« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($70,800) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,355 360 $204,711 $487,911

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $354,000
Down Payment $70,800$283,200
Year 1 - 1 ($1,355)$949$407$282,793
2 ($1,355)$947$408$282,385
3 ($1,355)$946$409$281,976
4 ($1,355)$945$411$281,565
5 ($1,355)$943$412$281,153
6 ($1,355)$942$413$280,740
7 ($1,355)$940$415$280,325
8 ($1,355)$939$416$279,909
9 ($1,355)$938$418$279,491
10 ($1,355)$936$419$279,072
11 ($1,355)$935$420$278,652
12 ($1,355)$933$422$278,230
Year 2 - 13 ($1,355)$932$423$277,807
14 ($1,355)$931$425$277,382
15 ($1,355)$929$426$276,956
16 ($1,355)$928$428$276,529
17 ($1,355)$926$429$276,100
18 ($1,355)$925$430$275,669
19 ($1,355)$923$432$275,237
20 ($1,355)$922$433$274,804
21 ($1,355)$921$435$274,369
22 ($1,355)$919$436$273,933
23 ($1,355)$918$438$273,496
24 ($1,355)$916$439$273,057
Year 3 - 25 ($1,355)$915$441$272,616
26 ($1,355)$913$442$272,174
27 ($1,355)$912$444$271,730
28 ($1,355)$910$445$271,285
29 ($1,355)$909$447$270,839
30 ($1,355)$907$448$270,391
31 ($1,355)$906$449$269,941
32 ($1,355)$904$451$269,490
33 ($1,355)$903$453$269,038
34 ($1,355)$901$454$268,584
35 ($1,355)$900$456$268,128
36 ($1,355)$898$457$267,671
Year 4 - 37 ($1,355)$897$459$267,213
38 ($1,355)$895$460$266,752
39 ($1,355)$894$462$266,291
40 ($1,355)$892$463$265,828
41 ($1,355)$891$465$265,363
42 ($1,355)$889$466$264,896
43 ($1,355)$887$468$264,429
44 ($1,355)$886$469$263,959
45 ($1,355)$884$471$263,488
46 ($1,355)$883$473$263,015
47 ($1,355)$881$474$262,541
48 ($1,355)$880$476$262,065
Year 5 - 49 ($1,355)$878$477$261,588
50 ($1,355)$876$479$261,109
51 ($1,355)$875$481$260,628
52 ($1,355)$873$482$260,146
53 ($1,355)$871$484$259,662
54 ($1,355)$870$485$259,177
55 ($1,355)$868$487$258,690
56 ($1,355)$867$489$258,201
57 ($1,355)$865$490$257,711
58 ($1,355)$863$492$257,219
59 ($1,355)$862$494$256,725
60 ($1,355)$860$495$256,230
Year 6 - 61 ($1,355)$858$497$255,733
62 ($1,355)$857$499$255,234
63 ($1,355)$855$500$254,734
64 ($1,355)$853$502$254,232
65 ($1,355)$852$504$253,729
66 ($1,355)$850$505$253,223
67 ($1,355)$848$507$252,716
68 ($1,355)$847$509$252,208
69 ($1,355)$845$510$251,697
70 ($1,355)$843$512$251,185
71 ($1,355)$841$514$250,671
72 ($1,355)$840$516$250,156
Year 7 - 73 ($1,355)$838$517$249,638
74 ($1,355)$836$519$249,119
75 ($1,355)$835$521$248,599
76 ($1,355)$833$523$248,076
77 ($1,355)$831$524$247,552
78 ($1,355)$829$526$247,026
79 ($1,355)$828$528$246,498
80 ($1,355)$826$530$245,969
81 ($1,355)$824$531$245,437
82 ($1,355)$822$533$244,904
83 ($1,355)$820$535$244,369
84 ($1,355)$819$537$243,833
Year 8 - 85 ($1,355)$817$538$243,294
86 ($1,355)$815$540$242,754
87 ($1,355)$813$542$242,212
88 ($1,355)$811$544$241,668
