« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,250 360 $186,978 $450,178

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $329,000
Down Payment $65,800$263,200
Year 1 - 1 ($1,250)$869$382$262,818
2 ($1,250)$867$383$262,435
3 ($1,250)$866$384$262,050
4 ($1,250)$865$386$261,665
5 ($1,250)$863$387$261,278
6 ($1,250)$862$388$260,889
7 ($1,250)$861$390$260,500
8 ($1,250)$860$391$260,109
9 ($1,250)$858$392$259,717
10 ($1,250)$857$393$259,323
11 ($1,250)$856$395$258,929
12 ($1,250)$854$396$258,533
Year 2 - 13 ($1,250)$853$397$258,135
14 ($1,250)$852$399$257,737
15 ($1,250)$851$400$257,337
16 ($1,250)$849$401$256,935
17 ($1,250)$848$403$256,533
18 ($1,250)$847$404$256,129
19 ($1,250)$845$405$255,724
20 ($1,250)$844$407$255,317
21 ($1,250)$843$408$254,909
22 ($1,250)$841$409$254,500
23 ($1,250)$840$411$254,089
24 ($1,250)$838$412$253,677
Year 3 - 25 ($1,250)$837$413$253,264
26 ($1,250)$836$415$252,849
27 ($1,250)$834$416$252,433
28 ($1,250)$833$417$252,015
29 ($1,250)$832$419$251,597
30 ($1,250)$830$420$251,176
31 ($1,250)$829$422$250,755
32 ($1,250)$827$423$250,332
33 ($1,250)$826$424$249,907
34 ($1,250)$825$426$249,482
35 ($1,250)$823$427$249,054
36 ($1,250)$822$429$248,626
Year 4 - 37 ($1,250)$820$430$248,196
38 ($1,250)$819$431$247,764
39 ($1,250)$818$433$247,331
40 ($1,250)$816$434$246,897
41 ($1,250)$815$436$246,461
42 ($1,250)$813$437$246,024
43 ($1,250)$812$439$245,586
44 ($1,250)$810$440$245,146
45 ($1,250)$809$442$244,704
46 ($1,250)$808$443$244,261
47 ($1,250)$806$444$243,817
48 ($1,250)$805$446$243,371
Year 5 - 49 ($1,250)$803$447$242,923
50 ($1,250)$802$449$242,474
51 ($1,250)$800$450$242,024
52 ($1,250)$799$452$241,572
53 ($1,250)$797$453$241,119
54 ($1,250)$796$455$240,664
55 ($1,250)$794$456$240,208
56 ($1,250)$793$458$239,750
57 ($1,250)$791$459$239,291
58 ($1,250)$790$461$238,830
59 ($1,250)$788$462$238,368
60 ($1,250)$787$464$237,904
Year 6 - 61 ($1,250)$785$465$237,438
62 ($1,250)$784$467$236,971
63 ($1,250)$782$468$236,503
64 ($1,250)$780$470$236,033
65 ($1,250)$779$472$235,561
66 ($1,250)$777$473$235,088
67 ($1,250)$776$475$234,613
68 ($1,250)$774$476$234,137
69 ($1,250)$773$478$233,659
70 ($1,250)$771$479$233,180
71 ($1,250)$769$481$232,699
72 ($1,250)$768$483$232,216
Year 7 - 73 ($1,250)$766$484$231,732
74 ($1,250)$765$486$231,246
75 ($1,250)$763$487$230,759
76 ($1,250)$762$489$230,270
77 ($1,250)$760$491$229,779
78 ($1,250)$758$492$229,287
79 ($1,250)$757$494$228,793
80 ($1,250)$755$495$228,298
81 ($1,250)$753$497$227,801
82 ($1,250)$752$499$227,302
83 ($1,250)$750$500$226,802
84 ($1,250)$748$502$226,299
Year 8 - 85 ($1,250)$747$504$225,796
86 ($1,250)$745$505$225,290
87 ($1,250)$743$507$224,783
88 ($1,250)$742$509$224,275
89 ($1,250)$740$510$223,764
