« Back to all home prices

Mortgage Payment Schedule for a $329,000 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($65,800) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,252 360 $187,523 $450,723

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $329,000
Down Payment $65,800$263,200
Year 1 - 1 ($1,252)$871$381$262,819
2 ($1,252)$869$383$262,436
3 ($1,252)$868$384$262,052
4 ($1,252)$867$385$261,667
5 ($1,252)$866$386$261,281
6 ($1,252)$864$388$260,893
7 ($1,252)$863$389$260,505
8 ($1,252)$862$390$260,114
9 ($1,252)$861$391$259,723
10 ($1,252)$859$393$259,330
11 ($1,252)$858$394$258,936
12 ($1,252)$857$395$258,541
Year 2 - 13 ($1,252)$855$397$258,144
14 ($1,252)$854$398$257,746
15 ($1,252)$853$399$257,347
16 ($1,252)$851$401$256,946
17 ($1,252)$850$402$256,544
18 ($1,252)$849$403$256,141
19 ($1,252)$847$405$255,736
20 ($1,252)$846$406$255,330
21 ($1,252)$845$407$254,923
22 ($1,252)$843$409$254,514
23 ($1,252)$842$410$254,104
24 ($1,252)$841$411$253,693
Year 3 - 25 ($1,252)$839$413$253,280
26 ($1,252)$838$414$252,866
27 ($1,252)$837$415$252,451
28 ($1,252)$835$417$252,034
29 ($1,252)$834$418$251,616
30 ($1,252)$832$420$251,196
31 ($1,252)$831$421$250,775
32 ($1,252)$830$422$250,353
33 ($1,252)$828$424$249,929
34 ($1,252)$827$425$249,504
35 ($1,252)$825$427$249,078
36 ($1,252)$824$428$248,650
Year 4 - 37 ($1,252)$823$429$248,220
38 ($1,252)$821$431$247,789
39 ($1,252)$820$432$247,357
40 ($1,252)$818$434$246,923
41 ($1,252)$817$435$246,488
42 ($1,252)$815$437$246,052
43 ($1,252)$814$438$245,614
44 ($1,252)$813$439$245,174
45 ($1,252)$811$441$244,733
46 ($1,252)$810$442$244,291
47 ($1,252)$808$444$243,847
48 ($1,252)$807$445$243,402
Year 5 - 49 ($1,252)$805$447$242,955
50 ($1,252)$804$448$242,507
51 ($1,252)$802$450$242,057
52 ($1,252)$801$451$241,606
53 ($1,252)$799$453$241,153
54 ($1,252)$798$454$240,699
55 ($1,252)$796$456$240,244
56 ($1,252)$795$457$239,786
57 ($1,252)$793$459$239,328
58 ($1,252)$792$460$238,867
59 ($1,252)$790$462$238,406
60 ($1,252)$789$463$237,942
Year 6 - 61 ($1,252)$787$465$237,478
62 ($1,252)$786$466$237,011
63 ($1,252)$784$468$236,543
64 ($1,252)$783$469$236,074
65 ($1,252)$781$471$235,603
66 ($1,252)$779$473$235,130
67 ($1,252)$778$474$234,656
68 ($1,252)$776$476$234,180
69 ($1,252)$775$477$233,703
70 ($1,252)$773$479$233,224
71 ($1,252)$772$480$232,744
72 ($1,252)$770$482$232,262
Year 7 - 73 ($1,252)$768$484$231,778
74 ($1,252)$767$485$231,293
75 ($1,252)$765$487$230,806
76 ($1,252)$764$488$230,318
77 ($1,252)$762$490$229,828
78 ($1,252)$760$492$229,336
79 ($1,252)$759$493$228,843
80 ($1,252)$757$495$228,348
81 ($1,252)$755$497$227,851
82 ($1,252)$754$498$227,353
83 ($1,252)$752$500$226,853
84 ($1,252)$751$502$226,352
Year 8 - 85 ($1,252)$749$503$225,849
