« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,330 360 $198,913 $478,913

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $350,000
Down Payment $70,000$280,000
Year 1 - 1 ($1,330)$924$406$279,594
2 ($1,330)$923$408$279,186
3 ($1,330)$921$409$278,777
4 ($1,330)$920$410$278,367
5 ($1,330)$919$412$277,955
6 ($1,330)$917$413$277,542
7 ($1,330)$916$414$277,127
8 ($1,330)$915$416$276,712
9 ($1,330)$913$417$276,295
10 ($1,330)$912$419$275,876
11 ($1,330)$910$420$275,456
12 ($1,330)$909$421$275,035
Year 2 - 13 ($1,330)$908$423$274,612
14 ($1,330)$906$424$274,188
15 ($1,330)$905$425$273,762
16 ($1,330)$903$427$273,336
17 ($1,330)$902$428$272,907
18 ($1,330)$901$430$272,478
19 ($1,330)$899$431$272,046
20 ($1,330)$898$433$271,614
21 ($1,330)$896$434$271,180
22 ($1,330)$895$435$270,744
23 ($1,330)$893$437$270,308
24 ($1,330)$892$438$269,869
Year 3 - 25 ($1,330)$891$440$269,430
26 ($1,330)$889$441$268,988
27 ($1,330)$888$443$268,546
28 ($1,330)$886$444$268,102
29 ($1,330)$885$446$267,656
30 ($1,330)$883$447$267,209
31 ($1,330)$882$449$266,760
32 ($1,330)$880$450$266,310
33 ($1,330)$879$451$265,859
34 ($1,330)$877$453$265,406
35 ($1,330)$876$454$264,951
36 ($1,330)$874$456$264,495
Year 4 - 37 ($1,330)$873$457$264,038
38 ($1,330)$871$459$263,579
39 ($1,330)$870$461$263,119
40 ($1,330)$868$462$262,657
41 ($1,330)$867$464$262,193
42 ($1,330)$865$465$261,728
43 ($1,330)$864$467$261,261
44 ($1,330)$862$468$260,793
45 ($1,330)$861$470$260,323
46 ($1,330)$859$471$259,852
47 ($1,330)$858$473$259,379
48 ($1,330)$856$474$258,905
Year 5 - 49 ($1,330)$854$476$258,429
50 ($1,330)$853$477$257,952
51 ($1,330)$851$479$257,473
52 ($1,330)$850$481$256,992
53 ($1,330)$848$482$256,510
54 ($1,330)$846$484$256,026
55 ($1,330)$845$485$255,540
56 ($1,330)$843$487$255,053
57 ($1,330)$842$489$254,565
58 ($1,330)$840$490$254,074
59 ($1,330)$838$492$253,583
60 ($1,330)$837$493$253,089
Year 6 - 61 ($1,330)$835$495$252,594
62 ($1,330)$834$497$252,097
63 ($1,330)$832$498$251,599
64 ($1,330)$830$500$251,099
65 ($1,330)$829$502$250,597
66 ($1,330)$827$503$250,094
67 ($1,330)$825$505$249,589
68 ($1,330)$824$507$249,082
69 ($1,330)$822$508$248,574
70 ($1,330)$820$510$248,064
71 ($1,330)$819$512$247,552
72 ($1,330)$817$513$247,039
Year 7 - 73 ($1,330)$815$515$246,524
74 ($1,330)$814$517$246,007
75 ($1,330)$812$518$245,488
76 ($1,330)$810$520$244,968
77 ($1,330)$808$522$244,446
78 ($1,330)$807$524$243,922
79 ($1,330)$805$525$243,397
80 ($1,330)$803$527$242,870
81 ($1,330)$801$529$242,341
82 ($1,330)$800$531$241,811
83 ($1,330)$798$532$241,278
84 ($1,330)$796$534$240,744
Year 8 - 85 ($1,330)$794$536$240,208
86 ($1,330)$793$538$239,671
87 ($1,330)$791$539$239,131
88 ($1,330)$789$541$238,590
89 ($1,330)$787$543$238,047
