« Back to all home prices

Mortgage Payment Schedule for a $338,000 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% ($67,600) 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
$1,351 360 $215,911 $486,311

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $338,000
Down Payment $67,600$270,400
Year 1 - 1 ($1,351)$987$364$270,036
2 ($1,351)$986$365$269,671
3 ($1,351)$984$367$269,304
4 ($1,351)$983$368$268,936
5 ($1,351)$982$369$268,567
6 ($1,351)$980$371$268,197
7 ($1,351)$979$372$267,825
8 ($1,351)$978$373$267,451
9 ($1,351)$976$375$267,077
10 ($1,351)$975$376$266,701
11 ($1,351)$973$377$266,323
12 ($1,351)$972$379$265,944
Year 2 - 13 ($1,351)$971$380$265,564
14 ($1,351)$969$382$265,183
15 ($1,351)$968$383$264,800
16 ($1,351)$967$384$264,415
17 ($1,351)$965$386$264,030
18 ($1,351)$964$387$263,642
19 ($1,351)$962$389$263,254
20 ($1,351)$961$390$262,864
21 ($1,351)$959$391$262,473
22 ($1,351)$958$393$262,080
23 ($1,351)$957$394$261,685
24 ($1,351)$955$396$261,290
Year 3 - 25 ($1,351)$954$397$260,893
26 ($1,351)$952$399$260,494
27 ($1,351)$951$400$260,094
28 ($1,351)$949$402$259,692
29 ($1,351)$948$403$259,289
30 ($1,351)$946$404$258,885
31 ($1,351)$945$406$258,479
32 ($1,351)$943$407$258,072
33 ($1,351)$942$409$257,663
34 ($1,351)$940$410$257,252
35 ($1,351)$939$412$256,840
36 ($1,351)$937$413$256,427
Year 4 - 37 ($1,351)$936$415$256,012
38 ($1,351)$934$416$255,596
39 ($1,351)$933$418$255,178
40 ($1,351)$931$419$254,758
41 ($1,351)$930$421$254,337
42 ($1,351)$928$423$253,915
43 ($1,351)$927$424$253,491
44 ($1,351)$925$426$253,065
45 ($1,351)$924$427$252,638
46 ($1,351)$922$429$252,209
47 ($1,351)$921$430$251,779
48 ($1,351)$919$432$251,347
Year 5 - 49 ($1,351)$917$433$250,913
50 ($1,351)$916$435$250,478
51 ($1,351)$914$437$250,042
52 ($1,351)$913$438$249,604
53 ($1,351)$911$440$249,164
54 ($1,351)$909$441$248,722
55 ($1,351)$908$443$248,279
56 ($1,351)$906$445$247,835
57 ($1,351)$905$446$247,388
58 ($1,351)$903$448$246,941
59 ($1,351)$901$450$246,491
60 ($1,351)$900$451$246,040
Year 6 - 61 ($1,351)$898$453$245,587
62 ($1,351)$896$454$245,133
63 ($1,351)$895$456$244,676
64 ($1,351)$893$458$244,219
65 ($1,351)$891$459$243,759
66 ($1,351)$890$461$243,298
67 ($1,351)$888$463$242,835
68 ($1,351)$886$465$242,371
69 ($1,351)$885$466$241,904
70 ($1,351)$883$468$241,437
71 ($1,351)$881$470$240,967
72 ($1,351)$880$471$240,496
Year 7 - 73 ($1,351)$878$473$240,022
74 ($1,351)$876$475$239,548
75 ($1,351)$874$477$239,071
76 ($1,351)$873$478$238,593
77 ($1,351)$871$480$238,113
78 ($1,351)$869$482$237,631
79 ($1,351)$867$484$237,148
80 ($1,351)$866$485$236,662
81 ($1,351)$864$487$236,175
82 ($1,351)$862$489$235,687
83 ($1,351)$860$491$235,196
84 ($1,351)$858$492$234,704
Year 8 - 85 ($1,351)$857$494$234,209
86 ($1,351)$855$496$233,713