90 ($1,250)$738$512$223,252
91 ($1,250)$737$514$222,738
92 ($1,250)$735$515$222,223
93 ($1,250)$733$517$221,706
94 ($1,250)$732$519$221,187
95 ($1,250)$730$521$220,666
96 ($1,250)$728$522$220,144
Year 9 - 97 ($1,250)$726$524$219,620
98 ($1,250)$725$526$219,094
99 ($1,250)$723$527$218,567
100 ($1,250)$721$529$218,038
101 ($1,250)$720$531$217,507
102 ($1,250)$718$533$216,974
103 ($1,250)$716$534$216,439
104 ($1,250)$714$536$215,903
105 ($1,250)$712$538$215,365
106 ($1,250)$711$540$214,825
107 ($1,250)$709$542$214,284
108 ($1,250)$707$543$213,740
Year 10 - 109 ($1,250)$705$545$213,195
110 ($1,250)$704$547$212,648
111 ($1,250)$702$549$212,100
112 ($1,250)$700$551$211,549
113 ($1,250)$698$552$210,997
114 ($1,250)$696$554$210,442
115 ($1,250)$694$556$209,886
116 ($1,250)$693$558$209,329
117 ($1,250)$691$560$208,769
118 ($1,250)$689$562$208,207
119 ($1,250)$687$563$207,644
120 ($1,250)$685$565$207,079
Year 11 - 121 ($1,250)$683$567$206,511
122 ($1,250)$681$569$205,942
123 ($1,250)$680$571$205,372
124 ($1,250)$678$573$204,799
125 ($1,250)$676$575$204,224
126 ($1,250)$674$577$203,648
127 ($1,250)$672$578$203,069
128 ($1,250)$670$580$202,489
129 ($1,250)$668$582$201,906
130 ($1,250)$666$584$201,322
131 ($1,250)$664$586$200,736
132 ($1,250)$662$588$200,148
Year 12 - 133 ($1,250)$660$590$199,558
134 ($1,250)$659$592$198,966
135 ($1,250)$657$594$198,372
136 ($1,250)$655$596$197,776
137 ($1,250)$653$598$197,178
138 ($1,250)$651$600$196,579
139 ($1,250)$649$602$195,977
140 ($1,250)$647$604$195,373
141 ($1,250)$645$606$194,767
142 ($1,250)$643$608$194,160
143 ($1,250)$641$610$193,550
144 ($1,250)$639$612$192,938
Year 13 - 145 ($1,250)$637$614$192,324
146 ($1,250)$635$616$191,708
147 ($1,250)$633$618$191,091
148 ($1,250)$631$620$190,471
149 ($1,250)$629$622$189,849
150 ($1,250)$627$624$189,225
151 ($1,250)$624$626$188,599
152 ($1,250)$622$628$187,971
153 ($1,250)$620$630$187,340
154 ($1,250)$618$632$186,708
155 ($1,250)$616$634$186,074
156 ($1,250)$614$636$185,437
Year 14 - 157 ($1,250)$612$639$184,799
158 ($1,250)$610$641$184,158
159 ($1,250)$608$643$183,515
160 ($1,250)$606$645$182,870
161 ($1,250)$603$647$182,223
162 ($1,250)$601$649$181,574
163 ($1,250)$599$651$180,923
164 ($1,250)$597$653$180,269
165 ($1,250)$595$656$179,614
166 ($1,250)$593$658$178,956
167 ($1,250)$591$660$178,296
168 ($1,250)$588$662$177,634
Year 15 - 169 ($1,250)$586$664$176,970
170 ($1,250)$584$666$176,303
171 ($1,250)$582$669$175,635
172 ($1,250)$580$671$174,964
173 ($1,250)$577$673$174,291
174 ($1,250)$575$675$173,615
175 ($1,250)$573$678$172,938
176 ($1,250)$571$680$172,258
177 ($1,250)$568$682$171,576
178 ($1,250)$566$684$170,892
179 ($1,250)$564$687$170,205
180 ($1,250)$562$689$169,516
