« 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 May 25, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.95% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,272 360 $189,834 $457,834

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $335,000
Down Payment $67,000$268,000
Year 1 - 1 ($1,272)$882$390$267,610
2 ($1,272)$881$391$267,220
3 ($1,272)$880$392$266,827
4 ($1,272)$878$393$266,434
5 ($1,272)$877$395$266,039
6 ($1,272)$876$396$265,643
7 ($1,272)$874$397$265,246
8 ($1,272)$873$399$264,847
9 ($1,272)$872$400$264,447
10 ($1,272)$870$401$264,046
11 ($1,272)$869$403$263,643
12 ($1,272)$868$404$263,239
Year 2 - 13 ($1,272)$866$405$262,834
14 ($1,272)$865$407$262,427
15 ($1,272)$864$408$262,020
16 ($1,272)$862$409$261,610
17 ($1,272)$861$411$261,200
18 ($1,272)$860$412$260,788
19 ($1,272)$858$413$260,374
20 ($1,272)$857$415$259,960
21 ($1,272)$856$416$259,544
22 ($1,272)$854$417$259,126
23 ($1,272)$853$419$258,707
24 ($1,272)$852$420$258,287
Year 3 - 25 ($1,272)$850$422$257,866
26 ($1,272)$849$423$257,443
27 ($1,272)$847$424$257,018
28 ($1,272)$846$426$256,593
29 ($1,272)$845$427$256,165
30 ($1,272)$843$429$255,737
31 ($1,272)$842$430$255,307
32 ($1,272)$840$431$254,875
33 ($1,272)$839$433$254,443
34 ($1,272)$838$434$254,008
35 ($1,272)$836$436$253,573
36 ($1,272)$835$437$253,136
Year 4 - 37 ($1,272)$833$439$252,697
38 ($1,272)$832$440$252,257
39 ($1,272)$830$441$251,816
40 ($1,272)$829$443$251,373
41 ($1,272)$827$444$250,929
42 ($1,272)$826$446$250,483
43 ($1,272)$825$447$250,036
44 ($1,272)$823$449$249,587
45 ($1,272)$822$450$249,137
46 ($1,272)$820$452$248,685
47 ($1,272)$819$453$248,232
48 ($1,272)$817$455$247,777
Year 5 - 49 ($1,272)$816$456$247,321
50 ($1,272)$814$458$246,863
51 ($1,272)$813$459$246,404
52 ($1,272)$811$461$245,944
53 ($1,272)$810$462$245,481
54 ($1,272)$808$464$245,018
55 ($1,272)$807$465$244,552
56 ($1,272)$805$467$244,086
57 ($1,272)$803$468$243,617
58 ($1,272)$802$470$243,147
59 ($1,272)$800$471$242,676
60 ($1,272)$799$473$242,203
Year 6 - 61 ($1,272)$797$475$241,729
62 ($1,272)$796$476$241,252
63 ($1,272)$794$478$240,775
64 ($1,272)$793$479$240,296
65 ($1,272)$791$481$239,815
66 ($1,272)$789$482$239,332
67 ($1,272)$788$484$238,849
68 ($1,272)$786$486$238,363
69 ($1,272)$785$487$237,876
70 ($1,272)$783$489$237,387
71 ($1,272)$781$490$236,897
72 ($1,272)$780$492$236,405
Year 7 - 73 ($1,272)$778$494$235,911
74 ($1,272)$777$495$235,416
75 ($1,272)$775$497$234,919
76 ($1,272)$773$498$234,421
77 ($1,272)$772$500$233,920
78 ($1,272)$770$502$233,419
79 ($1,272)$768$503$232,915
80 ($1,272)$767$505$232,410
81 ($1,272)$765$507$231,903
82 ($1,272)$763$508$231,395
83 ($1,272)$762$510$230,885
84 ($1,272)$760$512$230,373
Year 8 - 85 ($1,272)$758$513$229,860
86 ($1,272)$757$515$229,345
