« Back to all home prices

Mortgage Payment Schedule for a $355,000 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% ($71,000) 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
$1,419 360 $226,771 $510,771

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $355,000
Down Payment $71,000$284,000
Year 1 - 1 ($1,419)$1,037$382$283,618
2 ($1,419)$1,035$384$283,234
3 ($1,419)$1,034$385$282,849
4 ($1,419)$1,032$386$282,463
5 ($1,419)$1,031$388$282,075
6 ($1,419)$1,030$389$281,686
7 ($1,419)$1,028$391$281,295
8 ($1,419)$1,027$392$280,903
9 ($1,419)$1,025$394$280,509
10 ($1,419)$1,024$395$280,115
11 ($1,419)$1,022$396$279,718
12 ($1,419)$1,021$398$279,320
Year 2 - 13 ($1,419)$1,020$399$278,921
14 ($1,419)$1,018$401$278,520
15 ($1,419)$1,017$402$278,118
16 ($1,419)$1,015$404$277,714
17 ($1,419)$1,014$405$277,309
18 ($1,419)$1,012$407$276,903
19 ($1,419)$1,011$408$276,494
20 ($1,419)$1,009$410$276,085
21 ($1,419)$1,008$411$275,674
22 ($1,419)$1,006$413$275,261
23 ($1,419)$1,005$414$274,847
24 ($1,419)$1,003$416$274,431
Year 3 - 25 ($1,419)$1,002$417$274,014
26 ($1,419)$1,000$419$273,596
27 ($1,419)$999$420$273,175
28 ($1,419)$997$422$272,754
29 ($1,419)$996$423$272,331
30 ($1,419)$994$425$271,906
31 ($1,419)$992$426$271,479
32 ($1,419)$991$428$271,051
33 ($1,419)$989$429$270,622
34 ($1,419)$988$431$270,191
35 ($1,419)$986$433$269,758
36 ($1,419)$985$434$269,324
Year 4 - 37 ($1,419)$983$436$268,888
38 ($1,419)$981$437$268,451
39 ($1,419)$980$439$268,012
40 ($1,419)$978$441$267,571
41 ($1,419)$977$442$267,129
42 ($1,419)$975$444$266,686
43 ($1,419)$973$445$266,240
44 ($1,419)$972$447$265,793
45 ($1,419)$970$449$265,344
46 ($1,419)$969$450$264,894
47 ($1,419)$967$452$264,442
48 ($1,419)$965$454$263,989
Year 5 - 49 ($1,419)$964$455$263,533
50 ($1,419)$962$457$263,076
51 ($1,419)$960$459$262,618
52 ($1,419)$959$460$262,158
53 ($1,419)$957$462$261,696
54 ($1,419)$955$464$261,232
55 ($1,419)$953$465$260,767
56 ($1,419)$952$467$260,300
57 ($1,419)$950$469$259,831
58 ($1,419)$948$470$259,361
59 ($1,419)$947$472$258,888
60 ($1,419)$945$474$258,415
Year 6 - 61 ($1,419)$943$476$257,939
62 ($1,419)$941$477$257,462
63 ($1,419)$940$479$256,983
64 ($1,419)$938$481$256,502
65 ($1,419)$936$483$256,019
66 ($1,419)$934$484$255,535
67 ($1,419)$933$486$255,049
68 ($1,419)$931$488$254,561
69 ($1,419)$929$490$254,071
70 ($1,419)$927$491$253,580
71 ($1,419)$926$493$253,087
72 ($1,419)$924$495$252,591
Year 7 - 73 ($1,419)$922$497$252,095
74 ($1,419)$920$499$251,596
75 ($1,419)$918$500$251,095
76 ($1,419)$916$502$250,593
77 ($1,419)$915$504$250,089
78 ($1,419)$913$506$249,583
79 ($1,419)$911$508$249,075
80 ($1,419)$909$510$248,566
81 ($1,419)$907$512$248,054
82 ($1,419)$905$513$247,541
83 ($1,419)$904$515$247,025
84 ($1,419)$902$517$246,508
Year 8 - 85 ($1,419)$900$519$245,989
