« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($69,200) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,306 360 $193,208 $470,008

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $346,000
Down Payment $69,200$276,800
Year 1 - 1 ($1,306)$900$406$276,394
2 ($1,306)$898$407$275,987
3 ($1,306)$897$409$275,578
4 ($1,306)$896$410$275,168
5 ($1,306)$894$411$274,757
6 ($1,306)$893$413$274,344
7 ($1,306)$892$414$273,930
8 ($1,306)$890$415$273,515
9 ($1,306)$889$417$273,098
10 ($1,306)$888$418$272,680
11 ($1,306)$886$419$272,261
12 ($1,306)$885$421$271,840
Year 2 - 13 ($1,306)$883$422$271,418
14 ($1,306)$882$423$270,995
15 ($1,306)$881$425$270,570
16 ($1,306)$879$426$270,144
17 ($1,306)$878$428$269,716
18 ($1,306)$877$429$269,287
19 ($1,306)$875$430$268,857
20 ($1,306)$874$432$268,425
21 ($1,306)$872$433$267,992
22 ($1,306)$871$435$267,557
23 ($1,306)$870$436$267,121
24 ($1,306)$868$437$266,684
Year 3 - 25 ($1,306)$867$439$266,245
26 ($1,306)$865$440$265,804
27 ($1,306)$864$442$265,363
28 ($1,306)$862$443$264,920
29 ($1,306)$861$445$264,475
30 ($1,306)$860$446$264,029
31 ($1,306)$858$447$263,581
32 ($1,306)$857$449$263,133
33 ($1,306)$855$450$262,682
34 ($1,306)$854$452$262,230
35 ($1,306)$852$453$261,777
36 ($1,306)$851$455$261,322
Year 4 - 37 ($1,306)$849$456$260,866
38 ($1,306)$848$458$260,408
39 ($1,306)$846$459$259,949
40 ($1,306)$845$461$259,488
41 ($1,306)$843$462$259,026
42 ($1,306)$842$464$258,562
43 ($1,306)$840$465$258,097
44 ($1,306)$839$467$257,630
45 ($1,306)$837$468$257,162
46 ($1,306)$836$470$256,692
47 ($1,306)$834$471$256,221
48 ($1,306)$833$473$255,748
Year 5 - 49 ($1,306)$831$474$255,273
50 ($1,306)$830$476$254,797
51 ($1,306)$828$477$254,320
52 ($1,306)$827$479$253,841
53 ($1,306)$825$481$253,360
54 ($1,306)$823$482$252,878
55 ($1,306)$822$484$252,394
56 ($1,306)$820$485$251,909
57 ($1,306)$819$487$251,422
58 ($1,306)$817$488$250,934
59 ($1,306)$816$490$250,444
60 ($1,306)$814$492$249,952
Year 6 - 61 ($1,306)$812$493$249,459
62 ($1,306)$811$495$248,964
63 ($1,306)$809$496$248,468
64 ($1,306)$808$498$247,970
65 ($1,306)$806$500$247,470
66 ($1,306)$804$501$246,969
67 ($1,306)$803$503$246,466
68 ($1,306)$801$505$245,961
69 ($1,306)$799$506$245,455
70 ($1,306)$798$508$244,947
71 ($1,306)$796$509$244,438
72 ($1,306)$794$511$243,926
Year 7 - 73 ($1,306)$793$513$243,414
74 ($1,306)$791$514$242,899
75 ($1,306)$789$516$242,383
76 ($1,306)$788$518$241,865
77 ($1,306)$786$520$241,346
78 ($1,306)$784$521$240,824
79 ($1,306)$783$523$240,302
80 ($1,306)$781$525$239,777
81 ($1,306)$779$526$239,251
82 ($1,306)$778$528$238,723
83 ($1,306)$776$530$238,193
84 ($1,306)$774$531$237,661
Year 8 - 85 ($1,306)$772$533$237,128
86 ($1,306)$771$535$236,593
87 ($1,306)$769$537$236,057
