« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($66,800) 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
$1,259 360 $185,956 $453,156

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $334,000
Down Payment $66,800$267,200
Year 1 - 1 ($1,259)$866$393$266,807
2 ($1,259)$865$394$266,414
3 ($1,259)$864$395$266,018
4 ($1,259)$862$396$265,622
5 ($1,259)$861$398$265,224
6 ($1,259)$860$399$264,825
7 ($1,259)$858$400$264,425
8 ($1,259)$857$402$264,023
9 ($1,259)$856$403$263,620
10 ($1,259)$855$404$263,216
11 ($1,259)$853$406$262,811
12 ($1,259)$852$407$262,404
Year 2 - 13 ($1,259)$851$408$261,996
14 ($1,259)$849$409$261,586
15 ($1,259)$848$411$261,176
16 ($1,259)$847$412$260,763
17 ($1,259)$845$413$260,350
18 ($1,259)$844$415$259,935
19 ($1,259)$843$416$259,519
20 ($1,259)$841$417$259,102
21 ($1,259)$840$419$258,683
22 ($1,259)$839$420$258,263
23 ($1,259)$837$422$257,841
24 ($1,259)$836$423$257,418
Year 3 - 25 ($1,259)$834$424$256,994
26 ($1,259)$833$426$256,568
27 ($1,259)$832$427$256,141
28 ($1,259)$830$428$255,713
29 ($1,259)$829$430$255,283
30 ($1,259)$828$431$254,851
31 ($1,259)$826$433$254,419
32 ($1,259)$825$434$253,985
33 ($1,259)$823$435$253,549
34 ($1,259)$822$437$253,113
35 ($1,259)$821$438$252,674
36 ($1,259)$819$440$252,235
Year 4 - 37 ($1,259)$818$441$251,793
38 ($1,259)$816$443$251,351
39 ($1,259)$815$444$250,907
40 ($1,259)$813$445$250,462
41 ($1,259)$812$447$250,015
42 ($1,259)$810$448$249,566
43 ($1,259)$809$450$249,117
44 ($1,259)$808$451$248,665
45 ($1,259)$806$453$248,213
46 ($1,259)$805$454$247,759
47 ($1,259)$803$456$247,303
48 ($1,259)$802$457$246,846
Year 5 - 49 ($1,259)$800$459$246,387
50 ($1,259)$799$460$245,927
51 ($1,259)$797$462$245,466
52 ($1,259)$796$463$245,003
53 ($1,259)$794$465$244,538
54 ($1,259)$793$466$244,072
55 ($1,259)$791$468$243,604
56 ($1,259)$790$469$243,135
57 ($1,259)$788$471$242,665
58 ($1,259)$787$472$242,193
59 ($1,259)$785$474$241,719
60 ($1,259)$784$475$241,244
Year 6 - 61 ($1,259)$782$477$240,767
62 ($1,259)$780$478$240,289
63 ($1,259)$779$480$239,809
64 ($1,259)$777$481$239,328
65 ($1,259)$776$483$238,845
66 ($1,259)$774$485$238,360
67 ($1,259)$773$486$237,874
68 ($1,259)$771$488$237,386
69 ($1,259)$770$489$236,897
70 ($1,259)$768$491$236,406
71 ($1,259)$766$492$235,914
72 ($1,259)$765$494$235,420
Year 7 - 73 ($1,259)$763$496$234,924
74 ($1,259)$762$497$234,427
75 ($1,259)$760$499$233,928
76 ($1,259)$758$500$233,428
77 ($1,259)$757$502$232,926
78 ($1,259)$755$504$232,422
79 ($1,259)$753$505$231,917
80 ($1,259)$752$507$231,410
81 ($1,259)$750$509$230,901
82 ($1,259)$749$510$230,391
83 ($1,259)$747$512$229,879
84 ($1,259)$745$514$229,365
Year 8 - 85 ($1,259)$744$515$228,850
86 ($1,259)$742$517$228,333
87 ($1,259)$740$519$227,815