86 ($1,252)$747$505$225,344
87 ($1,252)$746$506$224,837
88 ($1,252)$744$508$224,329
89 ($1,252)$742$510$223,819
90 ($1,252)$740$512$223,308
91 ($1,252)$739$513$222,795
92 ($1,252)$737$515$222,280
93 ($1,252)$735$517$221,763
94 ($1,252)$734$518$221,245
95 ($1,252)$732$520$220,725
96 ($1,252)$730$522$220,203
Year 9 - 97 ($1,252)$729$524$219,679
98 ($1,252)$727$525$219,154
99 ($1,252)$725$527$218,627
100 ($1,252)$723$529$218,098
101 ($1,252)$722$530$217,568
102 ($1,252)$720$532$217,036
103 ($1,252)$718$534$216,502
104 ($1,252)$716$536$215,966
105 ($1,252)$714$538$215,428
106 ($1,252)$713$539$214,889
107 ($1,252)$711$541$214,348
108 ($1,252)$709$543$213,805
Year 10 - 109 ($1,252)$707$545$213,260
110 ($1,252)$706$546$212,714
111 ($1,252)$704$548$212,166
112 ($1,252)$702$550$211,616
113 ($1,252)$700$552$211,064
114 ($1,252)$698$554$210,510
115 ($1,252)$696$556$209,954
116 ($1,252)$695$557$209,397
117 ($1,252)$693$559$208,838
118 ($1,252)$691$561$208,277
119 ($1,252)$689$563$207,714
120 ($1,252)$687$565$207,149
Year 11 - 121 ($1,252)$685$567$206,582
122 ($1,252)$683$569$206,014
123 ($1,252)$682$570$205,443
124 ($1,252)$680$572$204,871
125 ($1,252)$678$574$204,297
126 ($1,252)$676$576$203,720
127 ($1,252)$674$578$203,142
128 ($1,252)$672$580$202,562
129 ($1,252)$670$582$201,981
130 ($1,252)$668$584$201,397
131 ($1,252)$666$586$200,811
132 ($1,252)$664$588$200,223
Year 12 - 133 ($1,252)$662$590$199,634
134 ($1,252)$660$592$199,042
135 ($1,252)$658$594$198,449
136 ($1,252)$657$595$197,853
137 ($1,252)$655$597$197,256
138 ($1,252)$653$599$196,656
139 ($1,252)$651$601$196,055
140 ($1,252)$649$603$195,452
141 ($1,252)$647$605$194,846
142 ($1,252)$645$607$194,239
143 ($1,252)$643$609$193,629
144 ($1,252)$641$611$193,018
Year 13 - 145 ($1,252)$639$613$192,405
146 ($1,252)$637$615$191,789
147 ($1,252)$635$618$191,172
148 ($1,252)$632$620$190,552
149 ($1,252)$630$622$189,930
150 ($1,252)$628$624$189,307
151 ($1,252)$626$626$188,681
152 ($1,252)$624$628$188,053
153 ($1,252)$622$630$187,423
154 ($1,252)$620$632$186,791
155 ($1,252)$618$634$186,157
156 ($1,252)$616$636$185,521
Year 14 - 157 ($1,252)$614$638$184,883
158 ($1,252)$612$640$184,243
159 ($1,252)$610$642$183,600
160 ($1,252)$607$645$182,956
161 ($1,252)$605$647$182,309
162 ($1,252)$603$649$181,660
163 ($1,252)$601$651$181,009
164 ($1,252)$599$653$180,356
165 ($1,252)$597$655$179,701
166 ($1,252)$595$657$179,043
167 ($1,252)$592$660$178,383
168 ($1,252)$590$662$177,721
Year 15 - 169 ($1,252)$588$664$177,057
170 ($1,252)$586$666$176,391
171 ($1,252)$584$668$175,723
172 ($1,252)$581$671$175,052
173 ($1,252)$579$673$174,379
174 ($1,252)$577$675$173,704
175 ($1,252)$575$677$173,027
176 ($1,252)$572$680$172,347
177 ($1,252)$570$682$171,665
178 ($1,252)$568$684$170,981
