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

Mortgage Parameters


Less than 20% ($69,200) 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
$1,326 360 $200,660 $477,460

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $346,000
Down Payment $69,200$276,800
Year 1 - 1 ($1,326)$930$397$276,403
2 ($1,326)$928$398$276,005
3 ($1,326)$927$399$275,606
4 ($1,326)$926$401$275,205
5 ($1,326)$924$402$274,803
6 ($1,326)$923$403$274,400
7 ($1,326)$922$405$273,995
8 ($1,326)$920$406$273,589
9 ($1,326)$919$407$273,181
10 ($1,326)$917$409$272,773
11 ($1,326)$916$410$272,362
12 ($1,326)$915$412$271,951
Year 2 - 13 ($1,326)$913$413$271,538
14 ($1,326)$912$414$271,123
15 ($1,326)$911$416$270,708
16 ($1,326)$909$417$270,291
17 ($1,326)$908$419$269,872
18 ($1,326)$906$420$269,452
19 ($1,326)$905$421$269,031
20 ($1,326)$903$423$268,608
21 ($1,326)$902$424$268,184
22 ($1,326)$901$426$267,758
23 ($1,326)$899$427$267,331
24 ($1,326)$898$428$266,903
Year 3 - 25 ($1,326)$896$430$266,473
26 ($1,326)$895$431$266,041
27 ($1,326)$893$433$265,608
28 ($1,326)$892$434$265,174
29 ($1,326)$891$436$264,738
30 ($1,326)$889$437$264,301
31 ($1,326)$888$439$263,863
32 ($1,326)$886$440$263,422
33 ($1,326)$885$442$262,981
34 ($1,326)$883$443$262,538
35 ($1,326)$882$445$262,093
36 ($1,326)$880$446$261,647
Year 4 - 37 ($1,326)$879$448$261,199
38 ($1,326)$877$449$260,750
39 ($1,326)$876$451$260,300
40 ($1,326)$874$452$259,848
41 ($1,326)$873$454$259,394
42 ($1,326)$871$455$258,939
43 ($1,326)$870$457$258,482
44 ($1,326)$868$458$258,024
45 ($1,326)$867$460$257,564
46 ($1,326)$865$461$257,103
47 ($1,326)$863$463$256,640
48 ($1,326)$862$464$256,176
Year 5 - 49 ($1,326)$860$466$255,710
50 ($1,326)$859$468$255,242
51 ($1,326)$857$469$254,773
52 ($1,326)$856$471$254,302
53 ($1,326)$854$472$253,830
54 ($1,326)$852$474$253,356
55 ($1,326)$851$475$252,881
56 ($1,326)$849$477$252,404
57 ($1,326)$848$479$251,925
58 ($1,326)$846$480$251,445
59 ($1,326)$844$482$250,963
60 ($1,326)$843$483$250,480
Year 6 - 61 ($1,326)$841$485$249,995
62 ($1,326)$840$487$249,508
63 ($1,326)$838$488$249,020
64 ($1,326)$836$490$248,530
65 ($1,326)$835$492$248,038
66 ($1,326)$833$493$247,545
67 ($1,326)$831$495$247,050
68 ($1,326)$830$497$246,553
69 ($1,326)$828$498$246,055
70 ($1,326)$826$500$245,555
71 ($1,326)$825$502$245,053
72 ($1,326)$823$503$244,550
Year 7 - 73 ($1,326)$821$505$244,045
74 ($1,326)$820$507$243,538
75 ($1,326)$818$508$243,030
76 ($1,326)$816$510$242,520
77 ($1,326)$814$512$242,008
78 ($1,326)$813$514$241,495
79 ($1,326)$811$515$240,979
80 ($1,326)$809$517$240,462
81 ($1,326)$808$519$239,944
82 ($1,326)$806$520$239,423
83 ($1,326)$804$522$238,901
84 ($1,326)$802$524$238,377
Year 8 - 85 ($1,326)$801$526$237,851
86 ($1,326)$799$527$237,324
