60 ($1,303)$868$435$237,305
Year 6 - 61 ($1,303)$866$437$236,868
62 ($1,303)$865$438$236,430
63 ($1,303)$863$440$235,990
64 ($1,303)$861$442$235,548
65 ($1,303)$860$443$235,105
66 ($1,303)$858$445$234,660
67 ($1,303)$857$446$234,214
68 ($1,303)$855$448$233,766
69 ($1,303)$853$450$233,316
70 ($1,303)$852$451$232,865
71 ($1,303)$850$453$232,412
72 ($1,303)$848$455$231,957
Year 7 - 73 ($1,303)$847$456$231,501
74 ($1,303)$845$458$231,043
75 ($1,303)$843$460$230,583
76 ($1,303)$842$461$230,122
77 ($1,303)$840$463$229,659
78 ($1,303)$838$465$229,195
79 ($1,303)$837$466$228,728
80 ($1,303)$835$468$228,260
81 ($1,303)$833$470$227,790
82 ($1,303)$831$471$227,319
83 ($1,303)$830$473$226,846
84 ($1,303)$828$475$226,371
Year 8 - 85 ($1,303)$826$477$225,894
86 ($1,303)$825$478$225,416
87 ($1,303)$823$480$224,936
88 ($1,303)$821$482$224,454
89 ($1,303)$819$484$223,970
90 ($1,303)$817$485$223,485
91 ($1,303)$816$487$222,998
92 ($1,303)$814$489$222,509
93 ($1,303)$812$491$222,018
94 ($1,303)$810$493$221,525
95 ($1,303)$809$494$221,031
96 ($1,303)$807$496$220,535
Year 9 - 97 ($1,303)$805$498$220,037
98 ($1,303)$803$500$219,537
99 ($1,303)$801$502$219,035
100 ($1,303)$799$503$218,532
101 ($1,303)$798$505$218,027
102 ($1,303)$796$507$217,520
103 ($1,303)$794$509$217,011
104 ($1,303)$792$511$216,500
105 ($1,303)$790$513$215,987
106 ($1,303)$788$515$215,473
107 ($1,303)$786$516$214,956
108 ($1,303)$785$518$214,438
Year 10 - 109 ($1,303)$783$520$213,918
110 ($1,303)$781$522$213,396
111 ($1,303)$779$524$212,872
112 ($1,303)$777$526$212,346
113 ($1,303)$775$528$211,818
114 ($1,303)$773$530$211,288
115 ($1,303)$771$532$210,756
116 ($1,303)$769$534$210,223
117 ($1,303)$767$536$209,687
118 ($1,303)$765$538$209,150
119 ($1,303)$763$540$208,610
120 ($1,303)$761$541$208,069
Year 11 - 121 ($1,303)$759$543$207,525
122 ($1,303)$757$545$206,980
123 ($1,303)$755$547$206,432
124 ($1,303)$753$549$205,883
125 ($1,303)$751$551$205,331
126 ($1,303)$749$553$204,778
127 ($1,303)$747$555$204,222
128 ($1,303)$745$557$203,665
129 ($1,303)$743$560$203,105
130 ($1,303)$741$562$202,544
131 ($1,303)$739$564$201,980
132 ($1,303)$737$566$201,415
Year 12 - 133 ($1,303)$735$568$200,847
134 ($1,303)$733$570$200,277
135 ($1,303)$731$572$199,705
136 ($1,303)$729$574$199,131
137 ($1,303)$727$576$198,555
138 ($1,303)$725$578$197,977
139 ($1,303)$723$580$197,397
140 ($1,303)$720$582$196,814
141 ($1,303)$718$585$196,230
142 ($1,303)$716$587$195,643
143 ($1,303)$714$589$195,054
144 ($1,303)$712$591$194,463
Year 13 - 145 ($1,303)$710$593$193,870
146 ($1,303)$708$595$193,275
147 ($1,303)$705$597$192,677
148 ($1,303)$703$600$192,078
149 ($1,303)$701$602$191,476
150 ($1,303)$699$604$190,872
151 ($1,303)$697$606$190,266
152 ($1,303)$694$608$189,657
153 ($1,303)$692$611$189,047
154 ($1,303)$690$613$188,434
155 ($1,303)$688$615$187,819
156 ($1,303)$686$617$187,201
Year 14 - 157 ($1,303)$683$620$186,582
158 ($1,303)$681$622$185,960
159 ($1,303)$679$624$185,336
160 ($1,303)$676$626$184,709
161 ($1,303)$674$629$184,080
