« Back to all home prices

Mortgage Payment Schedule for a $331,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($66,200) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,247 360 $184,286 $449,086

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $331,000
Down Payment $66,200$264,800
Year 1 - 1 ($1,247)$858$389$264,411
2 ($1,247)$857$390$264,021
3 ($1,247)$856$392$263,629
4 ($1,247)$855$393$263,236
5 ($1,247)$853$394$262,842
6 ($1,247)$852$395$262,447
7 ($1,247)$851$397$262,050
8 ($1,247)$849$398$261,652
9 ($1,247)$848$399$261,253
10 ($1,247)$847$401$260,852
11 ($1,247)$846$402$260,450
12 ($1,247)$844$403$260,047
Year 2 - 13 ($1,247)$843$404$259,643
14 ($1,247)$842$406$259,237
15 ($1,247)$840$407$258,830
16 ($1,247)$839$408$258,421
17 ($1,247)$838$410$258,012
18 ($1,247)$836$411$257,600
19 ($1,247)$835$412$257,188
20 ($1,247)$834$414$256,774
21 ($1,247)$832$415$256,359
22 ($1,247)$831$416$255,943
23 ($1,247)$830$418$255,525
24 ($1,247)$828$419$255,106
Year 3 - 25 ($1,247)$827$420$254,685
26 ($1,247)$826$422$254,264
27 ($1,247)$824$423$253,840
28 ($1,247)$823$425$253,416
29 ($1,247)$821$426$252,990
30 ($1,247)$820$427$252,562
31 ($1,247)$819$429$252,134
32 ($1,247)$817$430$251,704
33 ($1,247)$816$432$251,272
34 ($1,247)$815$433$250,839
35 ($1,247)$813$434$250,405
36 ($1,247)$812$436$249,969
Year 4 - 37 ($1,247)$810$437$249,532
38 ($1,247)$809$439$249,093
39 ($1,247)$807$440$248,653
40 ($1,247)$806$441$248,212
41 ($1,247)$805$443$247,769
42 ($1,247)$803$444$247,325
43 ($1,247)$802$446$246,879
44 ($1,247)$800$447$246,432
45 ($1,247)$799$449$245,983
46 ($1,247)$797$450$245,533
47 ($1,247)$796$452$245,082
48 ($1,247)$794$453$244,629
Year 5 - 49 ($1,247)$793$454$244,174
50 ($1,247)$792$456$243,718
51 ($1,247)$790$457$243,261
52 ($1,247)$789$459$242,802
53 ($1,247)$787$460$242,342
54 ($1,247)$786$462$241,880
55 ($1,247)$784$463$241,416
56 ($1,247)$783$465$240,952
57 ($1,247)$781$466$240,485
58 ($1,247)$780$468$240,017
59 ($1,247)$778$469$239,548
60 ($1,247)$777$471$239,077
Year 6 - 61 ($1,247)$775$472$238,605
62 ($1,247)$773$474$238,131
63 ($1,247)$772$476$237,655
64 ($1,247)$770$477$237,178
65 ($1,247)$769$479$236,699
66 ($1,247)$767$480$236,219
67 ($1,247)$766$482$235,737
68 ($1,247)$764$483$235,254
69 ($1,247)$763$485$234,769
70 ($1,247)$761$486$234,283
71 ($1,247)$759$488$233,795
72 ($1,247)$758$490$233,305
Year 7 - 73 ($1,247)$756$491$232,814
74 ($1,247)$755$493$232,321
75 ($1,247)$753$494$231,827
76 ($1,247)$752$496$231,331
77 ($1,247)$750$498$230,834
78 ($1,247)$748$499$230,334
79 ($1,247)$747$501$229,834
80 ($1,247)$745$502$229,331
81 ($1,247)$743$504$228,827
82 ($1,247)$742$506$228,321
83 ($1,247)$740$507$227,814
84 ($1,247)$738$509$227,305
Year 8 - 85 ($1,247)$737$511$226,795
