« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($71,000) may require pre-mortgage insurance


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,349 360 $201,755 $485,755

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $355,000
Down Payment $71,000$284,000
Year 1 - 1 ($1,349)$937$412$283,588
2 ($1,349)$936$413$283,174
3 ($1,349)$934$415$282,760
4 ($1,349)$933$416$282,343
5 ($1,349)$932$418$281,926
6 ($1,349)$930$419$281,507
7 ($1,349)$929$420$281,086
8 ($1,349)$928$422$280,665
9 ($1,349)$926$423$280,242
10 ($1,349)$925$425$279,817
11 ($1,349)$923$426$279,391
12 ($1,349)$922$427$278,964
Year 2 - 13 ($1,349)$921$429$278,535
14 ($1,349)$919$430$278,105
15 ($1,349)$918$432$277,673
16 ($1,349)$916$433$277,240
17 ($1,349)$915$434$276,806
18 ($1,349)$913$436$276,370
19 ($1,349)$912$437$275,933
20 ($1,349)$911$439$275,494
21 ($1,349)$909$440$275,054
22 ($1,349)$908$442$274,612
23 ($1,349)$906$443$274,169
24 ($1,349)$905$445$273,725
Year 3 - 25 ($1,349)$903$446$273,279
26 ($1,349)$902$447$272,831
27 ($1,349)$900$449$272,382
28 ($1,349)$899$450$271,932
29 ($1,349)$897$452$271,480
30 ($1,349)$896$453$271,026
31 ($1,349)$894$455$270,571
32 ($1,349)$893$456$270,115
33 ($1,349)$891$458$269,657
34 ($1,349)$890$459$269,197
35 ($1,349)$888$461$268,736
36 ($1,349)$887$462$268,274
Year 4 - 37 ($1,349)$885$464$267,810
38 ($1,349)$884$466$267,344
39 ($1,349)$882$467$266,877
40 ($1,349)$881$469$266,409
41 ($1,349)$879$470$265,939
42 ($1,349)$878$472$265,467
43 ($1,349)$876$473$264,994
44 ($1,349)$874$475$264,519
45 ($1,349)$873$476$264,042
46 ($1,349)$871$478$263,564
47 ($1,349)$870$480$263,085
48 ($1,349)$868$481$262,604
Year 5 - 49 ($1,349)$867$483$262,121
50 ($1,349)$865$484$261,637
51 ($1,349)$863$486$261,151
52 ($1,349)$862$488$260,663
53 ($1,349)$860$489$260,174
54 ($1,349)$859$491$259,683
55 ($1,349)$857$492$259,191
56 ($1,349)$855$494$258,697
57 ($1,349)$854$496$258,201
58 ($1,349)$852$497$257,704
59 ($1,349)$850$499$257,205
60 ($1,349)$849$501$256,705
Year 6 - 61 ($1,349)$847$502$256,202
62 ($1,349)$845$504$255,699
63 ($1,349)$844$506$255,193
64 ($1,349)$842$507$254,686
65 ($1,349)$840$509$254,177
66 ($1,349)$839$511$253,667
67 ($1,349)$837$512$253,154
68 ($1,349)$835$514$252,640
69 ($1,349)$834$516$252,125
70 ($1,349)$832$517$251,607
71 ($1,349)$830$519$251,088
72 ($1,349)$829$521$250,568
Year 7 - 73 ($1,349)$827$522$250,045
74 ($1,349)$825$524$249,521
75 ($1,349)$823$526$248,995
76 ($1,349)$822$528$248,468
77 ($1,349)$820$529$247,938
78 ($1,349)$818$531$247,407
79 ($1,349)$816$533$246,874
80 ($1,349)$815$535$246,340
81 ($1,349)$813$536$245,803
82 ($1,349)$811$538$245,265
83 ($1,349)$809$540$244,725
84 ($1,349)$808$542$244,183
Year 8 - 85 ($1,349)$806$544$243,640
86 ($1,349)$804$545$243,095
87 ($1,349)$802$547$242,547
