« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($66,000) 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
$1,256 360 $188,093 $452,093

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $330,000
Down Payment $66,000$264,000
Year 1 - 1 ($1,256)$873$382$263,618
2 ($1,256)$872$384$263,234
3 ($1,256)$871$385$262,849
4 ($1,256)$870$386$262,463
5 ($1,256)$868$388$262,075
6 ($1,256)$867$389$261,686
7 ($1,256)$866$390$261,296
8 ($1,256)$864$391$260,905
9 ($1,256)$863$393$260,512
10 ($1,256)$862$394$260,118
11 ($1,256)$861$395$259,723
12 ($1,256)$859$397$259,327
Year 2 - 13 ($1,256)$858$398$258,929
14 ($1,256)$857$399$258,530
15 ($1,256)$855$401$258,129
16 ($1,256)$854$402$257,727
17 ($1,256)$853$403$257,324
18 ($1,256)$851$405$256,920
19 ($1,256)$850$406$256,514
20 ($1,256)$849$407$256,106
21 ($1,256)$847$409$255,698
22 ($1,256)$846$410$255,288
23 ($1,256)$845$411$254,877
24 ($1,256)$843$413$254,464
Year 3 - 25 ($1,256)$842$414$254,050
26 ($1,256)$840$415$253,635
27 ($1,256)$839$417$253,218
28 ($1,256)$838$418$252,800
29 ($1,256)$836$419$252,381
30 ($1,256)$835$421$251,960
31 ($1,256)$834$422$251,538
32 ($1,256)$832$424$251,114
33 ($1,256)$831$425$250,689
34 ($1,256)$829$426$250,262
35 ($1,256)$828$428$249,835
36 ($1,256)$827$429$249,405
Year 4 - 37 ($1,256)$825$431$248,975
38 ($1,256)$824$432$248,542
39 ($1,256)$822$434$248,109
40 ($1,256)$821$435$247,674
41 ($1,256)$819$436$247,238
42 ($1,256)$818$438$246,800
43 ($1,256)$816$439$246,360
44 ($1,256)$815$441$245,920
45 ($1,256)$814$442$245,477
46 ($1,256)$812$444$245,034
47 ($1,256)$811$445$244,588
48 ($1,256)$809$447$244,142
Year 5 - 49 ($1,256)$808$448$243,694
50 ($1,256)$806$450$243,244
51 ($1,256)$805$451$242,793
52 ($1,256)$803$453$242,340
53 ($1,256)$802$454$241,886
54 ($1,256)$800$456$241,431
55 ($1,256)$799$457$240,974
56 ($1,256)$797$459$240,515
57 ($1,256)$796$460$240,055
58 ($1,256)$794$462$239,593
59 ($1,256)$793$463$239,130
60 ($1,256)$791$465$238,666
Year 6 - 61 ($1,256)$790$466$238,199
62 ($1,256)$788$468$237,732
63 ($1,256)$786$469$237,262
64 ($1,256)$785$471$236,791
65 ($1,256)$783$472$236,319
66 ($1,256)$782$474$235,845
67 ($1,256)$780$476$235,369
68 ($1,256)$779$477$234,892
69 ($1,256)$777$479$234,414
70 ($1,256)$776$480$233,933
71 ($1,256)$774$482$233,451
72 ($1,256)$772$483$232,968
Year 7 - 73 ($1,256)$771$485$232,483
74 ($1,256)$769$487$231,996
75 ($1,256)$768$488$231,508
76 ($1,256)$766$490$231,018
77 ($1,256)$764$492$230,526
78 ($1,256)$763$493$230,033
79 ($1,256)$761$495$229,538
80 ($1,256)$759$496$229,042
81 ($1,256)$758$498$228,544
82 ($1,256)$756$500$228,044
83 ($1,256)$754$501$227,543
84 ($1,256)$753$503$227,040
Year 8 - 85 ($1,256)$751$505$226,535
86 ($1,256)$749$506$226,029
87 ($1,256)$748$508$225,521
