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

Mortgage Parameters


Less than 20% ($70,800) 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
$1,415 360 $226,132 $509,332

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $354,000
Down Payment $70,800$283,200
Year 1 - 1 ($1,415)$1,034$381$282,819
2 ($1,415)$1,032$383$282,436
3 ($1,415)$1,031$384$282,052
4 ($1,415)$1,029$385$281,667
5 ($1,415)$1,028$387$281,280
6 ($1,415)$1,027$388$280,892
7 ($1,415)$1,025$390$280,503
8 ($1,415)$1,024$391$280,112
9 ($1,415)$1,022$392$279,719
10 ($1,415)$1,021$394$279,325
11 ($1,415)$1,020$395$278,930
12 ($1,415)$1,018$397$278,533
Year 2 - 13 ($1,415)$1,017$398$278,135
14 ($1,415)$1,015$400$277,736
15 ($1,415)$1,014$401$277,335
16 ($1,415)$1,012$403$276,932
17 ($1,415)$1,011$404$276,528
18 ($1,415)$1,009$405$276,123
19 ($1,415)$1,008$407$275,716
20 ($1,415)$1,006$408$275,307
21 ($1,415)$1,005$410$274,897
22 ($1,415)$1,003$411$274,486
23 ($1,415)$1,002$413$274,073
24 ($1,415)$1,000$414$273,658
Year 3 - 25 ($1,415)$999$416$273,242
26 ($1,415)$997$417$272,825
27 ($1,415)$996$419$272,406
28 ($1,415)$994$421$271,985
29 ($1,415)$993$422$271,563
30 ($1,415)$991$424$271,140
31 ($1,415)$990$425$270,715
32 ($1,415)$988$427$270,288
33 ($1,415)$987$428$269,860
34 ($1,415)$985$430$269,430
35 ($1,415)$983$431$268,998
36 ($1,415)$982$433$268,565
Year 4 - 37 ($1,415)$980$435$268,131
38 ($1,415)$979$436$267,695
39 ($1,415)$977$438$267,257
40 ($1,415)$975$439$266,818
41 ($1,415)$974$441$266,377
42 ($1,415)$972$443$265,934
43 ($1,415)$971$444$265,490
44 ($1,415)$969$446$265,044
45 ($1,415)$967$447$264,597
46 ($1,415)$966$449$264,148
47 ($1,415)$964$451$263,697
48 ($1,415)$962$452$263,245
Year 5 - 49 ($1,415)$961$454$262,791
50 ($1,415)$959$456$262,335
51 ($1,415)$958$457$261,878
52 ($1,415)$956$459$261,419
53 ($1,415)$954$461$260,958
54 ($1,415)$952$462$260,496
55 ($1,415)$951$464$260,032
56 ($1,415)$949$466$259,566
57 ($1,415)$947$467$259,099
58 ($1,415)$946$469$258,630
59 ($1,415)$944$471$258,159
60 ($1,415)$942$473$257,687
Year 6 - 61 ($1,415)$941$474$257,212
62 ($1,415)$939$476$256,736
63 ($1,415)$937$478$256,259
64 ($1,415)$935$479$255,779
65 ($1,415)$934$481$255,298
66 ($1,415)$932$483$254,815
67 ($1,415)$930$485$254,330
68 ($1,415)$928$487$253,844
69 ($1,415)$927$488$253,356
70 ($1,415)$925$490$252,865
71 ($1,415)$923$492$252,374
72 ($1,415)$921$494$251,880
Year 7 - 73 ($1,415)$919$495$251,384
74 ($1,415)$918$497$250,887
75 ($1,415)$916$499$250,388
76 ($1,415)$914$501$249,887
77 ($1,415)$912$503$249,385
78 ($1,415)$910$505$248,880
79 ($1,415)$908$506$248,374
80 ($1,415)$907$508$247,865
81 ($1,415)$905$510$247,355
82 ($1,415)$903$512$246,843
83 ($1,415)$901$514$246,329
84 ($1,415)$899$516$245,814
Year 8 - 85 ($1,415)$897$518$245,296
