« Back to all home prices

Mortgage Payment Schedule for a $339,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($67,800) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,279 360 $189,299 $460,499

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $339,000
Down Payment $67,800$271,200
Year 1 - 1 ($1,279)$881$398$270,802
2 ($1,279)$880$399$270,403
3 ($1,279)$879$400$270,003
4 ($1,279)$878$402$269,601
5 ($1,279)$876$403$269,198
6 ($1,279)$875$404$268,794
7 ($1,279)$874$406$268,388
8 ($1,279)$872$407$267,981
9 ($1,279)$871$408$267,573
10 ($1,279)$870$410$267,164
11 ($1,279)$868$411$266,753
12 ($1,279)$867$412$266,341
Year 2 - 13 ($1,279)$866$414$265,927
14 ($1,279)$864$415$265,512
15 ($1,279)$863$416$265,096
16 ($1,279)$862$418$264,678
17 ($1,279)$860$419$264,259
18 ($1,279)$859$420$263,839
19 ($1,279)$857$422$263,417
20 ($1,279)$856$423$262,994
21 ($1,279)$855$424$262,570
22 ($1,279)$853$426$262,144
23 ($1,279)$852$427$261,717
24 ($1,279)$851$429$261,288
Year 3 - 25 ($1,279)$849$430$260,858
26 ($1,279)$848$431$260,427
27 ($1,279)$846$433$259,994
28 ($1,279)$845$434$259,560
29 ($1,279)$844$436$259,124
30 ($1,279)$842$437$258,687
31 ($1,279)$841$438$258,249
32 ($1,279)$839$440$257,809
33 ($1,279)$838$441$257,368
34 ($1,279)$836$443$256,925
35 ($1,279)$835$444$256,481
36 ($1,279)$834$446$256,035
Year 4 - 37 ($1,279)$832$447$255,588
38 ($1,279)$831$449$255,140
39 ($1,279)$829$450$254,690
40 ($1,279)$828$451$254,238
41 ($1,279)$826$453$253,785
42 ($1,279)$825$454$253,331
43 ($1,279)$823$456$252,875
44 ($1,279)$822$457$252,418
45 ($1,279)$820$459$251,959
46 ($1,279)$819$460$251,499
47 ($1,279)$817$462$251,037
48 ($1,279)$816$463$250,574
Year 5 - 49 ($1,279)$814$465$250,109
50 ($1,279)$813$466$249,643
51 ($1,279)$811$468$249,175
52 ($1,279)$810$469$248,705
53 ($1,279)$808$471$248,235
54 ($1,279)$807$472$247,762
55 ($1,279)$805$474$247,288
56 ($1,279)$804$475$246,813
57 ($1,279)$802$477$246,336
58 ($1,279)$801$479$245,857
59 ($1,279)$799$480$245,377
60 ($1,279)$797$482$244,895
Year 6 - 61 ($1,279)$796$483$244,412
62 ($1,279)$794$485$243,927
63 ($1,279)$793$486$243,441
64 ($1,279)$791$488$242,953
65 ($1,279)$790$490$242,463
66 ($1,279)$788$491$241,972
67 ($1,279)$786$493$241,479
68 ($1,279)$785$494$240,985
69 ($1,279)$783$496$240,489
70 ($1,279)$782$498$239,991
71 ($1,279)$780$499$239,492
72 ($1,279)$778$501$238,991
Year 7 - 73 ($1,279)$777$502$238,489
74 ($1,279)$775$504$237,985
75 ($1,279)$773$506$237,479
76 ($1,279)$772$507$236,972
77 ($1,279)$770$509$236,463
78 ($1,279)$769$511$235,952
79 ($1,279)$767$512$235,440
80 ($1,279)$765$514$234,926
81 ($1,279)$764$516$234,410
82 ($1,279)$762$517$233,893
83 ($1,279)$760$519$233,374
84 ($1,279)$758$521$232,853
Year 8 - 85 ($1,279)$757$522$232,331
86 ($1,279)$755$524$231,807
