« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,339 360 $213,995 $481,995

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $335,000
Down Payment $67,000$268,000
Year 1 - 1 ($1,339)$978$361$267,639
2 ($1,339)$977$362$267,277
3 ($1,339)$976$363$266,914
4 ($1,339)$974$365$266,549
5 ($1,339)$973$366$266,183
6 ($1,339)$972$367$265,816
7 ($1,339)$970$369$265,447
8 ($1,339)$969$370$265,077
9 ($1,339)$968$371$264,706
10 ($1,339)$966$373$264,333
11 ($1,339)$965$374$263,959
12 ($1,339)$963$375$263,584
Year 2 - 13 ($1,339)$962$377$263,207
14 ($1,339)$961$378$262,829
15 ($1,339)$959$380$262,449
16 ($1,339)$958$381$262,069
17 ($1,339)$957$382$261,686
18 ($1,339)$955$384$261,302
19 ($1,339)$954$385$260,917
20 ($1,339)$952$387$260,531
21 ($1,339)$951$388$260,143
22 ($1,339)$950$389$259,754
23 ($1,339)$948$391$259,363
24 ($1,339)$947$392$258,971
Year 3 - 25 ($1,339)$945$394$258,577
26 ($1,339)$944$395$258,182
27 ($1,339)$942$397$257,785
28 ($1,339)$941$398$257,387
29 ($1,339)$939$399$256,988
30 ($1,339)$938$401$256,587
31 ($1,339)$937$402$256,185
32 ($1,339)$935$404$255,781
33 ($1,339)$934$405$255,376
34 ($1,339)$932$407$254,969
35 ($1,339)$931$408$254,561
36 ($1,339)$929$410$254,151
Year 4 - 37 ($1,339)$928$411$253,740
38 ($1,339)$926$413$253,327
39 ($1,339)$925$414$252,913
40 ($1,339)$923$416$252,497
41 ($1,339)$922$417$252,080
42 ($1,339)$920$419$251,661
43 ($1,339)$919$420$251,241
44 ($1,339)$917$422$250,819
45 ($1,339)$915$423$250,395
46 ($1,339)$914$425$249,971
47 ($1,339)$912$426$249,544
48 ($1,339)$911$428$249,116
Year 5 - 49 ($1,339)$909$430$248,686
50 ($1,339)$908$431$248,255
51 ($1,339)$906$433$247,822
52 ($1,339)$905$434$247,388
53 ($1,339)$903$436$246,952
54 ($1,339)$901$437$246,515
55 ($1,339)$900$439$246,076
56 ($1,339)$898$441$245,635
57 ($1,339)$897$442$245,193
58 ($1,339)$895$444$244,749
59 ($1,339)$893$446$244,303
60 ($1,339)$892$447$243,856
Year 6 - 61 ($1,339)$890$449$243,407
62 ($1,339)$888$450$242,957
63 ($1,339)$887$452$242,505
64 ($1,339)$885$454$242,051
65 ($1,339)$883$455$241,596
66 ($1,339)$882$457$241,139
67 ($1,339)$880$459$240,680
68 ($1,339)$878$460$240,219
69 ($1,339)$877$462$239,757
70 ($1,339)$875$464$239,294
71 ($1,339)$873$465$238,828
72 ($1,339)$872$467$238,361
Year 7 - 73 ($1,339)$870$469$237,892
74 ($1,339)$868$471$237,422
75 ($1,339)$867$472$236,949
76 ($1,339)$865$474$236,475
77 ($1,339)$863$476$236,000
78 ($1,339)$861$477$235,522
79 ($1,339)$860$479$235,043
80 ($1,339)$858$481$234,562
81 ($1,339)$856$483$234,079
82 ($1,339)$854$484$233,595
83 ($1,339)$853$486$233,108
84 ($1,339)$851$488$232,620
Year 8 - 85 ($1,339)$849$490$232,131
86 ($1,339)$847$492$231,639
87 ($1,339)$845$493$231,146
88 ($1,339)$844$495$230,650
89 ($1,339)$842$497$230,153
