« Back to all home prices

Mortgage Payment Schedule for a $350,000 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 25, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($70,000) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,329 360 $198,334 $478,334

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $350,000
Down Payment $70,000$280,000
Year 1 - 1 ($1,329)$922$407$279,593
2 ($1,329)$920$408$279,185
3 ($1,329)$919$410$278,775
4 ($1,329)$918$411$278,364
5 ($1,329)$916$412$277,951
6 ($1,329)$915$414$277,538
7 ($1,329)$914$415$277,122
8 ($1,329)$912$417$276,706
9 ($1,329)$911$418$276,288
10 ($1,329)$909$419$275,869
11 ($1,329)$908$421$275,448
12 ($1,329)$907$422$275,026
Year 2 - 13 ($1,329)$905$423$274,603
14 ($1,329)$904$425$274,178
15 ($1,329)$903$426$273,752
16 ($1,329)$901$428$273,324
17 ($1,329)$900$429$272,895
18 ($1,329)$898$430$272,465
19 ($1,329)$897$432$272,033
20 ($1,329)$895$433$271,600
21 ($1,329)$894$435$271,165
22 ($1,329)$893$436$270,729
23 ($1,329)$891$438$270,291
24 ($1,329)$890$439$269,852
Year 3 - 25 ($1,329)$888$440$269,412
26 ($1,329)$887$442$268,970
27 ($1,329)$885$443$268,527
28 ($1,329)$884$445$268,082
29 ($1,329)$882$446$267,635
30 ($1,329)$881$448$267,188
31 ($1,329)$879$449$266,739
32 ($1,329)$878$451$266,288
33 ($1,329)$877$452$265,836
34 ($1,329)$875$454$265,382
35 ($1,329)$874$455$264,927
36 ($1,329)$872$457$264,470
Year 4 - 37 ($1,329)$871$458$264,012
38 ($1,329)$869$460$263,552
39 ($1,329)$868$461$263,091
40 ($1,329)$866$463$262,628
41 ($1,329)$864$464$262,164
42 ($1,329)$863$466$261,699
43 ($1,329)$861$467$261,231
44 ($1,329)$860$469$260,762
45 ($1,329)$858$470$260,292
46 ($1,329)$857$472$259,820
47 ($1,329)$855$473$259,347
48 ($1,329)$854$475$258,872
Year 5 - 49 ($1,329)$852$477$258,395
50 ($1,329)$851$478$257,917
51 ($1,329)$849$480$257,437
52 ($1,329)$847$481$256,956
53 ($1,329)$846$483$256,473
54 ($1,329)$844$484$255,989
55 ($1,329)$843$486$255,502
56 ($1,329)$841$488$255,015
57 ($1,329)$839$489$254,525
58 ($1,329)$838$491$254,035
59 ($1,329)$836$493$253,542
60 ($1,329)$835$494$253,048
Year 6 - 61 ($1,329)$833$496$252,552
62 ($1,329)$831$497$252,055
63 ($1,329)$830$499$251,556
64 ($1,329)$828$501$251,055
65 ($1,329)$826$502$250,553
66 ($1,329)$825$504$250,049
67 ($1,329)$823$506$249,543
68 ($1,329)$821$507$249,036
69 ($1,329)$820$509$248,527
70 ($1,329)$818$511$248,016
71 ($1,329)$816$512$247,504
72 ($1,329)$815$514$246,990
Year 7 - 73 ($1,329)$813$516$246,474
74 ($1,329)$811$517$245,957
75 ($1,329)$810$519$245,438
76 ($1,329)$808$521$244,917
77 ($1,329)$806$523$244,395
78 ($1,329)$804$524$243,870
79 ($1,329)$803$526$243,344
80 ($1,329)$801$528$242,817
81 ($1,329)$799$529$242,287
82 ($1,329)$798$531$241,756
83 ($1,329)$796$533$241,223
84 ($1,329)$794$535$240,688