88 ($1,349)$800$549$241,998
89 ($1,349)$799$551$241,448
90 ($1,349)$797$553$240,895
91 ($1,349)$795$554$240,341
92 ($1,349)$793$556$239,785
93 ($1,349)$791$558$239,227
94 ($1,349)$789$560$238,667
95 ($1,349)$788$562$238,105
96 ($1,349)$786$564$237,541
Year 9 - 97 ($1,349)$784$565$236,976
98 ($1,349)$782$567$236,409
99 ($1,349)$780$569$235,840
100 ($1,349)$778$571$235,269
101 ($1,349)$776$573$234,696
102 ($1,349)$774$575$234,121
103 ($1,349)$773$577$233,544
104 ($1,349)$771$579$232,965
105 ($1,349)$769$581$232,385
106 ($1,349)$767$582$231,802
107 ($1,349)$765$584$231,218
108 ($1,349)$763$586$230,632
Year 10 - 109 ($1,349)$761$588$230,044
110 ($1,349)$759$590$229,453
111 ($1,349)$757$592$228,861
112 ($1,349)$755$594$228,267
113 ($1,349)$753$596$227,671
114 ($1,349)$751$598$227,073
115 ($1,349)$749$600$226,473
116 ($1,349)$747$602$225,871
117 ($1,349)$745$604$225,267
118 ($1,349)$743$606$224,661
119 ($1,349)$741$608$224,053
120 ($1,349)$739$610$223,443
Year 11 - 121 ($1,349)$737$612$222,831
122 ($1,349)$735$614$222,218
123 ($1,349)$733$616$221,602
124 ($1,349)$731$618$220,983
125 ($1,349)$729$620$220,363
126 ($1,349)$727$622$219,741
127 ($1,349)$725$624$219,117
128 ($1,349)$723$626$218,491
129 ($1,349)$721$628$217,863
130 ($1,349)$719$630$217,232
131 ($1,349)$717$632$216,600
132 ($1,349)$715$635$215,965
Year 12 - 133 ($1,349)$713$637$215,329
134 ($1,349)$711$639$214,690
135 ($1,349)$708$641$214,049
136 ($1,349)$706$643$213,406
137 ($1,349)$704$645$212,761
138 ($1,349)$702$647$212,114
139 ($1,349)$700$649$211,464
140 ($1,349)$698$651$210,813
141 ($1,349)$696$654$210,159
142 ($1,349)$694$656$209,504
143 ($1,349)$691$658$208,846
144 ($1,349)$689$660$208,185
Year 13 - 145 ($1,349)$687$662$207,523
146 ($1,349)$685$664$206,859
147 ($1,349)$683$667$206,192
148 ($1,349)$680$669$205,523
149 ($1,349)$678$671$204,852
150 ($1,349)$676$673$204,179
151 ($1,349)$674$676$203,503
152 ($1,349)$672$678$202,825
153 ($1,349)$669$680$202,145
154 ($1,349)$667$682$201,463
155 ($1,349)$665$684$200,779
156 ($1,349)$663$687$200,092
Year 14 - 157 ($1,349)$660$689$199,403
158 ($1,349)$658$691$198,712
159 ($1,349)$656$694$198,018
160 ($1,349)$653$696$197,322
161 ($1,349)$651$698$196,624
162 ($1,349)$649$700$195,924
163 ($1,349)$647$703$195,221
164 ($1,349)$644$705$194,516
165 ($1,349)$642$707$193,808
166 ($1,349)$640$710$193,099
167 ($1,349)$637$712$192,386
168 ($1,349)$635$714$191,672
Year 15 - 169 ($1,349)$633$717$190,955
170 ($1,349)$630$719$190,236
171 ($1,349)$628$722$189,514
172 ($1,349)$625$724$188,791
173 ($1,349)$623$726$188,064
174 ($1,349)$621$729$187,336
175 ($1,349)$618$731$186,604
176 ($1,349)$616$734$185,871
177 ($1,349)$613$736$185,135
178 ($1,349)$611$738$184,397
179 ($1,349)$609$741$183,656
180 ($1,349)$606$743$182,913
