« Back to all home prices

Mortgage Payment Schedule for a $358,000 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% ($71,600) 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
$1,362 360 $204,053 $490,453

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $358,000
Down Payment $71,600$286,400
Year 1 - 1 ($1,362)$948$415$285,985
2 ($1,362)$946$416$285,569
3 ($1,362)$945$418$285,151
4 ($1,362)$943$419$284,732
5 ($1,362)$942$420$284,312
6 ($1,362)$941$422$283,890
7 ($1,362)$939$423$283,467
8 ($1,362)$938$425$283,042
9 ($1,362)$936$426$282,616
10 ($1,362)$935$427$282,189
11 ($1,362)$934$429$281,760
12 ($1,362)$932$430$281,330
Year 2 - 13 ($1,362)$931$432$280,898
14 ($1,362)$929$433$280,465
15 ($1,362)$928$434$280,031
16 ($1,362)$926$436$279,595
17 ($1,362)$925$437$279,158
18 ($1,362)$924$439$278,719
19 ($1,362)$922$440$278,278
20 ($1,362)$921$442$277,837
21 ($1,362)$919$443$277,394
22 ($1,362)$918$445$276,949
23 ($1,362)$916$446$276,503
24 ($1,362)$915$448$276,055
Year 3 - 25 ($1,362)$913$449$275,606
26 ($1,362)$912$451$275,155
27 ($1,362)$910$452$274,703
28 ($1,362)$909$454$274,250
29 ($1,362)$907$455$273,795
30 ($1,362)$906$457$273,338
31 ($1,362)$904$458$272,880
32 ($1,362)$903$460$272,421
33 ($1,362)$901$461$271,959
34 ($1,362)$900$463$271,497
35 ($1,362)$898$464$271,033
36 ($1,362)$897$466$270,567
Year 4 - 37 ($1,362)$895$467$270,100
38 ($1,362)$894$469$269,631
39 ($1,362)$892$470$269,161
40 ($1,362)$890$472$268,689
41 ($1,362)$889$473$268,215
42 ($1,362)$887$475$267,740
43 ($1,362)$886$477$267,264
44 ($1,362)$884$478$266,785
45 ($1,362)$883$480$266,306
46 ($1,362)$881$481$265,824
47 ($1,362)$879$483$265,341
48 ($1,362)$878$485$264,857
Year 5 - 49 ($1,362)$876$486$264,371
50 ($1,362)$875$488$263,883
51 ($1,362)$873$489$263,394
52 ($1,362)$871$491$262,903
53 ($1,362)$870$493$262,410
54 ($1,362)$868$494$261,916
55 ($1,362)$867$496$261,420
56 ($1,362)$865$498$260,922
57 ($1,362)$863$499$260,423
58 ($1,362)$862$501$259,923
59 ($1,362)$860$502$259,420
60 ($1,362)$858$504$258,916
Year 6 - 61 ($1,362)$857$506$258,410
62 ($1,362)$855$507$257,903
63 ($1,362)$853$509$257,394
64 ($1,362)$852$511$256,883
65 ($1,362)$850$513$256,370
66 ($1,362)$848$514$255,856
67 ($1,362)$846$516$255,340
68 ($1,362)$845$518$254,822
69 ($1,362)$843$519$254,303
70 ($1,362)$841$521$253,782
71 ($1,362)$840$523$253,259
72 ($1,362)$838$525$252,735
Year 7 - 73 ($1,362)$836$526$252,209
74 ($1,362)$834$528$251,681
75 ($1,362)$833$530$251,151
76 ($1,362)$831$531$250,619
77 ($1,362)$829$533$250,086
78 ($1,362)$827$535$249,551
79 ($1,362)$826$537$249,014
80 ($1,362)$824$539$248,476
81 ($1,362)$822$540$247,936
82 ($1,362)$820$542$247,393
83 ($1,362)$818$544$246,850
84 ($1,362)$817$546$246,304
Year 8 - 85 ($1,362)$815$548$245,756
86 ($1,362)$813$549$245,207
