« Back to all home prices

Mortgage Payment Schedule for a $334,000 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 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($66,800) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,280 360 $193,701 $460,901

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $334,000
Down Payment $66,800$267,200
Year 1 - 1 ($1,280)$897$383$266,817
2 ($1,280)$896$384$266,433
3 ($1,280)$895$386$266,047
4 ($1,280)$893$387$265,661
5 ($1,280)$892$388$265,272
6 ($1,280)$891$389$264,883
7 ($1,280)$890$391$264,492
8 ($1,280)$888$392$264,100
9 ($1,280)$887$393$263,707
10 ($1,280)$886$395$263,312
11 ($1,280)$884$396$262,916
12 ($1,280)$883$397$262,519
Year 2 - 13 ($1,280)$882$399$262,120
14 ($1,280)$880$400$261,720
15 ($1,280)$879$401$261,319
16 ($1,280)$878$403$260,916
17 ($1,280)$876$404$260,512
18 ($1,280)$875$405$260,107
19 ($1,280)$874$407$259,700
20 ($1,280)$872$408$259,292
21 ($1,280)$871$409$258,883
22 ($1,280)$869$411$258,472
23 ($1,280)$868$412$258,059
24 ($1,280)$867$414$257,646
Year 3 - 25 ($1,280)$865$415$257,231
26 ($1,280)$864$416$256,814
27 ($1,280)$862$418$256,397
28 ($1,280)$861$419$255,977
29 ($1,280)$860$421$255,557
30 ($1,280)$858$422$255,135
31 ($1,280)$857$423$254,711
32 ($1,280)$855$425$254,286
33 ($1,280)$854$426$253,860
34 ($1,280)$853$428$253,432
35 ($1,280)$851$429$253,003
36 ($1,280)$850$431$252,573
Year 4 - 37 ($1,280)$848$432$252,140
38 ($1,280)$847$434$251,707
39 ($1,280)$845$435$251,272
40 ($1,280)$844$436$250,836
41 ($1,280)$842$438$250,398
42 ($1,280)$841$439$249,958
43 ($1,280)$839$441$249,517
44 ($1,280)$838$442$249,075
45 ($1,280)$836$444$248,631
46 ($1,280)$835$445$248,186
47 ($1,280)$833$447$247,739
48 ($1,280)$832$448$247,291
Year 5 - 49 ($1,280)$830$450$246,841
50 ($1,280)$829$451$246,390
51 ($1,280)$827$453$245,937
52 ($1,280)$826$454$245,483
53 ($1,280)$824$456$245,027
54 ($1,280)$823$457$244,569
55 ($1,280)$821$459$244,111
56 ($1,280)$820$460$243,650
57 ($1,280)$818$462$243,188
58 ($1,280)$817$464$242,724
59 ($1,280)$815$465$242,259
60 ($1,280)$814$467$241,793
Year 6 - 61 ($1,280)$812$468$241,324
62 ($1,280)$810$470$240,855
63 ($1,280)$809$471$240,383
64 ($1,280)$807$473$239,910
65 ($1,280)$806$475$239,436
66 ($1,280)$804$476$238,959
67 ($1,280)$803$478$238,482
68 ($1,280)$801$479$238,002
69 ($1,280)$799$481$237,521
70 ($1,280)$798$483$237,039
71 ($1,280)$796$484$236,554
72 ($1,280)$794$486$236,069
Year 7 - 73 ($1,280)$793$487$235,581
74 ($1,280)$791$489$235,092
75 ($1,280)$790$491$234,601
76 ($1,280)$788$492$234,109
77 ($1,280)$786$494$233,615
78 ($1,280)$785$496$233,119
79 ($1,280)$783$497$232,622
80 ($1,280)$781$499$232,123
81 ($1,280)$780$501$231,622
82 ($1,280)$778$502$231,119
83 ($1,280)$776$504$230,615
84 ($1,280)$774$506$230,110
