« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,275 360 $190,943 $458,943

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $335,000
Down Payment $67,000$268,000
Year 1 - 1 ($1,275)$887$388$267,612
2 ($1,275)$885$389$267,222
3 ($1,275)$884$391$266,832
4 ($1,275)$883$392$266,439
5 ($1,275)$881$393$266,046
6 ($1,275)$880$395$265,651
7 ($1,275)$879$396$265,255
8 ($1,275)$878$397$264,858
9 ($1,275)$876$399$264,460
10 ($1,275)$875$400$264,060
11 ($1,275)$874$401$263,658
12 ($1,275)$872$403$263,256
Year 2 - 13 ($1,275)$871$404$262,852
14 ($1,275)$870$405$262,447
15 ($1,275)$868$407$262,040
16 ($1,275)$867$408$261,632
17 ($1,275)$866$409$261,223
18 ($1,275)$864$411$260,812
19 ($1,275)$863$412$260,400
20 ($1,275)$861$413$259,987
21 ($1,275)$860$415$259,572
22 ($1,275)$859$416$259,156
23 ($1,275)$857$417$258,739
24 ($1,275)$856$419$258,320
Year 3 - 25 ($1,275)$855$420$257,900
26 ($1,275)$853$422$257,478
27 ($1,275)$852$423$257,055
28 ($1,275)$850$424$256,630
29 ($1,275)$849$426$256,205
30 ($1,275)$848$427$255,777
31 ($1,275)$846$429$255,349
32 ($1,275)$845$430$254,919
33 ($1,275)$843$431$254,487
34 ($1,275)$842$433$254,054
35 ($1,275)$840$434$253,620
36 ($1,275)$839$436$253,184
Year 4 - 37 ($1,275)$838$437$252,747
38 ($1,275)$836$439$252,308
39 ($1,275)$835$440$251,868
40 ($1,275)$833$442$251,427
41 ($1,275)$832$443$250,984
42 ($1,275)$830$445$250,539
43 ($1,275)$829$446$250,093
44 ($1,275)$827$447$249,646
45 ($1,275)$826$449$249,197
46 ($1,275)$824$450$248,746
47 ($1,275)$823$452$248,294
48 ($1,275)$821$453$247,841
Year 5 - 49 ($1,275)$820$455$247,386
50 ($1,275)$818$456$246,930
51 ($1,275)$817$458$246,472
52 ($1,275)$815$459$246,012
53 ($1,275)$814$461$245,551
54 ($1,275)$812$462$245,089
55 ($1,275)$811$464$244,625
56 ($1,275)$809$466$244,159
57 ($1,275)$808$467$243,692
58 ($1,275)$806$469$243,224
59 ($1,275)$805$470$242,753
60 ($1,275)$803$472$242,282
Year 6 - 61 ($1,275)$802$473$241,808
62 ($1,275)$800$475$241,334
63 ($1,275)$798$476$240,857
64 ($1,275)$797$478$240,379
65 ($1,275)$795$480$239,900
66 ($1,275)$794$481$239,418
67 ($1,275)$792$483$238,936
68 ($1,275)$790$484$238,451
69 ($1,275)$789$486$237,965
70 ($1,275)$787$488$237,478
71 ($1,275)$786$489$236,988
72 ($1,275)$784$491$236,498
Year 7 - 73 ($1,275)$782$492$236,005
74 ($1,275)$781$494$235,511
75 ($1,275)$779$496$235,016
76 ($1,275)$778$497$234,518
77 ($1,275)$776$499$234,019
78 ($1,275)$774$501$233,519
79 ($1,275)$773$502$233,016
80 ($1,275)$771$504$232,512
81 ($1,275)$769$506$232,007
82 ($1,275)$768$507$231,499
83 ($1,275)$766$509$230,990
84 ($1,275)$764$511$230,480
Year 8 - 85 ($1,275)$763$512$229,967
86 ($1,275)$761$514$229,453
87 ($1,275)$759$516$228,938
88 ($1,275)$757$517$228,420
89 ($1,275)$756$519$227,901