90 ($1,339)$840$499$229,655
91 ($1,339)$838$501$229,154
92 ($1,339)$836$502$228,651
93 ($1,339)$835$504$228,147
94 ($1,339)$833$506$227,641
95 ($1,339)$831$508$227,133
96 ($1,339)$829$510$226,623
Year 9 - 97 ($1,339)$827$512$226,111
98 ($1,339)$825$514$225,598
99 ($1,339)$823$515$225,082
100 ($1,339)$822$517$224,565
101 ($1,339)$820$519$224,046
102 ($1,339)$818$521$223,525
103 ($1,339)$816$523$223,002
104 ($1,339)$814$525$222,477
105 ($1,339)$812$527$221,950
106 ($1,339)$810$529$221,421
107 ($1,339)$808$531$220,891
108 ($1,339)$806$533$220,358
Year 10 - 109 ($1,339)$804$535$219,823
110 ($1,339)$802$537$219,287
111 ($1,339)$800$538$218,748
112 ($1,339)$798$540$218,208
113 ($1,339)$796$542$217,666
114 ($1,339)$794$544$217,121
115 ($1,339)$792$546$216,575
116 ($1,339)$790$548$216,026
117 ($1,339)$788$550$215,476
118 ($1,339)$786$552$214,924
119 ($1,339)$784$554$214,369
120 ($1,339)$782$556$213,813
Year 11 - 121 ($1,339)$780$558$213,254
122 ($1,339)$778$560$212,694
123 ($1,339)$776$563$212,131
124 ($1,339)$774$565$211,567
125 ($1,339)$772$567$211,000
126 ($1,339)$770$569$210,431
127 ($1,339)$768$571$209,861
128 ($1,339)$766$573$209,288
129 ($1,339)$764$575$208,713
130 ($1,339)$762$577$208,136
131 ($1,339)$760$579$207,556
132 ($1,339)$758$581$206,975
Year 12 - 133 ($1,339)$755$583$206,392
134 ($1,339)$753$586$205,806
135 ($1,339)$751$588$205,218
136 ($1,339)$749$590$204,629
137 ($1,339)$747$592$204,037
138 ($1,339)$745$594$203,443
139 ($1,339)$743$596$202,846
140 ($1,339)$740$598$202,248
141 ($1,339)$738$601$201,647
142 ($1,339)$736$603$201,044
143 ($1,339)$734$605$200,439
144 ($1,339)$732$607$199,832
Year 13 - 145 ($1,339)$729$609$199,222
146 ($1,339)$727$612$198,611
147 ($1,339)$725$614$197,997
148 ($1,339)$723$616$197,381
149 ($1,339)$720$618$196,762
150 ($1,339)$718$621$196,141
151 ($1,339)$716$623$195,518
152 ($1,339)$714$625$194,893
153 ($1,339)$711$628$194,266
154 ($1,339)$709$630$193,636
155 ($1,339)$707$632$193,004
156 ($1,339)$704$634$192,369
Year 14 - 157 ($1,339)$702$637$191,733
158 ($1,339)$700$639$191,094
159 ($1,339)$697$641$190,452
160 ($1,339)$695$644$189,808
161 ($1,339)$693$646$189,162
162 ($1,339)$690$648$188,514
163 ($1,339)$688$651$187,863
164 ($1,339)$686$653$187,210
165 ($1,339)$683$656$186,554
166 ($1,339)$681$658$185,897
167 ($1,339)$679$660$185,236
168 ($1,339)$676$663$184,573
Year 15 - 169 ($1,339)$674$665$183,908
170 ($1,339)$671$668$183,241
171 ($1,339)$669$670$182,571
172 ($1,339)$666$672$181,898
173 ($1,339)$664$675$181,223
174 ($1,339)$661$677$180,546
175 ($1,339)$659$680$179,866
176 ($1,339)$657$682$179,183
177 ($1,339)$654$685$178,499
178 ($1,339)$652$687$177,811
179 ($1,339)$649$690$177,121
180 ($1,339)$646$692$176,429
Year 16 - 181 ($1,339)$644$695$175,734
