« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,347 360 $201,773 $484,973

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $354,000
Down Payment $70,800$283,200
Year 1 - 1 ($1,347)$937$410$282,790
2 ($1,347)$936$412$282,378
3 ($1,347)$934$413$281,965
4 ($1,347)$933$414$281,551
5 ($1,347)$931$416$281,135
6 ($1,347)$930$417$280,718
7 ($1,347)$929$418$280,300
8 ($1,347)$927$420$279,880
9 ($1,347)$926$421$279,459
10 ($1,347)$925$423$279,036
11 ($1,347)$923$424$278,612
12 ($1,347)$922$425$278,187
Year 2 - 13 ($1,347)$920$427$277,760
14 ($1,347)$919$428$277,332
15 ($1,347)$918$430$276,902
16 ($1,347)$916$431$276,471
17 ($1,347)$915$432$276,038
18 ($1,347)$913$434$275,605
19 ($1,347)$912$435$275,169
20 ($1,347)$910$437$274,732
21 ($1,347)$909$438$274,294
22 ($1,347)$907$440$273,854
23 ($1,347)$906$441$273,413
24 ($1,347)$905$443$272,971
Year 3 - 25 ($1,347)$903$444$272,527
26 ($1,347)$902$446$272,081
27 ($1,347)$900$447$271,634
28 ($1,347)$899$448$271,186
29 ($1,347)$897$450$270,736
30 ($1,347)$896$451$270,284
31 ($1,347)$894$453$269,831
32 ($1,347)$893$454$269,377
33 ($1,347)$891$456$268,921
34 ($1,347)$890$457$268,463
35 ($1,347)$888$459$268,004
36 ($1,347)$887$460$267,544
Year 4 - 37 ($1,347)$885$462$267,082
38 ($1,347)$884$464$266,618
39 ($1,347)$882$465$266,153
40 ($1,347)$881$467$265,687
41 ($1,347)$879$468$265,218
42 ($1,347)$877$470$264,749
43 ($1,347)$876$471$264,277
44 ($1,347)$874$473$263,805
45 ($1,347)$873$474$263,330
46 ($1,347)$871$476$262,854
47 ($1,347)$870$478$262,377
48 ($1,347)$868$479$261,898
Year 5 - 49 ($1,347)$866$481$261,417
50 ($1,347)$865$482$260,935
51 ($1,347)$863$484$260,451
52 ($1,347)$862$485$259,965
53 ($1,347)$860$487$259,478
54 ($1,347)$858$489$258,989
55 ($1,347)$857$490$258,499
56 ($1,347)$855$492$258,007
57 ($1,347)$854$494$257,514
58 ($1,347)$852$495$257,018
59 ($1,347)$850$497$256,522
60 ($1,347)$849$498$256,023
Year 6 - 61 ($1,347)$847$500$255,523
62 ($1,347)$845$502$255,021
63 ($1,347)$844$503$254,518
64 ($1,347)$842$505$254,013
65 ($1,347)$840$507$253,506
66 ($1,347)$839$508$252,997
67 ($1,347)$837$510$252,487
68 ($1,347)$835$512$251,975
69 ($1,347)$834$514$251,462
70 ($1,347)$832$515$250,947
71 ($1,347)$830$517$250,430
72 ($1,347)$829$519$249,911
Year 7 - 73 ($1,347)$827$520$249,391
74 ($1,347)$825$522$248,869
75 ($1,347)$823$524$248,345
76 ($1,347)$822$526$247,819
77 ($1,347)$820$527$247,292
78 ($1,347)$818$529$246,763
79 ($1,347)$816$531$246,232
80 ($1,347)$815$533$245,700
81 ($1,347)$813$534$245,165
82 ($1,347)$811$536$244,629
83 ($1,347)$809$538$244,091
84 ($1,347)$808$540$243,552
Year 8 - 85 ($1,347)$806$541$243,010
86 ($1,347)$804$543$242,467
87 ($1,347)$802$545$241,922
88 ($1,347)$800$547$241,375
89 ($1,347)$799$549$240,827