86 ($1,415)$895$519$244,777
87 ($1,415)$893$521$244,255
88 ($1,415)$892$523$243,732
89 ($1,415)$890$525$243,207
90 ($1,415)$888$527$242,680
91 ($1,415)$886$529$242,151
92 ($1,415)$884$531$241,620
93 ($1,415)$882$533$241,087
94 ($1,415)$880$535$240,552
95 ($1,415)$878$537$240,015
96 ($1,415)$876$539$239,476
Year 9 - 97 ($1,415)$874$541$238,936
98 ($1,415)$872$543$238,393
99 ($1,415)$870$545$237,848
100 ($1,415)$868$547$237,302
101 ($1,415)$866$549$236,753
102 ($1,415)$864$551$236,202
103 ($1,415)$862$553$235,650
104 ($1,415)$860$555$235,095
105 ($1,415)$858$557$234,538
106 ($1,415)$856$559$233,980
107 ($1,415)$854$561$233,419
108 ($1,415)$852$563$232,856
Year 10 - 109 ($1,415)$850$565$232,291
110 ($1,415)$848$567$231,724
111 ($1,415)$846$569$231,155
112 ($1,415)$844$571$230,584
113 ($1,415)$842$573$230,011
114 ($1,415)$840$575$229,436
115 ($1,415)$837$577$228,858
116 ($1,415)$835$579$228,279
117 ($1,415)$833$582$227,697
118 ($1,415)$831$584$227,113
119 ($1,415)$829$586$226,527
120 ($1,415)$827$588$225,940
Year 11 - 121 ($1,415)$825$590$225,349
122 ($1,415)$823$592$224,757
123 ($1,415)$820$594$224,163
124 ($1,415)$818$597$223,566
125 ($1,415)$816$599$222,967
126 ($1,415)$814$601$222,366
127 ($1,415)$812$603$221,763
128 ($1,415)$809$605$221,158
129 ($1,415)$807$608$220,550
130 ($1,415)$805$610$219,940
131 ($1,415)$803$612$219,328
132 ($1,415)$801$614$218,714
Year 12 - 133 ($1,415)$798$617$218,098
134 ($1,415)$796$619$217,479
135 ($1,415)$794$621$216,858
136 ($1,415)$792$623$216,234
137 ($1,415)$789$626$215,609
138 ($1,415)$787$628$214,981
139 ($1,415)$785$630$214,351
140 ($1,415)$782$632$213,719
141 ($1,415)$780$635$213,084
142 ($1,415)$778$637$212,447
143 ($1,415)$775$639$211,807
144 ($1,415)$773$642$211,166
Year 13 - 145 ($1,415)$771$644$210,522
146 ($1,415)$768$646$209,875
147 ($1,415)$766$649$209,226
148 ($1,415)$764$651$208,575
149 ($1,415)$761$654$207,922
150 ($1,415)$759$656$207,266
151 ($1,415)$757$658$206,608
152 ($1,415)$754$661$205,947
153 ($1,415)$752$663$205,284
154 ($1,415)$749$666$204,618
155 ($1,415)$747$668$203,950
156 ($1,415)$744$670$203,280
Year 14 - 157 ($1,415)$742$673$202,607
158 ($1,415)$740$675$201,932
159 ($1,415)$737$678$201,254
160 ($1,415)$735$680$200,574
161 ($1,415)$732$683$199,891
162 ($1,415)$730$685$199,206
163 ($1,415)$727$688$198,518
164 ($1,415)$725$690$197,828
165 ($1,415)$722$693$197,135
166 ($1,415)$720$695$196,440
167 ($1,415)$717$698$195,742
168 ($1,415)$714$700$195,042
Year 15 - 169 ($1,415)$712$703$194,339
170 ($1,415)$709$705$193,633
171 ($1,415)$707$708$192,925
172 ($1,415)$704$711$192,215
173 ($1,415)$702$713$191,501
174 ($1,415)$699$716$190,786
175 ($1,415)$696$718$190,067
176 ($1,415)$694$721$189,346
177 ($1,415)$691$724$188,622
178 ($1,415)$688$726$187,896
179 ($1,415)$686$729$187,167
