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

Mortgage Parameters


Less than 20% ($71,000) 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
$1,351 360 $202,343 $486,343

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $355,000
Down Payment $71,000$284,000
Year 1 - 1 ($1,351)$940$411$283,589
2 ($1,351)$938$413$283,176
3 ($1,351)$937$414$282,762
4 ($1,351)$935$415$282,346
5 ($1,351)$934$417$281,929
6 ($1,351)$933$418$281,511
7 ($1,351)$931$420$281,092
8 ($1,351)$930$421$280,671
9 ($1,351)$929$422$280,248
10 ($1,351)$927$424$279,824
11 ($1,351)$926$425$279,399
12 ($1,351)$924$427$278,973
Year 2 - 13 ($1,351)$923$428$278,545
14 ($1,351)$922$429$278,115
15 ($1,351)$920$431$277,684
16 ($1,351)$919$432$277,252
17 ($1,351)$917$434$276,818
18 ($1,351)$916$435$276,383
19 ($1,351)$914$437$275,947
20 ($1,351)$913$438$275,508
21 ($1,351)$911$439$275,069
22 ($1,351)$910$441$274,628
23 ($1,351)$909$442$274,186
24 ($1,351)$907$444$273,742
Year 3 - 25 ($1,351)$906$445$273,297
26 ($1,351)$904$447$272,850
27 ($1,351)$903$448$272,401
28 ($1,351)$901$450$271,952
29 ($1,351)$900$451$271,500
30 ($1,351)$898$453$271,048
31 ($1,351)$897$454$270,593
32 ($1,351)$895$456$270,138
33 ($1,351)$894$457$269,680
34 ($1,351)$892$459$269,222
35 ($1,351)$891$460$268,761
36 ($1,351)$889$462$268,300
Year 4 - 37 ($1,351)$888$463$267,836
38 ($1,351)$886$465$267,371
39 ($1,351)$885$466$266,905
40 ($1,351)$883$468$266,437
41 ($1,351)$881$469$265,968
42 ($1,351)$880$471$265,497
43 ($1,351)$878$473$265,024
44 ($1,351)$877$474$264,550
45 ($1,351)$875$476$264,074
46 ($1,351)$874$477$263,597
47 ($1,351)$872$479$263,118
48 ($1,351)$870$480$262,637
Year 5 - 49 ($1,351)$869$482$262,155
50 ($1,351)$867$484$261,672
51 ($1,351)$866$485$261,186
52 ($1,351)$864$487$260,700
53 ($1,351)$862$488$260,211
54 ($1,351)$861$490$259,721
55 ($1,351)$859$492$259,229
56 ($1,351)$858$493$258,736
57 ($1,351)$856$495$258,241
58 ($1,351)$854$497$257,744
59 ($1,351)$853$498$257,246
60 ($1,351)$851$500$256,746
Year 6 - 61 ($1,351)$849$502$256,245
62 ($1,351)$848$503$255,742
63 ($1,351)$846$505$255,237
64 ($1,351)$844$507$254,730
65 ($1,351)$843$508$254,222
66 ($1,351)$841$510$253,712
67 ($1,351)$839$512$253,200
68 ($1,351)$838$513$252,687
69 ($1,351)$836$515$252,172
70 ($1,351)$834$517$251,655
71 ($1,351)$833$518$251,137
72 ($1,351)$831$520$250,617
Year 7 - 73 ($1,351)$829$522$250,095
74 ($1,351)$827$524$249,572
75 ($1,351)$826$525$249,046
76 ($1,351)$824$527$248,519
77 ($1,351)$822$529$247,990
78 ($1,351)$820$531$247,460
79 ($1,351)$819$532$246,928
80 ($1,351)$817$534$246,394
81 ($1,351)$815$536$245,858
82 ($1,351)$813$538$245,320
83 ($1,351)$812$539$244,781
84 ($1,351)$810$541$244,240
Year 8 - 85 ($1,351)$808$543$243,697
86 ($1,351)$806$545$243,152