90 ($1,347)$797$550$240,276
91 ($1,347)$795$552$239,724
92 ($1,347)$793$554$239,170
93 ($1,347)$791$556$238,614
94 ($1,347)$789$558$238,057
95 ($1,347)$788$560$237,497
96 ($1,347)$786$561$236,936
Year 9 - 97 ($1,347)$784$563$236,372
98 ($1,347)$782$565$235,807
99 ($1,347)$780$567$235,240
100 ($1,347)$778$569$234,671
101 ($1,347)$776$571$234,100
102 ($1,347)$774$573$233,528
103 ($1,347)$773$575$232,953
104 ($1,347)$771$576$232,377
105 ($1,347)$769$578$231,798
106 ($1,347)$767$580$231,218
107 ($1,347)$765$582$230,636
108 ($1,347)$763$584$230,052
Year 10 - 109 ($1,347)$761$586$229,466
110 ($1,347)$759$588$228,878
111 ($1,347)$757$590$228,288
112 ($1,347)$755$592$227,696
113 ($1,347)$753$594$227,102
114 ($1,347)$751$596$226,506
115 ($1,347)$749$598$225,908
116 ($1,347)$747$600$225,309
117 ($1,347)$745$602$224,707
118 ($1,347)$743$604$224,103
119 ($1,347)$741$606$223,497
120 ($1,347)$739$608$222,890
Year 11 - 121 ($1,347)$737$610$222,280
122 ($1,347)$735$612$221,668
123 ($1,347)$733$614$221,054
124 ($1,347)$731$616$220,439
125 ($1,347)$729$618$219,821
126 ($1,347)$727$620$219,201
127 ($1,347)$725$622$218,579
128 ($1,347)$723$624$217,955
129 ($1,347)$721$626$217,329
130 ($1,347)$719$628$216,701
131 ($1,347)$717$630$216,070
132 ($1,347)$715$632$215,438
Year 12 - 133 ($1,347)$713$634$214,804
134 ($1,347)$711$637$214,167
135 ($1,347)$709$639$213,528
136 ($1,347)$706$641$212,888
137 ($1,347)$704$643$212,245
138 ($1,347)$702$645$211,600
139 ($1,347)$700$647$210,953
140 ($1,347)$698$649$210,304
141 ($1,347)$696$651$209,652
142 ($1,347)$694$654$208,999
143 ($1,347)$691$656$208,343
144 ($1,347)$689$658$207,685
Year 13 - 145 ($1,347)$687$660$207,025
146 ($1,347)$685$662$206,363
147 ($1,347)$683$664$205,698
148 ($1,347)$681$667$205,032
149 ($1,347)$678$669$204,363
150 ($1,347)$676$671$203,692
151 ($1,347)$674$673$203,019
152 ($1,347)$672$675$202,343
153 ($1,347)$669$678$201,665
154 ($1,347)$667$680$200,985
155 ($1,347)$665$682$200,303
156 ($1,347)$663$684$199,619
Year 14 - 157 ($1,347)$660$687$198,932
158 ($1,347)$658$689$198,243
159 ($1,347)$656$691$197,552
160 ($1,347)$654$694$196,858
161 ($1,347)$651$696$196,162
162 ($1,347)$649$698$195,464
163 ($1,347)$647$700$194,764
164 ($1,347)$644$703$194,061
165 ($1,347)$642$705$193,356
166 ($1,347)$640$707$192,648
167 ($1,347)$637$710$191,938
168 ($1,347)$635$712$191,226
Year 15 - 169 ($1,347)$633$715$190,512
170 ($1,347)$630$717$189,795
171 ($1,347)$628$719$189,076
172 ($1,347)$626$722$188,354
173 ($1,347)$623$724$187,630
174 ($1,347)$621$726$186,904
175 ($1,347)$618$729$186,175
176 ($1,347)$616$731$185,443
177 ($1,347)$614$734$184,710
178 ($1,347)$611$736$183,974
179 ($1,347)$609$739$183,235
180 ($1,347)$606$741$182,494
Year 16 - 181 ($1,347)$604$743$181,751