87 ($1,362)$811$551$244,656
88 ($1,362)$809$553$244,103
89 ($1,362)$808$555$243,548
90 ($1,362)$806$557$242,991
91 ($1,362)$804$558$242,433
92 ($1,362)$802$560$241,873
93 ($1,362)$800$562$241,310
94 ($1,362)$798$564$240,746
95 ($1,362)$796$566$240,181
96 ($1,362)$795$568$239,613
Year 9 - 97 ($1,362)$793$570$239,043
98 ($1,362)$791$572$238,472
99 ($1,362)$789$573$237,898
100 ($1,362)$787$575$237,323
101 ($1,362)$785$577$236,746
102 ($1,362)$783$579$236,166
103 ($1,362)$781$581$235,585
104 ($1,362)$779$583$235,002
105 ($1,362)$777$585$234,418
106 ($1,362)$776$587$233,831
107 ($1,362)$774$589$233,242
108 ($1,362)$772$591$232,651
Year 10 - 109 ($1,362)$770$593$232,059
110 ($1,362)$768$595$231,464
111 ($1,362)$766$597$230,867
112 ($1,362)$764$599$230,269
113 ($1,362)$762$601$229,668
114 ($1,362)$760$603$229,066
115 ($1,362)$758$605$228,461
116 ($1,362)$756$607$227,854
117 ($1,362)$754$609$227,246
118 ($1,362)$752$611$226,635
119 ($1,362)$750$613$226,023
120 ($1,362)$748$615$225,408
Year 11 - 121 ($1,362)$746$617$224,792
122 ($1,362)$744$619$224,173
123 ($1,362)$742$621$223,552
124 ($1,362)$740$623$222,929
125 ($1,362)$738$625$222,305
126 ($1,362)$735$627$221,678
127 ($1,362)$733$629$221,049
128 ($1,362)$731$631$220,418
129 ($1,362)$729$633$219,784
130 ($1,362)$727$635$219,149
131 ($1,362)$725$637$218,512
132 ($1,362)$723$639$217,872
Year 12 - 133 ($1,362)$721$642$217,231
134 ($1,362)$719$644$216,587
135 ($1,362)$717$646$215,941
136 ($1,362)$714$648$215,293
137 ($1,362)$712$650$214,643
138 ($1,362)$710$652$213,991
139 ($1,362)$708$654$213,336
140 ($1,362)$706$657$212,680
141 ($1,362)$704$659$212,021
142 ($1,362)$701$661$211,360
143 ($1,362)$699$663$210,697
144 ($1,362)$697$665$210,032
Year 13 - 145 ($1,362)$695$668$209,364
146 ($1,362)$693$670$208,695
147 ($1,362)$690$672$208,023
148 ($1,362)$688$674$207,348
149 ($1,362)$686$676$206,672
150 ($1,362)$684$679$205,993
151 ($1,362)$681$681$205,313
152 ($1,362)$679$683$204,629
153 ($1,362)$677$685$203,944
154 ($1,362)$675$688$203,256
155 ($1,362)$672$690$202,566
156 ($1,362)$670$692$201,874
Year 14 - 157 ($1,362)$668$695$201,180
158 ($1,362)$666$697$200,483
159 ($1,362)$663$699$199,784
160 ($1,362)$661$701$199,082
161 ($1,362)$659$704$198,379
162 ($1,362)$656$706$197,673
163 ($1,362)$654$708$196,964
164 ($1,362)$652$711$196,253
165 ($1,362)$649$713$195,540
166 ($1,362)$647$715$194,825
167 ($1,362)$645$718$194,107
168 ($1,362)$642$720$193,387
Year 15 - 169 ($1,362)$640$723$192,664
170 ($1,362)$637$725$191,939
171 ($1,362)$635$727$191,212
172 ($1,362)$633$730$190,482
173 ($1,362)$630$732$189,750
174 ($1,362)$628$735$189,015
175 ($1,362)$625$737$188,278
176 ($1,362)$623$739$187,539
177 ($1,362)$620$742$186,797
178 ($1,362)$618$744$186,053
179 ($1,362)$616$747$185,306
