« Back to all home prices

Mortgage Payment Schedule for a $328,000 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% ($65,600) 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
$1,311 360 $209,523 $471,923

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $328,000
Down Payment $65,600$262,400
Year 1 - 1 ($1,311)$958$353$262,047
2 ($1,311)$956$354$261,692
3 ($1,311)$955$356$261,337
4 ($1,311)$954$357$260,980
5 ($1,311)$953$358$260,621
6 ($1,311)$951$360$260,262
7 ($1,311)$950$361$259,901
8 ($1,311)$949$362$259,539
9 ($1,311)$947$364$259,175
10 ($1,311)$946$365$258,810
11 ($1,311)$945$366$258,444
12 ($1,311)$943$368$258,076
Year 2 - 13 ($1,311)$942$369$257,707
14 ($1,311)$941$370$257,337
15 ($1,311)$939$372$256,965
16 ($1,311)$938$373$256,592
17 ($1,311)$937$374$256,218
18 ($1,311)$935$376$255,842
19 ($1,311)$934$377$255,465
20 ($1,311)$932$378$255,087
21 ($1,311)$931$380$254,707
22 ($1,311)$930$381$254,326
23 ($1,311)$928$383$253,943
24 ($1,311)$927$384$253,559
Year 3 - 25 ($1,311)$925$385$253,174
26 ($1,311)$924$387$252,787
27 ($1,311)$923$388$252,399
28 ($1,311)$921$390$252,009
29 ($1,311)$920$391$251,618
30 ($1,311)$918$392$251,226
31 ($1,311)$917$394$250,832
32 ($1,311)$916$395$250,436
33 ($1,311)$914$397$250,039
34 ($1,311)$913$398$249,641
35 ($1,311)$911$400$249,242
36 ($1,311)$910$401$248,840
Year 4 - 37 ($1,311)$908$403$248,438
38 ($1,311)$907$404$248,034
39 ($1,311)$905$406$247,628
40 ($1,311)$904$407$247,221
41 ($1,311)$902$409$246,812
42 ($1,311)$901$410$246,402
43 ($1,311)$899$412$245,991
44 ($1,311)$898$413$245,578
45 ($1,311)$896$415$245,163
46 ($1,311)$895$416$244,747
47 ($1,311)$893$418$244,330
48 ($1,311)$892$419$243,911
Year 5 - 49 ($1,311)$890$421$243,490
50 ($1,311)$889$422$243,068
51 ($1,311)$887$424$242,644
52 ($1,311)$886$425$242,219
53 ($1,311)$884$427$241,792
54 ($1,311)$883$428$241,364
55 ($1,311)$881$430$240,934
56 ($1,311)$879$431$240,502
57 ($1,311)$878$433$240,069
58 ($1,311)$876$435$239,635
59 ($1,311)$875$436$239,198
60 ($1,311)$873$438$238,761
Year 6 - 61 ($1,311)$871$439$238,321
62 ($1,311)$870$441$237,880
63 ($1,311)$868$443$237,437
64 ($1,311)$867$444$236,993
65 ($1,311)$865$446$236,547
66 ($1,311)$863$448$236,100
67 ($1,311)$862$449$235,651
68 ($1,311)$860$451$235,200
69 ($1,311)$858$452$234,747
70 ($1,311)$857$454$234,293
71 ($1,311)$855$456$233,838
72 ($1,311)$854$457$233,380
Year 7 - 73 ($1,311)$852$459$232,921
74 ($1,311)$850$461$232,460
75 ($1,311)$848$462$231,998
76 ($1,311)$847$464$231,534
77 ($1,311)$845$466$231,068
78 ($1,311)$843$467$230,601
79 ($1,311)$842$469$230,131
80 ($1,311)$840$471$229,661
81 ($1,311)$838$473$229,188
82 ($1,311)$837$474$228,714
83 ($1,311)$835$476$228,237
84 ($1,311)$833$478$227,760
Year 8 - 85 ($1,311)$831$480$227,280