87 ($1,351)$804$547$242,606
88 ($1,351)$803$548$242,057
89 ($1,351)$801$550$241,507
90 ($1,351)$799$552$240,955
91 ($1,351)$797$554$240,401
92 ($1,351)$795$556$239,846
93 ($1,351)$793$557$239,288
94 ($1,351)$792$559$238,729
95 ($1,351)$790$561$238,168
96 ($1,351)$788$563$237,605
Year 9 - 97 ($1,351)$786$565$237,040
98 ($1,351)$784$567$236,473
99 ($1,351)$782$569$235,905
100 ($1,351)$780$571$235,334
101 ($1,351)$779$572$234,762
102 ($1,351)$777$574$234,187
103 ($1,351)$775$576$233,611
104 ($1,351)$773$578$233,033
105 ($1,351)$771$580$232,453
106 ($1,351)$769$582$231,871
107 ($1,351)$767$584$231,287
108 ($1,351)$765$586$230,702
Year 10 - 109 ($1,351)$763$588$230,114
110 ($1,351)$761$590$229,524
111 ($1,351)$759$592$228,933
112 ($1,351)$757$594$228,339
113 ($1,351)$755$596$227,744
114 ($1,351)$753$598$227,146
115 ($1,351)$751$599$226,547
116 ($1,351)$749$601$225,945
117 ($1,351)$748$603$225,342
118 ($1,351)$746$605$224,736
119 ($1,351)$744$607$224,129
120 ($1,351)$741$609$223,519
Year 11 - 121 ($1,351)$739$611$222,908
122 ($1,351)$737$613$222,294
123 ($1,351)$735$616$221,679
124 ($1,351)$733$618$221,061
125 ($1,351)$731$620$220,442
126 ($1,351)$729$622$219,820
127 ($1,351)$727$624$219,196
128 ($1,351)$725$626$218,570
129 ($1,351)$723$628$217,943
130 ($1,351)$721$630$217,313
131 ($1,351)$719$632$216,681
132 ($1,351)$717$634$216,047
Year 12 - 133 ($1,351)$715$636$215,410
134 ($1,351)$713$638$214,772
135 ($1,351)$711$640$214,132
136 ($1,351)$708$643$213,489
137 ($1,351)$706$645$212,844
138 ($1,351)$704$647$212,198
139 ($1,351)$702$649$211,549
140 ($1,351)$700$651$210,898
141 ($1,351)$698$653$210,244
142 ($1,351)$696$655$209,589
143 ($1,351)$693$658$208,931
144 ($1,351)$691$660$208,272
Year 13 - 145 ($1,351)$689$662$207,610
146 ($1,351)$687$664$206,946
147 ($1,351)$685$666$206,279
148 ($1,351)$682$669$205,611
149 ($1,351)$680$671$204,940
150 ($1,351)$678$673$204,267
151 ($1,351)$676$675$203,592
152 ($1,351)$674$677$202,915
153 ($1,351)$671$680$202,235
154 ($1,351)$669$682$201,553
155 ($1,351)$667$684$200,869
156 ($1,351)$665$686$200,183
Year 14 - 157 ($1,351)$662$689$199,494
158 ($1,351)$660$691$198,803
159 ($1,351)$658$693$198,110
160 ($1,351)$655$696$197,414
161 ($1,351)$653$698$196,716
162 ($1,351)$651$700$196,016
163 ($1,351)$648$702$195,314
164 ($1,351)$646$705$194,609
165 ($1,351)$644$707$193,902
166 ($1,351)$641$709$193,192
167 ($1,351)$639$712$192,481
168 ($1,351)$637$714$191,766
Year 15 - 169 ($1,351)$634$717$191,050
170 ($1,351)$632$719$190,331
171 ($1,351)$630$721$189,610
172 ($1,351)$627$724$188,886
173 ($1,351)$625$726$188,160
174 ($1,351)$622$728$187,431
175 ($1,351)$620$731$186,701
176 ($1,351)$618$733$185,967
177 ($1,351)$615$736$185,232
178 ($1,351)$613$738$184,493
179 ($1,351)$610$741$183,753
180 ($1,351)$608$743$183,010
