« Back to all home prices

Mortgage Payment Schedule for a $335,000 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($67,000) may require pre-mortgage insurance


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,273 360 $190,388 $458,388

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $335,000
Down Payment $67,000$268,000
Year 1 - 1 ($1,273)$884$389$267,611
2 ($1,273)$883$390$267,221
3 ($1,273)$882$391$266,829
4 ($1,273)$881$393$266,437
5 ($1,273)$879$394$266,043
6 ($1,273)$878$395$265,647
7 ($1,273)$877$397$265,251
8 ($1,273)$875$398$264,853
9 ($1,273)$874$399$264,453
10 ($1,273)$873$401$264,053
11 ($1,273)$871$402$263,651
12 ($1,273)$870$403$263,248
Year 2 - 13 ($1,273)$869$405$262,843
14 ($1,273)$867$406$262,437
15 ($1,273)$866$407$262,030
16 ($1,273)$865$409$261,621
17 ($1,273)$863$410$261,211
18 ($1,273)$862$411$260,800
19 ($1,273)$861$413$260,387
20 ($1,273)$859$414$259,973
21 ($1,273)$858$415$259,558
22 ($1,273)$857$417$259,141
23 ($1,273)$855$418$258,723
24 ($1,273)$854$420$258,303
Year 3 - 25 ($1,273)$852$421$257,883
26 ($1,273)$851$422$257,460
27 ($1,273)$850$424$257,037
28 ($1,273)$848$425$256,612
29 ($1,273)$847$426$256,185
30 ($1,273)$845$428$255,757
31 ($1,273)$844$429$255,328
32 ($1,273)$843$431$254,897
33 ($1,273)$841$432$254,465
34 ($1,273)$840$434$254,031
35 ($1,273)$838$435$253,596
36 ($1,273)$837$436$253,160
Year 4 - 37 ($1,273)$835$438$252,722
38 ($1,273)$834$439$252,283
39 ($1,273)$833$441$251,842
40 ($1,273)$831$442$251,400
41 ($1,273)$830$444$250,956
42 ($1,273)$828$445$250,511
43 ($1,273)$827$447$250,064
44 ($1,273)$825$448$249,616
45 ($1,273)$824$450$249,167
46 ($1,273)$822$451$248,716
47 ($1,273)$821$453$248,263
48 ($1,273)$819$454$247,809
Year 5 - 49 ($1,273)$818$456$247,354
50 ($1,273)$816$457$246,897
51 ($1,273)$815$459$246,438
52 ($1,273)$813$460$245,978
53 ($1,273)$812$462$245,516
54 ($1,273)$810$463$245,053
55 ($1,273)$809$465$244,589
56 ($1,273)$807$466$244,122
57 ($1,273)$806$468$243,655
58 ($1,273)$804$469$243,186
59 ($1,273)$803$471$242,715
60 ($1,273)$801$472$242,242
Year 6 - 61 ($1,273)$799$474$241,769
62 ($1,273)$798$475$241,293
63 ($1,273)$796$477$240,816
64 ($1,273)$795$479$240,337
65 ($1,273)$793$480$239,857
66 ($1,273)$792$482$239,375
67 ($1,273)$790$483$238,892
68 ($1,273)$788$485$238,407
69 ($1,273)$787$487$237,921
70 ($1,273)$785$488$237,432
71 ($1,273)$784$490$236,943
72 ($1,273)$782$491$236,451
Year 7 - 73 ($1,273)$780$493$235,958
74 ($1,273)$779$495$235,464
75 ($1,273)$777$496$234,967
76 ($1,273)$775$498$234,469
77 ($1,273)$774$500$233,970
78 ($1,273)$772$501$233,469
79 ($1,273)$770$503$232,966
80 ($1,273)$769$505$232,461
81 ($1,273)$767$506$231,955
82 ($1,273)$765$508$231,447
83 ($1,273)$764$510$230,938
84 ($1,273)$762$511$230,427
Year 8 - 85 ($1,273)$760$513$229,914