89 ($1,355)$810$546$241,122
90 ($1,355)$808$548$240,575
91 ($1,355)$806$549$240,025
92 ($1,355)$804$551$239,474
93 ($1,355)$802$553$238,921
94 ($1,355)$800$555$238,366
95 ($1,355)$799$557$237,809
96 ($1,355)$797$559$237,251
Year 9 - 97 ($1,355)$795$561$236,690
98 ($1,355)$793$562$236,128
99 ($1,355)$791$564$235,563
100 ($1,355)$789$566$234,997
101 ($1,355)$787$568$234,429
102 ($1,355)$785$570$233,859
103 ($1,355)$783$572$233,287
104 ($1,355)$782$574$232,713
105 ($1,355)$780$576$232,138
106 ($1,355)$778$578$231,560
107 ($1,355)$776$580$230,981
108 ($1,355)$774$582$230,399
Year 10 - 109 ($1,355)$772$583$229,816
110 ($1,355)$770$585$229,230
111 ($1,355)$768$587$228,643
112 ($1,355)$766$589$228,053
113 ($1,355)$764$591$227,462
114 ($1,355)$762$593$226,869
115 ($1,355)$760$595$226,273
116 ($1,355)$758$597$225,676
117 ($1,355)$756$599$225,077
118 ($1,355)$754$601$224,476
119 ($1,355)$752$603$223,872
120 ($1,355)$750$605$223,267
Year 11 - 121 ($1,355)$748$607$222,660
122 ($1,355)$746$609$222,050
123 ($1,355)$744$611$221,439
124 ($1,355)$742$613$220,825
125 ($1,355)$740$616$220,210
126 ($1,355)$738$618$219,592
127 ($1,355)$736$620$218,972
128 ($1,355)$734$622$218,351
129 ($1,355)$731$624$217,727
130 ($1,355)$729$626$217,101
131 ($1,355)$727$628$216,473
132 ($1,355)$725$630$215,843
Year 12 - 133 ($1,355)$723$632$215,210
134 ($1,355)$721$634$214,576
135 ($1,355)$719$636$213,940
136 ($1,355)$717$639$213,301
137 ($1,355)$715$641$212,660
138 ($1,355)$712$643$212,017
139 ($1,355)$710$645$211,372
140 ($1,355)$708$647$210,725
141 ($1,355)$706$649$210,076
142 ($1,355)$704$652$209,424
143 ($1,355)$702$654$208,770
144 ($1,355)$699$656$208,115
Year 13 - 145 ($1,355)$697$658$207,456
146 ($1,355)$695$660$206,796
147 ($1,355)$693$663$206,134
148 ($1,355)$691$665$205,469
149 ($1,355)$688$667$204,802
150 ($1,355)$686$669$204,133
151 ($1,355)$684$671$203,461
152 ($1,355)$682$674$202,787
153 ($1,355)$679$676$202,111
154 ($1,355)$677$678$201,433
155 ($1,355)$675$681$200,753
156 ($1,355)$673$683$200,070
Year 14 - 157 ($1,355)$670$685$199,385
158 ($1,355)$668$687$198,697
159 ($1,355)$666$690$198,008
160 ($1,355)$663$692$197,316
161 ($1,355)$661$694$196,622
162 ($1,355)$659$697$195,925
163 ($1,355)$656$699$195,226
164 ($1,355)$654$701$194,525
165 ($1,355)$652$704$193,821
166 ($1,355)$649$706$193,115
167 ($1,355)$647$708$192,407
168 ($1,355)$645$711$191,696
Year 15 - 169 ($1,355)$642$713$190,983
170 ($1,355)$640$716$190,267
171 ($1,355)$637$718$189,549
172 ($1,355)$635$720$188,829
173 ($1,355)$633$723$188,106
174 ($1,355)$630$725$187,381
175 ($1,355)$628$728$186,654
176 ($1,355)$625$730$185,924
177 ($1,355)$623$732$185,191
178 ($1,355)$620$735$184,456
179 ($1,355)$618$737$183,719
180 ($1,355)$615$740$182,979
