« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,321 360 $197,783 $475,383

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $347,000
Down Payment $69,400$277,600
Year 1 - 1 ($1,321)$918$402$277,198
2 ($1,321)$917$403$276,794
3 ($1,321)$916$405$276,390
4 ($1,321)$914$406$275,984
5 ($1,321)$913$407$275,576
6 ($1,321)$912$409$275,167
7 ($1,321)$910$410$274,757
8 ($1,321)$909$412$274,346
9 ($1,321)$908$413$273,933
10 ($1,321)$906$414$273,518
11 ($1,321)$905$416$273,103
12 ($1,321)$904$417$272,686
Year 2 - 13 ($1,321)$902$418$272,267
14 ($1,321)$901$420$271,848
15 ($1,321)$899$421$271,427
16 ($1,321)$898$423$271,004
17 ($1,321)$897$424$270,580
18 ($1,321)$895$425$270,155
19 ($1,321)$894$427$269,728
20 ($1,321)$892$428$269,300
21 ($1,321)$891$430$268,870
22 ($1,321)$890$431$268,439
23 ($1,321)$888$432$268,007
24 ($1,321)$887$434$267,573
Year 3 - 25 ($1,321)$885$435$267,138
26 ($1,321)$884$437$266,701
27 ($1,321)$882$438$266,263
28 ($1,321)$881$440$265,823
29 ($1,321)$879$441$265,382
30 ($1,321)$878$443$264,940
31 ($1,321)$877$444$264,496
32 ($1,321)$875$445$264,050
33 ($1,321)$874$447$263,603
34 ($1,321)$872$448$263,155
35 ($1,321)$871$450$262,705
36 ($1,321)$869$451$262,253
Year 4 - 37 ($1,321)$868$453$261,801
38 ($1,321)$866$454$261,346
39 ($1,321)$865$456$260,890
40 ($1,321)$863$457$260,433
41 ($1,321)$862$459$259,974
42 ($1,321)$860$460$259,514
43 ($1,321)$859$462$259,052
44 ($1,321)$857$463$258,588
45 ($1,321)$855$465$258,123
46 ($1,321)$854$467$257,657
47 ($1,321)$852$468$257,188
48 ($1,321)$851$470$256,719
Year 5 - 49 ($1,321)$849$471$256,248
50 ($1,321)$848$473$255,775
51 ($1,321)$846$474$255,301
52 ($1,321)$845$476$254,825
53 ($1,321)$843$477$254,347
54 ($1,321)$841$479$253,868
55 ($1,321)$840$481$253,388
56 ($1,321)$838$482$252,905
57 ($1,321)$837$484$252,422
58 ($1,321)$835$485$251,936
59 ($1,321)$833$487$251,449
60 ($1,321)$832$489$250,960
Year 6 - 61 ($1,321)$830$490$250,470
62 ($1,321)$829$492$249,978
63 ($1,321)$827$493$249,485
64 ($1,321)$825$495$248,990
65 ($1,321)$824$497$248,493
66 ($1,321)$822$498$247,995
67 ($1,321)$820$500$247,494
68 ($1,321)$819$502$246,993
69 ($1,321)$817$503$246,489
70 ($1,321)$815$505$245,984
71 ($1,321)$814$507$245,478
72 ($1,321)$812$508$244,969
Year 7 - 73 ($1,321)$810$510$244,459
74 ($1,321)$809$512$243,947
75 ($1,321)$807$513$243,434
76 ($1,321)$805$515$242,919
77 ($1,321)$804$517$242,402
78 ($1,321)$802$519$241,883
79 ($1,321)$800$520$241,363
80 ($1,321)$799$522$240,841
81 ($1,321)$797$524$240,317
82 ($1,321)$795$525$239,792
83 ($1,321)$793$527$239,265
84 ($1,321)$792$529$238,736
Year 8 - 85 ($1,321)$790$531$238,205
86 ($1,321)$788$532$237,673
87 ($1,321)$786$534$237,138
88 ($1,321)$785$536$236,602
89 ($1,321)$783$538$236,065
