« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,317 360 $194,883 $474,083

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $349,000
Down Payment $69,800$279,200
Year 1 - 1 ($1,317)$907$409$278,791
2 ($1,317)$906$411$278,380
3 ($1,317)$905$412$277,968
4 ($1,317)$903$414$277,554
5 ($1,317)$902$415$277,139
6 ($1,317)$901$416$276,723
7 ($1,317)$899$418$276,305
8 ($1,317)$898$419$275,887
9 ($1,317)$897$420$275,466
10 ($1,317)$895$422$275,045
11 ($1,317)$894$423$274,622
12 ($1,317)$893$424$274,197
Year 2 - 13 ($1,317)$891$426$273,771
14 ($1,317)$890$427$273,344
15 ($1,317)$888$429$272,916
16 ($1,317)$887$430$272,486
17 ($1,317)$886$431$272,055
18 ($1,317)$884$433$271,622
19 ($1,317)$883$434$271,188
20 ($1,317)$881$436$270,752
21 ($1,317)$880$437$270,315
22 ($1,317)$879$438$269,877
23 ($1,317)$877$440$269,437
24 ($1,317)$876$441$268,996
Year 3 - 25 ($1,317)$874$443$268,553
26 ($1,317)$873$444$268,109
27 ($1,317)$871$446$267,664
28 ($1,317)$870$447$267,217
29 ($1,317)$868$448$266,768
30 ($1,317)$867$450$266,318
31 ($1,317)$866$451$265,867
32 ($1,317)$864$453$265,414
33 ($1,317)$863$454$264,960
34 ($1,317)$861$456$264,504
35 ($1,317)$860$457$264,047
36 ($1,317)$858$459$263,588
Year 4 - 37 ($1,317)$857$460$263,128
38 ($1,317)$855$462$262,666
39 ($1,317)$854$463$262,203
40 ($1,317)$852$465$261,738
41 ($1,317)$851$466$261,272
42 ($1,317)$849$468$260,804
43 ($1,317)$848$469$260,335
44 ($1,317)$846$471$259,864
45 ($1,317)$845$472$259,392
46 ($1,317)$843$474$258,918
47 ($1,317)$841$475$258,442
48 ($1,317)$840$477$257,965
Year 5 - 49 ($1,317)$838$479$257,487
50 ($1,317)$837$480$257,007
51 ($1,317)$835$482$256,525
52 ($1,317)$834$483$256,042
53 ($1,317)$832$485$255,557
54 ($1,317)$831$486$255,071
55 ($1,317)$829$488$254,583
56 ($1,317)$827$490$254,093
57 ($1,317)$826$491$253,602
58 ($1,317)$824$493$253,110
59 ($1,317)$823$494$252,615
60 ($1,317)$821$496$252,119
Year 6 - 61 ($1,317)$819$498$251,622
62 ($1,317)$818$499$251,123
63 ($1,317)$816$501$250,622
64 ($1,317)$815$502$250,120
65 ($1,317)$813$504$249,616
66 ($1,317)$811$506$249,110
67 ($1,317)$810$507$248,603
68 ($1,317)$808$509$248,094
69 ($1,317)$806$511$247,583
70 ($1,317)$805$512$247,071
71 ($1,317)$803$514$246,557
72 ($1,317)$801$516$246,041
Year 7 - 73 ($1,317)$800$517$245,524
74 ($1,317)$798$519$245,005
75 ($1,317)$796$521$244,485
76 ($1,317)$795$522$243,962
77 ($1,317)$793$524$243,438
78 ($1,317)$791$526$242,912
79 ($1,317)$789$527$242,385
80 ($1,317)$788$529$241,856
81 ($1,317)$786$531$241,325
82 ($1,317)$784$533$240,792
83 ($1,317)$783$534$240,258
84 ($1,317)$781$536$239,722
Year 8 - 85 ($1,317)$779$538$239,184
86 ($1,317)$777$540$238,645
87 ($1,317)$776$541$238,103
88 ($1,317)$774$543$237,560
89 ($1,317)$772$545$237,016
