« 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($67,800) 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
$1,299 360 $196,600 $467,800

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $339,000
Down Payment $67,800$271,200
Year 1 - 1 ($1,299)$911$389$270,811
2 ($1,299)$909$390$270,421
3 ($1,299)$908$391$270,030
4 ($1,299)$907$393$269,637
5 ($1,299)$906$394$269,244
6 ($1,299)$904$395$268,848
7 ($1,299)$903$397$268,452
8 ($1,299)$902$398$268,054
9 ($1,299)$900$399$267,655
10 ($1,299)$899$401$267,254
11 ($1,299)$898$402$266,852
12 ($1,299)$896$403$266,449
Year 2 - 13 ($1,299)$895$405$266,044
14 ($1,299)$893$406$265,638
15 ($1,299)$892$407$265,231
16 ($1,299)$891$409$264,822
17 ($1,299)$889$410$264,412
18 ($1,299)$888$411$264,001
19 ($1,299)$887$413$263,588
20 ($1,299)$885$414$263,174
21 ($1,299)$884$416$262,758
22 ($1,299)$882$417$262,341
23 ($1,299)$881$418$261,923
24 ($1,299)$880$420$261,503
Year 3 - 25 ($1,299)$878$421$261,082
26 ($1,299)$877$423$260,659
27 ($1,299)$875$424$260,235
28 ($1,299)$874$425$259,809
29 ($1,299)$873$427$259,382
30 ($1,299)$871$428$258,954
31 ($1,299)$870$430$258,524
32 ($1,299)$868$431$258,093
33 ($1,299)$867$433$257,660
34 ($1,299)$865$434$257,226
35 ($1,299)$864$436$256,791
36 ($1,299)$862$437$256,354
Year 4 - 37 ($1,299)$861$439$255,915
38 ($1,299)$859$440$255,475
39 ($1,299)$858$441$255,034
40 ($1,299)$856$443$254,591
41 ($1,299)$855$444$254,146
42 ($1,299)$854$446$253,700
43 ($1,299)$852$447$253,253
44 ($1,299)$851$449$252,804
45 ($1,299)$849$450$252,353
46 ($1,299)$847$452$251,901
47 ($1,299)$846$453$251,448
48 ($1,299)$844$455$250,993
Year 5 - 49 ($1,299)$843$457$250,536
50 ($1,299)$841$458$250,078
51 ($1,299)$840$460$249,619
52 ($1,299)$838$461$249,158
53 ($1,299)$837$463$248,695
54 ($1,299)$835$464$248,231
55 ($1,299)$834$466$247,765
56 ($1,299)$832$467$247,298
57 ($1,299)$831$469$246,829
58 ($1,299)$829$471$246,358
59 ($1,299)$827$472$245,886
60 ($1,299)$826$474$245,412
Year 6 - 61 ($1,299)$824$475$244,937
62 ($1,299)$823$477$244,460
63 ($1,299)$821$478$243,982
64 ($1,299)$819$480$243,502
65 ($1,299)$818$482$243,020
66 ($1,299)$816$483$242,537
67 ($1,299)$815$485$242,052
68 ($1,299)$813$487$241,565
69 ($1,299)$811$488$241,077
70 ($1,299)$810$490$240,587
71 ($1,299)$808$491$240,096
72 ($1,299)$806$493$239,603
Year 7 - 73 ($1,299)$805$495$239,108
74 ($1,299)$803$496$238,611
75 ($1,299)$801$498$238,113
76 ($1,299)$800$500$237,613
77 ($1,299)$798$501$237,112
78 ($1,299)$796$503$236,609
79 ($1,299)$795$505$236,104
80 ($1,299)$793$507$235,597
81 ($1,299)$791$508$235,089
82 ($1,299)$790$510$234,579
83 ($1,299)$788$512$234,068
84 ($1,299)$786$513$233,554
Year 8 - 85 ($1,299)$784$515$233,039
86 ($1,299)$783$517$232,522
87 ($1,299)$781$519$232,004
