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

Mortgage Parameters


Less than 20% ($67,400) 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
$1,347 360 $215,273 $484,873

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $337,000
Down Payment $67,400$269,600
Year 1 - 1 ($1,347)$984$363$269,237
2 ($1,347)$983$364$268,873
3 ($1,347)$981$365$268,508
4 ($1,347)$980$367$268,141
5 ($1,347)$979$368$267,773
6 ($1,347)$977$369$267,403
7 ($1,347)$976$371$267,032
8 ($1,347)$975$372$266,660
9 ($1,347)$973$374$266,286
10 ($1,347)$972$375$265,912
11 ($1,347)$971$376$265,535
12 ($1,347)$969$378$265,158
Year 2 - 13 ($1,347)$968$379$264,779
14 ($1,347)$966$380$264,398
15 ($1,347)$965$382$264,016
16 ($1,347)$964$383$263,633
17 ($1,347)$962$385$263,248
18 ($1,347)$961$386$262,862
19 ($1,347)$959$387$262,475
20 ($1,347)$958$389$262,086
21 ($1,347)$957$390$261,696
22 ($1,347)$955$392$261,304
23 ($1,347)$954$393$260,911
24 ($1,347)$952$395$260,517
Year 3 - 25 ($1,347)$951$396$260,121
26 ($1,347)$949$397$259,723
27 ($1,347)$948$399$259,324
28 ($1,347)$947$400$258,924
29 ($1,347)$945$402$258,522
30 ($1,347)$944$403$258,119
31 ($1,347)$942$405$257,714
32 ($1,347)$941$406$257,308
33 ($1,347)$939$408$256,900
34 ($1,347)$938$409$256,491
35 ($1,347)$936$411$256,080
36 ($1,347)$935$412$255,668
Year 4 - 37 ($1,347)$933$414$255,255
38 ($1,347)$932$415$254,839
39 ($1,347)$930$417$254,423
40 ($1,347)$929$418$254,004
41 ($1,347)$927$420$253,585
42 ($1,347)$926$421$253,163
43 ($1,347)$924$423$252,741
44 ($1,347)$923$424$252,316
45 ($1,347)$921$426$251,890
46 ($1,347)$919$427$251,463
47 ($1,347)$918$429$251,034
48 ($1,347)$916$431$250,603
Year 5 - 49 ($1,347)$915$432$250,171
50 ($1,347)$913$434$249,737
51 ($1,347)$912$435$249,302
52 ($1,347)$910$437$248,865
53 ($1,347)$908$439$248,427
54 ($1,347)$907$440$247,986
55 ($1,347)$905$442$247,545
56 ($1,347)$904$443$247,101
57 ($1,347)$902$445$246,656
58 ($1,347)$900$447$246,210
59 ($1,347)$899$448$245,762
60 ($1,347)$897$450$245,312
Year 6 - 61 ($1,347)$895$451$244,860
62 ($1,347)$894$453$244,407
63 ($1,347)$892$455$243,952
64 ($1,347)$890$456$243,496
65 ($1,347)$889$458$243,038
66 ($1,347)$887$460$242,578
67 ($1,347)$885$461$242,117
68 ($1,347)$884$463$241,654
69 ($1,347)$882$465$241,189
70 ($1,347)$880$467$240,722
71 ($1,347)$879$468$240,254
72 ($1,347)$877$470$239,784
Year 7 - 73 ($1,347)$875$472$239,312
74 ($1,347)$873$473$238,839
75 ($1,347)$872$475$238,364
76 ($1,347)$870$477$237,887
77 ($1,347)$868$479$237,408
78 ($1,347)$867$480$236,928
79 ($1,347)$865$482$236,446
80 ($1,347)$863$484$235,962
81 ($1,347)$861$486$235,477
82 ($1,347)$859$487$234,989
83 ($1,347)$858$489$234,500
84 ($1,347)$856$491$234,009
Year 8 - 85 ($1,347)$854$493$233,516
86 ($1,347)$852$495$233,022
