« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,260 360 $186,507 $453,707

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $334,000
Down Payment $66,800$267,200
Year 1 - 1 ($1,260)$868$392$266,808
2 ($1,260)$867$393$266,415
3 ($1,260)$866$394$266,020
4 ($1,260)$865$396$265,625
5 ($1,260)$863$397$265,228
6 ($1,260)$862$398$264,829
7 ($1,260)$861$400$264,430
8 ($1,260)$859$401$264,029
9 ($1,260)$858$402$263,627
10 ($1,260)$857$404$263,223
11 ($1,260)$855$405$262,818
12 ($1,260)$854$406$262,412
Year 2 - 13 ($1,260)$853$407$262,005
14 ($1,260)$852$409$261,596
15 ($1,260)$850$410$261,186
16 ($1,260)$849$411$260,774
17 ($1,260)$848$413$260,362
18 ($1,260)$846$414$259,948
19 ($1,260)$845$415$259,532
20 ($1,260)$843$417$259,115
21 ($1,260)$842$418$258,697
22 ($1,260)$841$420$258,278
23 ($1,260)$839$421$257,857
24 ($1,260)$838$422$257,434
Year 3 - 25 ($1,260)$837$424$257,011
26 ($1,260)$835$425$256,586
27 ($1,260)$834$426$256,159
28 ($1,260)$833$428$255,732
29 ($1,260)$831$429$255,302
30 ($1,260)$830$431$254,872
31 ($1,260)$828$432$254,440
32 ($1,260)$827$433$254,007
33 ($1,260)$826$435$253,572
34 ($1,260)$824$436$253,136
35 ($1,260)$823$438$252,698
36 ($1,260)$821$439$252,259
Year 4 - 37 ($1,260)$820$440$251,818
38 ($1,260)$818$442$251,377
39 ($1,260)$817$443$250,933
40 ($1,260)$816$445$250,488
41 ($1,260)$814$446$250,042
42 ($1,260)$813$448$249,595
43 ($1,260)$811$449$249,146
44 ($1,260)$810$451$248,695
45 ($1,260)$808$452$248,243
46 ($1,260)$807$454$247,789
47 ($1,260)$805$455$247,334
48 ($1,260)$804$456$246,878
Year 5 - 49 ($1,260)$802$458$246,420
50 ($1,260)$801$459$245,961
51 ($1,260)$799$461$245,500
52 ($1,260)$798$462$245,037
53 ($1,260)$796$464$244,573
54 ($1,260)$795$465$244,108
55 ($1,260)$793$467$243,641
56 ($1,260)$792$468$243,172
57 ($1,260)$790$470$242,702
58 ($1,260)$789$472$242,231
59 ($1,260)$787$473$241,758
60 ($1,260)$786$475$241,283
Year 6 - 61 ($1,260)$784$476$240,807
62 ($1,260)$783$478$240,330
63 ($1,260)$781$479$239,850
64 ($1,260)$780$481$239,369
65 ($1,260)$778$482$238,887
66 ($1,260)$776$484$238,403
67 ($1,260)$775$485$237,918
68 ($1,260)$773$487$237,431
69 ($1,260)$772$489$236,942
70 ($1,260)$770$490$236,452
71 ($1,260)$768$492$235,960
72 ($1,260)$767$493$235,467
Year 7 - 73 ($1,260)$765$495$234,972
74 ($1,260)$764$497$234,475
75 ($1,260)$762$498$233,977
76 ($1,260)$760$500$233,477
77 ($1,260)$759$501$232,975
78 ($1,260)$757$503$232,472
79 ($1,260)$756$505$231,967
80 ($1,260)$754$506$231,461
81 ($1,260)$752$508$230,953
82 ($1,260)$751$510$230,443
83 ($1,260)$749$511$229,932
84 ($1,260)$747$513$229,419
Year 8 - 85 ($1,260)$746$515$228,904
86 ($1,260)$744$516$228,388
87 ($1,260)$742$518$227,870
88 ($1,260)$741$520$227,350
89 ($1,260)$739$521$226,829