86 ($1,273)$759$515$229,399
87 ($1,273)$757$516$228,883
88 ($1,273)$755$518$228,365
89 ($1,273)$754$520$227,845
90 ($1,273)$752$521$227,324
91 ($1,273)$750$523$226,801
92 ($1,273)$748$525$226,276
93 ($1,273)$747$527$225,749
94 ($1,273)$745$528$225,221
95 ($1,273)$743$530$224,691
96 ($1,273)$741$532$224,159
Year 9 - 97 ($1,273)$740$534$223,625
98 ($1,273)$738$535$223,090
99 ($1,273)$736$537$222,553
100 ($1,273)$734$539$222,014
101 ($1,273)$733$541$221,473
102 ($1,273)$731$542$220,931
103 ($1,273)$729$544$220,387
104 ($1,273)$727$546$219,841
105 ($1,273)$725$548$219,293
106 ($1,273)$724$550$218,743
107 ($1,273)$722$551$218,192
108 ($1,273)$720$553$217,638
Year 10 - 109 ($1,273)$718$555$217,083
110 ($1,273)$716$557$216,526
111 ($1,273)$715$559$215,968
112 ($1,273)$713$561$215,407
113 ($1,273)$711$562$214,845
114 ($1,273)$709$564$214,280
115 ($1,273)$707$566$213,714
116 ($1,273)$705$568$213,146
117 ($1,273)$703$570$212,576
118 ($1,273)$702$572$212,004
119 ($1,273)$700$574$211,431
120 ($1,273)$698$576$210,855
Year 11 - 121 ($1,273)$696$577$210,278
122 ($1,273)$694$579$209,698
123 ($1,273)$692$581$209,117
124 ($1,273)$690$583$208,534
125 ($1,273)$688$585$207,949
126 ($1,273)$686$587$207,362
127 ($1,273)$684$589$206,772
128 ($1,273)$682$591$206,182
129 ($1,273)$680$593$205,589
130 ($1,273)$678$595$204,994
131 ($1,273)$676$597$204,397
132 ($1,273)$675$599$203,798
Year 12 - 133 ($1,273)$673$601$203,197
134 ($1,273)$671$603$202,595
135 ($1,273)$669$605$201,990
136 ($1,273)$667$607$201,383
137 ($1,273)$665$609$200,774
138 ($1,273)$663$611$200,164
139 ($1,273)$661$613$199,551
140 ($1,273)$659$615$198,936
141 ($1,273)$656$617$198,319
142 ($1,273)$654$619$197,701
143 ($1,273)$652$621$197,080
144 ($1,273)$650$623$196,457
Year 13 - 145 ($1,273)$648$625$195,832
146 ($1,273)$646$627$195,205
147 ($1,273)$644$629$194,576
148 ($1,273)$642$631$193,944
149 ($1,273)$640$633$193,311
150 ($1,273)$638$635$192,676
151 ($1,273)$636$637$192,038
152 ($1,273)$634$640$191,399
153 ($1,273)$632$642$190,757
154 ($1,273)$629$644$190,113
155 ($1,273)$627$646$189,467
156 ($1,273)$625$648$188,819
Year 14 - 157 ($1,273)$623$650$188,169
158 ($1,273)$621$652$187,517
159 ($1,273)$619$654$186,862
160 ($1,273)$617$657$186,205
161 ($1,273)$614$659$185,547
162 ($1,273)$612$661$184,886
163 ($1,273)$610$663$184,222
164 ($1,273)$608$665$183,557
165 ($1,273)$606$668$182,890
166 ($1,273)$604$670$182,220
167 ($1,273)$601$672$181,548
168 ($1,273)$599$674$180,874
Year 15 - 169 ($1,273)$597$676$180,197
170 ($1,273)$595$679$179,519
171 ($1,273)$592$681$178,838
172 ($1,273)$590$683$178,154
173 ($1,273)$588$685$177,469
174 ($1,273)$586$688$176,781
175 ($1,273)$583$690$176,092
176 ($1,273)$581$692$175,399
177 ($1,273)$579$694$174,705
178 ($1,273)$577$697$174,008
