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

Mortgage Parameters


Less than 20% ($69,600) 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
$1,324 360 $198,353 $476,753

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $348,000
Down Payment $69,600$278,400
Year 1 - 1 ($1,324)$921$403$277,997
2 ($1,324)$920$405$277,592
3 ($1,324)$918$406$277,186
4 ($1,324)$917$407$276,779
5 ($1,324)$916$409$276,370
6 ($1,324)$914$410$275,960
7 ($1,324)$913$411$275,549
8 ($1,324)$912$413$275,136
9 ($1,324)$910$414$274,722
10 ($1,324)$909$415$274,307
11 ($1,324)$907$417$273,890
12 ($1,324)$906$418$273,472
Year 2 - 13 ($1,324)$905$420$273,052
14 ($1,324)$903$421$272,631
15 ($1,324)$902$422$272,209
16 ($1,324)$901$424$271,785
17 ($1,324)$899$425$271,360
18 ($1,324)$898$427$270,933
19 ($1,324)$896$428$270,505
20 ($1,324)$895$429$270,076
21 ($1,324)$894$431$269,645
22 ($1,324)$892$432$269,213
23 ($1,324)$891$434$268,779
24 ($1,324)$889$435$268,344
Year 3 - 25 ($1,324)$888$437$267,908
26 ($1,324)$886$438$267,470
27 ($1,324)$885$439$267,030
28 ($1,324)$883$441$266,589
29 ($1,324)$882$442$266,147
30 ($1,324)$881$444$265,703
31 ($1,324)$879$445$265,258
32 ($1,324)$878$447$264,811
33 ($1,324)$876$448$264,363
34 ($1,324)$875$450$263,913
35 ($1,324)$873$451$263,462
36 ($1,324)$872$453$263,009
Year 4 - 37 ($1,324)$870$454$262,555
38 ($1,324)$869$456$262,099
39 ($1,324)$867$457$261,642
40 ($1,324)$866$459$261,183
41 ($1,324)$864$460$260,723
42 ($1,324)$863$462$260,261
43 ($1,324)$861$463$259,798
44 ($1,324)$859$465$259,333
45 ($1,324)$858$466$258,867
46 ($1,324)$856$468$258,399
47 ($1,324)$855$469$257,930
48 ($1,324)$853$471$257,459
Year 5 - 49 ($1,324)$852$473$256,986
50 ($1,324)$850$474$256,512
51 ($1,324)$849$476$256,036
52 ($1,324)$847$477$255,559
53 ($1,324)$845$479$255,080
54 ($1,324)$844$480$254,600
55 ($1,324)$842$482$254,118
56 ($1,324)$841$484$253,634
57 ($1,324)$839$485$253,149
58 ($1,324)$838$487$252,662
59 ($1,324)$836$488$252,174
60 ($1,324)$834$490$251,684
Year 6 - 61 ($1,324)$833$492$251,192
62 ($1,324)$831$493$250,699
63 ($1,324)$829$495$250,204
64 ($1,324)$828$497$249,707
65 ($1,324)$826$498$249,209
66 ($1,324)$824$500$248,709
67 ($1,324)$823$502$248,208
68 ($1,324)$821$503$247,705
69 ($1,324)$819$505$247,200
70 ($1,324)$818$506$246,693
71 ($1,324)$816$508$246,185
72 ($1,324)$814$510$245,675
Year 7 - 73 ($1,324)$813$512$245,164
74 ($1,324)$811$513$244,650
75 ($1,324)$809$515$244,136
76 ($1,324)$808$517$243,619
77 ($1,324)$806$518$243,101
78 ($1,324)$804$520$242,580
79 ($1,324)$803$522$242,059
80 ($1,324)$801$524$241,535
81 ($1,324)$799$525$241,010
82 ($1,324)$797$527$240,483
83 ($1,324)$796$529$239,954
84 ($1,324)$794$530$239,424
Year 8 - 85 ($1,324)$792$532$238,892
86 ($1,324)$790$534$238,358
