« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,347 360 $199,350 $484,950

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $357,000
Down Payment $71,400$285,600
Year 1 - 1 ($1,347)$928$419$285,181
2 ($1,347)$927$420$284,761
3 ($1,347)$925$422$284,339
4 ($1,347)$924$423$283,916
5 ($1,347)$923$424$283,492
6 ($1,347)$921$426$283,066
7 ($1,347)$920$427$282,639
8 ($1,347)$919$429$282,211
9 ($1,347)$917$430$281,781
10 ($1,347)$916$431$281,349
11 ($1,347)$914$433$280,917
12 ($1,347)$913$434$280,483
Year 2 - 13 ($1,347)$912$436$280,047
14 ($1,347)$910$437$279,610
15 ($1,347)$909$438$279,172
16 ($1,347)$907$440$278,732
17 ($1,347)$906$441$278,291
18 ($1,347)$904$443$277,848
19 ($1,347)$903$444$277,404
20 ($1,347)$902$446$276,959
21 ($1,347)$900$447$276,512
22 ($1,347)$899$448$276,063
23 ($1,347)$897$450$275,613
24 ($1,347)$896$451$275,162
Year 3 - 25 ($1,347)$894$453$274,709
26 ($1,347)$893$454$274,255
27 ($1,347)$891$456$273,799
28 ($1,347)$890$457$273,342
29 ($1,347)$888$459$272,883
30 ($1,347)$887$460$272,423
31 ($1,347)$885$462$271,961
32 ($1,347)$884$463$271,498
33 ($1,347)$882$465$271,033
34 ($1,347)$881$466$270,567
35 ($1,347)$879$468$270,099
36 ($1,347)$878$469$269,630
Year 4 - 37 ($1,347)$876$471$269,159
38 ($1,347)$875$472$268,687
39 ($1,347)$873$474$268,213
40 ($1,347)$872$475$267,738
41 ($1,347)$870$477$267,261
42 ($1,347)$869$478$266,782
43 ($1,347)$867$480$266,302
44 ($1,347)$865$482$265,821
45 ($1,347)$864$483$265,337
46 ($1,347)$862$485$264,853
47 ($1,347)$861$486$264,366
48 ($1,347)$859$488$263,879
Year 5 - 49 ($1,347)$858$489$263,389
50 ($1,347)$856$491$262,898
51 ($1,347)$854$493$262,405
52 ($1,347)$853$494$261,911
53 ($1,347)$851$496$261,415
54 ($1,347)$850$497$260,918
55 ($1,347)$848$499$260,419
56 ($1,347)$846$501$259,918
57 ($1,347)$845$502$259,415
58 ($1,347)$843$504$258,912
59 ($1,347)$841$506$258,406
60 ($1,347)$840$507$257,899
Year 6 - 61 ($1,347)$838$509$257,390
62 ($1,347)$837$511$256,879
63 ($1,347)$835$512$256,367
64 ($1,347)$833$514$255,853
65 ($1,347)$832$516$255,337
66 ($1,347)$830$517$254,820
67 ($1,347)$828$519$254,301
68 ($1,347)$826$521$253,781
69 ($1,347)$825$522$253,258
70 ($1,347)$823$524$252,734
71 ($1,347)$821$526$252,209
72 ($1,347)$820$527$251,681
Year 7 - 73 ($1,347)$818$529$251,152
74 ($1,347)$816$531$250,621
75 ($1,347)$815$533$250,089
76 ($1,347)$813$534$249,554
77 ($1,347)$811$536$249,018
78 ($1,347)$809$538$248,481
79 ($1,347)$808$540$247,941
80 ($1,347)$806$541$247,400
81 ($1,347)$804$543$246,857
82 ($1,347)$802$545$246,312
83 ($1,347)$801$547$245,765
84 ($1,347)$799$548$245,217
Year 8 - 85 ($1,347)$797$550$244,667
86 ($1,347)$795$552$244,115
87 ($1,347)$793$554$243,561
88 ($1,347)$792$556$243,006
89 ($1,347)$790$557$242,449