Year 8 - 85 ($1,280)$773$507$229,602
86 ($1,280)$771$509$229,093
87 ($1,280)$769$511$228,582
88 ($1,280)$768$513$228,069
89 ($1,280)$766$514$227,555
90 ($1,280)$764$516$227,039
91 ($1,280)$762$518$226,521
92 ($1,280)$761$520$226,002
93 ($1,280)$759$521$225,480
94 ($1,280)$757$523$224,957
95 ($1,280)$755$525$224,432
96 ($1,280)$754$527$223,906
Year 9 - 97 ($1,280)$752$528$223,378
98 ($1,280)$750$530$222,847
99 ($1,280)$748$532$222,316
100 ($1,280)$747$534$221,782
101 ($1,280)$745$535$221,246
102 ($1,280)$743$537$220,709
103 ($1,280)$741$539$220,170
104 ($1,280)$739$541$219,629
105 ($1,280)$738$543$219,086
106 ($1,280)$736$545$218,542
107 ($1,280)$734$546$217,996
108 ($1,280)$732$548$217,447
Year 10 - 109 ($1,280)$730$550$216,897
110 ($1,280)$728$552$216,346
111 ($1,280)$727$554$215,792
112 ($1,280)$725$556$215,236
113 ($1,280)$723$557$214,679
114 ($1,280)$721$559$214,120
115 ($1,280)$719$561$213,558
116 ($1,280)$717$563$212,995
117 ($1,280)$715$565$212,430
118 ($1,280)$713$567$211,863
119 ($1,280)$712$569$211,295
120 ($1,280)$710$571$210,724
Year 11 - 121 ($1,280)$708$573$210,151
122 ($1,280)$706$575$209,577
123 ($1,280)$704$576$209,000
124 ($1,280)$702$578$208,422
125 ($1,280)$700$580$207,842
126 ($1,280)$698$582$207,259
127 ($1,280)$696$584$206,675
128 ($1,280)$694$586$206,089
129 ($1,280)$692$588$205,501
130 ($1,280)$690$590$204,911
131 ($1,280)$688$592$204,319
132 ($1,280)$686$594$203,724
Year 12 - 133 ($1,280)$684$596$203,128
134 ($1,280)$682$598$202,530
135 ($1,280)$680$600$201,930
136 ($1,280)$678$602$201,328
137 ($1,280)$676$604$200,724
138 ($1,280)$674$606$200,118
139 ($1,280)$672$608$199,509
140 ($1,280)$670$610$198,899
141 ($1,280)$668$612$198,287
142 ($1,280)$666$614$197,672
143 ($1,280)$664$616$197,056
144 ($1,280)$662$618$196,438
Year 13 - 145 ($1,280)$660$621$195,817
146 ($1,280)$658$623$195,194
147 ($1,280)$656$625$194,570
148 ($1,280)$653$627$193,943
149 ($1,280)$651$629$193,314
150 ($1,280)$649$631$192,683
151 ($1,280)$647$633$192,050
152 ($1,280)$645$635$191,414
153 ($1,280)$643$637$190,777
154 ($1,280)$641$640$190,137
155 ($1,280)$639$642$189,495
156 ($1,280)$636$644$188,852
Year 14 - 157 ($1,280)$634$646$188,205
158 ($1,280)$632$648$187,557
159 ($1,280)$630$650$186,907
160 ($1,280)$628$653$186,254
161 ($1,280)$626$655$185,600
162 ($1,280)$623$657$184,943
163 ($1,280)$621$659$184,283
164 ($1,280)$619$661$183,622
165 ($1,280)$617$664$182,958
166 ($1,280)$614$666$182,292
167 ($1,280)$612$668$181,624
168 ($1,280)$610$670$180,954
Year 15 - 169 ($1,280)$608$673$180,282
170 ($1,280)$605$675$179,607
171 ($1,280)$603$677$178,930
172 ($1,280)$601$679$178,250
173 ($1,280)$599$682$177,569
174 ($1,280)$596$684$176,885
175 ($1,280)$594$686$176,198
176 ($1,280)$592$689$175,510
177 ($1,280)$589$691$174,819
178 ($1,280)$587$693$174,126