182 ($1,339)$641$697$175,037
183 ($1,339)$639$700$174,337
184 ($1,339)$636$703$173,634
185 ($1,339)$634$705$172,929
186 ($1,339)$631$708$172,221
187 ($1,339)$629$710$171,511
188 ($1,339)$626$713$170,798
189 ($1,339)$623$715$170,083
190 ($1,339)$621$718$169,365
191 ($1,339)$618$721$168,644
192 ($1,339)$616$723$167,921
Year 17 - 193 ($1,339)$613$726$167,195
194 ($1,339)$610$729$166,466
195 ($1,339)$608$731$165,735
196 ($1,339)$605$734$165,001
197 ($1,339)$602$737$164,264
198 ($1,339)$600$739$163,525
199 ($1,339)$597$742$162,783
200 ($1,339)$594$745$162,038
201 ($1,339)$591$747$161,291
202 ($1,339)$589$750$160,541
203 ($1,339)$586$753$159,788
204 ($1,339)$583$756$159,032
Year 18 - 205 ($1,339)$580$758$158,274
206 ($1,339)$578$761$157,512
207 ($1,339)$575$764$156,748
208 ($1,339)$572$767$155,982
209 ($1,339)$569$770$155,212
210 ($1,339)$567$772$154,440
211 ($1,339)$564$775$153,665
212 ($1,339)$561$778$152,887
213 ($1,339)$558$781$152,106
214 ($1,339)$555$784$151,322
215 ($1,339)$552$787$150,536
216 ($1,339)$549$789$149,746
Year 19 - 217 ($1,339)$547$792$148,954
218 ($1,339)$544$795$148,159
219 ($1,339)$541$798$147,361
220 ($1,339)$538$801$146,560
221 ($1,339)$535$804$145,756
222 ($1,339)$532$807$144,949
223 ($1,339)$529$810$144,139
224 ($1,339)$526$813$143,326
225 ($1,339)$523$816$142,510
226 ($1,339)$520$819$141,692
227 ($1,339)$517$822$140,870
228 ($1,339)$514$825$140,045
Year 20 - 229 ($1,339)$511$828$139,218
230 ($1,339)$508$831$138,387
231 ($1,339)$505$834$137,553
232 ($1,339)$502$837$136,716
233 ($1,339)$499$840$135,876
234 ($1,339)$496$843$135,034
235 ($1,339)$493$846$134,188
236 ($1,339)$490$849$133,338
237 ($1,339)$487$852$132,486
238 ($1,339)$484$855$131,631
239 ($1,339)$480$858$130,773
240 ($1,339)$477$862$129,911
Year 21 - 241 ($1,339)$474$865$129,046
242 ($1,339)$471$868$128,178
243 ($1,339)$468$871$127,307
244 ($1,339)$465$874$126,433
245 ($1,339)$461$877$125,556
246 ($1,339)$458$881$124,675
247 ($1,339)$455$884$123,791
248 ($1,339)$452$887$122,904
249 ($1,339)$449$890$122,014
250 ($1,339)$445$894$121,121
251 ($1,339)$442$897$120,224
252 ($1,339)$439$900$119,324
Year 22 - 253 ($1,339)$436$903$118,420
254 ($1,339)$432$907$117,514
255 ($1,339)$429$910$116,604
256 ($1,339)$426$913$115,691
257 ($1,339)$422$917$114,774
258 ($1,339)$419$920$113,854
259 ($1,339)$416$923$112,931
260 ($1,339)$412$927$112,004
261 ($1,339)$409$930$111,074
262 ($1,339)$405$933$110,140
263 ($1,339)$402$937$109,204
264 ($1,339)$399$940$108,263
Year 23 - 265 ($1,339)$395$944$107,320
266 ($1,339)$392$947$106,372
267 ($1,339)$388$951$105,422
268 ($1,339)$385$954$104,468
269 ($1,339)$381$958$103,510
270 ($1,339)$378$961$102,549
271 ($1,339)$374$965$101,585
272 ($1,339)$371$968$100,616
273 ($1,339)$367$972$99,645