162 ($1,303)$672$631$183,449
163 ($1,303)$670$633$182,816
164 ($1,303)$667$636$182,180
165 ($1,303)$665$638$181,543
166 ($1,303)$663$640$180,902
167 ($1,303)$660$643$180,260
168 ($1,303)$658$645$179,615
Year 15 - 169 ($1,303)$656$647$178,967
170 ($1,303)$653$650$178,318
171 ($1,303)$651$652$177,666
172 ($1,303)$648$654$177,011
173 ($1,303)$646$657$176,354
174 ($1,303)$644$659$175,695
175 ($1,303)$641$662$175,034
176 ($1,303)$639$664$174,370
177 ($1,303)$636$666$173,703
178 ($1,303)$634$669$173,034
179 ($1,303)$632$671$172,363
180 ($1,303)$629$674$171,689
Year 16 - 181 ($1,303)$627$676$171,013
182 ($1,303)$624$679$170,334
183 ($1,303)$622$681$169,653
184 ($1,303)$619$684$168,969
185 ($1,303)$617$686$168,283
186 ($1,303)$614$689$167,594
187 ($1,303)$612$691$166,903
188 ($1,303)$609$694$166,210
189 ($1,303)$607$696$165,513
190 ($1,303)$604$699$164,815
191 ($1,303)$602$701$164,113
192 ($1,303)$599$704$163,409
Year 17 - 193 ($1,303)$596$706$162,703
194 ($1,303)$594$709$161,994
195 ($1,303)$591$712$161,282
196 ($1,303)$589$714$160,568
197 ($1,303)$586$717$159,851
198 ($1,303)$583$719$159,132
199 ($1,303)$581$722$158,410
200 ($1,303)$578$725$157,685
201 ($1,303)$576$727$156,958
202 ($1,303)$573$730$156,228
203 ($1,303)$570$733$155,495
204 ($1,303)$568$735$154,760
Year 18 - 205 ($1,303)$565$738$154,021
206 ($1,303)$562$741$153,281
207 ($1,303)$559$743$152,537
208 ($1,303)$557$746$151,791
209 ($1,303)$554$749$151,042
210 ($1,303)$551$752$150,291
211 ($1,303)$549$754$149,536
212 ($1,303)$546$757$148,779
213 ($1,303)$543$760$148,019
214 ($1,303)$540$763$147,257
215 ($1,303)$537$765$146,491
216 ($1,303)$535$768$145,723
Year 19 - 217 ($1,303)$532$771$144,952
218 ($1,303)$529$774$144,178
219 ($1,303)$526$777$143,402
220 ($1,303)$523$779$142,622
221 ($1,303)$521$782$141,840
222 ($1,303)$518$785$141,055
223 ($1,303)$515$788$140,267
224 ($1,303)$512$791$139,476
225 ($1,303)$509$794$138,682
226 ($1,303)$506$797$137,885
227 ($1,303)$503$800$137,085
228 ($1,303)$500$803$136,283
Year 20 - 229 ($1,303)$497$805$135,477
230 ($1,303)$494$808$134,669
231 ($1,303)$492$811$133,858
232 ($1,303)$489$814$133,043
233 ($1,303)$486$817$132,226
234 ($1,303)$483$820$131,406
235 ($1,303)$480$823$130,583
236 ($1,303)$477$826$129,756
237 ($1,303)$474$829$128,927
238 ($1,303)$471$832$128,095
239 ($1,303)$468$835$127,259
240 ($1,303)$464$838$126,421
Year 21 - 241 ($1,303)$461$841$125,579
242 ($1,303)$458$845$124,735
243 ($1,303)$455$848$123,887
244 ($1,303)$452$851$123,037
245 ($1,303)$449$854$122,183
246 ($1,303)$446$857$121,326
247 ($1,303)$443$860$120,466
248 ($1,303)$440$863$119,602
249 ($1,303)$437$866$118,736
250 ($1,303)$433$870$117,867
251 ($1,303)$430$873$116,994
252 ($1,303)$427$876$116,118
Year 22 - 253 ($1,303)$424$879$115,239
254 ($1,303)$421$882$114,357
255 ($1,303)$417$886$113,471
256 ($1,303)$414$889$112,582
257 ($1,303)$411$892$111,690
258 ($1,303)$408$895$110,795
259 ($1,303)$404$899$109,897
260 ($1,303)$401$902$108,995
261 ($1,303)$398$905$108,090
262 ($1,303)$395$908$107,181
