« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,329 360 $200,663 $478,263

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $347,000
Down Payment $69,400$277,600
Year 1 - 1 ($1,329)$930$399$277,201
2 ($1,329)$929$400$276,802
3 ($1,329)$927$401$276,400
4 ($1,329)$926$403$275,998
5 ($1,329)$925$404$275,594
6 ($1,329)$923$405$275,189
7 ($1,329)$922$407$274,782
8 ($1,329)$921$408$274,374
9 ($1,329)$919$409$273,965
10 ($1,329)$918$411$273,554
11 ($1,329)$916$412$273,142
12 ($1,329)$915$413$272,728
Year 2 - 13 ($1,329)$914$415$272,313
14 ($1,329)$912$416$271,897
15 ($1,329)$911$418$271,480
16 ($1,329)$909$419$271,060
17 ($1,329)$908$420$270,640
18 ($1,329)$907$422$270,218
19 ($1,329)$905$423$269,795
20 ($1,329)$904$425$269,370
21 ($1,329)$902$426$268,944
22 ($1,329)$901$428$268,517
23 ($1,329)$900$429$268,088
24 ($1,329)$898$430$267,657
Year 3 - 25 ($1,329)$897$432$267,225
26 ($1,329)$895$433$266,792
27 ($1,329)$894$435$266,357
28 ($1,329)$892$436$265,921
29 ($1,329)$891$438$265,483
30 ($1,329)$889$439$265,044
31 ($1,329)$888$441$264,604
32 ($1,329)$886$442$264,162
33 ($1,329)$885$444$263,718
34 ($1,329)$883$445$263,273
35 ($1,329)$882$447$262,826
36 ($1,329)$880$448$262,378
Year 4 - 37 ($1,329)$879$450$261,929
38 ($1,329)$877$451$261,478
39 ($1,329)$876$453$261,025
40 ($1,329)$874$454$260,571
41 ($1,329)$873$456$260,116
42 ($1,329)$871$457$259,658
43 ($1,329)$870$459$259,200
44 ($1,329)$868$460$258,740
45 ($1,329)$867$462$258,278
46 ($1,329)$865$463$257,815
47 ($1,329)$864$465$257,350
48 ($1,329)$862$466$256,883
Year 5 - 49 ($1,329)$861$468$256,415
50 ($1,329)$859$470$255,946
51 ($1,329)$857$471$255,475
52 ($1,329)$856$473$255,002
53 ($1,329)$854$474$254,528
54 ($1,329)$853$476$254,052
55 ($1,329)$851$477$253,575
56 ($1,329)$849$479$253,096
57 ($1,329)$848$481$252,615
58 ($1,329)$846$482$252,133
59 ($1,329)$845$484$251,649
60 ($1,329)$843$485$251,163
Year 6 - 61 ($1,329)$841$487$250,676
62 ($1,329)$840$489$250,187
63 ($1,329)$838$490$249,697
64 ($1,329)$836$492$249,205
65 ($1,329)$835$494$248,711
66 ($1,329)$833$495$248,216
67 ($1,329)$832$497$247,719
68 ($1,329)$830$499$247,220
69 ($1,329)$828$500$246,720
70 ($1,329)$827$502$246,218
71 ($1,329)$825$504$245,714
72 ($1,329)$823$505$245,209
Year 7 - 73 ($1,329)$821$507$244,702
74 ($1,329)$820$509$244,193
75 ($1,329)$818$510$243,683
76 ($1,329)$816$512$243,171
77 ($1,329)$815$514$242,657
78 ($1,329)$813$516$242,141
79 ($1,329)$811$517$241,624
80 ($1,329)$809$519$241,105
81 ($1,329)$808$521$240,584
82 ($1,329)$806$523$240,061
83 ($1,329)$804$524$239,537
84 ($1,329)$802$526$239,011
Year 8 - 85 ($1,329)$801$528$238,483
86 ($1,329)$799$530$237,954
87 ($1,329)$797$531$237,422
88 ($1,329)$795$533$236,889
89 ($1,329)$794$535$236,354
