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

Mortgage Parameters


Less than 20% ($71,000) 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
$1,359 360 $205,289 $489,289

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $355,000
Down Payment $71,000$284,000
Year 1 - 1 ($1,359)$951$408$283,592
2 ($1,359)$950$409$283,183
3 ($1,359)$949$410$282,773
4 ($1,359)$947$412$282,361
5 ($1,359)$946$413$281,948
6 ($1,359)$945$415$281,533
7 ($1,359)$943$416$281,117
8 ($1,359)$942$417$280,700
9 ($1,359)$940$419$280,281
10 ($1,359)$939$420$279,861
11 ($1,359)$938$422$279,439
12 ($1,359)$936$423$279,016
Year 2 - 13 ($1,359)$935$424$278,592
14 ($1,359)$933$426$278,166
15 ($1,359)$932$427$277,738
16 ($1,359)$930$429$277,310
17 ($1,359)$929$430$276,880
18 ($1,359)$928$432$276,448
19 ($1,359)$926$433$276,015
20 ($1,359)$925$434$275,580
21 ($1,359)$923$436$275,145
22 ($1,359)$922$437$274,707
23 ($1,359)$920$439$274,268
24 ($1,359)$919$440$273,828
Year 3 - 25 ($1,359)$917$442$273,386
26 ($1,359)$916$443$272,943
27 ($1,359)$914$445$272,498
28 ($1,359)$913$446$272,052
29 ($1,359)$911$448$271,604
30 ($1,359)$910$449$271,155
31 ($1,359)$908$451$270,704
32 ($1,359)$907$452$270,252
33 ($1,359)$905$454$269,798
34 ($1,359)$904$455$269,343
35 ($1,359)$902$457$268,886
36 ($1,359)$901$458$268,427
Year 4 - 37 ($1,359)$899$460$267,967
38 ($1,359)$898$461$267,506
39 ($1,359)$896$463$267,043
40 ($1,359)$895$465$266,578
41 ($1,359)$893$466$266,112
42 ($1,359)$891$468$265,645
43 ($1,359)$890$469$265,176
44 ($1,359)$888$471$264,705
45 ($1,359)$887$472$264,232
46 ($1,359)$885$474$263,758
47 ($1,359)$884$476$263,283
48 ($1,359)$882$477$262,806
Year 5 - 49 ($1,359)$880$479$262,327
50 ($1,359)$879$480$261,847
51 ($1,359)$877$482$261,365
52 ($1,359)$876$484$260,881
53 ($1,359)$874$485$260,396
54 ($1,359)$872$487$259,909
55 ($1,359)$871$488$259,421
56 ($1,359)$869$490$258,931
57 ($1,359)$867$492$258,439
58 ($1,359)$866$493$257,946
59 ($1,359)$864$495$257,450
60 ($1,359)$862$497$256,954
Year 6 - 61 ($1,359)$861$498$256,455
62 ($1,359)$859$500$255,955
63 ($1,359)$857$502$255,454
64 ($1,359)$856$503$254,950
65 ($1,359)$854$505$254,445
66 ($1,359)$852$507$253,939
67 ($1,359)$851$508$253,430
68 ($1,359)$849$510$252,920
69 ($1,359)$847$512$252,408
70 ($1,359)$846$514$251,895
71 ($1,359)$844$515$251,379
72 ($1,359)$842$517$250,862
Year 7 - 73 ($1,359)$840$519$250,344
74 ($1,359)$839$520$249,823
75 ($1,359)$837$522$249,301
76 ($1,359)$835$524$248,777
77 ($1,359)$833$526$248,251
78 ($1,359)$832$527$247,724
79 ($1,359)$830$529$247,194
80 ($1,359)$828$531$246,663
81 ($1,359)$826$533$246,131
82 ($1,359)$825$535$245,596
83 ($1,359)$823$536$245,060
84 ($1,359)$821$538$244,521
Year 8 - 85 ($1,359)$819$540$243,981
86 ($1,359)$817$542$243,440
87 ($1,359)$816$544$242,896
