« Back to all home prices

Mortgage Payment Schedule for a $347,000 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 15, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($69,400) may require pre-mortgage insurance


3.91% is current rate for 30-year fixed
3.18% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,311 360 $194,339 $471,939

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $347,000
Down Payment $69,400$277,600
Year 1 - 1 ($1,311)$905$406$277,194
2 ($1,311)$903$408$276,786
3 ($1,311)$902$409$276,377
4 ($1,311)$901$410$275,966
5 ($1,311)$899$412$275,555
6 ($1,311)$898$413$275,141
7 ($1,311)$897$414$274,727
8 ($1,311)$895$416$274,311
9 ($1,311)$894$417$273,894
10 ($1,311)$892$419$273,476
11 ($1,311)$891$420$273,056
12 ($1,311)$890$421$272,634
Year 2 - 13 ($1,311)$888$423$272,212
14 ($1,311)$887$424$271,788
15 ($1,311)$886$425$271,363
16 ($1,311)$884$427$270,936
17 ($1,311)$883$428$270,508
18 ($1,311)$881$430$270,078
19 ($1,311)$880$431$269,647
20 ($1,311)$879$432$269,215
21 ($1,311)$877$434$268,781
22 ($1,311)$876$435$268,346
23 ($1,311)$874$437$267,909
24 ($1,311)$873$438$267,471
Year 3 - 25 ($1,311)$872$439$267,032
26 ($1,311)$870$441$266,591
27 ($1,311)$869$442$266,149
28 ($1,311)$867$444$265,705
29 ($1,311)$866$445$265,260
30 ($1,311)$864$447$264,813
31 ($1,311)$863$448$264,365
32 ($1,311)$861$450$263,916
33 ($1,311)$860$451$263,465
34 ($1,311)$858$452$263,012
35 ($1,311)$857$454$262,558
36 ($1,311)$856$455$262,103
Year 4 - 37 ($1,311)$854$457$261,646
38 ($1,311)$853$458$261,187
39 ($1,311)$851$460$260,727
40 ($1,311)$850$461$260,266
41 ($1,311)$848$463$259,803
42 ($1,311)$847$464$259,339
43 ($1,311)$845$466$258,873
44 ($1,311)$843$467$258,405
45 ($1,311)$842$469$257,936
46 ($1,311)$840$470$257,466
47 ($1,311)$839$472$256,994
48 ($1,311)$837$474$256,520
Year 5 - 49 ($1,311)$836$475$256,045
50 ($1,311)$834$477$255,568
51 ($1,311)$833$478$255,090
52 ($1,311)$831$480$254,610
53 ($1,311)$830$481$254,129
54 ($1,311)$828$483$253,646
55 ($1,311)$826$484$253,162
56 ($1,311)$825$486$252,676
57 ($1,311)$823$488$252,188
58 ($1,311)$822$489$251,699
59 ($1,311)$820$491$251,208
60 ($1,311)$819$492$250,716
Year 6 - 61 ($1,311)$817$494$250,222
62 ($1,311)$815$496$249,726
63 ($1,311)$814$497$249,229
64 ($1,311)$812$499$248,730
65 ($1,311)$810$500$248,229
66 ($1,311)$809$502$247,727
67 ($1,311)$807$504$247,223
68 ($1,311)$806$505$246,718
69 ($1,311)$804$507$246,211
70 ($1,311)$802$509$245,702
71 ($1,311)$801$510$245,192
72 ($1,311)$799$512$244,680
Year 7 - 73 ($1,311)$797$514$244,166
74 ($1,311)$796$515$243,651
75 ($1,311)$794$517$243,134
76 ($1,311)$792$519$242,615
77 ($1,311)$791$520$242,095
78 ($1,311)$789$522$241,572
79 ($1,311)$787$524$241,049
80 ($1,311)$785$526$240,523
81 ($1,311)$784$527$239,996
82 ($1,311)$782$529$239,467