88 ($1,306)$767$538$235,518
89 ($1,306)$765$540$234,978
90 ($1,306)$764$542$234,436
91 ($1,306)$762$544$233,893
92 ($1,306)$760$545$233,347
93 ($1,306)$758$547$232,800
94 ($1,306)$757$549$232,251
95 ($1,306)$755$551$231,700
96 ($1,306)$753$553$231,148
Year 9 - 97 ($1,306)$751$554$230,593
98 ($1,306)$749$556$230,037
99 ($1,306)$748$558$229,479
100 ($1,306)$746$560$228,919
101 ($1,306)$744$562$228,358
102 ($1,306)$742$563$227,794
103 ($1,306)$740$565$227,229
104 ($1,306)$738$567$226,662
105 ($1,306)$737$569$226,093
106 ($1,306)$735$571$225,522
107 ($1,306)$733$573$224,950
108 ($1,306)$731$574$224,375
Year 10 - 109 ($1,306)$729$576$223,799
110 ($1,306)$727$578$223,221
111 ($1,306)$725$580$222,641
112 ($1,306)$724$582$222,059
113 ($1,306)$722$584$221,475
114 ($1,306)$720$586$220,889
115 ($1,306)$718$588$220,301
116 ($1,306)$716$590$219,712
117 ($1,306)$714$592$219,120
118 ($1,306)$712$593$218,527
119 ($1,306)$710$595$217,931
120 ($1,306)$708$597$217,334
Year 11 - 121 ($1,306)$706$599$216,735
122 ($1,306)$704$601$216,134
123 ($1,306)$702$603$215,530
124 ($1,306)$700$605$214,925
125 ($1,306)$699$607$214,318
126 ($1,306)$697$609$213,709
127 ($1,306)$695$611$213,098
128 ($1,306)$693$613$212,485
129 ($1,306)$691$615$211,870
130 ($1,306)$689$617$211,253
131 ($1,306)$687$619$210,634
132 ($1,306)$685$621$210,013
Year 12 - 133 ($1,306)$683$623$209,390
134 ($1,306)$681$625$208,765
135 ($1,306)$678$627$208,138
136 ($1,306)$676$629$207,509
137 ($1,306)$674$631$206,878
138 ($1,306)$672$633$206,244
139 ($1,306)$670$635$205,609
140 ($1,306)$668$637$204,972
141 ($1,306)$666$639$204,332
142 ($1,306)$664$641$203,691
143 ($1,306)$662$644$203,047
144 ($1,306)$660$646$202,402
Year 13 - 145 ($1,306)$658$648$201,754
146 ($1,306)$656$650$201,104
147 ($1,306)$654$652$200,452
148 ($1,306)$651$654$199,798
149 ($1,306)$649$656$199,142
150 ($1,306)$647$658$198,483
151 ($1,306)$645$661$197,823
152 ($1,306)$643$663$197,160
153 ($1,306)$641$665$196,495
154 ($1,306)$639$667$195,828
155 ($1,306)$636$669$195,159
156 ($1,306)$634$671$194,488
Year 14 - 157 ($1,306)$632$673$193,814
158 ($1,306)$630$676$193,139
159 ($1,306)$628$678$192,461
160 ($1,306)$625$680$191,781
161 ($1,306)$623$682$191,099
162 ($1,306)$621$685$190,414
163 ($1,306)$619$687$189,727
164 ($1,306)$617$689$189,038
165 ($1,306)$614$691$188,347
166 ($1,306)$612$693$187,654
167 ($1,306)$610$696$186,958
168 ($1,306)$608$698$186,260
Year 15 - 169 ($1,306)$605$700$185,560
170 ($1,306)$603$703$184,857
171 ($1,306)$601$705$184,152
172 ($1,306)$598$707$183,445
173 ($1,306)$596$709$182,736
174 ($1,306)$594$712$182,024
175 ($1,306)$592$714$181,310
176 ($1,306)$589$716$180,594
177 ($1,306)$587$719$179,875
178 ($1,306)$585$721$179,154
179 ($1,306)$582$723$178,431
180 ($1,306)$580$726$177,705