Year 16 - 181 ($1,250)$559$691$168,825
182 ($1,250)$557$693$168,132
183 ($1,250)$555$696$167,436
184 ($1,250)$553$698$166,738
185 ($1,250)$550$700$166,038
186 ($1,250)$548$703$165,335
187 ($1,250)$546$705$164,630
188 ($1,250)$543$707$163,923
189 ($1,250)$541$710$163,214
190 ($1,250)$539$712$162,502
191 ($1,250)$536$714$161,787
192 ($1,250)$534$717$161,071
Year 17 - 193 ($1,250)$532$719$160,352
194 ($1,250)$529$721$159,631
195 ($1,250)$527$724$158,907
196 ($1,250)$524$726$158,181
197 ($1,250)$522$728$157,452
198 ($1,250)$520$731$156,721
199 ($1,250)$517$733$155,988
200 ($1,250)$515$736$155,252
201 ($1,250)$512$738$154,514
202 ($1,250)$510$741$153,774
203 ($1,250)$507$743$153,030
204 ($1,250)$505$745$152,285
Year 18 - 205 ($1,250)$503$748$151,537
206 ($1,250)$500$750$150,787
207 ($1,250)$498$753$150,034
208 ($1,250)$495$755$149,278
209 ($1,250)$493$758$148,520
210 ($1,250)$490$760$147,760
211 ($1,250)$488$763$146,997
212 ($1,250)$485$765$146,232
213 ($1,250)$483$768$145,464
214 ($1,250)$480$770$144,693
215 ($1,250)$477$773$143,920
216 ($1,250)$475$776$143,145
Year 19 - 217 ($1,250)$472$778$142,367
218 ($1,250)$470$781$141,586
219 ($1,250)$467$783$140,803
220 ($1,250)$465$786$140,017
221 ($1,250)$462$788$139,228
222 ($1,250)$459$791$138,437
223 ($1,250)$457$794$137,644
224 ($1,250)$454$796$136,847
225 ($1,250)$452$799$136,049
226 ($1,250)$449$802$135,247
227 ($1,250)$446$804$134,443
228 ($1,250)$444$807$133,636
Year 20 - 229 ($1,250)$441$809$132,827
230 ($1,250)$438$812$132,014
231 ($1,250)$436$815$131,200
232 ($1,250)$433$818$130,382
233 ($1,250)$430$820$129,562
234 ($1,250)$428$823$128,739
235 ($1,250)$425$826$127,913
236 ($1,250)$422$828$127,085
237 ($1,250)$419$831$126,254
238 ($1,250)$417$834$125,420
239 ($1,250)$414$837$124,583
240 ($1,250)$411$839$123,744
Year 21 - 241 ($1,250)$408$842$122,902
242 ($1,250)$406$845$122,057
243 ($1,250)$403$848$121,209
244 ($1,250)$400$851$120,359
245 ($1,250)$397$853$119,505
246 ($1,250)$394$856$118,649
247 ($1,250)$392$859$117,790
248 ($1,250)$389$862$116,928
249 ($1,250)$386$865$116,064
250 ($1,250)$383$867$115,196
251 ($1,250)$380$870$114,326
252 ($1,250)$377$873$113,453
Year 22 - 253 ($1,250)$374$876$112,577
254 ($1,250)$372$879$111,698
255 ($1,250)$369$882$110,816
256 ($1,250)$366$885$109,931
257 ($1,250)$363$888$109,043
258 ($1,250)$360$891$108,153
259 ($1,250)$357$894$107,259
260 ($1,250)$354$897$106,362
261 ($1,250)$351$899$105,463
262 ($1,250)$348$902$104,560
263 ($1,250)$345$905$103,655
264 ($1,250)$342$908$102,747
Year 23 - 265 ($1,250)$339$911$101,835
266 ($1,250)$336$914$100,921
267 ($1,250)$333$917$100,003
268 ($1,250)$330$920$99,083
269 ($1,250)$327$924$98,159
270 ($1,250)$324$927$97,233
271 ($1,250)$321$930$96,303
272 ($1,250)$318$933$95,370