83 ($1,311)$780$531$238,936
84 ($1,311)$779$532$238,404
Year 8 - 85 ($1,311)$777$534$237,870
86 ($1,311)$775$536$237,334
87 ($1,311)$773$538$236,796
88 ($1,311)$772$539$236,257
89 ($1,311)$770$541$235,716
90 ($1,311)$768$543$235,173
91 ($1,311)$766$545$234,628
92 ($1,311)$764$546$234,082
93 ($1,311)$763$548$233,533
94 ($1,311)$761$550$232,983
95 ($1,311)$759$552$232,432
96 ($1,311)$757$554$231,878
Year 9 - 97 ($1,311)$756$555$231,323
98 ($1,311)$754$557$230,765
99 ($1,311)$752$559$230,206
100 ($1,311)$750$561$229,645
101 ($1,311)$748$563$229,083
102 ($1,311)$746$565$228,518
103 ($1,311)$745$566$227,952
104 ($1,311)$743$568$227,384
105 ($1,311)$741$570$226,814
106 ($1,311)$739$572$226,242
107 ($1,311)$737$574$225,668
108 ($1,311)$735$576$225,092
Year 10 - 109 ($1,311)$733$578$224,515
110 ($1,311)$732$579$223,935
111 ($1,311)$730$581$223,354
112 ($1,311)$728$583$222,771
113 ($1,311)$726$585$222,186
114 ($1,311)$724$587$221,599
115 ($1,311)$722$589$221,010
116 ($1,311)$720$591$220,419
117 ($1,311)$718$593$219,826
118 ($1,311)$716$595$219,232
119 ($1,311)$714$597$218,635
120 ($1,311)$712$599$218,037
Year 11 - 121 ($1,311)$710$601$217,436
122 ($1,311)$708$602$216,834
123 ($1,311)$707$604$216,229
124 ($1,311)$705$606$215,623
125 ($1,311)$703$608$215,014
126 ($1,311)$701$610$214,404
127 ($1,311)$699$612$213,792
128 ($1,311)$697$614$213,177
129 ($1,311)$695$616$212,561
130 ($1,311)$693$618$211,943
131 ($1,311)$691$620$211,322
132 ($1,311)$689$622$210,700
Year 12 - 133 ($1,311)$687$624$210,076
134 ($1,311)$684$626$209,449
135 ($1,311)$682$628$208,821
136 ($1,311)$680$631$208,190
137 ($1,311)$678$633$207,558
138 ($1,311)$676$635$206,923
139 ($1,311)$674$637$206,286
140 ($1,311)$672$639$205,647
141 ($1,311)$670$641$205,006
142 ($1,311)$668$643$204,364
143 ($1,311)$666$645$203,718
144 ($1,311)$664$647$203,071
Year 13 - 145 ($1,311)$662$649$202,422
146 ($1,311)$660$651$201,771
147 ($1,311)$657$654$201,117
148 ($1,311)$655$656$200,462
149 ($1,311)$653$658$199,804
150 ($1,311)$651$660$199,144
151 ($1,311)$649$662$198,482
152 ($1,311)$647$664$197,818
153 ($1,311)$645$666$197,151
154 ($1,311)$642$669$196,483
155 ($1,311)$640$671$195,812
156 ($1,311)$638$673$195,139
Year 14 - 157 ($1,311)$636$675$194,464
158 ($1,311)$634$677$193,787
159 ($1,311)$631$680$193,107
160 ($1,311)$629$682$192,425
161 ($1,311)$627$684$191,741
162 ($1,311)$625$686$191,055
163 ($1,311)$623$688$190,367
164 ($1,311)$620$691$189,676
165 ($1,311)$618$693$188,983
166 ($1,311)$616$695$188,288
167 ($1,311)$614$697$187,591
168 ($1,311)$611$700$186,891
Year 15 - 169 ($1,311)$609$702$186,189
170 ($1,311)$607$704$185,485
171 ($1,311)$604$707$184,778
172 ($1,311)$602$709$184,069
173 ($1,311)$600$711$183,358
174 ($1,311)$597$714$182,644
175 ($1,311)$595$716$181,929
176 ($1,311)$593$718$181,210
177 ($1,311)$590$720$180,490