88 ($1,259)$738$520$227,294
89 ($1,259)$737$522$226,772
90 ($1,259)$735$524$226,249
91 ($1,259)$733$525$225,723
92 ($1,259)$732$527$225,196
93 ($1,259)$730$529$224,668
94 ($1,259)$728$530$224,137
95 ($1,259)$727$532$223,605
96 ($1,259)$725$534$223,071
Year 9 - 97 ($1,259)$723$536$222,535
98 ($1,259)$721$537$221,998
99 ($1,259)$720$539$221,459
100 ($1,259)$718$541$220,918
101 ($1,259)$716$543$220,375
102 ($1,259)$714$544$219,831
103 ($1,259)$713$546$219,285
104 ($1,259)$711$548$218,737
105 ($1,259)$709$550$218,187
106 ($1,259)$707$551$217,636
107 ($1,259)$706$553$217,082
108 ($1,259)$704$555$216,527
Year 10 - 109 ($1,259)$702$557$215,971
110 ($1,259)$700$559$215,412
111 ($1,259)$698$560$214,851
112 ($1,259)$696$562$214,289
113 ($1,259)$695$564$213,725
114 ($1,259)$693$566$213,159
115 ($1,259)$691$568$212,591
116 ($1,259)$689$570$212,022
117 ($1,259)$687$571$211,450
118 ($1,259)$685$573$210,877
119 ($1,259)$684$575$210,302
120 ($1,259)$682$577$209,725
Year 11 - 121 ($1,259)$680$579$209,146
122 ($1,259)$678$581$208,565
123 ($1,259)$676$583$207,982
124 ($1,259)$674$585$207,398
125 ($1,259)$672$586$206,811
126 ($1,259)$670$588$206,223
127 ($1,259)$669$590$205,633
128 ($1,259)$667$592$205,041
129 ($1,259)$665$594$204,446
130 ($1,259)$663$596$203,850
131 ($1,259)$661$598$203,252
132 ($1,259)$659$600$202,653
Year 12 - 133 ($1,259)$657$602$202,051
134 ($1,259)$655$604$201,447
135 ($1,259)$653$606$200,841
136 ($1,259)$651$608$200,233
137 ($1,259)$649$610$199,624
138 ($1,259)$647$612$199,012
139 ($1,259)$645$614$198,399
140 ($1,259)$643$616$197,783
141 ($1,259)$641$618$197,165
142 ($1,259)$639$620$196,546
143 ($1,259)$637$622$195,924
144 ($1,259)$635$624$195,300
Year 13 - 145 ($1,259)$633$626$194,675
146 ($1,259)$631$628$194,047
147 ($1,259)$629$630$193,417
148 ($1,259)$627$632$192,786
149 ($1,259)$625$634$192,152
150 ($1,259)$623$636$191,516
151 ($1,259)$621$638$190,878
152 ($1,259)$619$640$190,238
153 ($1,259)$617$642$189,596
154 ($1,259)$615$644$188,952
155 ($1,259)$613$646$188,305
156 ($1,259)$610$648$187,657
Year 14 - 157 ($1,259)$608$650$187,007
158 ($1,259)$606$653$186,354
159 ($1,259)$604$655$185,699
160 ($1,259)$602$657$185,043
161 ($1,259)$600$659$184,384
162 ($1,259)$598$661$183,723
163 ($1,259)$596$663$183,059
164 ($1,259)$593$665$182,394
165 ($1,259)$591$668$181,727
166 ($1,259)$589$670$181,057
167 ($1,259)$587$672$180,385
168 ($1,259)$585$674$179,711
Year 15 - 169 ($1,259)$583$676$179,035
170 ($1,259)$580$678$178,356
171 ($1,259)$578$681$177,676
172 ($1,259)$576$683$176,993
173 ($1,259)$574$685$176,308
174 ($1,259)$572$687$175,621
175 ($1,259)$569$689$174,931
176 ($1,259)$567$692$174,240
177 ($1,259)$565$694$173,546
178 ($1,259)$563$696$172,849
179 ($1,259)$560$698$172,151
180 ($1,259)$558$701$171,450
