« Back to all home prices

Mortgage Payment Schedule for a $354,000 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% ($70,800) 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
$1,346 360 $201,186 $484,386

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $354,000
Down Payment $70,800$283,200
Year 1 - 1 ($1,346)$935$411$282,789
2 ($1,346)$933$412$282,377
3 ($1,346)$932$414$281,963
4 ($1,346)$930$415$281,548
5 ($1,346)$929$416$281,132
6 ($1,346)$928$418$280,714
7 ($1,346)$926$419$280,295
8 ($1,346)$925$421$279,874
9 ($1,346)$924$422$279,452
10 ($1,346)$922$423$279,029
11 ($1,346)$921$425$278,604
12 ($1,346)$919$426$278,178
Year 2 - 13 ($1,346)$918$428$277,750
14 ($1,346)$917$429$277,322
15 ($1,346)$915$430$276,891
16 ($1,346)$914$432$276,459
17 ($1,346)$912$433$276,026
18 ($1,346)$911$435$275,592
19 ($1,346)$909$436$275,156
20 ($1,346)$908$438$274,718
21 ($1,346)$907$439$274,279
22 ($1,346)$905$440$273,839
23 ($1,346)$904$442$273,397
24 ($1,346)$902$443$272,954
Year 3 - 25 ($1,346)$901$445$272,509
26 ($1,346)$899$446$272,062
27 ($1,346)$898$448$271,615
28 ($1,346)$896$449$271,166
29 ($1,346)$895$451$270,715
30 ($1,346)$893$452$270,263
31 ($1,346)$892$454$269,809
32 ($1,346)$890$455$269,354
33 ($1,346)$889$457$268,897
34 ($1,346)$887$458$268,439
35 ($1,346)$886$460$267,979
36 ($1,346)$884$461$267,518
Year 4 - 37 ($1,346)$883$463$267,056
38 ($1,346)$881$464$266,591
39 ($1,346)$880$466$266,126
40 ($1,346)$878$467$265,658
41 ($1,346)$877$469$265,189
42 ($1,346)$875$470$264,719
43 ($1,346)$874$472$264,247
44 ($1,346)$872$474$263,774
45 ($1,346)$870$475$263,299
46 ($1,346)$869$477$262,822
47 ($1,346)$867$478$262,344
48 ($1,346)$866$480$261,864
Year 5 - 49 ($1,346)$864$481$261,383
50 ($1,346)$863$483$260,900
51 ($1,346)$861$485$260,415
52 ($1,346)$859$486$259,929
53 ($1,346)$858$488$259,441
54 ($1,346)$856$489$258,952
55 ($1,346)$855$491$258,461
56 ($1,346)$853$493$257,968
57 ($1,346)$851$494$257,474
58 ($1,346)$850$496$256,978
59 ($1,346)$848$497$256,481
60 ($1,346)$846$499$255,982
Year 6 - 61 ($1,346)$845$501$255,481
62 ($1,346)$843$502$254,978
63 ($1,346)$841$504$254,474
64 ($1,346)$840$506$253,968
65 ($1,346)$838$507$253,461
66 ($1,346)$836$509$252,952
67 ($1,346)$835$511$252,441
68 ($1,346)$833$512$251,929
69 ($1,346)$831$514$251,415
70 ($1,346)$830$516$250,899
71 ($1,346)$828$518$250,381
72 ($1,346)$826$519$249,862
Year 7 - 73 ($1,346)$825$521$249,341
74 ($1,346)$823$523$248,818
75 ($1,346)$821$524$248,294
76 ($1,346)$819$526$247,768
77 ($1,346)$818$528$247,240
78 ($1,346)$816$530$246,710
79 ($1,346)$814$531$246,179
80 ($1,346)$812$533$245,646
81 ($1,346)$811$535$245,111
82 ($1,346)$809$537$244,574
83 ($1,346)$807$538$244,036
84 ($1,346)$805$540$243,495
Year 8 - 85 ($1,346)$804$542$242,954
86 ($1,346)$802$544$242,410
