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

Mortgage Parameters


Less than 20% ($69,600) 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
$1,391 360 $222,299 $500,699

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $348,000
Down Payment $69,600$278,400
Year 1 - 1 ($1,391)$1,016$375$278,025
2 ($1,391)$1,015$376$277,649
3 ($1,391)$1,013$377$277,272
4 ($1,391)$1,012$379$276,893
5 ($1,391)$1,011$380$276,513
6 ($1,391)$1,009$382$276,131
7 ($1,391)$1,008$383$275,748
8 ($1,391)$1,006$384$275,364
9 ($1,391)$1,005$386$274,978
10 ($1,391)$1,004$387$274,591
11 ($1,391)$1,002$389$274,203
12 ($1,391)$1,001$390$273,813
Year 2 - 13 ($1,391)$999$391$273,421
14 ($1,391)$998$393$273,028
15 ($1,391)$997$394$272,634
16 ($1,391)$995$396$272,238
17 ($1,391)$994$397$271,841
18 ($1,391)$992$399$271,443
19 ($1,391)$991$400$271,042
20 ($1,391)$989$402$270,641
21 ($1,391)$988$403$270,238
22 ($1,391)$986$404$269,834
23 ($1,391)$985$406$269,428
24 ($1,391)$983$407$269,020
Year 3 - 25 ($1,391)$982$409$268,611
26 ($1,391)$980$410$268,201
27 ($1,391)$979$412$267,789
28 ($1,391)$977$413$267,376
29 ($1,391)$976$415$266,961
30 ($1,391)$974$416$266,544
31 ($1,391)$973$418$266,126
32 ($1,391)$971$419$265,707
33 ($1,391)$970$421$265,286
34 ($1,391)$968$423$264,863
35 ($1,391)$967$424$264,439
36 ($1,391)$965$426$264,014
Year 4 - 37 ($1,391)$964$427$263,586
38 ($1,391)$962$429$263,158
39 ($1,391)$961$430$262,727
40 ($1,391)$959$432$262,295
41 ($1,391)$957$433$261,862
42 ($1,391)$956$435$261,427
43 ($1,391)$954$437$260,990
44 ($1,391)$953$438$260,552
45 ($1,391)$951$440$260,112
46 ($1,391)$949$441$259,671
47 ($1,391)$948$443$259,228
48 ($1,391)$946$445$258,783
Year 5 - 49 ($1,391)$945$446$258,337
50 ($1,391)$943$448$257,889
51 ($1,391)$941$450$257,439
52 ($1,391)$940$451$256,988
53 ($1,391)$938$453$256,535
54 ($1,391)$936$454$256,081
55 ($1,391)$935$456$255,625
56 ($1,391)$933$458$255,167
57 ($1,391)$931$459$254,708
58 ($1,391)$930$461$254,246
59 ($1,391)$928$463$253,784
60 ($1,391)$926$465$253,319
Year 6 - 61 ($1,391)$925$466$252,853
62 ($1,391)$923$468$252,385
63 ($1,391)$921$470$251,915
64 ($1,391)$919$471$251,444
65 ($1,391)$918$473$250,971
66 ($1,391)$916$475$250,496
67 ($1,391)$914$477$250,020
68 ($1,391)$913$478$249,541
69 ($1,391)$911$480$249,061
70 ($1,391)$909$482$248,580
71 ($1,391)$907$484$248,096
72 ($1,391)$906$485$247,611
Year 7 - 73 ($1,391)$904$487$247,124
74 ($1,391)$902$489$246,635
75 ($1,391)$900$491$246,144
76 ($1,391)$898$492$245,652
77 ($1,391)$897$494$245,158
78 ($1,391)$895$496$244,662
79 ($1,391)$893$498$244,164
80 ($1,391)$891$500$243,664
81 ($1,391)$889$501$243,163
82 ($1,391)$888$503$242,659
83 ($1,391)$886$505$242,154
84 ($1,391)$884$507$241,647
Year 8 - 85 ($1,391)$882$509$241,139
86 ($1,391)$880$511$240,628