86 ($1,311)$830$481$226,799
87 ($1,311)$828$483$226,316
88 ($1,311)$826$485$225,831
89 ($1,311)$824$487$225,344
90 ($1,311)$823$488$224,856
91 ($1,311)$821$490$224,366
92 ($1,311)$819$492$223,874
93 ($1,311)$817$494$223,380
94 ($1,311)$815$496$222,884
95 ($1,311)$814$497$222,387
96 ($1,311)$812$499$221,888
Year 9 - 97 ($1,311)$810$501$221,387
98 ($1,311)$808$503$220,884
99 ($1,311)$806$505$220,379
100 ($1,311)$804$507$219,873
101 ($1,311)$803$508$219,364
102 ($1,311)$801$510$218,854
103 ($1,311)$799$512$218,342
104 ($1,311)$797$514$217,828
105 ($1,311)$795$516$217,312
106 ($1,311)$793$518$216,795
107 ($1,311)$791$520$216,275
108 ($1,311)$789$521$215,753
Year 10 - 109 ($1,311)$788$523$215,230
110 ($1,311)$786$525$214,705
111 ($1,311)$784$527$214,178
112 ($1,311)$782$529$213,648
113 ($1,311)$780$531$213,117
114 ($1,311)$778$533$212,584
115 ($1,311)$776$535$212,049
116 ($1,311)$774$537$211,512
117 ($1,311)$772$539$210,974
118 ($1,311)$770$541$210,433
119 ($1,311)$768$543$209,890
120 ($1,311)$766$545$209,345
Year 11 - 121 ($1,311)$764$547$208,798
122 ($1,311)$762$549$208,250
123 ($1,311)$760$551$207,699
124 ($1,311)$758$553$207,146
125 ($1,311)$756$555$206,591
126 ($1,311)$754$557$206,034
127 ($1,311)$752$559$205,475
128 ($1,311)$750$561$204,914
129 ($1,311)$748$563$204,352
130 ($1,311)$746$565$203,787
131 ($1,311)$744$567$203,219
132 ($1,311)$742$569$202,650
Year 12 - 133 ($1,311)$740$571$202,079
134 ($1,311)$738$573$201,506
135 ($1,311)$735$575$200,930
136 ($1,311)$733$578$200,353
137 ($1,311)$731$580$199,773
138 ($1,311)$729$582$199,191
139 ($1,311)$727$584$198,608
140 ($1,311)$725$586$198,022
141 ($1,311)$723$588$197,434
142 ($1,311)$721$590$196,843
143 ($1,311)$718$592$196,251
144 ($1,311)$716$595$195,656
Year 13 - 145 ($1,311)$714$597$195,060
146 ($1,311)$712$599$194,461
147 ($1,311)$710$601$193,859
148 ($1,311)$708$603$193,256
149 ($1,311)$705$606$192,651
150 ($1,311)$703$608$192,043
151 ($1,311)$701$610$191,433
152 ($1,311)$699$612$190,821
153 ($1,311)$696$614$190,206
154 ($1,311)$694$617$189,590
155 ($1,311)$692$619$188,971
156 ($1,311)$690$621$188,350
Year 14 - 157 ($1,311)$687$623$187,726
158 ($1,311)$685$626$187,101
159 ($1,311)$683$628$186,473
160 ($1,311)$681$630$185,842
161 ($1,311)$678$633$185,210
162 ($1,311)$676$635$184,575
163 ($1,311)$674$637$183,938
164 ($1,311)$671$640$183,298
165 ($1,311)$669$642$182,656
166 ($1,311)$667$644$182,012
167 ($1,311)$664$647$181,366
168 ($1,311)$662$649$180,717
Year 15 - 169 ($1,311)$660$651$180,065
170 ($1,311)$657$654$179,412
171 ($1,311)$655$656$178,756
172 ($1,311)$652$658$178,097
173 ($1,311)$650$661$177,436
174 ($1,311)$648$663$176,773
175 ($1,311)$645$666$176,107
176 ($1,311)$643$668$175,439
177 ($1,311)$640$671$174,769
178 ($1,311)$638$673$174,096
179 ($1,311)$635$675$173,420
