« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($67,800) 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
$1,355 360 $216,550 $487,750

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $339,000
Down Payment $67,800$271,200
Year 1 - 1 ($1,355)$990$365$270,835
2 ($1,355)$989$366$270,469
3 ($1,355)$987$368$270,101
4 ($1,355)$986$369$269,732
5 ($1,355)$985$370$269,362
6 ($1,355)$983$372$268,990
7 ($1,355)$982$373$268,617
8 ($1,355)$980$374$268,243
9 ($1,355)$979$376$267,867
10 ($1,355)$978$377$267,490
11 ($1,355)$976$379$267,111
12 ($1,355)$975$380$266,731
Year 2 - 13 ($1,355)$974$381$266,350
14 ($1,355)$972$383$265,967
15 ($1,355)$971$384$265,583
16 ($1,355)$969$385$265,198
17 ($1,355)$968$387$264,811
18 ($1,355)$967$388$264,422
19 ($1,355)$965$390$264,033
20 ($1,355)$964$391$263,642
21 ($1,355)$962$393$263,249
22 ($1,355)$961$394$262,855
23 ($1,355)$959$395$262,460
24 ($1,355)$958$397$262,063
Year 3 - 25 ($1,355)$957$398$261,664
26 ($1,355)$955$400$261,265
27 ($1,355)$954$401$260,863
28 ($1,355)$952$403$260,461
29 ($1,355)$951$404$260,056
30 ($1,355)$949$406$259,651
31 ($1,355)$948$407$259,244
32 ($1,355)$946$409$258,835
33 ($1,355)$945$410$258,425
34 ($1,355)$943$412$258,013
35 ($1,355)$942$413$257,600
36 ($1,355)$940$415$257,186
Year 4 - 37 ($1,355)$939$416$256,769
38 ($1,355)$937$418$256,352
39 ($1,355)$936$419$255,933
40 ($1,355)$934$421$255,512
41 ($1,355)$933$422$255,090
42 ($1,355)$931$424$254,666
43 ($1,355)$930$425$254,241
44 ($1,355)$928$427$253,814
45 ($1,355)$926$428$253,385
46 ($1,355)$925$430$252,955
47 ($1,355)$923$432$252,524
48 ($1,355)$922$433$252,091
Year 5 - 49 ($1,355)$920$435$251,656
50 ($1,355)$919$436$251,219
51 ($1,355)$917$438$250,782
52 ($1,355)$915$440$250,342
53 ($1,355)$914$441$249,901
54 ($1,355)$912$443$249,458
55 ($1,355)$911$444$249,014
56 ($1,355)$909$446$248,568
57 ($1,355)$907$448$248,120
58 ($1,355)$906$449$247,671
59 ($1,355)$904$451$247,220
60 ($1,355)$902$453$246,768
Year 6 - 61 ($1,355)$901$454$246,314
62 ($1,355)$899$456$245,858
63 ($1,355)$897$457$245,400
64 ($1,355)$896$459$244,941
65 ($1,355)$894$461$244,480
66 ($1,355)$892$463$244,018
67 ($1,355)$891$464$243,554
68 ($1,355)$889$466$243,088
69 ($1,355)$887$468$242,620
70 ($1,355)$886$469$242,151
71 ($1,355)$884$471$241,680
72 ($1,355)$882$473$241,207
Year 7 - 73 ($1,355)$880$474$240,733
74 ($1,355)$879$476$240,256
75 ($1,355)$877$478$239,779
76 ($1,355)$875$480$239,299
77 ($1,355)$873$481$238,817
78 ($1,355)$872$483$238,334
79 ($1,355)$870$485$237,849
80 ($1,355)$868$487$237,363
81 ($1,355)$866$488$236,874
82 ($1,355)$865$490$236,384
83 ($1,355)$863$492$235,892
84 ($1,355)$861$494$235,398
Year 8 - 85 ($1,355)$859$496$234,902
86 ($1,355)$857$497$234,405
87 ($1,355)$856$499$233,905
