« Back to all home prices

Mortgage Payment Schedule for a $357,000 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 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($71,400) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,368 360 $207,039 $492,639

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $357,000
Down Payment $71,400$285,600
Year 1 - 1 ($1,368)$959$409$285,191
2 ($1,368)$958$411$284,780
3 ($1,368)$956$412$284,368
4 ($1,368)$955$413$283,955
5 ($1,368)$954$415$283,540
6 ($1,368)$952$416$283,123
7 ($1,368)$951$418$282,706
8 ($1,368)$949$419$282,287
9 ($1,368)$948$420$281,866
10 ($1,368)$947$422$281,445
11 ($1,368)$945$423$281,021
12 ($1,368)$944$425$280,597
Year 2 - 13 ($1,368)$942$426$280,171
14 ($1,368)$941$428$279,743
15 ($1,368)$939$429$279,314
16 ($1,368)$938$430$278,884
17 ($1,368)$937$432$278,452
18 ($1,368)$935$433$278,018
19 ($1,368)$934$435$277,584
20 ($1,368)$932$436$277,147
21 ($1,368)$931$438$276,710
22 ($1,368)$929$439$276,271
23 ($1,368)$928$441$275,830
24 ($1,368)$926$442$275,388
Year 3 - 25 ($1,368)$925$444$274,944
26 ($1,368)$923$445$274,499
27 ($1,368)$922$447$274,053
28 ($1,368)$920$448$273,605
29 ($1,368)$919$450$273,155
30 ($1,368)$917$451$272,704
31 ($1,368)$916$453$272,251
32 ($1,368)$914$454$271,797
33 ($1,368)$913$456$271,341
34 ($1,368)$911$457$270,884
35 ($1,368)$910$459$270,426
36 ($1,368)$908$460$269,965
Year 4 - 37 ($1,368)$907$462$269,503
38 ($1,368)$905$463$269,040
39 ($1,368)$904$465$268,575
40 ($1,368)$902$466$268,109
41 ($1,368)$900$468$267,641
42 ($1,368)$899$470$267,171
43 ($1,368)$897$471$266,700
44 ($1,368)$896$473$266,227
45 ($1,368)$894$474$265,753
46 ($1,368)$892$476$265,277
47 ($1,368)$891$478$264,799
48 ($1,368)$889$479$264,320
Year 5 - 49 ($1,368)$888$481$263,839
50 ($1,368)$886$482$263,357
51 ($1,368)$884$484$262,873
52 ($1,368)$883$486$262,387
53 ($1,368)$881$487$261,900
54 ($1,368)$880$489$261,411
55 ($1,368)$878$491$260,921
56 ($1,368)$876$492$260,428
57 ($1,368)$875$494$259,935
58 ($1,368)$873$495$259,439
59 ($1,368)$871$497$258,942
60 ($1,368)$870$499$258,443
Year 6 - 61 ($1,368)$868$501$257,943
62 ($1,368)$866$502$257,440
63 ($1,368)$865$504$256,936
64 ($1,368)$863$506$256,431
65 ($1,368)$861$507$255,924
66 ($1,368)$859$509$255,415
67 ($1,368)$858$511$254,904
68 ($1,368)$856$512$254,392
69 ($1,368)$854$514$253,878
70 ($1,368)$853$516$253,362
71 ($1,368)$851$518$252,844
72 ($1,368)$849$519$252,325
Year 7 - 73 ($1,368)$847$521$251,804
74 ($1,368)$846$523$251,281
75 ($1,368)$844$525$250,756
76 ($1,368)$842$526$250,230
77 ($1,368)$840$528$249,702
78 ($1,368)$839$530$249,172
79 ($1,368)$837$532$248,640
80 ($1,368)$835$533$248,107
81 ($1,368)$833$535$247,572
82 ($1,368)$831$537$247,035
83 ($1,368)$830$539$246,496
84 ($1,368)$828$541$245,955
Year 8 - 85 ($1,368)$826$542$245,413