88 ($1,359)$814$545$242,351
89 ($1,359)$812$547$241,803
90 ($1,359)$810$549$241,254
91 ($1,359)$808$551$240,703
92 ($1,359)$806$553$240,150
93 ($1,359)$805$555$239,596
94 ($1,359)$803$556$239,039
95 ($1,359)$801$558$238,481
96 ($1,359)$799$560$237,921
Year 9 - 97 ($1,359)$797$562$237,359
98 ($1,359)$795$564$236,795
99 ($1,359)$793$566$236,229
100 ($1,359)$791$568$235,661
101 ($1,359)$789$570$235,091
102 ($1,359)$788$572$234,520
103 ($1,359)$786$573$233,946
104 ($1,359)$784$575$233,371
105 ($1,359)$782$577$232,794
106 ($1,359)$780$579$232,214
107 ($1,359)$778$581$231,633
108 ($1,359)$776$583$231,050
Year 10 - 109 ($1,359)$774$585$230,465
110 ($1,359)$772$587$229,878
111 ($1,359)$770$589$229,289
112 ($1,359)$768$591$228,698
113 ($1,359)$766$593$228,105
114 ($1,359)$764$595$227,510
115 ($1,359)$762$597$226,913
116 ($1,359)$760$599$226,314
117 ($1,359)$758$601$225,713
118 ($1,359)$756$603$225,110
119 ($1,359)$754$605$224,505
120 ($1,359)$752$607$223,898
Year 11 - 121 ($1,359)$750$609$223,289
122 ($1,359)$748$611$222,677
123 ($1,359)$746$613$222,064
124 ($1,359)$744$615$221,449
125 ($1,359)$742$617$220,832
126 ($1,359)$740$619$220,212
127 ($1,359)$738$621$219,591
128 ($1,359)$736$624$218,967
129 ($1,359)$734$626$218,342
130 ($1,359)$731$628$217,714
131 ($1,359)$729$630$217,084
132 ($1,359)$727$632$216,452
Year 12 - 133 ($1,359)$725$634$215,818
134 ($1,359)$723$636$215,182
135 ($1,359)$721$638$214,544
136 ($1,359)$719$640$213,904
137 ($1,359)$717$643$213,261
138 ($1,359)$714$645$212,616
139 ($1,359)$712$647$211,969
140 ($1,359)$710$649$211,320
141 ($1,359)$708$651$210,669
142 ($1,359)$706$653$210,016
143 ($1,359)$704$656$209,360
144 ($1,359)$701$658$208,702
Year 13 - 145 ($1,359)$699$660$208,042
146 ($1,359)$697$662$207,380
147 ($1,359)$695$664$206,716
148 ($1,359)$692$667$206,049
149 ($1,359)$690$669$205,380
150 ($1,359)$688$671$204,709
151 ($1,359)$686$673$204,036
152 ($1,359)$684$676$203,360
153 ($1,359)$681$678$202,682
154 ($1,359)$679$680$202,002
155 ($1,359)$677$682$201,320
156 ($1,359)$674$685$200,635
Year 14 - 157 ($1,359)$672$687$199,948
158 ($1,359)$670$689$199,259
159 ($1,359)$668$692$198,567
160 ($1,359)$665$694$197,873
161 ($1,359)$663$696$197,177
162 ($1,359)$661$699$196,478
163 ($1,359)$658$701$195,777
164 ($1,359)$656$703$195,074
165 ($1,359)$653$706$194,369
166 ($1,359)$651$708$193,661
167 ($1,359)$649$710$192,950
168 ($1,359)$646$713$192,237
Year 15 - 169 ($1,359)$644$715$191,522
170 ($1,359)$642$718$190,805
171 ($1,359)$639$720$190,085
172 ($1,359)$637$722$189,362
173 ($1,359)$634$725$188,638
174 ($1,359)$632$727$187,910
175 ($1,359)$629$730$187,181
176 ($1,359)$627$732$186,449
177 ($1,359)$625$735$185,714
178 ($1,359)$622$737$184,977
179 ($1,359)$620$739$184,238
180 ($1,359)$617$742$183,496