Year 8 - 85 ($1,329)$792$536$240,152
86 ($1,329)$791$538$239,614
87 ($1,329)$789$540$239,074
88 ($1,329)$787$542$238,532
89 ($1,329)$785$544$237,988
90 ($1,329)$783$545$237,443
91 ($1,329)$782$547$236,896
92 ($1,329)$780$549$236,347
93 ($1,329)$778$551$235,796
94 ($1,329)$776$553$235,244
95 ($1,329)$774$554$234,690
96 ($1,329)$773$556$234,133
Year 9 - 97 ($1,329)$771$558$233,575
98 ($1,329)$769$560$233,015
99 ($1,329)$767$562$232,454
100 ($1,329)$765$564$231,890
101 ($1,329)$763$565$231,325
102 ($1,329)$761$567$230,758
103 ($1,329)$760$569$230,188
104 ($1,329)$758$571$229,617
105 ($1,329)$756$573$229,045
106 ($1,329)$754$575$228,470
107 ($1,329)$752$577$227,893
108 ($1,329)$750$579$227,315
Year 10 - 109 ($1,329)$748$580$226,734
110 ($1,329)$746$582$226,152
111 ($1,329)$744$584$225,567
112 ($1,329)$742$586$224,981
113 ($1,329)$741$588$224,393
114 ($1,329)$739$590$223,803
115 ($1,329)$737$592$223,211
116 ($1,329)$735$594$222,617
117 ($1,329)$733$596$222,021
118 ($1,329)$731$598$221,423
119 ($1,329)$729$600$220,823
120 ($1,329)$727$602$220,222
Year 11 - 121 ($1,329)$725$604$219,618
122 ($1,329)$723$606$219,012
123 ($1,329)$721$608$218,404
124 ($1,329)$719$610$217,794
125 ($1,329)$717$612$217,183
126 ($1,329)$715$614$216,569
127 ($1,329)$713$616$215,953
128 ($1,329)$711$618$215,335
129 ($1,329)$709$620$214,715
130 ($1,329)$707$622$214,093
131 ($1,329)$705$624$213,469
132 ($1,329)$703$626$212,843
Year 12 - 133 ($1,329)$701$628$212,215
134 ($1,329)$699$630$211,585
135 ($1,329)$696$632$210,953
136 ($1,329)$694$634$210,318
137 ($1,329)$692$636$209,682
138 ($1,329)$690$639$209,043
139 ($1,329)$688$641$208,403
140 ($1,329)$686$643$207,760
141 ($1,329)$684$645$207,115
142 ($1,329)$682$647$206,468
143 ($1,329)$680$649$205,819
144 ($1,329)$677$651$205,168
Year 13 - 145 ($1,329)$675$653$204,515
146 ($1,329)$673$656$203,859
147 ($1,329)$671$658$203,202
148 ($1,329)$669$660$202,542
149 ($1,329)$667$662$201,880
150 ($1,329)$665$664$201,216
151 ($1,329)$662$666$200,549
152 ($1,329)$660$669$199,881
153 ($1,329)$658$671$199,210
154 ($1,329)$656$673$198,537
155 ($1,329)$654$675$197,862
156 ($1,329)$651$677$197,184
Year 14 - 157 ($1,329)$649$680$196,505
158 ($1,329)$647$682$195,823
159 ($1,329)$645$684$195,139
160 ($1,329)$642$686$194,452
161 ($1,329)$640$689$193,764
162 ($1,329)$638$691$193,073
163 ($1,329)$636$693$192,380
164 ($1,329)$633$695$191,684
165 ($1,329)$631$698$190,986
166 ($1,329)$629$700$190,286
167 ($1,329)$626$702$189,584
168 ($1,329)$624$705$188,879
Year 15 - 169 ($1,329)$622$707$188,172
170 ($1,329)$619$709$187,463
171 ($1,329)$617$712$186,751
172 ($1,329)$615$714$186,037
173 ($1,329)$612$716$185,321
174 ($1,329)$610$719$184,602
175 ($1,329)$608$721$183,881
176 ($1,329)$605$723$183,158
177 ($1,329)$603$726$182,432
178 ($1,329)$601$728$181,704