90 ($1,330)$786$545$237,502
91 ($1,330)$784$547$236,956
92 ($1,330)$782$548$236,407
93 ($1,330)$780$550$235,857
94 ($1,330)$778$552$235,305
95 ($1,330)$777$554$234,751
96 ($1,330)$775$556$234,196
Year 9 - 97 ($1,330)$773$557$233,638
98 ($1,330)$771$559$233,079
99 ($1,330)$769$561$232,518
100 ($1,330)$767$563$231,955
101 ($1,330)$765$565$231,390
102 ($1,330)$764$567$230,823
103 ($1,330)$762$569$230,255
104 ($1,330)$760$570$229,684
105 ($1,330)$758$572$229,112
106 ($1,330)$756$574$228,538
107 ($1,330)$754$576$227,961
108 ($1,330)$752$578$227,383
Year 10 - 109 ($1,330)$750$580$226,804
110 ($1,330)$748$582$226,222
111 ($1,330)$747$584$225,638
112 ($1,330)$745$586$225,052
113 ($1,330)$743$588$224,465
114 ($1,330)$741$590$223,875
115 ($1,330)$739$592$223,283
116 ($1,330)$737$593$222,690
117 ($1,330)$735$595$222,094
118 ($1,330)$733$597$221,497
119 ($1,330)$731$599$220,898
120 ($1,330)$729$601$220,296
Year 11 - 121 ($1,330)$727$603$219,693
122 ($1,330)$725$605$219,088
123 ($1,330)$723$607$218,480
124 ($1,330)$721$609$217,871
125 ($1,330)$719$611$217,260
126 ($1,330)$717$613$216,646
127 ($1,330)$715$615$216,031
128 ($1,330)$713$617$215,414
129 ($1,330)$711$619$214,794
130 ($1,330)$709$621$214,173
131 ($1,330)$707$624$213,549
132 ($1,330)$705$626$212,923
Year 12 - 133 ($1,330)$703$628$212,296
134 ($1,330)$701$630$211,666
135 ($1,330)$698$632$211,034
136 ($1,330)$696$634$210,400
137 ($1,330)$694$636$209,764
138 ($1,330)$692$638$209,126
139 ($1,330)$690$640$208,486
140 ($1,330)$688$642$207,844
141 ($1,330)$686$644$207,199
142 ($1,330)$684$647$206,553
143 ($1,330)$682$649$205,904
144 ($1,330)$679$651$205,253
Year 13 - 145 ($1,330)$677$653$204,600
146 ($1,330)$675$655$203,945
147 ($1,330)$673$657$203,288
148 ($1,330)$671$659$202,628
149 ($1,330)$669$662$201,967
150 ($1,330)$666$664$201,303
151 ($1,330)$664$666$200,637
152 ($1,330)$662$668$199,969
153 ($1,330)$660$670$199,298
154 ($1,330)$658$673$198,626
155 ($1,330)$655$675$197,951
156 ($1,330)$653$677$197,274
Year 14 - 157 ($1,330)$651$679$196,594
158 ($1,330)$649$682$195,913
159 ($1,330)$647$684$195,229
160 ($1,330)$644$686$194,543
161 ($1,330)$642$688$193,855
162 ($1,330)$640$691$193,164
163 ($1,330)$637$693$192,471
164 ($1,330)$635$695$191,776
165 ($1,330)$633$697$191,079
166 ($1,330)$631$700$190,379
167 ($1,330)$628$702$189,677
168 ($1,330)$626$704$188,972
Year 15 - 169 ($1,330)$624$707$188,266
170 ($1,330)$621$709$187,557
171 ($1,330)$619$711$186,845
172 ($1,330)$617$714$186,132
173 ($1,330)$614$716$185,415
174 ($1,330)$612$718$184,697
175 ($1,330)$610$721$183,976
176 ($1,330)$607$723$183,253
177 ($1,330)$605$726$182,527
178 ($1,330)$602$728$181,799
179 ($1,330)$600$730$181,069
180 ($1,330)$598$733$180,336
Year 16 - 181 ($1,330)$595$735$179,601