90 ($1,275)$754$521$227,380
91 ($1,275)$752$523$226,858
92 ($1,275)$751$524$226,333
93 ($1,275)$749$526$225,807
94 ($1,275)$747$528$225,279
95 ($1,275)$745$530$224,750
96 ($1,275)$744$531$224,219
Year 9 - 97 ($1,275)$742$533$223,686
98 ($1,275)$740$535$223,151
99 ($1,275)$738$537$222,614
100 ($1,275)$736$538$222,076
101 ($1,275)$735$540$221,536
102 ($1,275)$733$542$220,994
103 ($1,275)$731$544$220,450
104 ($1,275)$729$546$219,905
105 ($1,275)$728$547$219,357
106 ($1,275)$726$549$218,808
107 ($1,275)$724$551$218,257
108 ($1,275)$722$553$217,704
Year 10 - 109 ($1,275)$720$555$217,150
110 ($1,275)$718$556$216,593
111 ($1,275)$717$558$216,035
112 ($1,275)$715$560$215,475
113 ($1,275)$713$562$214,913
114 ($1,275)$711$564$214,349
115 ($1,275)$709$566$213,783
116 ($1,275)$707$568$213,216
117 ($1,275)$705$569$212,646
118 ($1,275)$704$571$212,075
119 ($1,275)$702$573$211,502
120 ($1,275)$700$575$210,927
Year 11 - 121 ($1,275)$698$577$210,350
122 ($1,275)$696$579$209,771
123 ($1,275)$694$581$209,190
124 ($1,275)$692$583$208,607
125 ($1,275)$690$585$208,022
126 ($1,275)$688$587$207,436
127 ($1,275)$686$589$206,847
128 ($1,275)$684$591$206,257
129 ($1,275)$682$592$205,664
130 ($1,275)$680$594$205,070
131 ($1,275)$678$596$204,473
132 ($1,275)$676$598$203,875
Year 12 - 133 ($1,275)$674$600$203,275
134 ($1,275)$673$602$202,672
135 ($1,275)$671$604$202,068
136 ($1,275)$669$606$201,462
137 ($1,275)$667$608$200,853
138 ($1,275)$664$610$200,243
139 ($1,275)$662$612$199,631
140 ($1,275)$660$614$199,016
141 ($1,275)$658$616$198,400
142 ($1,275)$656$618$197,781
143 ($1,275)$654$621$197,161
144 ($1,275)$652$623$196,538
Year 13 - 145 ($1,275)$650$625$195,913
146 ($1,275)$648$627$195,287
147 ($1,275)$646$629$194,658
148 ($1,275)$644$631$194,027
149 ($1,275)$642$633$193,394
150 ($1,275)$640$635$192,759
151 ($1,275)$638$637$192,122
152 ($1,275)$636$639$191,483
153 ($1,275)$633$641$190,841
154 ($1,275)$631$643$190,198
155 ($1,275)$629$646$189,552
156 ($1,275)$627$648$188,905
Year 14 - 157 ($1,275)$625$650$188,255
158 ($1,275)$623$652$187,603
159 ($1,275)$621$654$186,949
160 ($1,275)$618$656$186,292
161 ($1,275)$616$659$185,634
162 ($1,275)$614$661$184,973
163 ($1,275)$612$663$184,310
164 ($1,275)$610$665$183,645
165 ($1,275)$608$667$182,978
166 ($1,275)$605$669$182,308
167 ($1,275)$603$672$181,637
168 ($1,275)$601$674$180,963
Year 15 - 169 ($1,275)$599$676$180,286
170 ($1,275)$596$678$179,608
171 ($1,275)$594$681$178,927
172 ($1,275)$592$683$178,245
173 ($1,275)$590$685$177,559
174 ($1,275)$587$687$176,872
175 ($1,275)$585$690$176,182
176 ($1,275)$583$692$175,490
177 ($1,275)$581$694$174,796
178 ($1,275)$578$697$174,099
179 ($1,275)$576$699$173,401
180 ($1,275)$574$701$172,699
Year 16 - 181 ($1,275)$571$703$171,996