88 ($1,256)$746$510$225,011
89 ($1,256)$744$511$224,500
90 ($1,256)$743$513$223,987
91 ($1,256)$741$515$223,472
92 ($1,256)$739$516$222,955
93 ($1,256)$738$518$222,437
94 ($1,256)$736$520$221,917
95 ($1,256)$734$522$221,395
96 ($1,256)$732$523$220,872
Year 9 - 97 ($1,256)$731$525$220,347
98 ($1,256)$729$527$219,820
99 ($1,256)$727$529$219,292
100 ($1,256)$725$530$218,761
101 ($1,256)$724$532$218,229
102 ($1,256)$722$534$217,695
103 ($1,256)$720$536$217,160
104 ($1,256)$718$537$216,622
105 ($1,256)$717$539$216,083
106 ($1,256)$715$541$215,542
107 ($1,256)$713$543$215,000
108 ($1,256)$711$545$214,455
Year 10 - 109 ($1,256)$709$546$213,909
110 ($1,256)$708$548$213,361
111 ($1,256)$706$550$212,811
112 ($1,256)$704$552$212,259
113 ($1,256)$702$554$211,705
114 ($1,256)$700$555$211,150
115 ($1,256)$699$557$210,593
116 ($1,256)$697$559$210,033
117 ($1,256)$695$561$209,473
118 ($1,256)$693$563$208,910
119 ($1,256)$691$565$208,345
120 ($1,256)$689$567$207,778
Year 11 - 121 ($1,256)$687$568$207,210
122 ($1,256)$686$570$206,640
123 ($1,256)$684$572$206,068
124 ($1,256)$682$574$205,494
125 ($1,256)$680$576$204,918
126 ($1,256)$678$578$204,340
127 ($1,256)$676$580$203,760
128 ($1,256)$674$582$203,178
129 ($1,256)$672$584$202,595
130 ($1,256)$670$586$202,009
131 ($1,256)$668$588$201,421
132 ($1,256)$666$589$200,832
Year 12 - 133 ($1,256)$664$591$200,241
134 ($1,256)$662$593$199,647
135 ($1,256)$660$595$199,052
136 ($1,256)$659$597$198,455
137 ($1,256)$657$599$197,855
138 ($1,256)$655$601$197,254
139 ($1,256)$653$603$196,651
140 ($1,256)$651$605$196,046
141 ($1,256)$649$607$195,438
142 ($1,256)$647$609$194,829
143 ($1,256)$645$611$194,218
144 ($1,256)$643$613$193,605
Year 13 - 145 ($1,256)$641$615$192,989
146 ($1,256)$638$617$192,372
147 ($1,256)$636$619$191,753
148 ($1,256)$634$621$191,131
149 ($1,256)$632$623$190,508
150 ($1,256)$630$626$189,882
151 ($1,256)$628$628$189,255
152 ($1,256)$626$630$188,625
153 ($1,256)$624$632$187,993
154 ($1,256)$622$634$187,359
155 ($1,256)$620$636$186,723
156 ($1,256)$618$638$186,085
Year 14 - 157 ($1,256)$616$640$185,445
158 ($1,256)$614$642$184,803
159 ($1,256)$611$644$184,158
160 ($1,256)$609$647$183,512
161 ($1,256)$607$649$182,863
162 ($1,256)$605$651$182,212
163 ($1,256)$603$653$181,559
164 ($1,256)$601$655$180,904
165 ($1,256)$598$657$180,247
166 ($1,256)$596$659$179,587
167 ($1,256)$594$662$178,926
168 ($1,256)$592$664$178,262
Year 15 - 169 ($1,256)$590$666$177,596
170 ($1,256)$588$668$176,927
171 ($1,256)$585$670$176,257
172 ($1,256)$583$673$175,584
173 ($1,256)$581$675$174,909
174 ($1,256)$579$677$174,232
175 ($1,256)$576$679$173,553
176 ($1,256)$574$682$172,871
177 ($1,256)$572$684$172,187
178 ($1,256)$570$686$171,501
179 ($1,256)$567$688$170,813