178 ($1,311)$588$723$179,767
179 ($1,311)$586$725$179,042
180 ($1,311)$583$728$178,314
Year 16 - 181 ($1,311)$581$730$177,584
182 ($1,311)$579$732$176,852
183 ($1,311)$576$735$176,117
184 ($1,311)$574$737$175,380
185 ($1,311)$571$739$174,641
186 ($1,311)$569$742$173,899
187 ($1,311)$567$744$173,155
188 ($1,311)$564$747$172,408
189 ($1,311)$562$749$171,659
190 ($1,311)$559$752$170,907
191 ($1,311)$557$754$170,153
192 ($1,311)$554$757$169,396
Year 17 - 193 ($1,311)$552$759$168,637
194 ($1,311)$549$761$167,876
195 ($1,311)$547$764$167,112
196 ($1,311)$545$766$166,346
197 ($1,311)$542$769$165,577
198 ($1,311)$540$771$164,805
199 ($1,311)$537$774$164,031
200 ($1,311)$534$776$163,255
201 ($1,311)$532$779$162,476
202 ($1,311)$529$782$161,694
203 ($1,311)$527$784$160,910
204 ($1,311)$524$787$160,124
Year 18 - 205 ($1,311)$522$789$159,334
206 ($1,311)$519$792$158,543
207 ($1,311)$517$794$157,748
208 ($1,311)$514$797$156,951
209 ($1,311)$511$800$156,152
210 ($1,311)$509$802$155,350
211 ($1,311)$506$805$154,545
212 ($1,311)$504$807$153,737
213 ($1,311)$501$810$152,927
214 ($1,311)$498$813$152,115
215 ($1,311)$496$815$151,299
216 ($1,311)$493$818$150,481
Year 19 - 217 ($1,311)$490$821$149,661
218 ($1,311)$488$823$148,838
219 ($1,311)$485$826$148,012
220 ($1,311)$482$829$147,183
221 ($1,311)$480$831$146,352
222 ($1,311)$477$834$145,517
223 ($1,311)$474$837$144,681
224 ($1,311)$471$840$143,841
225 ($1,311)$469$842$142,999
226 ($1,311)$466$845$142,154
227 ($1,311)$463$848$141,306
228 ($1,311)$460$851$140,456
Year 20 - 229 ($1,311)$458$853$139,602
230 ($1,311)$455$856$138,746
231 ($1,311)$452$859$137,887
232 ($1,311)$449$862$137,026
233 ($1,311)$446$864$136,161
234 ($1,311)$444$867$135,294
235 ($1,311)$441$870$134,424
236 ($1,311)$438$873$133,551
237 ($1,311)$435$876$132,675
238 ($1,311)$432$879$131,796
239 ($1,311)$429$882$130,915
240 ($1,311)$427$884$130,031
Year 21 - 241 ($1,311)$424$887$129,143
242 ($1,311)$421$890$128,253
243 ($1,311)$418$893$127,360
244 ($1,311)$415$896$126,464
245 ($1,311)$412$899$125,565
246 ($1,311)$409$902$124,663
247 ($1,311)$406$905$123,759
248 ($1,311)$403$908$122,851
249 ($1,311)$400$911$121,940
250 ($1,311)$397$914$121,027
251 ($1,311)$394$917$120,110
252 ($1,311)$391$920$119,191
Year 22 - 253 ($1,311)$388$923$118,268
254 ($1,311)$385$926$117,342
255 ($1,311)$382$929$116,414
256 ($1,311)$379$932$115,482
257 ($1,311)$376$935$114,548
258 ($1,311)$373$938$113,610
259 ($1,311)$370$941$112,669
260 ($1,311)$367$944$111,725
261 ($1,311)$364$947$110,778
262 ($1,311)$361$950$109,828
263 ($1,311)$358$953$108,875
264 ($1,311)$355$956$107,919
Year 23 - 265 ($1,311)$352$959$106,960
266 ($1,311)$349$962$105,997
267 ($1,311)$345$966$105,032
268 ($1,311)$342$969$104,063
269 ($1,311)$339$972$103,091
270 ($1,311)$336$975$102,116