86 ($1,368)$824$544$244,869
87 ($1,368)$822$546$244,323
88 ($1,368)$821$548$243,775
89 ($1,368)$819$550$243,225
90 ($1,368)$817$552$242,673
91 ($1,368)$815$553$242,120
92 ($1,368)$813$555$241,565
93 ($1,368)$811$557$241,007
94 ($1,368)$809$559$240,448
95 ($1,368)$808$561$239,887
96 ($1,368)$806$563$239,325
Year 9 - 97 ($1,368)$804$565$238,760
98 ($1,368)$802$567$238,193
99 ($1,368)$800$569$237,625
100 ($1,368)$798$570$237,054
101 ($1,368)$796$572$236,482
102 ($1,368)$794$574$235,908
103 ($1,368)$792$576$235,331
104 ($1,368)$790$578$234,753
105 ($1,368)$788$580$234,173
106 ($1,368)$786$582$233,591
107 ($1,368)$784$584$233,007
108 ($1,368)$783$586$232,421
Year 10 - 109 ($1,368)$781$588$231,833
110 ($1,368)$779$590$231,244
111 ($1,368)$777$592$230,652
112 ($1,368)$775$594$230,058
113 ($1,368)$773$596$229,462
114 ($1,368)$771$598$228,864
115 ($1,368)$769$600$228,264
116 ($1,368)$767$602$227,663
117 ($1,368)$765$604$227,059
118 ($1,368)$763$606$226,453
119 ($1,368)$761$608$225,845
120 ($1,368)$758$610$225,235
Year 11 - 121 ($1,368)$756$612$224,623
122 ($1,368)$754$614$224,009
123 ($1,368)$752$616$223,393
124 ($1,368)$750$618$222,774
125 ($1,368)$748$620$222,154
126 ($1,368)$746$622$221,532
127 ($1,368)$744$624$220,907
128 ($1,368)$742$627$220,281
129 ($1,368)$740$629$219,652
130 ($1,368)$738$631$219,021
131 ($1,368)$736$633$218,388
132 ($1,368)$733$635$217,753
Year 12 - 133 ($1,368)$731$637$217,116
134 ($1,368)$729$639$216,477
135 ($1,368)$727$641$215,835
136 ($1,368)$725$644$215,192
137 ($1,368)$723$646$214,546
138 ($1,368)$721$648$213,898
139 ($1,368)$718$650$213,248
140 ($1,368)$716$652$212,596
141 ($1,368)$714$654$211,941
142 ($1,368)$712$657$211,285
143 ($1,368)$710$659$210,626
144 ($1,368)$707$661$209,965
Year 13 - 145 ($1,368)$705$663$209,301
146 ($1,368)$703$666$208,636
147 ($1,368)$701$668$207,968
148 ($1,368)$698$670$207,298
149 ($1,368)$696$672$206,626
150 ($1,368)$694$675$205,951
151 ($1,368)$692$677$205,274
152 ($1,368)$689$679$204,595
153 ($1,368)$687$681$203,914
154 ($1,368)$685$684$203,230
155 ($1,368)$683$686$202,545
156 ($1,368)$680$688$201,856
Year 14 - 157 ($1,368)$678$691$201,166
158 ($1,368)$676$693$200,473
159 ($1,368)$673$695$199,778
160 ($1,368)$671$698$199,080
161 ($1,368)$669$700$198,380
162 ($1,368)$666$702$197,678
163 ($1,368)$664$705$196,974
164 ($1,368)$662$707$196,267
165 ($1,368)$659$709$195,557
166 ($1,368)$657$712$194,846
167 ($1,368)$654$714$194,131
168 ($1,368)$652$716$193,415
Year 15 - 169 ($1,368)$650$719$192,696
170 ($1,368)$647$721$191,975
171 ($1,368)$645$724$191,251
172 ($1,368)$642$726$190,525
173 ($1,368)$640$729$189,796
174 ($1,368)$637$731$189,065
175 ($1,368)$635$733$188,332
176 ($1,368)$632$736$187,596
177 ($1,368)$630$738$186,857
178 ($1,368)$628$741$186,116