87 ($1,347)$851$496$232,526
88 ($1,347)$849$498$232,027
89 ($1,347)$847$500$231,527
90 ($1,347)$845$502$231,026
91 ($1,347)$843$504$230,522
92 ($1,347)$841$505$230,017
93 ($1,347)$840$507$229,509
94 ($1,347)$838$509$229,000
95 ($1,347)$836$511$228,489
96 ($1,347)$834$513$227,976
Year 9 - 97 ($1,347)$832$515$227,461
98 ($1,347)$830$517$226,945
99 ($1,347)$828$519$226,426
100 ($1,347)$826$520$225,906
101 ($1,347)$825$522$225,384
102 ($1,347)$823$524$224,859
103 ($1,347)$821$526$224,333
104 ($1,347)$819$528$223,805
105 ($1,347)$817$530$223,275
106 ($1,347)$815$532$222,743
107 ($1,347)$813$534$222,209
108 ($1,347)$811$536$221,674
Year 10 - 109 ($1,347)$809$538$221,136
110 ($1,347)$807$540$220,596
111 ($1,347)$805$542$220,054
112 ($1,347)$803$544$219,511
113 ($1,347)$801$546$218,965
114 ($1,347)$799$548$218,417
115 ($1,347)$797$550$217,868
116 ($1,347)$795$552$217,316
117 ($1,347)$793$554$216,762
118 ($1,347)$791$556$216,207
119 ($1,347)$789$558$215,649
120 ($1,347)$787$560$215,089
Year 11 - 121 ($1,347)$785$562$214,528
122 ($1,347)$783$564$213,964
123 ($1,347)$781$566$213,398
124 ($1,347)$779$568$212,830
125 ($1,347)$777$570$212,260
126 ($1,347)$775$572$211,688
127 ($1,347)$773$574$211,113
128 ($1,347)$771$576$210,537
129 ($1,347)$768$578$209,959
130 ($1,347)$766$581$209,378
131 ($1,347)$764$583$208,796
132 ($1,347)$762$585$208,211
Year 12 - 133 ($1,347)$760$587$207,624
134 ($1,347)$758$589$207,035
135 ($1,347)$756$591$206,444
136 ($1,347)$754$593$205,850
137 ($1,347)$751$596$205,255
138 ($1,347)$749$598$204,657
139 ($1,347)$747$600$204,057
140 ($1,347)$745$602$203,455
141 ($1,347)$743$604$202,851
142 ($1,347)$740$606$202,244
143 ($1,347)$738$609$201,636
144 ($1,347)$736$611$201,025
Year 13 - 145 ($1,347)$734$613$200,412
146 ($1,347)$732$615$199,796
147 ($1,347)$729$618$199,179
148 ($1,347)$727$620$198,559
149 ($1,347)$725$622$197,937
150 ($1,347)$722$624$197,312
151 ($1,347)$720$627$196,686
152 ($1,347)$718$629$196,057
153 ($1,347)$716$631$195,425
154 ($1,347)$713$634$194,792
155 ($1,347)$711$636$194,156
156 ($1,347)$709$638$193,518
Year 14 - 157 ($1,347)$706$641$192,877
158 ($1,347)$704$643$192,234
159 ($1,347)$702$645$191,589
160 ($1,347)$699$648$190,942
161 ($1,347)$697$650$190,292
162 ($1,347)$695$652$189,639
163 ($1,347)$692$655$188,985
164 ($1,347)$690$657$188,328
165 ($1,347)$687$659$187,668
166 ($1,347)$685$662$187,006
167 ($1,347)$683$664$186,342
168 ($1,347)$680$667$185,675
Year 15 - 169 ($1,347)$678$669$185,006
170 ($1,347)$675$672$184,335
171 ($1,347)$673$674$183,661
172 ($1,347)$670$677$182,984
173 ($1,347)$668$679$182,305
174 ($1,347)$665$681$181,624
175 ($1,347)$663$684$180,940
176 ($1,347)$660$686$180,253
177 ($1,347)$658$689$179,564
178 ($1,347)$655$691$178,873
179 ($1,347)$653$694$178,179
