« Back to all home prices

Mortgage Payment Schedule for a $330,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($66,000) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,263 360 $190,832 $454,832

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $330,000
Down Payment $66,000$264,000
Year 1 - 1 ($1,263)$884$379$263,621
2 ($1,263)$883$380$263,241
3 ($1,263)$882$382$262,859
4 ($1,263)$881$383$262,476
5 ($1,263)$879$384$262,092
6 ($1,263)$878$385$261,707
7 ($1,263)$877$387$261,320
8 ($1,263)$875$388$260,932
9 ($1,263)$874$389$260,543
10 ($1,263)$873$391$260,152
11 ($1,263)$872$392$259,760
12 ($1,263)$870$393$259,367
Year 2 - 13 ($1,263)$869$395$258,972
14 ($1,263)$868$396$258,577
15 ($1,263)$866$397$258,179
16 ($1,263)$865$399$257,781
17 ($1,263)$864$400$257,381
18 ($1,263)$862$401$256,980
19 ($1,263)$861$403$256,577
20 ($1,263)$860$404$256,173
21 ($1,263)$858$405$255,768
22 ($1,263)$857$407$255,362
23 ($1,263)$855$408$254,954
24 ($1,263)$854$409$254,544
Year 3 - 25 ($1,263)$853$411$254,134
26 ($1,263)$851$412$253,721
27 ($1,263)$850$413$253,308
28 ($1,263)$849$415$252,893
29 ($1,263)$847$416$252,477
30 ($1,263)$846$418$252,059
31 ($1,263)$844$419$251,640
32 ($1,263)$843$420$251,220
33 ($1,263)$842$422$250,798
34 ($1,263)$840$423$250,375
35 ($1,263)$839$425$249,950
36 ($1,263)$837$426$249,524
Year 4 - 37 ($1,263)$836$428$249,097
38 ($1,263)$834$429$248,668
39 ($1,263)$833$430$248,237
40 ($1,263)$832$432$247,805
41 ($1,263)$830$433$247,372
42 ($1,263)$829$435$246,937
43 ($1,263)$827$436$246,501
44 ($1,263)$826$438$246,064
45 ($1,263)$824$439$245,624
46 ($1,263)$823$441$245,184
47 ($1,263)$821$442$244,742
48 ($1,263)$820$444$244,298
Year 5 - 49 ($1,263)$818$445$243,853
50 ($1,263)$817$447$243,407
51 ($1,263)$815$448$242,959
52 ($1,263)$814$450$242,509
53 ($1,263)$812$451$242,058
54 ($1,263)$811$453$241,606
55 ($1,263)$809$454$241,152
56 ($1,263)$808$456$240,696
57 ($1,263)$806$457$240,239
58 ($1,263)$805$459$239,780
59 ($1,263)$803$460$239,320
60 ($1,263)$802$462$238,858
Year 6 - 61 ($1,263)$800$463$238,395
62 ($1,263)$799$465$237,930
63 ($1,263)$797$466$237,464
64 ($1,263)$796$468$236,996
65 ($1,263)$794$469$236,527
66 ($1,263)$792$471$236,056
67 ($1,263)$791$473$235,583
68 ($1,263)$789$474$235,109
69 ($1,263)$788$476$234,633
70 ($1,263)$786$477$234,156
71 ($1,263)$784$479$233,677
72 ($1,263)$783$481$233,196
Year 7 - 73 ($1,263)$781$482$232,714
74 ($1,263)$780$484$232,230
75 ($1,263)$778$485$231,744
76 ($1,263)$776$487$231,257
77 ($1,263)$775$489$230,769
78 ($1,263)$773$490$230,278
79 ($1,263)$771$492$229,786
80 ($1,263)$770$494$229,293
81 ($1,263)$768$495$228,797
82 ($1,263)$766$497$228,300
83 ($1,263)$765$499$227,802
84 ($1,263)$763$500$227,302
Year 8 - 85 ($1,263)$761$502$226,800