Year 16 - 181 ($1,355)$613$742$182,237
182 ($1,355)$610$745$181,492
183 ($1,355)$608$747$180,744
184 ($1,355)$605$750$179,995
185 ($1,355)$603$752$179,242
186 ($1,355)$600$755$178,487
187 ($1,355)$598$757$177,730
188 ($1,355)$595$760$176,970
189 ($1,355)$593$762$176,208
190 ($1,355)$590$765$175,443
191 ($1,355)$588$768$174,675
192 ($1,355)$585$770$173,905
Year 17 - 193 ($1,355)$583$773$173,132
194 ($1,355)$580$775$172,357
195 ($1,355)$577$778$171,579
196 ($1,355)$575$781$170,799
197 ($1,355)$572$783$170,015
198 ($1,355)$570$786$169,230
199 ($1,355)$567$788$168,441
200 ($1,355)$564$791$167,650
201 ($1,355)$562$794$166,857
202 ($1,355)$559$796$166,060
203 ($1,355)$556$799$165,261
204 ($1,355)$554$802$164,460
Year 18 - 205 ($1,355)$551$804$163,655
206 ($1,355)$548$807$162,848
207 ($1,355)$546$810$162,038
208 ($1,355)$543$812$161,226
209 ($1,355)$540$815$160,411
210 ($1,355)$537$818$159,593
211 ($1,355)$535$821$158,772
212 ($1,355)$532$823$157,949
213 ($1,355)$529$826$157,122
214 ($1,355)$526$829$156,293
215 ($1,355)$524$832$155,462
216 ($1,355)$521$835$154,627
Year 19 - 217 ($1,355)$518$837$153,790
218 ($1,355)$515$840$152,950
219 ($1,355)$512$843$152,107
220 ($1,355)$510$846$151,261
221 ($1,355)$507$849$150,413
222 ($1,355)$504$851$149,561
223 ($1,355)$501$854$148,707
224 ($1,355)$498$857$147,850
225 ($1,355)$495$860$146,990
226 ($1,355)$492$863$146,127
227 ($1,355)$490$866$145,261
228 ($1,355)$487$869$144,392
Year 20 - 229 ($1,355)$484$872$143,521
230 ($1,355)$481$875$142,646
231 ($1,355)$478$877$141,769
232 ($1,355)$475$880$140,888
233 ($1,355)$472$883$140,005
234 ($1,355)$469$886$139,119
235 ($1,355)$466$889$138,230
236 ($1,355)$463$892$137,337
237 ($1,355)$460$895$136,442
238 ($1,355)$457$898$135,544
239 ($1,355)$454$901$134,643
240 ($1,355)$451$904$133,738
Year 21 - 241 ($1,355)$448$907$132,831
242 ($1,355)$445$910$131,921
243 ($1,355)$442$913$131,007
244 ($1,355)$439$916$130,091
245 ($1,355)$436$920$129,171
246 ($1,355)$433$923$128,249
247 ($1,355)$430$926$127,323
248 ($1,355)$427$929$126,394
249 ($1,355)$423$932$125,463
250 ($1,355)$420$935$124,528
251 ($1,355)$417$938$123,589
252 ($1,355)$414$941$122,648
Year 22 - 253 ($1,355)$411$944$121,704
254 ($1,355)$408$948$120,756
255 ($1,355)$405$951$119,805
256 ($1,355)$401$954$118,851
257 ($1,355)$398$957$117,894
258 ($1,355)$395$960$116,934
259 ($1,355)$392$964$115,970
260 ($1,355)$389$967$115,003
261 ($1,355)$385$970$114,033
262 ($1,355)$382$973$113,060
263 ($1,355)$379$977$112,084
264 ($1,355)$375$980$111,104
Year 23 - 265 ($1,355)$372$983$110,121
266 ($1,355)$369$986$109,134
267 ($1,355)$366$990$108,144
268 ($1,355)$362$993$107,151
269 ($1,355)$359$996$106,155
270 ($1,355)$356$1,000$105,155
271 ($1,355)$352$1,003$104,152
272 ($1,355)$349$1,006$103,146
