« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,399 360 $223,577 $503,577

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $350,000
Down Payment $70,000$280,000
Year 1 - 1 ($1,399)$1,022$377$279,623
2 ($1,399)$1,021$378$279,245
3 ($1,399)$1,019$380$278,865
4 ($1,399)$1,018$381$278,484
5 ($1,399)$1,016$382$278,102
6 ($1,399)$1,015$384$277,718
7 ($1,399)$1,014$385$277,333
8 ($1,399)$1,012$387$276,947
9 ($1,399)$1,011$388$276,559
10 ($1,399)$1,009$389$276,169
11 ($1,399)$1,008$391$275,778
12 ($1,399)$1,007$392$275,386
Year 2 - 13 ($1,399)$1,005$394$274,993
14 ($1,399)$1,004$395$274,597
15 ($1,399)$1,002$397$274,201
16 ($1,399)$1,001$398$273,803
17 ($1,399)$999$399$273,403
18 ($1,399)$998$401$273,003
19 ($1,399)$996$402$272,600
20 ($1,399)$995$404$272,196
21 ($1,399)$994$405$271,791
22 ($1,399)$992$407$271,384
23 ($1,399)$991$408$270,976
24 ($1,399)$989$410$270,566
Year 3 - 25 ($1,399)$988$411$270,155
26 ($1,399)$986$413$269,742
27 ($1,399)$985$414$269,328
28 ($1,399)$983$416$268,912
29 ($1,399)$982$417$268,495
30 ($1,399)$980$419$268,076
31 ($1,399)$978$420$267,656
32 ($1,399)$977$422$267,234
33 ($1,399)$975$423$266,810
34 ($1,399)$974$425$266,385
35 ($1,399)$972$427$265,959
36 ($1,399)$971$428$265,531
Year 4 - 37 ($1,399)$969$430$265,101
38 ($1,399)$968$431$264,670
39 ($1,399)$966$433$264,237
40 ($1,399)$964$434$263,803
41 ($1,399)$963$436$263,367
42 ($1,399)$961$438$262,929
43 ($1,399)$960$439$262,490
44 ($1,399)$958$441$262,050
45 ($1,399)$956$442$261,607
46 ($1,399)$955$444$261,163
47 ($1,399)$953$446$260,718
48 ($1,399)$952$447$260,270
Year 5 - 49 ($1,399)$950$449$259,822
50 ($1,399)$948$450$259,371
51 ($1,399)$947$452$258,919
52 ($1,399)$945$454$258,465
53 ($1,399)$943$455$258,010
54 ($1,399)$942$457$257,553
55 ($1,399)$940$459$257,094
56 ($1,399)$938$460$256,634
57 ($1,399)$937$462$256,171
58 ($1,399)$935$464$255,708
59 ($1,399)$933$465$255,242
60 ($1,399)$932$467$254,775
Year 6 - 61 ($1,399)$930$469$254,306
62 ($1,399)$928$471$253,835
63 ($1,399)$926$472$253,363
64 ($1,399)$925$474$252,889
65 ($1,399)$923$476$252,413
66 ($1,399)$921$478$251,936
67 ($1,399)$920$479$251,457
68 ($1,399)$918$481$250,976
69 ($1,399)$916$483$250,493
70 ($1,399)$914$485$250,008
71 ($1,399)$913$486$249,522
72 ($1,399)$911$488$249,034
Year 7 - 73 ($1,399)$909$490$248,544
74 ($1,399)$907$492$248,052
75 ($1,399)$905$493$247,559
76 ($1,399)$904$495$247,064
77 ($1,399)$902$497$246,567
78 ($1,399)$900$499$246,068
79 ($1,399)$898$501$245,567
80 ($1,399)$896$503$245,065
81 ($1,399)$894$504$244,560
82 ($1,399)$893$506$244,054
83 ($1,399)$891$508$243,546
84 ($1,399)$889$510$243,036
Year 8 - 85 ($1,399)$887$512$242,524
86 ($1,399)$885$514$242,011
87 ($1,399)$883$515$241,495
88 ($1,399)$881$517$240,978
