« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,387 360 $221,660 $499,260

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $347,000
Down Payment $69,400$277,600
Year 1 - 1 ($1,387)$1,013$374$277,226
2 ($1,387)$1,012$375$276,851
3 ($1,387)$1,011$376$276,475
4 ($1,387)$1,009$378$276,097
5 ($1,387)$1,008$379$275,718
6 ($1,387)$1,006$380$275,338
7 ($1,387)$1,005$382$274,956
8 ($1,387)$1,004$383$274,573
9 ($1,387)$1,002$385$274,188
10 ($1,387)$1,001$386$273,802
11 ($1,387)$999$387$273,415
12 ($1,387)$998$389$273,026
Year 2 - 13 ($1,387)$997$390$272,635
14 ($1,387)$995$392$272,244
15 ($1,387)$994$393$271,851
16 ($1,387)$992$395$271,456
17 ($1,387)$991$396$271,060
18 ($1,387)$989$397$270,663
19 ($1,387)$988$399$270,264
20 ($1,387)$986$400$269,863
21 ($1,387)$985$402$269,461
22 ($1,387)$984$403$269,058
23 ($1,387)$982$405$268,653
24 ($1,387)$981$406$268,247
Year 3 - 25 ($1,387)$979$408$267,839
26 ($1,387)$978$409$267,430
27 ($1,387)$976$411$267,019
28 ($1,387)$975$412$266,607
29 ($1,387)$973$414$266,193
30 ($1,387)$972$415$265,778
31 ($1,387)$970$417$265,362
32 ($1,387)$969$418$264,943
33 ($1,387)$967$420$264,523
34 ($1,387)$966$421$264,102
35 ($1,387)$964$423$263,679
36 ($1,387)$962$424$263,255
Year 4 - 37 ($1,387)$961$426$262,829
38 ($1,387)$959$428$262,401
39 ($1,387)$958$429$261,972
40 ($1,387)$956$431$261,542
41 ($1,387)$955$432$261,110
42 ($1,387)$953$434$260,676
43 ($1,387)$951$435$260,240
44 ($1,387)$950$437$259,803
45 ($1,387)$948$439$259,365
46 ($1,387)$947$440$258,925
47 ($1,387)$945$442$258,483
48 ($1,387)$943$443$258,040
Year 5 - 49 ($1,387)$942$445$257,595
50 ($1,387)$940$447$257,148
51 ($1,387)$939$448$256,700
52 ($1,387)$937$450$256,250
53 ($1,387)$935$452$255,798
54 ($1,387)$934$453$255,345
55 ($1,387)$932$455$254,890
56 ($1,387)$930$456$254,434
57 ($1,387)$929$458$253,976
58 ($1,387)$927$460$253,516
59 ($1,387)$925$462$253,054
60 ($1,387)$924$463$252,591
Year 6 - 61 ($1,387)$922$465$252,126
62 ($1,387)$920$467$251,660
63 ($1,387)$919$468$251,191
64 ($1,387)$917$470$250,721
65 ($1,387)$915$472$250,250
66 ($1,387)$913$473$249,776
67 ($1,387)$912$475$249,301
68 ($1,387)$910$477$248,824
69 ($1,387)$908$479$248,346
70 ($1,387)$906$480$247,865
71 ($1,387)$905$482$247,383
72 ($1,387)$903$484$246,899
Year 7 - 73 ($1,387)$901$486$246,414
74 ($1,387)$899$487$245,926
75 ($1,387)$898$489$245,437
76 ($1,387)$896$491$244,946
77 ($1,387)$894$493$244,453
78 ($1,387)$892$495$243,959
79 ($1,387)$890$496$243,462
80 ($1,387)$889$498$242,964
81 ($1,387)$887$500$242,464
82 ($1,387)$885$502$241,962
83 ($1,387)$883$504$241,459
84 ($1,387)$881$506$240,953
Year 8 - 85 ($1,387)$879$507$240,446
86 ($1,387)$878$509$239,936
87 ($1,387)$876$511$239,425
88 ($1,387)$874$513$238,912
89 ($1,387)$872$515$238,398