86 ($1,419)$898$521$245,468
87 ($1,419)$896$523$244,945
88 ($1,419)$894$525$244,421
89 ($1,419)$892$527$243,894
90 ($1,419)$890$529$243,365
91 ($1,419)$888$531$242,835
92 ($1,419)$886$532$242,302
93 ($1,419)$884$534$241,768
94 ($1,419)$882$536$241,232
95 ($1,419)$880$538$240,693
96 ($1,419)$879$540$240,153
Year 9 - 97 ($1,419)$877$542$239,611
98 ($1,419)$875$544$239,066
99 ($1,419)$873$546$238,520
100 ($1,419)$871$548$237,972
101 ($1,419)$869$550$237,422
102 ($1,419)$867$552$236,870
103 ($1,419)$865$554$236,315
104 ($1,419)$863$556$235,759
105 ($1,419)$861$558$235,201
106 ($1,419)$858$560$234,640
107 ($1,419)$856$562$234,078
108 ($1,419)$854$564$233,514
Year 10 - 109 ($1,419)$852$566$232,947
110 ($1,419)$850$569$232,379
111 ($1,419)$848$571$231,808
112 ($1,419)$846$573$231,235
113 ($1,419)$844$575$230,661
114 ($1,419)$842$577$230,084
115 ($1,419)$840$579$229,505
116 ($1,419)$838$581$228,924
117 ($1,419)$836$583$228,340
118 ($1,419)$833$585$227,755
119 ($1,419)$831$588$227,167
120 ($1,419)$829$590$226,578
Year 11 - 121 ($1,419)$827$592$225,986
122 ($1,419)$825$594$225,392
123 ($1,419)$823$596$224,796
124 ($1,419)$821$598$224,198
125 ($1,419)$818$600$223,597
126 ($1,419)$816$603$222,994
127 ($1,419)$814$605$222,390
128 ($1,419)$812$607$221,782
129 ($1,419)$810$609$221,173
130 ($1,419)$807$612$220,562
131 ($1,419)$805$614$219,948
132 ($1,419)$803$616$219,332
Year 12 - 133 ($1,419)$801$618$218,714
134 ($1,419)$798$621$218,093
135 ($1,419)$796$623$217,470
136 ($1,419)$794$625$216,845
137 ($1,419)$791$627$216,218
138 ($1,419)$789$630$215,588
139 ($1,419)$787$632$214,956
140 ($1,419)$785$634$214,322
141 ($1,419)$782$637$213,686
142 ($1,419)$780$639$213,047
143 ($1,419)$778$641$212,406
144 ($1,419)$775$644$211,762
Year 13 - 145 ($1,419)$773$646$211,116
146 ($1,419)$771$648$210,468
147 ($1,419)$768$651$209,817
148 ($1,419)$766$653$209,164
149 ($1,419)$763$655$208,509
150 ($1,419)$761$658$207,851
151 ($1,419)$759$660$207,191
152 ($1,419)$756$663$206,529
153 ($1,419)$754$665$205,864
154 ($1,419)$751$667$205,196
155 ($1,419)$749$670$204,526
156 ($1,419)$747$672$203,854
Year 14 - 157 ($1,419)$744$675$203,179
158 ($1,419)$742$677$202,502
159 ($1,419)$739$680$201,823
160 ($1,419)$737$682$201,140
161 ($1,419)$734$685$200,456
162 ($1,419)$732$687$199,769
163 ($1,419)$729$690$199,079
164 ($1,419)$727$692$198,387
165 ($1,419)$724$695$197,692
166 ($1,419)$722$697$196,995
167 ($1,419)$719$700$196,295
168 ($1,419)$716$702$195,593
Year 15 - 169 ($1,419)$714$705$194,888
170 ($1,419)$711$707$194,180
171 ($1,419)$709$710$193,470
172 ($1,419)$706$713$192,758
173 ($1,419)$704$715$192,042
174 ($1,419)$701$718$191,325
175 ($1,419)$698$720$190,604
176 ($1,419)$696$723$189,881
177 ($1,419)$693$726$189,155
178 ($1,419)$690$728$188,427
179 ($1,419)$688$731$187,696
