« Back to all home prices

Mortgage Payment Schedule for a $348,000 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 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($69,600) may require pre-mortgage insurance


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,323 360 $197,776 $476,176

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $348,000
Down Payment $69,600$278,400
Year 1 - 1 ($1,323)$919$404$277,996
2 ($1,323)$917$405$277,591
3 ($1,323)$916$407$277,184
4 ($1,323)$915$408$276,776
5 ($1,323)$913$409$276,367
6 ($1,323)$912$411$275,956
7 ($1,323)$911$412$275,544
8 ($1,323)$909$413$275,130
9 ($1,323)$908$415$274,716
10 ($1,323)$907$416$274,300
11 ($1,323)$905$418$273,882
12 ($1,323)$904$419$273,463
Year 2 - 13 ($1,323)$902$420$273,043
14 ($1,323)$901$422$272,621
15 ($1,323)$900$423$272,198
16 ($1,323)$898$424$271,774
17 ($1,323)$897$426$271,348
18 ($1,323)$895$427$270,921
19 ($1,323)$894$429$270,492
20 ($1,323)$893$430$270,062
21 ($1,323)$891$432$269,630
22 ($1,323)$890$433$269,197
23 ($1,323)$888$434$268,763
24 ($1,323)$887$436$268,327
Year 3 - 25 ($1,323)$885$437$267,890
26 ($1,323)$884$439$267,451
27 ($1,323)$883$440$267,011
28 ($1,323)$881$442$266,570
29 ($1,323)$880$443$266,127
30 ($1,323)$878$444$265,682
31 ($1,323)$877$446$265,236
32 ($1,323)$875$447$264,789
33 ($1,323)$874$449$264,340
34 ($1,323)$872$450$263,889
35 ($1,323)$871$452$263,437
36 ($1,323)$869$453$262,984
Year 4 - 37 ($1,323)$868$455$262,529
38 ($1,323)$866$456$262,073
39 ($1,323)$865$458$261,615
40 ($1,323)$863$459$261,156
41 ($1,323)$862$461$260,695
42 ($1,323)$860$462$260,232
43 ($1,323)$859$464$259,768
44 ($1,323)$857$465$259,303
45 ($1,323)$856$467$258,836
46 ($1,323)$854$469$258,367
47 ($1,323)$853$470$257,897
48 ($1,323)$851$472$257,426
Year 5 - 49 ($1,323)$850$473$256,952
50 ($1,323)$848$475$256,478
51 ($1,323)$846$476$256,001
52 ($1,323)$845$478$255,523
53 ($1,323)$843$479$255,044
54 ($1,323)$842$481$254,563
55 ($1,323)$840$483$254,080
56 ($1,323)$838$484$253,596
57 ($1,323)$837$486$253,110
58 ($1,323)$835$487$252,623
59 ($1,323)$834$489$252,134
60 ($1,323)$832$491$251,643
Year 6 - 61 ($1,323)$830$492$251,151
62 ($1,323)$829$494$250,657
63 ($1,323)$827$496$250,161
64 ($1,323)$826$497$249,664
65 ($1,323)$824$499$249,165
66 ($1,323)$822$500$248,665
67 ($1,323)$821$502$248,163
68 ($1,323)$819$504$247,659
69 ($1,323)$817$505$247,153
70 ($1,323)$816$507$246,646
71 ($1,323)$814$509$246,137
72 ($1,323)$812$510$245,627
Year 7 - 73 ($1,323)$811$512$245,115
74 ($1,323)$809$514$244,601
75 ($1,323)$807$516$244,085
76 ($1,323)$805$517$243,568
77 ($1,323)$804$519$243,049
78 ($1,323)$802$521$242,529
79 ($1,323)$800$522$242,006
80 ($1,323)$799$524$241,482
81 ($1,323)$797$526$240,956
82 ($1,323)$795$528$240,429
83 ($1,323)$793$529$239,899
84 ($1,323)$792$531$239,368