87 ($1,391)$878$513$240,115
88 ($1,391)$876$514$239,601
89 ($1,391)$875$516$239,085
90 ($1,391)$873$518$238,567
91 ($1,391)$871$520$238,046
92 ($1,391)$869$522$237,524
93 ($1,391)$867$524$237,001
94 ($1,391)$865$526$236,475
95 ($1,391)$863$528$235,947
96 ($1,391)$861$530$235,418
Year 9 - 97 ($1,391)$859$532$234,886
98 ($1,391)$857$533$234,352
99 ($1,391)$855$535$233,817
100 ($1,391)$853$537$233,280
101 ($1,391)$851$539$232,740
102 ($1,391)$850$541$232,199
103 ($1,391)$848$543$231,656
104 ($1,391)$846$545$231,110
105 ($1,391)$844$547$230,563
106 ($1,391)$842$549$230,014
107 ($1,391)$840$551$229,462
108 ($1,391)$838$553$228,909
Year 10 - 109 ($1,391)$836$555$228,354
110 ($1,391)$833$557$227,797
111 ($1,391)$831$559$227,237
112 ($1,391)$829$561$226,676
113 ($1,391)$827$563$226,112
114 ($1,391)$825$566$225,547
115 ($1,391)$823$568$224,979
116 ($1,391)$821$570$224,410
117 ($1,391)$819$572$223,838
118 ($1,391)$817$574$223,264
119 ($1,391)$815$576$222,688
120 ($1,391)$813$578$222,110
Year 11 - 121 ($1,391)$811$580$221,530
122 ($1,391)$809$582$220,948
123 ($1,391)$806$584$220,363
124 ($1,391)$804$587$219,777
125 ($1,391)$802$589$219,188
126 ($1,391)$800$591$218,597
127 ($1,391)$798$593$218,004
128 ($1,391)$796$595$217,409
129 ($1,391)$794$597$216,812
130 ($1,391)$791$599$216,213
131 ($1,391)$789$602$215,611
132 ($1,391)$787$604$215,007
Year 12 - 133 ($1,391)$785$606$214,401
134 ($1,391)$783$608$213,793
135 ($1,391)$780$610$213,182
136 ($1,391)$778$613$212,569
137 ($1,391)$776$615$211,955
138 ($1,391)$774$617$211,337
139 ($1,391)$771$619$210,718
140 ($1,391)$769$622$210,096
141 ($1,391)$767$624$209,472
142 ($1,391)$765$626$208,846
143 ($1,391)$762$629$208,217
144 ($1,391)$760$631$207,587
Year 13 - 145 ($1,391)$758$633$206,953
146 ($1,391)$755$635$206,318
147 ($1,391)$753$638$205,680
148 ($1,391)$751$640$205,040
149 ($1,391)$748$642$204,398
150 ($1,391)$746$645$203,753
151 ($1,391)$744$647$203,106
152 ($1,391)$741$649$202,456
153 ($1,391)$739$652$201,804
154 ($1,391)$737$654$201,150
155 ($1,391)$734$657$200,493
156 ($1,391)$732$659$199,834
Year 14 - 157 ($1,391)$729$661$199,173
158 ($1,391)$727$664$198,509
159 ($1,391)$725$666$197,843
160 ($1,391)$722$669$197,174
161 ($1,391)$720$671$196,503
162 ($1,391)$717$674$195,829
163 ($1,391)$715$676$195,153
164 ($1,391)$712$679$194,475
165 ($1,391)$710$681$193,794
166 ($1,391)$707$683$193,110
167 ($1,391)$705$686$192,424
168 ($1,391)$702$688$191,736
Year 15 - 169 ($1,391)$700$691$191,045
170 ($1,391)$697$694$190,351
171 ($1,391)$695$696$189,655
172 ($1,391)$692$699$188,957
173 ($1,391)$690$701$188,256
174 ($1,391)$687$704$187,552
175 ($1,391)$685$706$186,846
176 ($1,391)$682$709$186,137
177 ($1,391)$679$711$185,425
178 ($1,391)$677$714$184,711
179 ($1,391)$674$717$183,995