87 ($1,324)$789$536$237,822
88 ($1,324)$787$538$237,284
89 ($1,324)$785$539$236,745
90 ($1,324)$783$541$236,204
91 ($1,324)$781$543$235,661
92 ($1,324)$780$545$235,116
93 ($1,324)$778$546$234,570
94 ($1,324)$776$548$234,022
95 ($1,324)$774$550$233,472
96 ($1,324)$772$552$232,920
Year 9 - 97 ($1,324)$771$554$232,366
98 ($1,324)$769$556$231,810
99 ($1,324)$767$557$231,253
100 ($1,324)$765$559$230,694
101 ($1,324)$763$561$230,133
102 ($1,324)$761$563$229,570
103 ($1,324)$759$565$229,005
104 ($1,324)$758$567$228,438
105 ($1,324)$756$569$227,870
106 ($1,324)$754$570$227,299
107 ($1,324)$752$572$226,727
108 ($1,324)$750$574$226,153
Year 10 - 109 ($1,324)$748$576$225,576
110 ($1,324)$746$578$224,998
111 ($1,324)$744$580$224,418
112 ($1,324)$742$582$223,837
113 ($1,324)$741$584$223,253
114 ($1,324)$739$586$222,667
115 ($1,324)$737$588$222,079
116 ($1,324)$735$590$221,490
117 ($1,324)$733$592$220,898
118 ($1,324)$731$594$220,305
119 ($1,324)$729$595$219,709
120 ($1,324)$727$597$219,112
Year 11 - 121 ($1,324)$725$599$218,512
122 ($1,324)$723$601$217,911
123 ($1,324)$721$603$217,308
124 ($1,324)$719$605$216,702
125 ($1,324)$717$607$216,095
126 ($1,324)$715$609$215,485
127 ($1,324)$713$611$214,874
128 ($1,324)$711$613$214,261
129 ($1,324)$709$615$213,645
130 ($1,324)$707$618$213,028
131 ($1,324)$705$620$212,408
132 ($1,324)$703$622$211,787
Year 12 - 133 ($1,324)$701$624$211,163
134 ($1,324)$699$626$210,537
135 ($1,324)$697$628$209,909
136 ($1,324)$694$630$209,279
137 ($1,324)$692$632$208,648
138 ($1,324)$690$634$208,014
139 ($1,324)$688$636$207,377
140 ($1,324)$686$638$206,739
141 ($1,324)$684$640$206,099
142 ($1,324)$682$642$205,456
143 ($1,324)$680$645$204,812
144 ($1,324)$678$647$204,165
Year 13 - 145 ($1,324)$675$649$203,516
146 ($1,324)$673$651$202,865
147 ($1,324)$671$653$202,212
148 ($1,324)$669$655$201,557
149 ($1,324)$667$657$200,899
150 ($1,324)$665$660$200,239
151 ($1,324)$662$662$199,578
152 ($1,324)$660$664$198,914
153 ($1,324)$658$666$198,247
154 ($1,324)$656$668$197,579
155 ($1,324)$654$671$196,908
156 ($1,324)$651$673$196,235
Year 14 - 157 ($1,324)$649$675$195,560
158 ($1,324)$647$677$194,883
159 ($1,324)$645$680$194,203
160 ($1,324)$642$682$193,521
161 ($1,324)$640$684$192,837
162 ($1,324)$638$686$192,151
163 ($1,324)$636$689$191,462
164 ($1,324)$633$691$190,772
165 ($1,324)$631$693$190,078
166 ($1,324)$629$695$189,383
167 ($1,324)$627$698$188,685
168 ($1,324)$624$700$187,985
Year 15 - 169 ($1,324)$622$702$187,283
170 ($1,324)$620$705$186,578
171 ($1,324)$617$707$185,871
172 ($1,324)$615$709$185,161
173 ($1,324)$613$712$184,450
174 ($1,324)$610$714$183,736
175 ($1,324)$608$716$183,019
176 ($1,324)$605$719$182,300
177 ($1,324)$603$721$181,579
178 ($1,324)$601$724$180,856
179 ($1,324)$598$726$180,130
180 ($1,324)$596$728$179,401