180 ($1,419)$685$734$186,962
Year 16 - 181 ($1,419)$682$736$186,226
182 ($1,419)$680$739$185,487
183 ($1,419)$677$742$184,745
184 ($1,419)$674$744$184,000
185 ($1,419)$672$747$183,253
186 ($1,419)$669$750$182,503
187 ($1,419)$666$753$181,751
188 ($1,419)$663$755$180,995
189 ($1,419)$661$758$180,237
190 ($1,419)$658$761$179,476
191 ($1,419)$655$764$178,712
192 ($1,419)$652$767$177,946
Year 17 - 193 ($1,419)$650$769$177,176
194 ($1,419)$647$772$176,404
195 ($1,419)$644$775$175,629
196 ($1,419)$641$778$174,852
197 ($1,419)$638$781$174,071
198 ($1,419)$635$783$173,288
199 ($1,419)$632$786$172,501
200 ($1,419)$630$789$171,712
201 ($1,419)$627$792$170,920
202 ($1,419)$624$795$170,125
203 ($1,419)$621$798$169,327
204 ($1,419)$618$801$168,526
Year 18 - 205 ($1,419)$615$804$167,723
206 ($1,419)$612$807$166,916
207 ($1,419)$609$810$166,107
208 ($1,419)$606$813$165,294
209 ($1,419)$603$815$164,479
210 ($1,419)$600$818$163,660
211 ($1,419)$597$821$162,839
212 ($1,419)$594$824$162,014
213 ($1,419)$591$827$161,187
214 ($1,419)$588$830$160,356
215 ($1,419)$585$834$159,523
216 ($1,419)$582$837$158,686
Year 19 - 217 ($1,419)$579$840$157,847
218 ($1,419)$576$843$157,004
219 ($1,419)$573$846$156,158
220 ($1,419)$570$849$155,309
221 ($1,419)$567$852$154,457
222 ($1,419)$564$855$153,602
223 ($1,419)$561$858$152,744
224 ($1,419)$558$861$151,883
225 ($1,419)$554$864$151,019
226 ($1,419)$551$868$150,151
227 ($1,419)$548$871$149,280
228 ($1,419)$545$874$148,406
Year 20 - 229 ($1,419)$542$877$147,529
230 ($1,419)$538$880$146,649
231 ($1,419)$535$884$145,765
232 ($1,419)$532$887$144,879
233 ($1,419)$529$890$143,989
234 ($1,419)$526$893$143,095
235 ($1,419)$522$897$142,199
236 ($1,419)$519$900$141,299
237 ($1,419)$516$903$140,396
238 ($1,419)$512$906$139,490
239 ($1,419)$509$910$138,580
240 ($1,419)$506$913$137,667
Year 21 - 241 ($1,419)$502$916$136,751
242 ($1,419)$499$920$135,831
243 ($1,419)$496$923$134,908
244 ($1,419)$492$926$133,981
245 ($1,419)$489$930$133,052
246 ($1,419)$486$933$132,119
247 ($1,419)$482$937$131,182
248 ($1,419)$479$940$130,242
249 ($1,419)$475$943$129,299
250 ($1,419)$472$947$128,352
251 ($1,419)$468$950$127,401
252 ($1,419)$465$954$126,448
Year 22 - 253 ($1,419)$462$957$125,490
254 ($1,419)$458$961$124,530
255 ($1,419)$455$964$123,565
256 ($1,419)$451$968$122,597
257 ($1,419)$447$971$121,626
258 ($1,419)$444$975$120,651
259 ($1,419)$440$978$119,673
260 ($1,419)$437$982$118,691
261 ($1,419)$433$986$117,705
262 ($1,419)$430$989$116,716
263 ($1,419)$426$993$115,723
264 ($1,419)$422$996$114,727
Year 23 - 265 ($1,419)$419$1,000$113,727
266 ($1,419)$415$1,004$112,723
267 ($1,419)$411$1,007$111,716
268 ($1,419)$408$1,011$110,705
269 ($1,419)$404$1,015$109,690
270 ($1,419)$400$1,018$108,671
271 ($1,419)$397$1,022$107,649