90 ($1,317)$770$547$236,469
91 ($1,317)$769$548$235,921
92 ($1,317)$767$550$235,370
93 ($1,317)$765$552$234,818
94 ($1,317)$763$554$234,265
95 ($1,317)$761$556$233,709
96 ($1,317)$760$557$233,152
Year 9 - 97 ($1,317)$758$559$232,593
98 ($1,317)$756$561$232,032
99 ($1,317)$754$563$231,469
100 ($1,317)$752$565$230,904
101 ($1,317)$750$566$230,338
102 ($1,317)$749$568$229,770
103 ($1,317)$747$570$229,199
104 ($1,317)$745$572$228,627
105 ($1,317)$743$574$228,054
106 ($1,317)$741$576$227,478
107 ($1,317)$739$578$226,900
108 ($1,317)$737$579$226,321
Year 10 - 109 ($1,317)$736$581$225,739
110 ($1,317)$734$583$225,156
111 ($1,317)$732$585$224,571
112 ($1,317)$730$587$223,984
113 ($1,317)$728$589$223,395
114 ($1,317)$726$591$222,804
115 ($1,317)$724$593$222,211
116 ($1,317)$722$595$221,617
117 ($1,317)$720$597$221,020
118 ($1,317)$718$599$220,421
119 ($1,317)$716$601$219,821
120 ($1,317)$714$602$219,218
Year 11 - 121 ($1,317)$712$604$218,614
122 ($1,317)$710$606$218,008
123 ($1,317)$709$608$217,399
124 ($1,317)$707$610$216,789
125 ($1,317)$705$612$216,177
126 ($1,317)$703$614$215,562
127 ($1,317)$701$616$214,946
128 ($1,317)$699$618$214,328
129 ($1,317)$697$620$213,707
130 ($1,317)$695$622$213,085
131 ($1,317)$693$624$212,460
132 ($1,317)$690$626$211,834
Year 12 - 133 ($1,317)$688$628$211,206
134 ($1,317)$686$630$210,575
135 ($1,317)$684$633$209,943
136 ($1,317)$682$635$209,308
137 ($1,317)$680$637$208,671
138 ($1,317)$678$639$208,033
139 ($1,317)$676$641$207,392
140 ($1,317)$674$643$206,749
141 ($1,317)$672$645$206,104
142 ($1,317)$670$647$205,457
143 ($1,317)$668$649$204,808
144 ($1,317)$666$651$204,157
Year 13 - 145 ($1,317)$664$653$203,503
146 ($1,317)$661$656$202,848
147 ($1,317)$659$658$202,190
148 ($1,317)$657$660$201,530
149 ($1,317)$655$662$200,868
150 ($1,317)$653$664$200,204
151 ($1,317)$651$666$199,538
152 ($1,317)$648$668$198,870
153 ($1,317)$646$671$198,199
154 ($1,317)$644$673$197,526
155 ($1,317)$642$675$196,851
156 ($1,317)$640$677$196,174
Year 14 - 157 ($1,317)$638$679$195,495
158 ($1,317)$635$682$194,813
159 ($1,317)$633$684$194,130
160 ($1,317)$631$686$193,444
161 ($1,317)$629$688$192,755
162 ($1,317)$626$690$192,065
163 ($1,317)$624$693$191,372
164 ($1,317)$622$695$190,677
165 ($1,317)$620$697$189,980
166 ($1,317)$617$699$189,281
167 ($1,317)$615$702$188,579
168 ($1,317)$613$704$187,875
Year 15 - 169 ($1,317)$611$706$187,169
170 ($1,317)$608$709$186,460
171 ($1,317)$606$711$185,749
172 ($1,317)$604$713$185,036
173 ($1,317)$601$716$184,320
174 ($1,317)$599$718$183,603
175 ($1,317)$597$720$182,882
176 ($1,317)$594$723$182,160
177 ($1,317)$592$725$181,435
178 ($1,317)$590$727$180,708
179 ($1,317)$587$730$179,978
180 ($1,317)$585$732$179,246
Year 16 - 181 ($1,317)$583$734$178,512