Year 16 - 181 ($1,349)$604$746$182,167
182 ($1,349)$601$748$181,419
183 ($1,349)$599$751$180,668
184 ($1,349)$596$753$179,915
185 ($1,349)$594$756$179,159
186 ($1,349)$591$758$178,401
187 ($1,349)$589$761$177,641
188 ($1,349)$586$763$176,878
189 ($1,349)$584$766$176,112
190 ($1,349)$581$768$175,344
191 ($1,349)$579$771$174,573
192 ($1,349)$576$773$173,800
Year 17 - 193 ($1,349)$574$776$173,024
194 ($1,349)$571$778$172,246
195 ($1,349)$568$781$171,465
196 ($1,349)$566$783$170,681
197 ($1,349)$563$786$169,895
198 ($1,349)$561$789$169,107
199 ($1,349)$558$791$168,315
200 ($1,349)$555$794$167,521
201 ($1,349)$553$796$166,725
202 ($1,349)$550$799$165,926
203 ($1,349)$548$802$165,124
204 ($1,349)$545$804$164,320
Year 18 - 205 ($1,349)$542$807$163,513
206 ($1,349)$540$810$162,703
207 ($1,349)$537$812$161,890
208 ($1,349)$534$815$161,075
209 ($1,349)$532$818$160,258
210 ($1,349)$529$820$159,437
211 ($1,349)$526$823$158,614
212 ($1,349)$523$826$157,788
213 ($1,349)$521$829$156,959
214 ($1,349)$518$831$156,128
215 ($1,349)$515$834$155,294
216 ($1,349)$512$837$154,457
Year 19 - 217 ($1,349)$510$840$153,618
218 ($1,349)$507$842$152,775
219 ($1,349)$504$845$151,930
220 ($1,349)$501$848$151,082
221 ($1,349)$499$851$150,231
222 ($1,349)$496$854$149,378
223 ($1,349)$493$856$148,521
224 ($1,349)$490$859$147,662
225 ($1,349)$487$862$146,800
226 ($1,349)$484$865$145,935
227 ($1,349)$482$868$145,068
228 ($1,349)$479$871$144,197
Year 20 - 229 ($1,349)$476$873$143,323
230 ($1,349)$473$876$142,447
231 ($1,349)$470$879$141,568
232 ($1,349)$467$882$140,686
233 ($1,349)$464$885$139,801
234 ($1,349)$461$888$138,913
235 ($1,349)$458$891$138,022
236 ($1,349)$455$894$137,128
237 ($1,349)$453$897$136,231
238 ($1,349)$450$900$135,331
239 ($1,349)$447$903$134,429
240 ($1,349)$444$906$133,523
Year 21 - 241 ($1,349)$441$909$132,614
242 ($1,349)$438$912$131,703
243 ($1,349)$435$915$130,788
244 ($1,349)$432$918$129,870
245 ($1,349)$429$921$128,949
246 ($1,349)$426$924$128,026
247 ($1,349)$422$927$127,099
248 ($1,349)$419$930$126,169
249 ($1,349)$416$933$125,236
250 ($1,349)$413$936$124,300
251 ($1,349)$410$939$123,361
252 ($1,349)$407$942$122,419
Year 22 - 253 ($1,349)$404$945$121,473
254 ($1,349)$401$948$120,525
255 ($1,349)$398$952$119,573
256 ($1,349)$395$955$118,618
257 ($1,349)$391$958$117,661
258 ($1,349)$388$961$116,700
259 ($1,349)$385$964$115,735
260 ($1,349)$382$967$114,768
261 ($1,349)$379$971$113,797
262 ($1,349)$376$974$112,824
263 ($1,349)$372$977$111,847
264 ($1,349)$369$980$110,866
Year 23 - 265 ($1,349)$366$983$109,883
266 ($1,349)$363$987$108,896
267 ($1,349)$359$990$107,906
268 ($1,349)$356$993$106,913
269 ($1,349)$353$997$105,916
270 ($1,349)$350$1,000$104,917
271 ($1,349)$346$1,003$103,914
272 ($1,349)$343$1,006$102,907