87 ($1,351)$853$498$233,216
88 ($1,351)$851$500$232,716
89 ($1,351)$849$501$232,214
90 ($1,351)$848$503$231,711
91 ($1,351)$846$505$231,206
92 ($1,351)$844$507$230,699
93 ($1,351)$842$509$230,190
94 ($1,351)$840$511$229,680
95 ($1,351)$838$513$229,167
96 ($1,351)$836$514$228,653
Year 9 - 97 ($1,351)$835$516$228,136
98 ($1,351)$833$518$227,618
99 ($1,351)$831$520$227,098
100 ($1,351)$829$522$226,576
101 ($1,351)$827$524$226,052
102 ($1,351)$825$526$225,527
103 ($1,351)$823$528$224,999
104 ($1,351)$821$530$224,469
105 ($1,351)$819$532$223,938
106 ($1,351)$817$533$223,404
107 ($1,351)$815$535$222,869
108 ($1,351)$813$537$222,331
Year 10 - 109 ($1,351)$812$539$221,792
110 ($1,351)$810$541$221,251
111 ($1,351)$808$543$220,707
112 ($1,351)$806$545$220,162
113 ($1,351)$804$547$219,615
114 ($1,351)$802$549$219,066
115 ($1,351)$800$551$218,514
116 ($1,351)$798$553$217,961
117 ($1,351)$796$555$217,406
118 ($1,351)$794$557$216,848
119 ($1,351)$791$559$216,289
120 ($1,351)$789$561$215,728
Year 11 - 121 ($1,351)$787$563$215,164
122 ($1,351)$785$566$214,599
123 ($1,351)$783$568$214,031
124 ($1,351)$781$570$213,461
125 ($1,351)$779$572$212,890
126 ($1,351)$777$574$212,316
127 ($1,351)$775$576$211,740
128 ($1,351)$773$578$211,162
129 ($1,351)$771$580$210,582
130 ($1,351)$769$582$210,000
131 ($1,351)$766$584$209,415
132 ($1,351)$764$586$208,829
Year 12 - 133 ($1,351)$762$589$208,240
134 ($1,351)$760$591$207,649
135 ($1,351)$758$593$207,056
136 ($1,351)$756$595$206,461
137 ($1,351)$754$597$205,864
138 ($1,351)$751$599$205,264
139 ($1,351)$749$602$204,663
140 ($1,351)$747$604$204,059
141 ($1,351)$745$606$203,453
142 ($1,351)$743$608$202,845
143 ($1,351)$740$610$202,234
144 ($1,351)$738$613$201,621
Year 13 - 145 ($1,351)$736$615$201,006
146 ($1,351)$734$617$200,389
147 ($1,351)$731$619$199,770
148 ($1,351)$729$622$199,148
149 ($1,351)$727$624$198,524
150 ($1,351)$725$626$197,898
151 ($1,351)$722$629$197,269
152 ($1,351)$720$631$196,639
153 ($1,351)$718$633$196,005
154 ($1,351)$715$635$195,370
155 ($1,351)$713$638$194,732
156 ($1,351)$711$640$194,092
Year 14 - 157 ($1,351)$708$642$193,450
158 ($1,351)$706$645$192,805
159 ($1,351)$704$647$192,158
160 ($1,351)$701$649$191,508
161 ($1,351)$699$652$190,856
162 ($1,351)$697$654$190,202
163 ($1,351)$694$657$189,546
164 ($1,351)$692$659$188,887
165 ($1,351)$689$661$188,225
166 ($1,351)$687$664$187,561
167 ($1,351)$685$666$186,895
168 ($1,351)$682$669$186,226
Year 15 - 169 ($1,351)$680$671$185,555
170 ($1,351)$677$674$184,882
171 ($1,351)$675$676$184,206
172 ($1,351)$672$679$183,527
173 ($1,351)$670$681$182,846
174 ($1,351)$667$683$182,163
175 ($1,351)$665$686$181,477
176 ($1,351)$662$688$180,788
177 ($1,351)$660$691$180,097
178 ($1,351)$657$694$179,404
179 ($1,351)$655$696$178,708