180 ($1,415)$683$732$186,435
Year 16 - 181 ($1,415)$680$734$185,701
182 ($1,415)$678$737$184,964
183 ($1,415)$675$740$184,224
184 ($1,415)$672$742$183,482
185 ($1,415)$670$745$182,737
186 ($1,415)$667$748$181,989
187 ($1,415)$664$751$181,239
188 ($1,415)$662$753$180,485
189 ($1,415)$659$756$179,729
190 ($1,415)$656$759$178,970
191 ($1,415)$653$762$178,209
192 ($1,415)$650$764$177,444
Year 17 - 193 ($1,415)$648$767$176,677
194 ($1,415)$645$770$175,907
195 ($1,415)$642$773$175,135
196 ($1,415)$639$776$174,359
197 ($1,415)$636$778$173,581
198 ($1,415)$634$781$172,799
199 ($1,415)$631$784$172,015
200 ($1,415)$628$787$171,228
201 ($1,415)$625$790$170,439
202 ($1,415)$622$793$169,646
203 ($1,415)$619$796$168,850
204 ($1,415)$616$799$168,052
Year 18 - 205 ($1,415)$613$801$167,250
206 ($1,415)$610$804$166,446
207 ($1,415)$608$807$165,639
208 ($1,415)$605$810$164,828
209 ($1,415)$602$813$164,015
210 ($1,415)$599$816$163,199
211 ($1,415)$596$819$162,380
212 ($1,415)$593$822$161,558
213 ($1,415)$590$825$160,733
214 ($1,415)$587$828$159,905
215 ($1,415)$584$831$159,073
216 ($1,415)$581$834$158,239
Year 19 - 217 ($1,415)$578$837$157,402
218 ($1,415)$575$840$156,562
219 ($1,415)$571$843$155,718
220 ($1,415)$568$846$154,872
221 ($1,415)$565$850$154,022
222 ($1,415)$562$853$153,170
223 ($1,415)$559$856$152,314
224 ($1,415)$556$859$151,455
225 ($1,415)$553$862$150,593
226 ($1,415)$550$865$149,728
227 ($1,415)$547$868$148,860
228 ($1,415)$543$871$147,988
Year 20 - 229 ($1,415)$540$875$147,114
230 ($1,415)$537$878$146,236
231 ($1,415)$534$881$145,355
232 ($1,415)$531$884$144,470
233 ($1,415)$527$887$143,583
234 ($1,415)$524$891$142,692
235 ($1,415)$521$894$141,798
236 ($1,415)$518$897$140,901
237 ($1,415)$514$901$140,000
238 ($1,415)$511$904$139,097
239 ($1,415)$508$907$138,190
240 ($1,415)$504$910$137,279
Year 21 - 241 ($1,415)$501$914$136,365
242 ($1,415)$498$917$135,448
243 ($1,415)$494$920$134,528
244 ($1,415)$491$924$133,604
245 ($1,415)$488$927$132,677
246 ($1,415)$484$931$131,746
247 ($1,415)$481$934$130,812
248 ($1,415)$477$937$129,875
249 ($1,415)$474$941$128,934
250 ($1,415)$471$944$127,990
251 ($1,415)$467$948$127,042
252 ($1,415)$464$951$126,091
Year 22 - 253 ($1,415)$460$955$125,137
254 ($1,415)$457$958$124,179
255 ($1,415)$453$962$123,217
256 ($1,415)$450$965$122,252
257 ($1,415)$446$969$121,284
258 ($1,415)$443$972$120,311
259 ($1,415)$439$976$119,336
260 ($1,415)$436$979$118,356
261 ($1,415)$432$983$117,374
262 ($1,415)$428$986$116,387
263 ($1,415)$425$990$115,397
264 ($1,415)$421$994$114,404
Year 23 - 265 ($1,415)$418$997$113,406
266 ($1,415)$414$1,001$112,406
267 ($1,415)$410$1,005$111,401
268 ($1,415)$407$1,008$110,393
269 ($1,415)$403$1,012$109,381
270 ($1,415)$399$1,016$108,365
271 ($1,415)$396$1,019$107,346
272 ($1,415)$392$1,023$106,323