87 ($1,326)$797$529$236,794
88 ($1,326)$795$531$236,263
89 ($1,326)$793$533$235,731
90 ($1,326)$792$535$235,196
91 ($1,326)$790$536$234,660
92 ($1,326)$788$538$234,121
93 ($1,326)$786$540$233,581
94 ($1,326)$784$542$233,039
95 ($1,326)$783$544$232,496
96 ($1,326)$781$545$231,950
Year 9 - 97 ($1,326)$779$547$231,403
98 ($1,326)$777$549$230,854
99 ($1,326)$775$551$230,303
100 ($1,326)$773$553$229,750
101 ($1,326)$772$555$229,195
102 ($1,326)$770$557$228,639
103 ($1,326)$768$558$228,080
104 ($1,326)$766$560$227,520
105 ($1,326)$764$562$226,958
106 ($1,326)$762$564$226,394
107 ($1,326)$760$566$225,828
108 ($1,326)$758$568$225,260
Year 10 - 109 ($1,326)$756$570$224,690
110 ($1,326)$755$572$224,118
111 ($1,326)$753$574$223,545
112 ($1,326)$751$576$222,969
113 ($1,326)$749$577$222,392
114 ($1,326)$747$579$221,812
115 ($1,326)$745$581$221,231
116 ($1,326)$743$583$220,648
117 ($1,326)$741$585$220,063
118 ($1,326)$739$587$219,475
119 ($1,326)$737$589$218,886
120 ($1,326)$735$591$218,295
Year 11 - 121 ($1,326)$733$593$217,702
122 ($1,326)$731$595$217,107
123 ($1,326)$729$597$216,509
124 ($1,326)$727$599$215,910
125 ($1,326)$725$601$215,309
126 ($1,326)$723$603$214,706
127 ($1,326)$721$605$214,101
128 ($1,326)$719$607$213,493
129 ($1,326)$717$609$212,884
130 ($1,326)$715$611$212,273
131 ($1,326)$713$613$211,659
132 ($1,326)$711$615$211,044
Year 12 - 133 ($1,326)$709$618$210,426
134 ($1,326)$707$620$209,807
135 ($1,326)$705$622$209,185
136 ($1,326)$703$624$208,561
137 ($1,326)$700$626$207,935
138 ($1,326)$698$628$207,307
139 ($1,326)$696$630$206,677
140 ($1,326)$694$632$206,045
141 ($1,326)$692$634$205,411
142 ($1,326)$690$636$204,774
143 ($1,326)$688$639$204,136
144 ($1,326)$686$641$203,495
Year 13 - 145 ($1,326)$683$643$202,852
146 ($1,326)$681$645$202,207
147 ($1,326)$679$647$201,560
148 ($1,326)$677$649$200,911
149 ($1,326)$675$652$200,259
150 ($1,326)$673$654$199,605
151 ($1,326)$670$656$198,949
152 ($1,326)$668$658$198,291
153 ($1,326)$666$660$197,631
154 ($1,326)$664$663$196,968
155 ($1,326)$661$665$196,304
156 ($1,326)$659$667$195,637
Year 14 - 157 ($1,326)$657$669$194,967
158 ($1,326)$655$672$194,296
159 ($1,326)$653$674$193,622
160 ($1,326)$650$676$192,946
161 ($1,326)$648$678$192,268
162 ($1,326)$646$681$191,587
163 ($1,326)$643$683$190,904
164 ($1,326)$641$685$190,219
165 ($1,326)$639$687$189,532
166 ($1,326)$637$690$188,842
167 ($1,326)$634$692$188,150
168 ($1,326)$632$694$187,455
Year 15 - 169 ($1,326)$630$697$186,759
170 ($1,326)$627$699$186,060
171 ($1,326)$625$701$185,358
172 ($1,326)$622$704$184,654
173 ($1,326)$620$706$183,948
174 ($1,326)$618$709$183,240
175 ($1,326)$615$711$182,529
176 ($1,326)$613$713$181,816
177 ($1,326)$611$716$181,100
178 ($1,326)$608$718$180,382
179 ($1,326)$606$720$179,661
