« Back to all home prices

Mortgage Payment Schedule for a $349,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($69,800) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,315 360 $194,307 $473,507

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $349,000
Down Payment $69,800$279,200
Year 1 - 1 ($1,315)$905$410$278,790
2 ($1,315)$904$412$278,378
3 ($1,315)$902$413$277,965
4 ($1,315)$901$414$277,551
5 ($1,315)$900$416$277,136
6 ($1,315)$898$417$276,719
7 ($1,315)$897$418$276,300
8 ($1,315)$896$420$275,881
9 ($1,315)$894$421$275,460
10 ($1,315)$893$422$275,037
11 ($1,315)$892$424$274,614
12 ($1,315)$890$425$274,189
Year 2 - 13 ($1,315)$889$426$273,762
14 ($1,315)$887$428$273,334
15 ($1,315)$886$429$272,905
16 ($1,315)$885$431$272,474
17 ($1,315)$883$432$272,042
18 ($1,315)$882$433$271,609
19 ($1,315)$880$435$271,174
20 ($1,315)$879$436$270,738
21 ($1,315)$878$438$270,300
22 ($1,315)$876$439$269,861
23 ($1,315)$875$440$269,421
24 ($1,315)$873$442$268,979
Year 3 - 25 ($1,315)$872$443$268,535
26 ($1,315)$871$445$268,091
27 ($1,315)$869$446$267,644
28 ($1,315)$868$448$267,197
29 ($1,315)$866$449$266,747
30 ($1,315)$865$451$266,297
31 ($1,315)$863$452$265,845
32 ($1,315)$862$454$265,391
33 ($1,315)$860$455$264,936
34 ($1,315)$859$456$264,480
35 ($1,315)$857$458$264,022
36 ($1,315)$856$459$263,562
Year 4 - 37 ($1,315)$854$461$263,102
38 ($1,315)$853$462$262,639
39 ($1,315)$851$464$262,175
40 ($1,315)$850$465$261,710
41 ($1,315)$848$467$261,243
42 ($1,315)$847$468$260,774
43 ($1,315)$845$470$260,305
44 ($1,315)$844$471$259,833
45 ($1,315)$842$473$259,360
46 ($1,315)$841$475$258,885
47 ($1,315)$839$476$258,409
48 ($1,315)$838$478$257,932
Year 5 - 49 ($1,315)$836$479$257,453
50 ($1,315)$835$481$256,972
51 ($1,315)$833$482$256,490
52 ($1,315)$831$484$256,006
53 ($1,315)$830$485$255,520
54 ($1,315)$828$487$255,033
55 ($1,315)$827$489$254,545
56 ($1,315)$825$490$254,055
57 ($1,315)$824$492$253,563
58 ($1,315)$822$493$253,070
59 ($1,315)$820$495$252,575
60 ($1,315)$819$497$252,078
Year 6 - 61 ($1,315)$817$498$251,580
62 ($1,315)$816$500$251,080
63 ($1,315)$814$501$250,579
64 ($1,315)$812$503$250,076
65 ($1,315)$811$505$249,571
66 ($1,315)$809$506$249,065
67 ($1,315)$807$508$248,557
68 ($1,315)$806$510$248,047
69 ($1,315)$804$511$247,536
70 ($1,315)$802$513$247,023
71 ($1,315)$801$515$246,509
72 ($1,315)$799$516$245,993
Year 7 - 73 ($1,315)$797$518$245,475
74 ($1,315)$796$520$244,955
75 ($1,315)$794$521$244,434
76 ($1,315)$792$523$243,911
77 ($1,315)$791$525$243,386
78 ($1,315)$789$526$242,860
79 ($1,315)$787$528$242,332
80 ($1,315)$786$530$241,802
81 ($1,315)$784$531$241,271
82 ($1,315)$782$533$240,738
83 ($1,315)$780$535$240,203
84 ($1,315)$779$537$239,666
Year 8 - 85 ($1,315)$777$538$239,128
86 ($1,315)$775$540$238,588