179 ($1,273)$574$699$173,309
180 ($1,273)$572$701$172,608
Year 16 - 181 ($1,273)$570$704$171,904
182 ($1,273)$567$706$171,198
183 ($1,273)$565$708$170,490
184 ($1,273)$563$711$169,779
185 ($1,273)$560$713$169,066
186 ($1,273)$558$715$168,350
187 ($1,273)$556$718$167,633
188 ($1,273)$553$720$166,913
189 ($1,273)$551$722$166,190
190 ($1,273)$548$725$165,465
191 ($1,273)$546$727$164,738
192 ($1,273)$544$730$164,008
Year 17 - 193 ($1,273)$541$732$163,276
194 ($1,273)$539$734$162,542
195 ($1,273)$536$737$161,805
196 ($1,273)$534$739$161,065
197 ($1,273)$532$742$160,324
198 ($1,273)$529$744$159,579
199 ($1,273)$527$747$158,833
200 ($1,273)$524$749$158,084
201 ($1,273)$522$752$157,332
202 ($1,273)$519$754$156,578
203 ($1,273)$517$757$155,821
204 ($1,273)$514$759$155,062
Year 18 - 205 ($1,273)$512$762$154,301
206 ($1,273)$509$764$153,537
207 ($1,273)$507$767$152,770
208 ($1,273)$504$769$152,001
209 ($1,273)$502$772$151,229
210 ($1,273)$499$774$150,455
211 ($1,273)$497$777$149,678
212 ($1,273)$494$779$148,899
213 ($1,273)$491$782$148,117
214 ($1,273)$489$785$147,332
215 ($1,273)$486$787$146,545
216 ($1,273)$484$790$145,755
Year 19 - 217 ($1,273)$481$792$144,963
218 ($1,273)$478$795$144,168
219 ($1,273)$476$798$143,371
220 ($1,273)$473$800$142,570
221 ($1,273)$470$803$141,768
222 ($1,273)$468$805$140,962
223 ($1,273)$465$808$140,154
224 ($1,273)$463$811$139,343
225 ($1,273)$460$813$138,530
226 ($1,273)$457$816$137,714
227 ($1,273)$454$819$136,895
228 ($1,273)$452$822$136,073
Year 20 - 229 ($1,273)$449$824$135,249
230 ($1,273)$446$827$134,422
231 ($1,273)$444$830$133,592
232 ($1,273)$441$832$132,760
233 ($1,273)$438$835$131,925
234 ($1,273)$435$838$131,087
235 ($1,273)$433$841$130,246
236 ($1,273)$430$843$129,402
237 ($1,273)$427$846$128,556
238 ($1,273)$424$849$127,707
239 ($1,273)$421$852$126,855
240 ($1,273)$419$855$126,001
Year 21 - 241 ($1,273)$416$857$125,143
242 ($1,273)$413$860$124,283
243 ($1,273)$410$863$123,420
244 ($1,273)$407$866$122,554
245 ($1,273)$404$869$121,685
246 ($1,273)$402$872$120,813
247 ($1,273)$399$875$119,938
248 ($1,273)$396$878$119,061
249 ($1,273)$393$880$118,180
250 ($1,273)$390$883$117,297
251 ($1,273)$387$886$116,411
252 ($1,273)$384$889$115,522
Year 22 - 253 ($1,273)$381$892$114,630
254 ($1,273)$378$895$113,735
255 ($1,273)$375$898$112,837
256 ($1,273)$372$901$111,936
257 ($1,273)$369$904$111,032
258 ($1,273)$366$907$110,125
259 ($1,273)$363$910$109,215
260 ($1,273)$360$913$108,302
261 ($1,273)$357$916$107,386
262 ($1,273)$354$919$106,467
263 ($1,273)$351$922$105,545
264 ($1,273)$348$925$104,620
Year 23 - 265 ($1,273)$345$928$103,692
266 ($1,273)$342$931$102,761
267 ($1,273)$339$934$101,827
268 ($1,273)$336$937$100,890
269 ($1,273)$333$940$99,949
270 ($1,273)$330$943$99,006
271 ($1,273)$327$947$98,059