180 ($1,326)$603$723$178,938
Year 16 - 181 ($1,326)$601$725$178,213
182 ($1,326)$598$728$177,485
183 ($1,326)$596$730$176,755
184 ($1,326)$594$733$176,022
185 ($1,326)$591$735$175,287
186 ($1,326)$589$738$174,550
187 ($1,326)$586$740$173,810
188 ($1,326)$584$743$173,067
189 ($1,326)$581$745$172,322
190 ($1,326)$579$748$171,574
191 ($1,326)$576$750$170,824
192 ($1,326)$574$753$170,072
Year 17 - 193 ($1,326)$571$755$169,317
194 ($1,326)$569$758$168,559
195 ($1,326)$566$760$167,799
196 ($1,326)$564$763$167,036
197 ($1,326)$561$765$166,271
198 ($1,326)$558$768$165,503
199 ($1,326)$556$770$164,732
200 ($1,326)$553$773$163,959
201 ($1,326)$551$776$163,184
202 ($1,326)$548$778$162,405
203 ($1,326)$545$781$161,624
204 ($1,326)$543$783$160,841
Year 18 - 205 ($1,326)$540$786$160,055
206 ($1,326)$538$789$159,266
207 ($1,326)$535$791$158,475
208 ($1,326)$532$794$157,681
209 ($1,326)$530$797$156,884
210 ($1,326)$527$799$156,084
211 ($1,326)$524$802$155,282
212 ($1,326)$521$805$154,478
213 ($1,326)$519$807$153,670
214 ($1,326)$516$810$152,860
215 ($1,326)$513$813$152,047
216 ($1,326)$511$816$151,231
Year 19 - 217 ($1,326)$508$818$150,413
218 ($1,326)$505$821$149,592
219 ($1,326)$502$824$148,768
220 ($1,326)$500$827$147,941
221 ($1,326)$497$829$147,112
222 ($1,326)$494$832$146,280
223 ($1,326)$491$835$145,445
224 ($1,326)$488$838$144,607
225 ($1,326)$486$841$143,766
226 ($1,326)$483$843$142,923
227 ($1,326)$480$846$142,076
228 ($1,326)$477$849$141,227
Year 20 - 229 ($1,326)$474$852$140,375
230 ($1,326)$471$855$139,520
231 ($1,326)$469$858$138,663
232 ($1,326)$466$861$137,802
233 ($1,326)$463$863$136,939
234 ($1,326)$460$866$136,072
235 ($1,326)$457$869$135,203
236 ($1,326)$454$872$134,331
237 ($1,326)$451$875$133,455
238 ($1,326)$448$878$132,577
239 ($1,326)$445$881$131,696
240 ($1,326)$442$884$130,812
Year 21 - 241 ($1,326)$439$887$129,925
242 ($1,326)$436$890$129,035
243 ($1,326)$433$893$128,143
244 ($1,326)$430$896$127,247
245 ($1,326)$427$899$126,348
246 ($1,326)$424$902$125,446
247 ($1,326)$421$905$124,541
248 ($1,326)$418$908$123,633
249 ($1,326)$415$911$122,722
250 ($1,326)$412$914$121,807
251 ($1,326)$409$917$120,890
252 ($1,326)$406$920$119,970
Year 22 - 253 ($1,326)$403$923$119,047
254 ($1,326)$400$926$118,120
255 ($1,326)$397$930$117,191
256 ($1,326)$394$933$116,258
257 ($1,326)$390$936$115,322
258 ($1,326)$387$939$114,383
259 ($1,326)$384$942$113,441
260 ($1,326)$381$945$112,496
261 ($1,326)$378$948$111,547
262 ($1,326)$375$952$110,595
263 ($1,326)$371$955$109,641
264 ($1,326)$368$958$108,682
Year 23 - 265 ($1,326)$365$961$107,721
266 ($1,326)$362$965$106,757
267 ($1,326)$359$968$105,789
268 ($1,326)$355$971$104,818
269 ($1,326)$352$974$103,844
270 ($1,326)$349$978$102,866
271 ($1,326)$345$981$101,885
272 ($1,326)$342$984$100,901