273 ($1,250)$315$936$94,435
274 ($1,250)$312$939$93,496
275 ($1,250)$309$942$92,554
276 ($1,250)$305$945$91,609
Year 24 - 277 ($1,250)$302$948$90,660
278 ($1,250)$299$951$89,709
279 ($1,250)$296$954$88,755
280 ($1,250)$293$958$87,797
281 ($1,250)$290$961$86,836
282 ($1,250)$287$964$85,872
283 ($1,250)$283$967$84,905
284 ($1,250)$280$970$83,935
285 ($1,250)$277$974$82,961
286 ($1,250)$274$977$81,985
287 ($1,250)$271$980$81,005
288 ($1,250)$267$983$80,022
Year 25 - 289 ($1,250)$264$986$79,035
290 ($1,250)$261$990$78,046
291 ($1,250)$258$993$77,053
292 ($1,250)$254$996$76,056
293 ($1,250)$251$1,000$75,057
294 ($1,250)$248$1,003$74,054
295 ($1,250)$244$1,006$73,048
296 ($1,250)$241$1,009$72,038
297 ($1,250)$238$1,013$71,026
298 ($1,250)$234$1,016$70,010
299 ($1,250)$231$1,019$68,990
300 ($1,250)$228$1,023$67,967
Year 26 - 301 ($1,250)$224$1,026$66,941
302 ($1,250)$221$1,030$65,912
303 ($1,250)$218$1,033$64,879
304 ($1,250)$214$1,036$63,842
305 ($1,250)$211$1,040$62,802
306 ($1,250)$207$1,043$61,759
307 ($1,250)$204$1,047$60,712
308 ($1,250)$200$1,050$59,662
309 ($1,250)$197$1,054$58,609
310 ($1,250)$193$1,057$57,552
311 ($1,250)$190$1,061$56,491
312 ($1,250)$186$1,064$55,427
Year 27 - 313 ($1,250)$183$1,068$54,359
314 ($1,250)$179$1,071$53,288
315 ($1,250)$176$1,075$52,214
316 ($1,250)$172$1,078$51,135
317 ($1,250)$169$1,082$50,054
318 ($1,250)$165$1,085$48,968
319 ($1,250)$162$1,089$47,879
320 ($1,250)$158$1,092$46,787
321 ($1,250)$154$1,096$45,691
322 ($1,250)$151$1,100$44,591
323 ($1,250)$147$1,103$43,488
324 ($1,250)$144$1,107$42,381
Year 28 - 325 ($1,250)$140$1,111$41,270
326 ($1,250)$136$1,114$40,156
327 ($1,250)$133$1,118$39,038
328 ($1,250)$129$1,122$37,916
329 ($1,250)$125$1,125$36,791
330 ($1,250)$121$1,129$35,662
331 ($1,250)$118$1,133$34,529
332 ($1,250)$114$1,137$33,392
333 ($1,250)$110$1,140$32,252
334 ($1,250)$106$1,144$31,108
335 ($1,250)$103$1,148$29,960
336 ($1,250)$99$1,152$28,809
Year 29 - 337 ($1,250)$95$1,155$27,653
338 ($1,250)$91$1,159$26,494
339 ($1,250)$87$1,163$25,331
340 ($1,250)$84$1,167$24,164
341 ($1,250)$80$1,171$22,993
342 ($1,250)$76$1,175$21,819
343 ($1,250)$72$1,178$20,640
344 ($1,250)$68$1,182$19,458
345 ($1,250)$64$1,186$18,271
346 ($1,250)$60$1,190$17,081
347 ($1,250)$56$1,194$15,887
348 ($1,250)$52$1,198$14,689
Year 30 - 349 ($1,250)$48$1,202$13,487
350 ($1,250)$45$1,206$12,281
351 ($1,250)$41$1,210$11,071
352 ($1,250)$37$1,214$9,857
353 ($1,250)$33$1,218$8,639
354 ($1,250)$29$1,222$7,417
355 ($1,250)$24$1,226$6,191
356 ($1,250)$20$1,230$4,961
357 ($1,250)$16$1,234$3,727
358 ($1,250)$12$1,238$2,489
359 ($1,250)$8$1,242$1,246
360 ($1,250)$4$1,246$0
TOTALS$186,978$263,200$450,178

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.