179 ($1,368)$625$743$185,373
180 ($1,368)$623$746$184,627
Year 16 - 181 ($1,368)$620$748$183,879
182 ($1,368)$618$751$183,128
183 ($1,368)$615$753$182,374
184 ($1,368)$612$756$181,618
185 ($1,368)$610$759$180,860
186 ($1,368)$607$761$180,099
187 ($1,368)$605$764$179,335
188 ($1,368)$602$766$178,569
189 ($1,368)$600$769$177,800
190 ($1,368)$597$771$177,029
191 ($1,368)$595$774$176,255
192 ($1,368)$592$777$175,479
Year 17 - 193 ($1,368)$589$779$174,699
194 ($1,368)$587$782$173,918
195 ($1,368)$584$784$173,133
196 ($1,368)$581$787$172,346
197 ($1,368)$579$790$171,557
198 ($1,368)$576$792$170,764
199 ($1,368)$573$795$169,969
200 ($1,368)$571$798$169,172
201 ($1,368)$568$800$168,372
202 ($1,368)$565$803$167,569
203 ($1,368)$563$806$166,763
204 ($1,368)$560$808$165,954
Year 18 - 205 ($1,368)$557$811$165,143
206 ($1,368)$555$814$164,329
207 ($1,368)$552$817$163,513
208 ($1,368)$549$819$162,694
209 ($1,368)$546$822$161,872
210 ($1,368)$544$825$161,047
211 ($1,368)$541$828$160,219
212 ($1,368)$538$830$159,389
213 ($1,368)$535$833$158,556
214 ($1,368)$532$836$157,720
215 ($1,368)$530$839$156,881
216 ($1,368)$527$842$156,039
Year 19 - 217 ($1,368)$524$844$155,195
218 ($1,368)$521$847$154,348
219 ($1,368)$518$850$153,498
220 ($1,368)$515$853$152,645
221 ($1,368)$513$856$151,789
222 ($1,368)$510$859$150,930
223 ($1,368)$507$862$150,069
224 ($1,368)$504$864$149,204
225 ($1,368)$501$867$148,337
226 ($1,368)$498$870$147,466
227 ($1,368)$495$873$146,593
228 ($1,368)$492$876$145,717
Year 20 - 229 ($1,368)$489$879$144,838
230 ($1,368)$486$882$143,956
231 ($1,368)$483$885$143,071
232 ($1,368)$480$888$142,183
233 ($1,368)$477$891$141,292
234 ($1,368)$475$894$140,398
235 ($1,368)$472$897$139,501
236 ($1,368)$468$900$138,601
237 ($1,368)$465$903$137,698
238 ($1,368)$462$906$136,792
239 ($1,368)$459$909$135,883
240 ($1,368)$456$912$134,971
Year 21 - 241 ($1,368)$453$915$134,056
242 ($1,368)$450$918$133,138
243 ($1,368)$447$921$132,216
244 ($1,368)$444$924$131,292
245 ($1,368)$441$928$130,364
246 ($1,368)$438$931$129,434
247 ($1,368)$435$934$128,500
248 ($1,368)$432$937$127,563
249 ($1,368)$428$940$126,623
250 ($1,368)$425$943$125,680
251 ($1,368)$422$946$124,734
252 ($1,368)$419$950$123,784
Year 22 - 253 ($1,368)$416$953$122,831
254 ($1,368)$413$956$121,875
255 ($1,368)$409$959$120,916
256 ($1,368)$406$962$119,954
257 ($1,368)$403$966$118,988
258 ($1,368)$400$969$118,019
259 ($1,368)$396$972$117,047
260 ($1,368)$393$975$116,072
261 ($1,368)$390$979$115,093
262 ($1,368)$387$982$114,111
263 ($1,368)$383$985$113,126
264 ($1,368)$380$989$112,138
Year 23 - 265 ($1,368)$377$992$111,146
266 ($1,368)$373$995$110,151
267 ($1,368)$370$999$109,152
268 ($1,368)$367$1,002$108,150
269 ($1,368)$363$1,005$107,145
270 ($1,368)$360$1,009$106,136
271 ($1,368)$356$1,012$105,124