180 ($1,391)$672$719$183,275
Year 16 - 181 ($1,391)$669$722$182,554
182 ($1,391)$666$725$181,829
183 ($1,391)$664$727$181,102
184 ($1,391)$661$730$180,372
185 ($1,391)$658$732$179,640
186 ($1,391)$656$735$178,905
187 ($1,391)$653$738$178,167
188 ($1,391)$650$741$177,426
189 ($1,391)$648$743$176,683
190 ($1,391)$645$746$175,937
191 ($1,391)$642$749$175,188
192 ($1,391)$639$751$174,437
Year 17 - 193 ($1,391)$637$754$173,683
194 ($1,391)$634$757$172,926
195 ($1,391)$631$760$172,166
196 ($1,391)$628$762$171,404
197 ($1,391)$626$765$170,639
198 ($1,391)$623$768$169,871
199 ($1,391)$620$771$169,100
200 ($1,391)$617$774$168,326
201 ($1,391)$614$776$167,550
202 ($1,391)$612$779$166,771
203 ($1,391)$609$782$165,988
204 ($1,391)$606$785$165,203
Year 18 - 205 ($1,391)$603$788$164,416
206 ($1,391)$600$791$163,625
207 ($1,391)$597$794$162,831
208 ($1,391)$594$796$162,035
209 ($1,391)$591$799$161,235
210 ($1,391)$589$802$160,433
211 ($1,391)$586$805$159,628
212 ($1,391)$583$808$158,820
213 ($1,391)$580$811$158,008
214 ($1,391)$577$814$157,194
215 ($1,391)$574$817$156,377
216 ($1,391)$571$820$155,557
Year 19 - 217 ($1,391)$568$823$154,734
218 ($1,391)$565$826$153,908
219 ($1,391)$562$829$153,079
220 ($1,391)$559$832$152,247
221 ($1,391)$556$835$151,412
222 ($1,391)$553$838$150,574
223 ($1,391)$550$841$149,732
224 ($1,391)$547$844$148,888
225 ($1,391)$543$847$148,041
226 ($1,391)$540$850$147,190
227 ($1,391)$537$854$146,337
228 ($1,391)$534$857$145,480
Year 20 - 229 ($1,391)$531$860$144,620
230 ($1,391)$528$863$143,757
231 ($1,391)$525$866$142,891
232 ($1,391)$522$869$142,022
233 ($1,391)$518$872$141,149
234 ($1,391)$515$876$140,274
235 ($1,391)$512$879$139,395
236 ($1,391)$509$882$138,513
237 ($1,391)$506$885$137,628
238 ($1,391)$502$888$136,739
239 ($1,391)$499$892$135,847
240 ($1,391)$496$895$134,952
Year 21 - 241 ($1,391)$493$898$134,054
242 ($1,391)$489$902$133,153
243 ($1,391)$486$905$132,248
244 ($1,391)$483$908$131,340
245 ($1,391)$479$911$130,428
246 ($1,391)$476$915$129,513
247 ($1,391)$473$918$128,595
248 ($1,391)$469$921$127,674
249 ($1,391)$466$925$126,749
250 ($1,391)$463$928$125,821
251 ($1,391)$459$932$124,889
252 ($1,391)$456$935$123,954
Year 22 - 253 ($1,391)$452$938$123,016
254 ($1,391)$449$942$122,074
255 ($1,391)$446$945$121,129
256 ($1,391)$442$949$120,180
257 ($1,391)$439$952$119,228
258 ($1,391)$435$956$118,272
259 ($1,391)$432$959$117,313
260 ($1,391)$428$963$116,350
261 ($1,391)$425$966$115,384
262 ($1,391)$421$970$114,415
263 ($1,391)$418$973$113,441
264 ($1,391)$414$977$112,465
Year 23 - 265 ($1,391)$410$980$111,484
266 ($1,391)$407$984$110,500
267 ($1,391)$403$988$109,513
268 ($1,391)$400$991$108,522
269 ($1,391)$396$995$107,527
270 ($1,391)$392$998$106,529
271 ($1,391)$389$1,002$105,527
272 ($1,391)$385$1,006$104,521