88 ($1,355)$854$501$233,404
89 ($1,355)$852$503$232,901
90 ($1,355)$850$505$232,397
91 ($1,355)$848$507$231,890
92 ($1,355)$846$508$231,382
93 ($1,355)$845$510$230,871
94 ($1,355)$843$512$230,359
95 ($1,355)$841$514$229,845
96 ($1,355)$839$516$229,329
Year 9 - 97 ($1,355)$837$518$228,811
98 ($1,355)$835$520$228,292
99 ($1,355)$833$522$227,770
100 ($1,355)$831$524$227,247
101 ($1,355)$829$525$226,721
102 ($1,355)$828$527$226,194
103 ($1,355)$826$529$225,665
104 ($1,355)$824$531$225,133
105 ($1,355)$822$533$224,600
106 ($1,355)$820$535$224,065
107 ($1,355)$818$537$223,528
108 ($1,355)$816$539$222,989
Year 10 - 109 ($1,355)$814$541$222,448
110 ($1,355)$812$543$221,905
111 ($1,355)$810$545$221,360
112 ($1,355)$808$547$220,813
113 ($1,355)$806$549$220,265
114 ($1,355)$804$551$219,714
115 ($1,355)$802$553$219,161
116 ($1,355)$800$555$218,606
117 ($1,355)$798$557$218,049
118 ($1,355)$796$559$217,490
119 ($1,355)$794$561$216,929
120 ($1,355)$792$563$216,366
Year 11 - 121 ($1,355)$790$565$215,801
122 ($1,355)$788$567$215,233
123 ($1,355)$786$569$214,664
124 ($1,355)$784$571$214,093
125 ($1,355)$781$573$213,519
126 ($1,355)$779$576$212,944
127 ($1,355)$777$578$212,366
128 ($1,355)$775$580$211,787
129 ($1,355)$773$582$211,205
130 ($1,355)$771$584$210,621
131 ($1,355)$769$586$210,035
132 ($1,355)$767$588$209,446
Year 12 - 133 ($1,355)$764$590$208,856
134 ($1,355)$762$593$208,264
135 ($1,355)$760$595$207,669
136 ($1,355)$758$597$207,072
137 ($1,355)$756$599$206,473
138 ($1,355)$754$601$205,872
139 ($1,355)$751$603$205,268
140 ($1,355)$749$606$204,663
141 ($1,355)$747$608$204,055
142 ($1,355)$745$610$203,445
143 ($1,355)$743$612$202,832
144 ($1,355)$740$615$202,218
Year 13 - 145 ($1,355)$738$617$201,601
146 ($1,355)$736$619$200,982
147 ($1,355)$734$621$200,361
148 ($1,355)$731$624$199,737
149 ($1,355)$729$626$199,111
150 ($1,355)$727$628$198,483
151 ($1,355)$724$630$197,853
152 ($1,355)$722$633$197,220
153 ($1,355)$720$635$196,585
154 ($1,355)$718$637$195,948
155 ($1,355)$715$640$195,308
156 ($1,355)$713$642$194,666
Year 14 - 157 ($1,355)$711$644$194,022
158 ($1,355)$708$647$193,375
159 ($1,355)$706$649$192,726
160 ($1,355)$703$651$192,075
161 ($1,355)$701$654$191,421
162 ($1,355)$699$656$190,765
163 ($1,355)$696$659$190,106
164 ($1,355)$694$661$189,445
165 ($1,355)$691$663$188,782
166 ($1,355)$689$666$188,116
167 ($1,355)$687$668$187,448
168 ($1,355)$684$671$186,777
Year 15 - 169 ($1,355)$682$673$186,104
170 ($1,355)$679$676$185,429
171 ($1,355)$677$678$184,751
172 ($1,355)$674$681$184,070
173 ($1,355)$672$683$183,387
174 ($1,355)$669$685$182,701
175 ($1,355)$667$688$182,013
176 ($1,355)$664$691$181,323
177 ($1,355)$662$693$180,630
178 ($1,355)$659$696$179,934
179 ($1,355)$657$698$179,236
180 ($1,355)$654$701$178,536