88 ($1,299)$779$520$231,484
89 ($1,299)$777$522$230,961
90 ($1,299)$776$524$230,438
91 ($1,299)$774$526$229,912
92 ($1,299)$772$527$229,385
93 ($1,299)$770$529$228,856
94 ($1,299)$769$531$228,325
95 ($1,299)$767$533$227,792
96 ($1,299)$765$534$227,258
Year 9 - 97 ($1,299)$763$536$226,721
98 ($1,299)$761$538$226,183
99 ($1,299)$760$540$225,644
100 ($1,299)$758$542$225,102
101 ($1,299)$756$543$224,558
102 ($1,299)$754$545$224,013
103 ($1,299)$752$547$223,466
104 ($1,299)$750$549$222,917
105 ($1,299)$749$551$222,366
106 ($1,299)$747$553$221,814
107 ($1,299)$745$555$221,259
108 ($1,299)$743$556$220,703
Year 10 - 109 ($1,299)$741$558$220,144
110 ($1,299)$739$560$219,584
111 ($1,299)$737$562$219,022
112 ($1,299)$736$564$218,458
113 ($1,299)$734$566$217,893
114 ($1,299)$732$568$217,325
115 ($1,299)$730$570$216,755
116 ($1,299)$728$572$216,184
117 ($1,299)$726$573$215,610
118 ($1,299)$724$575$215,035
119 ($1,299)$722$577$214,458
120 ($1,299)$720$579$213,879
Year 11 - 121 ($1,299)$718$581$213,297
122 ($1,299)$716$583$212,714
123 ($1,299)$714$585$212,129
124 ($1,299)$712$587$211,542
125 ($1,299)$710$589$210,953
126 ($1,299)$708$591$210,362
127 ($1,299)$706$593$209,769
128 ($1,299)$704$595$209,174
129 ($1,299)$702$597$208,577
130 ($1,299)$700$599$207,978
131 ($1,299)$698$601$207,377
132 ($1,299)$696$603$206,774
Year 12 - 133 ($1,299)$694$605$206,169
134 ($1,299)$692$607$205,562
135 ($1,299)$690$609$204,953
136 ($1,299)$688$611$204,342
137 ($1,299)$686$613$203,729
138 ($1,299)$684$615$203,113
139 ($1,299)$682$617$202,496
140 ($1,299)$680$619$201,877
141 ($1,299)$678$621$201,255
142 ($1,299)$676$624$200,632
143 ($1,299)$674$626$200,006
144 ($1,299)$672$628$199,378
Year 13 - 145 ($1,299)$670$630$198,748
146 ($1,299)$667$632$198,116
147 ($1,299)$665$634$197,482
148 ($1,299)$663$636$196,846
149 ($1,299)$661$638$196,208
150 ($1,299)$659$641$195,567
151 ($1,299)$657$643$194,925
152 ($1,299)$655$645$194,280
153 ($1,299)$652$647$193,633
154 ($1,299)$650$649$192,984
155 ($1,299)$648$651$192,332
156 ($1,299)$646$654$191,679
Year 14 - 157 ($1,299)$644$656$191,023
158 ($1,299)$642$658$190,365
159 ($1,299)$639$660$189,705
160 ($1,299)$637$662$189,043
161 ($1,299)$635$665$188,378
162 ($1,299)$633$667$187,711
163 ($1,299)$630$669$187,042
164 ($1,299)$628$671$186,371
165 ($1,299)$626$674$185,697
166 ($1,299)$624$676$185,021
167 ($1,299)$621$678$184,343
168 ($1,299)$619$680$183,663
Year 15 - 169 ($1,299)$617$683$182,980
170 ($1,299)$615$685$182,295
171 ($1,299)$612$687$181,608
172 ($1,299)$610$690$180,919
173 ($1,299)$608$692$180,227
174 ($1,299)$605$694$179,533
175 ($1,299)$603$697$178,836
176 ($1,299)$601$699$178,137
177 ($1,299)$598$701$177,436
178 ($1,299)$596$704$176,732
179 ($1,299)$594$706$176,027
180 ($1,299)$591$708$175,318
