« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,270 360 $187,626 $457,226

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $337,000
Down Payment $67,400$269,600
Year 1 - 1 ($1,270)$874$396$269,204
2 ($1,270)$873$397$268,806
3 ($1,270)$871$399$268,408
4 ($1,270)$870$400$268,008
5 ($1,270)$869$401$267,607
6 ($1,270)$867$403$267,204
7 ($1,270)$866$404$266,800
8 ($1,270)$865$405$266,395
9 ($1,270)$864$407$265,988
10 ($1,270)$862$408$265,581
11 ($1,270)$861$409$265,171
12 ($1,270)$860$410$264,761
Year 2 - 13 ($1,270)$858$412$264,349
14 ($1,270)$857$413$263,936
15 ($1,270)$856$414$263,521
16 ($1,270)$854$416$263,106
17 ($1,270)$853$417$262,688
18 ($1,270)$852$419$262,270
19 ($1,270)$850$420$261,850
20 ($1,270)$849$421$261,429
21 ($1,270)$847$423$261,006
22 ($1,270)$846$424$260,582
23 ($1,270)$845$425$260,157
24 ($1,270)$843$427$259,730
Year 3 - 25 ($1,270)$842$428$259,302
26 ($1,270)$841$430$258,873
27 ($1,270)$839$431$258,442
28 ($1,270)$838$432$258,009
29 ($1,270)$836$434$257,576
30 ($1,270)$835$435$257,141
31 ($1,270)$834$437$256,704
32 ($1,270)$832$438$256,266
33 ($1,270)$831$439$255,827
34 ($1,270)$829$441$255,386
35 ($1,270)$828$442$254,944
36 ($1,270)$826$444$254,500
Year 4 - 37 ($1,270)$825$445$254,055
38 ($1,270)$824$447$253,609
39 ($1,270)$822$448$253,161
40 ($1,270)$821$449$252,711
41 ($1,270)$819$451$252,260
42 ($1,270)$818$452$251,808
43 ($1,270)$816$454$251,354
44 ($1,270)$815$455$250,899
45 ($1,270)$813$457$250,442
46 ($1,270)$812$458$249,984
47 ($1,270)$810$460$249,524
48 ($1,270)$809$461$249,063
Year 5 - 49 ($1,270)$807$463$248,600
50 ($1,270)$806$464$248,136
51 ($1,270)$804$466$247,670
52 ($1,270)$803$467$247,203
53 ($1,270)$801$469$246,735
54 ($1,270)$800$470$246,264
55 ($1,270)$798$472$245,793
56 ($1,270)$797$473$245,319
57 ($1,270)$795$475$244,844
58 ($1,270)$794$476$244,368
59 ($1,270)$792$478$243,890
60 ($1,270)$791$479$243,411
Year 6 - 61 ($1,270)$789$481$242,930
62 ($1,270)$787$483$242,447
63 ($1,270)$786$484$241,963
64 ($1,270)$784$486$241,477
65 ($1,270)$783$487$240,990
66 ($1,270)$781$489$240,501
67 ($1,270)$780$490$240,011
68 ($1,270)$778$492$239,519
69 ($1,270)$776$494$239,025
70 ($1,270)$775$495$238,530
71 ($1,270)$773$497$238,033
72 ($1,270)$772$498$237,534
Year 7 - 73 ($1,270)$770$500$237,034
74 ($1,270)$768$502$236,533
75 ($1,270)$767$503$236,029
76 ($1,270)$765$505$235,524
77 ($1,270)$763$507$235,018
78 ($1,270)$762$508$234,510
79 ($1,270)$760$510$234,000
80 ($1,270)$759$512$233,488
81 ($1,270)$757$513$232,975
82 ($1,270)$755$515$232,460
83 ($1,270)$754$517$231,944
84 ($1,270)$752$518$231,426
Year 8 - 85 ($1,270)$750$520$230,906
86 ($1,270)$749$522$230,384
87 ($1,270)$747$523$229,861
88 ($1,270)$745$525$229,336
89 ($1,270)$743$527$228,809