90 ($1,329)$792$537$235,817
91 ($1,329)$790$539$235,279
92 ($1,329)$788$540$234,739
93 ($1,329)$786$542$234,196
94 ($1,329)$785$544$233,653
95 ($1,329)$783$546$233,107
96 ($1,329)$781$548$232,559
Year 9 - 97 ($1,329)$779$549$232,010
98 ($1,329)$777$551$231,458
99 ($1,329)$775$553$230,905
100 ($1,329)$774$555$230,350
101 ($1,329)$772$557$229,794
102 ($1,329)$770$559$229,235
103 ($1,329)$768$561$228,674
104 ($1,329)$766$562$228,112
105 ($1,329)$764$564$227,547
106 ($1,329)$762$566$226,981
107 ($1,329)$760$568$226,413
108 ($1,329)$758$570$225,843
Year 10 - 109 ($1,329)$757$572$225,271
110 ($1,329)$755$574$224,697
111 ($1,329)$753$576$224,122
112 ($1,329)$751$578$223,544
113 ($1,329)$749$580$222,964
114 ($1,329)$747$582$222,383
115 ($1,329)$745$584$221,799
116 ($1,329)$743$585$221,214
117 ($1,329)$741$587$220,626
118 ($1,329)$739$589$220,037
119 ($1,329)$737$591$219,445
120 ($1,329)$735$593$218,852
Year 11 - 121 ($1,329)$733$595$218,257
122 ($1,329)$731$597$217,659
123 ($1,329)$729$599$217,060
124 ($1,329)$727$601$216,459
125 ($1,329)$725$603$215,855
126 ($1,329)$723$605$215,250
127 ($1,329)$721$607$214,642
128 ($1,329)$719$609$214,033
129 ($1,329)$717$611$213,421
130 ($1,329)$715$614$212,808
131 ($1,329)$713$616$212,192
132 ($1,329)$711$618$211,575
Year 12 - 133 ($1,329)$709$620$210,955
134 ($1,329)$707$622$210,333
135 ($1,329)$705$624$209,709
136 ($1,329)$703$626$209,083
137 ($1,329)$700$628$208,455
138 ($1,329)$698$630$207,825
139 ($1,329)$696$632$207,193
140 ($1,329)$694$634$206,558
141 ($1,329)$692$637$205,922
142 ($1,329)$690$639$205,283
143 ($1,329)$688$641$204,642
144 ($1,329)$686$643$203,999
Year 13 - 145 ($1,329)$683$645$203,354
146 ($1,329)$681$647$202,707
147 ($1,329)$679$649$202,057
148 ($1,329)$677$652$201,406
149 ($1,329)$675$654$200,752
150 ($1,329)$673$656$200,096
151 ($1,329)$670$658$199,438
152 ($1,329)$668$660$198,777
153 ($1,329)$666$663$198,115
154 ($1,329)$664$665$197,450
155 ($1,329)$661$667$196,783
156 ($1,329)$659$669$196,114
Year 14 - 157 ($1,329)$657$672$195,442
158 ($1,329)$655$674$194,768
159 ($1,329)$652$676$194,092
160 ($1,329)$650$678$193,414
161 ($1,329)$648$681$192,734
162 ($1,329)$646$683$192,051
163 ($1,329)$643$685$191,366
164 ($1,329)$641$687$190,678
165 ($1,329)$639$690$189,988
166 ($1,329)$636$692$189,296
167 ($1,329)$634$694$188,602
168 ($1,329)$632$697$187,905
Year 15 - 169 ($1,329)$629$699$187,206
170 ($1,329)$627$701$186,505
171 ($1,329)$625$704$185,801
172 ($1,329)$622$706$185,095
173 ($1,329)$620$708$184,387
174 ($1,329)$618$711$183,676
175 ($1,329)$615$713$182,963
176 ($1,329)$613$716$182,247
177 ($1,329)$611$718$181,529
178 ($1,329)$608$720$180,809
179 ($1,329)$606$723$180,086
180 ($1,329)$603$725$179,361
Year 16 - 181 ($1,329)$601$728$178,633