273 ($1,355)$346$1,010$102,136
274 ($1,355)$342$1,013$101,123
275 ($1,355)$339$1,017$100,107
276 ($1,355)$335$1,020$99,087
Year 24 - 277 ($1,355)$332$1,023$98,063
278 ($1,355)$329$1,027$97,036
279 ($1,355)$325$1,030$96,006
280 ($1,355)$322$1,034$94,972
281 ($1,355)$318$1,037$93,935
282 ($1,355)$315$1,041$92,895
283 ($1,355)$311$1,044$91,851
284 ($1,355)$308$1,048$90,803
285 ($1,355)$304$1,051$89,752
286 ($1,355)$301$1,055$88,697
287 ($1,355)$297$1,058$87,639
288 ($1,355)$294$1,062$86,577
Year 25 - 289 ($1,355)$290$1,065$85,512
290 ($1,355)$286$1,069$84,443
291 ($1,355)$283$1,072$83,371
292 ($1,355)$279$1,076$82,295
293 ($1,355)$276$1,080$81,215
294 ($1,355)$272$1,083$80,132
295 ($1,355)$268$1,087$79,045
296 ($1,355)$265$1,091$77,955
297 ($1,355)$261$1,094$76,860
298 ($1,355)$257$1,098$75,763
299 ($1,355)$254$1,102$74,661
300 ($1,355)$250$1,105$73,556
Year 26 - 301 ($1,355)$246$1,109$72,447
302 ($1,355)$243$1,113$71,334
303 ($1,355)$239$1,116$70,218
304 ($1,355)$235$1,120$69,098
305 ($1,355)$231$1,124$67,974
306 ($1,355)$228$1,128$66,847
307 ($1,355)$224$1,131$65,715
308 ($1,355)$220$1,135$64,580
309 ($1,355)$216$1,139$63,441
310 ($1,355)$213$1,143$62,298
311 ($1,355)$209$1,147$61,152
312 ($1,355)$205$1,150$60,001
Year 27 - 313 ($1,355)$201$1,154$58,847
314 ($1,355)$197$1,158$57,689
315 ($1,355)$193$1,162$56,527
316 ($1,355)$189$1,166$55,361
317 ($1,355)$185$1,170$54,191
318 ($1,355)$182$1,174$53,017
319 ($1,355)$178$1,178$51,839
320 ($1,355)$174$1,182$50,658
321 ($1,355)$170$1,186$49,472
322 ($1,355)$166$1,190$48,283
323 ($1,355)$162$1,194$47,089
324 ($1,355)$158$1,198$45,891
Year 28 - 325 ($1,355)$154$1,202$44,690
326 ($1,355)$150$1,206$43,484
327 ($1,355)$146$1,210$42,275
328 ($1,355)$142$1,214$41,061
329 ($1,355)$138$1,218$39,843
330 ($1,355)$133$1,222$38,621
331 ($1,355)$129$1,226$37,395
332 ($1,355)$125$1,230$36,165
333 ($1,355)$121$1,234$34,931
334 ($1,355)$117$1,238$33,693
335 ($1,355)$113$1,242$32,451
336 ($1,355)$109$1,247$31,204
Year 29 - 337 ($1,355)$105$1,251$29,953
338 ($1,355)$100$1,255$28,698
339 ($1,355)$96$1,259$27,439
340 ($1,355)$92$1,263$26,176
341 ($1,355)$88$1,268$24,908
342 ($1,355)$83$1,272$23,636
343 ($1,355)$79$1,276$22,360
344 ($1,355)$75$1,280$21,080
345 ($1,355)$71$1,285$19,795
346 ($1,355)$66$1,289$18,506
347 ($1,355)$62$1,293$17,213
348 ($1,355)$58$1,298$15,915
Year 30 - 349 ($1,355)$53$1,302$14,613
350 ($1,355)$49$1,306$13,307
351 ($1,355)$45$1,311$11,996
352 ($1,355)$40$1,315$10,681
353 ($1,355)$36$1,320$9,361
354 ($1,355)$31$1,324$8,037
355 ($1,355)$27$1,328$6,709
356 ($1,355)$22$1,333$5,376
357 ($1,355)$18$1,337$4,039
358 ($1,355)$14$1,342$2,697
359 ($1,355)$9$1,346$1,351
360 ($1,355)$5$1,351$0
TOTALS$204,711$283,200$487,911

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.