180 ($1,311)$633$678$172,742
Year 16 - 181 ($1,311)$631$680$172,062
182 ($1,311)$628$683$171,379
183 ($1,311)$626$685$170,694
184 ($1,311)$623$688$170,006
185 ($1,311)$621$690$169,316
186 ($1,311)$618$693$168,623
187 ($1,311)$615$695$167,927
188 ($1,311)$613$698$167,229
189 ($1,311)$610$701$166,529
190 ($1,311)$608$703$165,826
191 ($1,311)$605$706$165,120
192 ($1,311)$603$708$164,412
Year 17 - 193 ($1,311)$600$711$163,701
194 ($1,311)$598$713$162,988
195 ($1,311)$595$716$162,272
196 ($1,311)$592$719$161,553
197 ($1,311)$590$721$160,832
198 ($1,311)$587$724$160,108
199 ($1,311)$584$727$159,381
200 ($1,311)$582$729$158,652
201 ($1,311)$579$732$157,920
202 ($1,311)$576$734$157,186
203 ($1,311)$574$737$156,449
204 ($1,311)$571$740$155,709
Year 18 - 205 ($1,311)$568$743$154,966
206 ($1,311)$566$745$154,221
207 ($1,311)$563$748$153,473
208 ($1,311)$560$751$152,722
209 ($1,311)$557$753$151,969
210 ($1,311)$555$756$151,213
211 ($1,311)$552$759$150,454
212 ($1,311)$549$762$149,692
213 ($1,311)$546$765$148,928
214 ($1,311)$544$767$148,160
215 ($1,311)$541$770$147,390
216 ($1,311)$538$773$146,617
Year 19 - 217 ($1,311)$535$776$145,841
218 ($1,311)$532$779$145,063
219 ($1,311)$529$781$144,281
220 ($1,311)$527$784$143,497
221 ($1,311)$524$787$142,710
222 ($1,311)$521$790$141,920
223 ($1,311)$518$793$141,127
224 ($1,311)$515$796$140,331
225 ($1,311)$512$799$139,533
226 ($1,311)$509$802$138,731
227 ($1,311)$506$805$137,927
228 ($1,311)$503$807$137,119
Year 20 - 229 ($1,311)$500$810$136,309
230 ($1,311)$498$813$135,495
231 ($1,311)$495$816$134,679
232 ($1,311)$492$819$133,860
233 ($1,311)$489$822$133,037
234 ($1,311)$486$825$132,212
235 ($1,311)$483$828$131,384
236 ($1,311)$480$831$130,552
237 ($1,311)$477$834$129,718
238 ($1,311)$473$837$128,880
239 ($1,311)$470$840$128,040
240 ($1,311)$467$844$127,196
Year 21 - 241 ($1,311)$464$847$126,350
242 ($1,311)$461$850$125,500
243 ($1,311)$458$853$124,647
244 ($1,311)$455$856$123,791
245 ($1,311)$452$859$122,932
246 ($1,311)$449$862$122,070
247 ($1,311)$446$865$121,205
248 ($1,311)$442$869$120,336
249 ($1,311)$439$872$119,465
250 ($1,311)$436$875$118,590
251 ($1,311)$433$878$117,712
252 ($1,311)$430$881$116,830
Year 22 - 253 ($1,311)$426$884$115,946
254 ($1,311)$423$888$115,058
255 ($1,311)$420$891$114,167
256 ($1,311)$417$894$113,273
257 ($1,311)$413$897$112,376
258 ($1,311)$410$901$111,475
259 ($1,311)$407$904$110,571
260 ($1,311)$404$907$109,664
261 ($1,311)$400$911$108,753
262 ($1,311)$397$914$107,839
263 ($1,311)$394$917$106,922
264 ($1,311)$390$921$106,001
Year 23 - 265 ($1,311)$387$924$105,077
266 ($1,311)$384$927$104,150
267 ($1,311)$380$931$103,219
268 ($1,311)$377$934$102,285
269 ($1,311)$373$938$101,347
270 ($1,311)$370$941$100,406
271 ($1,311)$366$944$99,462