179 ($1,329)$598$731$180,973
180 ($1,329)$596$733$180,240
Year 16 - 181 ($1,329)$593$735$179,505
182 ($1,329)$591$738$178,767
183 ($1,329)$588$740$178,027
184 ($1,329)$586$743$177,284
185 ($1,329)$584$745$176,539
186 ($1,329)$581$748$175,791
187 ($1,329)$579$750$175,041
188 ($1,329)$576$753$174,289
189 ($1,329)$574$755$173,534
190 ($1,329)$571$757$172,776
191 ($1,329)$569$760$172,016
192 ($1,329)$566$762$171,254
Year 17 - 193 ($1,329)$564$765$170,489
194 ($1,329)$561$768$169,721
195 ($1,329)$559$770$168,951
196 ($1,329)$556$773$168,179
197 ($1,329)$554$775$167,404
198 ($1,329)$551$778$166,626
199 ($1,329)$548$780$165,846
200 ($1,329)$546$783$165,063
201 ($1,329)$543$785$164,278
202 ($1,329)$541$788$163,490
203 ($1,329)$538$791$162,699
204 ($1,329)$536$793$161,906
Year 18 - 205 ($1,329)$533$796$161,110
206 ($1,329)$530$798$160,312
207 ($1,329)$528$801$159,511
208 ($1,329)$525$804$158,707
209 ($1,329)$522$806$157,901
210 ($1,329)$520$809$157,092
211 ($1,329)$517$812$156,280
212 ($1,329)$514$814$155,466
213 ($1,329)$512$817$154,649
214 ($1,329)$509$820$153,829
215 ($1,329)$506$822$153,007
216 ($1,329)$504$825$152,182
Year 19 - 217 ($1,329)$501$828$151,354
218 ($1,329)$498$830$150,524
219 ($1,329)$495$833$149,690
220 ($1,329)$493$836$148,854
221 ($1,329)$490$839$148,016
222 ($1,329)$487$841$147,174
223 ($1,329)$484$844$146,330
224 ($1,329)$482$847$145,483
225 ($1,329)$479$850$144,633
226 ($1,329)$476$853$143,780
227 ($1,329)$473$855$142,925
228 ($1,329)$470$858$142,067
Year 20 - 229 ($1,329)$468$861$141,206
230 ($1,329)$465$864$140,342
231 ($1,329)$462$867$139,475
232 ($1,329)$459$870$138,606
233 ($1,329)$456$872$137,733
234 ($1,329)$453$875$136,858
235 ($1,329)$450$878$135,980
236 ($1,329)$448$881$135,098
237 ($1,329)$445$884$134,214
238 ($1,329)$442$887$133,327
239 ($1,329)$439$890$132,438
240 ($1,329)$436$893$131,545
Year 21 - 241 ($1,329)$433$896$130,649
242 ($1,329)$430$899$129,751
243 ($1,329)$427$902$128,849
244 ($1,329)$424$905$127,944
245 ($1,329)$421$908$127,037
246 ($1,329)$418$911$126,126
247 ($1,329)$415$914$125,213
248 ($1,329)$412$917$124,296
249 ($1,329)$409$920$123,377
250 ($1,329)$406$923$122,454
251 ($1,329)$403$926$121,528
252 ($1,329)$400$929$120,600
Year 22 - 253 ($1,329)$397$932$119,668
254 ($1,329)$394$935$118,733
255 ($1,329)$391$938$117,795
256 ($1,329)$388$941$116,854
257 ($1,329)$385$944$115,910
258 ($1,329)$382$947$114,963
259 ($1,329)$378$950$114,013
260 ($1,329)$375$953$113,059
261 ($1,329)$372$957$112,103
262 ($1,329)$369$960$111,143
263 ($1,329)$366$963$110,180
264 ($1,329)$363$966$109,214
Year 23 - 265 ($1,329)$359$969$108,245
266 ($1,329)$356$972$107,273
267 ($1,329)$353$976$106,297
268 ($1,329)$350$979$105,318
269 ($1,329)$347$982$104,336
270 ($1,329)$343$985$103,351
271 ($1,329)$340$989$102,362
