« Back to all home prices

Mortgage Payment Schedule for a $345,000 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 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($69,000) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,313 360 $196,643 $472,643

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $345,000
Down Payment $69,000$276,000
Year 1 - 1 ($1,313)$913$400$275,600
2 ($1,313)$912$401$275,199
3 ($1,313)$910$402$274,797
4 ($1,313)$909$404$274,393
5 ($1,313)$908$405$273,988
6 ($1,313)$906$406$273,581
7 ($1,313)$905$408$273,173
8 ($1,313)$904$409$272,764
9 ($1,313)$902$411$272,354
10 ($1,313)$901$412$271,942
11 ($1,313)$900$413$271,529
12 ($1,313)$898$415$271,114
Year 2 - 13 ($1,313)$897$416$270,698
14 ($1,313)$896$417$270,281
15 ($1,313)$894$419$269,862
16 ($1,313)$893$420$269,442
17 ($1,313)$891$421$269,021
18 ($1,313)$890$423$268,598
19 ($1,313)$889$424$268,173
20 ($1,313)$887$426$267,748
21 ($1,313)$886$427$267,321
22 ($1,313)$884$429$266,892
23 ($1,313)$883$430$266,462
24 ($1,313)$882$431$266,031
Year 3 - 25 ($1,313)$880$433$265,598
26 ($1,313)$879$434$265,164
27 ($1,313)$877$436$264,728
28 ($1,313)$876$437$264,291
29 ($1,313)$874$439$263,853
30 ($1,313)$873$440$263,413
31 ($1,313)$871$441$262,971
32 ($1,313)$870$443$262,528
33 ($1,313)$869$444$262,084
34 ($1,313)$867$446$261,638
35 ($1,313)$866$447$261,191
36 ($1,313)$864$449$260,742
Year 4 - 37 ($1,313)$863$450$260,292
38 ($1,313)$861$452$259,840
39 ($1,313)$860$453$259,387
40 ($1,313)$858$455$258,932
41 ($1,313)$857$456$258,476
42 ($1,313)$855$458$258,018
43 ($1,313)$854$459$257,559
44 ($1,313)$852$461$257,098
45 ($1,313)$851$462$256,635
46 ($1,313)$849$464$256,172
47 ($1,313)$848$465$255,706
48 ($1,313)$846$467$255,239
Year 5 - 49 ($1,313)$844$468$254,771
50 ($1,313)$843$470$254,301
51 ($1,313)$841$472$253,829
52 ($1,313)$840$473$253,356
53 ($1,313)$838$475$252,881
54 ($1,313)$837$476$252,405
55 ($1,313)$835$478$251,927
56 ($1,313)$833$479$251,448
57 ($1,313)$832$481$250,967
58 ($1,313)$830$483$250,484
59 ($1,313)$829$484$250,000
60 ($1,313)$827$486$249,514
Year 6 - 61 ($1,313)$825$487$249,027
62 ($1,313)$824$489$248,538
63 ($1,313)$822$491$248,047
64 ($1,313)$821$492$247,555
65 ($1,313)$819$494$247,061
66 ($1,313)$817$496$246,565
67 ($1,313)$816$497$246,068
68 ($1,313)$814$499$245,569
69 ($1,313)$812$500$245,069
70 ($1,313)$811$502$244,567
71 ($1,313)$809$504$244,063
72 ($1,313)$807$505$243,557
Year 7 - 73 ($1,313)$806$507$243,050
74 ($1,313)$804$509$242,541
75 ($1,313)$802$510$242,031
76 ($1,313)$801$512$241,519
77 ($1,313)$799$514$241,005
78 ($1,313)$797$516$240,489
79 ($1,313)$796$517$239,972
80 ($1,313)$794$519$239,453
81 ($1,313)$792$521$238,932
82 ($1,313)$790$522$238,410
83 ($1,313)$789$524$237,886
84 ($1,313)$787$526$237,360
