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

Mortgage Parameters


Less than 20% ($71,600) 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
$1,361 360 $203,460 $489,860

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $358,000
Down Payment $71,600$286,400
Year 1 - 1 ($1,361)$945$416$285,984
2 ($1,361)$944$417$285,567
3 ($1,361)$942$418$285,149
4 ($1,361)$941$420$284,729
5 ($1,361)$940$421$284,308
6 ($1,361)$938$423$283,886
7 ($1,361)$937$424$283,462
8 ($1,361)$935$425$283,037
9 ($1,361)$934$427$282,610
10 ($1,361)$933$428$282,182
11 ($1,361)$931$430$281,752
12 ($1,361)$930$431$281,321
Year 2 - 13 ($1,361)$928$432$280,889
14 ($1,361)$927$434$280,455
15 ($1,361)$926$435$280,020
16 ($1,361)$924$437$279,583
17 ($1,361)$923$438$279,145
18 ($1,361)$921$440$278,706
19 ($1,361)$920$441$278,265
20 ($1,361)$918$442$277,822
21 ($1,361)$917$444$277,378
22 ($1,361)$915$445$276,933
23 ($1,361)$914$447$276,486
24 ($1,361)$912$448$276,038
Year 3 - 25 ($1,361)$911$450$275,588
26 ($1,361)$909$451$275,137
27 ($1,361)$908$453$274,684
28 ($1,361)$906$454$274,230
29 ($1,361)$905$456$273,774
30 ($1,361)$903$457$273,317
31 ($1,361)$902$459$272,858
32 ($1,361)$900$460$272,398
33 ($1,361)$899$462$271,936
34 ($1,361)$897$463$271,472
35 ($1,361)$896$465$271,008
36 ($1,361)$894$466$270,541
Year 4 - 37 ($1,361)$893$468$270,073
38 ($1,361)$891$469$269,604
39 ($1,361)$890$471$269,133
40 ($1,361)$888$473$268,660
41 ($1,361)$887$474$268,186
42 ($1,361)$885$476$267,710
43 ($1,361)$883$477$267,233
44 ($1,361)$882$479$266,754
45 ($1,361)$880$480$266,274
46 ($1,361)$879$482$265,792
47 ($1,361)$877$484$265,308
48 ($1,361)$876$485$264,823
Year 5 - 49 ($1,361)$874$487$264,336
50 ($1,361)$872$488$263,848
51 ($1,361)$871$490$263,358
52 ($1,361)$869$492$262,866
53 ($1,361)$867$493$262,373
54 ($1,361)$866$495$261,878
55 ($1,361)$864$497$261,381
56 ($1,361)$863$498$260,883
57 ($1,361)$861$500$260,383
58 ($1,361)$859$501$259,882
59 ($1,361)$858$503$259,379
60 ($1,361)$856$505$258,874
Year 6 - 61 ($1,361)$854$506$258,368
62 ($1,361)$853$508$257,859
63 ($1,361)$851$510$257,350
64 ($1,361)$849$511$256,838
65 ($1,361)$848$513$256,325
66 ($1,361)$846$515$255,810
67 ($1,361)$844$517$255,294
68 ($1,361)$842$518$254,775
69 ($1,361)$841$520$254,255
70 ($1,361)$839$522$253,734
71 ($1,361)$837$523$253,210
72 ($1,361)$836$525$252,685
Year 7 - 73 ($1,361)$834$527$252,158
74 ($1,361)$832$529$251,630
75 ($1,361)$830$530$251,099
76 ($1,361)$829$532$250,567
77 ($1,361)$827$534$250,033
78 ($1,361)$825$536$249,498
79 ($1,361)$823$537$248,960
80 ($1,361)$822$539$248,421
81 ($1,361)$820$541$247,880
82 ($1,361)$818$543$247,338
83 ($1,361)$816$545$246,793
84 ($1,361)$814$546$246,247
Year 8 - 85 ($1,361)$813$548$245,699
86 ($1,361)$811$550$245,149
87 ($1,361)$809$552$244,597
88 ($1,361)$807$554$244,044
89 ($1,361)$805$555$243,488
90 ($1,361)$804$557$242,931
91 ($1,361)$802$559$242,372
92 ($1,361)$800$561$241,811
93 ($1,361)$798$563$241,248
94 ($1,361)$796$565$240,684
95 ($1,361)$794$566$240,117
96 ($1,361)$792$568$239,549
Year 9 - 97 ($1,361)$791$570$238,979
98 ($1,361)$789$572$238,407
99 ($1,361)$787$574$237,833
100 ($1,361)$785$576$237,257
101 ($1,361)$783$578$236,679
102 ($1,361)$781$580$236,099
103 ($1,361)$779$582$235,518
104 ($1,361)$777$584$234,934
105 ($1,361)$775$585$234,349
106 ($1,361)$773$587$233,761
107 ($1,361)$771$589$233,172
108 ($1,361)$769$591$232,581
Year 10 - 109 ($1,361)$768$593$231,988
110 ($1,361)$766$595$231,392
111 ($1,361)$764$597$230,795
112 ($1,361)$762$599$230,196
113 ($1,361)$760$601$229,595
114 ($1,361)$758$603$228,992
115 ($1,361)$756$605$228,387
116 ($1,361)$754$607$227,780
117 ($1,361)$752$609$227,171
118 ($1,361)$750$611$226,560
119 ($1,361)$748$613$225,947
120 ($1,361)$746$615$225,332