180 ($1,362)$613$749$184,556
Year 16 - 181 ($1,362)$611$752$183,805
182 ($1,362)$608$754$183,050
183 ($1,362)$606$757$182,294
184 ($1,362)$603$759$181,534
185 ($1,362)$601$762$180,772
186 ($1,362)$598$764$180,008
187 ($1,362)$596$767$179,241
188 ($1,362)$593$769$178,472
189 ($1,362)$590$772$177,700
190 ($1,362)$588$774$176,926
191 ($1,362)$585$777$176,149
192 ($1,362)$583$780$175,369
Year 17 - 193 ($1,362)$580$782$174,587
194 ($1,362)$578$785$173,802
195 ($1,362)$575$787$173,015
196 ($1,362)$572$790$172,225
197 ($1,362)$570$793$171,432
198 ($1,362)$567$795$170,637
199 ($1,362)$565$798$169,839
200 ($1,362)$562$800$169,038
201 ($1,362)$559$803$168,235
202 ($1,362)$557$806$167,430
203 ($1,362)$554$808$166,621
204 ($1,362)$551$811$165,810
Year 18 - 205 ($1,362)$549$814$164,996
206 ($1,362)$546$817$164,180
207 ($1,362)$543$819$163,360
208 ($1,362)$540$822$162,538
209 ($1,362)$538$825$161,714
210 ($1,362)$535$827$160,886
211 ($1,362)$532$830$160,056
212 ($1,362)$530$833$159,224
213 ($1,362)$527$836$158,388
214 ($1,362)$524$838$157,550
215 ($1,362)$521$841$156,708
216 ($1,362)$518$844$155,865
Year 19 - 217 ($1,362)$516$847$155,018
218 ($1,362)$513$850$154,168
219 ($1,362)$510$852$153,316
220 ($1,362)$507$855$152,461
221 ($1,362)$504$858$151,603
222 ($1,362)$502$861$150,742
223 ($1,362)$499$864$149,878
224 ($1,362)$496$867$149,012
225 ($1,362)$493$869$148,142
226 ($1,362)$490$872$147,270
227 ($1,362)$487$875$146,395
228 ($1,362)$484$878$145,517
Year 20 - 229 ($1,362)$481$881$144,636
230 ($1,362)$479$884$143,752
231 ($1,362)$476$887$142,865
232 ($1,362)$473$890$141,976
233 ($1,362)$470$893$141,083
234 ($1,362)$467$896$140,187
235 ($1,362)$464$899$139,289
236 ($1,362)$461$902$138,387
237 ($1,362)$458$905$137,483
238 ($1,362)$455$908$136,575
239 ($1,362)$452$911$135,665
240 ($1,362)$449$914$134,751
Year 21 - 241 ($1,362)$446$917$133,835
242 ($1,362)$443$920$132,915
243 ($1,362)$440$923$131,992
244 ($1,362)$437$926$131,067
245 ($1,362)$434$929$130,138
246 ($1,362)$431$932$129,206
247 ($1,362)$427$935$128,271
248 ($1,362)$424$938$127,333
249 ($1,362)$421$941$126,392
250 ($1,362)$418$944$125,448
251 ($1,362)$415$947$124,500
252 ($1,362)$412$950$123,550
Year 22 - 253 ($1,362)$409$954$122,596
254 ($1,362)$406$957$121,640
255 ($1,362)$402$960$120,680
256 ($1,362)$399$963$119,716
257 ($1,362)$396$966$118,750
258 ($1,362)$393$970$117,781
259 ($1,362)$390$973$116,808
260 ($1,362)$386$976$115,832
261 ($1,362)$383$979$114,853
262 ($1,362)$380$982$113,870
263 ($1,362)$377$986$112,885
264 ($1,362)$373$989$111,896
Year 23 - 265 ($1,362)$370$992$110,904
266 ($1,362)$367$995$109,908
267 ($1,362)$364$999$108,909
268 ($1,362)$360$1,002$107,907
269 ($1,362)$357$1,005$106,902
270 ($1,362)$354$1,009$105,893
271 ($1,362)$350$1,012$104,881
272 ($1,362)$347$1,015$103,866