Year 16 - 181 ($1,324)$594$731$178,670
182 ($1,324)$591$733$177,937
183 ($1,324)$589$736$177,202
184 ($1,324)$586$738$176,463
185 ($1,324)$584$741$175,723
186 ($1,324)$581$743$174,980
187 ($1,324)$579$745$174,235
188 ($1,324)$576$748$173,487
189 ($1,324)$574$750$172,736
190 ($1,324)$571$753$171,984
191 ($1,324)$569$755$171,228
192 ($1,324)$566$758$170,470
Year 17 - 193 ($1,324)$564$760$169,710
194 ($1,324)$561$763$168,947
195 ($1,324)$559$765$168,182
196 ($1,324)$556$768$167,414
197 ($1,324)$554$770$166,643
198 ($1,324)$551$773$165,870
199 ($1,324)$549$776$165,095
200 ($1,324)$546$778$164,317
201 ($1,324)$544$781$163,536
202 ($1,324)$541$783$162,753
203 ($1,324)$538$786$161,967
204 ($1,324)$536$788$161,178
Year 18 - 205 ($1,324)$533$791$160,387
206 ($1,324)$531$794$159,594
207 ($1,324)$528$796$158,797
208 ($1,324)$525$799$157,998
209 ($1,324)$523$802$157,197
210 ($1,324)$520$804$156,392
211 ($1,324)$517$807$155,586
212 ($1,324)$515$810$154,776
213 ($1,324)$512$812$153,964
214 ($1,324)$509$815$153,149
215 ($1,324)$507$818$152,331
216 ($1,324)$504$820$151,511
Year 19 - 217 ($1,324)$501$823$150,688
218 ($1,324)$499$826$149,862
219 ($1,324)$496$829$149,033
220 ($1,324)$493$831$148,202
221 ($1,324)$490$834$147,368
222 ($1,324)$488$837$146,531
223 ($1,324)$485$840$145,692
224 ($1,324)$482$842$144,849
225 ($1,324)$479$845$144,004
226 ($1,324)$476$848$143,156
227 ($1,324)$474$851$142,306
228 ($1,324)$471$854$141,452
Year 20 - 229 ($1,324)$468$856$140,596
230 ($1,324)$465$859$139,737
231 ($1,324)$462$862$138,875
232 ($1,324)$459$865$138,010
233 ($1,324)$457$868$137,142
234 ($1,324)$454$871$136,272
235 ($1,324)$451$873$135,398
236 ($1,324)$448$876$134,522
237 ($1,324)$445$879$133,642
238 ($1,324)$442$882$132,760
239 ($1,324)$439$885$131,875
240 ($1,324)$436$888$130,987
Year 21 - 241 ($1,324)$433$891$130,096
242 ($1,324)$430$894$129,202
243 ($1,324)$427$897$128,305
244 ($1,324)$424$900$127,405
245 ($1,324)$421$903$126,503
246 ($1,324)$419$906$125,597
247 ($1,324)$416$909$124,688
248 ($1,324)$413$912$123,776
249 ($1,324)$409$915$122,861
250 ($1,324)$406$918$121,944
251 ($1,324)$403$921$121,023
252 ($1,324)$400$924$120,099
Year 22 - 253 ($1,324)$397$927$119,172
254 ($1,324)$394$930$118,242
255 ($1,324)$391$933$117,309
256 ($1,324)$388$936$116,372
257 ($1,324)$385$939$115,433
258 ($1,324)$382$942$114,491
259 ($1,324)$379$946$113,545
260 ($1,324)$376$949$112,596
261 ($1,324)$373$952$111,645
262 ($1,324)$369$955$110,690
263 ($1,324)$366$958$109,732
264 ($1,324)$363$961$108,770
Year 23 - 265 ($1,324)$360$964$107,806
266 ($1,324)$357$968$106,838
267 ($1,324)$353$971$105,867
268 ($1,324)$350$974$104,893
269 ($1,324)$347$977$103,916
270 ($1,324)$344$981$102,935
271 ($1,324)$341$984$101,952
272 ($1,324)$337$987$100,965