Year 8 - 85 ($1,323)$790$533$238,836
86 ($1,323)$788$535$238,301
87 ($1,323)$786$536$237,765
88 ($1,323)$785$538$237,227
89 ($1,323)$783$540$236,687
90 ($1,323)$781$542$236,145
91 ($1,323)$779$543$235,602
92 ($1,323)$777$545$235,057
93 ($1,323)$776$547$234,510
94 ($1,323)$774$549$233,961
95 ($1,323)$772$551$233,410
96 ($1,323)$770$552$232,858
Year 9 - 97 ($1,323)$768$554$232,303
98 ($1,323)$767$556$231,747
99 ($1,323)$765$558$231,189
100 ($1,323)$763$560$230,629
101 ($1,323)$761$562$230,068
102 ($1,323)$759$563$229,504
103 ($1,323)$757$565$228,939
104 ($1,323)$755$567$228,372
105 ($1,323)$754$569$227,803
106 ($1,323)$752$571$227,232
107 ($1,323)$750$573$226,659
108 ($1,323)$748$575$226,084
Year 10 - 109 ($1,323)$746$577$225,507
110 ($1,323)$744$579$224,929
111 ($1,323)$742$580$224,349
112 ($1,323)$740$582$223,766
113 ($1,323)$738$584$223,182
114 ($1,323)$737$586$222,596
115 ($1,323)$735$588$222,008
116 ($1,323)$733$590$221,417
117 ($1,323)$731$592$220,825
118 ($1,323)$729$594$220,231
119 ($1,323)$727$596$219,635
120 ($1,323)$725$598$219,038
Year 11 - 121 ($1,323)$723$600$218,438
122 ($1,323)$721$602$217,836
123 ($1,323)$719$604$217,232
124 ($1,323)$717$606$216,626
125 ($1,323)$715$608$216,018
126 ($1,323)$713$610$215,408
127 ($1,323)$711$612$214,797
128 ($1,323)$709$614$214,183
129 ($1,323)$707$616$213,567
130 ($1,323)$705$618$212,949
131 ($1,323)$703$620$212,329
132 ($1,323)$701$622$211,707
Year 12 - 133 ($1,323)$699$624$211,083
134 ($1,323)$697$626$210,457
135 ($1,323)$695$628$209,828
136 ($1,323)$692$630$209,198
137 ($1,323)$690$632$208,566
138 ($1,323)$688$634$207,931
139 ($1,323)$686$637$207,295
140 ($1,323)$684$639$206,656
141 ($1,323)$682$641$206,015
142 ($1,323)$680$643$205,372
143 ($1,323)$678$645$204,727
144 ($1,323)$676$647$204,080
Year 13 - 145 ($1,323)$673$649$203,431
146 ($1,323)$671$651$202,780
147 ($1,323)$669$654$202,126
148 ($1,323)$667$656$201,471
149 ($1,323)$665$658$200,813
150 ($1,323)$663$660$200,153
151 ($1,323)$661$662$199,490
152 ($1,323)$658$664$198,826
153 ($1,323)$656$667$198,159
154 ($1,323)$654$669$197,491
155 ($1,323)$652$671$196,820
156 ($1,323)$650$673$196,146
Year 14 - 157 ($1,323)$647$675$195,471
158 ($1,323)$645$678$194,793
159 ($1,323)$643$680$194,113
160 ($1,323)$641$682$193,431
161 ($1,323)$638$684$192,747
162 ($1,323)$636$687$192,060
163 ($1,323)$634$689$191,371
164 ($1,323)$632$691$190,680
165 ($1,323)$629$693$189,987
166 ($1,323)$627$696$189,291
167 ($1,323)$625$698$188,593
168 ($1,323)$622$700$187,893
Year 15 - 169 ($1,323)$620$703$187,190
170 ($1,323)$618$705$186,485
171 ($1,323)$615$707$185,778
172 ($1,323)$613$710$185,068
173 ($1,323)$611$712$184,356
174 ($1,323)$608$714$183,642
175 ($1,323)$606$717$182,925
176 ($1,323)$604$719$182,206
177 ($1,323)$601$721$181,484
