« Back to all home prices

Mortgage Payment Schedule for a $337,000 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 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($67,400) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,292 360 $195,440 $465,040

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $337,000
Down Payment $67,400$269,600
Year 1 - 1 ($1,292)$905$386$269,214
2 ($1,292)$904$388$268,826
3 ($1,292)$903$389$268,437
4 ($1,292)$902$390$268,047
5 ($1,292)$900$392$267,655
6 ($1,292)$899$393$267,262
7 ($1,292)$898$394$266,868
8 ($1,292)$896$396$266,472
9 ($1,292)$895$397$266,076
10 ($1,292)$894$398$265,677
11 ($1,292)$892$400$265,278
12 ($1,292)$891$401$264,877
Year 2 - 13 ($1,292)$890$402$264,475
14 ($1,292)$888$404$264,071
15 ($1,292)$887$405$263,666
16 ($1,292)$885$406$263,260
17 ($1,292)$884$408$262,852
18 ($1,292)$883$409$262,443
19 ($1,292)$881$410$262,033
20 ($1,292)$880$412$261,621
21 ($1,292)$879$413$261,208
22 ($1,292)$877$415$260,793
23 ($1,292)$876$416$260,377
24 ($1,292)$874$417$259,960
Year 3 - 25 ($1,292)$873$419$259,541
26 ($1,292)$872$420$259,121
27 ($1,292)$870$422$258,699
28 ($1,292)$869$423$258,277
29 ($1,292)$867$424$257,852
30 ($1,292)$866$426$257,426
31 ($1,292)$865$427$256,999
32 ($1,292)$863$429$256,570
33 ($1,292)$862$430$256,140
34 ($1,292)$860$432$255,709
35 ($1,292)$859$433$255,276
36 ($1,292)$857$434$254,841
Year 4 - 37 ($1,292)$856$436$254,405
38 ($1,292)$854$437$253,968
39 ($1,292)$853$439$253,529
40 ($1,292)$851$440$253,089
41 ($1,292)$850$442$252,647
42 ($1,292)$848$443$252,203
43 ($1,292)$847$445$251,759
44 ($1,292)$845$446$251,312
45 ($1,292)$844$448$250,865
46 ($1,292)$842$449$250,415
47 ($1,292)$841$451$249,964
48 ($1,292)$839$452$249,512
Year 5 - 49 ($1,292)$838$454$249,058
50 ($1,292)$836$455$248,603
51 ($1,292)$835$457$248,146
52 ($1,292)$833$458$247,688
53 ($1,292)$832$460$247,228
54 ($1,292)$830$462$246,766
55 ($1,292)$829$463$246,303
56 ($1,292)$827$465$245,839
57 ($1,292)$826$466$245,372
58 ($1,292)$824$468$244,905
59 ($1,292)$822$469$244,435
60 ($1,292)$821$471$243,964
Year 6 - 61 ($1,292)$819$472$243,492
62 ($1,292)$818$474$243,018
63 ($1,292)$816$476$242,542
64 ($1,292)$815$477$242,065
65 ($1,292)$813$479$241,586
66 ($1,292)$811$480$241,106
67 ($1,292)$810$482$240,624
68 ($1,292)$808$484$240,140
69 ($1,292)$806$485$239,655
70 ($1,292)$805$487$239,168
71 ($1,292)$803$489$238,679
72 ($1,292)$802$490$238,189
Year 7 - 73 ($1,292)$800$492$237,697
74 ($1,292)$798$494$237,204
75 ($1,292)$797$495$236,708
76 ($1,292)$795$497$236,212
77 ($1,292)$793$499$235,713
78 ($1,292)$792$500$235,213
79 ($1,292)$790$502$234,711
80 ($1,292)$788$504$234,208
81 ($1,292)$787$505$233,702
82 ($1,292)$785$507$233,195
83 ($1,292)$783$509$232,687
84 ($1,292)$781$510$232,176