182 ($1,317)$580$737$177,775
183 ($1,317)$578$739$177,036
184 ($1,317)$575$742$176,294
185 ($1,317)$573$744$175,550
186 ($1,317)$571$746$174,804
187 ($1,317)$568$749$174,055
188 ($1,317)$566$751$173,304
189 ($1,317)$563$754$172,550
190 ($1,317)$561$756$171,794
191 ($1,317)$558$759$171,036
192 ($1,317)$556$761$170,275
Year 17 - 193 ($1,317)$553$764$169,511
194 ($1,317)$551$766$168,745
195 ($1,317)$548$768$167,977
196 ($1,317)$546$771$167,206
197 ($1,317)$543$773$166,432
198 ($1,317)$541$776$165,656
199 ($1,317)$538$779$164,878
200 ($1,317)$536$781$164,097
201 ($1,317)$533$784$163,313
202 ($1,317)$531$786$162,527
203 ($1,317)$528$789$161,738
204 ($1,317)$526$791$160,947
Year 18 - 205 ($1,317)$523$794$160,153
206 ($1,317)$520$796$159,357
207 ($1,317)$518$799$158,558
208 ($1,317)$515$802$157,756
209 ($1,317)$513$804$156,952
210 ($1,317)$510$807$156,145
211 ($1,317)$507$809$155,336
212 ($1,317)$505$812$154,524
213 ($1,317)$502$815$153,709
214 ($1,317)$500$817$152,892
215 ($1,317)$497$820$152,072
216 ($1,317)$494$823$151,249
Year 19 - 217 ($1,317)$492$825$150,424
218 ($1,317)$489$828$149,596
219 ($1,317)$486$831$148,765
220 ($1,317)$483$833$147,932
221 ($1,317)$481$836$147,096
222 ($1,317)$478$839$146,257
223 ($1,317)$475$842$145,415
224 ($1,317)$473$844$144,571
225 ($1,317)$470$847$143,724
226 ($1,317)$467$850$142,874
227 ($1,317)$464$853$142,021
228 ($1,317)$462$855$141,166
Year 20 - 229 ($1,317)$459$858$140,308
230 ($1,317)$456$861$139,447
231 ($1,317)$453$864$138,583
232 ($1,317)$450$867$137,717
233 ($1,317)$448$869$136,848
234 ($1,317)$445$872$135,975
235 ($1,317)$442$875$135,101
236 ($1,317)$439$878$134,223
237 ($1,317)$436$881$133,342
238 ($1,317)$433$884$132,458
239 ($1,317)$430$886$131,572
240 ($1,317)$428$889$130,683
Year 21 - 241 ($1,317)$425$892$129,791
242 ($1,317)$422$895$128,896
243 ($1,317)$419$898$127,998
244 ($1,317)$416$901$127,097
245 ($1,317)$413$904$126,193
246 ($1,317)$410$907$125,286
247 ($1,317)$407$910$124,376
248 ($1,317)$404$913$123,464
249 ($1,317)$401$916$122,548
250 ($1,317)$398$919$121,629
251 ($1,317)$395$922$120,708
252 ($1,317)$392$925$119,783
Year 22 - 253 ($1,317)$389$928$118,856
254 ($1,317)$386$931$117,925
255 ($1,317)$383$934$116,991
256 ($1,317)$380$937$116,055
257 ($1,317)$377$940$115,115
258 ($1,317)$374$943$114,172
259 ($1,317)$371$946$113,226
260 ($1,317)$368$949$112,277
261 ($1,317)$365$952$111,325
262 ($1,317)$362$955$110,370
263 ($1,317)$359$958$109,412
264 ($1,317)$356$961$108,451
Year 23 - 265 ($1,317)$352$964$107,486
266 ($1,317)$349$968$106,519
267 ($1,317)$346$971$105,548
268 ($1,317)$343$974$104,574
269 ($1,317)$340$977$103,597
270 ($1,317)$337$980$102,617
271 ($1,317)$334$983$101,634
272 ($1,317)$330$987$100,647
273 ($1,317)$327$990$99,657
