« 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 July 27, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.92% is current rate for 30-year fixed
3.2% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,313 360 $194,912 $472,512

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $347,000
Down Payment $69,400$277,600
Year 1 - 1 ($1,313)$907$406$277,194
2 ($1,313)$906$407$276,787
3 ($1,313)$904$408$276,379
4 ($1,313)$903$410$275,969
5 ($1,313)$901$411$275,558
6 ($1,313)$900$412$275,146
7 ($1,313)$899$414$274,732
8 ($1,313)$897$415$274,317
9 ($1,313)$896$416$273,901
10 ($1,313)$895$418$273,483
11 ($1,313)$893$419$273,064
12 ($1,313)$892$421$272,643
Year 2 - 13 ($1,313)$891$422$272,221
14 ($1,313)$889$423$271,798
15 ($1,313)$888$425$271,373
16 ($1,313)$886$426$270,947
17 ($1,313)$885$427$270,520
18 ($1,313)$884$429$270,091
19 ($1,313)$882$430$269,661
20 ($1,313)$881$432$269,229
21 ($1,313)$879$433$268,796
22 ($1,313)$878$434$268,362
23 ($1,313)$877$436$267,926
24 ($1,313)$875$437$267,488
Year 3 - 25 ($1,313)$874$439$267,050
26 ($1,313)$872$440$266,609
27 ($1,313)$871$442$266,168
28 ($1,313)$869$443$265,725
29 ($1,313)$868$444$265,280
30 ($1,313)$867$446$264,834
31 ($1,313)$865$447$264,387
32 ($1,313)$864$449$263,938
33 ($1,313)$862$450$263,488
34 ($1,313)$861$452$263,036
35 ($1,313)$859$453$262,583
36 ($1,313)$858$455$262,128
Year 4 - 37 ($1,313)$856$456$261,672
38 ($1,313)$855$458$261,214
39 ($1,313)$853$459$260,755
40 ($1,313)$852$461$260,294
41 ($1,313)$850$462$259,832
42 ($1,313)$849$464$259,368
43 ($1,313)$847$465$258,903
44 ($1,313)$846$467$258,436
45 ($1,313)$844$468$257,968
46 ($1,313)$843$470$257,498
47 ($1,313)$841$471$257,026
48 ($1,313)$840$473$256,553
Year 5 - 49 ($1,313)$838$474$256,079
50 ($1,313)$837$476$255,603
51 ($1,313)$835$478$255,125
52 ($1,313)$833$479$254,646
53 ($1,313)$832$481$254,166
54 ($1,313)$830$482$253,683
55 ($1,313)$829$484$253,199
56 ($1,313)$827$485$252,714
57 ($1,313)$826$487$252,227
58 ($1,313)$824$489$251,738
59 ($1,313)$822$490$251,248
60 ($1,313)$821$492$250,756
Year 6 - 61 ($1,313)$819$493$250,263
62 ($1,313)$818$495$249,768
63 ($1,313)$816$497$249,271
64 ($1,313)$814$498$248,773
65 ($1,313)$813$500$248,273
66 ($1,313)$811$502$247,772
67 ($1,313)$809$503$247,269
68 ($1,313)$808$505$246,764
69 ($1,313)$806$506$246,257
70 ($1,313)$804$508$245,749
71 ($1,313)$803$510$245,240
72 ($1,313)$801$511$244,728
Year 7 - 73 ($1,313)$799$513$244,215
74 ($1,313)$798$515$243,700
75 ($1,313)$796$516$243,184
76 ($1,313)$794$518$242,666
77 ($1,313)$793$520$242,146
78 ($1,313)$791$522$241,624
79 ($1,313)$789$523$241,101
80 ($1,313)$788$525$240,576
81 ($1,313)$786$527$240,050
82 ($1,313)$784$528$239,521
83 ($1,313)$782$530$238,991
84 ($1,313)$781$532$238,459
Year 8 - 85 ($1,313)$779$534$237,926