274 ($1,339)$364$975$98,670
275 ($1,339)$360$979$97,691
276 ($1,339)$357$982$96,709
Year 24 - 277 ($1,339)$353$986$95,723
278 ($1,339)$349$989$94,733
279 ($1,339)$346$993$93,740
280 ($1,339)$342$997$92,743
281 ($1,339)$339$1,000$91,743
282 ($1,339)$335$1,004$90,739
283 ($1,339)$331$1,008$89,731
284 ($1,339)$328$1,011$88,720
285 ($1,339)$324$1,015$87,705
286 ($1,339)$320$1,019$86,686
287 ($1,339)$316$1,022$85,664
288 ($1,339)$313$1,026$84,638
Year 25 - 289 ($1,339)$309$1,030$83,608
290 ($1,339)$305$1,034$82,574
291 ($1,339)$301$1,037$81,536
292 ($1,339)$298$1,041$80,495
293 ($1,339)$294$1,045$79,450
294 ($1,339)$290$1,049$78,401
295 ($1,339)$286$1,053$77,349
296 ($1,339)$282$1,057$76,292
297 ($1,339)$278$1,060$75,232
298 ($1,339)$275$1,064$74,167
299 ($1,339)$271$1,068$73,099
300 ($1,339)$267$1,072$72,027
Year 26 - 301 ($1,339)$263$1,076$70,951
302 ($1,339)$259$1,080$69,871
303 ($1,339)$255$1,084$68,787
304 ($1,339)$251$1,088$67,700
305 ($1,339)$247$1,092$66,608
306 ($1,339)$243$1,096$65,512
307 ($1,339)$239$1,100$64,412
308 ($1,339)$235$1,104$63,308
309 ($1,339)$231$1,108$62,201
310 ($1,339)$227$1,112$61,089
311 ($1,339)$223$1,116$59,973
312 ($1,339)$219$1,120$58,853
Year 27 - 313 ($1,339)$215$1,124$57,729
314 ($1,339)$211$1,128$56,601
315 ($1,339)$207$1,132$55,468
316 ($1,339)$202$1,136$54,332
317 ($1,339)$198$1,141$53,191
318 ($1,339)$194$1,145$52,047
319 ($1,339)$190$1,149$50,898
320 ($1,339)$186$1,153$49,745
321 ($1,339)$182$1,157$48,587
322 ($1,339)$177$1,162$47,426
323 ($1,339)$173$1,166$46,260
324 ($1,339)$169$1,170$45,090
Year 28 - 325 ($1,339)$165$1,174$43,916
326 ($1,339)$160$1,179$42,737
327 ($1,339)$156$1,183$41,554
328 ($1,339)$152$1,187$40,367
329 ($1,339)$147$1,192$39,176
330 ($1,339)$143$1,196$37,980
331 ($1,339)$139$1,200$36,779
332 ($1,339)$134$1,205$35,575
333 ($1,339)$130$1,209$34,366
334 ($1,339)$125$1,213$33,152
335 ($1,339)$121$1,218$31,935
336 ($1,339)$117$1,222$30,712
Year 29 - 337 ($1,339)$112$1,227$29,485
338 ($1,339)$108$1,231$28,254
339 ($1,339)$103$1,236$27,018
340 ($1,339)$99$1,240$25,778
341 ($1,339)$94$1,245$24,533
342 ($1,339)$90$1,249$23,284
343 ($1,339)$85$1,254$22,030
344 ($1,339)$80$1,258$20,772
345 ($1,339)$76$1,263$19,509
346 ($1,339)$71$1,268$18,241
347 ($1,339)$67$1,272$16,969
348 ($1,339)$62$1,277$15,692
Year 30 - 349 ($1,339)$57$1,282$14,410
350 ($1,339)$53$1,286$13,124
351 ($1,339)$48$1,291$11,833
352 ($1,339)$43$1,296$10,537
353 ($1,339)$38$1,300$9,237
354 ($1,339)$34$1,305$7,932
355 ($1,339)$29$1,310$6,622
356 ($1,339)$24$1,315$5,307
357 ($1,339)$19$1,320$3,987
358 ($1,339)$15$1,324$2,663
359 ($1,339)$10$1,329$1,334
360 ($1,339)$5$1,334$0
TOTALS$213,995$268,000$481,995

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.