90 ($1,260)$737$523$226,306
91 ($1,260)$735$525$225,781
92 ($1,260)$734$527$225,254
93 ($1,260)$732$528$224,726
94 ($1,260)$730$530$224,196
95 ($1,260)$729$532$223,664
96 ($1,260)$727$533$223,131
Year 9 - 97 ($1,260)$725$535$222,596
98 ($1,260)$723$537$222,059
99 ($1,260)$722$539$221,520
100 ($1,260)$720$540$220,980
101 ($1,260)$718$542$220,438
102 ($1,260)$716$544$219,894
103 ($1,260)$715$546$219,348
104 ($1,260)$713$547$218,801
105 ($1,260)$711$549$218,252
106 ($1,260)$709$551$217,701
107 ($1,260)$708$553$217,148
108 ($1,260)$706$555$216,593
Year 10 - 109 ($1,260)$704$556$216,037
110 ($1,260)$702$558$215,479
111 ($1,260)$700$560$214,919
112 ($1,260)$698$562$214,357
113 ($1,260)$697$564$213,794
114 ($1,260)$695$565$213,228
115 ($1,260)$693$567$212,661
116 ($1,260)$691$569$212,092
117 ($1,260)$689$571$211,521
118 ($1,260)$687$573$210,948
119 ($1,260)$686$575$210,373
120 ($1,260)$684$577$209,796
Year 11 - 121 ($1,260)$682$578$209,218
122 ($1,260)$680$580$208,638
123 ($1,260)$678$582$208,055
124 ($1,260)$676$584$207,471
125 ($1,260)$674$586$206,885
126 ($1,260)$672$588$206,297
127 ($1,260)$670$590$205,708
128 ($1,260)$669$592$205,116
129 ($1,260)$667$594$204,522
130 ($1,260)$665$596$203,926
131 ($1,260)$663$598$203,329
132 ($1,260)$661$599$202,729
Year 12 - 133 ($1,260)$659$601$202,128
134 ($1,260)$657$603$201,525
135 ($1,260)$655$605$200,919
136 ($1,260)$653$607$200,312
137 ($1,260)$651$609$199,703
138 ($1,260)$649$611$199,091
139 ($1,260)$647$613$198,478
140 ($1,260)$645$615$197,863
141 ($1,260)$643$617$197,246
142 ($1,260)$641$619$196,626
143 ($1,260)$639$621$196,005
144 ($1,260)$637$623$195,382
Year 13 - 145 ($1,260)$635$625$194,757
146 ($1,260)$633$627$194,129
147 ($1,260)$631$629$193,500
148 ($1,260)$629$631$192,869
149 ($1,260)$627$633$192,235
150 ($1,260)$625$636$191,599
151 ($1,260)$623$638$190,962
152 ($1,260)$621$640$190,322
153 ($1,260)$619$642$189,680
154 ($1,260)$616$644$189,037
155 ($1,260)$614$646$188,391
156 ($1,260)$612$648$187,743
Year 14 - 157 ($1,260)$610$650$187,093
158 ($1,260)$608$652$186,440
159 ($1,260)$606$654$185,786
160 ($1,260)$604$656$185,129
161 ($1,260)$602$659$184,471
162 ($1,260)$600$661$183,810
163 ($1,260)$597$663$183,147
164 ($1,260)$595$665$182,482
165 ($1,260)$593$667$181,815
166 ($1,260)$591$669$181,145
167 ($1,260)$589$672$180,474
168 ($1,260)$587$674$179,800
Year 15 - 169 ($1,260)$584$676$179,124
170 ($1,260)$582$678$178,446
171 ($1,260)$580$680$177,766
172 ($1,260)$578$683$177,083
173 ($1,260)$576$685$176,398
174 ($1,260)$573$687$175,711
175 ($1,260)$571$689$175,022
176 ($1,260)$569$691$174,331
177 ($1,260)$567$694$173,637
178 ($1,260)$564$696$172,941
179 ($1,260)$562$698$172,243
180 ($1,260)$560$701$171,542
Year 16 - 181 ($1,260)$558$703$170,839