90 ($1,387)$870$517$237,881
91 ($1,387)$868$519$237,362
92 ($1,387)$866$520$236,842
93 ($1,387)$864$522$236,320
94 ($1,387)$863$524$235,795
95 ($1,387)$861$526$235,269
96 ($1,387)$859$528$234,741
Year 9 - 97 ($1,387)$857$530$234,211
98 ($1,387)$855$532$233,679
99 ($1,387)$853$534$233,145
100 ($1,387)$851$536$232,609
101 ($1,387)$849$538$232,071
102 ($1,387)$847$540$231,532
103 ($1,387)$845$542$230,990
104 ($1,387)$843$544$230,446
105 ($1,387)$841$546$229,901
106 ($1,387)$839$548$229,353
107 ($1,387)$837$550$228,803
108 ($1,387)$835$552$228,251
Year 10 - 109 ($1,387)$833$554$227,698
110 ($1,387)$831$556$227,142
111 ($1,387)$829$558$226,584
112 ($1,387)$827$560$226,024
113 ($1,387)$825$562$225,463
114 ($1,387)$823$564$224,899
115 ($1,387)$821$566$224,333
116 ($1,387)$819$568$223,765
117 ($1,387)$817$570$223,195
118 ($1,387)$815$572$222,622
119 ($1,387)$813$574$222,048
120 ($1,387)$810$576$221,472
Year 11 - 121 ($1,387)$808$578$220,893
122 ($1,387)$806$581$220,313
123 ($1,387)$804$583$219,730
124 ($1,387)$802$585$219,145
125 ($1,387)$800$587$218,558
126 ($1,387)$798$589$217,969
127 ($1,387)$796$591$217,378
128 ($1,387)$793$593$216,785
129 ($1,387)$791$596$216,189
130 ($1,387)$789$598$215,591
131 ($1,387)$787$600$214,991
132 ($1,387)$785$602$214,389
Year 12 - 133 ($1,387)$783$604$213,785
134 ($1,387)$780$607$213,178
135 ($1,387)$778$609$212,570
136 ($1,387)$776$611$211,959
137 ($1,387)$774$613$211,345
138 ($1,387)$771$615$210,730
139 ($1,387)$769$618$210,112
140 ($1,387)$767$620$209,492
141 ($1,387)$765$622$208,870
142 ($1,387)$762$624$208,246
143 ($1,387)$760$627$207,619
144 ($1,387)$758$629$206,990
Year 13 - 145 ($1,387)$756$631$206,359
146 ($1,387)$753$634$205,725
147 ($1,387)$751$636$205,089
148 ($1,387)$749$638$204,451
149 ($1,387)$746$641$203,810
150 ($1,387)$744$643$203,167
151 ($1,387)$742$645$202,522
152 ($1,387)$739$648$201,874
153 ($1,387)$737$650$201,224
154 ($1,387)$734$652$200,572
155 ($1,387)$732$655$199,917
156 ($1,387)$730$657$199,260
Year 14 - 157 ($1,387)$727$660$198,601
158 ($1,387)$725$662$197,939
159 ($1,387)$722$664$197,274
160 ($1,387)$720$667$196,608
161 ($1,387)$718$669$195,938
162 ($1,387)$715$672$195,267
163 ($1,387)$713$674$194,593
164 ($1,387)$710$677$193,916
165 ($1,387)$708$679$193,237
166 ($1,387)$705$682$192,555
167 ($1,387)$703$684$191,871
168 ($1,387)$700$687$191,185
Year 15 - 169 ($1,387)$698$689$190,496
170 ($1,387)$695$692$189,804
171 ($1,387)$693$694$189,110
172 ($1,387)$690$697$188,414
173 ($1,387)$688$699$187,715
174 ($1,387)$685$702$187,013
175 ($1,387)$683$704$186,309
176 ($1,387)$680$707$185,602
177 ($1,387)$677$709$184,893
178 ($1,387)$675$712$184,181
179 ($1,387)$672$715$183,466
180 ($1,387)$670$717$182,749
Year 16 - 181 ($1,387)$667$720$182,029