182 ($1,275)$569$706$171,290
183 ($1,275)$567$708$170,582
184 ($1,275)$564$711$169,871
185 ($1,275)$562$713$169,159
186 ($1,275)$560$715$168,443
187 ($1,275)$557$718$167,726
188 ($1,275)$555$720$167,006
189 ($1,275)$553$722$166,284
190 ($1,275)$550$725$165,559
191 ($1,275)$548$727$164,832
192 ($1,275)$545$730$164,102
Year 17 - 193 ($1,275)$543$732$163,370
194 ($1,275)$540$734$162,636
195 ($1,275)$538$737$161,899
196 ($1,275)$536$739$161,160
197 ($1,275)$533$742$160,418
198 ($1,275)$531$744$159,674
199 ($1,275)$528$747$158,927
200 ($1,275)$526$749$158,178
201 ($1,275)$523$752$157,427
202 ($1,275)$521$754$156,673
203 ($1,275)$518$757$155,916
204 ($1,275)$516$759$155,157
Year 18 - 205 ($1,275)$513$762$154,396
206 ($1,275)$511$764$153,632
207 ($1,275)$508$767$152,865
208 ($1,275)$506$769$152,096
209 ($1,275)$503$772$151,324
210 ($1,275)$501$774$150,550
211 ($1,275)$498$777$149,773
212 ($1,275)$496$779$148,994
213 ($1,275)$493$782$148,212
214 ($1,275)$490$785$147,428
215 ($1,275)$488$787$146,641
216 ($1,275)$485$790$145,851
Year 19 - 217 ($1,275)$483$792$145,059
218 ($1,275)$480$795$144,264
219 ($1,275)$477$798$143,466
220 ($1,275)$475$800$142,666
221 ($1,275)$472$803$141,863
222 ($1,275)$469$806$141,057
223 ($1,275)$467$808$140,249
224 ($1,275)$464$811$139,438
225 ($1,275)$461$814$138,625
226 ($1,275)$459$816$137,809
227 ($1,275)$456$819$136,990
228 ($1,275)$453$822$136,168
Year 20 - 229 ($1,275)$450$824$135,344
230 ($1,275)$448$827$134,517
231 ($1,275)$445$830$133,687
232 ($1,275)$442$833$132,854
233 ($1,275)$440$835$132,019
234 ($1,275)$437$838$131,181
235 ($1,275)$434$841$130,340
236 ($1,275)$431$844$129,496
237 ($1,275)$428$846$128,650
238 ($1,275)$426$849$127,801
239 ($1,275)$423$852$126,949
240 ($1,275)$420$855$126,094
Year 21 - 241 ($1,275)$417$858$125,236
242 ($1,275)$414$861$124,376
243 ($1,275)$411$863$123,512
244 ($1,275)$409$866$122,646
245 ($1,275)$406$869$121,777
246 ($1,275)$403$872$120,905
247 ($1,275)$400$875$120,030
248 ($1,275)$397$878$119,152
249 ($1,275)$394$881$118,272
250 ($1,275)$391$884$117,388
251 ($1,275)$388$886$116,502
252 ($1,275)$385$889$115,612
Year 22 - 253 ($1,275)$382$892$114,720
254 ($1,275)$380$895$113,825
255 ($1,275)$377$898$112,926
256 ($1,275)$374$901$112,025
257 ($1,275)$371$904$111,121
258 ($1,275)$368$907$110,214
259 ($1,275)$365$910$109,303
260 ($1,275)$362$913$108,390
261 ($1,275)$359$916$107,474
262 ($1,275)$356$919$106,555
263 ($1,275)$353$922$105,632
264 ($1,275)$349$925$104,707
Year 23 - 265 ($1,275)$346$928$103,779
266 ($1,275)$343$932$102,847
267 ($1,275)$340$935$101,913
268 ($1,275)$337$938$100,975
269 ($1,275)$334$941$100,034
270 ($1,275)$331$944$99,090
271 ($1,275)$328$947$98,143
272 ($1,275)$325$950$97,193