182 ($1,260)$555$705$170,134
183 ($1,260)$553$707$169,427
184 ($1,260)$551$710$168,717
185 ($1,260)$548$712$168,005
186 ($1,260)$546$714$167,291
187 ($1,260)$544$717$166,574
188 ($1,260)$541$719$165,856
189 ($1,260)$539$721$165,134
190 ($1,260)$537$724$164,411
191 ($1,260)$534$726$163,685
192 ($1,260)$532$728$162,956
Year 17 - 193 ($1,260)$530$731$162,226
194 ($1,260)$527$733$161,493
195 ($1,260)$525$735$160,757
196 ($1,260)$522$738$160,019
197 ($1,260)$520$740$159,279
198 ($1,260)$518$743$158,536
199 ($1,260)$515$745$157,791
200 ($1,260)$513$747$157,044
201 ($1,260)$510$750$156,294
202 ($1,260)$508$752$155,542
203 ($1,260)$506$755$154,787
204 ($1,260)$503$757$154,030
Year 18 - 205 ($1,260)$501$760$153,270
206 ($1,260)$498$762$152,508
207 ($1,260)$496$765$151,743
208 ($1,260)$493$767$150,976
209 ($1,260)$491$770$150,206
210 ($1,260)$488$772$149,434
211 ($1,260)$486$775$148,660
212 ($1,260)$483$777$147,882
213 ($1,260)$481$780$147,103
214 ($1,260)$478$782$146,321
215 ($1,260)$476$785$145,536
216 ($1,260)$473$787$144,748
Year 19 - 217 ($1,260)$470$790$143,959
218 ($1,260)$468$792$143,166
219 ($1,260)$465$795$142,371
220 ($1,260)$463$798$141,574
221 ($1,260)$460$800$140,773
222 ($1,260)$458$803$139,971
223 ($1,260)$455$805$139,165
224 ($1,260)$452$808$138,357
225 ($1,260)$450$811$137,547
226 ($1,260)$447$813$136,733
227 ($1,260)$444$816$135,917
228 ($1,260)$442$819$135,099
Year 20 - 229 ($1,260)$439$821$134,278
230 ($1,260)$436$824$133,454
231 ($1,260)$434$827$132,627
232 ($1,260)$431$829$131,798
233 ($1,260)$428$832$130,966
234 ($1,260)$426$835$130,131
235 ($1,260)$423$837$129,294
236 ($1,260)$420$840$128,454
237 ($1,260)$417$843$127,611
238 ($1,260)$415$846$126,765
239 ($1,260)$412$848$125,917
240 ($1,260)$409$851$125,066
Year 21 - 241 ($1,260)$406$854$124,212
242 ($1,260)$404$857$123,356
243 ($1,260)$401$859$122,496
244 ($1,260)$398$862$121,634
245 ($1,260)$395$865$120,769
246 ($1,260)$392$868$119,901
247 ($1,260)$390$871$119,031
248 ($1,260)$387$873$118,157
249 ($1,260)$384$876$117,281
250 ($1,260)$381$879$116,402
251 ($1,260)$378$882$115,520
252 ($1,260)$375$885$114,635
Year 22 - 253 ($1,260)$373$888$113,747
254 ($1,260)$370$891$112,857
255 ($1,260)$367$894$111,963
256 ($1,260)$364$896$111,067
257 ($1,260)$361$899$110,167
258 ($1,260)$358$902$109,265
259 ($1,260)$355$905$108,360
260 ($1,260)$352$908$107,452
261 ($1,260)$349$911$106,541
262 ($1,260)$346$914$105,627
263 ($1,260)$343$917$104,710
264 ($1,260)$340$920$103,790
Year 23 - 265 ($1,260)$337$923$102,867
266 ($1,260)$334$926$101,941
267 ($1,260)$331$929$101,012
268 ($1,260)$328$932$100,080
269 ($1,260)$325$935$99,145
270 ($1,260)$322$938$98,207
271 ($1,260)$319$941$97,265
272 ($1,260)$316$944$96,321