178 ($1,323)$599$724$180,761
179 ($1,323)$597$726$180,034
180 ($1,323)$594$729$179,306
Year 16 - 181 ($1,323)$592$731$178,575
182 ($1,323)$589$733$177,841
183 ($1,323)$587$736$177,106
184 ($1,323)$584$738$176,367
185 ($1,323)$582$741$175,627
186 ($1,323)$580$743$174,883
187 ($1,323)$577$746$174,138
188 ($1,323)$575$748$173,390
189 ($1,323)$572$751$172,639
190 ($1,323)$570$753$171,886
191 ($1,323)$567$755$171,131
192 ($1,323)$565$758$170,373
Year 17 - 193 ($1,323)$562$760$169,612
194 ($1,323)$560$763$168,849
195 ($1,323)$557$766$168,084
196 ($1,323)$555$768$167,316
197 ($1,323)$552$771$166,545
198 ($1,323)$550$773$165,772
199 ($1,323)$547$776$164,996
200 ($1,323)$544$778$164,218
201 ($1,323)$542$781$163,437
202 ($1,323)$539$783$162,654
203 ($1,323)$537$786$161,868
204 ($1,323)$534$789$161,080
Year 18 - 205 ($1,323)$532$791$160,288
206 ($1,323)$529$794$159,495
207 ($1,323)$526$796$158,698
208 ($1,323)$524$799$157,899
209 ($1,323)$521$802$157,098
210 ($1,323)$518$804$156,293
211 ($1,323)$516$807$155,486
212 ($1,323)$513$810$154,677
213 ($1,323)$510$812$153,864
214 ($1,323)$508$815$153,050
215 ($1,323)$505$818$152,232
216 ($1,323)$502$820$151,412
Year 19 - 217 ($1,323)$500$823$150,588
218 ($1,323)$497$826$149,763
219 ($1,323)$494$828$148,934
220 ($1,323)$491$831$148,103
221 ($1,323)$489$834$147,269
222 ($1,323)$486$837$146,432
223 ($1,323)$483$839$145,593
224 ($1,323)$480$842$144,751
225 ($1,323)$478$845$143,906
226 ($1,323)$475$848$143,058
227 ($1,323)$472$851$142,207
228 ($1,323)$469$853$141,354
Year 20 - 229 ($1,323)$466$856$140,497
230 ($1,323)$464$859$139,638
231 ($1,323)$461$862$138,776
232 ($1,323)$458$865$137,912
233 ($1,323)$455$868$137,044
234 ($1,323)$452$870$136,174
235 ($1,323)$449$873$135,300
236 ($1,323)$446$876$134,424
237 ($1,323)$444$879$133,545
238 ($1,323)$441$882$132,663
239 ($1,323)$438$885$131,778
240 ($1,323)$435$888$130,890
Year 21 - 241 ($1,323)$432$891$129,999
242 ($1,323)$429$894$129,106
243 ($1,323)$426$897$128,209
244 ($1,323)$423$900$127,309
245 ($1,323)$420$903$126,407
246 ($1,323)$417$906$125,501
247 ($1,323)$414$909$124,593
248 ($1,323)$411$912$123,681
249 ($1,323)$408$915$122,767
250 ($1,323)$405$918$121,849
251 ($1,323)$402$921$120,928
252 ($1,323)$399$924$120,005
Year 22 - 253 ($1,323)$396$927$119,078
254 ($1,323)$393$930$118,148
255 ($1,323)$390$933$117,215
256 ($1,323)$387$936$116,280
257 ($1,323)$384$939$115,341
258 ($1,323)$381$942$114,398
259 ($1,323)$378$945$113,453
260 ($1,323)$374$948$112,505
261 ($1,323)$371$951$111,553
262 ($1,323)$368$955$110,599
263 ($1,323)$365$958$109,641
264 ($1,323)$362$961$108,680
Year 23 - 265 ($1,323)$359$964$107,716
266 ($1,323)$355$967$106,749
267 ($1,323)$352$970$105,778
268 ($1,323)$349$974$104,805
269 ($1,323)$346$977$103,828
270 ($1,323)$343$980$102,848
271 ($1,323)$339$983$101,865
