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

Mortgage Parameters


Less than 20% ($69,600) 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
$1,332 360 $201,241 $479,641

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $348,000
Down Payment $69,600$278,400
Year 1 - 1 ($1,332)$933$400$278,000
2 ($1,332)$931$401$277,599
3 ($1,332)$930$402$277,197
4 ($1,332)$929$404$276,793
5 ($1,332)$927$405$276,388
6 ($1,332)$926$406$275,982
7 ($1,332)$925$408$275,574
8 ($1,332)$923$409$275,165
9 ($1,332)$922$411$274,754
10 ($1,332)$920$412$274,342
11 ($1,332)$919$413$273,929
12 ($1,332)$918$415$273,514
Year 2 - 13 ($1,332)$916$416$273,098
14 ($1,332)$915$417$272,681
15 ($1,332)$913$419$272,262
16 ($1,332)$912$420$271,842
17 ($1,332)$911$422$271,420
18 ($1,332)$909$423$270,997
19 ($1,332)$908$424$270,572
20 ($1,332)$906$426$270,146
21 ($1,332)$905$427$269,719
22 ($1,332)$904$429$269,290
23 ($1,332)$902$430$268,860
24 ($1,332)$901$432$268,428
Year 3 - 25 ($1,332)$899$433$267,995
26 ($1,332)$898$435$267,561
27 ($1,332)$896$436$267,125
28 ($1,332)$895$437$266,687
29 ($1,332)$893$439$266,248
30 ($1,332)$892$440$265,808
31 ($1,332)$890$442$265,366
32 ($1,332)$889$443$264,923
33 ($1,332)$887$445$264,478
34 ($1,332)$886$446$264,032
35 ($1,332)$885$448$263,584
36 ($1,332)$883$449$263,134
Year 4 - 37 ($1,332)$882$451$262,684
38 ($1,332)$880$452$262,231
39 ($1,332)$878$454$261,777
40 ($1,332)$877$455$261,322
41 ($1,332)$875$457$260,865
42 ($1,332)$874$458$260,407
43 ($1,332)$872$460$259,947
44 ($1,332)$871$462$259,485
45 ($1,332)$869$463$259,022
46 ($1,332)$868$465$258,558
47 ($1,332)$866$466$258,091
48 ($1,332)$865$468$257,624
Year 5 - 49 ($1,332)$863$469$257,154
50 ($1,332)$861$471$256,683
51 ($1,332)$860$472$256,211
52 ($1,332)$858$474$255,737
53 ($1,332)$857$476$255,261
54 ($1,332)$855$477$254,784
55 ($1,332)$854$479$254,305
56 ($1,332)$852$480$253,825
57 ($1,332)$850$482$253,343
58 ($1,332)$849$484$252,859
59 ($1,332)$847$485$252,374
60 ($1,332)$845$487$251,887
Year 6 - 61 ($1,332)$844$489$251,399
62 ($1,332)$842$490$250,908
63 ($1,332)$841$492$250,417
64 ($1,332)$839$493$249,923
65 ($1,332)$837$495$249,428
66 ($1,332)$836$497$248,931
67 ($1,332)$834$498$248,433
68 ($1,332)$832$500$247,933
69 ($1,332)$831$502$247,431
70 ($1,332)$829$503$246,928
71 ($1,332)$827$505$246,423
72 ($1,332)$826$507$245,916
Year 7 - 73 ($1,332)$824$509$245,407
74 ($1,332)$822$510$244,897
75 ($1,332)$820$512$244,385
76 ($1,332)$819$514$243,871
77 ($1,332)$817$515$243,356
78 ($1,332)$815$517$242,839
79 ($1,332)$814$519$242,320
80 ($1,332)$812$521$241,800
81 ($1,332)$810$522$241,277
82 ($1,332)$808$524$240,753
83 ($1,332)$807$526$240,227
84 ($1,332)$805$528$239,700
Year 8 - 85 ($1,332)$803$529$239,170
86 ($1,332)$801$531$238,639