273 ($1,275)$322$953$96,240
274 ($1,275)$318$956$95,283
275 ($1,275)$315$960$94,324
276 ($1,275)$312$963$93,361
Year 24 - 277 ($1,275)$309$966$92,395
278 ($1,275)$306$969$91,426
279 ($1,275)$302$972$90,453
280 ($1,275)$299$976$89,478
281 ($1,275)$296$979$88,499
282 ($1,275)$293$982$87,517
283 ($1,275)$290$985$86,532
284 ($1,275)$286$989$85,543
285 ($1,275)$283$992$84,551
286 ($1,275)$280$995$83,556
287 ($1,275)$276$998$82,558
288 ($1,275)$273$1,002$81,556
Year 25 - 289 ($1,275)$270$1,005$80,551
290 ($1,275)$266$1,008$79,542
291 ($1,275)$263$1,012$78,531
292 ($1,275)$260$1,015$77,516
293 ($1,275)$256$1,018$76,497
294 ($1,275)$253$1,022$75,476
295 ($1,275)$250$1,025$74,450
296 ($1,275)$246$1,029$73,422
297 ($1,275)$243$1,032$72,390
298 ($1,275)$239$1,035$71,355
299 ($1,275)$236$1,039$70,316
300 ($1,275)$233$1,042$69,274
Year 26 - 301 ($1,275)$229$1,046$68,228
302 ($1,275)$226$1,049$67,179
303 ($1,275)$222$1,053$66,126
304 ($1,275)$219$1,056$65,070
305 ($1,275)$215$1,060$64,011
306 ($1,275)$212$1,063$62,948
307 ($1,275)$208$1,067$61,881
308 ($1,275)$205$1,070$60,811
309 ($1,275)$201$1,074$59,737
310 ($1,275)$198$1,077$58,660
311 ($1,275)$194$1,081$57,579
312 ($1,275)$190$1,084$56,495
Year 27 - 313 ($1,275)$187$1,088$55,407
314 ($1,275)$183$1,092$54,315
315 ($1,275)$180$1,095$53,220
316 ($1,275)$176$1,099$52,121
317 ($1,275)$172$1,102$51,019
318 ($1,275)$169$1,106$49,913
319 ($1,275)$165$1,110$48,803
320 ($1,275)$161$1,113$47,690
321 ($1,275)$158$1,117$46,573
322 ($1,275)$154$1,121$45,452
323 ($1,275)$150$1,124$44,328
324 ($1,275)$147$1,128$43,199
Year 28 - 325 ($1,275)$143$1,132$42,067
326 ($1,275)$139$1,136$40,932
327 ($1,275)$135$1,139$39,792
328 ($1,275)$132$1,143$38,649
329 ($1,275)$128$1,147$37,502
330 ($1,275)$124$1,151$36,351
331 ($1,275)$120$1,155$35,197
332 ($1,275)$116$1,158$34,038
333 ($1,275)$113$1,162$32,876
334 ($1,275)$109$1,166$31,710
335 ($1,275)$105$1,170$30,540
336 ($1,275)$101$1,174$29,366
Year 29 - 337 ($1,275)$97$1,178$28,189
338 ($1,275)$93$1,182$27,007
339 ($1,275)$89$1,185$25,822
340 ($1,275)$85$1,189$24,632
341 ($1,275)$81$1,193$23,439
342 ($1,275)$78$1,197$22,242
343 ($1,275)$74$1,201$21,040
344 ($1,275)$70$1,205$19,835
345 ($1,275)$66$1,209$18,626
346 ($1,275)$62$1,213$17,413
347 ($1,275)$58$1,217$16,195
348 ($1,275)$54$1,221$14,974
Year 30 - 349 ($1,275)$50$1,225$13,749
350 ($1,275)$45$1,229$12,519
351 ($1,275)$41$1,233$11,286
352 ($1,275)$37$1,238$10,049
353 ($1,275)$33$1,242$8,807
354 ($1,275)$29$1,246$7,561
355 ($1,275)$25$1,250$6,311
356 ($1,275)$21$1,254$5,057
357 ($1,275)$17$1,258$3,799
358 ($1,275)$13$1,262$2,537
359 ($1,275)$8$1,266$1,271
360 ($1,275)$4$1,271$0
TOTALS$190,943$268,000$458,943

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.