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

Mortgage Parameters


Less than 20% ($67,800) 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
$1,278 360 $188,740 $459,940

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $339,000
Down Payment $67,800$271,200
Year 1 - 1 ($1,278)$879$398$270,802
2 ($1,278)$878$400$270,402
3 ($1,278)$877$401$270,001
4 ($1,278)$875$402$269,598
5 ($1,278)$874$404$269,195
6 ($1,278)$873$405$268,790
7 ($1,278)$871$406$268,383
8 ($1,278)$870$408$267,976
9 ($1,278)$869$409$267,567
10 ($1,278)$867$410$267,157
11 ($1,278)$866$412$266,745
12 ($1,278)$865$413$266,332
Year 2 - 13 ($1,278)$863$414$265,918
14 ($1,278)$862$416$265,502
15 ($1,278)$861$417$265,085
16 ($1,278)$859$418$264,667
17 ($1,278)$858$420$264,247
18 ($1,278)$857$421$263,826
19 ($1,278)$855$422$263,404
20 ($1,278)$854$424$262,980
21 ($1,278)$852$425$262,555
22 ($1,278)$851$426$262,129
23 ($1,278)$850$428$261,701
24 ($1,278)$848$429$261,272
Year 3 - 25 ($1,278)$847$431$260,841
26 ($1,278)$846$432$260,409
27 ($1,278)$844$433$259,975
28 ($1,278)$843$435$259,541
29 ($1,278)$841$436$259,104
30 ($1,278)$840$438$258,667
31 ($1,278)$839$439$258,227
32 ($1,278)$837$441$257,787
33 ($1,278)$836$442$257,345
34 ($1,278)$834$443$256,902
35 ($1,278)$833$445$256,457
36 ($1,278)$831$446$256,011
Year 4 - 37 ($1,278)$830$448$255,563
38 ($1,278)$828$449$255,114
39 ($1,278)$827$451$254,663
40 ($1,278)$826$452$254,211
41 ($1,278)$824$454$253,757
42 ($1,278)$823$455$253,302
43 ($1,278)$821$456$252,846
44 ($1,278)$820$458$252,388
45 ($1,278)$818$459$251,929
46 ($1,278)$817$461$251,468
47 ($1,278)$815$462$251,005
48 ($1,278)$814$464$250,541
Year 5 - 49 ($1,278)$812$465$250,076
50 ($1,278)$811$467$249,609
51 ($1,278)$809$468$249,140
52 ($1,278)$808$470$248,670
53 ($1,278)$806$472$248,199
54 ($1,278)$805$473$247,726
55 ($1,278)$803$475$247,251
56 ($1,278)$802$476$246,775
57 ($1,278)$800$478$246,298
58 ($1,278)$798$479$245,818
59 ($1,278)$797$481$245,338
60 ($1,278)$795$482$244,855
Year 6 - 61 ($1,278)$794$484$244,371
62 ($1,278)$792$485$243,886
63 ($1,278)$791$487$243,399
64 ($1,278)$789$489$242,910
65 ($1,278)$787$490$242,420
66 ($1,278)$786$492$241,928
67 ($1,278)$784$493$241,435
68 ($1,278)$783$495$240,940
69 ($1,278)$781$497$240,444
70 ($1,278)$779$498$239,945
71 ($1,278)$778$500$239,446
72 ($1,278)$776$501$238,944
Year 7 - 73 ($1,278)$775$503$238,441
74 ($1,278)$773$505$237,936
75 ($1,278)$771$506$237,430
76 ($1,278)$770$508$236,922
77 ($1,278)$768$510$236,413
78 ($1,278)$766$511$235,901
79 ($1,278)$765$513$235,388
80 ($1,278)$763$515$234,874
81 ($1,278)$761$516$234,358
82 ($1,278)$760$518$233,840
83 ($1,278)$758$520$233,320
84 ($1,278)$756$521$232,799
Year 8 - 85 ($1,278)$755$523$232,276
86 ($1,278)$753$525$231,751