87 ($1,332)$799$533$238,106
88 ($1,332)$798$535$237,572
89 ($1,332)$796$536$237,035
90 ($1,332)$794$538$236,497
91 ($1,332)$792$540$235,957
92 ($1,332)$790$542$235,415
93 ($1,332)$789$544$234,871
94 ($1,332)$787$546$234,326
95 ($1,332)$785$547$233,779
96 ($1,332)$783$549$233,229
Year 9 - 97 ($1,332)$781$551$232,678
98 ($1,332)$779$553$232,125
99 ($1,332)$778$555$231,571
100 ($1,332)$776$557$231,014
101 ($1,332)$774$558$230,456
102 ($1,332)$772$560$229,895
103 ($1,332)$770$562$229,333
104 ($1,332)$768$564$228,769
105 ($1,332)$766$566$228,203
106 ($1,332)$764$568$227,635
107 ($1,332)$763$570$227,066
108 ($1,332)$761$572$226,494
Year 10 - 109 ($1,332)$759$574$225,920
110 ($1,332)$757$576$225,345
111 ($1,332)$755$577$224,767
112 ($1,332)$753$579$224,188
113 ($1,332)$751$581$223,607
114 ($1,332)$749$583$223,023
115 ($1,332)$747$585$222,438
116 ($1,332)$745$587$221,851
117 ($1,332)$743$589$221,262
118 ($1,332)$741$591$220,671
119 ($1,332)$739$593$220,078
120 ($1,332)$737$595$219,483
Year 11 - 121 ($1,332)$735$597$218,886
122 ($1,332)$733$599$218,287
123 ($1,332)$731$601$217,685
124 ($1,332)$729$603$217,082
125 ($1,332)$727$605$216,477
126 ($1,332)$725$607$215,870
127 ($1,332)$723$609$215,261
128 ($1,332)$721$611$214,650
129 ($1,332)$719$613$214,037
130 ($1,332)$717$615$213,421
131 ($1,332)$715$617$212,804
132 ($1,332)$713$619$212,184
Year 12 - 133 ($1,332)$711$622$211,563
134 ($1,332)$709$624$210,939
135 ($1,332)$707$626$210,314
136 ($1,332)$705$628$209,686
137 ($1,332)$702$630$209,056
138 ($1,332)$700$632$208,424
139 ($1,332)$698$634$207,790
140 ($1,332)$696$636$207,154
141 ($1,332)$694$638$206,515
142 ($1,332)$692$641$205,875
143 ($1,332)$690$643$205,232
144 ($1,332)$688$645$204,587
Year 13 - 145 ($1,332)$685$647$203,940
146 ($1,332)$683$649$203,291
147 ($1,332)$681$651$202,640
148 ($1,332)$679$653$201,986
149 ($1,332)$677$656$201,331
150 ($1,332)$674$658$200,673
151 ($1,332)$672$660$200,013
152 ($1,332)$670$662$199,350
153 ($1,332)$668$665$198,686
154 ($1,332)$666$667$198,019
155 ($1,332)$663$669$197,350
156 ($1,332)$661$671$196,679
Year 14 - 157 ($1,332)$659$673$196,005
158 ($1,332)$657$676$195,330
159 ($1,332)$654$678$194,652
160 ($1,332)$652$680$193,971
161 ($1,332)$650$683$193,289
162 ($1,332)$648$685$192,604
163 ($1,332)$645$687$191,917
164 ($1,332)$643$689$191,228
165 ($1,332)$641$692$190,536
166 ($1,332)$638$694$189,842
167 ($1,332)$636$696$189,145
168 ($1,332)$634$699$188,447
Year 15 - 169 ($1,332)$631$701$187,746
170 ($1,332)$629$703$187,042
171 ($1,332)$627$706$186,337
172 ($1,332)$624$708$185,629
173 ($1,332)$622$710$184,918
174 ($1,332)$619$713$184,205
175 ($1,332)$617$715$183,490
176 ($1,332)$615$718$182,772
177 ($1,332)$612$720$182,052
178 ($1,332)$610$722$181,330
179 ($1,332)$607$725$180,605
180 ($1,332)$605$727$179,878