273 ($1,415)$388$1,027$105,296
274 ($1,415)$384$1,030$104,266
275 ($1,415)$381$1,034$103,232
276 ($1,415)$377$1,038$102,194
Year 24 - 277 ($1,415)$373$1,042$101,152
278 ($1,415)$369$1,046$100,106
279 ($1,415)$365$1,049$99,057
280 ($1,415)$362$1,053$98,004
281 ($1,415)$358$1,057$96,946
282 ($1,415)$354$1,061$95,885
283 ($1,415)$350$1,065$94,821
284 ($1,415)$346$1,069$93,752
285 ($1,415)$342$1,073$92,679
286 ($1,415)$338$1,077$91,603
287 ($1,415)$334$1,080$90,522
288 ($1,415)$330$1,084$89,438
Year 25 - 289 ($1,415)$326$1,088$88,350
290 ($1,415)$322$1,092$87,257
291 ($1,415)$318$1,096$86,161
292 ($1,415)$314$1,100$85,061
293 ($1,415)$310$1,104$83,956
294 ($1,415)$306$1,108$82,848
295 ($1,415)$302$1,112$81,735
296 ($1,415)$298$1,116$80,619
297 ($1,415)$294$1,121$79,498
298 ($1,415)$290$1,125$78,374
299 ($1,415)$286$1,129$77,245
300 ($1,415)$282$1,133$76,112
Year 26 - 301 ($1,415)$278$1,137$74,975
302 ($1,415)$274$1,141$73,834
303 ($1,415)$269$1,145$72,689
304 ($1,415)$265$1,149$71,539
305 ($1,415)$261$1,154$70,386
306 ($1,415)$257$1,158$69,228
307 ($1,415)$253$1,162$68,065
308 ($1,415)$248$1,166$66,899
309 ($1,415)$244$1,171$65,728
310 ($1,415)$240$1,175$64,554
311 ($1,415)$236$1,179$63,374
312 ($1,415)$231$1,183$62,191
Year 27 - 313 ($1,415)$227$1,188$61,003
314 ($1,415)$223$1,192$59,811
315 ($1,415)$218$1,197$58,614
316 ($1,415)$214$1,201$57,414
317 ($1,415)$210$1,205$56,208
318 ($1,415)$205$1,210$54,999
319 ($1,415)$201$1,214$53,785
320 ($1,415)$196$1,218$52,566
321 ($1,415)$192$1,223$51,343
322 ($1,415)$187$1,227$50,116
323 ($1,415)$183$1,232$48,884
324 ($1,415)$178$1,236$47,647
Year 28 - 325 ($1,415)$174$1,241$46,407
326 ($1,415)$169$1,245$45,161
327 ($1,415)$165$1,250$43,911
328 ($1,415)$160$1,255$42,657
329 ($1,415)$156$1,259$41,398
330 ($1,415)$151$1,264$40,134
331 ($1,415)$146$1,268$38,865
332 ($1,415)$142$1,273$37,593
333 ($1,415)$137$1,278$36,315
334 ($1,415)$133$1,282$35,033
335 ($1,415)$128$1,287$33,746
336 ($1,415)$123$1,292$32,454
Year 29 - 337 ($1,415)$118$1,296$31,158
338 ($1,415)$114$1,301$29,857
339 ($1,415)$109$1,306$28,551
340 ($1,415)$104$1,311$27,240
341 ($1,415)$99$1,315$25,925
342 ($1,415)$95$1,320$24,605
343 ($1,415)$90$1,325$23,280
344 ($1,415)$85$1,330$21,950
345 ($1,415)$80$1,335$20,615
346 ($1,415)$75$1,340$19,276
347 ($1,415)$70$1,344$17,931
348 ($1,415)$65$1,349$16,582
Year 30 - 349 ($1,415)$61$1,354$15,227
350 ($1,415)$56$1,359$13,868
351 ($1,415)$51$1,364$12,504
352 ($1,415)$46$1,369$11,135
353 ($1,415)$41$1,374$9,761
354 ($1,415)$36$1,379$8,381
355 ($1,415)$31$1,384$6,997
356 ($1,415)$26$1,389$5,608
357 ($1,415)$20$1,394$4,214
358 ($1,415)$15$1,399$2,814
359 ($1,415)$10$1,405$1,410
360 ($1,415)$5$1,410$0
TOTALS$226,132$283,200$509,332

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.