90 ($1,270)$742$528$228,281
91 ($1,270)$740$530$227,751
92 ($1,270)$738$532$227,219
93 ($1,270)$737$534$226,686
94 ($1,270)$735$535$226,150
95 ($1,270)$733$537$225,613
96 ($1,270)$731$539$225,075
Year 9 - 97 ($1,270)$730$540$224,534
98 ($1,270)$728$542$223,992
99 ($1,270)$726$544$223,448
100 ($1,270)$724$546$222,902
101 ($1,270)$723$547$222,355
102 ($1,270)$721$549$221,806
103 ($1,270)$719$551$221,254
104 ($1,270)$717$553$220,702
105 ($1,270)$715$555$220,147
106 ($1,270)$714$556$219,591
107 ($1,270)$712$558$219,032
108 ($1,270)$710$560$218,472
Year 10 - 109 ($1,270)$708$562$217,910
110 ($1,270)$706$564$217,347
111 ($1,270)$705$566$216,781
112 ($1,270)$703$567$216,214
113 ($1,270)$701$569$215,645
114 ($1,270)$699$571$215,074
115 ($1,270)$697$573$214,501
116 ($1,270)$695$575$213,926
117 ($1,270)$693$577$213,349
118 ($1,270)$692$578$212,771
119 ($1,270)$690$580$212,191
120 ($1,270)$688$582$211,608
Year 11 - 121 ($1,270)$686$584$211,024
122 ($1,270)$684$586$210,438
123 ($1,270)$682$588$209,850
124 ($1,270)$680$590$209,261
125 ($1,270)$678$592$208,669
126 ($1,270)$676$594$208,075
127 ($1,270)$675$596$207,480
128 ($1,270)$673$597$206,882
129 ($1,270)$671$599$206,283
130 ($1,270)$669$601$205,681
131 ($1,270)$667$603$205,078
132 ($1,270)$665$605$204,473
Year 12 - 133 ($1,270)$663$607$203,866
134 ($1,270)$661$609$203,256
135 ($1,270)$659$611$202,645
136 ($1,270)$657$613$202,032
137 ($1,270)$655$615$201,417
138 ($1,270)$653$617$200,800
139 ($1,270)$651$619$200,181
140 ($1,270)$649$621$199,559
141 ($1,270)$647$623$198,936
142 ($1,270)$645$625$198,311
143 ($1,270)$643$627$197,684
144 ($1,270)$641$629$197,055
Year 13 - 145 ($1,270)$639$631$196,423
146 ($1,270)$637$633$195,790
147 ($1,270)$635$635$195,155
148 ($1,270)$633$637$194,517
149 ($1,270)$631$640$193,878
150 ($1,270)$628$642$193,236
151 ($1,270)$626$644$192,592
152 ($1,270)$624$646$191,947
153 ($1,270)$622$648$191,299
154 ($1,270)$620$650$190,649
155 ($1,270)$618$652$189,997
156 ($1,270)$616$654$189,343
Year 14 - 157 ($1,270)$614$656$188,686
158 ($1,270)$612$658$188,028
159 ($1,270)$610$661$187,367
160 ($1,270)$607$663$186,705
161 ($1,270)$605$665$186,040
162 ($1,270)$603$667$185,373
163 ($1,270)$601$669$184,704
164 ($1,270)$599$671$184,032
165 ($1,270)$597$674$183,359
166 ($1,270)$594$676$182,683
167 ($1,270)$592$678$182,005
168 ($1,270)$590$680$181,325
Year 15 - 169 ($1,270)$588$682$180,643
170 ($1,270)$586$684$179,958
171 ($1,270)$583$687$179,272
172 ($1,270)$581$689$178,583
173 ($1,270)$579$691$177,892
174 ($1,270)$577$693$177,198
175 ($1,270)$574$696$176,503
176 ($1,270)$572$698$175,805
177 ($1,270)$570$700$175,104
178 ($1,270)$568$702$174,402
179 ($1,270)$565$705$173,697
180 ($1,270)$563$707$172,990
Year 16 - 181 ($1,270)$561$709$172,281