263 ($1,303)$391$912$106,270
264 ($1,303)$388$915$105,355
Year 23 - 265 ($1,303)$385$918$104,436
266 ($1,303)$381$922$103,515
267 ($1,303)$378$925$102,590
268 ($1,303)$374$928$101,661
269 ($1,303)$371$932$100,729
270 ($1,303)$368$935$99,794
271 ($1,303)$364$939$98,855
272 ($1,303)$361$942$97,913
273 ($1,303)$357$946$96,968
274 ($1,303)$354$949$96,019
275 ($1,303)$350$952$95,066
276 ($1,303)$347$956$94,111
Year 24 - 277 ($1,303)$344$959$93,151
278 ($1,303)$340$963$92,188
279 ($1,303)$336$966$91,222
280 ($1,303)$333$970$90,252
281 ($1,303)$329$973$89,278
282 ($1,303)$326$977$88,301
283 ($1,303)$322$981$87,321
284 ($1,303)$319$984$86,337
285 ($1,303)$315$988$85,349
286 ($1,303)$312$991$84,357
287 ($1,303)$308$995$83,362
288 ($1,303)$304$999$82,364
Year 25 - 289 ($1,303)$301$1,002$81,361
290 ($1,303)$297$1,006$80,356
291 ($1,303)$293$1,010$79,346
292 ($1,303)$290$1,013$78,333
293 ($1,303)$286$1,017$77,316
294 ($1,303)$282$1,021$76,295
295 ($1,303)$278$1,024$75,270
296 ($1,303)$275$1,028$74,242
297 ($1,303)$271$1,032$73,210
298 ($1,303)$267$1,036$72,175
299 ($1,303)$263$1,039$71,135
300 ($1,303)$260$1,043$70,092
Year 26 - 301 ($1,303)$256$1,047$69,045
302 ($1,303)$252$1,051$67,994
303 ($1,303)$248$1,055$66,939
304 ($1,303)$244$1,059$65,881
305 ($1,303)$240$1,062$64,818
306 ($1,303)$237$1,066$63,752
307 ($1,303)$233$1,070$62,682
308 ($1,303)$229$1,074$61,608
309 ($1,303)$225$1,078$60,530
310 ($1,303)$221$1,082$59,448
311 ($1,303)$217$1,086$58,362
312 ($1,303)$213$1,090$57,272
Year 27 - 313 ($1,303)$209$1,094$56,178
314 ($1,303)$205$1,098$55,080
315 ($1,303)$201$1,102$53,978
316 ($1,303)$197$1,106$52,872
317 ($1,303)$193$1,110$51,762
318 ($1,303)$189$1,114$50,648
319 ($1,303)$185$1,118$49,530
320 ($1,303)$181$1,122$48,408
321 ($1,303)$177$1,126$47,282
322 ($1,303)$173$1,130$46,152
323 ($1,303)$168$1,134$45,017
324 ($1,303)$164$1,139$43,879
Year 28 - 325 ($1,303)$160$1,143$42,736
326 ($1,303)$156$1,147$41,589
327 ($1,303)$152$1,151$40,438
328 ($1,303)$148$1,155$39,283
329 ($1,303)$143$1,160$38,123
330 ($1,303)$139$1,164$36,959
331 ($1,303)$135$1,168$35,791
332 ($1,303)$131$1,172$34,619
333 ($1,303)$126$1,177$33,443
334 ($1,303)$122$1,181$32,262
335 ($1,303)$118$1,185$31,077
336 ($1,303)$113$1,189$29,887
Year 29 - 337 ($1,303)$109$1,194$28,693
338 ($1,303)$105$1,198$27,495
339 ($1,303)$100$1,203$26,293
340 ($1,303)$96$1,207$25,086
341 ($1,303)$92$1,211$23,874
342 ($1,303)$87$1,216$22,659
343 ($1,303)$83$1,220$21,438
344 ($1,303)$78$1,225$20,214
345 ($1,303)$74$1,229$18,985
346 ($1,303)$69$1,234$17,751
347 ($1,303)$65$1,238$16,513
348 ($1,303)$60$1,243$15,270
Year 30 - 349 ($1,303)$56$1,247$14,023
350 ($1,303)$51$1,252$12,771
351 ($1,303)$47$1,256$11,515
352 ($1,303)$42$1,261$10,254
353 ($1,303)$37$1,265$8,989
354 ($1,303)$33$1,270$7,719
355 ($1,303)$28$1,275$6,444
356 ($1,303)$24$1,279$5,164
357 ($1,303)$19$1,284$3,880
358 ($1,303)$14$1,289$2,592
359 ($1,303)$9$1,293$1,298
360 ($1,303)$5$1,298$0
TOTALS$208,246$260,800$469,046

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.