90 ($1,347)$788$559$241,889
91 ($1,347)$786$561$241,328
92 ($1,347)$784$563$240,766
93 ($1,347)$782$565$240,201
94 ($1,347)$781$566$239,635
95 ($1,347)$779$568$239,066
96 ($1,347)$777$570$238,496
Year 9 - 97 ($1,347)$775$572$237,924
98 ($1,347)$773$574$237,350
99 ($1,347)$771$576$236,775
100 ($1,347)$770$578$236,197
101 ($1,347)$768$579$235,618
102 ($1,347)$766$581$235,036
103 ($1,347)$764$583$234,453
104 ($1,347)$762$585$233,868
105 ($1,347)$760$587$233,281
106 ($1,347)$758$589$232,692
107 ($1,347)$756$591$232,101
108 ($1,347)$754$593$231,509
Year 10 - 109 ($1,347)$752$595$230,914
110 ($1,347)$750$597$230,317
111 ($1,347)$749$599$229,719
112 ($1,347)$747$600$229,118
113 ($1,347)$745$602$228,516
114 ($1,347)$743$604$227,911
115 ($1,347)$741$606$227,305
116 ($1,347)$739$608$226,697
117 ($1,347)$737$610$226,086
118 ($1,347)$735$612$225,474
119 ($1,347)$733$614$224,860
120 ($1,347)$731$616$224,243
Year 11 - 121 ($1,347)$729$618$223,625
122 ($1,347)$727$620$223,005
123 ($1,347)$725$622$222,383
124 ($1,347)$723$624$221,758
125 ($1,347)$721$626$221,132
126 ($1,347)$719$628$220,503
127 ($1,347)$717$630$219,873
128 ($1,347)$715$632$219,241
129 ($1,347)$713$635$218,606
130 ($1,347)$710$637$217,969
131 ($1,347)$708$639$217,331
132 ($1,347)$706$641$216,690
Year 12 - 133 ($1,347)$704$643$216,047
134 ($1,347)$702$645$215,402
135 ($1,347)$700$647$214,755
136 ($1,347)$698$649$214,106
137 ($1,347)$696$651$213,455
138 ($1,347)$694$653$212,801
139 ($1,347)$692$655$212,146
140 ($1,347)$689$658$211,488
141 ($1,347)$687$660$210,829
142 ($1,347)$685$662$210,167
143 ($1,347)$683$664$209,503
144 ($1,347)$681$666$208,836
Year 13 - 145 ($1,347)$679$668$208,168
146 ($1,347)$677$671$207,497
147 ($1,347)$674$673$206,825
148 ($1,347)$672$675$206,150
149 ($1,347)$670$677$205,473
150 ($1,347)$668$679$204,793
151 ($1,347)$666$682$204,112
152 ($1,347)$663$684$203,428
153 ($1,347)$661$686$202,742
154 ($1,347)$659$688$202,054
155 ($1,347)$657$690$201,364
156 ($1,347)$654$693$200,671
Year 14 - 157 ($1,347)$652$695$199,976
158 ($1,347)$650$697$199,279
159 ($1,347)$648$699$198,580
160 ($1,347)$645$702$197,878
161 ($1,347)$643$704$197,174
162 ($1,347)$641$706$196,468
163 ($1,347)$639$709$195,759
164 ($1,347)$636$711$195,048
165 ($1,347)$634$713$194,335
166 ($1,347)$632$715$193,620
167 ($1,347)$629$718$192,902
168 ($1,347)$627$720$192,182
Year 15 - 169 ($1,347)$625$722$191,459
170 ($1,347)$622$725$190,734
171 ($1,347)$620$727$190,007
172 ($1,347)$618$730$189,277
173 ($1,347)$615$732$188,546
174 ($1,347)$613$734$187,811
175 ($1,347)$610$737$187,075
176 ($1,347)$608$739$186,335
177 ($1,347)$606$741$185,594
178 ($1,347)$603$744$184,850
179 ($1,347)$601$746$184,104
180 ($1,347)$598$749$183,355
Year 16 - 181 ($1,347)$596$751$182,604