89 ($1,399)$880$519$240,459
90 ($1,399)$878$521$239,938
91 ($1,399)$876$523$239,415
92 ($1,399)$874$525$238,890
93 ($1,399)$872$527$238,363
94 ($1,399)$870$529$237,834
95 ($1,399)$868$531$237,303
96 ($1,399)$866$533$236,770
Year 9 - 97 ($1,399)$864$535$236,236
98 ($1,399)$862$537$235,699
99 ($1,399)$860$539$235,161
100 ($1,399)$858$540$234,620
101 ($1,399)$856$542$234,078
102 ($1,399)$854$544$233,533
103 ($1,399)$852$546$232,987
104 ($1,399)$850$548$232,439
105 ($1,399)$848$550$231,888
106 ($1,399)$846$552$231,336
107 ($1,399)$844$554$230,781
108 ($1,399)$842$556$230,225
Year 10 - 109 ($1,399)$840$559$229,666
110 ($1,399)$838$561$229,106
111 ($1,399)$836$563$228,543
112 ($1,399)$834$565$227,978
113 ($1,399)$832$567$227,412
114 ($1,399)$830$569$226,843
115 ($1,399)$828$571$226,272
116 ($1,399)$826$573$225,699
117 ($1,399)$824$575$225,124
118 ($1,399)$822$577$224,547
119 ($1,399)$820$579$223,968
120 ($1,399)$817$581$223,387
Year 11 - 121 ($1,399)$815$583$222,803
122 ($1,399)$813$586$222,217
123 ($1,399)$811$588$221,630
124 ($1,399)$809$590$221,040
125 ($1,399)$807$592$220,448
126 ($1,399)$805$594$219,854
127 ($1,399)$802$596$219,257
128 ($1,399)$800$599$218,659
129 ($1,399)$798$601$218,058
130 ($1,399)$796$603$217,455
131 ($1,399)$794$605$216,850
132 ($1,399)$792$607$216,243
Year 12 - 133 ($1,399)$789$610$215,633
134 ($1,399)$787$612$215,021
135 ($1,399)$785$614$214,407
136 ($1,399)$783$616$213,791
137 ($1,399)$780$618$213,173
138 ($1,399)$778$621$212,552
139 ($1,399)$776$623$211,929
140 ($1,399)$774$625$211,304
141 ($1,399)$771$628$210,676
142 ($1,399)$769$630$210,046
143 ($1,399)$767$632$209,414
144 ($1,399)$764$634$208,780
Year 13 - 145 ($1,399)$762$637$208,143
146 ($1,399)$760$639$207,504
147 ($1,399)$757$641$206,862
148 ($1,399)$755$644$206,218
149 ($1,399)$753$646$205,572
150 ($1,399)$750$648$204,924
151 ($1,399)$748$651$204,273
152 ($1,399)$746$653$203,620
153 ($1,399)$743$656$202,964
154 ($1,399)$741$658$202,306
155 ($1,399)$738$660$201,646
156 ($1,399)$736$663$200,983
Year 14 - 157 ($1,399)$734$665$200,318
158 ($1,399)$731$668$199,650
159 ($1,399)$729$670$198,980
160 ($1,399)$726$673$198,307
161 ($1,399)$724$675$197,632
162 ($1,399)$721$677$196,955
163 ($1,399)$719$680$196,275
164 ($1,399)$716$682$195,593
165 ($1,399)$714$685$194,908
166 ($1,399)$711$687$194,220
167 ($1,399)$709$690$193,530
168 ($1,399)$706$692$192,838
Year 15 - 169 ($1,399)$704$695$192,143
170 ($1,399)$701$698$191,445
171 ($1,399)$699$700$190,745
172 ($1,399)$696$703$190,043
173 ($1,399)$694$705$189,338
174 ($1,399)$691$708$188,630
175 ($1,399)$688$710$187,920
176 ($1,399)$686$713$187,207
177 ($1,399)$683$716$186,491
178 ($1,399)$681$718$185,773
179 ($1,399)$678$721$185,052
180 ($1,399)$675$723$184,329
Year 16 - 181 ($1,399)$673$726$183,603