Year 16 - 181 ($1,355)$652$703$177,832
182 ($1,355)$649$706$177,127
183 ($1,355)$647$708$176,418
184 ($1,355)$644$711$175,707
185 ($1,355)$641$714$174,994
186 ($1,355)$639$716$174,278
187 ($1,355)$636$719$173,559
188 ($1,355)$633$721$172,838
189 ($1,355)$631$724$172,114
190 ($1,355)$628$727$171,387
191 ($1,355)$626$729$170,658
192 ($1,355)$623$732$169,926
Year 17 - 193 ($1,355)$620$735$169,191
194 ($1,355)$618$737$168,454
195 ($1,355)$615$740$167,714
196 ($1,355)$612$743$166,971
197 ($1,355)$609$745$166,226
198 ($1,355)$607$748$165,477
199 ($1,355)$604$751$164,727
200 ($1,355)$601$754$163,973
201 ($1,355)$599$756$163,217
202 ($1,355)$596$759$162,457
203 ($1,355)$593$762$161,696
204 ($1,355)$590$765$160,931
Year 18 - 205 ($1,355)$587$767$160,163
206 ($1,355)$585$770$159,393
207 ($1,355)$582$773$158,620
208 ($1,355)$579$776$157,844
209 ($1,355)$576$779$157,065
210 ($1,355)$573$782$156,284
211 ($1,355)$570$784$155,499
212 ($1,355)$568$787$154,712
213 ($1,355)$565$790$153,922
214 ($1,355)$562$793$153,129
215 ($1,355)$559$796$152,333
216 ($1,355)$556$799$151,534
Year 19 - 217 ($1,355)$553$802$150,732
218 ($1,355)$550$805$149,928
219 ($1,355)$547$808$149,120
220 ($1,355)$544$811$148,310
221 ($1,355)$541$814$147,496
222 ($1,355)$538$817$146,680
223 ($1,355)$535$819$145,860
224 ($1,355)$532$822$145,038
225 ($1,355)$529$825$144,212
226 ($1,355)$526$828$143,384
227 ($1,355)$523$832$142,552
228 ($1,355)$520$835$141,718
Year 20 - 229 ($1,355)$517$838$140,880
230 ($1,355)$514$841$140,039
231 ($1,355)$511$844$139,196
232 ($1,355)$508$847$138,349
233 ($1,355)$505$850$137,499
234 ($1,355)$502$853$136,646
235 ($1,355)$499$856$135,790
236 ($1,355)$496$859$134,931
237 ($1,355)$492$862$134,068
238 ($1,355)$489$866$133,203
239 ($1,355)$486$869$132,334
240 ($1,355)$483$872$131,462
Year 21 - 241 ($1,355)$480$875$130,587
242 ($1,355)$477$878$129,709
243 ($1,355)$473$881$128,828
244 ($1,355)$470$885$127,943
245 ($1,355)$467$888$127,055
246 ($1,355)$464$891$126,164
247 ($1,355)$460$894$125,270
248 ($1,355)$457$898$124,372
249 ($1,355)$454$901$123,471
250 ($1,355)$451$904$122,567
251 ($1,355)$447$907$121,659
252 ($1,355)$444$911$120,749
Year 22 - 253 ($1,355)$441$914$119,834
254 ($1,355)$437$917$118,917
255 ($1,355)$434$921$117,996
256 ($1,355)$431$924$117,072
257 ($1,355)$427$928$116,144
258 ($1,355)$424$931$115,213
259 ($1,355)$421$934$114,279
260 ($1,355)$417$938$113,341
261 ($1,355)$414$941$112,400
262 ($1,355)$410$945$111,456
263 ($1,355)$407$948$110,508
264 ($1,355)$403$952$109,556
Year 23 - 265 ($1,355)$400$955$108,601
266 ($1,355)$396$958$107,643
267 ($1,355)$393$962$106,681
268 ($1,355)$389$965$105,715
269 ($1,355)$386$969$104,746
270 ($1,355)$382$973$103,774
271 ($1,355)$379$976$102,798
272 ($1,355)$375$980$101,818