87 ($1,279)$753$526$231,281
88 ($1,279)$752$528$230,753
89 ($1,279)$750$529$230,224
90 ($1,279)$748$531$229,693
91 ($1,279)$747$533$229,161
92 ($1,279)$745$534$228,626
93 ($1,279)$743$536$228,090
94 ($1,279)$741$538$227,552
95 ($1,279)$740$540$227,013
96 ($1,279)$738$541$226,471
Year 9 - 97 ($1,279)$736$543$225,928
98 ($1,279)$734$545$225,383
99 ($1,279)$732$547$224,837
100 ($1,279)$731$548$224,288
101 ($1,279)$729$550$223,738
102 ($1,279)$727$552$223,186
103 ($1,279)$725$554$222,632
104 ($1,279)$724$556$222,076
105 ($1,279)$722$557$221,519
106 ($1,279)$720$559$220,960
107 ($1,279)$718$561$220,399
108 ($1,279)$716$563$219,836
Year 10 - 109 ($1,279)$714$565$219,271
110 ($1,279)$713$567$218,705
111 ($1,279)$711$568$218,136
112 ($1,279)$709$570$217,566
113 ($1,279)$707$572$216,994
114 ($1,279)$705$574$216,420
115 ($1,279)$703$576$215,844
116 ($1,279)$701$578$215,267
117 ($1,279)$700$580$214,687
118 ($1,279)$698$581$214,106
119 ($1,279)$696$583$213,522
120 ($1,279)$694$585$212,937
Year 11 - 121 ($1,279)$692$587$212,350
122 ($1,279)$690$589$211,761
123 ($1,279)$688$591$211,170
124 ($1,279)$686$593$210,577
125 ($1,279)$684$595$209,982
126 ($1,279)$682$597$209,386
127 ($1,279)$681$599$208,787
128 ($1,279)$679$601$208,186
129 ($1,279)$677$603$207,584
130 ($1,279)$675$605$206,979
131 ($1,279)$673$606$206,373
132 ($1,279)$671$608$205,764
Year 12 - 133 ($1,279)$669$610$205,154
134 ($1,279)$667$612$204,542
135 ($1,279)$665$614$203,927
136 ($1,279)$663$616$203,311
137 ($1,279)$661$618$202,692
138 ($1,279)$659$620$202,072
139 ($1,279)$657$622$201,449
140 ($1,279)$655$624$200,825
141 ($1,279)$653$626$200,199
142 ($1,279)$651$629$199,570
143 ($1,279)$649$631$198,939
144 ($1,279)$647$633$198,307
Year 13 - 145 ($1,279)$644$635$197,672
146 ($1,279)$642$637$197,035
147 ($1,279)$640$639$196,397
148 ($1,279)$638$641$195,756
149 ($1,279)$636$643$195,113
150 ($1,279)$634$645$194,468
151 ($1,279)$632$647$193,821
152 ($1,279)$630$649$193,171
153 ($1,279)$628$651$192,520
154 ($1,279)$626$653$191,867
155 ($1,279)$624$656$191,211
156 ($1,279)$621$658$190,553
Year 14 - 157 ($1,279)$619$660$189,893
158 ($1,279)$617$662$189,231
159 ($1,279)$615$664$188,567
160 ($1,279)$613$666$187,901
161 ($1,279)$611$668$187,232
162 ($1,279)$609$671$186,562
163 ($1,279)$606$673$185,889
164 ($1,279)$604$675$185,214
165 ($1,279)$602$677$184,537
166 ($1,279)$600$679$183,857
167 ($1,279)$598$682$183,176
168 ($1,279)$595$684$182,492
Year 15 - 169 ($1,279)$593$686$181,806
170 ($1,279)$591$688$181,117
171 ($1,279)$589$691$180,427
172 ($1,279)$586$693$179,734
173 ($1,279)$584$695$179,039
174 ($1,279)$582$697$178,342
175 ($1,279)$580$700$177,642
176 ($1,279)$577$702$176,940
177 ($1,279)$575$704$176,236
178 ($1,279)$573$706$175,530
179 ($1,279)$570$709$174,821