272 ($1,419)$393$1,026$106,623
273 ($1,419)$389$1,030$105,594
274 ($1,419)$385$1,033$104,560
275 ($1,419)$382$1,037$103,523
276 ($1,419)$378$1,041$102,482
Year 24 - 277 ($1,419)$374$1,045$101,438
278 ($1,419)$370$1,049$100,389
279 ($1,419)$366$1,052$99,337
280 ($1,419)$363$1,056$98,280
281 ($1,419)$359$1,060$97,220
282 ($1,419)$355$1,064$96,156
283 ($1,419)$351$1,068$95,089
284 ($1,419)$347$1,072$94,017
285 ($1,419)$343$1,076$92,941
286 ($1,419)$339$1,080$91,862
287 ($1,419)$335$1,084$90,778
288 ($1,419)$331$1,087$89,691
Year 25 - 289 ($1,419)$327$1,091$88,599
290 ($1,419)$323$1,095$87,504
291 ($1,419)$319$1,099$86,404
292 ($1,419)$315$1,103$85,301
293 ($1,419)$311$1,107$84,193
294 ($1,419)$307$1,112$83,082
295 ($1,419)$303$1,116$81,966
296 ($1,419)$299$1,120$80,847
297 ($1,419)$295$1,124$79,723
298 ($1,419)$291$1,128$78,595
299 ($1,419)$287$1,132$77,463
300 ($1,419)$283$1,136$76,327
Year 26 - 301 ($1,419)$279$1,140$75,187
302 ($1,419)$274$1,144$74,043
303 ($1,419)$270$1,149$72,894
304 ($1,419)$266$1,153$71,741
305 ($1,419)$262$1,157$70,584
306 ($1,419)$258$1,161$69,423
307 ($1,419)$253$1,165$68,258
308 ($1,419)$249$1,170$67,088
309 ($1,419)$245$1,174$65,914
310 ($1,419)$241$1,178$64,736
311 ($1,419)$236$1,183$63,553
312 ($1,419)$232$1,187$62,367
Year 27 - 313 ($1,419)$228$1,191$61,175
314 ($1,419)$223$1,196$59,980
315 ($1,419)$219$1,200$58,780
316 ($1,419)$215$1,204$57,576
317 ($1,419)$210$1,209$56,367
318 ($1,419)$206$1,213$55,154
319 ($1,419)$201$1,217$53,937
320 ($1,419)$197$1,222$52,715
321 ($1,419)$192$1,226$51,488
322 ($1,419)$188$1,231$50,257
323 ($1,419)$183$1,235$49,022
324 ($1,419)$179$1,240$47,782
Year 28 - 325 ($1,419)$174$1,244$46,538
326 ($1,419)$170$1,249$45,289
327 ($1,419)$165$1,254$44,035
328 ($1,419)$161$1,258$42,777
329 ($1,419)$156$1,263$41,514
330 ($1,419)$152$1,267$40,247
331 ($1,419)$147$1,272$38,975
332 ($1,419)$142$1,277$37,699
333 ($1,419)$138$1,281$36,418
334 ($1,419)$133$1,286$35,132
335 ($1,419)$128$1,291$33,841
336 ($1,419)$124$1,295$32,546
Year 29 - 337 ($1,419)$119$1,300$31,246
338 ($1,419)$114$1,305$29,941
339 ($1,419)$109$1,310$28,631
340 ($1,419)$105$1,314$27,317
341 ($1,419)$100$1,319$25,998
342 ($1,419)$95$1,324$24,674
343 ($1,419)$90$1,329$23,345
344 ($1,419)$85$1,334$22,012
345 ($1,419)$80$1,338$20,673
346 ($1,419)$75$1,343$19,330
347 ($1,419)$71$1,348$17,982
348 ($1,419)$66$1,353$16,629
Year 30 - 349 ($1,419)$61$1,358$15,270
350 ($1,419)$56$1,363$13,907
351 ($1,419)$51$1,368$12,539
352 ($1,419)$46$1,373$11,166
353 ($1,419)$41$1,378$9,788
354 ($1,419)$36$1,383$8,405
355 ($1,419)$31$1,388$7,017
356 ($1,419)$26$1,393$5,624
357 ($1,419)$21$1,398$4,226
358 ($1,419)$15$1,403$2,822
359 ($1,419)$10$1,409$1,414
360 ($1,419)$5$1,414$0
TOTALS$226,771$284,000$510,771

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.