Year 8 - 85 ($1,292)$780$512$231,664
86 ($1,292)$778$514$231,151
87 ($1,292)$776$515$230,635
88 ($1,292)$775$517$230,118
89 ($1,292)$773$519$229,599
90 ($1,292)$771$521$229,078
91 ($1,292)$769$522$228,556
92 ($1,292)$768$524$228,031
93 ($1,292)$766$526$227,506
94 ($1,292)$764$528$226,978
95 ($1,292)$762$530$226,448
96 ($1,292)$760$531$225,917
Year 9 - 97 ($1,292)$759$533$225,384
98 ($1,292)$757$535$224,849
99 ($1,292)$755$537$224,312
100 ($1,292)$753$538$223,774
101 ($1,292)$752$540$223,234
102 ($1,292)$750$542$222,692
103 ($1,292)$748$544$222,148
104 ($1,292)$746$546$221,602
105 ($1,292)$744$548$221,054
106 ($1,292)$742$549$220,505
107 ($1,292)$741$551$219,954
108 ($1,292)$739$553$219,401
Year 10 - 109 ($1,292)$737$555$218,846
110 ($1,292)$735$557$218,289
111 ($1,292)$733$559$217,730
112 ($1,292)$731$561$217,170
113 ($1,292)$729$562$216,607
114 ($1,292)$727$564$216,043
115 ($1,292)$726$566$215,477
116 ($1,292)$724$568$214,908
117 ($1,292)$722$570$214,338
118 ($1,292)$720$572$213,766
119 ($1,292)$718$574$213,192
120 ($1,292)$716$576$212,617
Year 11 - 121 ($1,292)$714$578$212,039
122 ($1,292)$712$580$211,459
123 ($1,292)$710$582$210,878
124 ($1,292)$708$584$210,294
125 ($1,292)$706$586$209,709
126 ($1,292)$704$588$209,121
127 ($1,292)$702$589$208,532
128 ($1,292)$700$591$207,940
129 ($1,292)$698$593$207,347
130 ($1,292)$696$595$206,751
131 ($1,292)$694$597$206,154
132 ($1,292)$692$599$205,554
Year 12 - 133 ($1,292)$690$601$204,953
134 ($1,292)$688$603$204,349
135 ($1,292)$686$606$203,744
136 ($1,292)$684$608$203,136
137 ($1,292)$682$610$202,527
138 ($1,292)$680$612$201,915
139 ($1,292)$678$614$201,301
140 ($1,292)$676$616$200,686
141 ($1,292)$674$618$200,068
142 ($1,292)$672$620$199,448
143 ($1,292)$670$622$198,826
144 ($1,292)$668$624$198,202
Year 13 - 145 ($1,292)$666$626$197,576
146 ($1,292)$664$628$196,948
147 ($1,292)$661$630$196,317
148 ($1,292)$659$632$195,685
149 ($1,292)$657$635$195,050
150 ($1,292)$655$637$194,413
151 ($1,292)$653$639$193,775
152 ($1,292)$651$641$193,133
153 ($1,292)$649$643$192,490
154 ($1,292)$646$645$191,845
155 ($1,292)$644$647$191,197
156 ($1,292)$642$650$190,548
Year 14 - 157 ($1,292)$640$652$189,896
158 ($1,292)$638$654$189,242
159 ($1,292)$636$656$188,586
160 ($1,292)$633$658$187,927
161 ($1,292)$631$661$187,267
162 ($1,292)$629$663$186,604
163 ($1,292)$627$665$185,939
164 ($1,292)$624$667$185,271
165 ($1,292)$622$670$184,602
166 ($1,292)$620$672$183,930
167 ($1,292)$618$674$183,256
168 ($1,292)$615$676$182,579
Year 15 - 169 ($1,292)$613$679$181,901
170 ($1,292)$611$681$181,220
171 ($1,292)$609$683$180,537
172 ($1,292)$606$685$179,851
173 ($1,292)$604$688$179,163
174 ($1,292)$602$690$178,473
175 ($1,292)$599$692$177,781
176 ($1,292)$597$695$177,086
177 ($1,292)$595$697$176,389
178 ($1,292)$592$699$175,690