87 ($1,315)$773$542$238,046
88 ($1,315)$772$544$237,502
89 ($1,315)$770$545$236,957
90 ($1,315)$768$547$236,410
91 ($1,315)$766$549$235,861
92 ($1,315)$765$551$235,310
93 ($1,315)$763$553$234,757
94 ($1,315)$761$554$234,203
95 ($1,315)$759$556$233,647
96 ($1,315)$757$558$233,089
Year 9 - 97 ($1,315)$756$560$232,529
98 ($1,315)$754$562$231,968
99 ($1,315)$752$563$231,405
100 ($1,315)$750$565$230,839
101 ($1,315)$748$567$230,272
102 ($1,315)$746$569$229,704
103 ($1,315)$745$571$229,133
104 ($1,315)$743$573$228,560
105 ($1,315)$741$574$227,986
106 ($1,315)$739$576$227,410
107 ($1,315)$737$578$226,832
108 ($1,315)$735$580$226,252
Year 10 - 109 ($1,315)$733$582$225,670
110 ($1,315)$732$584$225,086
111 ($1,315)$730$586$224,500
112 ($1,315)$728$588$223,913
113 ($1,315)$726$589$223,323
114 ($1,315)$724$591$222,732
115 ($1,315)$722$593$222,139
116 ($1,315)$720$595$221,544
117 ($1,315)$718$597$220,946
118 ($1,315)$716$599$220,347
119 ($1,315)$714$601$219,746
120 ($1,315)$712$603$219,143
Year 11 - 121 ($1,315)$710$605$218,539
122 ($1,315)$708$607$217,932
123 ($1,315)$706$609$217,323
124 ($1,315)$704$611$216,712
125 ($1,315)$703$613$216,099
126 ($1,315)$701$615$215,484
127 ($1,315)$699$617$214,868
128 ($1,315)$697$619$214,249
129 ($1,315)$695$621$213,628
130 ($1,315)$693$623$213,005
131 ($1,315)$690$625$212,381
132 ($1,315)$688$627$211,754
Year 12 - 133 ($1,315)$686$629$211,125
134 ($1,315)$684$631$210,494
135 ($1,315)$682$633$209,861
136 ($1,315)$680$635$209,226
137 ($1,315)$678$637$208,589
138 ($1,315)$676$639$207,950
139 ($1,315)$674$641$207,309
140 ($1,315)$672$643$206,665
141 ($1,315)$670$645$206,020
142 ($1,315)$668$647$205,373
143 ($1,315)$666$650$204,723
144 ($1,315)$664$652$204,071
Year 13 - 145 ($1,315)$662$654$203,418
146 ($1,315)$659$656$202,762
147 ($1,315)$657$658$202,104
148 ($1,315)$655$660$201,444
149 ($1,315)$653$662$200,781
150 ($1,315)$651$664$200,117
151 ($1,315)$649$667$199,450
152 ($1,315)$647$669$198,781
153 ($1,315)$644$671$198,111
154 ($1,315)$642$673$197,437
155 ($1,315)$640$675$196,762
156 ($1,315)$638$677$196,085
Year 14 - 157 ($1,315)$636$680$195,405
158 ($1,315)$633$682$194,723
159 ($1,315)$631$684$194,039
160 ($1,315)$629$686$193,353
161 ($1,315)$627$689$192,664
162 ($1,315)$625$691$191,974
163 ($1,315)$622$693$191,281
164 ($1,315)$620$695$190,585
165 ($1,315)$618$697$189,888
166 ($1,315)$616$700$189,188
167 ($1,315)$613$702$188,486
168 ($1,315)$611$704$187,782
Year 15 - 169 ($1,315)$609$707$187,075
170 ($1,315)$606$709$186,366
171 ($1,315)$604$711$185,655
172 ($1,315)$602$713$184,942
173 ($1,315)$600$716$184,226
174 ($1,315)$597$718$183,508
175 ($1,315)$595$720$182,788
176 ($1,315)$593$723$182,065
177 ($1,315)$590$725$181,340
178 ($1,315)$588$727$180,612
179 ($1,315)$585$730$179,882