180 ($1,351)$652$699$178,009
Year 16 - 181 ($1,351)$650$701$177,308
182 ($1,351)$647$704$176,604
183 ($1,351)$645$706$175,898
184 ($1,351)$642$709$175,189
185 ($1,351)$639$711$174,478
186 ($1,351)$637$714$173,764
187 ($1,351)$634$717$173,047
188 ($1,351)$632$719$172,328
189 ($1,351)$629$722$171,606
190 ($1,351)$626$725$170,881
191 ($1,351)$624$727$170,154
192 ($1,351)$621$730$169,424
Year 17 - 193 ($1,351)$618$732$168,692
194 ($1,351)$616$735$167,957
195 ($1,351)$613$738$167,219
196 ($1,351)$610$741$166,478
197 ($1,351)$608$743$165,735
198 ($1,351)$605$746$164,989
199 ($1,351)$602$749$164,241
200 ($1,351)$599$751$163,489
201 ($1,351)$597$754$162,735
202 ($1,351)$594$757$161,978
203 ($1,351)$591$760$161,219
204 ($1,351)$588$762$160,456
Year 18 - 205 ($1,351)$586$765$159,691
206 ($1,351)$583$768$158,923
207 ($1,351)$580$771$158,152
208 ($1,351)$577$774$157,379
209 ($1,351)$574$776$156,602
210 ($1,351)$572$779$155,823
211 ($1,351)$569$782$155,041
212 ($1,351)$566$785$154,256
213 ($1,351)$563$788$153,468
214 ($1,351)$560$791$152,677
215 ($1,351)$557$794$151,884
216 ($1,351)$554$796$151,087
Year 19 - 217 ($1,351)$551$799$150,288
218 ($1,351)$549$802$149,485
219 ($1,351)$546$805$148,680
220 ($1,351)$543$808$147,872
221 ($1,351)$540$811$147,061
222 ($1,351)$537$814$146,247
223 ($1,351)$534$817$145,430
224 ($1,351)$531$820$144,610
225 ($1,351)$528$823$143,787
226 ($1,351)$525$826$142,961
227 ($1,351)$522$829$142,132
228 ($1,351)$519$832$141,300
Year 20 - 229 ($1,351)$516$835$140,464
230 ($1,351)$513$838$139,626
231 ($1,351)$510$841$138,785
232 ($1,351)$507$844$137,941
233 ($1,351)$503$847$137,093
234 ($1,351)$500$850$136,243
235 ($1,351)$497$854$135,389
236 ($1,351)$494$857$134,533
237 ($1,351)$491$860$133,673
238 ($1,351)$488$863$132,810
239 ($1,351)$485$866$131,944
240 ($1,351)$482$869$131,074
Year 21 - 241 ($1,351)$478$872$130,202
242 ($1,351)$475$876$129,326
243 ($1,351)$472$879$128,447
244 ($1,351)$469$882$127,565
245 ($1,351)$466$885$126,680
246 ($1,351)$462$888$125,792
247 ($1,351)$459$892$124,900
248 ($1,351)$456$895$124,005
249 ($1,351)$453$898$123,107
250 ($1,351)$449$902$122,205
251 ($1,351)$446$905$121,300
252 ($1,351)$443$908$120,392
Year 22 - 253 ($1,351)$439$911$119,481
254 ($1,351)$436$915$118,566
255 ($1,351)$433$918$117,648
256 ($1,351)$429$921$116,727
257 ($1,351)$426$925$115,802
258 ($1,351)$423$928$114,874
259 ($1,351)$419$932$113,942
260 ($1,351)$416$935$113,007
261 ($1,351)$412$938$112,069
262 ($1,351)$409$942$111,127
263 ($1,351)$406$945$110,182
264 ($1,351)$402$949$109,233
Year 23 - 265 ($1,351)$399$952$108,281
266 ($1,351)$395$956$107,325
267 ($1,351)$392$959$106,366
268 ($1,351)$388$963$105,403
269 ($1,351)$385$966$104,437
270 ($1,351)$381$970$103,467
271 ($1,351)$378$973$102,494
272 ($1,351)$374$977$101,518