86 ($1,313)$777$535$237,390
87 ($1,313)$775$537$236,853
88 ($1,313)$774$539$236,315
89 ($1,313)$772$541$235,774
90 ($1,313)$770$542$235,232
91 ($1,313)$768$544$234,688
92 ($1,313)$767$546$234,142
93 ($1,313)$765$548$233,594
94 ($1,313)$763$549$233,044
95 ($1,313)$761$551$232,493
96 ($1,313)$759$553$231,940
Year 9 - 97 ($1,313)$758$555$231,385
98 ($1,313)$756$557$230,829
99 ($1,313)$754$558$230,270
100 ($1,313)$752$560$229,710
101 ($1,313)$750$562$229,148
102 ($1,313)$749$564$228,584
103 ($1,313)$747$566$228,018
104 ($1,313)$745$568$227,450
105 ($1,313)$743$570$226,881
106 ($1,313)$741$571$226,309
107 ($1,313)$739$573$225,736
108 ($1,313)$737$575$225,161
Year 10 - 109 ($1,313)$736$577$224,584
110 ($1,313)$734$579$224,005
111 ($1,313)$732$581$223,424
112 ($1,313)$730$583$222,842
113 ($1,313)$728$585$222,257
114 ($1,313)$726$586$221,670
115 ($1,313)$724$588$221,082
116 ($1,313)$722$590$220,492
117 ($1,313)$720$592$219,899
118 ($1,313)$718$594$219,305
119 ($1,313)$716$596$218,709
120 ($1,313)$714$598$218,111
Year 11 - 121 ($1,313)$712$600$217,511
122 ($1,313)$711$602$216,909
123 ($1,313)$709$604$216,305
124 ($1,313)$707$606$215,699
125 ($1,313)$705$608$215,091
126 ($1,313)$703$610$214,481
127 ($1,313)$701$612$213,869
128 ($1,313)$699$614$213,255
129 ($1,313)$697$616$212,640
130 ($1,313)$695$618$212,022
131 ($1,313)$693$620$211,402
132 ($1,313)$691$622$210,780
Year 12 - 133 ($1,313)$689$624$210,156
134 ($1,313)$687$626$209,530
135 ($1,313)$684$628$208,902
136 ($1,313)$682$630$208,272
137 ($1,313)$680$632$207,639
138 ($1,313)$678$634$207,005
139 ($1,313)$676$636$206,369
140 ($1,313)$674$638$205,730
141 ($1,313)$672$640$205,090
142 ($1,313)$670$643$204,447
143 ($1,313)$668$645$203,803
144 ($1,313)$666$647$203,156
Year 13 - 145 ($1,313)$664$649$202,507
146 ($1,313)$662$651$201,856
147 ($1,313)$659$653$201,203
148 ($1,313)$657$655$200,548
149 ($1,313)$655$657$199,890
150 ($1,313)$653$660$199,231
151 ($1,313)$651$662$198,569
152 ($1,313)$649$664$197,905
153 ($1,313)$646$666$197,239
154 ($1,313)$644$668$196,571
155 ($1,313)$642$670$195,900
156 ($1,313)$640$673$195,228
Year 14 - 157 ($1,313)$638$675$194,553
158 ($1,313)$636$677$193,876
159 ($1,313)$633$679$193,197
160 ($1,313)$631$681$192,515
161 ($1,313)$629$684$191,832
162 ($1,313)$627$686$191,146
163 ($1,313)$624$688$190,458
164 ($1,313)$622$690$189,767
165 ($1,313)$620$693$189,075
166 ($1,313)$618$695$188,380
167 ($1,313)$615$697$187,683
168 ($1,313)$613$699$186,983
Year 15 - 169 ($1,313)$611$702$186,282
170 ($1,313)$609$704$185,578
171 ($1,313)$606$706$184,871
172 ($1,313)$604$709$184,163
173 ($1,313)$602$711$183,452
174 ($1,313)$599$713$182,738
175 ($1,313)$597$716$182,023
176 ($1,313)$595$718$181,305
177 ($1,313)$592$720$180,585
178 ($1,313)$590$723$179,862