273 ($1,355)$372$983$100,835
274 ($1,355)$368$987$99,848
275 ($1,355)$364$990$98,857
276 ($1,355)$361$994$97,863
Year 24 - 277 ($1,355)$357$998$96,866
278 ($1,355)$354$1,001$95,864
279 ($1,355)$350$1,005$94,859
280 ($1,355)$346$1,009$93,851
281 ($1,355)$343$1,012$92,839
282 ($1,355)$339$1,016$91,823
283 ($1,355)$335$1,020$90,803
284 ($1,355)$331$1,023$89,779
285 ($1,355)$328$1,027$88,752
286 ($1,355)$324$1,031$87,721
287 ($1,355)$320$1,035$86,687
288 ($1,355)$316$1,038$85,648
Year 25 - 289 ($1,355)$313$1,042$84,606
290 ($1,355)$309$1,046$83,560
291 ($1,355)$305$1,050$82,510
292 ($1,355)$301$1,054$81,456
293 ($1,355)$297$1,058$80,399
294 ($1,355)$293$1,061$79,337
295 ($1,355)$290$1,065$78,272
296 ($1,355)$286$1,069$77,203
297 ($1,355)$282$1,073$76,130
298 ($1,355)$278$1,077$75,053
299 ($1,355)$274$1,081$73,972
300 ($1,355)$270$1,085$72,887
Year 26 - 301 ($1,355)$266$1,089$71,798
302 ($1,355)$262$1,093$70,705
303 ($1,355)$258$1,097$69,609
304 ($1,355)$254$1,101$68,508
305 ($1,355)$250$1,105$67,403
306 ($1,355)$246$1,109$66,294
307 ($1,355)$242$1,113$65,181
308 ($1,355)$238$1,117$64,064
309 ($1,355)$234$1,121$62,943
310 ($1,355)$230$1,125$61,818
311 ($1,355)$226$1,129$60,689
312 ($1,355)$222$1,133$59,556
Year 27 - 313 ($1,355)$217$1,137$58,418
314 ($1,355)$213$1,142$57,277
315 ($1,355)$209$1,146$56,131
316 ($1,355)$205$1,150$54,981
317 ($1,355)$201$1,154$53,827
318 ($1,355)$196$1,158$52,668
319 ($1,355)$192$1,163$51,506
320 ($1,355)$188$1,167$50,339
321 ($1,355)$184$1,171$49,168
322 ($1,355)$179$1,175$47,992
323 ($1,355)$175$1,180$46,812
324 ($1,355)$171$1,184$45,628
Year 28 - 325 ($1,355)$167$1,188$44,440
326 ($1,355)$162$1,193$43,248
327 ($1,355)$158$1,197$42,051
328 ($1,355)$153$1,201$40,849
329 ($1,355)$149$1,206$39,643
330 ($1,355)$145$1,210$38,433
331 ($1,355)$140$1,215$37,219
332 ($1,355)$136$1,219$36,000
333 ($1,355)$131$1,223$34,776
334 ($1,355)$127$1,228$33,548
335 ($1,355)$122$1,232$32,316
336 ($1,355)$118$1,237$31,079
Year 29 - 337 ($1,355)$113$1,241$29,837
338 ($1,355)$109$1,246$28,592
339 ($1,355)$104$1,251$27,341
340 ($1,355)$100$1,255$26,086
341 ($1,355)$95$1,260$24,826
342 ($1,355)$91$1,264$23,562
343 ($1,355)$86$1,269$22,293
344 ($1,355)$81$1,273$21,020
345 ($1,355)$77$1,278$19,742
346 ($1,355)$72$1,283$18,459
347 ($1,355)$67$1,287$17,171
348 ($1,355)$63$1,292$15,879
Year 30 - 349 ($1,355)$58$1,297$14,582
350 ($1,355)$53$1,302$13,281
351 ($1,355)$48$1,306$11,974
352 ($1,355)$44$1,311$10,663
353 ($1,355)$39$1,316$9,347
354 ($1,355)$34$1,321$8,026
355 ($1,355)$29$1,326$6,701
356 ($1,355)$24$1,330$5,370
357 ($1,355)$20$1,335$4,035
358 ($1,355)$15$1,340$2,695
359 ($1,355)$10$1,345$1,350
360 ($1,355)$5$1,350$0
TOTALS$216,550$271,200$487,750

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.