86 ($1,263)$760$504$226,296
87 ($1,263)$758$505$225,791
88 ($1,263)$756$507$225,284
89 ($1,263)$755$509$224,775
90 ($1,263)$753$510$224,264
91 ($1,263)$751$512$223,752
92 ($1,263)$750$514$223,238
93 ($1,263)$748$516$222,723
94 ($1,263)$746$517$222,206
95 ($1,263)$744$519$221,687
96 ($1,263)$743$521$221,166
Year 9 - 97 ($1,263)$741$523$220,643
98 ($1,263)$739$524$220,119
99 ($1,263)$737$526$219,593
100 ($1,263)$736$528$219,065
101 ($1,263)$734$530$218,536
102 ($1,263)$732$531$218,004
103 ($1,263)$730$533$217,471
104 ($1,263)$729$535$216,936
105 ($1,263)$727$537$216,400
106 ($1,263)$725$538$215,861
107 ($1,263)$723$540$215,321
108 ($1,263)$721$542$214,779
Year 10 - 109 ($1,263)$720$544$214,235
110 ($1,263)$718$546$213,689
111 ($1,263)$716$548$213,142
112 ($1,263)$714$549$212,592
113 ($1,263)$712$551$212,041
114 ($1,263)$710$553$211,488
115 ($1,263)$708$555$210,933
116 ($1,263)$707$557$210,376
117 ($1,263)$705$559$209,817
118 ($1,263)$703$561$209,257
119 ($1,263)$701$562$208,694
120 ($1,263)$699$564$208,130
Year 11 - 121 ($1,263)$697$566$207,564
122 ($1,263)$695$568$206,996
123 ($1,263)$693$570$206,426
124 ($1,263)$692$572$205,854
125 ($1,263)$690$574$205,280
126 ($1,263)$688$576$204,704
127 ($1,263)$686$578$204,127
128 ($1,263)$684$580$203,547
129 ($1,263)$682$582$202,966
130 ($1,263)$680$583$202,382
131 ($1,263)$678$585$201,797
132 ($1,263)$676$587$201,209
Year 12 - 133 ($1,263)$674$589$200,620
134 ($1,263)$672$591$200,029
135 ($1,263)$670$593$199,435
136 ($1,263)$668$595$198,840
137 ($1,263)$666$597$198,243
138 ($1,263)$664$599$197,643
139 ($1,263)$662$601$197,042
140 ($1,263)$660$603$196,439
141 ($1,263)$658$605$195,833
142 ($1,263)$656$607$195,226
143 ($1,263)$654$609$194,617
144 ($1,263)$652$611$194,005
Year 13 - 145 ($1,263)$650$614$193,392
146 ($1,263)$648$616$192,776
147 ($1,263)$646$618$192,158
148 ($1,263)$644$620$191,539
149 ($1,263)$642$622$190,917
150 ($1,263)$640$624$190,293
151 ($1,263)$637$626$189,667
152 ($1,263)$635$628$189,039
153 ($1,263)$633$630$188,409
154 ($1,263)$631$632$187,777
155 ($1,263)$629$634$187,142
156 ($1,263)$627$636$186,506
Year 14 - 157 ($1,263)$625$639$185,867
158 ($1,263)$623$641$185,226
159 ($1,263)$621$643$184,584
160 ($1,263)$618$645$183,938
161 ($1,263)$616$647$183,291
162 ($1,263)$614$649$182,642
163 ($1,263)$612$652$181,990
164 ($1,263)$610$654$181,337
165 ($1,263)$607$656$180,681
166 ($1,263)$605$658$180,022
167 ($1,263)$603$660$179,362
168 ($1,263)$601$663$178,700
Year 15 - 169 ($1,263)$599$665$178,035
170 ($1,263)$596$667$177,368
171 ($1,263)$594$669$176,699
172 ($1,263)$592$671$176,027
173 ($1,263)$590$674$175,353
174 ($1,263)$587$676$174,677
175 ($1,263)$585$678$173,999
176 ($1,263)$583$681$173,319
177 ($1,263)$581$683$172,636
178 ($1,263)$578$685$171,951