Year 16 - 181 ($1,299)$589$711$174,608
182 ($1,299)$586$713$173,895
183 ($1,299)$584$715$173,179
184 ($1,299)$582$718$172,461
185 ($1,299)$579$720$171,741
186 ($1,299)$577$723$171,018
187 ($1,299)$574$725$170,293
188 ($1,299)$572$728$169,566
189 ($1,299)$569$730$168,836
190 ($1,299)$567$732$168,103
191 ($1,299)$565$735$167,368
192 ($1,299)$562$737$166,631
Year 17 - 193 ($1,299)$560$740$165,891
194 ($1,299)$557$742$165,149
195 ($1,299)$555$745$164,404
196 ($1,299)$552$747$163,657
197 ($1,299)$550$750$162,907
198 ($1,299)$547$752$162,154
199 ($1,299)$545$755$161,400
200 ($1,299)$542$757$160,642
201 ($1,299)$539$760$159,882
202 ($1,299)$537$763$159,120
203 ($1,299)$534$765$158,355
204 ($1,299)$532$768$157,587
Year 18 - 205 ($1,299)$529$770$156,817
206 ($1,299)$527$773$156,044
207 ($1,299)$524$775$155,269
208 ($1,299)$521$778$154,491
209 ($1,299)$519$781$153,710
210 ($1,299)$516$783$152,927
211 ($1,299)$514$786$152,141
212 ($1,299)$511$789$151,352
213 ($1,299)$508$791$150,561
214 ($1,299)$506$794$149,767
215 ($1,299)$503$796$148,971
216 ($1,299)$500$799$148,172
Year 19 - 217 ($1,299)$498$802$147,370
218 ($1,299)$495$805$146,565
219 ($1,299)$492$807$145,758
220 ($1,299)$490$810$144,948
221 ($1,299)$487$813$144,136
222 ($1,299)$484$815$143,320
223 ($1,299)$481$818$142,502
224 ($1,299)$479$821$141,681
225 ($1,299)$476$824$140,858
226 ($1,299)$473$826$140,031
227 ($1,299)$470$829$139,202
228 ($1,299)$467$832$138,370
Year 20 - 229 ($1,299)$465$835$137,535
230 ($1,299)$462$838$136,698
231 ($1,299)$459$840$135,857
232 ($1,299)$456$843$135,014
233 ($1,299)$453$846$134,168
234 ($1,299)$451$849$133,319
235 ($1,299)$448$852$132,468
236 ($1,299)$445$855$131,613
237 ($1,299)$442$857$130,756
238 ($1,299)$439$860$129,895
239 ($1,299)$436$863$129,032
240 ($1,299)$433$866$128,166
Year 21 - 241 ($1,299)$430$869$127,297
242 ($1,299)$428$872$126,425
243 ($1,299)$425$875$125,550
244 ($1,299)$422$878$124,672
245 ($1,299)$419$881$123,791
246 ($1,299)$416$884$122,908
247 ($1,299)$413$887$122,021
248 ($1,299)$410$890$121,131
249 ($1,299)$407$893$120,239
250 ($1,299)$404$896$119,343
251 ($1,299)$401$899$118,444
252 ($1,299)$398$902$117,543
Year 22 - 253 ($1,299)$395$905$116,638
254 ($1,299)$392$908$115,730
255 ($1,299)$389$911$114,820
256 ($1,299)$386$914$113,906
257 ($1,299)$383$917$112,989
258 ($1,299)$379$920$112,069
259 ($1,299)$376$923$111,146
260 ($1,299)$373$926$110,220
261 ($1,299)$370$929$109,290
262 ($1,299)$367$932$108,358
263 ($1,299)$364$936$107,422
264 ($1,299)$361$939$106,484
Year 23 - 265 ($1,299)$358$942$105,542
266 ($1,299)$354$945$104,597
267 ($1,299)$351$948$103,649
268 ($1,299)$348$951$102,697
269 ($1,299)$345$955$101,743
270 ($1,299)$342$958$100,785
271 ($1,299)$338$961$99,824
272 ($1,299)$335$964$98,860