86 ($1,247)$735$512$226,282
87 ($1,247)$734$514$225,768
88 ($1,247)$732$516$225,253
89 ($1,247)$730$517$224,735
90 ($1,247)$729$519$224,217
91 ($1,247)$727$521$223,696
92 ($1,247)$725$522$223,174
93 ($1,247)$723$524$222,650
94 ($1,247)$722$526$222,124
95 ($1,247)$720$527$221,596
96 ($1,247)$718$529$221,067
Year 9 - 97 ($1,247)$717$531$220,537
98 ($1,247)$715$533$220,004
99 ($1,247)$713$534$219,470
100 ($1,247)$711$536$218,934
101 ($1,247)$710$538$218,396
102 ($1,247)$708$539$217,856
103 ($1,247)$706$541$217,315
104 ($1,247)$704$543$216,772
105 ($1,247)$703$545$216,227
106 ($1,247)$701$547$215,681
107 ($1,247)$699$548$215,133
108 ($1,247)$697$550$214,583
Year 10 - 109 ($1,247)$696$552$214,031
110 ($1,247)$694$554$213,477
111 ($1,247)$692$555$212,922
112 ($1,247)$690$557$212,364
113 ($1,247)$688$559$211,805
114 ($1,247)$687$561$211,244
115 ($1,247)$685$563$210,682
116 ($1,247)$683$565$210,117
117 ($1,247)$681$566$209,551
118 ($1,247)$679$568$208,983
119 ($1,247)$677$570$208,413
120 ($1,247)$676$572$207,841
Year 11 - 121 ($1,247)$674$574$207,267
122 ($1,247)$672$576$206,692
123 ($1,247)$670$577$206,114
124 ($1,247)$668$579$205,535
125 ($1,247)$666$581$204,954
126 ($1,247)$664$583$204,371
127 ($1,247)$663$585$203,786
128 ($1,247)$661$587$203,199
129 ($1,247)$659$589$202,610
130 ($1,247)$657$591$202,019
131 ($1,247)$655$593$201,427
132 ($1,247)$653$595$200,832
Year 12 - 133 ($1,247)$651$596$200,236
134 ($1,247)$649$598$199,638
135 ($1,247)$647$600$199,037
136 ($1,247)$645$602$198,435
137 ($1,247)$643$604$197,831
138 ($1,247)$641$606$197,225
139 ($1,247)$639$608$196,617
140 ($1,247)$637$610$196,006
141 ($1,247)$635$612$195,394
142 ($1,247)$633$614$194,780
143 ($1,247)$631$616$194,164
144 ($1,247)$629$618$193,546
Year 13 - 145 ($1,247)$627$620$192,926
146 ($1,247)$625$622$192,304
147 ($1,247)$623$624$191,680
148 ($1,247)$621$626$191,054
149 ($1,247)$619$628$190,426
150 ($1,247)$617$630$189,796
151 ($1,247)$615$632$189,163
152 ($1,247)$613$634$188,529
153 ($1,247)$611$636$187,893
154 ($1,247)$609$638$187,254
155 ($1,247)$607$640$186,614
156 ($1,247)$605$643$185,971
Year 14 - 157 ($1,247)$603$645$185,327
158 ($1,247)$601$647$184,680
159 ($1,247)$599$649$184,031
160 ($1,247)$597$651$183,381
161 ($1,247)$594$653$182,728
162 ($1,247)$592$655$182,072
163 ($1,247)$590$657$181,415
164 ($1,247)$588$659$180,756
165 ($1,247)$586$662$180,094
166 ($1,247)$584$664$179,431
167 ($1,247)$582$666$178,765
168 ($1,247)$579$668$178,097
Year 15 - 169 ($1,247)$577$670$177,427
170 ($1,247)$575$672$176,754
171 ($1,247)$573$674$176,080
172 ($1,247)$571$677$175,403
173 ($1,247)$569$679$174,724
174 ($1,247)$566$681$174,043
175 ($1,247)$564$683$173,360
176 ($1,247)$562$685$172,675
177 ($1,247)$560$688$171,987
178 ($1,247)$558$690$171,297