182 ($1,330)$593$738$178,863
183 ($1,330)$590$740$178,123
184 ($1,330)$588$743$177,381
185 ($1,330)$585$745$176,636
186 ($1,330)$583$747$175,889
187 ($1,330)$580$750$175,139
188 ($1,330)$578$752$174,386
189 ($1,330)$575$755$173,631
190 ($1,330)$573$757$172,874
191 ($1,330)$570$760$172,114
192 ($1,330)$568$762$171,352
Year 17 - 193 ($1,330)$565$765$170,587
194 ($1,330)$563$767$169,820
195 ($1,330)$560$770$169,050
196 ($1,330)$558$772$168,277
197 ($1,330)$555$775$167,502
198 ($1,330)$553$778$166,725
199 ($1,330)$550$780$165,945
200 ($1,330)$548$783$165,162
201 ($1,330)$545$785$164,377
202 ($1,330)$542$788$163,589
203 ($1,330)$540$790$162,798
204 ($1,330)$537$793$162,005
Year 18 - 205 ($1,330)$535$796$161,210
206 ($1,330)$532$798$160,411
207 ($1,330)$529$801$159,610
208 ($1,330)$527$804$158,807
209 ($1,330)$524$806$158,000
210 ($1,330)$521$809$157,192
211 ($1,330)$519$812$156,380
212 ($1,330)$516$814$155,566
213 ($1,330)$513$817$154,749
214 ($1,330)$511$820$153,929
215 ($1,330)$508$822$153,107
216 ($1,330)$505$825$152,282
Year 19 - 217 ($1,330)$503$828$151,454
218 ($1,330)$500$831$150,623
219 ($1,330)$497$833$149,790
220 ($1,330)$494$836$148,954
221 ($1,330)$492$839$148,115
222 ($1,330)$489$842$147,274
223 ($1,330)$486$844$146,430
224 ($1,330)$483$847$145,582
225 ($1,330)$480$850$144,733
226 ($1,330)$478$853$143,880
227 ($1,330)$475$856$143,024
228 ($1,330)$472$858$142,166
Year 20 - 229 ($1,330)$469$861$141,305
230 ($1,330)$466$864$140,441
231 ($1,330)$463$867$139,574
232 ($1,330)$461$870$138,704
233 ($1,330)$458$873$137,832
234 ($1,330)$455$875$136,956
235 ($1,330)$452$878$136,078
236 ($1,330)$449$881$135,197
237 ($1,330)$446$884$134,312
238 ($1,330)$443$887$133,425
239 ($1,330)$440$890$132,535
240 ($1,330)$437$893$131,642
Year 21 - 241 ($1,330)$434$896$130,746
242 ($1,330)$431$899$129,848
243 ($1,330)$428$902$128,946
244 ($1,330)$426$905$128,041
245 ($1,330)$423$908$127,133
246 ($1,330)$420$911$126,222
247 ($1,330)$417$914$125,309
248 ($1,330)$414$917$124,392
249 ($1,330)$410$920$123,472
250 ($1,330)$407$923$122,549
251 ($1,330)$404$926$121,623
252 ($1,330)$401$929$120,694
Year 22 - 253 ($1,330)$398$932$119,762
254 ($1,330)$395$935$118,827
255 ($1,330)$392$938$117,889
256 ($1,330)$389$941$116,948
257 ($1,330)$386$944$116,003
258 ($1,330)$383$948$115,056
259 ($1,330)$380$951$114,105
260 ($1,330)$377$954$113,151
261 ($1,330)$373$957$112,195
262 ($1,330)$370$960$111,235
263 ($1,330)$367$963$110,271
264 ($1,330)$364$966$109,305
Year 23 - 265 ($1,330)$361$970$108,335
266 ($1,330)$358$973$107,362
267 ($1,330)$354$976$106,386
268 ($1,330)$351$979$105,407
269 ($1,330)$348$982$104,425
270 ($1,330)$345$986$103,439
271 ($1,330)$341$989$102,450
272 ($1,330)$338$992$101,458
273 ($1,330)$335$996$100,462