273 ($1,324)$334$990$99,974
274 ($1,324)$331$994$98,981
275 ($1,324)$327$997$97,984
276 ($1,324)$324$1,000$96,984
Year 24 - 277 ($1,324)$321$1,003$95,980
278 ($1,324)$318$1,007$94,974
279 ($1,324)$314$1,010$93,963
280 ($1,324)$311$1,013$92,950
281 ($1,324)$308$1,017$91,933
282 ($1,324)$304$1,020$90,913
283 ($1,324)$301$1,024$89,889
284 ($1,324)$297$1,027$88,863
285 ($1,324)$294$1,030$87,832
286 ($1,324)$291$1,034$86,798
287 ($1,324)$287$1,037$85,761
288 ($1,324)$284$1,041$84,721
Year 25 - 289 ($1,324)$280$1,044$83,677
290 ($1,324)$277$1,047$82,629
291 ($1,324)$273$1,051$81,578
292 ($1,324)$270$1,054$80,524
293 ($1,324)$266$1,058$79,466
294 ($1,324)$263$1,061$78,405
295 ($1,324)$259$1,065$77,340
296 ($1,324)$256$1,068$76,271
297 ($1,324)$252$1,072$75,199
298 ($1,324)$249$1,076$74,124
299 ($1,324)$245$1,079$73,045
300 ($1,324)$242$1,083$71,962
Year 26 - 301 ($1,324)$238$1,086$70,876
302 ($1,324)$234$1,090$69,786
303 ($1,324)$231$1,093$68,692
304 ($1,324)$227$1,097$67,595
305 ($1,324)$224$1,101$66,495
306 ($1,324)$220$1,104$65,390
307 ($1,324)$216$1,108$64,282
308 ($1,324)$213$1,112$63,171
309 ($1,324)$209$1,115$62,055
310 ($1,324)$205$1,119$60,936
311 ($1,324)$202$1,123$59,814
312 ($1,324)$198$1,126$58,687
Year 27 - 313 ($1,324)$194$1,130$57,557
314 ($1,324)$190$1,134$56,423
315 ($1,324)$187$1,138$55,285
316 ($1,324)$183$1,141$54,144
317 ($1,324)$179$1,145$52,999
318 ($1,324)$175$1,149$51,850
319 ($1,324)$172$1,153$50,697
320 ($1,324)$168$1,157$49,541
321 ($1,324)$164$1,160$48,380
322 ($1,324)$160$1,164$47,216
323 ($1,324)$156$1,168$46,048
324 ($1,324)$152$1,172$44,876
Year 28 - 325 ($1,324)$148$1,176$43,700
326 ($1,324)$145$1,180$42,520
327 ($1,324)$141$1,184$41,337
328 ($1,324)$137$1,188$40,149
329 ($1,324)$133$1,191$38,958
330 ($1,324)$129$1,195$37,762
331 ($1,324)$125$1,199$36,563
332 ($1,324)$121$1,203$35,359
333 ($1,324)$117$1,207$34,152
334 ($1,324)$113$1,211$32,941
335 ($1,324)$109$1,215$31,725
336 ($1,324)$105$1,219$30,506
Year 29 - 337 ($1,324)$101$1,223$29,283
338 ($1,324)$97$1,227$28,055
339 ($1,324)$93$1,231$26,824
340 ($1,324)$89$1,236$25,588
341 ($1,324)$85$1,240$24,348
342 ($1,324)$81$1,244$23,105
343 ($1,324)$76$1,248$21,857
344 ($1,324)$72$1,252$20,605
345 ($1,324)$68$1,256$19,349
346 ($1,324)$64$1,260$18,088
347 ($1,324)$60$1,264$16,824
348 ($1,324)$56$1,269$15,555
Year 30 - 349 ($1,324)$51$1,273$14,282
350 ($1,324)$47$1,277$13,005
351 ($1,324)$43$1,281$11,724
352 ($1,324)$39$1,286$10,439
353 ($1,324)$35$1,290$9,149
354 ($1,324)$30$1,294$7,855
355 ($1,324)$26$1,298$6,556
356 ($1,324)$22$1,303$5,254
357 ($1,324)$17$1,307$3,947
358 ($1,324)$13$1,311$2,636
359 ($1,324)$9$1,316$1,320
360 ($1,324)$4$1,320$0
TOTALS$198,353$278,400$476,753

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.