87 ($1,278)$751$526$231,225
88 ($1,278)$750$528$230,697
89 ($1,278)$748$530$230,167
90 ($1,278)$746$531$229,636
91 ($1,278)$744$533$229,102
92 ($1,278)$743$535$228,568
93 ($1,278)$741$537$228,031
94 ($1,278)$739$538$227,492
95 ($1,278)$737$540$226,952
96 ($1,278)$736$542$226,410
Year 9 - 97 ($1,278)$734$544$225,867
98 ($1,278)$732$545$225,321
99 ($1,278)$730$547$224,774
100 ($1,278)$729$549$224,225
101 ($1,278)$727$551$223,674
102 ($1,278)$725$553$223,122
103 ($1,278)$723$554$222,568
104 ($1,278)$721$556$222,011
105 ($1,278)$720$558$221,453
106 ($1,278)$718$560$220,894
107 ($1,278)$716$562$220,332
108 ($1,278)$714$563$219,769
Year 10 - 109 ($1,278)$712$565$219,204
110 ($1,278)$711$567$218,637
111 ($1,278)$709$569$218,068
112 ($1,278)$707$571$217,497
113 ($1,278)$705$573$216,924
114 ($1,278)$703$574$216,350
115 ($1,278)$701$576$215,774
116 ($1,278)$699$578$215,196
117 ($1,278)$698$580$214,616
118 ($1,278)$696$582$214,034
119 ($1,278)$694$584$213,450
120 ($1,278)$692$586$212,864
Year 11 - 121 ($1,278)$690$588$212,277
122 ($1,278)$688$589$211,687
123 ($1,278)$686$591$211,096
124 ($1,278)$684$593$210,503
125 ($1,278)$682$595$209,907
126 ($1,278)$680$597$209,310
127 ($1,278)$679$599$208,711
128 ($1,278)$677$601$208,110
129 ($1,278)$675$603$207,507
130 ($1,278)$673$605$206,902
131 ($1,278)$671$607$206,295
132 ($1,278)$669$609$205,686
Year 12 - 133 ($1,278)$667$611$205,075
134 ($1,278)$665$613$204,463
135 ($1,278)$663$615$203,848
136 ($1,278)$661$617$203,231
137 ($1,278)$659$619$202,612
138 ($1,278)$657$621$201,991
139 ($1,278)$655$623$201,369
140 ($1,278)$653$625$200,744
141 ($1,278)$651$627$200,117
142 ($1,278)$649$629$199,488
143 ($1,278)$647$631$198,857
144 ($1,278)$645$633$198,224
Year 13 - 145 ($1,278)$643$635$197,589
146 ($1,278)$641$637$196,952
147 ($1,278)$638$639$196,313
148 ($1,278)$636$641$195,672
149 ($1,278)$634$643$195,028
150 ($1,278)$632$645$194,383
151 ($1,278)$630$647$193,735
152 ($1,278)$628$650$193,086
153 ($1,278)$626$652$192,434
154 ($1,278)$624$654$191,780
155 ($1,278)$622$656$191,124
156 ($1,278)$620$658$190,466
Year 14 - 157 ($1,278)$617$660$189,806
158 ($1,278)$615$662$189,144
159 ($1,278)$613$664$188,479
160 ($1,278)$611$667$187,813
161 ($1,278)$609$669$187,144
162 ($1,278)$607$671$186,473
163 ($1,278)$604$673$185,800
164 ($1,278)$602$675$185,125
165 ($1,278)$600$677$184,447
166 ($1,278)$598$680$183,767
167 ($1,278)$596$682$183,085
168 ($1,278)$594$684$182,401
Year 15 - 169 ($1,278)$591$686$181,715
170 ($1,278)$589$689$181,026
171 ($1,278)$587$691$180,336
172 ($1,278)$585$693$179,643
173 ($1,278)$582$695$178,947
174 ($1,278)$580$698$178,250
175 ($1,278)$578$700$177,550
176 ($1,278)$576$702$176,848
177 ($1,278)$573$704$176,144
178 ($1,278)$571$707$175,437
179 ($1,278)$569$709$174,728