182 ($1,270)$558$712$171,569
183 ($1,270)$556$714$170,855
184 ($1,270)$554$716$170,139
185 ($1,270)$552$719$169,421
186 ($1,270)$549$721$168,700
187 ($1,270)$547$723$167,977
188 ($1,270)$545$726$167,251
189 ($1,270)$542$728$166,523
190 ($1,270)$540$730$165,793
191 ($1,270)$537$733$165,060
192 ($1,270)$535$735$164,325
Year 17 - 193 ($1,270)$533$737$163,588
194 ($1,270)$530$740$162,848
195 ($1,270)$528$742$162,106
196 ($1,270)$525$745$161,361
197 ($1,270)$523$747$160,614
198 ($1,270)$521$749$159,865
199 ($1,270)$518$752$159,113
200 ($1,270)$516$754$158,359
201 ($1,270)$513$757$157,602
202 ($1,270)$511$759$156,843
203 ($1,270)$508$762$156,081
204 ($1,270)$506$764$155,317
Year 18 - 205 ($1,270)$503$767$154,551
206 ($1,270)$501$769$153,782
207 ($1,270)$499$772$153,010
208 ($1,270)$496$774$152,236
209 ($1,270)$493$777$151,459
210 ($1,270)$491$779$150,680
211 ($1,270)$488$782$149,899
212 ($1,270)$486$784$149,114
213 ($1,270)$483$787$148,328
214 ($1,270)$481$789$147,539
215 ($1,270)$478$792$146,747
216 ($1,270)$476$794$145,952
Year 19 - 217 ($1,270)$473$797$145,155
218 ($1,270)$471$800$144,356
219 ($1,270)$468$802$143,554
220 ($1,270)$465$805$142,749
221 ($1,270)$463$807$141,942
222 ($1,270)$460$810$141,132
223 ($1,270)$458$813$140,319
224 ($1,270)$455$815$139,504
225 ($1,270)$452$818$138,686
226 ($1,270)$450$820$137,866
227 ($1,270)$447$823$137,043
228 ($1,270)$444$826$136,217
Year 20 - 229 ($1,270)$442$829$135,388
230 ($1,270)$439$831$134,557
231 ($1,270)$436$834$133,723
232 ($1,270)$433$837$132,887
233 ($1,270)$431$839$132,047
234 ($1,270)$428$842$131,205
235 ($1,270)$425$845$130,360
236 ($1,270)$423$847$129,513
237 ($1,270)$420$850$128,663
238 ($1,270)$417$853$127,810
239 ($1,270)$414$856$126,954
240 ($1,270)$412$859$126,095
Year 21 - 241 ($1,270)$409$861$125,234
242 ($1,270)$406$864$124,370
243 ($1,270)$403$867$123,503
244 ($1,270)$400$870$122,633
245 ($1,270)$398$873$121,761
246 ($1,270)$395$875$120,886
247 ($1,270)$392$878$120,007
248 ($1,270)$389$881$119,126
249 ($1,270)$386$884$118,242
250 ($1,270)$383$887$117,356
251 ($1,270)$380$890$116,466
252 ($1,270)$378$893$115,573
Year 22 - 253 ($1,270)$375$895$114,678
254 ($1,270)$372$898$113,780
255 ($1,270)$369$901$112,878
256 ($1,270)$366$904$111,974
257 ($1,270)$363$907$111,067
258 ($1,270)$360$910$110,157
259 ($1,270)$357$913$109,244
260 ($1,270)$354$916$108,328
261 ($1,270)$351$919$107,409
262 ($1,270)$348$922$106,487
263 ($1,270)$345$925$105,563
264 ($1,270)$342$928$104,635
Year 23 - 265 ($1,270)$339$931$103,704
266 ($1,270)$336$934$102,770
267 ($1,270)$333$937$101,833
268 ($1,270)$330$940$100,893
269 ($1,270)$327$943$99,950
270 ($1,270)$324$946$99,004
271 ($1,270)$321$949$98,055
272 ($1,270)$318$952$97,103