Year 8 - 85 ($1,313)$785$528$236,832
86 ($1,313)$784$529$236,303
87 ($1,313)$782$531$235,772
88 ($1,313)$780$533$235,239
89 ($1,313)$778$535$234,704
90 ($1,313)$776$536$234,168
91 ($1,313)$775$538$233,630
92 ($1,313)$773$540$233,090
93 ($1,313)$771$542$232,548
94 ($1,313)$769$544$232,004
95 ($1,313)$768$545$231,459
96 ($1,313)$766$547$230,912
Year 9 - 97 ($1,313)$764$549$230,363
98 ($1,313)$762$551$229,812
99 ($1,313)$760$553$229,259
100 ($1,313)$758$554$228,705
101 ($1,313)$757$556$228,149
102 ($1,313)$755$558$227,591
103 ($1,313)$753$560$227,031
104 ($1,313)$751$562$226,469
105 ($1,313)$749$564$225,905
106 ($1,313)$747$566$225,340
107 ($1,313)$745$567$224,772
108 ($1,313)$744$569$224,203
Year 10 - 109 ($1,313)$742$571$223,632
110 ($1,313)$740$573$223,059
111 ($1,313)$738$575$222,484
112 ($1,313)$736$577$221,907
113 ($1,313)$734$579$221,328
114 ($1,313)$732$581$220,748
115 ($1,313)$730$583$220,165
116 ($1,313)$728$585$219,580
117 ($1,313)$726$586$218,994
118 ($1,313)$725$588$218,406
119 ($1,313)$723$590$217,815
120 ($1,313)$721$592$217,223
Year 11 - 121 ($1,313)$719$594$216,629
122 ($1,313)$717$596$216,033
123 ($1,313)$715$598$215,434
124 ($1,313)$713$600$214,834
125 ($1,313)$711$602$214,232
126 ($1,313)$709$604$213,628
127 ($1,313)$707$606$213,022
128 ($1,313)$705$608$212,414
129 ($1,313)$703$610$211,803
130 ($1,313)$701$612$211,191
131 ($1,313)$699$614$210,577
132 ($1,313)$697$616$209,961
Year 12 - 133 ($1,313)$695$618$209,342
134 ($1,313)$693$620$208,722
135 ($1,313)$691$622$208,100
136 ($1,313)$688$624$207,475
137 ($1,313)$686$626$206,849
138 ($1,313)$684$629$206,220
139 ($1,313)$682$631$205,590
140 ($1,313)$680$633$204,957
141 ($1,313)$678$635$204,322
142 ($1,313)$676$637$203,685
143 ($1,313)$674$639$203,046
144 ($1,313)$672$641$202,405
Year 13 - 145 ($1,313)$670$643$201,762
146 ($1,313)$667$645$201,116
147 ($1,313)$665$648$200,469
148 ($1,313)$663$650$199,819
149 ($1,313)$661$652$199,167
150 ($1,313)$659$654$198,513
151 ($1,313)$657$656$197,857
152 ($1,313)$655$658$197,199
153 ($1,313)$652$660$196,538
154 ($1,313)$650$663$195,876
155 ($1,313)$648$665$195,211
156 ($1,313)$646$667$194,544
Year 14 - 157 ($1,313)$644$669$193,874
158 ($1,313)$641$671$193,203
159 ($1,313)$639$674$192,529
160 ($1,313)$637$676$191,853
161 ($1,313)$635$678$191,175
162 ($1,313)$632$680$190,495
163 ($1,313)$630$683$189,812
164 ($1,313)$628$685$189,127
165 ($1,313)$626$687$188,440
166 ($1,313)$623$689$187,750
167 ($1,313)$621$692$187,059
168 ($1,313)$619$694$186,364
Year 15 - 169 ($1,313)$617$696$185,668
170 ($1,313)$614$699$184,969
171 ($1,313)$612$701$184,269
172 ($1,313)$610$703$183,565
173 ($1,313)$607$706$182,860
174 ($1,313)$605$708$182,152
175 ($1,313)$603$710$181,441
176 ($1,313)$600$713$180,729
177 ($1,313)$598$715$180,014
178 ($1,313)$596$717$179,296