180 ($1,278)$566$711$174,017
Year 16 - 181 ($1,278)$564$714$173,303
182 ($1,278)$562$716$172,588
183 ($1,278)$559$718$171,869
184 ($1,278)$557$720$171,149
185 ($1,278)$555$723$170,426
186 ($1,278)$552$725$169,701
187 ($1,278)$550$727$168,974
188 ($1,278)$548$730$168,244
189 ($1,278)$545$732$167,511
190 ($1,278)$543$735$166,777
191 ($1,278)$541$737$166,040
192 ($1,278)$538$739$165,301
Year 17 - 193 ($1,278)$536$742$164,559
194 ($1,278)$533$744$163,815
195 ($1,278)$531$747$163,068
196 ($1,278)$529$749$162,319
197 ($1,278)$526$751$161,568
198 ($1,278)$524$754$160,814
199 ($1,278)$521$756$160,057
200 ($1,278)$519$759$159,299
201 ($1,278)$516$761$158,537
202 ($1,278)$514$764$157,774
203 ($1,278)$511$766$157,008
204 ($1,278)$509$769$156,239
Year 18 - 205 ($1,278)$506$771$155,468
206 ($1,278)$504$774$154,694
207 ($1,278)$501$776$153,918
208 ($1,278)$499$779$153,139
209 ($1,278)$496$781$152,358
210 ($1,278)$494$784$151,575
211 ($1,278)$491$786$150,788
212 ($1,278)$489$789$149,999
213 ($1,278)$486$791$149,208
214 ($1,278)$484$794$148,414
215 ($1,278)$481$797$147,618
216 ($1,278)$479$799$146,819
Year 19 - 217 ($1,278)$476$802$146,017
218 ($1,278)$473$804$145,213
219 ($1,278)$471$807$144,406
220 ($1,278)$468$809$143,596
221 ($1,278)$465$812$142,784
222 ($1,278)$463$815$141,969
223 ($1,278)$460$817$141,152
224 ($1,278)$458$820$140,332
225 ($1,278)$455$823$139,509
226 ($1,278)$452$825$138,684
227 ($1,278)$450$828$137,856
228 ($1,278)$447$831$137,025
Year 20 - 229 ($1,278)$444$833$136,192
230 ($1,278)$441$836$135,356
231 ($1,278)$439$839$134,517
232 ($1,278)$436$842$133,675
233 ($1,278)$433$844$132,831
234 ($1,278)$431$847$131,984
235 ($1,278)$428$850$131,134
236 ($1,278)$425$853$130,282
237 ($1,278)$422$855$129,426
238 ($1,278)$420$858$128,568
239 ($1,278)$417$861$127,707
240 ($1,278)$414$864$126,844
Year 21 - 241 ($1,278)$411$866$125,977
242 ($1,278)$408$869$125,108
243 ($1,278)$406$872$124,236
244 ($1,278)$403$875$123,361
245 ($1,278)$400$878$122,483
246 ($1,278)$397$881$121,603
247 ($1,278)$394$883$120,720
248 ($1,278)$391$886$119,833
249 ($1,278)$388$889$118,944
250 ($1,278)$386$892$118,052
251 ($1,278)$383$895$117,157
252 ($1,278)$380$898$116,259
Year 22 - 253 ($1,278)$377$901$115,359
254 ($1,278)$374$904$114,455
255 ($1,278)$371$907$113,548
256 ($1,278)$368$910$112,639
257 ($1,278)$365$912$111,726
258 ($1,278)$362$915$110,811
259 ($1,278)$359$918$109,892
260 ($1,278)$356$921$108,971
261 ($1,278)$353$924$108,047
262 ($1,278)$350$927$107,119
263 ($1,278)$347$930$106,189
264 ($1,278)$344$933$105,256
Year 23 - 265 ($1,278)$341$936$104,319
266 ($1,278)$338$939$103,380
267 ($1,278)$335$942$102,437
268 ($1,278)$332$946$101,492
269 ($1,278)$329$949$100,543
270 ($1,278)$326$952$99,591
271 ($1,278)$323$955$98,637