272 ($1,323)$336$987$100,878
273 ($1,323)$333$990$99,888
274 ($1,323)$330$993$98,895
275 ($1,323)$326$996$97,899
276 ($1,323)$323$1,000$96,899
Year 24 - 277 ($1,323)$320$1,003$95,896
278 ($1,323)$316$1,006$94,890
279 ($1,323)$313$1,010$93,880
280 ($1,323)$310$1,013$92,867
281 ($1,323)$306$1,016$91,851
282 ($1,323)$303$1,020$90,832
283 ($1,323)$300$1,023$89,809
284 ($1,323)$296$1,026$88,782
285 ($1,323)$293$1,030$87,753
286 ($1,323)$290$1,033$86,719
287 ($1,323)$286$1,037$85,683
288 ($1,323)$283$1,040$84,643
Year 25 - 289 ($1,323)$279$1,043$83,600
290 ($1,323)$276$1,047$82,553
291 ($1,323)$272$1,050$81,502
292 ($1,323)$269$1,054$80,449
293 ($1,323)$265$1,057$79,391
294 ($1,323)$262$1,061$78,331
295 ($1,323)$258$1,064$77,266
296 ($1,323)$255$1,068$76,199
297 ($1,323)$251$1,071$75,128
298 ($1,323)$248$1,075$74,053
299 ($1,323)$244$1,078$72,974
300 ($1,323)$241$1,082$71,892
Year 26 - 301 ($1,323)$237$1,085$70,807
302 ($1,323)$234$1,089$69,718
303 ($1,323)$230$1,093$68,625
304 ($1,323)$226$1,096$67,529
305 ($1,323)$223$1,100$66,429
306 ($1,323)$219$1,103$65,326
307 ($1,323)$216$1,107$64,219
308 ($1,323)$212$1,111$63,108
309 ($1,323)$208$1,114$61,993
310 ($1,323)$205$1,118$60,875
311 ($1,323)$201$1,122$59,753
312 ($1,323)$197$1,126$58,628
Year 27 - 313 ($1,323)$193$1,129$57,499
314 ($1,323)$190$1,133$56,366
315 ($1,323)$186$1,137$55,229
316 ($1,323)$182$1,140$54,088
317 ($1,323)$178$1,144$52,944
318 ($1,323)$175$1,148$51,796
319 ($1,323)$171$1,152$50,644
320 ($1,323)$167$1,156$49,489
321 ($1,323)$163$1,159$48,329
322 ($1,323)$159$1,163$47,166
323 ($1,323)$156$1,167$45,999
324 ($1,323)$152$1,171$44,828
Year 28 - 325 ($1,323)$148$1,175$43,654
326 ($1,323)$144$1,179$42,475
327 ($1,323)$140$1,183$41,292
328 ($1,323)$136$1,186$40,106
329 ($1,323)$132$1,190$38,915
330 ($1,323)$128$1,194$37,721
331 ($1,323)$124$1,198$36,523
332 ($1,323)$121$1,202$35,321
333 ($1,323)$117$1,206$34,115
334 ($1,323)$113$1,210$32,905
335 ($1,323)$109$1,214$31,690
336 ($1,323)$105$1,218$30,472
Year 29 - 337 ($1,323)$101$1,222$29,250
338 ($1,323)$97$1,226$28,024
339 ($1,323)$92$1,230$26,794
340 ($1,323)$88$1,234$25,559
341 ($1,323)$84$1,238$24,321
342 ($1,323)$80$1,242$23,079
343 ($1,323)$76$1,247$21,832
344 ($1,323)$72$1,251$20,581
345 ($1,323)$68$1,255$19,327
346 ($1,323)$64$1,259$18,068
347 ($1,323)$60$1,263$16,805
348 ($1,323)$55$1,267$15,537
Year 30 - 349 ($1,323)$51$1,271$14,266
350 ($1,323)$47$1,276$12,990
351 ($1,323)$43$1,280$11,710
352 ($1,323)$39$1,284$10,426
353 ($1,323)$34$1,288$9,138
354 ($1,323)$30$1,293$7,845
355 ($1,323)$26$1,297$6,549
356 ($1,323)$22$1,301$5,247
357 ($1,323)$17$1,305$3,942
358 ($1,323)$13$1,310$2,632
359 ($1,323)$9$1,314$1,318
360 ($1,323)$4$1,318$0
TOTALS$197,776$278,400$476,176

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.