« Back to all home prices

Mortgage Payment Schedule for a $346,000 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% ($69,200) 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
$1,304 360 $192,637 $469,437

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $346,000
Down Payment $69,200$276,800
Year 1 - 1 ($1,304)$897$407$276,393
2 ($1,304)$896$408$275,985
3 ($1,304)$895$409$275,576
4 ($1,304)$893$411$275,165
5 ($1,304)$892$412$274,753
6 ($1,304)$891$413$274,340
7 ($1,304)$889$415$273,925
8 ($1,304)$888$416$273,509
9 ($1,304)$887$417$273,092
10 ($1,304)$885$419$272,673
11 ($1,304)$884$420$272,253
12 ($1,304)$883$421$271,832
Year 2 - 13 ($1,304)$881$423$271,409
14 ($1,304)$880$424$270,985
15 ($1,304)$878$426$270,559
16 ($1,304)$877$427$270,132
17 ($1,304)$876$428$269,704
18 ($1,304)$874$430$269,274
19 ($1,304)$873$431$268,843
20 ($1,304)$871$432$268,411
21 ($1,304)$870$434$267,977
22 ($1,304)$869$435$267,541
23 ($1,304)$867$437$267,105
24 ($1,304)$866$438$266,667
Year 3 - 25 ($1,304)$864$440$266,227
26 ($1,304)$863$441$265,786
27 ($1,304)$862$442$265,344
28 ($1,304)$860$444$264,900
29 ($1,304)$859$445$264,455
30 ($1,304)$857$447$264,008
31 ($1,304)$856$448$263,560
32 ($1,304)$854$450$263,110
33 ($1,304)$853$451$262,659
34 ($1,304)$851$453$262,206
35 ($1,304)$850$454$261,752
36 ($1,304)$849$455$261,297
Year 4 - 37 ($1,304)$847$457$260,840
38 ($1,304)$846$458$260,382
39 ($1,304)$844$460$259,922
40 ($1,304)$843$461$259,460
41 ($1,304)$841$463$258,997
42 ($1,304)$840$464$258,533
43 ($1,304)$838$466$258,067
44 ($1,304)$837$467$257,600
45 ($1,304)$835$469$257,131
46 ($1,304)$834$470$256,660
47 ($1,304)$832$472$256,188
48 ($1,304)$830$474$255,715
Year 5 - 49 ($1,304)$829$475$255,240
50 ($1,304)$827$477$254,763
51 ($1,304)$826$478$254,285
52 ($1,304)$824$480$253,805
53 ($1,304)$823$481$253,324
54 ($1,304)$821$483$252,841
55 ($1,304)$820$484$252,357
56 ($1,304)$818$486$251,871
57 ($1,304)$816$488$251,383
58 ($1,304)$815$489$250,894
59 ($1,304)$813$491$250,404
60 ($1,304)$812$492$249,911
Year 6 - 61 ($1,304)$810$494$249,417
62 ($1,304)$809$495$248,922
63 ($1,304)$807$497$248,425
64 ($1,304)$805$499$247,926
65 ($1,304)$804$500$247,426
66 ($1,304)$802$502$246,924
67 ($1,304)$800$504$246,420
68 ($1,304)$799$505$245,915
69 ($1,304)$797$507$245,408
70 ($1,304)$796$508$244,900
71 ($1,304)$794$510$244,390
72 ($1,304)$792$512$243,878
Year 7 - 73 ($1,304)$791$513$243,365
74 ($1,304)$789$515$242,850
75 ($1,304)$787$517$242,333
76 ($1,304)$786$518$241,814
77 ($1,304)$784$520$241,294
78 ($1,304)$782$522$240,772
79 ($1,304)$781$523$240,249
80 ($1,304)$779$525$239,724
81 ($1,304)$777$527$239,197
82 ($1,304)$775$529$238,668
83 ($1,304)$774$530$238,138
84 ($1,304)$772$532$237,606
Year 8 - 85 ($1,304)$770$534$237,072