272 ($1,278)$320$958$97,679
273 ($1,278)$317$961$96,718
274 ($1,278)$314$964$95,754
275 ($1,278)$310$967$94,787
276 ($1,278)$307$970$93,816
Year 24 - 277 ($1,278)$304$973$92,843
278 ($1,278)$301$977$91,866
279 ($1,278)$298$980$90,886
280 ($1,278)$295$983$89,903
281 ($1,278)$291$986$88,917
282 ($1,278)$288$989$87,928
283 ($1,278)$285$993$86,935
284 ($1,278)$282$996$85,939
285 ($1,278)$279$999$84,940
286 ($1,278)$275$1,002$83,938
287 ($1,278)$272$1,006$82,933
288 ($1,278)$269$1,009$81,924
Year 25 - 289 ($1,278)$266$1,012$80,912
290 ($1,278)$262$1,015$79,896
291 ($1,278)$259$1,019$78,878
292 ($1,278)$256$1,022$77,856
293 ($1,278)$252$1,025$76,831
294 ($1,278)$249$1,029$75,802
295 ($1,278)$246$1,032$74,770
296 ($1,278)$242$1,035$73,735
297 ($1,278)$239$1,039$72,696
298 ($1,278)$236$1,042$71,654
299 ($1,278)$232$1,045$70,609
300 ($1,278)$229$1,049$69,560
Year 26 - 301 ($1,278)$225$1,052$68,508
302 ($1,278)$222$1,056$67,453
303 ($1,278)$219$1,059$66,394
304 ($1,278)$215$1,062$65,331
305 ($1,278)$212$1,066$64,266
306 ($1,278)$208$1,069$63,196
307 ($1,278)$205$1,073$62,124
308 ($1,278)$201$1,076$61,047
309 ($1,278)$198$1,080$59,968
310 ($1,278)$194$1,083$58,884
311 ($1,278)$191$1,087$57,798
312 ($1,278)$187$1,090$56,707
Year 27 - 313 ($1,278)$184$1,094$55,614
314 ($1,278)$180$1,097$54,516
315 ($1,278)$177$1,101$53,415
316 ($1,278)$173$1,104$52,311
317 ($1,278)$170$1,108$51,203
318 ($1,278)$166$1,112$50,091
319 ($1,278)$162$1,115$48,976
320 ($1,278)$159$1,119$47,857
321 ($1,278)$155$1,122$46,735
322 ($1,278)$151$1,126$45,609
323 ($1,278)$148$1,130$44,479
324 ($1,278)$144$1,133$43,345
Year 28 - 325 ($1,278)$141$1,137$42,208
326 ($1,278)$137$1,141$41,068
327 ($1,278)$133$1,144$39,923
328 ($1,278)$129$1,148$38,775
329 ($1,278)$126$1,152$37,623
330 ($1,278)$122$1,156$36,467
331 ($1,278)$118$1,159$35,308
332 ($1,278)$114$1,163$34,145
333 ($1,278)$111$1,167$32,978
334 ($1,278)$107$1,171$31,807
335 ($1,278)$103$1,175$30,633
336 ($1,278)$99$1,178$29,454
Year 29 - 337 ($1,278)$95$1,182$28,272
338 ($1,278)$92$1,186$27,086
339 ($1,278)$88$1,190$25,896
340 ($1,278)$84$1,194$24,703
341 ($1,278)$80$1,198$23,505
342 ($1,278)$76$1,201$22,304
343 ($1,278)$72$1,205$21,099
344 ($1,278)$68$1,209$19,889
345 ($1,278)$64$1,213$18,676
346 ($1,278)$61$1,217$17,459
347 ($1,278)$57$1,221$16,238
348 ($1,278)$53$1,225$15,013
Year 30 - 349 ($1,278)$49$1,229$13,784
350 ($1,278)$45$1,233$12,551
351 ($1,278)$41$1,237$11,314
352 ($1,278)$37$1,241$10,073
353 ($1,278)$33$1,245$8,828
354 ($1,278)$29$1,249$7,579
355 ($1,278)$25$1,253$6,326
356 ($1,278)$21$1,257$5,069
357 ($1,278)$16$1,261$3,808
358 ($1,278)$12$1,265$2,543
359 ($1,278)$8$1,269$1,273
360 ($1,278)$4$1,273$0
TOTALS$188,740$271,200$459,940

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.