87 ($1,346)$800$546$241,864
88 ($1,346)$798$547$241,317
89 ($1,346)$796$549$240,768
90 ($1,346)$795$551$240,217
91 ($1,346)$793$553$239,664
92 ($1,346)$791$555$239,109
93 ($1,346)$789$556$238,553
94 ($1,346)$787$558$237,994
95 ($1,346)$785$560$237,434
96 ($1,346)$784$562$236,872
Year 9 - 97 ($1,346)$782$564$236,309
98 ($1,346)$780$566$235,743
99 ($1,346)$778$568$235,175
100 ($1,346)$776$569$234,606
101 ($1,346)$774$571$234,034
102 ($1,346)$772$573$233,461
103 ($1,346)$770$575$232,886
104 ($1,346)$769$577$232,309
105 ($1,346)$767$579$231,730
106 ($1,346)$765$581$231,149
107 ($1,346)$763$583$230,567
108 ($1,346)$761$585$229,982
Year 10 - 109 ($1,346)$759$587$229,396
110 ($1,346)$757$589$228,807
111 ($1,346)$755$590$228,217
112 ($1,346)$753$592$227,624
113 ($1,346)$751$594$227,030
114 ($1,346)$749$596$226,434
115 ($1,346)$747$598$225,835
116 ($1,346)$745$600$225,235
117 ($1,346)$743$602$224,633
118 ($1,346)$741$604$224,028
119 ($1,346)$739$606$223,422
120 ($1,346)$737$608$222,814
Year 11 - 121 ($1,346)$735$610$222,204
122 ($1,346)$733$612$221,592
123 ($1,346)$731$614$220,977
124 ($1,346)$729$616$220,361
125 ($1,346)$727$618$219,743
126 ($1,346)$725$620$219,122
127 ($1,346)$723$622$218,500
128 ($1,346)$721$624$217,875
129 ($1,346)$719$627$217,249
130 ($1,346)$717$629$216,620
131 ($1,346)$715$631$215,990
132 ($1,346)$713$633$215,357
Year 12 - 133 ($1,346)$711$635$214,722
134 ($1,346)$709$637$214,085
135 ($1,346)$706$639$213,446
136 ($1,346)$704$641$212,805
137 ($1,346)$702$643$212,162
138 ($1,346)$700$645$211,516
139 ($1,346)$698$648$210,869
140 ($1,346)$696$650$210,219
141 ($1,346)$694$652$209,567
142 ($1,346)$692$654$208,913
143 ($1,346)$689$656$208,257
144 ($1,346)$687$658$207,599
Year 13 - 145 ($1,346)$685$660$206,939
146 ($1,346)$683$663$206,276
147 ($1,346)$681$665$205,611
148 ($1,346)$679$667$204,944
149 ($1,346)$676$669$204,275
150 ($1,346)$674$671$203,604
151 ($1,346)$672$674$202,930
152 ($1,346)$670$676$202,254
153 ($1,346)$667$678$201,576
154 ($1,346)$665$680$200,896
155 ($1,346)$663$683$200,213
156 ($1,346)$661$685$199,528
Year 14 - 157 ($1,346)$658$687$198,841
158 ($1,346)$656$689$198,152
159 ($1,346)$654$692$197,460
160 ($1,346)$652$694$196,766
161 ($1,346)$649$696$196,070
162 ($1,346)$647$698$195,372
163 ($1,346)$645$701$194,671
164 ($1,346)$642$703$193,968
165 ($1,346)$640$705$193,262
166 ($1,346)$638$708$192,555
167 ($1,346)$635$710$191,845
168 ($1,346)$633$712$191,132
Year 15 - 169 ($1,346)$631$715$190,417
170 ($1,346)$628$717$189,700
171 ($1,346)$626$720$188,981
172 ($1,346)$624$722$188,259
173 ($1,346)$621$724$187,535
174 ($1,346)$619$727$186,808
175 ($1,346)$616$729$186,079
176 ($1,346)$614$731$185,347
177 ($1,346)$612$734$184,613
178 ($1,346)$609$736$183,877
179 ($1,346)$607$739$183,138