182 ($1,329)$598$730$177,903
183 ($1,329)$596$733$177,170
184 ($1,329)$594$735$176,435
185 ($1,329)$591$737$175,698
186 ($1,329)$589$740$174,958
187 ($1,329)$586$742$174,216
188 ($1,329)$584$745$173,471
189 ($1,329)$581$747$172,723
190 ($1,329)$579$750$171,974
191 ($1,329)$576$752$171,221
192 ($1,329)$574$755$170,466
Year 17 - 193 ($1,329)$571$757$169,709
194 ($1,329)$569$760$168,949
195 ($1,329)$566$763$168,186
196 ($1,329)$563$765$167,421
197 ($1,329)$561$768$166,654
198 ($1,329)$558$770$165,883
199 ($1,329)$556$773$165,110
200 ($1,329)$553$775$164,335
201 ($1,329)$551$778$163,557
202 ($1,329)$548$781$162,777
203 ($1,329)$545$783$161,993
204 ($1,329)$543$786$161,207
Year 18 - 205 ($1,329)$540$788$160,419
206 ($1,329)$537$791$159,628
207 ($1,329)$535$794$158,834
208 ($1,329)$532$796$158,038
209 ($1,329)$529$799$157,239
210 ($1,329)$527$802$156,437
211 ($1,329)$524$804$155,632
212 ($1,329)$521$807$154,825
213 ($1,329)$519$810$154,015
214 ($1,329)$516$813$153,203
215 ($1,329)$513$815$152,388
216 ($1,329)$510$818$151,570
Year 19 - 217 ($1,329)$508$821$150,749
218 ($1,329)$505$823$149,925
219 ($1,329)$502$826$149,099
220 ($1,329)$499$829$148,270
221 ($1,329)$497$832$147,438
222 ($1,329)$494$835$146,604
223 ($1,329)$491$837$145,766
224 ($1,329)$488$840$144,926
225 ($1,329)$486$843$144,083
226 ($1,329)$483$846$143,237
227 ($1,329)$480$849$142,389
228 ($1,329)$477$852$141,537
Year 20 - 229 ($1,329)$474$854$140,683
230 ($1,329)$471$857$139,826
231 ($1,329)$468$860$138,965
232 ($1,329)$466$863$138,103
233 ($1,329)$463$866$137,237
234 ($1,329)$460$869$136,368
235 ($1,329)$457$872$135,496
236 ($1,329)$454$875$134,622
237 ($1,329)$451$878$133,744
238 ($1,329)$448$880$132,864
239 ($1,329)$445$883$131,980
240 ($1,329)$442$886$131,094
Year 21 - 241 ($1,329)$439$889$130,204
242 ($1,329)$436$892$129,312
243 ($1,329)$433$895$128,417
244 ($1,329)$430$898$127,519
245 ($1,329)$427$901$126,617
246 ($1,329)$424$904$125,713
247 ($1,329)$421$907$124,806
248 ($1,329)$418$910$123,895
249 ($1,329)$415$913$122,982
250 ($1,329)$412$917$122,065
251 ($1,329)$409$920$121,146
252 ($1,329)$406$923$120,223
Year 22 - 253 ($1,329)$403$926$119,297
254 ($1,329)$400$929$118,368
255 ($1,329)$397$932$117,436
256 ($1,329)$393$935$116,501
257 ($1,329)$390$938$115,563
258 ($1,329)$387$941$114,622
259 ($1,329)$384$945$113,677
260 ($1,329)$381$948$112,729
261 ($1,329)$378$951$111,778
262 ($1,329)$374$954$110,824
263 ($1,329)$371$957$109,867
264 ($1,329)$368$960$108,907
Year 23 - 265 ($1,329)$365$964$107,943
266 ($1,329)$362$967$106,976
267 ($1,329)$358$970$106,006
268 ($1,329)$355$973$105,033
269 ($1,329)$352$977$104,056
270 ($1,329)$349$980$103,076
271 ($1,329)$345$983$102,093
272 ($1,329)$342$986$101,106
273 ($1,329)$339$990$100,117