179 ($1,247)$555$692$170,605
180 ($1,247)$553$694$169,910
Year 16 - 181 ($1,247)$551$697$169,214
182 ($1,247)$549$699$168,515
183 ($1,247)$546$701$167,814
184 ($1,247)$544$703$167,110
185 ($1,247)$542$706$166,404
186 ($1,247)$539$708$165,696
187 ($1,247)$537$710$164,986
188 ($1,247)$535$713$164,273
189 ($1,247)$533$715$163,558
190 ($1,247)$530$717$162,841
191 ($1,247)$528$720$162,122
192 ($1,247)$526$722$161,400
Year 17 - 193 ($1,247)$523$724$160,675
194 ($1,247)$521$727$159,949
195 ($1,247)$519$729$159,220
196 ($1,247)$516$731$158,489
197 ($1,247)$514$734$157,755
198 ($1,247)$511$736$157,019
199 ($1,247)$509$738$156,280
200 ($1,247)$507$741$155,539
201 ($1,247)$504$743$154,796
202 ($1,247)$502$746$154,051
203 ($1,247)$499$748$153,302
204 ($1,247)$497$751$152,552
Year 18 - 205 ($1,247)$495$753$151,799
206 ($1,247)$492$755$151,044
207 ($1,247)$490$758$150,286
208 ($1,247)$487$760$149,526
209 ($1,247)$485$763$148,763
210 ($1,247)$482$765$147,998
211 ($1,247)$480$768$147,230
212 ($1,247)$477$770$146,460
213 ($1,247)$475$773$145,687
214 ($1,247)$472$775$144,912
215 ($1,247)$470$778$144,134
216 ($1,247)$467$780$143,354
Year 19 - 217 ($1,247)$465$783$142,571
218 ($1,247)$462$785$141,786
219 ($1,247)$460$788$140,998
220 ($1,247)$457$790$140,208
221 ($1,247)$455$793$139,415
222 ($1,247)$452$796$138,619
223 ($1,247)$449$798$137,821
224 ($1,247)$447$801$137,020
225 ($1,247)$444$803$136,217
226 ($1,247)$442$806$135,411
227 ($1,247)$439$809$134,603
228 ($1,247)$436$811$133,791
Year 20 - 229 ($1,247)$434$814$132,978
230 ($1,247)$431$816$132,161
231 ($1,247)$428$819$131,342
232 ($1,247)$426$822$130,521
233 ($1,247)$423$824$129,696
234 ($1,247)$420$827$128,869
235 ($1,247)$418$830$128,039
236 ($1,247)$415$832$127,207
237 ($1,247)$412$835$126,372
238 ($1,247)$410$838$125,534
239 ($1,247)$407$841$124,694
240 ($1,247)$404$843$123,850
Year 21 - 241 ($1,247)$401$846$123,004
242 ($1,247)$399$849$122,156
243 ($1,247)$396$851$121,304
244 ($1,247)$393$854$120,450
245 ($1,247)$390$857$119,593
246 ($1,247)$388$860$118,733
247 ($1,247)$385$863$117,871
248 ($1,247)$382$865$117,005
249 ($1,247)$379$868$116,137
250 ($1,247)$376$871$115,266
251 ($1,247)$374$874$114,392
252 ($1,247)$371$877$113,516
Year 22 - 253 ($1,247)$368$879$112,636
254 ($1,247)$365$882$111,754
255 ($1,247)$362$885$110,869
256 ($1,247)$359$888$109,981
257 ($1,247)$357$891$109,090
258 ($1,247)$354$894$108,196
259 ($1,247)$351$897$107,299
260 ($1,247)$348$900$106,400
261 ($1,247)$345$903$105,497
262 ($1,247)$342$905$104,591
263 ($1,247)$339$908$103,683
264 ($1,247)$336$911$102,772
Year 23 - 265 ($1,247)$333$914$101,857
266 ($1,247)$330$917$100,940
267 ($1,247)$327$920$100,020
268 ($1,247)$324$923$99,097
269 ($1,247)$321$926$98,170
270 ($1,247)$318$929$97,241
271 ($1,247)$315$932$96,309