Year 16 - 181 ($1,332)$603$730$179,148
182 ($1,332)$600$732$178,416
183 ($1,332)$598$735$177,681
184 ($1,332)$595$737$176,944
185 ($1,332)$593$740$176,204
186 ($1,332)$590$742$175,462
187 ($1,332)$588$745$174,718
188 ($1,332)$585$747$173,971
189 ($1,332)$583$750$173,221
190 ($1,332)$580$752$172,469
191 ($1,332)$578$755$171,715
192 ($1,332)$575$757$170,957
Year 17 - 193 ($1,332)$573$760$170,198
194 ($1,332)$570$762$169,436
195 ($1,332)$568$765$168,671
196 ($1,332)$565$767$167,904
197 ($1,332)$562$770$167,134
198 ($1,332)$560$772$166,361
199 ($1,332)$557$775$165,586
200 ($1,332)$555$778$164,809
201 ($1,332)$552$780$164,028
202 ($1,332)$549$783$163,246
203 ($1,332)$547$785$162,460
204 ($1,332)$544$788$161,672
Year 18 - 205 ($1,332)$542$791$160,881
206 ($1,332)$539$793$160,088
207 ($1,332)$536$796$159,292
208 ($1,332)$534$799$158,493
209 ($1,332)$531$801$157,692
210 ($1,332)$528$804$156,888
211 ($1,332)$526$807$156,081
212 ($1,332)$523$809$155,272
213 ($1,332)$520$812$154,459
214 ($1,332)$517$815$153,644
215 ($1,332)$515$818$152,827
216 ($1,332)$512$820$152,006
Year 19 - 217 ($1,332)$509$823$151,183
218 ($1,332)$506$826$150,357
219 ($1,332)$504$829$149,529
220 ($1,332)$501$831$148,697
221 ($1,332)$498$834$147,863
222 ($1,332)$495$837$147,026
223 ($1,332)$493$840$146,186
224 ($1,332)$490$843$145,344
225 ($1,332)$487$845$144,498
226 ($1,332)$484$848$143,650
227 ($1,332)$481$851$142,799
228 ($1,332)$478$854$141,945
Year 20 - 229 ($1,332)$476$857$141,088
230 ($1,332)$473$860$140,229
231 ($1,332)$470$863$139,366
232 ($1,332)$467$865$138,500
233 ($1,332)$464$868$137,632
234 ($1,332)$461$871$136,761
235 ($1,332)$458$874$135,887
236 ($1,332)$455$877$135,010
237 ($1,332)$452$880$134,130
238 ($1,332)$449$883$133,247
239 ($1,332)$446$886$132,361
240 ($1,332)$443$889$131,472
Year 21 - 241 ($1,332)$440$892$130,580
242 ($1,332)$437$895$129,685
243 ($1,332)$434$898$128,787
244 ($1,332)$431$901$127,886
245 ($1,332)$428$904$126,982
246 ($1,332)$425$907$126,075
247 ($1,332)$422$910$125,165
248 ($1,332)$419$913$124,252
249 ($1,332)$416$916$123,336
250 ($1,332)$413$919$122,417
251 ($1,332)$410$922$121,495
252 ($1,332)$407$925$120,569
Year 22 - 253 ($1,332)$404$928$119,641
254 ($1,332)$401$932$118,709
255 ($1,332)$398$935$117,775
256 ($1,332)$395$938$116,837
257 ($1,332)$391$941$115,896
258 ($1,332)$388$944$114,952
259 ($1,332)$385$947$114,005
260 ($1,332)$382$950$113,054
261 ($1,332)$379$954$112,101
262 ($1,332)$376$957$111,144
263 ($1,332)$372$960$110,184
264 ($1,332)$369$963$109,221
Year 23 - 265 ($1,332)$366$966$108,254
266 ($1,332)$363$970$107,284
267 ($1,332)$359$973$106,312
268 ($1,332)$356$976$105,335
269 ($1,332)$353$979$104,356
270 ($1,332)$350$983$103,373
271 ($1,332)$346$986$102,387
272 ($1,332)$343$989$101,398