179 ($1,252)$566$686$170,295
180 ($1,252)$563$689$169,606
Year 16 - 181 ($1,252)$561$691$168,915
182 ($1,252)$559$693$168,222
183 ($1,252)$557$695$167,527
184 ($1,252)$554$698$166,829
185 ($1,252)$552$700$166,129
186 ($1,252)$550$702$165,427
187 ($1,252)$547$705$164,722
188 ($1,252)$545$707$164,015
189 ($1,252)$543$709$163,305
190 ($1,252)$540$712$162,594
191 ($1,252)$538$714$161,880
192 ($1,252)$536$716$161,163
Year 17 - 193 ($1,252)$533$719$160,444
194 ($1,252)$531$721$159,723
195 ($1,252)$528$724$158,999
196 ($1,252)$526$726$158,273
197 ($1,252)$524$728$157,545
198 ($1,252)$521$731$156,814
199 ($1,252)$519$733$156,081
200 ($1,252)$516$736$155,345
201 ($1,252)$514$738$154,607
202 ($1,252)$511$741$153,867
203 ($1,252)$509$743$153,124
204 ($1,252)$507$745$152,378
Year 18 - 205 ($1,252)$504$748$151,631
206 ($1,252)$502$750$150,880
207 ($1,252)$499$753$150,127
208 ($1,252)$497$755$149,372
209 ($1,252)$494$758$148,614
210 ($1,252)$492$760$147,854
211 ($1,252)$489$763$147,091
212 ($1,252)$487$765$146,326
213 ($1,252)$484$768$145,558
214 ($1,252)$482$770$144,787
215 ($1,252)$479$773$144,014
216 ($1,252)$476$776$143,239
Year 19 - 217 ($1,252)$474$778$142,460
218 ($1,252)$471$781$141,680
219 ($1,252)$469$783$140,896
220 ($1,252)$466$786$140,111
221 ($1,252)$464$788$139,322
222 ($1,252)$461$791$138,531
223 ($1,252)$458$794$137,737
224 ($1,252)$456$796$136,941
225 ($1,252)$453$799$136,142
226 ($1,252)$450$802$135,340
227 ($1,252)$448$804$134,536
228 ($1,252)$445$807$133,729
Year 20 - 229 ($1,252)$442$810$132,920
230 ($1,252)$440$812$132,107
231 ($1,252)$437$815$131,292
232 ($1,252)$434$818$130,475
233 ($1,252)$432$820$129,654
234 ($1,252)$429$823$128,831
235 ($1,252)$426$826$128,006
236 ($1,252)$423$829$127,177
237 ($1,252)$421$831$126,346
238 ($1,252)$418$834$125,512
239 ($1,252)$415$837$124,675
240 ($1,252)$412$840$123,835
Year 21 - 241 ($1,252)$410$842$122,993
242 ($1,252)$407$845$122,148
243 ($1,252)$404$848$121,300
244 ($1,252)$401$851$120,449
245 ($1,252)$398$854$119,596
246 ($1,252)$396$856$118,740
247 ($1,252)$393$859$117,880
248 ($1,252)$390$862$117,018
249 ($1,252)$387$865$116,154
250 ($1,252)$384$868$115,286
251 ($1,252)$381$871$114,415
252 ($1,252)$379$873$113,542
Year 22 - 253 ($1,252)$376$876$112,665
254 ($1,252)$373$879$111,786
255 ($1,252)$370$882$110,904
256 ($1,252)$367$885$110,019
257 ($1,252)$364$888$109,131
258 ($1,252)$361$891$108,240
259 ($1,252)$358$894$107,346
260 ($1,252)$355$897$106,449
261 ($1,252)$352$900$105,549
262 ($1,252)$349$903$104,646
263 ($1,252)$346$906$103,740
264 ($1,252)$343$909$102,832
Year 23 - 265 ($1,252)$340$912$101,920
266 ($1,252)$337$915$101,005
267 ($1,252)$334$918$100,087
268 ($1,252)$331$921$99,166
269 ($1,252)$328$924$98,242
270 ($1,252)$325$927$97,315
271 ($1,252)$322$930$96,385