Year 16 - 181 ($1,259)$556$703$170,747
182 ($1,259)$554$705$170,042
183 ($1,259)$551$708$169,335
184 ($1,259)$549$710$168,625
185 ($1,259)$547$712$167,913
186 ($1,259)$544$714$167,198
187 ($1,259)$542$717$166,481
188 ($1,259)$540$719$165,762
189 ($1,259)$537$721$165,041
190 ($1,259)$535$724$164,317
191 ($1,259)$533$726$163,591
192 ($1,259)$530$728$162,862
Year 17 - 193 ($1,259)$528$731$162,132
194 ($1,259)$526$733$161,398
195 ($1,259)$523$736$160,663
196 ($1,259)$521$738$159,925
197 ($1,259)$518$740$159,185
198 ($1,259)$516$743$158,442
199 ($1,259)$514$745$157,697
200 ($1,259)$511$748$156,949
201 ($1,259)$509$750$156,199
202 ($1,259)$506$752$155,447
203 ($1,259)$504$755$154,692
204 ($1,259)$501$757$153,935
Year 18 - 205 ($1,259)$499$760$153,175
206 ($1,259)$497$762$152,413
207 ($1,259)$494$765$151,648
208 ($1,259)$492$767$150,881
209 ($1,259)$489$770$150,111
210 ($1,259)$487$772$149,339
211 ($1,259)$484$775$148,564
212 ($1,259)$482$777$147,787
213 ($1,259)$479$780$147,007
214 ($1,259)$477$782$146,225
215 ($1,259)$474$785$145,440
216 ($1,259)$471$787$144,653
Year 19 - 217 ($1,259)$469$790$143,863
218 ($1,259)$466$792$143,071
219 ($1,259)$464$795$142,276
220 ($1,259)$461$798$141,478
221 ($1,259)$459$800$140,678
222 ($1,259)$456$803$139,875
223 ($1,259)$453$805$139,070
224 ($1,259)$451$808$138,262
225 ($1,259)$448$811$137,452
226 ($1,259)$446$813$136,638
227 ($1,259)$443$816$135,823
228 ($1,259)$440$818$135,004
Year 20 - 229 ($1,259)$438$821$134,183
230 ($1,259)$435$824$133,359
231 ($1,259)$432$826$132,533
232 ($1,259)$430$829$131,704
233 ($1,259)$427$832$130,872
234 ($1,259)$424$835$130,037
235 ($1,259)$422$837$129,200
236 ($1,259)$419$840$128,360
237 ($1,259)$416$843$127,517
238 ($1,259)$413$845$126,672
239 ($1,259)$411$848$125,824
240 ($1,259)$408$851$124,973
Year 21 - 241 ($1,259)$405$854$124,119
242 ($1,259)$402$856$123,263
243 ($1,259)$400$859$122,404
244 ($1,259)$397$862$121,542
245 ($1,259)$394$865$120,677
246 ($1,259)$391$868$119,809
247 ($1,259)$388$870$118,939
248 ($1,259)$386$873$118,066
249 ($1,259)$383$876$117,190
250 ($1,259)$380$879$116,311
251 ($1,259)$377$882$115,429
252 ($1,259)$374$885$114,545
Year 22 - 253 ($1,259)$371$887$113,657
254 ($1,259)$368$890$112,767
255 ($1,259)$366$893$111,874
256 ($1,259)$363$896$110,977
257 ($1,259)$360$899$110,078
258 ($1,259)$357$902$109,177
259 ($1,259)$354$905$108,272
260 ($1,259)$351$908$107,364
261 ($1,259)$348$911$106,453
262 ($1,259)$345$914$105,539
263 ($1,259)$342$917$104,623
264 ($1,259)$339$920$103,703
Year 23 - 265 ($1,259)$336$923$102,781
266 ($1,259)$333$926$101,855
267 ($1,259)$330$929$100,926
268 ($1,259)$327$932$99,995
269 ($1,259)$324$935$99,060
270 ($1,259)$321$938$98,123
271 ($1,259)$318$941$97,182