Year 16 - 181 ($1,359)$615$744$182,751
182 ($1,359)$612$747$182,004
183 ($1,359)$610$749$181,255
184 ($1,359)$607$752$180,503
185 ($1,359)$605$754$179,749
186 ($1,359)$602$757$178,992
187 ($1,359)$600$760$178,232
188 ($1,359)$597$762$177,470
189 ($1,359)$595$765$176,705
190 ($1,359)$592$767$175,938
191 ($1,359)$589$770$175,169
192 ($1,359)$587$772$174,396
Year 17 - 193 ($1,359)$584$775$173,621
194 ($1,359)$582$778$172,844
195 ($1,359)$579$780$172,064
196 ($1,359)$576$783$171,281
197 ($1,359)$574$785$170,496
198 ($1,359)$571$788$169,708
199 ($1,359)$569$791$168,917
200 ($1,359)$566$793$168,124
201 ($1,359)$563$796$167,328
202 ($1,359)$561$799$166,529
203 ($1,359)$558$801$165,728
204 ($1,359)$555$804$164,924
Year 18 - 205 ($1,359)$552$807$164,117
206 ($1,359)$550$809$163,308
207 ($1,359)$547$812$162,496
208 ($1,359)$544$815$161,681
209 ($1,359)$542$818$160,864
210 ($1,359)$539$820$160,044
211 ($1,359)$536$823$159,221
212 ($1,359)$533$826$158,395
213 ($1,359)$531$829$157,566
214 ($1,359)$528$831$156,735
215 ($1,359)$525$834$155,901
216 ($1,359)$522$837$155,064
Year 19 - 217 ($1,359)$519$840$154,224
218 ($1,359)$517$842$153,382
219 ($1,359)$514$845$152,537
220 ($1,359)$511$848$151,688
221 ($1,359)$508$851$150,837
222 ($1,359)$505$854$149,984
223 ($1,359)$502$857$149,127
224 ($1,359)$500$860$148,267
225 ($1,359)$497$862$147,405
226 ($1,359)$494$865$146,540
227 ($1,359)$491$868$145,671
228 ($1,359)$488$871$144,800
Year 20 - 229 ($1,359)$485$874$143,926
230 ($1,359)$482$877$143,049
231 ($1,359)$479$880$142,169
232 ($1,359)$476$883$141,286
233 ($1,359)$473$886$140,401
234 ($1,359)$470$889$139,512
235 ($1,359)$467$892$138,620
236 ($1,359)$464$895$137,725
237 ($1,359)$461$898$136,828
238 ($1,359)$458$901$135,927
239 ($1,359)$455$904$135,023
240 ($1,359)$452$907$134,116
Year 21 - 241 ($1,359)$449$910$133,206
242 ($1,359)$446$913$132,293
243 ($1,359)$443$916$131,377
244 ($1,359)$440$919$130,458
245 ($1,359)$437$922$129,536
246 ($1,359)$434$925$128,611
247 ($1,359)$431$928$127,683
248 ($1,359)$428$931$126,751
249 ($1,359)$425$935$125,817
250 ($1,359)$421$938$124,879
251 ($1,359)$418$941$123,939
252 ($1,359)$415$944$122,995
Year 22 - 253 ($1,359)$412$947$122,047
254 ($1,359)$409$950$121,097
255 ($1,359)$406$953$120,144
256 ($1,359)$402$957$119,187
257 ($1,359)$399$960$118,227
258 ($1,359)$396$963$117,264
259 ($1,359)$393$966$116,298
260 ($1,359)$390$970$115,328
261 ($1,359)$386$973$114,356
262 ($1,359)$383$976$113,379
263 ($1,359)$380$979$112,400
264 ($1,359)$377$983$111,418
Year 23 - 265 ($1,359)$373$986$110,432
266 ($1,359)$370$989$109,442
267 ($1,359)$367$993$108,450
268 ($1,359)$363$996$107,454
269 ($1,359)$360$999$106,455
270 ($1,359)$357$1,003$105,452
271 ($1,359)$353$1,006$104,447
272 ($1,359)$350$1,009$103,437