180 ($1,347)$650$697$177,482
Year 16 - 181 ($1,347)$648$699$176,783
182 ($1,347)$645$702$176,082
183 ($1,347)$643$704$175,377
184 ($1,347)$640$707$174,671
185 ($1,347)$638$709$173,961
186 ($1,347)$635$712$173,249
187 ($1,347)$632$715$172,535
188 ($1,347)$630$717$171,818
189 ($1,347)$627$720$171,098
190 ($1,347)$625$722$170,376
191 ($1,347)$622$725$169,651
192 ($1,347)$619$728$168,923
Year 17 - 193 ($1,347)$617$730$168,193
194 ($1,347)$614$733$167,460
195 ($1,347)$611$736$166,724
196 ($1,347)$609$738$165,986
197 ($1,347)$606$741$165,245
198 ($1,347)$603$744$164,501
199 ($1,347)$600$746$163,755
200 ($1,347)$598$749$163,006
201 ($1,347)$595$752$162,254
202 ($1,347)$592$755$161,499
203 ($1,347)$589$757$160,742
204 ($1,347)$587$760$159,981
Year 18 - 205 ($1,347)$584$763$159,219
206 ($1,347)$581$766$158,453
207 ($1,347)$578$769$157,684
208 ($1,347)$576$771$156,913
209 ($1,347)$573$774$156,139
210 ($1,347)$570$777$155,362
211 ($1,347)$567$780$154,582
212 ($1,347)$564$783$153,799
213 ($1,347)$561$786$153,014
214 ($1,347)$559$788$152,226
215 ($1,347)$556$791$151,434
216 ($1,347)$553$794$150,640
Year 19 - 217 ($1,347)$550$797$149,843
218 ($1,347)$547$800$149,043
219 ($1,347)$544$803$148,240
220 ($1,347)$541$806$147,435
221 ($1,347)$538$809$146,626
222 ($1,347)$535$812$145,814
223 ($1,347)$532$815$145,000
224 ($1,347)$529$818$144,182
225 ($1,347)$526$821$143,361
226 ($1,347)$523$824$142,538
227 ($1,347)$520$827$141,711
228 ($1,347)$517$830$140,881
Year 20 - 229 ($1,347)$514$833$140,049
230 ($1,347)$511$836$139,213
231 ($1,347)$508$839$138,374
232 ($1,347)$505$842$137,533
233 ($1,347)$502$845$136,688
234 ($1,347)$499$848$135,840
235 ($1,347)$496$851$134,989
236 ($1,347)$493$854$134,135
237 ($1,347)$490$857$133,277
238 ($1,347)$486$860$132,417
239 ($1,347)$483$864$131,553
240 ($1,347)$480$867$130,687
Year 21 - 241 ($1,347)$477$870$129,817
242 ($1,347)$474$873$128,944
243 ($1,347)$471$876$128,067
244 ($1,347)$467$879$127,188
245 ($1,347)$464$883$126,305
246 ($1,347)$461$886$125,420
247 ($1,347)$458$889$124,530
248 ($1,347)$455$892$123,638
249 ($1,347)$451$896$122,743
250 ($1,347)$448$899$121,844
251 ($1,347)$445$902$120,942
252 ($1,347)$441$905$120,036
Year 22 - 253 ($1,347)$438$909$119,127
254 ($1,347)$435$912$118,215
255 ($1,347)$431$915$117,300
256 ($1,347)$428$919$116,381
257 ($1,347)$425$922$115,459
258 ($1,347)$421$925$114,534
259 ($1,347)$418$929$113,605
260 ($1,347)$415$932$112,673
261 ($1,347)$411$936$111,737
262 ($1,347)$408$939$110,798
263 ($1,347)$404$942$109,856
264 ($1,347)$401$946$108,910
Year 23 - 265 ($1,347)$398$949$107,960
266 ($1,347)$394$953$107,008
267 ($1,347)$391$956$106,051
268 ($1,347)$387$960$105,091
269 ($1,347)$384$963$104,128
270 ($1,347)$380$967$103,161
271 ($1,347)$377$970$102,191
272 ($1,347)$373$974$101,217