179 ($1,280)$585$696$173,430
180 ($1,280)$582$698$172,732
Year 16 - 181 ($1,280)$580$700$172,032
182 ($1,280)$578$703$171,330
183 ($1,280)$575$705$170,625
184 ($1,280)$573$707$169,918
185 ($1,280)$571$710$169,208
186 ($1,280)$568$712$168,496
187 ($1,280)$566$714$167,781
188 ($1,280)$563$717$167,065
189 ($1,280)$561$719$166,345
190 ($1,280)$559$722$165,624
191 ($1,280)$556$724$164,900
192 ($1,280)$554$726$164,173
Year 17 - 193 ($1,280)$551$729$163,444
194 ($1,280)$549$731$162,713
195 ($1,280)$546$734$161,979
196 ($1,280)$544$736$161,243
197 ($1,280)$542$739$160,504
198 ($1,280)$539$741$159,763
199 ($1,280)$537$744$159,019
200 ($1,280)$534$746$158,273
201 ($1,280)$532$749$157,524
202 ($1,280)$529$751$156,773
203 ($1,280)$526$754$156,019
204 ($1,280)$524$756$155,263
Year 18 - 205 ($1,280)$521$759$154,504
206 ($1,280)$519$761$153,742
207 ($1,280)$516$764$152,978
208 ($1,280)$514$767$152,212
209 ($1,280)$511$769$151,443
210 ($1,280)$509$772$150,671
211 ($1,280)$506$774$149,897
212 ($1,280)$503$777$149,120
213 ($1,280)$501$779$148,341
214 ($1,280)$498$782$147,558
215 ($1,280)$496$785$146,774
216 ($1,280)$493$787$145,986
Year 19 - 217 ($1,280)$490$790$145,196
218 ($1,280)$488$793$144,404
219 ($1,280)$485$795$143,608
220 ($1,280)$482$798$142,810
221 ($1,280)$480$801$142,010
222 ($1,280)$477$803$141,206
223 ($1,280)$474$806$140,400
224 ($1,280)$472$809$139,591
225 ($1,280)$469$811$138,780
226 ($1,280)$466$814$137,966
227 ($1,280)$463$817$137,149
228 ($1,280)$461$820$136,329
Year 20 - 229 ($1,280)$458$822$135,507
230 ($1,280)$455$825$134,682
231 ($1,280)$452$828$133,854
232 ($1,280)$450$831$133,023
233 ($1,280)$447$834$132,189
234 ($1,280)$444$836$131,353
235 ($1,280)$441$839$130,514
236 ($1,280)$438$842$129,672
237 ($1,280)$435$845$128,827
238 ($1,280)$433$848$127,979
239 ($1,280)$430$850$127,129
240 ($1,280)$427$853$126,276
Year 21 - 241 ($1,280)$424$856$125,419
242 ($1,280)$421$859$124,560
243 ($1,280)$418$862$123,698
244 ($1,280)$415$865$122,833
245 ($1,280)$413$868$121,966
246 ($1,280)$410$871$121,095
247 ($1,280)$407$874$120,221
248 ($1,280)$404$877$119,345
249 ($1,280)$401$879$118,465
250 ($1,280)$398$882$117,583
251 ($1,280)$395$885$116,698
252 ($1,280)$392$888$115,809
Year 22 - 253 ($1,280)$389$891$114,918
254 ($1,280)$386$894$114,023
255 ($1,280)$383$897$113,126
256 ($1,280)$380$900$112,226
257 ($1,280)$377$903$111,322
258 ($1,280)$374$906$110,416
259 ($1,280)$371$909$109,506
260 ($1,280)$368$913$108,594
261 ($1,280)$365$916$107,678
262 ($1,280)$362$919$106,760
263 ($1,280)$359$922$105,838
264 ($1,280)$355$925$104,913
Year 23 - 265 ($1,280)$352$928$103,985
266 ($1,280)$349$931$103,054
267 ($1,280)$346$934$102,120
268 ($1,280)$343$937$101,183
269 ($1,280)$340$940$100,242
270 ($1,280)$337$944$99,298