273 ($1,359)$347$1,013$102,425
274 ($1,359)$343$1,016$101,409
275 ($1,359)$340$1,019$100,389
276 ($1,359)$336$1,023$99,366
Year 24 - 277 ($1,359)$333$1,026$98,340
278 ($1,359)$329$1,030$97,311
279 ($1,359)$326$1,033$96,277
280 ($1,359)$323$1,037$95,241
281 ($1,359)$319$1,040$94,201
282 ($1,359)$316$1,044$93,157
283 ($1,359)$312$1,047$92,110
284 ($1,359)$309$1,051$91,059
285 ($1,359)$305$1,054$90,005
286 ($1,359)$302$1,058$88,948
287 ($1,359)$298$1,061$87,887
288 ($1,359)$294$1,065$86,822
Year 25 - 289 ($1,359)$291$1,068$85,754
290 ($1,359)$287$1,072$84,682
291 ($1,359)$284$1,075$83,606
292 ($1,359)$280$1,079$82,527
293 ($1,359)$276$1,083$81,445
294 ($1,359)$273$1,086$80,358
295 ($1,359)$269$1,090$79,268
296 ($1,359)$266$1,094$78,175
297 ($1,359)$262$1,097$77,078
298 ($1,359)$258$1,101$75,977
299 ($1,359)$255$1,105$74,872
300 ($1,359)$251$1,108$73,764
Year 26 - 301 ($1,359)$247$1,112$72,652
302 ($1,359)$243$1,116$71,536
303 ($1,359)$240$1,119$70,416
304 ($1,359)$236$1,123$69,293
305 ($1,359)$232$1,127$68,166
306 ($1,359)$228$1,131$67,035
307 ($1,359)$225$1,135$65,901
308 ($1,359)$221$1,138$64,762
309 ($1,359)$217$1,142$63,620
310 ($1,359)$213$1,146$62,474
311 ($1,359)$209$1,150$61,324
312 ($1,359)$205$1,154$60,171
Year 27 - 313 ($1,359)$202$1,158$59,013
314 ($1,359)$198$1,161$57,852
315 ($1,359)$194$1,165$56,686
316 ($1,359)$190$1,169$55,517
317 ($1,359)$186$1,173$54,344
318 ($1,359)$182$1,177$53,167
319 ($1,359)$178$1,181$51,986
320 ($1,359)$174$1,185$50,801
321 ($1,359)$170$1,189$49,612
322 ($1,359)$166$1,193$48,419
323 ($1,359)$162$1,197$47,222
324 ($1,359)$158$1,201$46,021
Year 28 - 325 ($1,359)$154$1,205$44,816
326 ($1,359)$150$1,209$43,607
327 ($1,359)$146$1,213$42,394
328 ($1,359)$142$1,217$41,177
329 ($1,359)$138$1,221$39,956
330 ($1,359)$134$1,225$38,730
331 ($1,359)$130$1,229$37,501
332 ($1,359)$126$1,234$36,268
333 ($1,359)$121$1,238$35,030
334 ($1,359)$117$1,242$33,788
335 ($1,359)$113$1,246$32,542
336 ($1,359)$109$1,250$31,292
Year 29 - 337 ($1,359)$105$1,254$30,038
338 ($1,359)$101$1,259$28,779
339 ($1,359)$96$1,263$27,517
340 ($1,359)$92$1,267$26,250
341 ($1,359)$88$1,271$24,978
342 ($1,359)$84$1,275$23,703
343 ($1,359)$79$1,280$22,423
344 ($1,359)$75$1,284$21,139
345 ($1,359)$71$1,288$19,851
346 ($1,359)$67$1,293$18,558
347 ($1,359)$62$1,297$17,261
348 ($1,359)$58$1,301$15,960
Year 30 - 349 ($1,359)$53$1,306$14,654
350 ($1,359)$49$1,310$13,344
351 ($1,359)$45$1,314$12,030
352 ($1,359)$40$1,319$10,711
353 ($1,359)$36$1,323$9,388
354 ($1,359)$31$1,328$8,060
355 ($1,359)$27$1,332$6,728
356 ($1,359)$23$1,337$5,391
357 ($1,359)$18$1,341$4,050
358 ($1,359)$14$1,346$2,705
359 ($1,359)$9$1,350$1,355
360 ($1,359)$5$1,355$0
TOTALS$205,289$284,000$489,289

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.