182 ($1,399)$670$729$182,874
183 ($1,399)$667$731$182,143
184 ($1,399)$665$734$181,409
185 ($1,399)$662$737$180,672
186 ($1,399)$659$739$179,933
187 ($1,399)$657$742$179,191
188 ($1,399)$654$745$178,446
189 ($1,399)$651$747$177,698
190 ($1,399)$649$750$176,948
191 ($1,399)$646$753$176,195
192 ($1,399)$643$756$175,439
Year 17 - 193 ($1,399)$640$758$174,681
194 ($1,399)$638$761$173,920
195 ($1,399)$635$764$173,156
196 ($1,399)$632$767$172,389
197 ($1,399)$629$770$171,619
198 ($1,399)$626$772$170,847
199 ($1,399)$624$775$170,072
200 ($1,399)$621$778$169,294
201 ($1,399)$618$781$168,513
202 ($1,399)$615$784$167,729
203 ($1,399)$612$787$166,942
204 ($1,399)$609$789$166,153
Year 18 - 205 ($1,399)$606$792$165,360
206 ($1,399)$604$795$164,565
207 ($1,399)$601$798$163,767
208 ($1,399)$598$801$162,966
209 ($1,399)$595$804$162,162
210 ($1,399)$592$807$161,355
211 ($1,399)$589$810$160,545
212 ($1,399)$586$813$159,732
213 ($1,399)$583$816$158,917
214 ($1,399)$580$819$158,098
215 ($1,399)$577$822$157,276
216 ($1,399)$574$825$156,451
Year 19 - 217 ($1,399)$571$828$155,623
218 ($1,399)$568$831$154,793
219 ($1,399)$565$834$153,959
220 ($1,399)$562$837$153,122
221 ($1,399)$559$840$152,282
222 ($1,399)$556$843$151,439
223 ($1,399)$553$846$150,593
224 ($1,399)$550$849$149,744
225 ($1,399)$547$852$148,892
226 ($1,399)$543$855$148,036
227 ($1,399)$540$858$147,178
228 ($1,399)$537$862$146,316
Year 20 - 229 ($1,399)$534$865$145,451
230 ($1,399)$531$868$144,583
231 ($1,399)$528$871$143,712
232 ($1,399)$525$874$142,838
233 ($1,399)$521$877$141,961
234 ($1,399)$518$881$141,080
235 ($1,399)$515$884$140,196
236 ($1,399)$512$887$139,309
237 ($1,399)$508$890$138,419
238 ($1,399)$505$894$137,525
239 ($1,399)$502$897$136,628
240 ($1,399)$499$900$135,728
Year 21 - 241 ($1,399)$495$903$134,825
242 ($1,399)$492$907$133,918
243 ($1,399)$489$910$133,008
244 ($1,399)$485$913$132,094
245 ($1,399)$482$917$131,178
246 ($1,399)$479$920$130,258
247 ($1,399)$475$923$129,334
248 ($1,399)$472$927$128,408
249 ($1,399)$469$930$127,477
250 ($1,399)$465$934$126,544
251 ($1,399)$462$937$125,607
252 ($1,399)$458$940$124,667
Year 22 - 253 ($1,399)$455$944$123,723
254 ($1,399)$452$947$122,776
255 ($1,399)$448$951$121,825
256 ($1,399)$445$954$120,871
257 ($1,399)$441$958$119,913
258 ($1,399)$438$961$118,952
259 ($1,399)$434$965$117,987
260 ($1,399)$431$968$117,019
261 ($1,399)$427$972$116,047
262 ($1,399)$424$975$115,072
263 ($1,399)$420$979$114,093
264 ($1,399)$416$982$113,111
Year 23 - 265 ($1,399)$413$986$112,125
266 ($1,399)$409$990$111,135
267 ($1,399)$406$993$110,142
268 ($1,399)$402$997$109,145
269 ($1,399)$398$1,000$108,145
270 ($1,399)$395$1,004$107,141
271 ($1,399)$391$1,008$106,133
272 ($1,399)$387$1,011$105,122
273 ($1,399)$384$1,015$104,107