179 ($1,292)$590$702$174,988
180 ($1,292)$588$704$174,284
Year 16 - 181 ($1,292)$585$706$173,577
182 ($1,292)$583$709$172,869
183 ($1,292)$581$711$172,157
184 ($1,292)$578$714$171,444
185 ($1,292)$576$716$170,728
186 ($1,292)$573$718$170,009
187 ($1,292)$571$721$169,288
188 ($1,292)$569$723$168,565
189 ($1,292)$566$726$167,840
190 ($1,292)$564$728$167,111
191 ($1,292)$561$731$166,381
192 ($1,292)$559$733$165,648
Year 17 - 193 ($1,292)$556$735$164,912
194 ($1,292)$554$738$164,174
195 ($1,292)$551$740$163,434
196 ($1,292)$549$743$162,691
197 ($1,292)$546$745$161,946
198 ($1,292)$544$748$161,198
199 ($1,292)$541$750$160,447
200 ($1,292)$539$753$159,694
201 ($1,292)$536$755$158,939
202 ($1,292)$534$758$158,181
203 ($1,292)$531$761$157,420
204 ($1,292)$529$763$156,657
Year 18 - 205 ($1,292)$526$766$155,892
206 ($1,292)$524$768$155,123
207 ($1,292)$521$771$154,353
208 ($1,292)$518$773$153,579
209 ($1,292)$516$776$152,803
210 ($1,292)$513$779$152,024
211 ($1,292)$511$781$151,243
212 ($1,292)$508$784$150,459
213 ($1,292)$505$786$149,673
214 ($1,292)$503$789$148,884
215 ($1,292)$500$792$148,092
216 ($1,292)$497$794$147,298
Year 19 - 217 ($1,292)$495$797$146,500
218 ($1,292)$492$800$145,701
219 ($1,292)$489$802$144,898
220 ($1,292)$487$805$144,093
221 ($1,292)$484$808$143,285
222 ($1,292)$481$811$142,475
223 ($1,292)$478$813$141,661
224 ($1,292)$476$816$140,845
225 ($1,292)$473$819$140,027
226 ($1,292)$470$822$139,205
227 ($1,292)$467$824$138,381
228 ($1,292)$465$827$137,554
Year 20 - 229 ($1,292)$462$830$136,724
230 ($1,292)$459$833$135,891
231 ($1,292)$456$835$135,056
232 ($1,292)$454$838$134,218
233 ($1,292)$451$841$133,377
234 ($1,292)$448$844$132,533
235 ($1,292)$445$847$131,686
236 ($1,292)$442$850$130,836
237 ($1,292)$439$852$129,984
238 ($1,292)$437$855$129,129
239 ($1,292)$434$858$128,271
240 ($1,292)$431$861$127,410
Year 21 - 241 ($1,292)$428$864$126,546
242 ($1,292)$425$867$125,679
243 ($1,292)$422$870$124,809
244 ($1,292)$419$873$123,937
245 ($1,292)$416$876$123,061
246 ($1,292)$413$878$122,183
247 ($1,292)$410$881$121,301
248 ($1,292)$407$884$120,417
249 ($1,292)$404$887$119,529
250 ($1,292)$401$890$118,639
251 ($1,292)$398$893$117,746
252 ($1,292)$395$896$116,849
Year 22 - 253 ($1,292)$392$899$115,950
254 ($1,292)$389$902$115,048
255 ($1,292)$386$905$114,142
256 ($1,292)$383$908$113,234
257 ($1,292)$380$912$112,322
258 ($1,292)$377$915$111,408
259 ($1,292)$374$918$110,490
260 ($1,292)$371$921$109,569
261 ($1,292)$368$924$108,646
262 ($1,292)$365$927$107,719
263 ($1,292)$362$930$106,789
264 ($1,292)$359$933$105,855
Year 23 - 265 ($1,292)$355$936$104,919
266 ($1,292)$352$939$103,980
267 ($1,292)$349$943$103,037
268 ($1,292)$346$946$102,091
269 ($1,292)$343$949$101,142
270 ($1,292)$340$952$100,190
271 ($1,292)$336$955$99,235