273 ($1,270)$315$955$96,147
274 ($1,270)$312$958$95,189
275 ($1,270)$309$962$94,227
276 ($1,270)$305$965$93,263
Year 24 - 277 ($1,270)$302$968$92,295
278 ($1,270)$299$971$91,324
279 ($1,270)$296$974$90,350
280 ($1,270)$293$977$89,373
281 ($1,270)$290$980$88,393
282 ($1,270)$287$984$87,409
283 ($1,270)$283$987$86,422
284 ($1,270)$280$990$85,432
285 ($1,270)$277$993$84,439
286 ($1,270)$274$996$83,443
287 ($1,270)$270$1,000$82,443
288 ($1,270)$267$1,003$81,440
Year 25 - 289 ($1,270)$264$1,006$80,434
290 ($1,270)$261$1,009$79,425
291 ($1,270)$257$1,013$78,412
292 ($1,270)$254$1,016$77,397
293 ($1,270)$251$1,019$76,377
294 ($1,270)$248$1,022$75,355
295 ($1,270)$244$1,026$74,329
296 ($1,270)$241$1,029$73,300
297 ($1,270)$238$1,032$72,268
298 ($1,270)$234$1,036$71,232
299 ($1,270)$231$1,039$70,193
300 ($1,270)$228$1,043$69,150
Year 26 - 301 ($1,270)$224$1,046$68,104
302 ($1,270)$221$1,049$67,055
303 ($1,270)$217$1,053$66,002
304 ($1,270)$214$1,056$64,946
305 ($1,270)$211$1,060$63,886
306 ($1,270)$207$1,063$62,823
307 ($1,270)$204$1,066$61,757
308 ($1,270)$200$1,070$60,687
309 ($1,270)$197$1,073$59,614
310 ($1,270)$193$1,077$58,537
311 ($1,270)$190$1,080$57,457
312 ($1,270)$186$1,084$56,373
Year 27 - 313 ($1,270)$183$1,087$55,286
314 ($1,270)$179$1,091$54,195
315 ($1,270)$176$1,094$53,100
316 ($1,270)$172$1,098$52,002
317 ($1,270)$169$1,101$50,901
318 ($1,270)$165$1,105$49,796
319 ($1,270)$161$1,109$48,687
320 ($1,270)$158$1,112$47,575
321 ($1,270)$154$1,116$46,459
322 ($1,270)$151$1,119$45,340
323 ($1,270)$147$1,123$44,216
324 ($1,270)$143$1,127$43,090
Year 28 - 325 ($1,270)$140$1,130$41,959
326 ($1,270)$136$1,134$40,825
327 ($1,270)$132$1,138$39,688
328 ($1,270)$129$1,141$38,546
329 ($1,270)$125$1,145$37,401
330 ($1,270)$121$1,149$36,252
331 ($1,270)$118$1,153$35,100
332 ($1,270)$114$1,156$33,943
333 ($1,270)$110$1,160$32,783
334 ($1,270)$106$1,164$31,620
335 ($1,270)$102$1,168$30,452
336 ($1,270)$99$1,171$29,281
Year 29 - 337 ($1,270)$95$1,175$28,105
338 ($1,270)$91$1,179$26,926
339 ($1,270)$87$1,183$25,744
340 ($1,270)$83$1,187$24,557
341 ($1,270)$80$1,190$23,367
342 ($1,270)$76$1,194$22,172
343 ($1,270)$72$1,198$20,974
344 ($1,270)$68$1,202$19,772
345 ($1,270)$64$1,206$18,566
346 ($1,270)$60$1,210$17,356
347 ($1,270)$56$1,214$16,142
348 ($1,270)$52$1,218$14,925
Year 30 - 349 ($1,270)$48$1,222$13,703
350 ($1,270)$44$1,226$12,477
351 ($1,270)$40$1,230$11,248
352 ($1,270)$36$1,234$10,014
353 ($1,270)$32$1,238$8,776
354 ($1,270)$28$1,242$7,535
355 ($1,270)$24$1,246$6,289
356 ($1,270)$20$1,250$5,039
357 ($1,270)$16$1,254$3,786
358 ($1,270)$12$1,258$2,528
359 ($1,270)$8$1,262$1,266
360 ($1,270)$4$1,266$0
TOTALS$187,626$269,600$457,226

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.