179 ($1,313)$588$725$179,137
180 ($1,313)$585$727$178,410
Year 16 - 181 ($1,313)$583$730$177,680
182 ($1,313)$580$732$176,948
183 ($1,313)$578$735$176,213
184 ($1,313)$576$737$175,476
185 ($1,313)$573$739$174,737
186 ($1,313)$571$742$173,995
187 ($1,313)$568$744$173,251
188 ($1,313)$566$747$172,505
189 ($1,313)$564$749$171,756
190 ($1,313)$561$751$171,004
191 ($1,313)$559$754$170,250
192 ($1,313)$556$756$169,494
Year 17 - 193 ($1,313)$554$759$168,735
194 ($1,313)$551$761$167,974
195 ($1,313)$549$764$167,210
196 ($1,313)$546$766$166,444
197 ($1,313)$544$769$165,675
198 ($1,313)$541$771$164,903
199 ($1,313)$539$774$164,130
200 ($1,313)$536$776$163,353
201 ($1,313)$534$779$162,574
202 ($1,313)$531$781$161,793
203 ($1,313)$529$784$161,009
204 ($1,313)$526$787$160,222
Year 18 - 205 ($1,313)$523$789$159,433
206 ($1,313)$521$792$158,641
207 ($1,313)$518$794$157,847
208 ($1,313)$516$797$157,050
209 ($1,313)$513$800$156,251
210 ($1,313)$510$802$155,449
211 ($1,313)$508$805$154,644
212 ($1,313)$505$807$153,836
213 ($1,313)$503$810$153,026
214 ($1,313)$500$813$152,214
215 ($1,313)$497$815$151,398
216 ($1,313)$495$818$150,581
Year 19 - 217 ($1,313)$492$821$149,760
218 ($1,313)$489$823$148,937
219 ($1,313)$487$826$148,111
220 ($1,313)$484$829$147,282
221 ($1,313)$481$831$146,450
222 ($1,313)$478$834$145,616
223 ($1,313)$476$837$144,779
224 ($1,313)$473$840$143,940
225 ($1,313)$470$842$143,098
226 ($1,313)$467$845$142,252
227 ($1,313)$465$848$141,405
228 ($1,313)$462$851$140,554
Year 20 - 229 ($1,313)$459$853$139,701
230 ($1,313)$456$856$138,844
231 ($1,313)$454$859$137,985
232 ($1,313)$451$862$137,124
233 ($1,313)$448$865$136,259
234 ($1,313)$445$867$135,392
235 ($1,313)$442$870$134,521
236 ($1,313)$439$873$133,648
237 ($1,313)$437$876$132,772
238 ($1,313)$434$879$131,894
239 ($1,313)$431$882$131,012
240 ($1,313)$428$885$130,127
Year 21 - 241 ($1,313)$425$887$129,240
242 ($1,313)$422$890$128,349
243 ($1,313)$419$893$127,456
244 ($1,313)$416$896$126,560
245 ($1,313)$413$899$125,661
246 ($1,313)$410$902$124,759
247 ($1,313)$408$905$123,854
248 ($1,313)$405$908$122,946
249 ($1,313)$402$911$122,035
250 ($1,313)$399$914$121,121
251 ($1,313)$396$917$120,204
252 ($1,313)$393$920$119,284
Year 22 - 253 ($1,313)$390$923$118,362
254 ($1,313)$387$926$117,436
255 ($1,313)$384$929$116,507
256 ($1,313)$381$932$115,575
257 ($1,313)$378$935$114,640
258 ($1,313)$374$938$113,702
259 ($1,313)$371$941$112,761
260 ($1,313)$368$944$111,817
261 ($1,313)$365$947$110,869
262 ($1,313)$362$950$109,919
263 ($1,313)$359$953$108,965
264 ($1,313)$356$957$108,009
Year 23 - 265 ($1,313)$353$960$107,049
266 ($1,313)$350$963$106,086
267 ($1,313)$347$966$105,120
268 ($1,313)$343$969$104,151
269 ($1,313)$340$972$103,179
270 ($1,313)$337$975$102,203
271 ($1,313)$334$979$101,225