86 ($1,304)$769$535$236,537
87 ($1,304)$767$537$236,000
88 ($1,304)$765$539$235,461
89 ($1,304)$763$541$234,920
90 ($1,304)$762$542$234,377
91 ($1,304)$760$544$233,833
92 ($1,304)$758$546$233,287
93 ($1,304)$756$548$232,739
94 ($1,304)$754$550$232,190
95 ($1,304)$753$551$231,639
96 ($1,304)$751$553$231,086
Year 9 - 97 ($1,304)$749$555$230,531
98 ($1,304)$747$557$229,974
99 ($1,304)$745$558$229,415
100 ($1,304)$744$560$228,855
101 ($1,304)$742$562$228,293
102 ($1,304)$740$564$227,729
103 ($1,304)$738$566$227,163
104 ($1,304)$736$568$226,596
105 ($1,304)$735$569$226,026
106 ($1,304)$733$571$225,455
107 ($1,304)$731$573$224,882
108 ($1,304)$729$575$224,307
Year 10 - 109 ($1,304)$727$577$223,730
110 ($1,304)$725$579$223,151
111 ($1,304)$723$581$222,571
112 ($1,304)$721$582$221,988
113 ($1,304)$720$584$221,404
114 ($1,304)$718$586$220,817
115 ($1,304)$716$588$220,229
116 ($1,304)$714$590$219,639
117 ($1,304)$712$592$219,047
118 ($1,304)$710$594$218,453
119 ($1,304)$708$596$217,857
120 ($1,304)$706$598$217,260
Year 11 - 121 ($1,304)$704$600$216,660
122 ($1,304)$702$602$216,058
123 ($1,304)$700$604$215,455
124 ($1,304)$698$606$214,849
125 ($1,304)$696$608$214,242
126 ($1,304)$695$609$213,632
127 ($1,304)$693$611$213,021
128 ($1,304)$691$613$212,407
129 ($1,304)$689$615$211,792
130 ($1,304)$687$617$211,174
131 ($1,304)$685$619$210,555
132 ($1,304)$683$621$209,933
Year 12 - 133 ($1,304)$681$623$209,310
134 ($1,304)$679$625$208,685
135 ($1,304)$676$628$208,057
136 ($1,304)$674$630$207,428
137 ($1,304)$672$632$206,796
138 ($1,304)$670$634$206,162
139 ($1,304)$668$636$205,527
140 ($1,304)$666$638$204,889
141 ($1,304)$664$640$204,249
142 ($1,304)$662$642$203,607
143 ($1,304)$660$644$202,963
144 ($1,304)$658$646$202,317
Year 13 - 145 ($1,304)$656$648$201,669
146 ($1,304)$654$650$201,019
147 ($1,304)$652$652$200,366
148 ($1,304)$650$654$199,712
149 ($1,304)$647$657$199,055
150 ($1,304)$645$659$198,397
151 ($1,304)$643$661$197,736
152 ($1,304)$641$663$197,073
153 ($1,304)$639$665$196,408
154 ($1,304)$637$667$195,740
155 ($1,304)$635$669$195,071
156 ($1,304)$632$672$194,399
Year 14 - 157 ($1,304)$630$674$193,725
158 ($1,304)$628$676$193,049
159 ($1,304)$626$678$192,371
160 ($1,304)$624$680$191,691
161 ($1,304)$621$683$191,008
162 ($1,304)$619$685$190,323
163 ($1,304)$617$687$189,636
164 ($1,304)$615$689$188,947
165 ($1,304)$613$691$188,256
166 ($1,304)$610$694$187,562
167 ($1,304)$608$696$186,866
168 ($1,304)$606$698$186,168
Year 15 - 169 ($1,304)$603$700$185,467
170 ($1,304)$601$703$184,764
171 ($1,304)$599$705$184,059
172 ($1,304)$597$707$183,352
173 ($1,304)$594$710$182,642
174 ($1,304)$592$712$181,930
175 ($1,304)$590$714$181,216
176 ($1,304)$587$717$180,500
177 ($1,304)$585$719$179,781
178 ($1,304)$583$721$179,060
179 ($1,304)$580$724$178,336