274 ($1,399)$380$1,019$103,088
275 ($1,399)$376$1,023$102,065
276 ($1,399)$373$1,026$101,039
Year 24 - 277 ($1,399)$369$1,030$100,009
278 ($1,399)$365$1,034$98,975
279 ($1,399)$361$1,038$97,938
280 ($1,399)$357$1,041$96,896
281 ($1,399)$354$1,045$95,851
282 ($1,399)$350$1,049$94,802
283 ($1,399)$346$1,053$93,749
284 ($1,399)$342$1,057$92,693
285 ($1,399)$338$1,060$91,632
286 ($1,399)$334$1,064$90,568
287 ($1,399)$331$1,068$89,499
288 ($1,399)$327$1,072$88,427
Year 25 - 289 ($1,399)$323$1,076$87,351
290 ($1,399)$319$1,080$86,271
291 ($1,399)$315$1,084$85,187
292 ($1,399)$311$1,088$84,099
293 ($1,399)$307$1,092$83,008
294 ($1,399)$303$1,096$81,912
295 ($1,399)$299$1,100$80,812
296 ($1,399)$295$1,104$79,708
297 ($1,399)$291$1,108$78,600
298 ($1,399)$287$1,112$77,488
299 ($1,399)$283$1,116$76,372
300 ($1,399)$279$1,120$75,252
Year 26 - 301 ($1,399)$275$1,124$74,128
302 ($1,399)$271$1,128$73,000
303 ($1,399)$266$1,132$71,867
304 ($1,399)$262$1,137$70,731
305 ($1,399)$258$1,141$69,590
306 ($1,399)$254$1,145$68,445
307 ($1,399)$250$1,149$67,296
308 ($1,399)$246$1,153$66,143
309 ($1,399)$241$1,157$64,986
310 ($1,399)$237$1,162$63,824
311 ($1,399)$233$1,166$62,658
312 ($1,399)$229$1,170$61,488
Year 27 - 313 ($1,399)$224$1,174$60,314
314 ($1,399)$220$1,179$59,135
315 ($1,399)$216$1,183$57,952
316 ($1,399)$212$1,187$56,765
317 ($1,399)$207$1,192$55,573
318 ($1,399)$203$1,196$54,377
319 ($1,399)$198$1,200$53,177
320 ($1,399)$194$1,205$51,972
321 ($1,399)$190$1,209$50,763
322 ($1,399)$185$1,214$49,549
323 ($1,399)$181$1,218$48,331
324 ($1,399)$176$1,222$47,109
Year 28 - 325 ($1,399)$172$1,227$45,882
326 ($1,399)$167$1,231$44,651
327 ($1,399)$163$1,236$43,415
328 ($1,399)$158$1,240$42,175
329 ($1,399)$154$1,245$40,930
330 ($1,399)$149$1,249$39,680
331 ($1,399)$145$1,254$38,426
332 ($1,399)$140$1,259$37,168
333 ($1,399)$136$1,263$35,905
334 ($1,399)$131$1,268$34,637
335 ($1,399)$126$1,272$33,364
336 ($1,399)$122$1,277$32,087
Year 29 - 337 ($1,399)$117$1,282$30,806
338 ($1,399)$112$1,286$29,519
339 ($1,399)$108$1,291$28,228
340 ($1,399)$103$1,296$26,932
341 ($1,399)$98$1,301$25,632
342 ($1,399)$94$1,305$24,327
343 ($1,399)$89$1,310$23,017
344 ($1,399)$84$1,315$21,702
345 ($1,399)$79$1,320$20,382
346 ($1,399)$74$1,324$19,058
347 ($1,399)$70$1,329$17,728
348 ($1,399)$65$1,334$16,394
Year 30 - 349 ($1,399)$60$1,339$15,055
350 ($1,399)$55$1,344$13,711
351 ($1,399)$50$1,349$12,363
352 ($1,399)$45$1,354$11,009
353 ($1,399)$40$1,359$9,650
354 ($1,399)$35$1,364$8,287
355 ($1,399)$30$1,369$6,918
356 ($1,399)$25$1,374$5,545
357 ($1,399)$20$1,379$4,166
358 ($1,399)$15$1,384$2,782
359 ($1,399)$10$1,389$1,394
360 ($1,399)$5$1,394$0
TOTALS$223,577$280,000$503,577

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.