87 ($1,272)$755$517$228,828
88 ($1,272)$753$519$228,309
89 ($1,272)$752$520$227,789
90 ($1,272)$750$522$227,267
91 ($1,272)$748$524$226,743
92 ($1,272)$746$525$226,218
93 ($1,272)$745$527$225,691
94 ($1,272)$743$529$225,162
95 ($1,272)$741$531$224,631
96 ($1,272)$739$532$224,099
Year 9 - 97 ($1,272)$738$534$223,565
98 ($1,272)$736$536$223,029
99 ($1,272)$734$538$222,491
100 ($1,272)$732$539$221,952
101 ($1,272)$731$541$221,411
102 ($1,272)$729$543$220,868
103 ($1,272)$727$545$220,323
104 ($1,272)$725$547$219,777
105 ($1,272)$723$548$219,228
106 ($1,272)$722$550$218,678
107 ($1,272)$720$552$218,126
108 ($1,272)$718$554$217,573
Year 10 - 109 ($1,272)$716$556$217,017
110 ($1,272)$714$557$216,460
111 ($1,272)$713$559$215,900
112 ($1,272)$711$561$215,339
113 ($1,272)$709$563$214,776
114 ($1,272)$707$565$214,211
115 ($1,272)$705$567$213,645
116 ($1,272)$703$569$213,076
117 ($1,272)$701$570$212,506
118 ($1,272)$699$572$211,934
119 ($1,272)$698$574$211,360
120 ($1,272)$696$576$210,783
Year 11 - 121 ($1,272)$694$578$210,206
122 ($1,272)$692$580$209,626
123 ($1,272)$690$582$209,044
124 ($1,272)$688$584$208,460
125 ($1,272)$686$586$207,875
126 ($1,272)$684$588$207,287
127 ($1,272)$682$589$206,698
128 ($1,272)$680$591$206,106
129 ($1,272)$678$593$205,513
130 ($1,272)$676$595$204,918
131 ($1,272)$675$597$204,321
132 ($1,272)$673$599$203,721
Year 12 - 133 ($1,272)$671$601$203,120
134 ($1,272)$669$603$202,517
135 ($1,272)$667$605$201,912
136 ($1,272)$665$607$201,305
137 ($1,272)$663$609$200,696
138 ($1,272)$661$611$200,084
139 ($1,272)$659$613$199,471
140 ($1,272)$657$615$198,856
141 ($1,272)$655$617$198,239
142 ($1,272)$653$619$197,620
143 ($1,272)$650$621$196,998
144 ($1,272)$648$623$196,375
Year 13 - 145 ($1,272)$646$625$195,750
146 ($1,272)$644$627$195,122
147 ($1,272)$642$629$194,493
148 ($1,272)$640$632$193,861
149 ($1,272)$638$634$193,228
150 ($1,272)$636$636$192,592
151 ($1,272)$634$638$191,954
152 ($1,272)$632$640$191,314
153 ($1,272)$630$642$190,672
154 ($1,272)$628$644$190,028
155 ($1,272)$626$646$189,382
156 ($1,272)$623$648$188,734
Year 14 - 157 ($1,272)$621$651$188,083
158 ($1,272)$619$653$187,430
159 ($1,272)$617$655$186,776
160 ($1,272)$615$657$186,119
161 ($1,272)$613$659$185,459
162 ($1,272)$610$661$184,798
163 ($1,272)$608$663$184,135
164 ($1,272)$606$666$183,469
165 ($1,272)$604$668$182,801
166 ($1,272)$602$670$182,131
167 ($1,272)$600$672$181,459
168 ($1,272)$597$674$180,784
Year 15 - 169 ($1,272)$595$677$180,108
170 ($1,272)$593$679$179,429
171 ($1,272)$591$681$178,748
172 ($1,272)$588$683$178,064
173 ($1,272)$586$686$177,379
174 ($1,272)$584$688$176,691
175 ($1,272)$582$690$176,001
176 ($1,272)$579$692$175,308
177 ($1,272)$577$695$174,614
178 ($1,272)$575$697$173,917
179 ($1,272)$572$699$173,217