272 ($1,313)$331$982$100,243
273 ($1,313)$327$985$99,258
274 ($1,313)$324$988$98,269
275 ($1,313)$321$992$97,278
276 ($1,313)$318$995$96,283
Year 24 - 277 ($1,313)$315$998$95,285
278 ($1,313)$311$1,001$94,284
279 ($1,313)$308$1,005$93,279
280 ($1,313)$305$1,008$92,272
281 ($1,313)$301$1,011$91,260
282 ($1,313)$298$1,014$90,246
283 ($1,313)$295$1,018$89,228
284 ($1,313)$291$1,021$88,207
285 ($1,313)$288$1,024$87,183
286 ($1,313)$285$1,028$86,155
287 ($1,313)$281$1,031$85,124
288 ($1,313)$278$1,034$84,090
Year 25 - 289 ($1,313)$275$1,038$83,052
290 ($1,313)$271$1,041$82,010
291 ($1,313)$268$1,045$80,966
292 ($1,313)$264$1,048$79,918
293 ($1,313)$261$1,051$78,866
294 ($1,313)$258$1,055$77,811
295 ($1,313)$254$1,058$76,753
296 ($1,313)$251$1,062$75,691
297 ($1,313)$247$1,065$74,626
298 ($1,313)$244$1,069$73,557
299 ($1,313)$240$1,072$72,485
300 ($1,313)$237$1,076$71,409
Year 26 - 301 ($1,313)$233$1,079$70,330
302 ($1,313)$230$1,083$69,247
303 ($1,313)$226$1,086$68,161
304 ($1,313)$223$1,090$67,071
305 ($1,313)$219$1,093$65,978
306 ($1,313)$216$1,097$64,881
307 ($1,313)$212$1,101$63,780
308 ($1,313)$208$1,104$62,676
309 ($1,313)$205$1,108$61,568
310 ($1,313)$201$1,111$60,457
311 ($1,313)$197$1,115$59,342
312 ($1,313)$194$1,119$58,223
Year 27 - 313 ($1,313)$190$1,122$57,101
314 ($1,313)$187$1,126$55,975
315 ($1,313)$183$1,130$54,845
316 ($1,313)$179$1,133$53,711
317 ($1,313)$175$1,137$52,574
318 ($1,313)$172$1,141$51,434
319 ($1,313)$168$1,145$50,289
320 ($1,313)$164$1,148$49,141
321 ($1,313)$161$1,152$47,989
322 ($1,313)$157$1,156$46,833
323 ($1,313)$153$1,160$45,673
324 ($1,313)$149$1,163$44,510
Year 28 - 325 ($1,313)$145$1,167$43,343
326 ($1,313)$142$1,171$42,172
327 ($1,313)$138$1,175$40,997
328 ($1,313)$134$1,179$39,819
329 ($1,313)$130$1,182$38,636
330 ($1,313)$126$1,186$37,450
331 ($1,313)$122$1,190$36,260
332 ($1,313)$118$1,194$35,066
333 ($1,313)$115$1,198$33,868
334 ($1,313)$111$1,202$32,666
335 ($1,313)$107$1,206$31,460
336 ($1,313)$103$1,210$30,250
Year 29 - 337 ($1,313)$99$1,214$29,036
338 ($1,313)$95$1,218$27,819
339 ($1,313)$91$1,222$26,597
340 ($1,313)$87$1,226$25,371
341 ($1,313)$83$1,230$24,142
342 ($1,313)$79$1,234$22,908
343 ($1,313)$75$1,238$21,670
344 ($1,313)$71$1,242$20,429
345 ($1,313)$67$1,246$19,183
346 ($1,313)$63$1,250$17,933
347 ($1,313)$59$1,254$16,679
348 ($1,313)$54$1,258$15,421
Year 30 - 349 ($1,313)$50$1,262$14,159
350 ($1,313)$46$1,266$12,893
351 ($1,313)$42$1,270$11,622
352 ($1,313)$38$1,275$10,348
353 ($1,313)$34$1,279$9,069
354 ($1,313)$30$1,283$7,786
355 ($1,313)$25$1,287$6,499
356 ($1,313)$21$1,291$5,208
357 ($1,313)$17$1,296$3,912
358 ($1,313)$13$1,300$2,612
359 ($1,313)$9$1,304$1,308
360 ($1,313)$4$1,308$0
TOTALS$194,912$277,600$472,512

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.