273 ($1,391)$382$1,009$103,512
274 ($1,391)$378$1,013$102,499
275 ($1,391)$374$1,017$101,482
276 ($1,391)$370$1,020$100,462
Year 24 - 277 ($1,391)$367$1,024$99,437
278 ($1,391)$363$1,028$98,409
279 ($1,391)$359$1,032$97,378
280 ($1,391)$355$1,035$96,342
281 ($1,391)$352$1,039$95,303
282 ($1,391)$348$1,043$94,260
283 ($1,391)$344$1,047$93,214
284 ($1,391)$340$1,051$92,163
285 ($1,391)$336$1,054$91,108
286 ($1,391)$333$1,058$90,050
287 ($1,391)$329$1,062$88,988
288 ($1,391)$325$1,066$87,922
Year 25 - 289 ($1,391)$321$1,070$86,852
290 ($1,391)$317$1,074$85,778
291 ($1,391)$313$1,078$84,701
292 ($1,391)$309$1,082$83,619
293 ($1,391)$305$1,086$82,533
294 ($1,391)$301$1,090$81,444
295 ($1,391)$297$1,094$80,350
296 ($1,391)$293$1,098$79,253
297 ($1,391)$289$1,102$78,151
298 ($1,391)$285$1,106$77,045
299 ($1,391)$281$1,110$75,936
300 ($1,391)$277$1,114$74,822
Year 26 - 301 ($1,391)$273$1,118$73,704
302 ($1,391)$269$1,122$72,583
303 ($1,391)$265$1,126$71,457
304 ($1,391)$261$1,130$70,327
305 ($1,391)$257$1,134$69,193
306 ($1,391)$253$1,138$68,054
307 ($1,391)$248$1,142$66,912
308 ($1,391)$244$1,147$65,765
309 ($1,391)$240$1,151$64,614
310 ($1,391)$236$1,155$63,459
311 ($1,391)$232$1,159$62,300
312 ($1,391)$227$1,163$61,137
Year 27 - 313 ($1,391)$223$1,168$59,969
314 ($1,391)$219$1,172$58,797
315 ($1,391)$215$1,176$57,621
316 ($1,391)$210$1,181$56,440
317 ($1,391)$206$1,185$55,256
318 ($1,391)$202$1,189$54,066
319 ($1,391)$197$1,193$52,873
320 ($1,391)$193$1,198$51,675
321 ($1,391)$189$1,202$50,473
322 ($1,391)$184$1,207$49,266
323 ($1,391)$180$1,211$48,055
324 ($1,391)$175$1,215$46,840
Year 28 - 325 ($1,391)$171$1,220$45,620
326 ($1,391)$167$1,224$44,396
327 ($1,391)$162$1,229$43,167
328 ($1,391)$158$1,233$41,934
329 ($1,391)$153$1,238$40,696
330 ($1,391)$149$1,242$39,454
331 ($1,391)$144$1,247$38,207
332 ($1,391)$139$1,251$36,955
333 ($1,391)$135$1,256$35,699
334 ($1,391)$130$1,261$34,439
335 ($1,391)$126$1,265$33,174
336 ($1,391)$121$1,270$31,904
Year 29 - 337 ($1,391)$116$1,274$30,630
338 ($1,391)$112$1,279$29,351
339 ($1,391)$107$1,284$28,067
340 ($1,391)$102$1,288$26,779
341 ($1,391)$98$1,293$25,485
342 ($1,391)$93$1,298$24,188
343 ($1,391)$88$1,303$22,885
344 ($1,391)$84$1,307$21,578
345 ($1,391)$79$1,312$20,266
346 ($1,391)$74$1,317$18,949
347 ($1,391)$69$1,322$17,627
348 ($1,391)$64$1,326$16,301
Year 30 - 349 ($1,391)$59$1,331$14,969
350 ($1,391)$55$1,336$13,633
351 ($1,391)$50$1,341$12,292
352 ($1,391)$45$1,346$10,946
353 ($1,391)$40$1,351$9,595
354 ($1,391)$35$1,356$8,239
355 ($1,391)$30$1,361$6,879
356 ($1,391)$25$1,366$5,513
357 ($1,391)$20$1,371$4,142
358 ($1,391)$15$1,376$2,767
359 ($1,391)$10$1,381$1,386
360 ($1,391)$5$1,386$0
TOTALS$222,299$278,400$500,699

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.