Year 16 - 181 ($1,351)$605$745$182,264
182 ($1,351)$603$748$181,516
183 ($1,351)$601$750$180,766
184 ($1,351)$598$753$180,013
185 ($1,351)$596$755$179,258
186 ($1,351)$593$758$178,500
187 ($1,351)$591$760$177,739
188 ($1,351)$588$763$176,976
189 ($1,351)$585$765$176,211
190 ($1,351)$583$768$175,443
191 ($1,351)$580$771$174,672
192 ($1,351)$578$773$173,899
Year 17 - 193 ($1,351)$575$776$173,124
194 ($1,351)$573$778$172,345
195 ($1,351)$570$781$171,565
196 ($1,351)$568$783$170,781
197 ($1,351)$565$786$169,995
198 ($1,351)$562$789$169,207
199 ($1,351)$560$791$168,416
200 ($1,351)$557$794$167,622
201 ($1,351)$555$796$166,826
202 ($1,351)$552$799$166,026
203 ($1,351)$549$802$165,225
204 ($1,351)$547$804$164,420
Year 18 - 205 ($1,351)$544$807$163,613
206 ($1,351)$541$810$162,804
207 ($1,351)$539$812$161,991
208 ($1,351)$536$815$161,176
209 ($1,351)$533$818$160,359
210 ($1,351)$531$820$159,538
211 ($1,351)$528$823$158,715
212 ($1,351)$525$826$157,889
213 ($1,351)$522$829$157,061
214 ($1,351)$520$831$156,229
215 ($1,351)$517$834$155,395
216 ($1,351)$514$837$154,558
Year 19 - 217 ($1,351)$511$840$153,719
218 ($1,351)$509$842$152,876
219 ($1,351)$506$845$152,031
220 ($1,351)$503$848$151,183
221 ($1,351)$500$851$150,332
222 ($1,351)$497$854$149,479
223 ($1,351)$495$856$148,622
224 ($1,351)$492$859$147,763
225 ($1,351)$489$862$146,901
226 ($1,351)$486$865$146,036
227 ($1,351)$483$868$145,168
228 ($1,351)$480$871$144,298
Year 20 - 229 ($1,351)$477$874$143,424
230 ($1,351)$474$876$142,548
231 ($1,351)$472$879$141,668
232 ($1,351)$469$882$140,786
233 ($1,351)$466$885$139,901
234 ($1,351)$463$888$139,013
235 ($1,351)$460$891$138,122
236 ($1,351)$457$894$137,228
237 ($1,351)$454$897$136,331
238 ($1,351)$451$900$135,431
239 ($1,351)$448$903$134,528
240 ($1,351)$445$906$133,622
Year 21 - 241 ($1,351)$442$909$132,713
242 ($1,351)$439$912$131,801
243 ($1,351)$436$915$130,886
244 ($1,351)$433$918$129,968
245 ($1,351)$430$921$129,047
246 ($1,351)$427$924$128,123
247 ($1,351)$424$927$127,196
248 ($1,351)$421$930$126,266
249 ($1,351)$418$933$125,333
250 ($1,351)$415$936$124,396
251 ($1,351)$412$939$123,457
252 ($1,351)$408$943$122,515
Year 22 - 253 ($1,351)$405$946$121,569
254 ($1,351)$402$949$120,620
255 ($1,351)$399$952$119,668
256 ($1,351)$396$955$118,713
257 ($1,351)$393$958$117,755
258 ($1,351)$390$961$116,794
259 ($1,351)$386$965$115,829
260 ($1,351)$383$968$114,861
261 ($1,351)$380$971$113,890
262 ($1,351)$377$974$112,916
263 ($1,351)$374$977$111,939
264 ($1,351)$370$981$110,958
Year 23 - 265 ($1,351)$367$984$109,974
266 ($1,351)$364$987$108,987
267 ($1,351)$361$990$107,997
268 ($1,351)$357$994$107,003
269 ($1,351)$354$997$106,006
270 ($1,351)$351$1,000$105,006
271 ($1,351)$347$1,004$104,002
272 ($1,351)$344$1,007$102,996