180 ($1,279)$568$711$174,110
Year 16 - 181 ($1,279)$566$713$173,397
182 ($1,279)$564$716$172,681
183 ($1,279)$561$718$171,963
184 ($1,279)$559$720$171,243
185 ($1,279)$557$723$170,520
186 ($1,279)$554$725$169,795
187 ($1,279)$552$727$169,068
188 ($1,279)$549$730$168,338
189 ($1,279)$547$732$167,606
190 ($1,279)$545$734$166,872
191 ($1,279)$542$737$166,135
192 ($1,279)$540$739$165,396
Year 17 - 193 ($1,279)$538$742$164,654
194 ($1,279)$535$744$163,910
195 ($1,279)$533$746$163,164
196 ($1,279)$530$749$162,415
197 ($1,279)$528$751$161,663
198 ($1,279)$525$754$160,910
199 ($1,279)$523$756$160,154
200 ($1,279)$520$759$159,395
201 ($1,279)$518$761$158,634
202 ($1,279)$516$764$157,870
203 ($1,279)$513$766$157,104
204 ($1,279)$511$769$156,335
Year 18 - 205 ($1,279)$508$771$155,564
206 ($1,279)$506$774$154,791
207 ($1,279)$503$776$154,015
208 ($1,279)$501$779$153,236
209 ($1,279)$498$781$152,455
210 ($1,279)$495$784$151,671
211 ($1,279)$493$786$150,885
212 ($1,279)$490$789$150,096
213 ($1,279)$488$791$149,305
214 ($1,279)$485$794$148,511
215 ($1,279)$483$797$147,714
216 ($1,279)$480$799$146,915
Year 19 - 217 ($1,279)$477$802$146,114
218 ($1,279)$475$804$145,309
219 ($1,279)$472$807$144,502
220 ($1,279)$470$810$143,693
221 ($1,279)$467$812$142,881
222 ($1,279)$464$815$142,066
223 ($1,279)$462$817$141,249
224 ($1,279)$459$820$140,428
225 ($1,279)$456$823$139,606
226 ($1,279)$454$825$138,780
227 ($1,279)$451$828$137,952
228 ($1,279)$448$831$137,121
Year 20 - 229 ($1,279)$446$834$136,288
230 ($1,279)$443$836$135,452
231 ($1,279)$440$839$134,613
232 ($1,279)$437$842$133,771
233 ($1,279)$435$844$132,926
234 ($1,279)$432$847$132,079
235 ($1,279)$429$850$131,229
236 ($1,279)$426$853$130,377
237 ($1,279)$424$855$129,521
238 ($1,279)$421$858$128,663
239 ($1,279)$418$861$127,802
240 ($1,279)$415$864$126,938
Year 21 - 241 ($1,279)$413$867$126,072
242 ($1,279)$410$869$125,202
243 ($1,279)$407$872$124,330
244 ($1,279)$404$875$123,455
245 ($1,279)$401$878$122,577
246 ($1,279)$398$881$121,696
247 ($1,279)$396$884$120,813
248 ($1,279)$393$887$119,926
249 ($1,279)$390$889$119,037
250 ($1,279)$387$892$118,144
251 ($1,279)$384$895$117,249
252 ($1,279)$381$898$116,351
Year 22 - 253 ($1,279)$378$901$115,450
254 ($1,279)$375$904$114,546
255 ($1,279)$372$907$113,639
256 ($1,279)$369$910$112,729
257 ($1,279)$366$913$111,816
258 ($1,279)$363$916$110,901
259 ($1,279)$360$919$109,982
260 ($1,279)$357$922$109,060
261 ($1,279)$354$925$108,136
262 ($1,279)$351$928$107,208
263 ($1,279)$348$931$106,277
264 ($1,279)$345$934$105,343
Year 23 - 265 ($1,279)$342$937$104,407
266 ($1,279)$339$940$103,467
267 ($1,279)$336$943$102,524
268 ($1,279)$333$946$101,578
269 ($1,279)$330$949$100,629
270 ($1,279)$327$952$99,677
271 ($1,279)$324$955$98,721