90 ($1,321)$781$540$235,525
91 ($1,321)$779$541$234,984
92 ($1,321)$777$543$234,441
93 ($1,321)$776$545$233,896
94 ($1,321)$774$547$233,349
95 ($1,321)$772$549$232,801
96 ($1,321)$770$550$232,250
Year 9 - 97 ($1,321)$768$552$231,698
98 ($1,321)$767$554$231,144
99 ($1,321)$765$556$230,588
100 ($1,321)$763$558$230,031
101 ($1,321)$761$559$229,471
102 ($1,321)$759$561$228,910
103 ($1,321)$757$563$228,347
104 ($1,321)$755$565$227,782
105 ($1,321)$754$567$227,215
106 ($1,321)$752$569$226,646
107 ($1,321)$750$571$226,075
108 ($1,321)$748$573$225,503
Year 10 - 109 ($1,321)$746$574$224,928
110 ($1,321)$744$576$224,352
111 ($1,321)$742$578$223,774
112 ($1,321)$740$580$223,193
113 ($1,321)$738$582$222,611
114 ($1,321)$736$584$222,027
115 ($1,321)$735$586$221,441
116 ($1,321)$733$588$220,853
117 ($1,321)$731$590$220,264
118 ($1,321)$729$592$219,672
119 ($1,321)$727$594$219,078
120 ($1,321)$725$596$218,482
Year 11 - 121 ($1,321)$723$598$217,885
122 ($1,321)$721$600$217,285
123 ($1,321)$719$602$216,683
124 ($1,321)$717$604$216,080
125 ($1,321)$715$606$215,474
126 ($1,321)$713$608$214,866
127 ($1,321)$711$610$214,257
128 ($1,321)$709$612$213,645
129 ($1,321)$707$614$213,031
130 ($1,321)$705$616$212,416
131 ($1,321)$703$618$211,798
132 ($1,321)$701$620$211,178
Year 12 - 133 ($1,321)$699$622$210,556
134 ($1,321)$697$624$209,932
135 ($1,321)$695$626$209,306
136 ($1,321)$692$628$208,678
137 ($1,321)$690$630$208,048
138 ($1,321)$688$632$207,416
139 ($1,321)$686$634$206,781
140 ($1,321)$684$636$206,145
141 ($1,321)$682$639$205,507
142 ($1,321)$680$641$204,866
143 ($1,321)$678$643$204,223
144 ($1,321)$676$645$203,578
Year 13 - 145 ($1,321)$674$647$202,931
146 ($1,321)$671$649$202,282
147 ($1,321)$669$651$201,631
148 ($1,321)$667$653$200,977
149 ($1,321)$665$656$200,322
150 ($1,321)$663$658$199,664
151 ($1,321)$661$660$199,004
152 ($1,321)$658$662$198,342
153 ($1,321)$656$664$197,678
154 ($1,321)$654$667$197,011
155 ($1,321)$652$669$196,342
156 ($1,321)$650$671$195,671
Year 14 - 157 ($1,321)$647$673$194,998
158 ($1,321)$645$675$194,323
159 ($1,321)$643$678$193,645
160 ($1,321)$641$680$192,965
161 ($1,321)$638$682$192,283
162 ($1,321)$636$684$191,599
163 ($1,321)$634$687$190,912
164 ($1,321)$632$689$190,223
165 ($1,321)$629$691$189,532
166 ($1,321)$627$693$188,839
167 ($1,321)$625$696$188,143
168 ($1,321)$622$698$187,445
Year 15 - 169 ($1,321)$620$700$186,744
170 ($1,321)$618$703$186,042
171 ($1,321)$615$705$185,337
172 ($1,321)$613$707$184,629
173 ($1,321)$611$710$183,920
174 ($1,321)$608$712$183,208
175 ($1,321)$606$714$182,493
176 ($1,321)$604$717$181,777
177 ($1,321)$601$719$181,057
178 ($1,321)$599$722$180,336
179 ($1,321)$597$724$179,612
180 ($1,321)$594$726$178,886
Year 16 - 181 ($1,321)$592$729$178,157