273 ($1,299)$332$967$97,892
274 ($1,299)$329$971$96,922
275 ($1,299)$325$974$95,948
276 ($1,299)$322$977$94,970
Year 24 - 277 ($1,299)$319$981$93,990
278 ($1,299)$316$984$93,006
279 ($1,299)$312$987$92,019
280 ($1,299)$309$990$91,029
281 ($1,299)$306$994$90,035
282 ($1,299)$302$997$89,038
283 ($1,299)$299$1,000$88,037
284 ($1,299)$296$1,004$87,034
285 ($1,299)$292$1,007$86,026
286 ($1,299)$289$1,011$85,016
287 ($1,299)$286$1,014$84,002
288 ($1,299)$282$1,017$82,985
Year 25 - 289 ($1,299)$279$1,021$81,964
290 ($1,299)$275$1,024$80,940
291 ($1,299)$272$1,028$79,912
292 ($1,299)$268$1,031$78,881
293 ($1,299)$265$1,035$77,847
294 ($1,299)$261$1,038$76,809
295 ($1,299)$258$1,041$75,767
296 ($1,299)$254$1,045$74,722
297 ($1,299)$251$1,049$73,674
298 ($1,299)$247$1,052$72,621
299 ($1,299)$244$1,056$71,566
300 ($1,299)$240$1,059$70,507
Year 26 - 301 ($1,299)$237$1,063$69,444
302 ($1,299)$233$1,066$68,378
303 ($1,299)$230$1,070$67,308
304 ($1,299)$226$1,073$66,235
305 ($1,299)$222$1,077$65,158
306 ($1,299)$219$1,081$64,077
307 ($1,299)$215$1,084$62,993
308 ($1,299)$212$1,088$61,905
309 ($1,299)$208$1,092$60,813
310 ($1,299)$204$1,095$59,718
311 ($1,299)$201$1,099$58,619
312 ($1,299)$197$1,103$57,517
Year 27 - 313 ($1,299)$193$1,106$56,410
314 ($1,299)$189$1,110$55,300
315 ($1,299)$186$1,114$54,187
316 ($1,299)$182$1,117$53,069
317 ($1,299)$178$1,121$51,948
318 ($1,299)$174$1,125$50,823
319 ($1,299)$171$1,129$49,694
320 ($1,299)$167$1,133$48,562
321 ($1,299)$163$1,136$47,425
322 ($1,299)$159$1,140$46,285
323 ($1,299)$155$1,144$45,141
324 ($1,299)$152$1,148$43,993
Year 28 - 325 ($1,299)$148$1,152$42,842
326 ($1,299)$144$1,156$41,686
327 ($1,299)$140$1,159$40,527
328 ($1,299)$136$1,163$39,363
329 ($1,299)$132$1,167$38,196
330 ($1,299)$128$1,171$37,025
331 ($1,299)$124$1,175$35,850
332 ($1,299)$120$1,179$34,671
333 ($1,299)$116$1,183$33,488
334 ($1,299)$112$1,187$32,301
335 ($1,299)$108$1,191$31,110
336 ($1,299)$104$1,195$29,915
Year 29 - 337 ($1,299)$100$1,199$28,716
338 ($1,299)$96$1,203$27,513
339 ($1,299)$92$1,207$26,306
340 ($1,299)$88$1,211$25,095
341 ($1,299)$84$1,215$23,879
342 ($1,299)$80$1,219$22,660
343 ($1,299)$76$1,223$21,437
344 ($1,299)$72$1,227$20,209
345 ($1,299)$68$1,232$18,978
346 ($1,299)$64$1,236$17,742
347 ($1,299)$60$1,240$16,502
348 ($1,299)$55$1,244$15,258
Year 30 - 349 ($1,299)$51$1,248$14,010
350 ($1,299)$47$1,252$12,758
351 ($1,299)$43$1,257$11,501
352 ($1,299)$39$1,261$10,240
353 ($1,299)$34$1,265$8,975
354 ($1,299)$30$1,269$7,706
355 ($1,299)$26$1,274$6,432
356 ($1,299)$22$1,278$5,154
357 ($1,299)$17$1,282$3,872
358 ($1,299)$13$1,286$2,586
359 ($1,299)$9$1,291$1,295
360 ($1,299)$4$1,295$0
TOTALS$196,600$271,200$467,800

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.