182 ($1,347)$601$746$181,005
183 ($1,347)$599$748$180,257
184 ($1,347)$596$751$179,506
185 ($1,347)$594$753$178,753
186 ($1,347)$591$756$177,997
187 ($1,347)$589$758$177,239
188 ($1,347)$586$761$176,478
189 ($1,347)$584$763$175,715
190 ($1,347)$581$766$174,949
191 ($1,347)$579$768$174,180
192 ($1,347)$576$771$173,409
Year 17 - 193 ($1,347)$574$773$172,636
194 ($1,347)$571$776$171,860
195 ($1,347)$569$779$171,081
196 ($1,347)$566$781$170,300
197 ($1,347)$563$784$169,517
198 ($1,347)$561$786$168,730
199 ($1,347)$558$789$167,941
200 ($1,347)$556$792$167,150
201 ($1,347)$553$794$166,356
202 ($1,347)$550$797$165,559
203 ($1,347)$548$799$164,759
204 ($1,347)$545$802$163,957
Year 18 - 205 ($1,347)$542$805$163,153
206 ($1,347)$540$807$162,345
207 ($1,347)$537$810$161,535
208 ($1,347)$534$813$160,722
209 ($1,347)$532$815$159,907
210 ($1,347)$529$818$159,089
211 ($1,347)$526$821$158,268
212 ($1,347)$524$824$157,445
213 ($1,347)$521$826$156,618
214 ($1,347)$518$829$155,789
215 ($1,347)$515$832$154,957
216 ($1,347)$513$834$154,123
Year 19 - 217 ($1,347)$510$837$153,286
218 ($1,347)$507$840$152,446
219 ($1,347)$504$843$151,603
220 ($1,347)$502$846$150,757
221 ($1,347)$499$848$149,909
222 ($1,347)$496$851$149,058
223 ($1,347)$493$854$148,204
224 ($1,347)$490$857$147,347
225 ($1,347)$487$860$146,487
226 ($1,347)$485$863$145,625
227 ($1,347)$482$865$144,759
228 ($1,347)$479$868$143,891
Year 20 - 229 ($1,347)$476$871$143,020
230 ($1,347)$473$874$142,146
231 ($1,347)$470$877$141,269
232 ($1,347)$467$880$140,389
233 ($1,347)$464$883$139,507
234 ($1,347)$462$886$138,621
235 ($1,347)$459$889$137,732
236 ($1,347)$456$891$136,841
237 ($1,347)$453$894$135,947
238 ($1,347)$450$897$135,049
239 ($1,347)$447$900$134,149
240 ($1,347)$444$903$133,245
Year 21 - 241 ($1,347)$441$906$132,339
242 ($1,347)$438$909$131,430
243 ($1,347)$435$912$130,517
244 ($1,347)$432$915$129,602
245 ($1,347)$429$918$128,684
246 ($1,347)$426$921$127,762
247 ($1,347)$423$924$126,838
248 ($1,347)$420$928$125,910
249 ($1,347)$417$931$124,980
250 ($1,347)$413$934$124,046
251 ($1,347)$410$937$123,109
252 ($1,347)$407$940$122,169
Year 22 - 253 ($1,347)$404$943$121,226
254 ($1,347)$401$946$120,280
255 ($1,347)$398$949$119,331
256 ($1,347)$395$952$118,379
257 ($1,347)$392$956$117,423
258 ($1,347)$388$959$116,465
259 ($1,347)$385$962$115,503
260 ($1,347)$382$965$114,538
261 ($1,347)$379$968$113,570
262 ($1,347)$376$971$112,598
263 ($1,347)$373$975$111,624
264 ($1,347)$369$978$110,646
Year 23 - 265 ($1,347)$366$981$109,665
266 ($1,347)$363$984$108,680
267 ($1,347)$360$988$107,693
268 ($1,347)$356$991$106,702
269 ($1,347)$353$994$105,708
270 ($1,347)$350$997$104,710
271 ($1,347)$346$1,001$103,709
272 ($1,347)$343$1,004$102,705
273 ($1,347)$340$1,007$101,698