180 ($1,304)$578$726$177,610
Year 16 - 181 ($1,304)$576$728$176,882
182 ($1,304)$573$731$176,151
183 ($1,304)$571$733$175,418
184 ($1,304)$569$735$174,683
185 ($1,304)$566$738$173,945
186 ($1,304)$564$740$173,205
187 ($1,304)$561$743$172,463
188 ($1,304)$559$745$171,718
189 ($1,304)$557$747$170,970
190 ($1,304)$554$750$170,221
191 ($1,304)$552$752$169,468
192 ($1,304)$549$755$168,714
Year 17 - 193 ($1,304)$547$757$167,957
194 ($1,304)$544$760$167,197
195 ($1,304)$542$762$166,435
196 ($1,304)$540$764$165,671
197 ($1,304)$537$767$164,904
198 ($1,304)$535$769$164,134
199 ($1,304)$532$772$163,362
200 ($1,304)$530$774$162,588
201 ($1,304)$527$777$161,811
202 ($1,304)$525$779$161,032
203 ($1,304)$522$782$160,250
204 ($1,304)$519$785$159,465
Year 18 - 205 ($1,304)$517$787$158,678
206 ($1,304)$514$790$157,888
207 ($1,304)$512$792$157,096
208 ($1,304)$509$795$156,302
209 ($1,304)$507$797$155,504
210 ($1,304)$504$800$154,704
211 ($1,304)$501$802$153,902
212 ($1,304)$499$805$153,097
213 ($1,304)$496$808$152,289
214 ($1,304)$494$810$151,479
215 ($1,304)$491$813$150,666
216 ($1,304)$488$816$149,850
Year 19 - 217 ($1,304)$486$818$149,032
218 ($1,304)$483$821$148,211
219 ($1,304)$480$824$147,388
220 ($1,304)$478$826$146,561
221 ($1,304)$475$829$145,732
222 ($1,304)$472$832$144,901
223 ($1,304)$470$834$144,067
224 ($1,304)$467$837$143,230
225 ($1,304)$464$840$142,390
226 ($1,304)$462$842$141,548
227 ($1,304)$459$845$140,702
228 ($1,304)$456$848$139,855
Year 20 - 229 ($1,304)$453$851$139,004
230 ($1,304)$451$853$138,151
231 ($1,304)$448$856$137,294
232 ($1,304)$445$859$136,435
233 ($1,304)$442$862$135,574
234 ($1,304)$439$865$134,709
235 ($1,304)$437$867$133,842
236 ($1,304)$434$870$132,972
237 ($1,304)$431$873$132,099
238 ($1,304)$428$876$131,223
239 ($1,304)$425$879$130,344
240 ($1,304)$423$881$129,463
Year 21 - 241 ($1,304)$420$884$128,579
242 ($1,304)$417$887$127,691
243 ($1,304)$414$890$126,801
244 ($1,304)$411$893$125,908
245 ($1,304)$408$896$125,013
246 ($1,304)$405$899$124,114
247 ($1,304)$402$902$123,212
248 ($1,304)$399$905$122,308
249 ($1,304)$396$908$121,400
250 ($1,304)$394$910$120,490
251 ($1,304)$391$913$119,576
252 ($1,304)$388$916$118,660
Year 22 - 253 ($1,304)$385$919$117,741
254 ($1,304)$382$922$116,818
255 ($1,304)$379$925$115,893
256 ($1,304)$376$928$114,965
257 ($1,304)$373$931$114,033
258 ($1,304)$370$934$113,099
259 ($1,304)$367$937$112,162
260 ($1,304)$364$940$111,221
261 ($1,304)$361$943$110,278
262 ($1,304)$357$947$109,331
263 ($1,304)$354$950$108,382
264 ($1,304)$351$953$107,429
Year 23 - 265 ($1,304)$348$956$106,473
266 ($1,304)$345$959$105,514
267 ($1,304)$342$962$104,553
268 ($1,304)$339$965$103,587
269 ($1,304)$336$968$102,619
270 ($1,304)$333$971$101,648
271 ($1,304)$330$974$100,673