273 ($1,260)$313$947$95,374
274 ($1,260)$310$950$94,424
275 ($1,260)$307$953$93,470
276 ($1,260)$304$957$92,514
Year 24 - 277 ($1,260)$301$960$91,554
278 ($1,260)$298$963$90,591
279 ($1,260)$294$966$89,625
280 ($1,260)$291$969$88,656
281 ($1,260)$288$972$87,684
282 ($1,260)$285$975$86,709
283 ($1,260)$282$978$85,730
284 ($1,260)$279$982$84,749
285 ($1,260)$275$985$83,764
286 ($1,260)$272$988$82,776
287 ($1,260)$269$991$81,785
288 ($1,260)$266$994$80,790
Year 25 - 289 ($1,260)$263$998$79,792
290 ($1,260)$259$1,001$78,791
291 ($1,260)$256$1,004$77,787
292 ($1,260)$253$1,007$76,780
293 ($1,260)$250$1,011$75,769
294 ($1,260)$246$1,014$74,755
295 ($1,260)$243$1,017$73,737
296 ($1,260)$240$1,021$72,717
297 ($1,260)$236$1,024$71,693
298 ($1,260)$233$1,027$70,666
299 ($1,260)$230$1,031$69,635
300 ($1,260)$226$1,034$68,601
Year 26 - 301 ($1,260)$223$1,037$67,564
302 ($1,260)$220$1,041$66,523
303 ($1,260)$216$1,044$65,479
304 ($1,260)$213$1,047$64,431
305 ($1,260)$209$1,051$63,380
306 ($1,260)$206$1,054$62,326
307 ($1,260)$203$1,058$61,268
308 ($1,260)$199$1,061$60,207
309 ($1,260)$196$1,065$59,143
310 ($1,260)$192$1,068$58,074
311 ($1,260)$189$1,072$57,003
312 ($1,260)$185$1,075$55,928
Year 27 - 313 ($1,260)$182$1,079$54,849
314 ($1,260)$178$1,082$53,767
315 ($1,260)$175$1,086$52,682
316 ($1,260)$171$1,089$51,593
317 ($1,260)$168$1,093$50,500
318 ($1,260)$164$1,096$49,404
319 ($1,260)$161$1,100$48,304
320 ($1,260)$157$1,103$47,201
321 ($1,260)$153$1,107$46,094
322 ($1,260)$150$1,110$44,983
323 ($1,260)$146$1,114$43,869
324 ($1,260)$143$1,118$42,752
Year 28 - 325 ($1,260)$139$1,121$41,630
326 ($1,260)$135$1,125$40,505
327 ($1,260)$132$1,129$39,377
328 ($1,260)$128$1,132$38,244
329 ($1,260)$124$1,136$37,108
330 ($1,260)$121$1,140$35,969
331 ($1,260)$117$1,143$34,825
332 ($1,260)$113$1,147$33,678
333 ($1,260)$109$1,151$32,527
334 ($1,260)$106$1,155$31,373
335 ($1,260)$102$1,158$30,214
336 ($1,260)$98$1,162$29,052
Year 29 - 337 ($1,260)$94$1,166$27,886
338 ($1,260)$91$1,170$26,717
339 ($1,260)$87$1,173$25,543
340 ($1,260)$83$1,177$24,366
341 ($1,260)$79$1,181$23,185
342 ($1,260)$75$1,185$22,000
343 ($1,260)$71$1,189$20,811
344 ($1,260)$68$1,193$19,618
345 ($1,260)$64$1,197$18,422
346 ($1,260)$60$1,200$17,221
347 ($1,260)$56$1,204$16,017
348 ($1,260)$52$1,208$14,809
Year 30 - 349 ($1,260)$48$1,212$13,597
350 ($1,260)$44$1,216$12,381
351 ($1,260)$40$1,220$11,161
352 ($1,260)$36$1,224$9,937
353 ($1,260)$32$1,228$8,709
354 ($1,260)$28$1,232$7,477
355 ($1,260)$24$1,236$6,241
356 ($1,260)$20$1,240$5,000
357 ($1,260)$16$1,244$3,756
358 ($1,260)$12$1,248$2,508
359 ($1,260)$8$1,252$1,256
360 ($1,260)$4$1,256$0
TOTALS$186,507$267,200$453,707

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.