274 ($1,347)$336$1,011$100,687
275 ($1,347)$333$1,014$99,673
276 ($1,347)$330$1,017$98,656
Year 24 - 277 ($1,347)$326$1,021$97,635
278 ($1,347)$323$1,024$96,611
279 ($1,347)$320$1,028$95,583
280 ($1,347)$316$1,031$94,553
281 ($1,347)$313$1,034$93,518
282 ($1,347)$309$1,038$92,480
283 ($1,347)$306$1,041$91,439
284 ($1,347)$303$1,045$90,395
285 ($1,347)$299$1,048$89,347
286 ($1,347)$296$1,052$88,295
287 ($1,347)$292$1,055$87,240
288 ($1,347)$289$1,059$86,181
Year 25 - 289 ($1,347)$285$1,062$85,119
290 ($1,347)$282$1,066$84,054
291 ($1,347)$278$1,069$82,985
292 ($1,347)$275$1,073$81,912
293 ($1,347)$271$1,076$80,836
294 ($1,347)$267$1,080$79,756
295 ($1,347)$264$1,083$78,673
296 ($1,347)$260$1,087$77,586
297 ($1,347)$257$1,090$76,496
298 ($1,347)$253$1,094$75,402
299 ($1,347)$249$1,098$74,304
300 ($1,347)$246$1,101$73,203
Year 26 - 301 ($1,347)$242$1,105$72,098
302 ($1,347)$239$1,109$70,989
303 ($1,347)$235$1,112$69,877
304 ($1,347)$231$1,116$68,761
305 ($1,347)$227$1,120$67,641
306 ($1,347)$224$1,123$66,518
307 ($1,347)$220$1,127$65,391
308 ($1,347)$216$1,131$64,260
309 ($1,347)$213$1,135$63,125
310 ($1,347)$209$1,138$61,987
311 ($1,347)$205$1,142$60,845
312 ($1,347)$201$1,146$59,699
Year 27 - 313 ($1,347)$198$1,150$58,549
314 ($1,347)$194$1,153$57,396
315 ($1,347)$190$1,157$56,239
316 ($1,347)$186$1,161$55,078
317 ($1,347)$182$1,165$53,913
318 ($1,347)$178$1,169$52,744
319 ($1,347)$174$1,173$51,571
320 ($1,347)$171$1,177$50,395
321 ($1,347)$167$1,180$49,214
322 ($1,347)$163$1,184$48,030
323 ($1,347)$159$1,188$46,842
324 ($1,347)$155$1,192$45,650
Year 28 - 325 ($1,347)$151$1,196$44,453
326 ($1,347)$147$1,200$43,253
327 ($1,347)$143$1,204$42,049
328 ($1,347)$139$1,208$40,841
329 ($1,347)$135$1,212$39,629
330 ($1,347)$131$1,216$38,413
331 ($1,347)$127$1,220$37,193
332 ($1,347)$123$1,224$35,969
333 ($1,347)$119$1,228$34,741
334 ($1,347)$115$1,232$33,509
335 ($1,347)$111$1,236$32,272
336 ($1,347)$107$1,240$31,032
Year 29 - 337 ($1,347)$103$1,244$29,787
338 ($1,347)$99$1,249$28,539
339 ($1,347)$94$1,253$27,286
340 ($1,347)$90$1,257$26,029
341 ($1,347)$86$1,261$24,768
342 ($1,347)$82$1,265$23,503
343 ($1,347)$78$1,269$22,234
344 ($1,347)$74$1,274$20,960
345 ($1,347)$69$1,278$19,682
346 ($1,347)$65$1,282$18,400
347 ($1,347)$61$1,286$17,114
348 ($1,347)$57$1,291$15,823
Year 30 - 349 ($1,347)$52$1,295$14,529
350 ($1,347)$48$1,299$13,230
351 ($1,347)$44$1,303$11,926
352 ($1,347)$39$1,308$10,618
353 ($1,347)$35$1,312$9,306
354 ($1,347)$31$1,316$7,990
355 ($1,347)$26$1,321$6,669
356 ($1,347)$22$1,325$5,344
357 ($1,347)$18$1,329$4,015
358 ($1,347)$13$1,334$2,681
359 ($1,347)$9$1,338$1,343
360 ($1,347)$4$1,343$0
TOTALS$201,773$283,200$484,973

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.