272 ($1,368)$353$1,015$104,109
273 ($1,368)$350$1,019$103,090
274 ($1,368)$346$1,022$102,068
275 ($1,368)$343$1,026$101,042
276 ($1,368)$339$1,029$100,013
Year 24 - 277 ($1,368)$336$1,033$98,981
278 ($1,368)$332$1,036$97,945
279 ($1,368)$329$1,040$96,905
280 ($1,368)$325$1,043$95,862
281 ($1,368)$322$1,047$94,816
282 ($1,368)$318$1,050$93,766
283 ($1,368)$315$1,054$92,712
284 ($1,368)$311$1,057$91,655
285 ($1,368)$308$1,061$90,594
286 ($1,368)$304$1,064$89,530
287 ($1,368)$301$1,068$88,462
288 ($1,368)$297$1,071$87,391
Year 25 - 289 ($1,368)$293$1,075$86,316
290 ($1,368)$290$1,079$85,237
291 ($1,368)$286$1,082$84,155
292 ($1,368)$283$1,086$83,069
293 ($1,368)$279$1,089$81,980
294 ($1,368)$275$1,093$80,887
295 ($1,368)$272$1,097$79,790
296 ($1,368)$268$1,100$78,690
297 ($1,368)$264$1,104$77,585
298 ($1,368)$261$1,108$76,477
299 ($1,368)$257$1,112$75,366
300 ($1,368)$253$1,115$74,251
Year 26 - 301 ($1,368)$249$1,119$73,131
302 ($1,368)$246$1,123$72,009
303 ($1,368)$242$1,127$70,882
304 ($1,368)$238$1,130$69,752
305 ($1,368)$234$1,134$68,617
306 ($1,368)$230$1,138$67,479
307 ($1,368)$227$1,142$66,338
308 ($1,368)$223$1,146$65,192
309 ($1,368)$219$1,150$64,042
310 ($1,368)$215$1,153$62,889
311 ($1,368)$211$1,157$61,732
312 ($1,368)$207$1,161$60,571
Year 27 - 313 ($1,368)$203$1,165$59,406
314 ($1,368)$200$1,169$58,237
315 ($1,368)$196$1,173$57,064
316 ($1,368)$192$1,177$55,887
317 ($1,368)$188$1,181$54,706
318 ($1,368)$184$1,185$53,522
319 ($1,368)$180$1,189$52,333
320 ($1,368)$176$1,193$51,140
321 ($1,368)$172$1,197$49,944
322 ($1,368)$168$1,201$48,743
323 ($1,368)$164$1,205$47,538
324 ($1,368)$160$1,209$46,329
Year 28 - 325 ($1,368)$156$1,213$45,116
326 ($1,368)$152$1,217$43,899
327 ($1,368)$147$1,221$42,678
328 ($1,368)$143$1,225$41,453
329 ($1,368)$139$1,229$40,224
330 ($1,368)$135$1,233$38,991
331 ($1,368)$131$1,237$37,753
332 ($1,368)$127$1,242$36,512
333 ($1,368)$123$1,246$35,266
334 ($1,368)$118$1,250$34,016
335 ($1,368)$114$1,254$32,762
336 ($1,368)$110$1,258$31,503
Year 29 - 337 ($1,368)$106$1,263$30,240
338 ($1,368)$102$1,267$28,974
339 ($1,368)$97$1,271$27,702
340 ($1,368)$93$1,275$26,427
341 ($1,368)$89$1,280$25,147
342 ($1,368)$84$1,284$23,863
343 ($1,368)$80$1,288$22,575
344 ($1,368)$76$1,293$21,282
345 ($1,368)$71$1,297$19,985
346 ($1,368)$67$1,301$18,684
347 ($1,368)$63$1,306$17,378
348 ($1,368)$58$1,310$16,068
Year 30 - 349 ($1,368)$54$1,314$14,754
350 ($1,368)$50$1,319$13,435
351 ($1,368)$45$1,323$12,112
352 ($1,368)$41$1,328$10,784
353 ($1,368)$36$1,332$9,452
354 ($1,368)$32$1,337$8,115
355 ($1,368)$27$1,341$6,774
356 ($1,368)$23$1,346$5,428
357 ($1,368)$18$1,350$4,078
358 ($1,368)$14$1,355$2,723
359 ($1,368)$9$1,359$1,364
360 ($1,368)$5$1,364$0
TOTALS$207,039$285,600$492,639

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.