179 ($1,313)$593$720$178,577
180 ($1,313)$591$722$177,855
Year 16 - 181 ($1,313)$588$724$177,130
182 ($1,313)$586$727$176,403
183 ($1,313)$584$729$175,674
184 ($1,313)$581$732$174,942
185 ($1,313)$579$734$174,208
186 ($1,313)$576$737$173,472
187 ($1,313)$574$739$172,733
188 ($1,313)$571$741$171,991
189 ($1,313)$569$744$171,247
190 ($1,313)$567$746$170,501
191 ($1,313)$564$749$169,752
192 ($1,313)$562$751$169,001
Year 17 - 193 ($1,313)$559$754$168,247
194 ($1,313)$557$756$167,491
195 ($1,313)$554$759$166,732
196 ($1,313)$552$761$165,971
197 ($1,313)$549$764$165,207
198 ($1,313)$547$766$164,440
199 ($1,313)$544$769$163,672
200 ($1,313)$541$771$162,900
201 ($1,313)$539$774$162,126
202 ($1,313)$536$777$161,350
203 ($1,313)$534$779$160,571
204 ($1,313)$531$782$159,789
Year 18 - 205 ($1,313)$529$784$159,005
206 ($1,313)$526$787$158,218
207 ($1,313)$523$789$157,428
208 ($1,313)$521$792$156,636
209 ($1,313)$518$795$155,842
210 ($1,313)$516$797$155,044
211 ($1,313)$513$800$154,244
212 ($1,313)$510$803$153,442
213 ($1,313)$508$805$152,636
214 ($1,313)$505$808$151,828
215 ($1,313)$502$811$151,018
216 ($1,313)$500$813$150,205
Year 19 - 217 ($1,313)$497$816$149,389
218 ($1,313)$494$819$148,570
219 ($1,313)$492$821$147,749
220 ($1,313)$489$824$146,925
221 ($1,313)$486$827$146,098
222 ($1,313)$483$830$145,268
223 ($1,313)$481$832$144,436
224 ($1,313)$478$835$143,601
225 ($1,313)$475$838$142,763
226 ($1,313)$472$841$141,922
227 ($1,313)$470$843$141,079
228 ($1,313)$467$846$140,233
Year 20 - 229 ($1,313)$464$849$139,384
230 ($1,313)$461$852$138,532
231 ($1,313)$458$855$137,678
232 ($1,313)$455$857$136,820
233 ($1,313)$453$860$135,960
234 ($1,313)$450$863$135,097
235 ($1,313)$447$866$134,231
236 ($1,313)$444$869$133,362
237 ($1,313)$441$872$132,490
238 ($1,313)$438$875$131,616
239 ($1,313)$435$877$130,738
240 ($1,313)$433$880$129,858
Year 21 - 241 ($1,313)$430$883$128,975
242 ($1,313)$427$886$128,088
243 ($1,313)$424$889$127,199
244 ($1,313)$421$892$126,307
245 ($1,313)$418$895$125,412
246 ($1,313)$415$898$124,514
247 ($1,313)$412$901$123,613
248 ($1,313)$409$904$122,709
249 ($1,313)$406$907$121,802
250 ($1,313)$403$910$120,892
251 ($1,313)$400$913$119,979
252 ($1,313)$397$916$119,063
Year 22 - 253 ($1,313)$394$919$118,144
254 ($1,313)$391$922$117,222
255 ($1,313)$388$925$116,297
256 ($1,313)$385$928$115,369
257 ($1,313)$382$931$114,438
258 ($1,313)$379$934$113,504
259 ($1,313)$376$937$112,566
260 ($1,313)$372$940$111,626
261 ($1,313)$369$944$110,682
262 ($1,313)$366$947$109,735
263 ($1,313)$363$950$108,786
264 ($1,313)$360$953$107,833
Year 23 - 265 ($1,313)$357$956$106,876
266 ($1,313)$354$959$105,917
267 ($1,313)$350$962$104,955
268 ($1,313)$347$966$103,989
269 ($1,313)$344$969$103,020
270 ($1,313)$341$972$102,048
271 ($1,313)$338$975$101,073