Year 16 - 181 ($1,306)$578$728$176,977
182 ($1,306)$575$730$176,247
183 ($1,306)$573$733$175,514
184 ($1,306)$570$735$174,779
185 ($1,306)$568$738$174,041
186 ($1,306)$566$740$173,301
187 ($1,306)$563$742$172,559
188 ($1,306)$561$745$171,814
189 ($1,306)$558$747$171,067
190 ($1,306)$556$750$170,318
191 ($1,306)$554$752$169,566
192 ($1,306)$551$754$168,811
Year 17 - 193 ($1,306)$549$757$168,054
194 ($1,306)$546$759$167,295
195 ($1,306)$544$762$166,533
196 ($1,306)$541$764$165,769
197 ($1,306)$539$767$165,002
198 ($1,306)$536$769$164,232
199 ($1,306)$534$772$163,461
200 ($1,306)$531$774$162,686
201 ($1,306)$529$777$161,909
202 ($1,306)$526$779$161,130
203 ($1,306)$524$782$160,348
204 ($1,306)$521$784$159,564
Year 18 - 205 ($1,306)$519$787$158,777
206 ($1,306)$516$790$157,987
207 ($1,306)$513$792$157,195
208 ($1,306)$511$795$156,400
209 ($1,306)$508$797$155,603
210 ($1,306)$506$800$154,803
211 ($1,306)$503$802$154,001
212 ($1,306)$501$805$153,196
213 ($1,306)$498$808$152,388
214 ($1,306)$495$810$151,578
215 ($1,306)$493$813$150,765
216 ($1,306)$490$816$149,949
Year 19 - 217 ($1,306)$487$818$149,131
218 ($1,306)$485$821$148,310
219 ($1,306)$482$824$147,486
220 ($1,306)$479$826$146,660
221 ($1,306)$477$829$145,831
222 ($1,306)$474$832$145,000
223 ($1,306)$471$834$144,165
224 ($1,306)$469$837$143,328
225 ($1,306)$466$840$142,488
226 ($1,306)$463$842$141,646
227 ($1,306)$460$845$140,801
228 ($1,306)$458$848$139,953
Year 20 - 229 ($1,306)$455$851$139,102
230 ($1,306)$452$853$138,248
231 ($1,306)$449$856$137,392
232 ($1,306)$447$859$136,533
233 ($1,306)$444$862$135,671
234 ($1,306)$441$865$134,807
235 ($1,306)$438$867$133,939
236 ($1,306)$435$870$133,069
237 ($1,306)$432$873$132,196
238 ($1,306)$430$876$131,320
239 ($1,306)$427$879$130,441
240 ($1,306)$424$882$129,559
Year 21 - 241 ($1,306)$421$885$128,675
242 ($1,306)$418$887$127,788
243 ($1,306)$415$890$126,897
244 ($1,306)$412$893$126,004
245 ($1,306)$410$896$125,108
246 ($1,306)$407$899$124,209
247 ($1,306)$404$902$123,307
248 ($1,306)$401$905$122,402
249 ($1,306)$398$908$121,495
250 ($1,306)$395$911$120,584
251 ($1,306)$392$914$119,670
252 ($1,306)$389$917$118,754
Year 22 - 253 ($1,306)$386$920$117,834
254 ($1,306)$383$923$116,911
255 ($1,306)$380$926$115,986
256 ($1,306)$377$929$115,057
257 ($1,306)$374$932$114,125
258 ($1,306)$371$935$113,191
259 ($1,306)$368$938$112,253
260 ($1,306)$365$941$111,312
261 ($1,306)$362$944$110,368
262 ($1,306)$359$947$109,422
263 ($1,306)$356$950$108,472
264 ($1,306)$353$953$107,519
Year 23 - 265 ($1,306)$349$956$106,562
266 ($1,306)$346$959$105,603
267 ($1,306)$343$962$104,641
268 ($1,306)$340$965$103,675
269 ($1,306)$337$969$102,707
270 ($1,306)$334$972$101,735
271 ($1,306)$331$975$100,760
272 ($1,306)$327$978$99,782