274 ($1,330)$332$999$99,464
275 ($1,330)$328$1,002$98,461
276 ($1,330)$325$1,005$97,456
Year 24 - 277 ($1,330)$322$1,009$96,447
278 ($1,330)$318$1,012$95,435
279 ($1,330)$315$1,015$94,420
280 ($1,330)$312$1,019$93,401
281 ($1,330)$308$1,022$92,379
282 ($1,330)$305$1,025$91,354
283 ($1,330)$301$1,029$90,325
284 ($1,330)$298$1,032$89,293
285 ($1,330)$295$1,036$88,257
286 ($1,330)$291$1,039$87,218
287 ($1,330)$288$1,042$86,175
288 ($1,330)$284$1,046$85,129
Year 25 - 289 ($1,330)$281$1,049$84,080
290 ($1,330)$277$1,053$83,027
291 ($1,330)$274$1,056$81,971
292 ($1,330)$271$1,060$80,911
293 ($1,330)$267$1,063$79,848
294 ($1,330)$263$1,067$78,781
295 ($1,330)$260$1,070$77,711
296 ($1,330)$256$1,074$76,637
297 ($1,330)$253$1,077$75,559
298 ($1,330)$249$1,081$74,478
299 ($1,330)$246$1,085$73,394
300 ($1,330)$242$1,088$72,306
Year 26 - 301 ($1,330)$239$1,092$71,214
302 ($1,330)$235$1,095$70,119
303 ($1,330)$231$1,099$69,020
304 ($1,330)$228$1,103$67,917
305 ($1,330)$224$1,106$66,811
306 ($1,330)$220$1,110$65,701
307 ($1,330)$217$1,114$64,588
308 ($1,330)$213$1,117$63,470
309 ($1,330)$209$1,121$62,350
310 ($1,330)$206$1,125$61,225
311 ($1,330)$202$1,128$60,097
312 ($1,330)$198$1,132$58,965
Year 27 - 313 ($1,330)$195$1,136$57,829
314 ($1,330)$191$1,139$56,690
315 ($1,330)$187$1,143$55,546
316 ($1,330)$183$1,147$54,399
317 ($1,330)$180$1,151$53,249
318 ($1,330)$176$1,155$52,094
319 ($1,330)$172$1,158$50,936
320 ($1,330)$168$1,162$49,773
321 ($1,330)$164$1,166$48,607
322 ($1,330)$160$1,170$47,437
323 ($1,330)$157$1,174$46,264
324 ($1,330)$153$1,178$45,086
Year 28 - 325 ($1,330)$149$1,182$43,904
326 ($1,330)$145$1,185$42,719
327 ($1,330)$141$1,189$41,530
328 ($1,330)$137$1,193$40,336
329 ($1,330)$133$1,197$39,139
330 ($1,330)$129$1,201$37,938
331 ($1,330)$125$1,205$36,733
332 ($1,330)$121$1,209$35,524
333 ($1,330)$117$1,213$34,311
334 ($1,330)$113$1,217$33,094
335 ($1,330)$109$1,221$31,873
336 ($1,330)$105$1,225$30,647
Year 29 - 337 ($1,330)$101$1,229$29,418
338 ($1,330)$97$1,233$28,185
339 ($1,330)$93$1,237$26,948
340 ($1,330)$89$1,241$25,706
341 ($1,330)$85$1,245$24,461
342 ($1,330)$81$1,250$23,211
343 ($1,330)$77$1,254$21,957
344 ($1,330)$72$1,258$20,700
345 ($1,330)$68$1,262$19,438
346 ($1,330)$64$1,266$18,171
347 ($1,330)$60$1,270$16,901
348 ($1,330)$56$1,275$15,627
Year 30 - 349 ($1,330)$52$1,279$14,348
350 ($1,330)$47$1,283$13,065
351 ($1,330)$43$1,287$11,778
352 ($1,330)$39$1,291$10,486
353 ($1,330)$35$1,296$9,190
354 ($1,330)$30$1,300$7,890
355 ($1,330)$26$1,304$6,586
356 ($1,330)$22$1,309$5,278
357 ($1,330)$17$1,313$3,965
358 ($1,330)$13$1,317$2,648
359 ($1,330)$9$1,322$1,326
360 ($1,330)$4$1,326$0
TOTALS$198,913$280,000$478,913

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.