272 ($1,273)$324$950$97,110
273 ($1,273)$320$953$96,157
274 ($1,273)$317$956$95,201
275 ($1,273)$314$959$94,242
276 ($1,273)$311$962$93,279
Year 24 - 277 ($1,273)$308$965$92,314
278 ($1,273)$305$969$91,345
279 ($1,273)$301$972$90,373
280 ($1,273)$298$975$89,398
281 ($1,273)$295$978$88,420
282 ($1,273)$292$982$87,438
283 ($1,273)$289$985$86,454
284 ($1,273)$285$988$85,466
285 ($1,273)$282$991$84,474
286 ($1,273)$279$995$83,480
287 ($1,273)$275$998$82,482
288 ($1,273)$272$1,001$81,481
Year 25 - 289 ($1,273)$269$1,004$80,477
290 ($1,273)$266$1,008$79,469
291 ($1,273)$262$1,011$78,458
292 ($1,273)$259$1,014$77,443
293 ($1,273)$256$1,018$76,426
294 ($1,273)$252$1,021$75,405
295 ($1,273)$249$1,024$74,380
296 ($1,273)$245$1,028$73,352
297 ($1,273)$242$1,031$72,321
298 ($1,273)$239$1,035$71,286
299 ($1,273)$235$1,038$70,248
300 ($1,273)$232$1,041$69,207
Year 26 - 301 ($1,273)$228$1,045$68,162
302 ($1,273)$225$1,048$67,114
303 ($1,273)$221$1,052$66,062
304 ($1,273)$218$1,055$65,006
305 ($1,273)$215$1,059$63,948
306 ($1,273)$211$1,062$62,885
307 ($1,273)$208$1,066$61,820
308 ($1,273)$204$1,069$60,750
309 ($1,273)$200$1,073$59,677
310 ($1,273)$197$1,076$58,601
311 ($1,273)$193$1,080$57,521
312 ($1,273)$190$1,083$56,438
Year 27 - 313 ($1,273)$186$1,087$55,351
314 ($1,273)$183$1,091$54,260
315 ($1,273)$179$1,094$53,166
316 ($1,273)$175$1,098$52,068
317 ($1,273)$172$1,101$50,966
318 ($1,273)$168$1,105$49,861
319 ($1,273)$165$1,109$48,753
320 ($1,273)$161$1,112$47,640
321 ($1,273)$157$1,116$46,524
322 ($1,273)$154$1,120$45,404
323 ($1,273)$150$1,123$44,281
324 ($1,273)$146$1,127$43,154
Year 28 - 325 ($1,273)$142$1,131$42,023
326 ($1,273)$139$1,135$40,888
327 ($1,273)$135$1,138$39,750
328 ($1,273)$131$1,142$38,608
329 ($1,273)$127$1,146$37,462
330 ($1,273)$124$1,150$36,312
331 ($1,273)$120$1,153$35,159
332 ($1,273)$116$1,157$34,001
333 ($1,273)$112$1,161$32,840
334 ($1,273)$108$1,165$31,675
335 ($1,273)$105$1,169$30,507
336 ($1,273)$101$1,173$29,334
Year 29 - 337 ($1,273)$97$1,176$28,157
338 ($1,273)$93$1,180$26,977
339 ($1,273)$89$1,184$25,793
340 ($1,273)$85$1,188$24,605
341 ($1,273)$81$1,192$23,412
342 ($1,273)$77$1,196$22,216
343 ($1,273)$73$1,200$21,016
344 ($1,273)$69$1,204$19,812
345 ($1,273)$65$1,208$18,605
346 ($1,273)$61$1,212$17,393
347 ($1,273)$57$1,216$16,177
348 ($1,273)$53$1,220$14,957
Year 30 - 349 ($1,273)$49$1,224$13,733
350 ($1,273)$45$1,228$12,505
351 ($1,273)$41$1,232$11,273
352 ($1,273)$37$1,236$10,037
353 ($1,273)$33$1,240$8,797
354 ($1,273)$29$1,244$7,552
355 ($1,273)$25$1,248$6,304
356 ($1,273)$21$1,252$5,051
357 ($1,273)$17$1,257$3,795
358 ($1,273)$13$1,261$2,534
359 ($1,273)$8$1,265$1,269
360 ($1,273)$4$1,269$0
TOTALS$190,388$268,000$458,388

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.