272 ($1,313)$334$979$100,094
273 ($1,313)$331$982$99,113
274 ($1,313)$328$985$98,128
275 ($1,313)$325$988$97,139
276 ($1,313)$321$992$96,148
Year 24 - 277 ($1,313)$318$995$95,153
278 ($1,313)$315$998$94,155
279 ($1,313)$311$1,001$93,153
280 ($1,313)$308$1,005$92,149
281 ($1,313)$305$1,008$91,141
282 ($1,313)$302$1,011$90,129
283 ($1,313)$298$1,015$89,115
284 ($1,313)$295$1,018$88,096
285 ($1,313)$291$1,021$87,075
286 ($1,313)$288$1,025$86,050
287 ($1,313)$285$1,028$85,022
288 ($1,313)$281$1,032$83,990
Year 25 - 289 ($1,313)$278$1,035$82,955
290 ($1,313)$274$1,038$81,917
291 ($1,313)$271$1,042$80,875
292 ($1,313)$268$1,045$79,830
293 ($1,313)$264$1,049$78,781
294 ($1,313)$261$1,052$77,729
295 ($1,313)$257$1,056$76,673
296 ($1,313)$254$1,059$75,614
297 ($1,313)$250$1,063$74,551
298 ($1,313)$247$1,066$73,485
299 ($1,313)$243$1,070$72,415
300 ($1,313)$240$1,073$71,342
Year 26 - 301 ($1,313)$236$1,077$70,265
302 ($1,313)$232$1,080$69,184
303 ($1,313)$229$1,084$68,100
304 ($1,313)$225$1,088$67,013
305 ($1,313)$222$1,091$65,921
306 ($1,313)$218$1,095$64,827
307 ($1,313)$214$1,098$63,728
308 ($1,313)$211$1,102$62,626
309 ($1,313)$207$1,106$61,520
310 ($1,313)$204$1,109$60,411
311 ($1,313)$200$1,113$59,298
312 ($1,313)$196$1,117$58,181
Year 27 - 313 ($1,313)$192$1,120$57,061
314 ($1,313)$189$1,124$55,937
315 ($1,313)$185$1,128$54,809
316 ($1,313)$181$1,132$53,677
317 ($1,313)$178$1,135$52,542
318 ($1,313)$174$1,139$51,403
319 ($1,313)$170$1,143$50,260
320 ($1,313)$166$1,147$49,113
321 ($1,313)$162$1,150$47,963
322 ($1,313)$159$1,154$46,809
323 ($1,313)$155$1,158$45,651
324 ($1,313)$151$1,162$44,489
Year 28 - 325 ($1,313)$147$1,166$43,323
326 ($1,313)$143$1,170$42,154
327 ($1,313)$139$1,173$40,980
328 ($1,313)$136$1,177$39,803
329 ($1,313)$132$1,181$38,622
330 ($1,313)$128$1,185$37,437
331 ($1,313)$124$1,189$36,248
332 ($1,313)$120$1,193$35,055
333 ($1,313)$116$1,197$33,858
334 ($1,313)$112$1,201$32,657
335 ($1,313)$108$1,205$31,452
336 ($1,313)$104$1,209$30,243
Year 29 - 337 ($1,313)$100$1,213$29,030
338 ($1,313)$96$1,217$27,813
339 ($1,313)$92$1,221$26,592
340 ($1,313)$88$1,225$25,368
341 ($1,313)$84$1,229$24,139
342 ($1,313)$80$1,233$22,906
343 ($1,313)$76$1,237$21,668
344 ($1,313)$72$1,241$20,427
345 ($1,313)$68$1,245$19,182
346 ($1,313)$63$1,249$17,932
347 ($1,313)$59$1,254$16,679
348 ($1,313)$55$1,258$15,421
Year 30 - 349 ($1,313)$51$1,262$14,159
350 ($1,313)$47$1,266$12,893
351 ($1,313)$43$1,270$11,623
352 ($1,313)$38$1,274$10,349
353 ($1,313)$34$1,279$9,070
354 ($1,313)$30$1,283$7,787
355 ($1,313)$26$1,287$6,500
356 ($1,313)$22$1,291$5,208
357 ($1,313)$17$1,296$3,913
358 ($1,313)$13$1,300$2,613
359 ($1,313)$9$1,304$1,309
360 ($1,313)$4$1,309$0
TOTALS$196,643$276,000$472,643

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.