273 ($1,306)$324$981$98,801
274 ($1,306)$321$984$97,816
275 ($1,306)$318$988$96,828
276 ($1,306)$315$991$95,838
Year 24 - 277 ($1,306)$311$994$94,843
278 ($1,306)$308$997$93,846
279 ($1,306)$305$1,001$92,846
280 ($1,306)$302$1,004$91,842
281 ($1,306)$298$1,007$90,835
282 ($1,306)$295$1,010$89,824
283 ($1,306)$292$1,014$88,811
284 ($1,306)$289$1,017$87,794
285 ($1,306)$285$1,020$86,773
286 ($1,306)$282$1,024$85,750
287 ($1,306)$279$1,027$84,723
288 ($1,306)$275$1,030$83,693
Year 25 - 289 ($1,306)$272$1,034$82,659
290 ($1,306)$269$1,037$81,622
291 ($1,306)$265$1,040$80,582
292 ($1,306)$262$1,044$79,538
293 ($1,306)$258$1,047$78,491
294 ($1,306)$255$1,050$77,441
295 ($1,306)$252$1,054$76,387
296 ($1,306)$248$1,057$75,329
297 ($1,306)$245$1,061$74,269
298 ($1,306)$241$1,064$73,204
299 ($1,306)$238$1,068$72,137
300 ($1,306)$234$1,071$71,066
Year 26 - 301 ($1,306)$231$1,075$69,991
302 ($1,306)$227$1,078$68,913
303 ($1,306)$224$1,082$67,831
304 ($1,306)$220$1,085$66,746
305 ($1,306)$217$1,089$65,658
306 ($1,306)$213$1,092$64,565
307 ($1,306)$210$1,096$63,470
308 ($1,306)$206$1,099$62,370
309 ($1,306)$203$1,103$61,267
310 ($1,306)$199$1,106$60,161
311 ($1,306)$196$1,110$59,051
312 ($1,306)$192$1,114$57,937
Year 27 - 313 ($1,306)$188$1,117$56,820
314 ($1,306)$185$1,121$55,699
315 ($1,306)$181$1,125$54,575
316 ($1,306)$177$1,128$53,446
317 ($1,306)$174$1,132$52,314
318 ($1,306)$170$1,136$51,179
319 ($1,306)$166$1,139$50,040
320 ($1,306)$163$1,143$48,897
321 ($1,306)$159$1,147$47,750
322 ($1,306)$155$1,150$46,600
323 ($1,306)$151$1,154$45,445
324 ($1,306)$148$1,158$44,288
Year 28 - 325 ($1,306)$144$1,162$43,126
326 ($1,306)$140$1,165$41,961
327 ($1,306)$136$1,169$40,791
328 ($1,306)$133$1,173$39,618
329 ($1,306)$129$1,177$38,442
330 ($1,306)$125$1,181$37,261
331 ($1,306)$121$1,184$36,076
332 ($1,306)$117$1,188$34,888
333 ($1,306)$113$1,192$33,696
334 ($1,306)$110$1,196$32,500
335 ($1,306)$106$1,200$31,300
336 ($1,306)$102$1,204$30,096
Year 29 - 337 ($1,306)$98$1,208$28,888
338 ($1,306)$94$1,212$27,677
339 ($1,306)$90$1,216$26,461
340 ($1,306)$86$1,220$25,241
341 ($1,306)$82$1,224$24,018
342 ($1,306)$78$1,228$22,790
343 ($1,306)$74$1,232$21,559
344 ($1,306)$70$1,236$20,323
345 ($1,306)$66$1,240$19,084
346 ($1,306)$62$1,244$17,840
347 ($1,306)$58$1,248$16,593
348 ($1,306)$54$1,252$15,341
Year 30 - 349 ($1,306)$50$1,256$14,085
350 ($1,306)$46$1,260$12,825
351 ($1,306)$42$1,264$11,562
352 ($1,306)$38$1,268$10,294
353 ($1,306)$33$1,272$9,021
354 ($1,306)$29$1,276$7,745
355 ($1,306)$25$1,280$6,465
356 ($1,306)$21$1,285$5,180
357 ($1,306)$17$1,289$3,891
358 ($1,306)$13$1,293$2,598
359 ($1,306)$8$1,297$1,301
360 ($1,306)$4$1,301$0
TOTALS$193,208$276,800$470,008

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.