273 ($1,351)$371$980$100,537
274 ($1,351)$367$984$99,553
275 ($1,351)$363$987$98,566
276 ($1,351)$360$991$97,575
Year 24 - 277 ($1,351)$356$995$96,580
278 ($1,351)$353$998$95,582
279 ($1,351)$349$1,002$94,580
280 ($1,351)$345$1,006$93,574
281 ($1,351)$342$1,009$92,565
282 ($1,351)$338$1,013$91,552
283 ($1,351)$334$1,017$90,535
284 ($1,351)$330$1,020$89,515
285 ($1,351)$327$1,024$88,490
286 ($1,351)$323$1,028$87,463
287 ($1,351)$319$1,032$86,431
288 ($1,351)$315$1,035$85,396
Year 25 - 289 ($1,351)$312$1,039$84,356
290 ($1,351)$308$1,043$83,313
291 ($1,351)$304$1,047$82,267
292 ($1,351)$300$1,051$81,216
293 ($1,351)$296$1,054$80,162
294 ($1,351)$293$1,058$79,103
295 ($1,351)$289$1,062$78,041
296 ($1,351)$285$1,066$76,975
297 ($1,351)$281$1,070$75,905
298 ($1,351)$277$1,074$74,831
299 ($1,351)$273$1,078$73,754
300 ($1,351)$269$1,082$72,672
Year 26 - 301 ($1,351)$265$1,086$71,586
302 ($1,351)$261$1,090$70,497
303 ($1,351)$257$1,094$69,403
304 ($1,351)$253$1,098$68,306
305 ($1,351)$249$1,102$67,204
306 ($1,351)$245$1,106$66,099
307 ($1,351)$241$1,110$64,989
308 ($1,351)$237$1,114$63,875
309 ($1,351)$233$1,118$62,758
310 ($1,351)$229$1,122$61,636
311 ($1,351)$225$1,126$60,510
312 ($1,351)$221$1,130$59,380
Year 27 - 313 ($1,351)$217$1,134$58,246
314 ($1,351)$213$1,138$57,108
315 ($1,351)$208$1,142$55,965
316 ($1,351)$204$1,147$54,819
317 ($1,351)$200$1,151$53,668
318 ($1,351)$196$1,155$52,513
319 ($1,351)$192$1,159$51,354
320 ($1,351)$187$1,163$50,190
321 ($1,351)$183$1,168$49,023
322 ($1,351)$179$1,172$47,851
323 ($1,351)$175$1,176$46,674
324 ($1,351)$170$1,181$45,494
Year 28 - 325 ($1,351)$166$1,185$44,309
326 ($1,351)$162$1,189$43,120
327 ($1,351)$157$1,193$41,926
328 ($1,351)$153$1,198$40,729
329 ($1,351)$149$1,202$39,526
330 ($1,351)$144$1,207$38,320
331 ($1,351)$140$1,211$37,109
332 ($1,351)$135$1,215$35,893
333 ($1,351)$131$1,220$34,674
334 ($1,351)$127$1,224$33,449
335 ($1,351)$122$1,229$32,220
336 ($1,351)$118$1,233$30,987
Year 29 - 337 ($1,351)$113$1,238$29,749
338 ($1,351)$109$1,242$28,507
339 ($1,351)$104$1,247$27,260
340 ($1,351)$100$1,251$26,009
341 ($1,351)$95$1,256$24,753
342 ($1,351)$90$1,261$23,493
343 ($1,351)$86$1,265$22,227
344 ($1,351)$81$1,270$20,958
345 ($1,351)$76$1,274$19,683
346 ($1,351)$72$1,279$18,404
347 ($1,351)$67$1,284$17,121
348 ($1,351)$62$1,288$15,832
Year 30 - 349 ($1,351)$58$1,293$14,539
350 ($1,351)$53$1,298$13,241
351 ($1,351)$48$1,303$11,939
352 ($1,351)$44$1,307$10,632
353 ($1,351)$39$1,312$9,319
354 ($1,351)$34$1,317$8,003
355 ($1,351)$29$1,322$6,681
356 ($1,351)$24$1,326$5,355
357 ($1,351)$20$1,331$4,023
358 ($1,351)$15$1,336$2,687
359 ($1,351)$10$1,341$1,346
360 ($1,351)$5$1,346$0
TOTALS$215,911$270,400$486,311

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.