180 ($1,256)$565$691$170,122
Year 16 - 181 ($1,256)$563$693$169,429
182 ($1,256)$561$695$168,734
183 ($1,256)$558$698$168,036
184 ($1,256)$556$700$167,336
185 ($1,256)$554$702$166,634
186 ($1,256)$551$705$165,929
187 ($1,256)$549$707$165,222
188 ($1,256)$547$709$164,513
189 ($1,256)$544$712$163,802
190 ($1,256)$542$714$163,088
191 ($1,256)$540$716$162,372
192 ($1,256)$537$719$161,653
Year 17 - 193 ($1,256)$535$721$160,932
194 ($1,256)$532$723$160,208
195 ($1,256)$530$726$159,483
196 ($1,256)$528$728$158,755
197 ($1,256)$525$731$158,024
198 ($1,256)$523$733$157,291
199 ($1,256)$520$735$156,555
200 ($1,256)$518$738$155,818
201 ($1,256)$515$740$155,077
202 ($1,256)$513$743$154,334
203 ($1,256)$511$745$153,589
204 ($1,256)$508$748$152,842
Year 18 - 205 ($1,256)$506$750$152,091
206 ($1,256)$503$753$151,339
207 ($1,256)$501$755$150,584
208 ($1,256)$498$758$149,826
209 ($1,256)$496$760$149,066
210 ($1,256)$493$763$148,303
211 ($1,256)$491$765$147,538
212 ($1,256)$488$768$146,770
213 ($1,256)$486$770$146,000
214 ($1,256)$483$773$145,227
215 ($1,256)$480$775$144,452
216 ($1,256)$478$778$143,674
Year 19 - 217 ($1,256)$475$780$142,893
218 ($1,256)$473$783$142,110
219 ($1,256)$470$786$141,325
220 ($1,256)$468$788$140,536
221 ($1,256)$465$791$139,746
222 ($1,256)$462$793$138,952
223 ($1,256)$460$796$138,156
224 ($1,256)$457$799$137,357
225 ($1,256)$454$801$136,556
226 ($1,256)$452$804$135,752
227 ($1,256)$449$807$134,945
228 ($1,256)$446$809$134,136
Year 20 - 229 ($1,256)$444$812$133,324
230 ($1,256)$441$815$132,509
231 ($1,256)$438$817$131,692
232 ($1,256)$436$820$130,871
233 ($1,256)$433$823$130,049
234 ($1,256)$430$826$129,223
235 ($1,256)$428$828$128,395
236 ($1,256)$425$831$127,564
237 ($1,256)$422$834$126,730
238 ($1,256)$419$837$125,893
239 ($1,256)$416$839$125,054
240 ($1,256)$414$842$124,212
Year 21 - 241 ($1,256)$411$845$123,367
242 ($1,256)$408$848$122,519
243 ($1,256)$405$850$121,669
244 ($1,256)$403$853$120,816
245 ($1,256)$400$856$119,959
246 ($1,256)$397$859$119,100
247 ($1,256)$394$862$118,239
248 ($1,256)$391$865$117,374
249 ($1,256)$388$868$116,507
250 ($1,256)$385$870$115,636
251 ($1,256)$383$873$114,763
252 ($1,256)$380$876$113,887
Year 22 - 253 ($1,256)$377$879$113,008
254 ($1,256)$374$882$112,126
255 ($1,256)$371$885$111,241
256 ($1,256)$368$888$110,353
257 ($1,256)$365$891$109,462
258 ($1,256)$362$894$108,569
259 ($1,256)$359$897$107,672
260 ($1,256)$356$900$106,773
261 ($1,256)$353$903$105,870
262 ($1,256)$350$906$104,964
263 ($1,256)$347$909$104,056
264 ($1,256)$344$912$103,144
Year 23 - 265 ($1,256)$341$915$102,230
266 ($1,256)$338$918$101,312
267 ($1,256)$335$921$100,391
268 ($1,256)$332$924$99,468
269 ($1,256)$329$927$98,541
270 ($1,256)$326$930$97,611
271 ($1,256)$323$933$96,678