273 ($1,351)$341$1,010$101,985
274 ($1,351)$337$1,014$100,972
275 ($1,351)$334$1,017$99,955
276 ($1,351)$331$1,020$98,935
Year 24 - 277 ($1,351)$327$1,024$97,911
278 ($1,351)$324$1,027$96,884
279 ($1,351)$321$1,030$95,854
280 ($1,351)$317$1,034$94,820
281 ($1,351)$314$1,037$93,782
282 ($1,351)$310$1,041$92,742
283 ($1,351)$307$1,044$91,698
284 ($1,351)$303$1,048$90,650
285 ($1,351)$300$1,051$89,599
286 ($1,351)$296$1,055$88,544
287 ($1,351)$293$1,058$87,486
288 ($1,351)$289$1,062$86,425
Year 25 - 289 ($1,351)$286$1,065$85,360
290 ($1,351)$282$1,069$84,291
291 ($1,351)$279$1,072$83,219
292 ($1,351)$275$1,076$82,144
293 ($1,351)$272$1,079$81,064
294 ($1,351)$268$1,083$79,982
295 ($1,351)$265$1,086$78,895
296 ($1,351)$261$1,090$77,805
297 ($1,351)$257$1,094$76,712
298 ($1,351)$254$1,097$75,615
299 ($1,351)$250$1,101$74,514
300 ($1,351)$247$1,104$73,409
Year 26 - 301 ($1,351)$243$1,108$72,301
302 ($1,351)$239$1,112$71,190
303 ($1,351)$236$1,115$70,074
304 ($1,351)$232$1,119$68,955
305 ($1,351)$228$1,123$67,832
306 ($1,351)$224$1,127$66,706
307 ($1,351)$221$1,130$65,575
308 ($1,351)$217$1,134$64,441
309 ($1,351)$213$1,138$63,304
310 ($1,351)$209$1,142$62,162
311 ($1,351)$206$1,145$61,017
312 ($1,351)$202$1,149$59,868
Year 27 - 313 ($1,351)$198$1,153$58,715
314 ($1,351)$194$1,157$57,558
315 ($1,351)$190$1,161$56,398
316 ($1,351)$187$1,164$55,233
317 ($1,351)$183$1,168$54,065
318 ($1,351)$179$1,172$52,893
319 ($1,351)$175$1,176$51,717
320 ($1,351)$171$1,180$50,537
321 ($1,351)$167$1,184$49,353
322 ($1,351)$163$1,188$48,166
323 ($1,351)$159$1,192$46,974
324 ($1,351)$155$1,196$45,778
Year 28 - 325 ($1,351)$151$1,200$44,579
326 ($1,351)$147$1,203$43,376
327 ($1,351)$144$1,207$42,168
328 ($1,351)$140$1,211$40,957
329 ($1,351)$135$1,215$39,741
330 ($1,351)$131$1,219$38,522
331 ($1,351)$127$1,224$37,298
332 ($1,351)$123$1,228$36,071
333 ($1,351)$119$1,232$34,839
334 ($1,351)$115$1,236$33,603
335 ($1,351)$111$1,240$32,364
336 ($1,351)$107$1,244$31,120
Year 29 - 337 ($1,351)$103$1,248$29,872
338 ($1,351)$99$1,252$28,620
339 ($1,351)$95$1,256$27,363
340 ($1,351)$91$1,260$26,103
341 ($1,351)$86$1,265$24,838
342 ($1,351)$82$1,269$23,569
343 ($1,351)$78$1,273$22,296
344 ($1,351)$74$1,277$21,019
345 ($1,351)$70$1,281$19,738
346 ($1,351)$65$1,286$18,452
347 ($1,351)$61$1,290$17,162
348 ($1,351)$57$1,294$15,868
Year 30 - 349 ($1,351)$52$1,298$14,570
350 ($1,351)$48$1,303$13,267
351 ($1,351)$44$1,307$11,960
352 ($1,351)$40$1,311$10,648
353 ($1,351)$35$1,316$9,333
354 ($1,351)$31$1,320$8,013
355 ($1,351)$27$1,324$6,688
356 ($1,351)$22$1,329$5,359
357 ($1,351)$18$1,333$4,026
358 ($1,351)$13$1,338$2,689
359 ($1,351)$9$1,342$1,346
360 ($1,351)$4$1,346$0
TOTALS$202,343$284,000$486,343

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.