272 ($1,311)$363$948$98,514
273 ($1,311)$360$951$97,563
274 ($1,311)$356$955$96,608
275 ($1,311)$353$958$95,650
276 ($1,311)$349$962$94,688
Year 24 - 277 ($1,311)$346$965$93,723
278 ($1,311)$342$969$92,754
279 ($1,311)$339$972$91,781
280 ($1,311)$335$976$90,806
281 ($1,311)$331$979$89,826
282 ($1,311)$328$983$88,843
283 ($1,311)$324$987$87,856
284 ($1,311)$321$990$86,866
285 ($1,311)$317$994$85,872
286 ($1,311)$313$997$84,875
287 ($1,311)$310$1,001$83,874
288 ($1,311)$306$1,005$82,869
Year 25 - 289 ($1,311)$302$1,008$81,861
290 ($1,311)$299$1,012$80,848
291 ($1,311)$295$1,016$79,833
292 ($1,311)$291$1,020$78,813
293 ($1,311)$288$1,023$77,790
294 ($1,311)$284$1,027$76,763
295 ($1,311)$280$1,031$75,732
296 ($1,311)$276$1,034$74,698
297 ($1,311)$273$1,038$73,660
298 ($1,311)$269$1,042$72,618
299 ($1,311)$265$1,046$71,572
300 ($1,311)$261$1,050$70,522
Year 26 - 301 ($1,311)$257$1,053$69,469
302 ($1,311)$254$1,057$68,411
303 ($1,311)$250$1,061$67,350
304 ($1,311)$246$1,065$66,285
305 ($1,311)$242$1,069$65,216
306 ($1,311)$238$1,073$64,143
307 ($1,311)$234$1,077$63,066
308 ($1,311)$230$1,081$61,986
309 ($1,311)$226$1,085$60,901
310 ($1,311)$222$1,089$59,812
311 ($1,311)$218$1,093$58,720
312 ($1,311)$214$1,097$57,623
Year 27 - 313 ($1,311)$210$1,101$56,523
314 ($1,311)$206$1,105$55,418
315 ($1,311)$202$1,109$54,309
316 ($1,311)$198$1,113$53,197
317 ($1,311)$194$1,117$52,080
318 ($1,311)$190$1,121$50,959
319 ($1,311)$186$1,125$49,834
320 ($1,311)$182$1,129$48,705
321 ($1,311)$178$1,133$47,572
322 ($1,311)$174$1,137$46,435
323 ($1,311)$169$1,141$45,293
324 ($1,311)$165$1,146$44,148
Year 28 - 325 ($1,311)$161$1,150$42,998
326 ($1,311)$157$1,154$41,844
327 ($1,311)$153$1,158$40,686
328 ($1,311)$149$1,162$39,524
329 ($1,311)$144$1,167$38,357
330 ($1,311)$140$1,171$37,186
331 ($1,311)$136$1,175$36,011
332 ($1,311)$131$1,179$34,831
333 ($1,311)$127$1,184$33,648
334 ($1,311)$123$1,188$32,460
335 ($1,311)$118$1,192$31,267
336 ($1,311)$114$1,197$30,070
Year 29 - 337 ($1,311)$110$1,201$28,869
338 ($1,311)$105$1,206$27,664
339 ($1,311)$101$1,210$26,454
340 ($1,311)$97$1,214$25,240
341 ($1,311)$92$1,219$24,021
342 ($1,311)$88$1,223$22,798
343 ($1,311)$83$1,228$21,570
344 ($1,311)$79$1,232$20,338
345 ($1,311)$74$1,237$19,101
346 ($1,311)$70$1,241$17,860
347 ($1,311)$65$1,246$16,614
348 ($1,311)$61$1,250$15,364
Year 30 - 349 ($1,311)$56$1,255$14,109
350 ($1,311)$51$1,259$12,850
351 ($1,311)$47$1,264$11,586
352 ($1,311)$42$1,269$10,317
353 ($1,311)$38$1,273$9,044
354 ($1,311)$33$1,278$7,766
355 ($1,311)$28$1,283$6,483
356 ($1,311)$24$1,287$5,196
357 ($1,311)$19$1,292$3,904
358 ($1,311)$14$1,297$2,608
359 ($1,311)$10$1,301$1,306
360 ($1,311)$5$1,306$0
TOTALS$209,523$262,400$471,923

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.