271 ($1,280)$333$947$98,352
272 ($1,280)$330$950$97,402
273 ($1,280)$327$953$96,449
274 ($1,280)$324$956$95,492
275 ($1,280)$321$960$94,533
276 ($1,280)$317$963$93,570
Year 24 - 277 ($1,280)$314$966$92,604
278 ($1,280)$311$969$91,634
279 ($1,280)$308$973$90,662
280 ($1,280)$304$976$89,686
281 ($1,280)$301$979$88,707
282 ($1,280)$298$982$87,725
283 ($1,280)$295$986$86,739
284 ($1,280)$291$989$85,750
285 ($1,280)$288$992$84,758
286 ($1,280)$285$996$83,762
287 ($1,280)$281$999$82,763
288 ($1,280)$278$1,002$81,761
Year 25 - 289 ($1,280)$275$1,006$80,755
290 ($1,280)$271$1,009$79,746
291 ($1,280)$268$1,012$78,733
292 ($1,280)$264$1,016$77,718
293 ($1,280)$261$1,019$76,698
294 ($1,280)$258$1,023$75,676
295 ($1,280)$254$1,026$74,649
296 ($1,280)$251$1,030$73,620
297 ($1,280)$247$1,033$72,587
298 ($1,280)$244$1,037$71,550
299 ($1,280)$240$1,040$70,510
300 ($1,280)$237$1,043$69,467
Year 26 - 301 ($1,280)$233$1,047$68,420
302 ($1,280)$230$1,051$67,369
303 ($1,280)$226$1,054$66,315
304 ($1,280)$223$1,058$65,258
305 ($1,280)$219$1,061$64,197
306 ($1,280)$216$1,065$63,132
307 ($1,280)$212$1,068$62,064
308 ($1,280)$208$1,072$60,992
309 ($1,280)$205$1,075$59,916
310 ($1,280)$201$1,079$58,837
311 ($1,280)$198$1,083$57,755
312 ($1,280)$194$1,086$56,668
Year 27 - 313 ($1,280)$190$1,090$55,578
314 ($1,280)$187$1,094$54,485
315 ($1,280)$183$1,097$53,387
316 ($1,280)$179$1,101$52,286
317 ($1,280)$176$1,105$51,182
318 ($1,280)$172$1,108$50,073
319 ($1,280)$168$1,112$48,961
320 ($1,280)$164$1,116$47,845
321 ($1,280)$161$1,120$46,726
322 ($1,280)$157$1,123$45,602
323 ($1,280)$153$1,127$44,475
324 ($1,280)$149$1,131$43,344
Year 28 - 325 ($1,280)$146$1,135$42,210
326 ($1,280)$142$1,139$41,071
327 ($1,280)$138$1,142$39,929
328 ($1,280)$134$1,146$38,783
329 ($1,280)$130$1,150$37,633
330 ($1,280)$126$1,154$36,479
331 ($1,280)$123$1,158$35,321
332 ($1,280)$119$1,162$34,159
333 ($1,280)$115$1,166$32,994
334 ($1,280)$111$1,169$31,824
335 ($1,280)$107$1,173$30,651
336 ($1,280)$103$1,177$29,474
Year 29 - 337 ($1,280)$99$1,181$28,292
338 ($1,280)$95$1,185$27,107
339 ($1,280)$91$1,189$25,918
340 ($1,280)$87$1,193$24,724
341 ($1,280)$83$1,197$23,527
342 ($1,280)$79$1,201$22,326
343 ($1,280)$75$1,205$21,121
344 ($1,280)$71$1,209$19,911
345 ($1,280)$67$1,213$18,698
346 ($1,280)$63$1,217$17,480
347 ($1,280)$59$1,222$16,259
348 ($1,280)$55$1,226$15,033
Year 30 - 349 ($1,280)$50$1,230$13,803
350 ($1,280)$46$1,234$12,569
351 ($1,280)$42$1,238$11,331
352 ($1,280)$38$1,242$10,089
353 ($1,280)$34$1,246$8,843
354 ($1,280)$30$1,251$7,592
355 ($1,280)$25$1,255$6,337
356 ($1,280)$21$1,259$5,078
357 ($1,280)$17$1,263$3,815
358 ($1,280)$13$1,267$2,548
359 ($1,280)$9$1,272$1,276
360 ($1,280)$4$1,276$0
TOTALS$193,701$267,200$460,901

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.