273 ($1,362)$344$1,019$102,847
274 ($1,362)$340$1,022$101,825
275 ($1,362)$337$1,025$100,800
276 ($1,362)$333$1,029$99,771
Year 24 - 277 ($1,362)$330$1,032$98,738
278 ($1,362)$327$1,036$97,703
279 ($1,362)$323$1,039$96,664
280 ($1,362)$320$1,043$95,621
281 ($1,362)$316$1,046$94,575
282 ($1,362)$313$1,049$93,525
283 ($1,362)$309$1,053$92,472
284 ($1,362)$306$1,056$91,416
285 ($1,362)$302$1,060$90,356
286 ($1,362)$299$1,063$89,293
287 ($1,362)$295$1,067$88,226
288 ($1,362)$292$1,070$87,155
Year 25 - 289 ($1,362)$288$1,074$86,081
290 ($1,362)$285$1,078$85,004
291 ($1,362)$281$1,081$83,922
292 ($1,362)$278$1,085$82,838
293 ($1,362)$274$1,088$81,749
294 ($1,362)$270$1,092$80,658
295 ($1,362)$267$1,096$79,562
296 ($1,362)$263$1,099$78,463
297 ($1,362)$260$1,103$77,360
298 ($1,362)$256$1,106$76,254
299 ($1,362)$252$1,110$75,144
300 ($1,362)$249$1,114$74,030
Year 26 - 301 ($1,362)$245$1,117$72,912
302 ($1,362)$241$1,121$71,791
303 ($1,362)$238$1,125$70,666
304 ($1,362)$234$1,129$69,538
305 ($1,362)$230$1,132$68,405
306 ($1,362)$226$1,136$67,269
307 ($1,362)$223$1,140$66,130
308 ($1,362)$219$1,144$64,986
309 ($1,362)$215$1,147$63,839
310 ($1,362)$211$1,151$62,687
311 ($1,362)$207$1,155$61,532
312 ($1,362)$204$1,159$60,374
Year 27 - 313 ($1,362)$200$1,163$59,211
314 ($1,362)$196$1,166$58,044
315 ($1,362)$192$1,170$56,874
316 ($1,362)$188$1,174$55,700
317 ($1,362)$184$1,178$54,522
318 ($1,362)$180$1,182$53,340
319 ($1,362)$176$1,186$52,154
320 ($1,362)$173$1,190$50,964
321 ($1,362)$169$1,194$49,770
322 ($1,362)$165$1,198$48,573
323 ($1,362)$161$1,202$47,371
324 ($1,362)$157$1,206$46,165
Year 28 - 325 ($1,362)$153$1,210$44,956
326 ($1,362)$149$1,214$43,742
327 ($1,362)$145$1,218$42,524
328 ($1,362)$141$1,222$41,303
329 ($1,362)$137$1,226$40,077
330 ($1,362)$133$1,230$38,847
331 ($1,362)$129$1,234$37,613
332 ($1,362)$124$1,238$36,375
333 ($1,362)$120$1,242$35,133
334 ($1,362)$116$1,246$33,887
335 ($1,362)$112$1,250$32,637
336 ($1,362)$108$1,254$31,383
Year 29 - 337 ($1,362)$104$1,259$30,124
338 ($1,362)$100$1,263$28,861
339 ($1,362)$95$1,267$27,594
340 ($1,362)$91$1,271$26,323
341 ($1,362)$87$1,275$25,048
342 ($1,362)$83$1,280$23,769
343 ($1,362)$79$1,284$22,485
344 ($1,362)$74$1,288$21,197
345 ($1,362)$70$1,292$19,905
346 ($1,362)$66$1,297$18,608
347 ($1,362)$62$1,301$17,307
348 ($1,362)$57$1,305$16,002
Year 30 - 349 ($1,362)$53$1,309$14,693
350 ($1,362)$49$1,314$13,379
351 ($1,362)$44$1,318$12,061
352 ($1,362)$40$1,322$10,738
353 ($1,362)$36$1,327$9,412
354 ($1,362)$31$1,331$8,080
355 ($1,362)$27$1,336$6,745
356 ($1,362)$22$1,340$5,405
357 ($1,362)$18$1,344$4,060
358 ($1,362)$13$1,349$2,711
359 ($1,362)$9$1,353$1,358
360 ($1,362)$4$1,358$0
TOTALS$204,053$286,400$490,453

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.