180 ($1,346)$604$741$182,397
Year 16 - 181 ($1,346)$602$744$181,654
182 ($1,346)$599$746$180,908
183 ($1,346)$597$749$180,159
184 ($1,346)$595$751$179,408
185 ($1,346)$592$753$178,655
186 ($1,346)$590$756$177,899
187 ($1,346)$587$758$177,140
188 ($1,346)$585$761$176,379
189 ($1,346)$582$763$175,616
190 ($1,346)$580$766$174,850
191 ($1,346)$577$769$174,081
192 ($1,346)$574$771$173,310
Year 17 - 193 ($1,346)$572$774$172,537
194 ($1,346)$569$776$171,761
195 ($1,346)$567$779$170,982
196 ($1,346)$564$781$170,201
197 ($1,346)$562$784$169,417
198 ($1,346)$559$786$168,630
199 ($1,346)$556$789$167,841
200 ($1,346)$554$792$167,050
201 ($1,346)$551$794$166,255
202 ($1,346)$549$797$165,458
203 ($1,346)$546$800$164,659
204 ($1,346)$543$802$163,857
Year 18 - 205 ($1,346)$541$805$163,052
206 ($1,346)$538$807$162,245
207 ($1,346)$535$810$161,434
208 ($1,346)$533$813$160,622
209 ($1,346)$530$815$159,806
210 ($1,346)$527$818$158,988
211 ($1,346)$525$821$158,167
212 ($1,346)$522$824$157,344
213 ($1,346)$519$826$156,517
214 ($1,346)$517$829$155,688
215 ($1,346)$514$832$154,857
216 ($1,346)$511$834$154,022
Year 19 - 217 ($1,346)$508$837$153,185
218 ($1,346)$506$840$152,345
219 ($1,346)$503$843$151,502
220 ($1,346)$500$846$150,656
221 ($1,346)$497$848$149,808
222 ($1,346)$494$851$148,957
223 ($1,346)$492$854$148,103
224 ($1,346)$489$857$147,246
225 ($1,346)$486$860$146,387
226 ($1,346)$483$862$145,524
227 ($1,346)$480$865$144,659
228 ($1,346)$477$868$143,791
Year 20 - 229 ($1,346)$475$871$142,920
230 ($1,346)$472$874$142,046
231 ($1,346)$469$877$141,169
232 ($1,346)$466$880$140,289
233 ($1,346)$463$883$139,407
234 ($1,346)$460$885$138,521
235 ($1,346)$457$888$137,633
236 ($1,346)$454$891$136,742
237 ($1,346)$451$894$135,847
238 ($1,346)$448$897$134,950
239 ($1,346)$445$900$134,050
240 ($1,346)$442$903$133,147
Year 21 - 241 ($1,346)$439$906$132,241
242 ($1,346)$436$909$131,332
243 ($1,346)$433$912$130,419
244 ($1,346)$430$915$129,504
245 ($1,346)$427$918$128,586
246 ($1,346)$424$921$127,665
247 ($1,346)$421$924$126,741
248 ($1,346)$418$927$125,814
249 ($1,346)$415$930$124,883
250 ($1,346)$412$933$123,950
251 ($1,346)$409$936$123,013
252 ($1,346)$406$940$122,074
Year 22 - 253 ($1,346)$403$943$121,131
254 ($1,346)$400$946$120,185
255 ($1,346)$397$949$119,236
256 ($1,346)$393$952$118,284
257 ($1,346)$390$955$117,329
258 ($1,346)$387$958$116,371
259 ($1,346)$384$961$115,409
260 ($1,346)$381$965$114,445
261 ($1,346)$378$968$113,477
262 ($1,346)$374$971$112,506
263 ($1,346)$371$974$111,532
264 ($1,346)$368$977$110,554
Year 23 - 265 ($1,346)$365$981$109,573
266 ($1,346)$362$984$108,589
267 ($1,346)$358$987$107,602
268 ($1,346)$355$990$106,612
269 ($1,346)$352$994$105,618
270 ($1,346)$349$997$104,621
271 ($1,346)$345$1,000$103,621
272 ($1,346)$342$1,004$102,617