273 ($1,326)$339$987$99,914
274 ($1,326)$336$991$98,923
275 ($1,326)$332$994$97,929
276 ($1,326)$329$997$96,932
Year 24 - 277 ($1,326)$326$1,001$95,931
278 ($1,326)$322$1,004$94,927
279 ($1,326)$319$1,007$93,919
280 ($1,326)$315$1,011$92,908
281 ($1,326)$312$1,014$91,894
282 ($1,326)$309$1,018$90,876
283 ($1,326)$305$1,021$89,855
284 ($1,326)$302$1,025$88,831
285 ($1,326)$298$1,028$87,803
286 ($1,326)$295$1,031$86,771
287 ($1,326)$291$1,035$85,737
288 ($1,326)$288$1,038$84,698
Year 25 - 289 ($1,326)$284$1,042$83,656
290 ($1,326)$281$1,045$82,611
291 ($1,326)$277$1,049$81,562
292 ($1,326)$274$1,052$80,510
293 ($1,326)$270$1,056$79,454
294 ($1,326)$267$1,059$78,395
295 ($1,326)$263$1,063$77,332
296 ($1,326)$260$1,067$76,265
297 ($1,326)$256$1,070$75,195
298 ($1,326)$253$1,074$74,121
299 ($1,326)$249$1,077$73,044
300 ($1,326)$245$1,081$71,963
Year 26 - 301 ($1,326)$242$1,085$70,878
302 ($1,326)$238$1,088$69,790
303 ($1,326)$234$1,092$68,698
304 ($1,326)$231$1,096$67,602
305 ($1,326)$227$1,099$66,503
306 ($1,326)$223$1,103$65,400
307 ($1,326)$220$1,107$64,294
308 ($1,326)$216$1,110$63,183
309 ($1,326)$212$1,114$62,069
310 ($1,326)$208$1,118$60,951
311 ($1,326)$205$1,122$59,830
312 ($1,326)$201$1,125$58,704
Year 27 - 313 ($1,326)$197$1,129$57,575
314 ($1,326)$193$1,133$56,442
315 ($1,326)$190$1,137$55,306
316 ($1,326)$186$1,141$54,165
317 ($1,326)$182$1,144$53,021
318 ($1,326)$178$1,148$51,872
319 ($1,326)$174$1,152$50,720
320 ($1,326)$170$1,156$49,564
321 ($1,326)$166$1,160$48,405
322 ($1,326)$163$1,164$47,241
323 ($1,326)$159$1,168$46,073
324 ($1,326)$155$1,172$44,902
Year 28 - 325 ($1,326)$151$1,175$43,726
326 ($1,326)$147$1,179$42,547
327 ($1,326)$143$1,183$41,363
328 ($1,326)$139$1,187$40,176
329 ($1,326)$135$1,191$38,985
330 ($1,326)$131$1,195$37,789
331 ($1,326)$127$1,199$36,590
332 ($1,326)$123$1,203$35,387
333 ($1,326)$119$1,207$34,179
334 ($1,326)$115$1,211$32,968
335 ($1,326)$111$1,216$31,752
336 ($1,326)$107$1,220$30,532
Year 29 - 337 ($1,326)$103$1,224$29,309
338 ($1,326)$98$1,228$28,081
339 ($1,326)$94$1,232$26,849
340 ($1,326)$90$1,236$25,613
341 ($1,326)$86$1,240$24,373
342 ($1,326)$82$1,244$23,128
343 ($1,326)$78$1,249$21,879
344 ($1,326)$73$1,253$20,627
345 ($1,326)$69$1,257$19,370
346 ($1,326)$65$1,261$18,108
347 ($1,326)$61$1,265$16,843
348 ($1,326)$57$1,270$15,573
Year 30 - 349 ($1,326)$52$1,274$14,299
350 ($1,326)$48$1,278$13,021
351 ($1,326)$44$1,283$11,739
352 ($1,326)$39$1,287$10,452
353 ($1,326)$35$1,291$9,160
354 ($1,326)$31$1,296$7,865
355 ($1,326)$26$1,300$6,565
356 ($1,326)$22$1,304$5,261
357 ($1,326)$18$1,309$3,952
358 ($1,326)$13$1,313$2,639
359 ($1,326)$9$1,317$1,322
360 ($1,326)$4$1,322$0
TOTALS$200,660$276,800$477,460

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.