182 ($1,347)$593$754$181,850
183 ($1,347)$591$756$181,094
184 ($1,347)$589$759$180,336
185 ($1,347)$586$761$179,575
186 ($1,347)$584$763$178,811
187 ($1,347)$581$766$178,045
188 ($1,347)$579$768$177,277
189 ($1,347)$576$771$176,506
190 ($1,347)$574$773$175,732
191 ($1,347)$571$776$174,956
192 ($1,347)$569$778$174,178
Year 17 - 193 ($1,347)$566$781$173,397
194 ($1,347)$564$784$172,613
195 ($1,347)$561$786$171,827
196 ($1,347)$558$789$171,039
197 ($1,347)$556$791$170,247
198 ($1,347)$553$794$169,454
199 ($1,347)$551$796$168,657
200 ($1,347)$548$799$167,858
201 ($1,347)$546$802$167,057
202 ($1,347)$543$804$166,253
203 ($1,347)$540$807$165,446
204 ($1,347)$538$809$164,636
Year 18 - 205 ($1,347)$535$812$163,824
206 ($1,347)$532$815$163,010
207 ($1,347)$530$817$162,192
208 ($1,347)$527$820$161,373
209 ($1,347)$524$823$160,550
210 ($1,347)$522$825$159,725
211 ($1,347)$519$828$158,897
212 ($1,347)$516$831$158,066
213 ($1,347)$514$833$157,233
214 ($1,347)$511$836$156,397
215 ($1,347)$508$839$155,558
216 ($1,347)$506$842$154,716
Year 19 - 217 ($1,347)$503$844$153,872
218 ($1,347)$500$847$153,025
219 ($1,347)$497$850$152,175
220 ($1,347)$495$853$151,323
221 ($1,347)$492$855$150,467
222 ($1,347)$489$858$149,609
223 ($1,347)$486$861$148,748
224 ($1,347)$483$864$147,885
225 ($1,347)$481$866$147,018
226 ($1,347)$478$869$146,149
227 ($1,347)$475$872$145,277
228 ($1,347)$472$875$144,402
Year 20 - 229 ($1,347)$469$878$143,524
230 ($1,347)$466$881$142,644
231 ($1,347)$464$883$141,760
232 ($1,347)$461$886$140,874
233 ($1,347)$458$889$139,985
234 ($1,347)$455$892$139,092
235 ($1,347)$452$895$138,197
236 ($1,347)$449$898$137,299
237 ($1,347)$446$901$136,399
238 ($1,347)$443$904$135,495
239 ($1,347)$440$907$134,588
240 ($1,347)$437$910$133,678
Year 21 - 241 ($1,347)$434$913$132,766
242 ($1,347)$431$916$131,850
243 ($1,347)$429$919$130,932
244 ($1,347)$426$922$130,010
245 ($1,347)$423$925$129,085
246 ($1,347)$420$928$128,158
247 ($1,347)$417$931$127,227
248 ($1,347)$413$934$126,294
249 ($1,347)$410$937$125,357
250 ($1,347)$407$940$124,417
251 ($1,347)$404$943$123,475
252 ($1,347)$401$946$122,529
Year 22 - 253 ($1,347)$398$949$121,580
254 ($1,347)$395$952$120,628
255 ($1,347)$392$955$119,673
256 ($1,347)$389$958$118,715
257 ($1,347)$386$961$117,754
258 ($1,347)$383$964$116,789
259 ($1,347)$380$968$115,822
260 ($1,347)$376$971$114,851
261 ($1,347)$373$974$113,877
262 ($1,347)$370$977$112,900
263 ($1,347)$367$980$111,920
264 ($1,347)$364$983$110,937
Year 23 - 265 ($1,347)$361$987$109,950
266 ($1,347)$357$990$108,960
267 ($1,347)$354$993$107,968
268 ($1,347)$351$996$106,971
269 ($1,347)$348$999$105,972
270 ($1,347)$344$1,003$104,969
271 ($1,347)$341$1,006$103,963
272 ($1,347)$338$1,009$102,954
273 ($1,347)$335$1,012$101,942