272 ($1,279)$321$958$97,763
273 ($1,279)$318$961$96,802
274 ($1,279)$315$965$95,837
275 ($1,279)$311$968$94,869
276 ($1,279)$308$971$93,899
Year 24 - 277 ($1,279)$305$974$92,925
278 ($1,279)$302$977$91,947
279 ($1,279)$299$980$90,967
280 ($1,279)$296$984$89,984
281 ($1,279)$292$987$88,997
282 ($1,279)$289$990$88,007
283 ($1,279)$286$993$87,014
284 ($1,279)$283$996$86,017
285 ($1,279)$280$1,000$85,018
286 ($1,279)$276$1,003$84,015
287 ($1,279)$273$1,006$83,009
288 ($1,279)$270$1,009$81,999
Year 25 - 289 ($1,279)$266$1,013$80,987
290 ($1,279)$263$1,016$79,971
291 ($1,279)$260$1,019$78,952
292 ($1,279)$257$1,023$77,929
293 ($1,279)$253$1,026$76,903
294 ($1,279)$250$1,029$75,874
295 ($1,279)$247$1,033$74,841
296 ($1,279)$243$1,036$73,805
297 ($1,279)$240$1,039$72,766
298 ($1,279)$236$1,043$71,723
299 ($1,279)$233$1,046$70,677
300 ($1,279)$230$1,049$69,628
Year 26 - 301 ($1,279)$226$1,053$68,575
302 ($1,279)$223$1,056$67,519
303 ($1,279)$219$1,060$66,459
304 ($1,279)$216$1,063$65,396
305 ($1,279)$213$1,067$64,329
306 ($1,279)$209$1,070$63,259
307 ($1,279)$206$1,074$62,186
308 ($1,279)$202$1,077$61,108
309 ($1,279)$199$1,081$60,028
310 ($1,279)$195$1,084$58,944
311 ($1,279)$192$1,088$57,856
312 ($1,279)$188$1,091$56,765
Year 27 - 313 ($1,279)$184$1,095$55,670
314 ($1,279)$181$1,098$54,572
315 ($1,279)$177$1,102$53,470
316 ($1,279)$174$1,105$52,365
317 ($1,279)$170$1,109$51,256
318 ($1,279)$167$1,113$50,143
319 ($1,279)$163$1,116$49,027
320 ($1,279)$159$1,120$47,907
321 ($1,279)$156$1,123$46,784
322 ($1,279)$152$1,127$45,657
323 ($1,279)$148$1,131$44,526
324 ($1,279)$145$1,134$43,392
Year 28 - 325 ($1,279)$141$1,138$42,253
326 ($1,279)$137$1,142$41,112
327 ($1,279)$134$1,146$39,966
328 ($1,279)$130$1,149$38,817
329 ($1,279)$126$1,153$37,664
330 ($1,279)$122$1,157$36,507
331 ($1,279)$119$1,161$35,347
332 ($1,279)$115$1,164$34,182
333 ($1,279)$111$1,168$33,014
334 ($1,279)$107$1,172$31,842
335 ($1,279)$103$1,176$30,667
336 ($1,279)$100$1,179$29,487
Year 29 - 337 ($1,279)$96$1,183$28,304
338 ($1,279)$92$1,187$27,117
339 ($1,279)$88$1,191$25,926
340 ($1,279)$84$1,195$24,731
341 ($1,279)$80$1,199$23,532
342 ($1,279)$76$1,203$22,329
343 ($1,279)$73$1,207$21,123
344 ($1,279)$69$1,211$19,912
345 ($1,279)$65$1,214$18,698
346 ($1,279)$61$1,218$17,479
347 ($1,279)$57$1,222$16,257
348 ($1,279)$53$1,226$15,031
Year 30 - 349 ($1,279)$49$1,230$13,800
350 ($1,279)$45$1,234$12,566
351 ($1,279)$41$1,238$11,328
352 ($1,279)$37$1,242$10,085
353 ($1,279)$33$1,246$8,839
354 ($1,279)$29$1,250$7,588
355 ($1,279)$25$1,255$6,334
356 ($1,279)$21$1,259$5,075
357 ($1,279)$16$1,263$3,813
358 ($1,279)$12$1,267$2,546
359 ($1,279)$8$1,271$1,275
360 ($1,279)$4$1,275$0
TOTALS$189,299$271,200$460,499

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.