272 ($1,304)$326$978$99,696
273 ($1,304)$323$981$98,715
274 ($1,304)$320$984$97,731
275 ($1,304)$317$987$96,744
276 ($1,304)$314$990$95,753
Year 24 - 277 ($1,304)$310$994$94,760
278 ($1,304)$307$997$93,763
279 ($1,304)$304$1,000$92,763
280 ($1,304)$301$1,003$91,760
281 ($1,304)$297$1,007$90,753
282 ($1,304)$294$1,010$89,743
283 ($1,304)$291$1,013$88,730
284 ($1,304)$288$1,016$87,714
285 ($1,304)$284$1,020$86,694
286 ($1,304)$281$1,023$85,671
287 ($1,304)$278$1,026$84,645
288 ($1,304)$274$1,030$83,615
Year 25 - 289 ($1,304)$271$1,033$82,583
290 ($1,304)$268$1,036$81,546
291 ($1,304)$264$1,040$80,507
292 ($1,304)$261$1,043$79,464
293 ($1,304)$258$1,046$78,417
294 ($1,304)$254$1,050$77,367
295 ($1,304)$251$1,053$76,314
296 ($1,304)$247$1,057$75,258
297 ($1,304)$244$1,060$74,198
298 ($1,304)$241$1,063$73,134
299 ($1,304)$237$1,067$72,067
300 ($1,304)$234$1,070$70,997
Year 26 - 301 ($1,304)$230$1,074$69,923
302 ($1,304)$227$1,077$68,846
303 ($1,304)$223$1,081$67,765
304 ($1,304)$220$1,084$66,680
305 ($1,304)$216$1,088$65,593
306 ($1,304)$213$1,091$64,501
307 ($1,304)$209$1,095$63,406
308 ($1,304)$206$1,098$62,308
309 ($1,304)$202$1,102$61,206
310 ($1,304)$198$1,106$60,100
311 ($1,304)$195$1,109$58,991
312 ($1,304)$191$1,113$57,878
Year 27 - 313 ($1,304)$188$1,116$56,762
314 ($1,304)$184$1,120$55,642
315 ($1,304)$180$1,124$54,518
316 ($1,304)$177$1,127$53,391
317 ($1,304)$173$1,131$52,260
318 ($1,304)$169$1,135$51,126
319 ($1,304)$166$1,138$49,987
320 ($1,304)$162$1,142$48,845
321 ($1,304)$158$1,146$47,700
322 ($1,304)$155$1,149$46,550
323 ($1,304)$151$1,153$45,397
324 ($1,304)$147$1,157$44,241
Year 28 - 325 ($1,304)$143$1,161$43,080
326 ($1,304)$140$1,164$41,916
327 ($1,304)$136$1,168$40,747
328 ($1,304)$132$1,172$39,576
329 ($1,304)$128$1,176$38,400
330 ($1,304)$124$1,180$37,220
331 ($1,304)$121$1,183$36,037
332 ($1,304)$117$1,187$34,850
333 ($1,304)$113$1,191$33,659
334 ($1,304)$109$1,195$32,464
335 ($1,304)$105$1,199$31,265
336 ($1,304)$101$1,203$30,063
Year 29 - 337 ($1,304)$97$1,207$28,856
338 ($1,304)$94$1,210$27,646
339 ($1,304)$90$1,214$26,431
340 ($1,304)$86$1,218$25,213
341 ($1,304)$82$1,222$23,991
342 ($1,304)$78$1,226$22,764
343 ($1,304)$74$1,230$21,534
344 ($1,304)$70$1,234$20,300
345 ($1,304)$66$1,238$19,062
346 ($1,304)$62$1,242$17,820
347 ($1,304)$58$1,246$16,573
348 ($1,304)$54$1,250$15,323
Year 30 - 349 ($1,304)$50$1,254$14,069
350 ($1,304)$46$1,258$12,810
351 ($1,304)$42$1,262$11,548
352 ($1,304)$37$1,267$10,281
353 ($1,304)$33$1,271$9,011
354 ($1,304)$29$1,275$7,736
355 ($1,304)$25$1,279$6,457
356 ($1,304)$21$1,283$5,174
357 ($1,304)$17$1,287$3,887
358 ($1,304)$13$1,291$2,595
359 ($1,304)$8$1,296$1,300
360 ($1,304)$4$1,300$0
TOTALS$192,637$276,800$469,437

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.