273 ($1,346)$339$1,007$101,610
274 ($1,346)$335$1,010$100,600
275 ($1,346)$332$1,014$99,587
276 ($1,346)$329$1,017$98,570
Year 24 - 277 ($1,346)$325$1,020$97,550
278 ($1,346)$322$1,024$96,526
279 ($1,346)$319$1,027$95,499
280 ($1,346)$315$1,030$94,469
281 ($1,346)$312$1,034$93,435
282 ($1,346)$308$1,037$92,398
283 ($1,346)$305$1,041$91,357
284 ($1,346)$301$1,044$90,313
285 ($1,346)$298$1,047$89,266
286 ($1,346)$295$1,051$88,215
287 ($1,346)$291$1,054$87,160
288 ($1,346)$288$1,058$86,102
Year 25 - 289 ($1,346)$284$1,061$85,041
290 ($1,346)$281$1,065$83,976
291 ($1,346)$277$1,068$82,908
292 ($1,346)$274$1,072$81,836
293 ($1,346)$270$1,075$80,760
294 ($1,346)$267$1,079$79,681
295 ($1,346)$263$1,083$78,599
296 ($1,346)$259$1,086$77,513
297 ($1,346)$256$1,090$76,423
298 ($1,346)$252$1,093$75,329
299 ($1,346)$249$1,097$74,233
300 ($1,346)$245$1,101$73,132
Year 26 - 301 ($1,346)$241$1,104$72,028
302 ($1,346)$238$1,108$70,920
303 ($1,346)$234$1,111$69,809
304 ($1,346)$230$1,115$68,693
305 ($1,346)$227$1,119$67,575
306 ($1,346)$223$1,123$66,452
307 ($1,346)$219$1,126$65,326
308 ($1,346)$216$1,130$64,196
309 ($1,346)$212$1,134$63,062
310 ($1,346)$208$1,137$61,925
311 ($1,346)$204$1,141$60,784
312 ($1,346)$201$1,145$59,639
Year 27 - 313 ($1,346)$197$1,149$58,490
314 ($1,346)$193$1,153$57,337
315 ($1,346)$189$1,156$56,181
316 ($1,346)$185$1,160$55,021
317 ($1,346)$182$1,164$53,857
318 ($1,346)$178$1,168$52,689
319 ($1,346)$174$1,172$51,518
320 ($1,346)$170$1,176$50,342
321 ($1,346)$166$1,179$49,163
322 ($1,346)$162$1,183$47,979
323 ($1,346)$158$1,187$46,792
324 ($1,346)$154$1,191$45,601
Year 28 - 325 ($1,346)$150$1,195$44,406
326 ($1,346)$147$1,199$43,207
327 ($1,346)$143$1,203$42,004
328 ($1,346)$139$1,207$40,797
329 ($1,346)$135$1,211$39,586
330 ($1,346)$131$1,215$38,372
331 ($1,346)$127$1,219$37,153
332 ($1,346)$123$1,223$35,930
333 ($1,346)$119$1,227$34,703
334 ($1,346)$115$1,231$33,472
335 ($1,346)$110$1,235$32,237
336 ($1,346)$106$1,239$30,998
Year 29 - 337 ($1,346)$102$1,243$29,754
338 ($1,346)$98$1,247$28,507
339 ($1,346)$94$1,251$27,256
340 ($1,346)$90$1,256$26,000
341 ($1,346)$86$1,260$24,740
342 ($1,346)$82$1,264$23,476
343 ($1,346)$77$1,268$22,208
344 ($1,346)$73$1,272$20,936
345 ($1,346)$69$1,276$19,660
346 ($1,346)$65$1,281$18,379
347 ($1,346)$61$1,285$17,094
348 ($1,346)$56$1,289$15,805
Year 30 - 349 ($1,346)$52$1,293$14,512
350 ($1,346)$48$1,298$13,214
351 ($1,346)$44$1,302$11,912
352 ($1,346)$39$1,306$10,606
353 ($1,346)$35$1,311$9,296
354 ($1,346)$31$1,315$7,981
355 ($1,346)$26$1,319$6,661
356 ($1,346)$22$1,324$5,338
357 ($1,346)$18$1,328$4,010
358 ($1,346)$13$1,332$2,678
359 ($1,346)$9$1,337$1,341
360 ($1,346)$4$1,341$0
TOTALS$201,186$283,200$484,386

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.