179 ($1,263)$576$687$171,263
180 ($1,263)$574$690$170,574
Year 16 - 181 ($1,263)$571$692$169,882
182 ($1,263)$569$694$169,187
183 ($1,263)$567$697$168,491
184 ($1,263)$564$699$167,792
185 ($1,263)$562$701$167,090
186 ($1,263)$560$704$166,387
187 ($1,263)$557$706$165,681
188 ($1,263)$555$708$164,972
189 ($1,263)$553$711$164,261
190 ($1,263)$550$713$163,548
191 ($1,263)$548$716$162,833
192 ($1,263)$545$718$162,115
Year 17 - 193 ($1,263)$543$720$161,394
194 ($1,263)$541$723$160,672
195 ($1,263)$538$725$159,947
196 ($1,263)$536$728$159,219
197 ($1,263)$533$730$158,489
198 ($1,263)$531$732$157,756
199 ($1,263)$528$735$157,022
200 ($1,263)$526$737$156,284
201 ($1,263)$524$740$155,544
202 ($1,263)$521$742$154,802
203 ($1,263)$519$745$154,057
204 ($1,263)$516$747$153,310
Year 18 - 205 ($1,263)$514$750$152,560
206 ($1,263)$511$752$151,808
207 ($1,263)$509$755$151,053
208 ($1,263)$506$757$150,295
209 ($1,263)$503$760$149,535
210 ($1,263)$501$762$148,773
211 ($1,263)$498$765$148,008
212 ($1,263)$496$768$147,240
213 ($1,263)$493$770$146,470
214 ($1,263)$491$773$145,697
215 ($1,263)$488$775$144,922
216 ($1,263)$485$778$144,144
Year 19 - 217 ($1,263)$483$781$143,364
218 ($1,263)$480$783$142,580
219 ($1,263)$478$786$141,795
220 ($1,263)$475$788$141,006
221 ($1,263)$472$791$140,215
222 ($1,263)$470$794$139,421
223 ($1,263)$467$796$138,625
224 ($1,263)$464$799$137,826
225 ($1,263)$462$802$137,024
226 ($1,263)$459$804$136,220
227 ($1,263)$456$807$135,413
228 ($1,263)$454$810$134,603
Year 20 - 229 ($1,263)$451$813$133,791
230 ($1,263)$448$815$132,975
231 ($1,263)$445$818$132,157
232 ($1,263)$443$821$131,337
233 ($1,263)$440$823$130,513
234 ($1,263)$437$826$129,687
235 ($1,263)$434$829$128,858
236 ($1,263)$432$832$128,026
237 ($1,263)$429$835$127,192
238 ($1,263)$426$837$126,354
239 ($1,263)$423$840$125,514
240 ($1,263)$420$843$124,671
Year 21 - 241 ($1,263)$418$846$123,826
242 ($1,263)$415$849$122,977
243 ($1,263)$412$851$122,126
244 ($1,263)$409$854$121,271
245 ($1,263)$406$857$120,414
246 ($1,263)$403$860$119,554
247 ($1,263)$401$863$118,691
248 ($1,263)$398$866$117,825
249 ($1,263)$395$869$116,957
250 ($1,263)$392$872$116,085
251 ($1,263)$389$875$115,210
252 ($1,263)$386$877$114,333
Year 22 - 253 ($1,263)$383$880$113,453
254 ($1,263)$380$883$112,569
255 ($1,263)$377$886$111,683
256 ($1,263)$374$889$110,794
257 ($1,263)$371$892$109,901
258 ($1,263)$368$895$109,006
259 ($1,263)$365$898$108,108
260 ($1,263)$362$901$107,207
261 ($1,263)$359$904$106,302
262 ($1,263)$356$907$105,395
263 ($1,263)$353$910$104,485
264 ($1,263)$350$913$103,571
Year 23 - 265 ($1,263)$347$916$102,655
266 ($1,263)$344$920$101,735
267 ($1,263)$341$923$100,813
268 ($1,263)$338$926$99,887
269 ($1,263)$335$929$98,958
270 ($1,263)$332$932$98,026
271 ($1,263)$328$935$97,091