271 ($1,311)$333$978$101,138
272 ($1,311)$330$981$100,157
273 ($1,311)$326$985$99,172
274 ($1,311)$323$988$98,184
275 ($1,311)$320$991$97,193
276 ($1,311)$317$994$96,199
Year 24 - 277 ($1,311)$313$997$95,201
278 ($1,311)$310$1,001$94,201
279 ($1,311)$307$1,004$93,197
280 ($1,311)$304$1,007$92,189
281 ($1,311)$300$1,011$91,179
282 ($1,311)$297$1,014$90,165
283 ($1,311)$294$1,017$89,148
284 ($1,311)$290$1,020$88,127
285 ($1,311)$287$1,024$87,104
286 ($1,311)$284$1,027$86,076
287 ($1,311)$280$1,030$85,046
288 ($1,311)$277$1,034$84,012
Year 25 - 289 ($1,311)$274$1,037$82,975
290 ($1,311)$270$1,041$81,934
291 ($1,311)$267$1,044$80,890
292 ($1,311)$264$1,047$79,843
293 ($1,311)$260$1,051$78,792
294 ($1,311)$257$1,054$77,738
295 ($1,311)$253$1,058$76,680
296 ($1,311)$250$1,061$75,619
297 ($1,311)$246$1,065$74,555
298 ($1,311)$243$1,068$73,487
299 ($1,311)$239$1,071$72,415
300 ($1,311)$236$1,075$71,340
Year 26 - 301 ($1,311)$232$1,078$70,262
302 ($1,311)$229$1,082$69,180
303 ($1,311)$225$1,086$68,094
304 ($1,311)$222$1,089$67,005
305 ($1,311)$218$1,093$65,912
306 ($1,311)$215$1,096$64,816
307 ($1,311)$211$1,100$63,717
308 ($1,311)$208$1,103$62,613
309 ($1,311)$204$1,107$61,506
310 ($1,311)$200$1,111$60,396
311 ($1,311)$197$1,114$59,282
312 ($1,311)$193$1,118$58,164
Year 27 - 313 ($1,311)$190$1,121$57,042
314 ($1,311)$186$1,125$55,917
315 ($1,311)$182$1,129$54,789
316 ($1,311)$179$1,132$53,656
317 ($1,311)$175$1,136$52,520
318 ($1,311)$171$1,140$51,380
319 ($1,311)$167$1,144$50,237
320 ($1,311)$164$1,147$49,089
321 ($1,311)$160$1,151$47,938
322 ($1,311)$156$1,155$46,784
323 ($1,311)$152$1,159$45,625
324 ($1,311)$149$1,162$44,463
Year 28 - 325 ($1,311)$145$1,166$43,297
326 ($1,311)$141$1,170$42,127
327 ($1,311)$137$1,174$40,953
328 ($1,311)$133$1,178$39,776
329 ($1,311)$130$1,181$38,594
330 ($1,311)$126$1,185$37,409
331 ($1,311)$122$1,189$36,220
332 ($1,311)$118$1,193$35,027
333 ($1,311)$114$1,197$33,830
334 ($1,311)$110$1,201$32,630
335 ($1,311)$106$1,205$31,425
336 ($1,311)$102$1,209$30,217
Year 29 - 337 ($1,311)$98$1,212$29,004
338 ($1,311)$95$1,216$27,788
339 ($1,311)$91$1,220$26,567
340 ($1,311)$87$1,224$25,343
341 ($1,311)$83$1,228$24,114
342 ($1,311)$79$1,232$22,882
343 ($1,311)$75$1,236$21,646
344 ($1,311)$71$1,240$20,405
345 ($1,311)$66$1,244$19,161
346 ($1,311)$62$1,249$17,912
347 ($1,311)$58$1,253$16,660
348 ($1,311)$54$1,257$15,403
Year 30 - 349 ($1,311)$50$1,261$14,142
350 ($1,311)$46$1,265$12,878
351 ($1,311)$42$1,269$11,609
352 ($1,311)$38$1,273$10,335
353 ($1,311)$34$1,277$9,058
354 ($1,311)$30$1,281$7,777
355 ($1,311)$25$1,286$6,491
356 ($1,311)$21$1,290$5,201
357 ($1,311)$17$1,294$3,907
358 ($1,311)$13$1,298$2,609
359 ($1,311)$9$1,302$1,307
360 ($1,311)$4$1,307$0
TOTALS$194,339$277,600$471,939

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.