272 ($1,252)$319$933$95,452
273 ($1,252)$316$936$94,516
274 ($1,252)$313$939$93,577
275 ($1,252)$310$942$92,634
276 ($1,252)$306$946$91,689
Year 24 - 277 ($1,252)$303$949$90,740
278 ($1,252)$300$952$89,788
279 ($1,252)$297$955$88,833
280 ($1,252)$294$958$87,875
281 ($1,252)$291$961$86,914
282 ($1,252)$288$964$85,949
283 ($1,252)$284$968$84,982
284 ($1,252)$281$971$84,011
285 ($1,252)$278$974$83,037
286 ($1,252)$275$977$82,059
287 ($1,252)$271$981$81,079
288 ($1,252)$268$984$80,095
Year 25 - 289 ($1,252)$265$987$79,108
290 ($1,252)$262$990$78,118
291 ($1,252)$258$994$77,124
292 ($1,252)$255$997$76,127
293 ($1,252)$252$1,000$75,127
294 ($1,252)$249$1,003$74,124
295 ($1,252)$245$1,007$73,117
296 ($1,252)$242$1,010$72,107
297 ($1,252)$239$1,013$71,093
298 ($1,252)$235$1,017$70,077
299 ($1,252)$232$1,020$69,056
300 ($1,252)$228$1,024$68,033
Year 26 - 301 ($1,252)$225$1,027$67,006
302 ($1,252)$222$1,030$65,976
303 ($1,252)$218$1,034$64,942
304 ($1,252)$215$1,037$63,905
305 ($1,252)$211$1,041$62,864
306 ($1,252)$208$1,044$61,820
307 ($1,252)$205$1,047$60,773
308 ($1,252)$201$1,051$59,722
309 ($1,252)$198$1,054$58,667
310 ($1,252)$194$1,058$57,609
311 ($1,252)$191$1,061$56,548
312 ($1,252)$187$1,065$55,483
Year 27 - 313 ($1,252)$184$1,068$54,415
314 ($1,252)$180$1,072$53,343
315 ($1,252)$176$1,076$52,267
316 ($1,252)$173$1,079$51,188
317 ($1,252)$169$1,083$50,105
318 ($1,252)$166$1,086$49,019
319 ($1,252)$162$1,090$47,929
320 ($1,252)$159$1,093$46,836
321 ($1,252)$155$1,097$45,739
322 ($1,252)$151$1,101$44,638
323 ($1,252)$148$1,104$43,534
324 ($1,252)$144$1,108$42,426
Year 28 - 325 ($1,252)$140$1,112$41,314
326 ($1,252)$137$1,115$40,199
327 ($1,252)$133$1,119$39,080
328 ($1,252)$129$1,123$37,957
329 ($1,252)$126$1,126$36,831
330 ($1,252)$122$1,130$35,700
331 ($1,252)$118$1,134$34,566
332 ($1,252)$114$1,138$33,429
333 ($1,252)$111$1,141$32,287
334 ($1,252)$107$1,145$31,142
335 ($1,252)$103$1,149$29,993
336 ($1,252)$99$1,153$28,840
Year 29 - 337 ($1,252)$95$1,157$27,684
338 ($1,252)$92$1,160$26,523
339 ($1,252)$88$1,164$25,359
340 ($1,252)$84$1,168$24,191
341 ($1,252)$80$1,172$23,019
342 ($1,252)$76$1,176$21,843
343 ($1,252)$72$1,180$20,663
344 ($1,252)$68$1,184$19,480
345 ($1,252)$64$1,188$18,292
346 ($1,252)$61$1,191$17,101
347 ($1,252)$57$1,195$15,905
348 ($1,252)$53$1,199$14,706
Year 30 - 349 ($1,252)$49$1,203$13,503
350 ($1,252)$45$1,207$12,295
351 ($1,252)$41$1,211$11,084
352 ($1,252)$37$1,215$9,869
353 ($1,252)$33$1,219$8,649
354 ($1,252)$29$1,223$7,426
355 ($1,252)$25$1,227$6,198
356 ($1,252)$21$1,232$4,967
357 ($1,252)$16$1,236$3,731
358 ($1,252)$12$1,240$2,492
359 ($1,252)$8$1,244$1,248
360 ($1,252)$4$1,248$0
TOTALS$187,523$263,200$450,723

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.