180 ($1,315)$583$732$179,150
Year 16 - 181 ($1,315)$581$735$178,416
182 ($1,315)$578$737$177,679
183 ($1,315)$576$739$176,939
184 ($1,315)$574$742$176,198
185 ($1,315)$571$744$175,454
186 ($1,315)$569$747$174,707
187 ($1,315)$566$749$173,958
188 ($1,315)$564$751$173,207
189 ($1,315)$561$754$172,453
190 ($1,315)$559$756$171,697
191 ($1,315)$557$759$170,938
192 ($1,315)$554$761$170,177
Year 17 - 193 ($1,315)$552$764$169,413
194 ($1,315)$549$766$168,647
195 ($1,315)$547$769$167,878
196 ($1,315)$544$771$167,107
197 ($1,315)$542$774$166,334
198 ($1,315)$539$776$165,558
199 ($1,315)$537$779$164,779
200 ($1,315)$534$781$163,998
201 ($1,315)$532$784$163,214
202 ($1,315)$529$786$162,428
203 ($1,315)$527$789$161,639
204 ($1,315)$524$791$160,848
Year 18 - 205 ($1,315)$521$794$160,054
206 ($1,315)$519$796$159,257
207 ($1,315)$516$799$158,458
208 ($1,315)$514$802$157,657
209 ($1,315)$511$804$156,853
210 ($1,315)$508$807$156,046
211 ($1,315)$506$809$155,236
212 ($1,315)$503$812$154,424
213 ($1,315)$501$815$153,610
214 ($1,315)$498$817$152,792
215 ($1,315)$495$820$151,972
216 ($1,315)$493$823$151,150
Year 19 - 217 ($1,315)$490$825$150,324
218 ($1,315)$487$828$149,496
219 ($1,315)$485$831$148,666
220 ($1,315)$482$833$147,832
221 ($1,315)$479$836$146,996
222 ($1,315)$477$839$146,157
223 ($1,315)$474$842$145,316
224 ($1,315)$471$844$144,472
225 ($1,315)$468$847$143,625
226 ($1,315)$466$850$142,775
227 ($1,315)$463$852$141,922
228 ($1,315)$460$855$141,067
Year 20 - 229 ($1,315)$457$858$140,209
230 ($1,315)$455$861$139,348
231 ($1,315)$452$864$138,485
232 ($1,315)$449$866$137,618
233 ($1,315)$446$869$136,749
234 ($1,315)$443$872$135,877
235 ($1,315)$440$875$135,002
236 ($1,315)$438$878$134,125
237 ($1,315)$435$881$133,244
238 ($1,315)$432$883$132,361
239 ($1,315)$429$886$131,475
240 ($1,315)$426$889$130,585
Year 21 - 241 ($1,315)$423$892$129,694
242 ($1,315)$420$895$128,799
243 ($1,315)$418$898$127,901
244 ($1,315)$415$901$127,000
245 ($1,315)$412$904$126,097
246 ($1,315)$409$907$125,190
247 ($1,315)$406$909$124,281
248 ($1,315)$403$912$123,368
249 ($1,315)$400$915$122,453
250 ($1,315)$397$918$121,534
251 ($1,315)$394$921$120,613
252 ($1,315)$391$924$119,689
Year 22 - 253 ($1,315)$388$927$118,761
254 ($1,315)$385$930$117,831
255 ($1,315)$382$933$116,898
256 ($1,315)$379$936$115,961
257 ($1,315)$376$939$115,022
258 ($1,315)$373$942$114,080
259 ($1,315)$370$945$113,134
260 ($1,315)$367$949$112,186
261 ($1,315)$364$952$111,234
262 ($1,315)$361$955$110,279
263 ($1,315)$357$958$109,321
264 ($1,315)$354$961$108,361
Year 23 - 265 ($1,315)$351$964$107,396
266 ($1,315)$348$967$106,429
267 ($1,315)$345$970$105,459
268 ($1,315)$342$973$104,486
269 ($1,315)$339$977$103,509
270 ($1,315)$336$980$102,529
271 ($1,315)$332$983$101,546
272 ($1,315)$329$986$100,560