272 ($1,256)$320$936$95,742
273 ($1,256)$317$939$94,803
274 ($1,256)$314$942$93,861
275 ($1,256)$311$945$92,916
276 ($1,256)$307$948$91,967
Year 24 - 277 ($1,256)$304$952$91,016
278 ($1,256)$301$955$90,061
279 ($1,256)$298$958$89,103
280 ($1,256)$295$961$88,142
281 ($1,256)$292$964$87,178
282 ($1,256)$288$967$86,211
283 ($1,256)$285$971$85,240
284 ($1,256)$282$974$84,266
285 ($1,256)$279$977$83,289
286 ($1,256)$276$980$82,309
287 ($1,256)$272$984$81,325
288 ($1,256)$269$987$80,339
Year 25 - 289 ($1,256)$266$990$79,349
290 ($1,256)$263$993$78,355
291 ($1,256)$259$997$77,359
292 ($1,256)$256$1,000$76,359
293 ($1,256)$253$1,003$75,356
294 ($1,256)$249$1,007$74,349
295 ($1,256)$246$1,010$73,339
296 ($1,256)$243$1,013$72,326
297 ($1,256)$239$1,017$71,310
298 ($1,256)$236$1,020$70,290
299 ($1,256)$233$1,023$69,266
300 ($1,256)$229$1,027$68,240
Year 26 - 301 ($1,256)$226$1,030$67,210
302 ($1,256)$222$1,033$66,176
303 ($1,256)$219$1,037$65,139
304 ($1,256)$216$1,040$64,099
305 ($1,256)$212$1,044$63,055
306 ($1,256)$209$1,047$62,008
307 ($1,256)$205$1,051$60,957
308 ($1,256)$202$1,054$59,903
309 ($1,256)$198$1,058$58,846
310 ($1,256)$195$1,061$57,784
311 ($1,256)$191$1,065$56,720
312 ($1,256)$188$1,068$55,652
Year 27 - 313 ($1,256)$184$1,072$54,580
314 ($1,256)$181$1,075$53,505
315 ($1,256)$177$1,079$52,426
316 ($1,256)$173$1,082$51,344
317 ($1,256)$170$1,086$50,258
318 ($1,256)$166$1,090$49,168
319 ($1,256)$163$1,093$48,075
320 ($1,256)$159$1,097$46,978
321 ($1,256)$155$1,100$45,878
322 ($1,256)$152$1,104$44,774
323 ($1,256)$148$1,108$43,666
324 ($1,256)$144$1,111$42,555
Year 28 - 325 ($1,256)$141$1,115$41,440
326 ($1,256)$137$1,119$40,321
327 ($1,256)$133$1,122$39,198
328 ($1,256)$130$1,126$38,072
329 ($1,256)$126$1,130$36,942
330 ($1,256)$122$1,134$35,809
331 ($1,256)$118$1,137$34,672
332 ($1,256)$115$1,141$33,530
333 ($1,256)$111$1,145$32,386
334 ($1,256)$107$1,149$31,237
335 ($1,256)$103$1,152$30,084
336 ($1,256)$100$1,156$28,928
Year 29 - 337 ($1,256)$96$1,160$27,768
338 ($1,256)$92$1,164$26,604
339 ($1,256)$88$1,168$25,436
340 ($1,256)$84$1,172$24,265
341 ($1,256)$80$1,176$23,089
342 ($1,256)$76$1,179$21,910
343 ($1,256)$72$1,183$20,726
344 ($1,256)$69$1,187$19,539
345 ($1,256)$65$1,191$18,348
346 ($1,256)$61$1,195$17,153
347 ($1,256)$57$1,199$15,954
348 ($1,256)$53$1,203$14,751
Year 30 - 349 ($1,256)$49$1,207$13,544
350 ($1,256)$45$1,211$12,333
351 ($1,256)$41$1,215$11,118
352 ($1,256)$37$1,219$9,899
353 ($1,256)$33$1,223$8,676
354 ($1,256)$29$1,227$7,448
355 ($1,256)$25$1,231$6,217
356 ($1,256)$21$1,235$4,982
357 ($1,256)$16$1,239$3,743
358 ($1,256)$12$1,243$2,499
359 ($1,256)$8$1,248$1,252
360 ($1,256)$4$1,252$0
TOTALS$188,093$264,000$452,093

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.