180 ($1,272)$570$702$172,516
Year 16 - 181 ($1,272)$568$704$171,812
182 ($1,272)$566$706$171,106
183 ($1,272)$563$709$170,397
184 ($1,272)$561$711$169,686
185 ($1,272)$559$713$168,973
186 ($1,272)$556$716$168,257
187 ($1,272)$554$718$167,540
188 ($1,272)$551$720$166,819
189 ($1,272)$549$723$166,097
190 ($1,272)$547$725$165,372
191 ($1,272)$544$727$164,644
192 ($1,272)$542$730$163,914
Year 17 - 193 ($1,272)$540$732$163,182
194 ($1,272)$537$735$162,448
195 ($1,272)$535$737$161,711
196 ($1,272)$532$739$160,971
197 ($1,272)$530$742$160,229
198 ($1,272)$527$744$159,485
199 ($1,272)$525$747$158,738
200 ($1,272)$523$749$157,989
201 ($1,272)$520$752$157,237
202 ($1,272)$518$754$156,483
203 ($1,272)$515$757$155,726
204 ($1,272)$513$759$154,967
Year 18 - 205 ($1,272)$510$762$154,205
206 ($1,272)$508$764$153,441
207 ($1,272)$505$767$152,675
208 ($1,272)$503$769$151,905
209 ($1,272)$500$772$151,134
210 ($1,272)$497$774$150,359
211 ($1,272)$495$777$149,582
212 ($1,272)$492$779$148,803
213 ($1,272)$490$782$148,021
214 ($1,272)$487$785$147,237
215 ($1,272)$485$787$146,450
216 ($1,272)$482$790$145,660
Year 19 - 217 ($1,272)$479$792$144,868
218 ($1,272)$477$795$144,073
219 ($1,272)$474$798$143,275
220 ($1,272)$472$800$142,475
221 ($1,272)$469$803$141,672
222 ($1,272)$466$805$140,867
223 ($1,272)$464$808$140,059
224 ($1,272)$461$811$139,248
225 ($1,272)$458$813$138,435
226 ($1,272)$456$816$137,618
227 ($1,272)$453$819$136,800
228 ($1,272)$450$821$135,978
Year 20 - 229 ($1,272)$448$824$135,154
230 ($1,272)$445$827$134,327
231 ($1,272)$442$830$133,498
232 ($1,272)$439$832$132,665
233 ($1,272)$437$835$131,830
234 ($1,272)$434$838$130,992
235 ($1,272)$431$841$130,152
236 ($1,272)$428$843$129,308
237 ($1,272)$426$846$128,462
238 ($1,272)$423$849$127,613
239 ($1,272)$420$852$126,762
240 ($1,272)$417$855$125,907
Year 21 - 241 ($1,272)$414$857$125,050
242 ($1,272)$412$860$124,190
243 ($1,272)$409$863$123,327
244 ($1,272)$406$866$122,461
245 ($1,272)$403$869$121,592
246 ($1,272)$400$872$120,721
247 ($1,272)$397$874$119,846
248 ($1,272)$394$877$118,969
249 ($1,272)$392$880$118,089
250 ($1,272)$389$883$117,206
251 ($1,272)$386$886$116,320
252 ($1,272)$383$889$115,431
Year 22 - 253 ($1,272)$380$892$114,539
254 ($1,272)$377$895$113,645
255 ($1,272)$374$898$112,747
256 ($1,272)$371$901$111,846
257 ($1,272)$368$904$110,943
258 ($1,272)$365$907$110,036
259 ($1,272)$362$910$109,127
260 ($1,272)$359$913$108,214
261 ($1,272)$356$916$107,298
262 ($1,272)$353$919$106,380
263 ($1,272)$350$922$105,458
264 ($1,272)$347$925$104,534
Year 23 - 265 ($1,272)$344$928$103,606
266 ($1,272)$341$931$102,675
267 ($1,272)$338$934$101,741
268 ($1,272)$335$937$100,805
269 ($1,272)$332$940$99,865
270 ($1,272)$329$943$98,922
271 ($1,272)$326$946$97,976