274 ($1,347)$331$1,016$100,926
275 ($1,347)$328$1,019$99,907
276 ($1,347)$325$1,022$98,884
Year 24 - 277 ($1,347)$321$1,026$97,859
278 ($1,347)$318$1,029$96,830
279 ($1,347)$315$1,032$95,797
280 ($1,347)$311$1,036$94,761
281 ($1,347)$308$1,039$93,722
282 ($1,347)$305$1,042$92,680
283 ($1,347)$301$1,046$91,634
284 ($1,347)$298$1,049$90,585
285 ($1,347)$294$1,053$89,532
286 ($1,347)$291$1,056$88,476
287 ($1,347)$288$1,060$87,416
288 ($1,347)$284$1,063$86,353
Year 25 - 289 ($1,347)$281$1,066$85,287
290 ($1,347)$277$1,070$84,217
291 ($1,347)$274$1,073$83,144
292 ($1,347)$270$1,077$82,067
293 ($1,347)$267$1,080$80,986
294 ($1,347)$263$1,084$79,903
295 ($1,347)$260$1,087$78,815
296 ($1,347)$256$1,091$77,724
297 ($1,347)$253$1,094$76,630
298 ($1,347)$249$1,098$75,532
299 ($1,347)$245$1,102$74,430
300 ($1,347)$242$1,105$73,325
Year 26 - 301 ($1,347)$238$1,109$72,216
302 ($1,347)$235$1,112$71,104
303 ($1,347)$231$1,116$69,988
304 ($1,347)$227$1,120$68,868
305 ($1,347)$224$1,123$67,745
306 ($1,347)$220$1,127$66,618
307 ($1,347)$217$1,131$65,487
308 ($1,347)$213$1,134$64,353
309 ($1,347)$209$1,138$63,215
310 ($1,347)$205$1,142$62,074
311 ($1,347)$202$1,145$60,928
312 ($1,347)$198$1,149$59,779
Year 27 - 313 ($1,347)$194$1,153$58,626
314 ($1,347)$191$1,157$57,470
315 ($1,347)$187$1,160$56,310
316 ($1,347)$183$1,164$55,145
317 ($1,347)$179$1,168$53,978
318 ($1,347)$175$1,172$52,806
319 ($1,347)$172$1,175$51,630
320 ($1,347)$168$1,179$50,451
321 ($1,347)$164$1,183$49,268
322 ($1,347)$160$1,187$48,081
323 ($1,347)$156$1,191$46,890
324 ($1,347)$152$1,195$45,696
Year 28 - 325 ($1,347)$149$1,199$44,497
326 ($1,347)$145$1,202$43,295
327 ($1,347)$141$1,206$42,088
328 ($1,347)$137$1,210$40,878
329 ($1,347)$133$1,214$39,664
330 ($1,347)$129$1,218$38,445
331 ($1,347)$125$1,222$37,223
332 ($1,347)$121$1,226$35,997
333 ($1,347)$117$1,230$34,767
334 ($1,347)$113$1,234$33,533
335 ($1,347)$109$1,238$32,295
336 ($1,347)$105$1,242$31,053
Year 29 - 337 ($1,347)$101$1,246$29,807
338 ($1,347)$97$1,250$28,556
339 ($1,347)$93$1,254$27,302
340 ($1,347)$89$1,258$26,044
341 ($1,347)$85$1,262$24,781
342 ($1,347)$81$1,267$23,515
343 ($1,347)$76$1,271$22,244
344 ($1,347)$72$1,275$20,969
345 ($1,347)$68$1,279$19,690
346 ($1,347)$64$1,283$18,407
347 ($1,347)$60$1,287$17,120
348 ($1,347)$56$1,291$15,829
Year 30 - 349 ($1,347)$51$1,296$14,533
350 ($1,347)$47$1,300$13,233
351 ($1,347)$43$1,304$11,929
352 ($1,347)$39$1,308$10,621
353 ($1,347)$35$1,313$9,308
354 ($1,347)$30$1,317$7,991
355 ($1,347)$26$1,321$6,670
356 ($1,347)$22$1,325$5,345
357 ($1,347)$17$1,330$4,015
358 ($1,347)$13$1,334$2,681
359 ($1,347)$9$1,338$1,343
360 ($1,347)$4$1,343$0
TOTALS$199,350$285,600$484,950

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.