272 ($1,247)$312$935$95,374
273 ($1,247)$309$938$94,435
274 ($1,247)$306$941$93,494
275 ($1,247)$303$944$92,550
276 ($1,247)$300$947$91,602
Year 24 - 277 ($1,247)$297$951$90,652
278 ($1,247)$294$954$89,698
279 ($1,247)$291$957$88,741
280 ($1,247)$288$960$87,782
281 ($1,247)$285$963$86,819
282 ($1,247)$281$966$85,853
283 ($1,247)$278$969$84,884
284 ($1,247)$275$972$83,911
285 ($1,247)$272$975$82,936
286 ($1,247)$269$979$81,957
287 ($1,247)$266$982$80,975
288 ($1,247)$262$985$79,990
Year 25 - 289 ($1,247)$259$988$79,002
290 ($1,247)$256$991$78,011
291 ($1,247)$253$995$77,016
292 ($1,247)$250$998$76,019
293 ($1,247)$246$1,001$75,018
294 ($1,247)$243$1,004$74,013
295 ($1,247)$240$1,008$73,006
296 ($1,247)$237$1,011$71,995
297 ($1,247)$233$1,014$70,981
298 ($1,247)$230$1,017$69,964
299 ($1,247)$227$1,021$68,943
300 ($1,247)$223$1,024$67,919
Year 26 - 301 ($1,247)$220$1,027$66,892
302 ($1,247)$217$1,031$65,861
303 ($1,247)$213$1,034$64,827
304 ($1,247)$210$1,037$63,790
305 ($1,247)$207$1,041$62,749
306 ($1,247)$203$1,044$61,705
307 ($1,247)$200$1,047$60,658
308 ($1,247)$197$1,051$59,607
309 ($1,247)$193$1,054$58,552
310 ($1,247)$190$1,058$57,495
311 ($1,247)$186$1,061$56,434
312 ($1,247)$183$1,065$55,369
Year 27 - 313 ($1,247)$179$1,068$54,301
314 ($1,247)$176$1,071$53,230
315 ($1,247)$173$1,075$52,155
316 ($1,247)$169$1,078$51,077
317 ($1,247)$166$1,082$49,995
318 ($1,247)$162$1,085$48,909
319 ($1,247)$159$1,089$47,820
320 ($1,247)$155$1,092$46,728
321 ($1,247)$151$1,096$45,632
322 ($1,247)$148$1,100$44,532
323 ($1,247)$144$1,103$43,429
324 ($1,247)$141$1,107$42,323
Year 28 - 325 ($1,247)$137$1,110$41,212
326 ($1,247)$134$1,114$40,098
327 ($1,247)$130$1,117$38,981
328 ($1,247)$126$1,121$37,860
329 ($1,247)$123$1,125$36,735
330 ($1,247)$119$1,128$35,607
331 ($1,247)$115$1,132$34,475
332 ($1,247)$112$1,136$33,339
333 ($1,247)$108$1,139$32,200
334 ($1,247)$104$1,143$31,057
335 ($1,247)$101$1,147$29,910
336 ($1,247)$97$1,151$28,759
Year 29 - 337 ($1,247)$93$1,154$27,605
338 ($1,247)$89$1,158$26,447
339 ($1,247)$86$1,162$25,285
340 ($1,247)$82$1,165$24,120
341 ($1,247)$78$1,169$22,951
342 ($1,247)$74$1,173$21,777
343 ($1,247)$71$1,177$20,601
344 ($1,247)$67$1,181$19,420
345 ($1,247)$63$1,185$18,235
346 ($1,247)$59$1,188$17,047
347 ($1,247)$55$1,192$15,855
348 ($1,247)$51$1,196$14,659
Year 30 - 349 ($1,247)$48$1,200$13,459
350 ($1,247)$44$1,204$12,255
351 ($1,247)$40$1,208$11,047
352 ($1,247)$36$1,212$9,836
353 ($1,247)$32$1,216$8,620
354 ($1,247)$28$1,220$7,401
355 ($1,247)$24$1,223$6,177
356 ($1,247)$20$1,227$4,950
357 ($1,247)$16$1,231$3,718
358 ($1,247)$12$1,235$2,483
359 ($1,247)$8$1,239$1,243
360 ($1,247)$4$1,243$0
TOTALS$184,286$264,800$449,086

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.