182 ($1,321)$589$731$177,426
183 ($1,321)$587$734$176,692
184 ($1,321)$585$736$175,956
185 ($1,321)$582$738$175,218
186 ($1,321)$580$741$174,477
187 ($1,321)$577$743$173,734
188 ($1,321)$575$746$172,988
189 ($1,321)$572$748$172,240
190 ($1,321)$570$751$171,489
191 ($1,321)$567$753$170,736
192 ($1,321)$565$756$169,980
Year 17 - 193 ($1,321)$562$758$169,222
194 ($1,321)$560$761$168,462
195 ($1,321)$557$763$167,698
196 ($1,321)$555$766$166,933
197 ($1,321)$552$768$166,165
198 ($1,321)$550$771$165,394
199 ($1,321)$547$773$164,620
200 ($1,321)$545$776$163,845
201 ($1,321)$542$778$163,066
202 ($1,321)$539$781$162,285
203 ($1,321)$537$784$161,501
204 ($1,321)$534$786$160,715
Year 18 - 205 ($1,321)$532$789$159,926
206 ($1,321)$529$791$159,135
207 ($1,321)$526$794$158,341
208 ($1,321)$524$797$157,544
209 ($1,321)$521$799$156,745
210 ($1,321)$519$802$155,943
211 ($1,321)$516$805$155,138
212 ($1,321)$513$807$154,331
213 ($1,321)$511$810$153,521
214 ($1,321)$508$813$152,709
215 ($1,321)$505$815$151,893
216 ($1,321)$503$818$151,075
Year 19 - 217 ($1,321)$500$821$150,255
218 ($1,321)$497$823$149,431
219 ($1,321)$494$826$148,605
220 ($1,321)$492$829$147,776
221 ($1,321)$489$832$146,945
222 ($1,321)$486$834$146,110
223 ($1,321)$483$837$145,273
224 ($1,321)$481$840$144,433
225 ($1,321)$478$843$143,591
226 ($1,321)$475$845$142,745
227 ($1,321)$472$848$141,897
228 ($1,321)$469$851$141,046
Year 20 - 229 ($1,321)$467$854$140,192
230 ($1,321)$464$857$139,335
231 ($1,321)$461$860$138,476
232 ($1,321)$458$862$137,613
233 ($1,321)$455$865$136,748
234 ($1,321)$452$868$135,880
235 ($1,321)$450$871$135,009
236 ($1,321)$447$874$134,135
237 ($1,321)$444$877$133,258
238 ($1,321)$441$880$132,379
239 ($1,321)$438$883$131,496
240 ($1,321)$435$885$130,611
Year 21 - 241 ($1,321)$432$888$129,722
242 ($1,321)$429$891$128,831
243 ($1,321)$426$894$127,937
244 ($1,321)$423$897$127,039
245 ($1,321)$420$900$126,139
246 ($1,321)$417$903$125,236
247 ($1,321)$414$906$124,330
248 ($1,321)$411$909$123,421
249 ($1,321)$408$912$122,508
250 ($1,321)$405$915$121,593
251 ($1,321)$402$918$120,675
252 ($1,321)$399$921$119,754
Year 22 - 253 ($1,321)$396$924$118,829
254 ($1,321)$393$927$117,902
255 ($1,321)$390$930$116,972
256 ($1,321)$387$934$116,038
257 ($1,321)$384$937$115,101
258 ($1,321)$381$940$114,162
259 ($1,321)$378$943$113,219
260 ($1,321)$375$946$112,273
261 ($1,321)$371$949$111,324
262 ($1,321)$368$952$110,372
263 ($1,321)$365$955$109,416
264 ($1,321)$362$959$108,458
Year 23 - 265 ($1,321)$359$962$107,496
266 ($1,321)$356$965$106,531
267 ($1,321)$352$968$105,563
268 ($1,321)$349$971$104,592
269 ($1,321)$346$974$103,617
270 ($1,321)$343$978$102,640
271 ($1,321)$340$981$101,659
272 ($1,321)$336$984$100,675
273 ($1,321)$333$987$99,687