273 ($1,349)$340$1,010$101,897
274 ($1,349)$336$1,013$100,884
275 ($1,349)$333$1,016$99,868
276 ($1,349)$330$1,020$98,848
Year 24 - 277 ($1,349)$326$1,023$97,825
278 ($1,349)$323$1,026$96,799
279 ($1,349)$319$1,030$95,769
280 ($1,349)$316$1,033$94,735
281 ($1,349)$313$1,037$93,699
282 ($1,349)$309$1,040$92,659
283 ($1,349)$306$1,044$91,615
284 ($1,349)$302$1,047$90,568
285 ($1,349)$299$1,050$89,518
286 ($1,349)$295$1,054$88,464
287 ($1,349)$292$1,057$87,406
288 ($1,349)$288$1,061$86,346
Year 25 - 289 ($1,349)$285$1,064$85,281
290 ($1,349)$281$1,068$84,213
291 ($1,349)$278$1,071$83,142
292 ($1,349)$274$1,075$82,067
293 ($1,349)$271$1,078$80,988
294 ($1,349)$267$1,082$79,906
295 ($1,349)$264$1,086$78,821
296 ($1,349)$260$1,089$77,731
297 ($1,349)$257$1,093$76,639
298 ($1,349)$253$1,096$75,542
299 ($1,349)$249$1,100$74,442
300 ($1,349)$246$1,104$73,339
Year 26 - 301 ($1,349)$242$1,107$72,231
302 ($1,349)$238$1,111$71,120
303 ($1,349)$235$1,115$70,006
304 ($1,349)$231$1,118$68,887
305 ($1,349)$227$1,122$67,765
306 ($1,349)$224$1,126$66,640
307 ($1,349)$220$1,129$65,510
308 ($1,349)$216$1,133$64,377
309 ($1,349)$212$1,137$63,240
310 ($1,349)$209$1,141$62,100
311 ($1,349)$205$1,144$60,955
312 ($1,349)$201$1,148$59,807
Year 27 - 313 ($1,349)$197$1,152$58,655
314 ($1,349)$194$1,156$57,499
315 ($1,349)$190$1,160$56,340
316 ($1,349)$186$1,163$55,176
317 ($1,349)$182$1,167$54,009
318 ($1,349)$178$1,171$52,838
319 ($1,349)$174$1,175$51,663
320 ($1,349)$170$1,179$50,484
321 ($1,349)$167$1,183$49,302
322 ($1,349)$163$1,187$48,115
323 ($1,349)$159$1,191$46,924
324 ($1,349)$155$1,194$45,730
Year 28 - 325 ($1,349)$151$1,198$44,532
326 ($1,349)$147$1,202$43,329
327 ($1,349)$143$1,206$42,123
328 ($1,349)$139$1,210$40,913
329 ($1,349)$135$1,214$39,698
330 ($1,349)$131$1,218$38,480
331 ($1,349)$127$1,222$37,258
332 ($1,349)$123$1,226$36,031
333 ($1,349)$119$1,230$34,801
334 ($1,349)$115$1,234$33,566
335 ($1,349)$111$1,239$32,328
336 ($1,349)$107$1,243$31,085
Year 29 - 337 ($1,349)$103$1,247$29,838
338 ($1,349)$98$1,251$28,588
339 ($1,349)$94$1,255$27,333
340 ($1,349)$90$1,259$26,073
341 ($1,349)$86$1,263$24,810
342 ($1,349)$82$1,267$23,543
343 ($1,349)$78$1,272$22,271
344 ($1,349)$73$1,276$20,995
345 ($1,349)$69$1,280$19,715
346 ($1,349)$65$1,284$18,431
347 ($1,349)$61$1,288$17,143
348 ($1,349)$57$1,293$15,850
Year 30 - 349 ($1,349)$52$1,297$14,553
350 ($1,349)$48$1,301$13,251
351 ($1,349)$44$1,306$11,946
352 ($1,349)$39$1,310$10,636
353 ($1,349)$35$1,314$9,322
354 ($1,349)$31$1,319$8,003
355 ($1,349)$26$1,323$6,680
356 ($1,349)$22$1,327$5,353
357 ($1,349)$18$1,332$4,021
358 ($1,349)$13$1,336$2,685
359 ($1,349)$9$1,340$1,345
360 ($1,349)$4$1,345$0
TOTALS$201,755$284,000$485,755

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.