272 ($1,263)$325$938$96,153
273 ($1,263)$322$941$95,212
274 ($1,263)$319$944$94,267
275 ($1,263)$316$948$93,320
276 ($1,263)$313$951$92,369
Year 24 - 277 ($1,263)$309$954$91,415
278 ($1,263)$306$957$90,458
279 ($1,263)$303$960$89,497
280 ($1,263)$300$964$88,534
281 ($1,263)$297$967$87,567
282 ($1,263)$293$970$86,597
283 ($1,263)$290$973$85,623
284 ($1,263)$287$977$84,647
285 ($1,263)$284$980$83,667
286 ($1,263)$280$983$82,684
287 ($1,263)$277$986$81,697
288 ($1,263)$274$990$80,708
Year 25 - 289 ($1,263)$270$993$79,715
290 ($1,263)$267$996$78,718
291 ($1,263)$264$1,000$77,719
292 ($1,263)$260$1,003$76,715
293 ($1,263)$257$1,006$75,709
294 ($1,263)$254$1,010$74,699
295 ($1,263)$250$1,013$73,686
296 ($1,263)$247$1,017$72,670
297 ($1,263)$243$1,020$71,650
298 ($1,263)$240$1,023$70,626
299 ($1,263)$237$1,027$69,599
300 ($1,263)$233$1,030$68,569
Year 26 - 301 ($1,263)$230$1,034$67,535
302 ($1,263)$226$1,037$66,498
303 ($1,263)$223$1,041$65,457
304 ($1,263)$219$1,044$64,413
305 ($1,263)$216$1,048$63,366
306 ($1,263)$212$1,051$62,315
307 ($1,263)$209$1,055$61,260
308 ($1,263)$205$1,058$60,202
309 ($1,263)$202$1,062$59,140
310 ($1,263)$198$1,065$58,075
311 ($1,263)$195$1,069$57,006
312 ($1,263)$191$1,072$55,933
Year 27 - 313 ($1,263)$187$1,076$54,857
314 ($1,263)$184$1,080$53,778
315 ($1,263)$180$1,083$52,694
316 ($1,263)$177$1,087$51,607
317 ($1,263)$173$1,091$50,517
318 ($1,263)$169$1,094$49,423
319 ($1,263)$166$1,098$48,325
320 ($1,263)$162$1,102$47,223
321 ($1,263)$158$1,105$46,118
322 ($1,263)$154$1,109$45,009
323 ($1,263)$151$1,113$43,897
324 ($1,263)$147$1,116$42,780
Year 28 - 325 ($1,263)$143$1,120$41,660
326 ($1,263)$140$1,124$40,536
327 ($1,263)$136$1,128$39,409
328 ($1,263)$132$1,131$38,277
329 ($1,263)$128$1,135$37,142
330 ($1,263)$124$1,139$36,003
331 ($1,263)$121$1,143$34,860
332 ($1,263)$117$1,147$33,714
333 ($1,263)$113$1,150$32,563
334 ($1,263)$109$1,154$31,409
335 ($1,263)$105$1,158$30,251
336 ($1,263)$101$1,162$29,088
Year 29 - 337 ($1,263)$97$1,166$27,922
338 ($1,263)$94$1,170$26,753
339 ($1,263)$90$1,174$25,579
340 ($1,263)$86$1,178$24,401
341 ($1,263)$82$1,182$23,219
342 ($1,263)$78$1,186$22,034
343 ($1,263)$74$1,190$20,844
344 ($1,263)$70$1,194$19,651
345 ($1,263)$66$1,198$18,453
346 ($1,263)$62$1,202$17,251
347 ($1,263)$58$1,206$16,046
348 ($1,263)$54$1,210$14,836
Year 30 - 349 ($1,263)$50$1,214$13,622
350 ($1,263)$46$1,218$12,405
351 ($1,263)$42$1,222$11,183
352 ($1,263)$37$1,226$9,957
353 ($1,263)$33$1,230$8,727
354 ($1,263)$29$1,234$7,492
355 ($1,263)$25$1,238$6,254
356 ($1,263)$21$1,242$5,012
357 ($1,263)$17$1,247$3,765
358 ($1,263)$13$1,251$2,514
359 ($1,263)$8$1,255$1,259
360 ($1,263)$4$1,259$0
TOTALS$190,832$264,000$454,832

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.