272 ($1,259)$315$944$96,238
273 ($1,259)$312$947$95,291
274 ($1,259)$309$950$94,341
275 ($1,259)$306$953$93,389
276 ($1,259)$303$956$92,433
Year 24 - 277 ($1,259)$300$959$91,473
278 ($1,259)$297$962$90,511
279 ($1,259)$293$965$89,546
280 ($1,259)$290$968$88,577
281 ($1,259)$287$972$87,606
282 ($1,259)$284$975$86,631
283 ($1,259)$281$978$85,653
284 ($1,259)$278$981$84,672
285 ($1,259)$274$984$83,688
286 ($1,259)$271$987$82,700
287 ($1,259)$268$991$81,709
288 ($1,259)$265$994$80,715
Year 25 - 289 ($1,259)$262$997$79,718
290 ($1,259)$258$1,000$78,718
291 ($1,259)$255$1,004$77,714
292 ($1,259)$252$1,007$76,708
293 ($1,259)$249$1,010$75,697
294 ($1,259)$245$1,013$74,684
295 ($1,259)$242$1,017$73,667
296 ($1,259)$239$1,020$72,647
297 ($1,259)$235$1,023$71,624
298 ($1,259)$232$1,027$70,598
299 ($1,259)$229$1,030$69,568
300 ($1,259)$226$1,033$68,534
Year 26 - 301 ($1,259)$222$1,037$67,498
302 ($1,259)$219$1,040$66,458
303 ($1,259)$215$1,043$65,415
304 ($1,259)$212$1,047$64,368
305 ($1,259)$209$1,050$63,318
306 ($1,259)$205$1,054$62,264
307 ($1,259)$202$1,057$61,207
308 ($1,259)$198$1,060$60,147
309 ($1,259)$195$1,064$59,083
310 ($1,259)$192$1,067$58,016
311 ($1,259)$188$1,071$56,945
312 ($1,259)$185$1,074$55,871
Year 27 - 313 ($1,259)$181$1,078$54,793
314 ($1,259)$178$1,081$53,712
315 ($1,259)$174$1,085$52,628
316 ($1,259)$171$1,088$51,539
317 ($1,259)$167$1,092$50,448
318 ($1,259)$164$1,095$49,353
319 ($1,259)$160$1,099$48,254
320 ($1,259)$156$1,102$47,151
321 ($1,259)$153$1,106$46,045
322 ($1,259)$149$1,110$44,936
323 ($1,259)$146$1,113$43,823
324 ($1,259)$142$1,117$42,706
Year 28 - 325 ($1,259)$138$1,120$41,586
326 ($1,259)$135$1,124$40,462
327 ($1,259)$131$1,128$39,334
328 ($1,259)$128$1,131$38,203
329 ($1,259)$124$1,135$37,068
330 ($1,259)$120$1,139$35,929
331 ($1,259)$116$1,142$34,787
332 ($1,259)$113$1,146$33,641
333 ($1,259)$109$1,150$32,491
334 ($1,259)$105$1,153$31,338
335 ($1,259)$102$1,157$30,181
336 ($1,259)$98$1,161$29,020
Year 29 - 337 ($1,259)$94$1,165$27,855
338 ($1,259)$90$1,168$26,687
339 ($1,259)$87$1,172$25,514
340 ($1,259)$83$1,176$24,338
341 ($1,259)$79$1,180$23,159
342 ($1,259)$75$1,184$21,975
343 ($1,259)$71$1,188$20,787
344 ($1,259)$67$1,191$19,596
345 ($1,259)$64$1,195$18,401
346 ($1,259)$60$1,199$17,202
347 ($1,259)$56$1,203$15,999
348 ($1,259)$52$1,207$14,792
Year 30 - 349 ($1,259)$48$1,211$13,581
350 ($1,259)$44$1,215$12,366
351 ($1,259)$40$1,219$11,147
352 ($1,259)$36$1,223$9,925
353 ($1,259)$32$1,227$8,698
354 ($1,259)$28$1,231$7,468
355 ($1,259)$24$1,235$6,233
356 ($1,259)$20$1,239$4,995
357 ($1,259)$16$1,243$3,752
358 ($1,259)$12$1,247$2,505
359 ($1,259)$8$1,251$1,255
360 ($1,259)$4$1,255$0
TOTALS$185,956$267,200$453,156

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.