182 ($1,387)$664$722$181,307
183 ($1,387)$662$725$180,582
184 ($1,387)$659$728$179,854
185 ($1,387)$656$730$179,123
186 ($1,387)$654$733$178,390
187 ($1,387)$651$736$177,655
188 ($1,387)$648$738$176,916
189 ($1,387)$646$741$176,175
190 ($1,387)$643$744$175,431
191 ($1,387)$640$747$174,685
192 ($1,387)$638$749$173,936
Year 17 - 193 ($1,387)$635$752$173,184
194 ($1,387)$632$755$172,429
195 ($1,387)$629$757$171,672
196 ($1,387)$627$760$170,911
197 ($1,387)$624$763$170,148
198 ($1,387)$621$766$169,383
199 ($1,387)$618$769$168,614
200 ($1,387)$615$771$167,843
201 ($1,387)$613$774$167,068
202 ($1,387)$610$777$166,291
203 ($1,387)$607$780$165,511
204 ($1,387)$604$783$164,729
Year 18 - 205 ($1,387)$601$786$163,943
206 ($1,387)$598$788$163,155
207 ($1,387)$596$791$162,363
208 ($1,387)$593$794$161,569
209 ($1,387)$590$797$160,772
210 ($1,387)$587$800$159,972
211 ($1,387)$584$803$159,169
212 ($1,387)$581$806$158,363
213 ($1,387)$578$809$157,554
214 ($1,387)$575$812$156,743
215 ($1,387)$572$815$155,928
216 ($1,387)$569$818$155,110
Year 19 - 217 ($1,387)$566$821$154,290
218 ($1,387)$563$824$153,466
219 ($1,387)$560$827$152,639
220 ($1,387)$557$830$151,809
221 ($1,387)$554$833$150,977
222 ($1,387)$551$836$150,141
223 ($1,387)$548$839$149,302
224 ($1,387)$545$842$148,460
225 ($1,387)$542$845$147,615
226 ($1,387)$539$848$146,767
227 ($1,387)$536$851$145,916
228 ($1,387)$533$854$145,062
Year 20 - 229 ($1,387)$529$857$144,205
230 ($1,387)$526$860$143,344
231 ($1,387)$523$864$142,480
232 ($1,387)$520$867$141,614
233 ($1,387)$517$870$140,744
234 ($1,387)$514$873$139,871
235 ($1,387)$511$876$138,994
236 ($1,387)$507$880$138,115
237 ($1,387)$504$883$137,232
238 ($1,387)$501$886$136,346
239 ($1,387)$498$889$135,457
240 ($1,387)$494$892$134,565
Year 21 - 241 ($1,387)$491$896$133,669
242 ($1,387)$488$899$132,770
243 ($1,387)$485$902$131,868
244 ($1,387)$481$906$130,962
245 ($1,387)$478$909$130,053
246 ($1,387)$475$912$129,141
247 ($1,387)$471$915$128,226
248 ($1,387)$468$919$127,307
249 ($1,387)$465$922$126,385
250 ($1,387)$461$926$125,459
251 ($1,387)$458$929$124,530
252 ($1,387)$455$932$123,598
Year 22 - 253 ($1,387)$451$936$122,662
254 ($1,387)$448$939$121,723
255 ($1,387)$444$943$120,781
256 ($1,387)$441$946$119,835
257 ($1,387)$437$949$118,885
258 ($1,387)$434$953$117,932
259 ($1,387)$430$956$116,976
260 ($1,387)$427$960$116,016
261 ($1,387)$423$963$115,053
262 ($1,387)$420$967$114,086
263 ($1,387)$416$970$113,115
264 ($1,387)$413$974$112,141
Year 23 - 265 ($1,387)$409$978$111,164
266 ($1,387)$406$981$110,183
267 ($1,387)$402$985$109,198
268 ($1,387)$399$988$108,210
269 ($1,387)$395$992$107,218
270 ($1,387)$391$995$106,223
271 ($1,387)$388$999$105,223
272 ($1,387)$384$1,003$104,221
273 ($1,387)$380$1,006$103,214