274 ($1,321)$330$991$98,696
275 ($1,321)$327$994$97,702
276 ($1,321)$323$997$96,705
Year 24 - 277 ($1,321)$320$1,001$95,705
278 ($1,321)$317$1,004$94,701
279 ($1,321)$313$1,007$93,693
280 ($1,321)$310$1,011$92,683
281 ($1,321)$307$1,014$91,669
282 ($1,321)$303$1,017$90,652
283 ($1,321)$300$1,021$89,631
284 ($1,321)$297$1,024$88,607
285 ($1,321)$293$1,027$87,580
286 ($1,321)$290$1,031$86,549
287 ($1,321)$286$1,034$85,515
288 ($1,321)$283$1,038$84,477
Year 25 - 289 ($1,321)$279$1,041$83,436
290 ($1,321)$276$1,044$82,392
291 ($1,321)$273$1,048$81,344
292 ($1,321)$269$1,051$80,292
293 ($1,321)$266$1,055$79,238
294 ($1,321)$262$1,058$78,179
295 ($1,321)$259$1,062$77,117
296 ($1,321)$255$1,065$76,052
297 ($1,321)$252$1,069$74,983
298 ($1,321)$248$1,072$73,911
299 ($1,321)$245$1,076$72,835
300 ($1,321)$241$1,080$71,755
Year 26 - 301 ($1,321)$237$1,083$70,672
302 ($1,321)$234$1,087$69,585
303 ($1,321)$230$1,090$68,495
304 ($1,321)$227$1,094$67,401
305 ($1,321)$223$1,098$66,304
306 ($1,321)$219$1,101$65,202
307 ($1,321)$216$1,105$64,098
308 ($1,321)$212$1,108$62,989
309 ($1,321)$208$1,112$61,877
310 ($1,321)$205$1,116$60,761
311 ($1,321)$201$1,119$59,642
312 ($1,321)$197$1,123$58,519
Year 27 - 313 ($1,321)$194$1,127$57,392
314 ($1,321)$190$1,131$56,261
315 ($1,321)$186$1,134$55,127
316 ($1,321)$182$1,138$53,988
317 ($1,321)$179$1,142$52,847
318 ($1,321)$175$1,146$51,701
319 ($1,321)$171$1,149$50,551
320 ($1,321)$167$1,153$49,398
321 ($1,321)$163$1,157$48,241
322 ($1,321)$160$1,161$47,080
323 ($1,321)$156$1,165$45,915
324 ($1,321)$152$1,169$44,747
Year 28 - 325 ($1,321)$148$1,172$43,574
326 ($1,321)$144$1,176$42,398
327 ($1,321)$140$1,180$41,218
328 ($1,321)$136$1,184$40,034
329 ($1,321)$132$1,188$38,846
330 ($1,321)$129$1,192$37,654
331 ($1,321)$125$1,196$36,458
332 ($1,321)$121$1,200$35,258
333 ($1,321)$117$1,204$34,054
334 ($1,321)$113$1,208$32,846
335 ($1,321)$109$1,212$31,634
336 ($1,321)$105$1,216$30,418
Year 29 - 337 ($1,321)$101$1,220$29,198
338 ($1,321)$97$1,224$27,975
339 ($1,321)$93$1,228$26,747
340 ($1,321)$88$1,232$25,515
341 ($1,321)$84$1,236$24,278
342 ($1,321)$80$1,240$23,038
343 ($1,321)$76$1,244$21,794
344 ($1,321)$72$1,248$20,546
345 ($1,321)$68$1,253$19,293
346 ($1,321)$64$1,257$18,036
347 ($1,321)$60$1,261$16,776
348 ($1,321)$55$1,265$15,511
Year 30 - 349 ($1,321)$51$1,269$14,241
350 ($1,321)$47$1,273$12,968
351 ($1,321)$43$1,278$11,690
352 ($1,321)$39$1,282$10,409
353 ($1,321)$34$1,286$9,122
354 ($1,321)$30$1,290$7,832
355 ($1,321)$26$1,295$6,538
356 ($1,321)$22$1,299$5,239
357 ($1,321)$17$1,303$3,935
358 ($1,321)$13$1,307$2,628
359 ($1,321)$9$1,312$1,316
360 ($1,321)$4$1,316$0
TOTALS$197,783$277,600$475,383

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.