274 ($1,317)$324$993$98,664
275 ($1,317)$321$996$97,668
276 ($1,317)$317$999$96,668
Year 24 - 277 ($1,317)$314$1,003$95,666
278 ($1,317)$311$1,006$94,660
279 ($1,317)$308$1,009$93,651
280 ($1,317)$304$1,013$92,638
281 ($1,317)$301$1,016$91,622
282 ($1,317)$298$1,019$90,603
283 ($1,317)$294$1,022$89,581
284 ($1,317)$291$1,026$88,555
285 ($1,317)$288$1,029$87,526
286 ($1,317)$284$1,032$86,493
287 ($1,317)$281$1,036$85,458
288 ($1,317)$278$1,039$84,418
Year 25 - 289 ($1,317)$274$1,043$83,376
290 ($1,317)$271$1,046$82,330
291 ($1,317)$268$1,049$81,281
292 ($1,317)$264$1,053$80,228
293 ($1,317)$261$1,056$79,172
294 ($1,317)$257$1,060$78,112
295 ($1,317)$254$1,063$77,049
296 ($1,317)$250$1,066$75,983
297 ($1,317)$247$1,070$74,913
298 ($1,317)$243$1,073$73,839
299 ($1,317)$240$1,077$72,762
300 ($1,317)$236$1,080$71,682
Year 26 - 301 ($1,317)$233$1,084$70,598
302 ($1,317)$229$1,087$69,510
303 ($1,317)$226$1,091$68,419
304 ($1,317)$222$1,095$67,325
305 ($1,317)$219$1,098$66,227
306 ($1,317)$215$1,102$65,125
307 ($1,317)$212$1,105$64,020
308 ($1,317)$208$1,109$62,911
309 ($1,317)$204$1,112$61,799
310 ($1,317)$201$1,116$60,683
311 ($1,317)$197$1,120$59,563
312 ($1,317)$194$1,123$58,440
Year 27 - 313 ($1,317)$190$1,127$57,313
314 ($1,317)$186$1,131$56,182
315 ($1,317)$183$1,134$55,048
316 ($1,317)$179$1,138$53,910
317 ($1,317)$175$1,142$52,768
318 ($1,317)$171$1,145$51,623
319 ($1,317)$168$1,149$50,473
320 ($1,317)$164$1,153$49,321
321 ($1,317)$160$1,157$48,164
322 ($1,317)$157$1,160$47,004
323 ($1,317)$153$1,164$45,840
324 ($1,317)$149$1,168$44,672
Year 28 - 325 ($1,317)$145$1,172$43,500
326 ($1,317)$141$1,176$42,324
327 ($1,317)$138$1,179$41,145
328 ($1,317)$134$1,183$39,962
329 ($1,317)$130$1,187$38,775
330 ($1,317)$126$1,191$37,584
331 ($1,317)$122$1,195$36,389
332 ($1,317)$118$1,199$35,191
333 ($1,317)$114$1,203$33,988
334 ($1,317)$110$1,206$32,782
335 ($1,317)$107$1,210$31,571
336 ($1,317)$103$1,214$30,357
Year 29 - 337 ($1,317)$99$1,218$29,139
338 ($1,317)$95$1,222$27,917
339 ($1,317)$91$1,226$26,690
340 ($1,317)$87$1,230$25,460
341 ($1,317)$83$1,234$24,226
342 ($1,317)$79$1,238$22,988
343 ($1,317)$75$1,242$21,746
344 ($1,317)$71$1,246$20,499
345 ($1,317)$67$1,250$19,249
346 ($1,317)$63$1,254$17,995
347 ($1,317)$58$1,258$16,736
348 ($1,317)$54$1,263$15,474
Year 30 - 349 ($1,317)$50$1,267$14,207
350 ($1,317)$46$1,271$12,937
351 ($1,317)$42$1,275$11,662
352 ($1,317)$38$1,279$10,383
353 ($1,317)$34$1,283$9,100
354 ($1,317)$30$1,287$7,812
355 ($1,317)$25$1,292$6,521
356 ($1,317)$21$1,296$5,225
357 ($1,317)$17$1,300$3,925
358 ($1,317)$13$1,304$2,621
359 ($1,317)$9$1,308$1,313
360 ($1,317)$4$1,313$0
TOTALS$194,883$279,200$474,083

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.