273 ($1,315)$326$989$99,571
274 ($1,315)$323$993$98,578
275 ($1,315)$320$996$97,583
276 ($1,315)$316$999$96,584
Year 24 - 277 ($1,315)$313$1,002$95,581
278 ($1,315)$310$1,005$94,576
279 ($1,315)$307$1,009$93,567
280 ($1,315)$303$1,012$92,555
281 ($1,315)$300$1,015$91,540
282 ($1,315)$297$1,019$90,521
283 ($1,315)$293$1,022$89,500
284 ($1,315)$290$1,025$88,474
285 ($1,315)$287$1,028$87,446
286 ($1,315)$283$1,032$86,414
287 ($1,315)$280$1,035$85,379
288 ($1,315)$277$1,039$84,340
Year 25 - 289 ($1,315)$273$1,042$83,299
290 ($1,315)$270$1,045$82,253
291 ($1,315)$267$1,049$81,205
292 ($1,315)$263$1,052$80,153
293 ($1,315)$260$1,055$79,097
294 ($1,315)$256$1,059$78,038
295 ($1,315)$253$1,062$76,976
296 ($1,315)$250$1,066$75,910
297 ($1,315)$246$1,069$74,841
298 ($1,315)$243$1,073$73,768
299 ($1,315)$239$1,076$72,692
300 ($1,315)$236$1,080$71,612
Year 26 - 301 ($1,315)$232$1,083$70,529
302 ($1,315)$229$1,087$69,443
303 ($1,315)$225$1,090$68,352
304 ($1,315)$222$1,094$67,259
305 ($1,315)$218$1,097$66,161
306 ($1,315)$214$1,101$65,061
307 ($1,315)$211$1,104$63,956
308 ($1,315)$207$1,108$62,848
309 ($1,315)$204$1,112$61,737
310 ($1,315)$200$1,115$60,621
311 ($1,315)$197$1,119$59,503
312 ($1,315)$193$1,122$58,380
Year 27 - 313 ($1,315)$189$1,126$57,254
314 ($1,315)$186$1,130$56,124
315 ($1,315)$182$1,133$54,991
316 ($1,315)$178$1,137$53,854
317 ($1,315)$175$1,141$52,713
318 ($1,315)$171$1,144$51,569
319 ($1,315)$167$1,148$50,421
320 ($1,315)$163$1,152$49,269
321 ($1,315)$160$1,156$48,113
322 ($1,315)$156$1,159$46,954
323 ($1,315)$152$1,163$45,791
324 ($1,315)$148$1,167$44,624
Year 28 - 325 ($1,315)$145$1,171$43,453
326 ($1,315)$141$1,174$42,279
327 ($1,315)$137$1,178$41,101
328 ($1,315)$133$1,182$39,919
329 ($1,315)$129$1,186$38,733
330 ($1,315)$126$1,190$37,543
331 ($1,315)$122$1,194$36,349
332 ($1,315)$118$1,197$35,152
333 ($1,315)$114$1,201$33,951
334 ($1,315)$110$1,205$32,745
335 ($1,315)$106$1,209$31,536
336 ($1,315)$102$1,213$30,323
Year 29 - 337 ($1,315)$98$1,217$29,106
338 ($1,315)$94$1,221$27,885
339 ($1,315)$90$1,225$26,660
340 ($1,315)$86$1,229$25,431
341 ($1,315)$82$1,233$24,199
342 ($1,315)$78$1,237$22,962
343 ($1,315)$74$1,241$21,721
344 ($1,315)$70$1,245$20,476
345 ($1,315)$66$1,249$19,227
346 ($1,315)$62$1,253$17,974
347 ($1,315)$58$1,257$16,717
348 ($1,315)$54$1,261$15,456
Year 30 - 349 ($1,315)$50$1,265$14,191
350 ($1,315)$46$1,269$12,921
351 ($1,315)$42$1,273$11,648
352 ($1,315)$38$1,278$10,371
353 ($1,315)$34$1,282$9,089
354 ($1,315)$29$1,286$7,803
355 ($1,315)$25$1,290$6,513
356 ($1,315)$21$1,294$5,219
357 ($1,315)$17$1,298$3,920
358 ($1,315)$13$1,303$2,618
359 ($1,315)$8$1,307$1,311
360 ($1,315)$4$1,311$0
TOTALS$194,307$279,200$473,507

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.