274 ($1,387)$377$1,010$102,204
275 ($1,387)$373$1,014$101,190
276 ($1,387)$369$1,017$100,173
Year 24 - 277 ($1,387)$366$1,021$99,152
278 ($1,387)$362$1,025$98,127
279 ($1,387)$358$1,029$97,098
280 ($1,387)$354$1,032$96,066
281 ($1,387)$351$1,036$95,029
282 ($1,387)$347$1,040$93,989
283 ($1,387)$343$1,044$92,946
284 ($1,387)$339$1,048$91,898
285 ($1,387)$335$1,051$90,847
286 ($1,387)$332$1,055$89,791
287 ($1,387)$328$1,059$88,732
288 ($1,387)$324$1,063$87,669
Year 25 - 289 ($1,387)$320$1,067$86,603
290 ($1,387)$316$1,071$85,532
291 ($1,387)$312$1,075$84,457
292 ($1,387)$308$1,079$83,379
293 ($1,387)$304$1,083$82,296
294 ($1,387)$300$1,086$81,210
295 ($1,387)$296$1,090$80,119
296 ($1,387)$292$1,094$79,025
297 ($1,387)$288$1,098$77,926
298 ($1,387)$284$1,102$76,824
299 ($1,387)$280$1,106$75,718
300 ($1,387)$276$1,110$74,607
Year 26 - 301 ($1,387)$272$1,115$73,493
302 ($1,387)$268$1,119$72,374
303 ($1,387)$264$1,123$71,251
304 ($1,387)$260$1,127$70,125
305 ($1,387)$256$1,131$68,994
306 ($1,387)$252$1,135$67,859
307 ($1,387)$248$1,139$66,720
308 ($1,387)$244$1,143$65,576
309 ($1,387)$239$1,147$64,429
310 ($1,387)$235$1,152$63,277
311 ($1,387)$231$1,156$62,121
312 ($1,387)$227$1,160$60,961
Year 27 - 313 ($1,387)$223$1,164$59,797
314 ($1,387)$218$1,169$58,628
315 ($1,387)$214$1,173$57,455
316 ($1,387)$210$1,177$56,278
317 ($1,387)$205$1,181$55,097
318 ($1,387)$201$1,186$53,911
319 ($1,387)$197$1,190$52,721
320 ($1,387)$192$1,194$51,527
321 ($1,387)$188$1,199$50,328
322 ($1,387)$184$1,203$49,125
323 ($1,387)$179$1,208$47,917
324 ($1,387)$175$1,212$46,705
Year 28 - 325 ($1,387)$170$1,216$45,489
326 ($1,387)$166$1,221$44,268
327 ($1,387)$162$1,225$43,043
328 ($1,387)$157$1,230$41,813
329 ($1,387)$153$1,234$40,579
330 ($1,387)$148$1,239$39,340
331 ($1,387)$144$1,243$38,097
332 ($1,387)$139$1,248$36,849
333 ($1,387)$134$1,252$35,597
334 ($1,387)$130$1,257$34,340
335 ($1,387)$125$1,261$33,078
336 ($1,387)$121$1,266$31,812
Year 29 - 337 ($1,387)$116$1,271$30,542
338 ($1,387)$111$1,275$29,266
339 ($1,387)$107$1,280$27,986
340 ($1,387)$102$1,285$26,702
341 ($1,387)$97$1,289$25,412
342 ($1,387)$93$1,294$24,118
343 ($1,387)$88$1,299$22,819
344 ($1,387)$83$1,304$21,516
345 ($1,387)$79$1,308$20,207
346 ($1,387)$74$1,313$18,894
347 ($1,387)$69$1,318$17,576
348 ($1,387)$64$1,323$16,254
Year 30 - 349 ($1,387)$59$1,328$14,926
350 ($1,387)$54$1,332$13,594
351 ($1,387)$50$1,337$12,257
352 ($1,387)$45$1,342$10,915
353 ($1,387)$40$1,347$9,568
354 ($1,387)$35$1,352$8,216
355 ($1,387)$30$1,357$6,859
356 ($1,387)$25$1,362$5,497
357 ($1,387)$20$1,367$4,130
358 ($1,387)$15$1,372$2,759
359 ($1,387)$10$1,377$1,382
360 ($1,387)$5$1,382$0
TOTALS$221,660$277,600$499,260

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.