272 ($1,329)$337$992$101,371
273 ($1,329)$334$995$100,376
274 ($1,329)$330$998$99,377
275 ($1,329)$327$1,002$98,376
276 ($1,329)$324$1,005$97,371
Year 24 - 277 ($1,329)$321$1,008$96,363
278 ($1,329)$317$1,012$95,351
279 ($1,329)$314$1,015$94,336
280 ($1,329)$311$1,018$93,318
281 ($1,329)$307$1,022$92,297
282 ($1,329)$304$1,025$91,272
283 ($1,329)$300$1,028$90,243
284 ($1,329)$297$1,032$89,212
285 ($1,329)$294$1,035$88,177
286 ($1,329)$290$1,038$87,138
287 ($1,329)$287$1,042$86,096
288 ($1,329)$283$1,045$85,051
Year 25 - 289 ($1,329)$280$1,049$84,002
290 ($1,329)$277$1,052$82,950
291 ($1,329)$273$1,056$81,895
292 ($1,329)$270$1,059$80,835
293 ($1,329)$266$1,063$79,773
294 ($1,329)$263$1,066$78,707
295 ($1,329)$259$1,070$77,637
296 ($1,329)$256$1,073$76,564
297 ($1,329)$252$1,077$75,487
298 ($1,329)$248$1,080$74,407
299 ($1,329)$245$1,084$73,323
300 ($1,329)$241$1,087$72,236
Year 26 - 301 ($1,329)$238$1,091$71,145
302 ($1,329)$234$1,095$70,050
303 ($1,329)$231$1,098$68,952
304 ($1,329)$227$1,102$67,851
305 ($1,329)$223$1,105$66,745
306 ($1,329)$220$1,109$65,636
307 ($1,329)$216$1,113$64,524
308 ($1,329)$212$1,116$63,407
309 ($1,329)$209$1,120$62,287
310 ($1,329)$205$1,124$61,164
311 ($1,329)$201$1,127$60,036
312 ($1,329)$198$1,131$58,905
Year 27 - 313 ($1,329)$194$1,135$57,770
314 ($1,329)$190$1,139$56,632
315 ($1,329)$186$1,142$55,489
316 ($1,329)$183$1,146$54,343
317 ($1,329)$179$1,150$53,194
318 ($1,329)$175$1,154$52,040
319 ($1,329)$171$1,157$50,883
320 ($1,329)$167$1,161$49,721
321 ($1,329)$164$1,165$48,556
322 ($1,329)$160$1,169$47,387
323 ($1,329)$156$1,173$46,215
324 ($1,329)$152$1,177$45,038
Year 28 - 325 ($1,329)$148$1,180$43,858
326 ($1,329)$144$1,184$42,673
327 ($1,329)$140$1,188$41,485
328 ($1,329)$137$1,192$40,293
329 ($1,329)$133$1,196$39,097
330 ($1,329)$129$1,200$37,897
331 ($1,329)$125$1,204$36,693
332 ($1,329)$121$1,208$35,485
333 ($1,329)$117$1,212$34,273
334 ($1,329)$113$1,216$33,057
335 ($1,329)$109$1,220$31,837
336 ($1,329)$105$1,224$30,613
Year 29 - 337 ($1,329)$101$1,228$29,385
338 ($1,329)$97$1,232$28,154
339 ($1,329)$93$1,236$26,917
340 ($1,329)$89$1,240$25,677
341 ($1,329)$85$1,244$24,433
342 ($1,329)$80$1,248$23,185
343 ($1,329)$76$1,252$21,933
344 ($1,329)$72$1,257$20,676
345 ($1,329)$68$1,261$19,415
346 ($1,329)$64$1,265$18,151
347 ($1,329)$60$1,269$16,882
348 ($1,329)$56$1,273$15,608
Year 30 - 349 ($1,329)$51$1,277$14,331
350 ($1,329)$47$1,282$13,050
351 ($1,329)$43$1,286$11,764
352 ($1,329)$39$1,290$10,474
353 ($1,329)$34$1,294$9,180
354 ($1,329)$30$1,298$7,881
355 ($1,329)$26$1,303$6,578
356 ($1,329)$22$1,307$5,271
357 ($1,329)$17$1,311$3,960
358 ($1,329)$13$1,316$2,644
359 ($1,329)$9$1,320$1,324
360 ($1,329)$4$1,324$0
TOTALS$198,334$280,000$478,334

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.