274 ($1,329)$335$993$99,123
275 ($1,329)$332$996$98,127
276 ($1,329)$329$1,000$97,127
Year 24 - 277 ($1,329)$325$1,003$96,124
278 ($1,329)$322$1,006$95,118
279 ($1,329)$319$1,010$94,108
280 ($1,329)$315$1,013$93,094
281 ($1,329)$312$1,017$92,078
282 ($1,329)$308$1,020$91,058
283 ($1,329)$305$1,023$90,034
284 ($1,329)$302$1,027$89,007
285 ($1,329)$298$1,030$87,977
286 ($1,329)$295$1,034$86,943
287 ($1,329)$291$1,037$85,906
288 ($1,329)$288$1,041$84,865
Year 25 - 289 ($1,329)$284$1,044$83,821
290 ($1,329)$281$1,048$82,773
291 ($1,329)$277$1,051$81,722
292 ($1,329)$274$1,055$80,667
293 ($1,329)$270$1,058$79,609
294 ($1,329)$267$1,062$78,547
295 ($1,329)$263$1,065$77,482
296 ($1,329)$260$1,069$76,413
297 ($1,329)$256$1,073$75,341
298 ($1,329)$252$1,076$74,264
299 ($1,329)$249$1,080$73,185
300 ($1,329)$245$1,083$72,101
Year 26 - 301 ($1,329)$242$1,087$71,014
302 ($1,329)$238$1,091$69,924
303 ($1,329)$234$1,094$68,830
304 ($1,329)$231$1,098$67,732
305 ($1,329)$227$1,102$66,630
306 ($1,329)$223$1,105$65,525
307 ($1,329)$220$1,109$64,416
308 ($1,329)$216$1,113$63,303
309 ($1,329)$212$1,116$62,187
310 ($1,329)$208$1,120$61,066
311 ($1,329)$205$1,124$59,942
312 ($1,329)$201$1,128$58,815
Year 27 - 313 ($1,329)$197$1,131$57,683
314 ($1,329)$193$1,135$56,548
315 ($1,329)$189$1,139$55,409
316 ($1,329)$186$1,143$54,266
317 ($1,329)$182$1,147$53,119
318 ($1,329)$178$1,151$51,969
319 ($1,329)$174$1,154$50,814
320 ($1,329)$170$1,158$49,656
321 ($1,329)$166$1,162$48,494
322 ($1,329)$162$1,166$47,328
323 ($1,329)$159$1,170$46,158
324 ($1,329)$155$1,174$44,984
Year 28 - 325 ($1,329)$151$1,178$43,806
326 ($1,329)$147$1,182$42,624
327 ($1,329)$143$1,186$41,439
328 ($1,329)$139$1,190$40,249
329 ($1,329)$135$1,194$39,055
330 ($1,329)$131$1,198$37,858
331 ($1,329)$127$1,202$36,656
332 ($1,329)$123$1,206$35,450
333 ($1,329)$119$1,210$34,241
334 ($1,329)$115$1,214$33,027
335 ($1,329)$111$1,218$31,809
336 ($1,329)$107$1,222$30,587
Year 29 - 337 ($1,329)$102$1,226$29,361
338 ($1,329)$98$1,230$28,131
339 ($1,329)$94$1,234$26,896
340 ($1,329)$90$1,238$25,658
341 ($1,329)$86$1,243$24,416
342 ($1,329)$82$1,247$23,169
343 ($1,329)$78$1,251$21,918
344 ($1,329)$73$1,255$20,663
345 ($1,329)$69$1,259$19,404
346 ($1,329)$65$1,264$18,140
347 ($1,329)$61$1,268$16,872
348 ($1,329)$57$1,272$15,600
Year 30 - 349 ($1,329)$52$1,276$14,324
350 ($1,329)$48$1,281$13,044
351 ($1,329)$44$1,285$11,759
352 ($1,329)$39$1,289$10,470
353 ($1,329)$35$1,293$9,176
354 ($1,329)$31$1,298$7,878
355 ($1,329)$26$1,302$6,576
356 ($1,329)$22$1,306$5,270
357 ($1,329)$18$1,311$3,959
358 ($1,329)$13$1,315$2,644
359 ($1,329)$9$1,320$1,324
360 ($1,329)$4$1,324$0
TOTALS$200,663$277,600$478,263

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.