272 ($1,272)$323$949$97,026
273 ($1,272)$319$952$96,074
274 ($1,272)$316$956$95,118
275 ($1,272)$313$959$94,160
276 ($1,272)$310$962$93,198
Year 24 - 277 ($1,272)$307$965$92,233
278 ($1,272)$304$968$91,265
279 ($1,272)$300$971$90,293
280 ($1,272)$297$975$89,319
281 ($1,272)$294$978$88,341
282 ($1,272)$291$981$87,360
283 ($1,272)$288$984$86,376
284 ($1,272)$284$987$85,388
285 ($1,272)$281$991$84,398
286 ($1,272)$278$994$83,404
287 ($1,272)$275$997$82,407
288 ($1,272)$271$1,001$81,406
Year 25 - 289 ($1,272)$268$1,004$80,402
290 ($1,272)$265$1,007$79,395
291 ($1,272)$261$1,010$78,385
292 ($1,272)$258$1,014$77,371
293 ($1,272)$255$1,017$76,354
294 ($1,272)$251$1,020$75,334
295 ($1,272)$248$1,024$74,310
296 ($1,272)$245$1,027$73,283
297 ($1,272)$241$1,031$72,252
298 ($1,272)$238$1,034$71,218
299 ($1,272)$234$1,037$70,181
300 ($1,272)$231$1,041$69,140
Year 26 - 301 ($1,272)$228$1,044$68,096
302 ($1,272)$224$1,048$67,048
303 ($1,272)$221$1,051$65,997
304 ($1,272)$217$1,055$64,943
305 ($1,272)$214$1,058$63,885
306 ($1,272)$210$1,061$62,823
307 ($1,272)$207$1,065$61,758
308 ($1,272)$203$1,068$60,690
309 ($1,272)$200$1,072$59,618
310 ($1,272)$196$1,076$58,542
311 ($1,272)$193$1,079$57,463
312 ($1,272)$189$1,083$56,381
Year 27 - 313 ($1,272)$186$1,086$55,294
314 ($1,272)$182$1,090$54,205
315 ($1,272)$178$1,093$53,111
316 ($1,272)$175$1,097$52,014
317 ($1,272)$171$1,101$50,914
318 ($1,272)$168$1,104$49,810
319 ($1,272)$164$1,108$48,702
320 ($1,272)$160$1,111$47,590
321 ($1,272)$157$1,115$46,475
322 ($1,272)$153$1,119$45,357
323 ($1,272)$149$1,122$44,234
324 ($1,272)$146$1,126$43,108
Year 28 - 325 ($1,272)$142$1,130$41,978
326 ($1,272)$138$1,134$40,845
327 ($1,272)$134$1,137$39,707
328 ($1,272)$131$1,141$38,566
329 ($1,272)$127$1,145$37,421
330 ($1,272)$123$1,149$36,273
331 ($1,272)$119$1,152$35,120
332 ($1,272)$116$1,156$33,964
333 ($1,272)$112$1,160$32,804
334 ($1,272)$108$1,164$31,640
335 ($1,272)$104$1,168$30,473
336 ($1,272)$100$1,171$29,301
Year 29 - 337 ($1,272)$96$1,175$28,126
338 ($1,272)$93$1,179$26,947
339 ($1,272)$89$1,183$25,764
340 ($1,272)$85$1,187$24,577
341 ($1,272)$81$1,191$23,386
342 ($1,272)$77$1,195$22,191
343 ($1,272)$73$1,199$20,993
344 ($1,272)$69$1,203$19,790
345 ($1,272)$65$1,207$18,583
346 ($1,272)$61$1,211$17,373
347 ($1,272)$57$1,215$16,158
348 ($1,272)$53$1,219$14,940
Year 30 - 349 ($1,272)$49$1,223$13,717
350 ($1,272)$45$1,227$12,490
351 ($1,272)$41$1,231$11,260
352 ($1,272)$37$1,235$10,025
353 ($1,272)$33$1,239$8,786
354 ($1,272)$29$1,243$7,543
355 ($1,272)$25$1,247$6,296
356 ($1,272)$21$1,251$5,045
357 ($1,272)$17$1,255$3,790
358 ($1,272)$12$1,259$2,531
359 ($1,272)$8$1,263$1,268
360 ($1,272)$4$1,268$0
TOTALS$189,834$268,000$457,834

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.