273 ($1,332)$340$993$100,405
274 ($1,332)$336$996$99,409
275 ($1,332)$333$999$98,410
276 ($1,332)$330$1,003$97,407
Year 24 - 277 ($1,332)$326$1,006$96,401
278 ($1,332)$323$1,009$95,392
279 ($1,332)$320$1,013$94,379
280 ($1,332)$316$1,016$93,363
281 ($1,332)$313$1,020$92,343
282 ($1,332)$309$1,023$91,320
283 ($1,332)$306$1,026$90,294
284 ($1,332)$302$1,030$89,264
285 ($1,332)$299$1,033$88,231
286 ($1,332)$296$1,037$87,194
287 ($1,332)$292$1,040$86,154
288 ($1,332)$289$1,044$85,110
Year 25 - 289 ($1,332)$285$1,047$84,063
290 ($1,332)$282$1,051$83,012
291 ($1,332)$278$1,054$81,958
292 ($1,332)$275$1,058$80,900
293 ($1,332)$271$1,061$79,839
294 ($1,332)$267$1,065$78,774
295 ($1,332)$264$1,068$77,705
296 ($1,332)$260$1,072$76,633
297 ($1,332)$257$1,076$75,558
298 ($1,332)$253$1,079$74,478
299 ($1,332)$250$1,083$73,396
300 ($1,332)$246$1,086$72,309
Year 26 - 301 ($1,332)$242$1,090$71,219
302 ($1,332)$239$1,094$70,125
303 ($1,332)$235$1,097$69,028
304 ($1,332)$231$1,101$67,927
305 ($1,332)$228$1,105$66,822
306 ($1,332)$224$1,108$65,714
307 ($1,332)$220$1,112$64,601
308 ($1,332)$216$1,116$63,485
309 ($1,332)$213$1,120$62,366
310 ($1,332)$209$1,123$61,242
311 ($1,332)$205$1,127$60,115
312 ($1,332)$201$1,131$58,984
Year 27 - 313 ($1,332)$198$1,135$57,849
314 ($1,332)$194$1,139$56,711
315 ($1,332)$190$1,142$55,569
316 ($1,332)$186$1,146$54,422
317 ($1,332)$182$1,150$53,272
318 ($1,332)$178$1,154$52,119
319 ($1,332)$175$1,158$50,961
320 ($1,332)$171$1,162$49,799
321 ($1,332)$167$1,166$48,634
322 ($1,332)$163$1,169$47,464
323 ($1,332)$159$1,173$46,291
324 ($1,332)$155$1,177$45,114
Year 28 - 325 ($1,332)$151$1,181$43,932
326 ($1,332)$147$1,185$42,747
327 ($1,332)$143$1,189$41,558
328 ($1,332)$139$1,193$40,365
329 ($1,332)$135$1,197$39,168
330 ($1,332)$131$1,201$37,967
331 ($1,332)$127$1,205$36,762
332 ($1,332)$123$1,209$35,552
333 ($1,332)$119$1,213$34,339
334 ($1,332)$115$1,217$33,122
335 ($1,332)$111$1,221$31,901
336 ($1,332)$107$1,225$30,675
Year 29 - 337 ($1,332)$103$1,230$29,446
338 ($1,332)$99$1,234$28,212
339 ($1,332)$95$1,238$26,974
340 ($1,332)$90$1,242$25,732
341 ($1,332)$86$1,246$24,486
342 ($1,332)$82$1,250$23,236
343 ($1,332)$78$1,254$21,981
344 ($1,332)$74$1,259$20,722
345 ($1,332)$69$1,263$19,459
346 ($1,332)$65$1,267$18,192
347 ($1,332)$61$1,271$16,921
348 ($1,332)$57$1,276$15,645
Year 30 - 349 ($1,332)$52$1,280$14,365
350 ($1,332)$48$1,284$13,081
351 ($1,332)$44$1,289$11,793
352 ($1,332)$40$1,293$10,500
353 ($1,332)$35$1,297$9,203
354 ($1,332)$31$1,302$7,901
355 ($1,332)$26$1,306$6,595
356 ($1,332)$22$1,310$5,285
357 ($1,332)$18$1,315$3,970
358 ($1,332)$13$1,319$2,651
359 ($1,332)$9$1,323$1,328
360 ($1,332)$4$1,328$0
TOTALS$201,241$278,400$479,641

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.