272 ($1,292)$333$959$98,277
273 ($1,292)$330$962$97,315
274 ($1,292)$327$965$96,350
275 ($1,292)$324$968$95,382
276 ($1,292)$320$971$94,410
Year 24 - 277 ($1,292)$317$975$93,435
278 ($1,292)$314$978$92,457
279 ($1,292)$311$981$91,476
280 ($1,292)$307$985$90,492
281 ($1,292)$304$988$89,504
282 ($1,292)$301$991$88,513
283 ($1,292)$297$995$87,518
284 ($1,292)$294$998$86,520
285 ($1,292)$291$1,001$85,519
286 ($1,292)$287$1,005$84,514
287 ($1,292)$284$1,008$83,506
288 ($1,292)$280$1,011$82,495
Year 25 - 289 ($1,292)$277$1,015$81,480
290 ($1,292)$274$1,018$80,462
291 ($1,292)$270$1,022$79,441
292 ($1,292)$267$1,025$78,416
293 ($1,292)$263$1,028$77,387
294 ($1,292)$260$1,032$76,355
295 ($1,292)$256$1,035$75,320
296 ($1,292)$253$1,039$74,281
297 ($1,292)$249$1,042$73,239
298 ($1,292)$246$1,046$72,193
299 ($1,292)$242$1,049$71,144
300 ($1,292)$239$1,053$70,091
Year 26 - 301 ($1,292)$235$1,056$69,034
302 ($1,292)$232$1,060$67,975
303 ($1,292)$228$1,063$66,911
304 ($1,292)$225$1,067$65,844
305 ($1,292)$221$1,071$64,773
306 ($1,292)$218$1,074$63,699
307 ($1,292)$214$1,078$62,621
308 ($1,292)$210$1,081$61,540
309 ($1,292)$207$1,085$60,455
310 ($1,292)$203$1,089$59,366
311 ($1,292)$199$1,092$58,273
312 ($1,292)$196$1,096$57,177
Year 27 - 313 ($1,292)$192$1,100$56,078
314 ($1,292)$188$1,103$54,974
315 ($1,292)$185$1,107$53,867
316 ($1,292)$181$1,111$52,756
317 ($1,292)$177$1,115$51,642
318 ($1,292)$173$1,118$50,523
319 ($1,292)$170$1,122$49,401
320 ($1,292)$166$1,126$48,275
321 ($1,292)$162$1,130$47,146
322 ($1,292)$158$1,133$46,012
323 ($1,292)$155$1,137$44,875
324 ($1,292)$151$1,141$43,734
Year 28 - 325 ($1,292)$147$1,145$42,589
326 ($1,292)$143$1,149$41,440
327 ($1,292)$139$1,153$40,288
328 ($1,292)$135$1,156$39,131
329 ($1,292)$131$1,160$37,971
330 ($1,292)$128$1,164$36,806
331 ($1,292)$124$1,168$35,638
332 ($1,292)$120$1,172$34,466
333 ($1,292)$116$1,176$33,290
334 ($1,292)$112$1,180$32,110
335 ($1,292)$108$1,184$30,926
336 ($1,292)$104$1,188$29,738
Year 29 - 337 ($1,292)$100$1,192$28,546
338 ($1,292)$96$1,196$27,350
339 ($1,292)$92$1,200$26,151
340 ($1,292)$88$1,204$24,947
341 ($1,292)$84$1,208$23,739
342 ($1,292)$80$1,212$22,527
343 ($1,292)$76$1,216$21,310
344 ($1,292)$72$1,220$20,090
345 ($1,292)$67$1,224$18,866
346 ($1,292)$63$1,228$17,637
347 ($1,292)$59$1,233$16,405
348 ($1,292)$55$1,237$15,168
Year 30 - 349 ($1,292)$51$1,241$13,927
350 ($1,292)$47$1,245$12,682
351 ($1,292)$43$1,249$11,433
352 ($1,292)$38$1,253$10,180
353 ($1,292)$34$1,258$8,922
354 ($1,292)$30$1,262$7,660
355 ($1,292)$26$1,266$6,394
356 ($1,292)$21$1,270$5,124
357 ($1,292)$17$1,275$3,849
358 ($1,292)$13$1,279$2,571
359 ($1,292)$9$1,283$1,287
360 ($1,292)$4$1,287$0
TOTALS$195,440$269,600$465,040

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.