273 ($1,347)$369$977$100,240
274 ($1,347)$366$981$99,259
275 ($1,347)$362$985$98,274
276 ($1,347)$359$988$97,286
Year 24 - 277 ($1,347)$355$992$96,294
278 ($1,347)$351$995$95,299
279 ($1,347)$348$999$94,300
280 ($1,347)$344$1,003$93,297
281 ($1,347)$341$1,006$92,291
282 ($1,347)$337$1,010$91,281
283 ($1,347)$333$1,014$90,267
284 ($1,347)$329$1,017$89,250
285 ($1,347)$326$1,021$88,229
286 ($1,347)$322$1,025$87,204
287 ($1,347)$318$1,029$86,175
288 ($1,347)$315$1,032$85,143
Year 25 - 289 ($1,347)$311$1,036$84,107
290 ($1,347)$307$1,040$83,067
291 ($1,347)$303$1,044$82,023
292 ($1,347)$299$1,047$80,976
293 ($1,347)$296$1,051$79,924
294 ($1,347)$292$1,055$78,869
295 ($1,347)$288$1,059$77,810
296 ($1,347)$284$1,063$76,747
297 ($1,347)$280$1,067$75,681
298 ($1,347)$276$1,071$74,610
299 ($1,347)$272$1,075$73,536
300 ($1,347)$268$1,078$72,457
Year 26 - 301 ($1,347)$264$1,082$71,375
302 ($1,347)$261$1,086$70,288
303 ($1,347)$257$1,090$69,198
304 ($1,347)$253$1,094$68,104
305 ($1,347)$249$1,098$67,005
306 ($1,347)$245$1,102$65,903
307 ($1,347)$241$1,106$64,797
308 ($1,347)$237$1,110$63,686
309 ($1,347)$232$1,114$62,572
310 ($1,347)$228$1,118$61,454
311 ($1,347)$224$1,123$60,331
312 ($1,347)$220$1,127$59,204
Year 27 - 313 ($1,347)$216$1,131$58,074
314 ($1,347)$212$1,135$56,939
315 ($1,347)$208$1,139$55,800
316 ($1,347)$204$1,143$54,656
317 ($1,347)$199$1,147$53,509
318 ($1,347)$195$1,152$52,357
319 ($1,347)$191$1,156$51,202
320 ($1,347)$187$1,160$50,042
321 ($1,347)$183$1,164$48,878
322 ($1,347)$178$1,168$47,709
323 ($1,347)$174$1,173$46,536
324 ($1,347)$170$1,177$45,359
Year 28 - 325 ($1,347)$166$1,181$44,178
326 ($1,347)$161$1,186$42,992
327 ($1,347)$157$1,190$41,802
328 ($1,347)$153$1,194$40,608
329 ($1,347)$148$1,199$39,409
330 ($1,347)$144$1,203$38,206
331 ($1,347)$139$1,207$36,999
332 ($1,347)$135$1,212$35,787
333 ($1,347)$131$1,216$34,571
334 ($1,347)$126$1,221$33,350
335 ($1,347)$122$1,225$32,125
336 ($1,347)$117$1,230$30,896
Year 29 - 337 ($1,347)$113$1,234$29,661
338 ($1,347)$108$1,239$28,423
339 ($1,347)$104$1,243$27,180
340 ($1,347)$99$1,248$25,932
341 ($1,347)$95$1,252$24,680
342 ($1,347)$90$1,257$23,423
343 ($1,347)$85$1,261$22,162
344 ($1,347)$81$1,266$20,896
345 ($1,347)$76$1,271$19,625
346 ($1,347)$72$1,275$18,350
347 ($1,347)$67$1,280$17,070
348 ($1,347)$62$1,285$15,785
Year 30 - 349 ($1,347)$58$1,289$14,496
350 ($1,347)$53$1,294$13,202
351 ($1,347)$48$1,299$11,904
352 ($1,347)$43$1,303$10,600
353 ($1,347)$39$1,308$9,292
354 ($1,347)$34$1,313$7,979
355 ($1,347)$29$1,318$6,661
356 ($1,347)$24$1,323$5,339
357 ($1,347)$19$1,327$4,011
358 ($1,347)$15$1,332$2,679
359 ($1,347)$10$1,337$1,342
360 ($1,347)$5$1,342$0
TOTALS$215,273$269,600$484,873

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.