Year 11 - 121 ($1,361)$744$617$224,715
122 ($1,361)$742$619$224,095
123 ($1,361)$740$621$223,474
124 ($1,361)$737$623$222,851
125 ($1,361)$735$625$222,226
126 ($1,361)$733$627$221,598
127 ($1,361)$731$629$220,969
128 ($1,361)$729$632$220,337
129 ($1,361)$727$634$219,704
130 ($1,361)$725$636$219,068
131 ($1,361)$723$638$218,430
132 ($1,361)$721$640$217,790
Year 12 - 133 ($1,361)$719$642$217,148
134 ($1,361)$717$644$216,504
135 ($1,361)$714$646$215,858
136 ($1,361)$712$648$215,209
137 ($1,361)$710$651$214,559
138 ($1,361)$708$653$213,906
139 ($1,361)$706$655$213,251
140 ($1,361)$704$657$212,594
141 ($1,361)$702$659$211,935
142 ($1,361)$699$661$211,274
143 ($1,361)$697$664$210,610
144 ($1,361)$695$666$209,945
Year 13 - 145 ($1,361)$693$668$209,277
146 ($1,361)$691$670$208,607
147 ($1,361)$688$672$207,934
148 ($1,361)$686$675$207,260
149 ($1,361)$684$677$206,583
150 ($1,361)$682$679$205,904
151 ($1,361)$679$681$205,223
152 ($1,361)$677$683$204,539
153 ($1,361)$675$686$203,854
154 ($1,361)$673$688$203,166
155 ($1,361)$670$690$202,475
156 ($1,361)$668$693$201,783
Year 14 - 157 ($1,361)$666$695$201,088
158 ($1,361)$664$697$200,391
159 ($1,361)$661$699$199,691
160 ($1,361)$659$702$198,990
161 ($1,361)$657$704$198,286
162 ($1,361)$654$706$197,579
163 ($1,361)$652$709$196,871
164 ($1,361)$650$711$196,159
165 ($1,361)$647$713$195,446
166 ($1,361)$645$716$194,730
167 ($1,361)$643$718$194,012
168 ($1,361)$640$720$193,292
Year 15 - 169 ($1,361)$638$723$192,569
170 ($1,361)$635$725$191,844
171 ($1,361)$633$728$191,116
172 ($1,361)$631$730$190,386
173 ($1,361)$628$732$189,654
174 ($1,361)$626$735$188,919
175 ($1,361)$623$737$188,181
176 ($1,361)$621$740$187,442
177 ($1,361)$619$742$186,699
178 ($1,361)$616$745$185,955
179 ($1,361)$614$747$185,208
180 ($1,361)$611$750$184,458
Year 16 - 181 ($1,361)$609$752$183,706
182 ($1,361)$606$754$182,952
183 ($1,361)$604$757$182,195
184 ($1,361)$601$759$181,435
185 ($1,361)$599$762$180,673
186 ($1,361)$596$764$179,909
187 ($1,361)$594$767$179,142
188 ($1,361)$591$770$178,372
189 ($1,361)$589$772$177,600
190 ($1,361)$586$775$176,826
191 ($1,361)$584$777$176,048
192 ($1,361)$581$780$175,269
Year 17 - 193 ($1,361)$578$782$174,486
194 ($1,361)$576$785$173,701
195 ($1,361)$573$788$172,914
196 ($1,361)$571$790$172,124
197 ($1,361)$568$793$171,331
198 ($1,361)$565$795$170,536
199 ($1,361)$563$798$169,738
200 ($1,361)$560$801$168,937
201 ($1,361)$557$803$168,134
202 ($1,361)$555$806$167,328
203 ($1,361)$552$809$166,519
204 ($1,361)$550$811$165,708
Year 18 - 205 ($1,361)$547$814$164,894
206 ($1,361)$544$817$164,078
207 ($1,361)$541$819$163,259
208 ($1,361)$539$822$162,437
209 ($1,361)$536$825$161,612
210 ($1,361)$533$827$160,785
211 ($1,361)$531$830$159,954
212 ($1,361)$528$833$159,122
213 ($1,361)$525$836$158,286
214 ($1,361)$522$838$157,448
215 ($1,361)$520$841$156,606
216 ($1,361)$517$844$155,762
Year 19 - 217 ($1,361)$514$847$154,916
218 ($1,361)$511$849$154,066
219 ($1,361)$508$852$153,214
220 ($1,361)$506$855$152,359
221 ($1,361)$503$858$151,501
222 ($1,361)$500$861$150,640
223 ($1,361)$497$864$149,777
224 ($1,361)$494$866$148,910
225 ($1,361)$491$869$148,041
226 ($1,361)$489$872$147,169
227 ($1,361)$486$875$146,293
228 ($1,361)$483$878$145,416
Year 20 - 229 ($1,361)$480$881$144,535
230 ($1,361)$477$884$143,651
231 ($1,361)$474$887$142,764
232 ($1,361)$471$890$141,875
233 ($1,361)$468$893$140,982
234 ($1,361)$465$895$140,087
235 ($1,361)$462$898$139,188
236 ($1,361)$459$901$138,287
237 ($1,361)$456$904$137,382
238 ($1,361)$453$907$136,475
239 ($1,361)$450$910$135,565
240 ($1,361)$447$913$134,651
Year 21 - 241 ($1,361)$444$916$133,735
242 ($1,361)$441$919$132,816
243 ($1,361)$438$922$131,893
244 ($1,361)$435$925$130,968
245 ($1,361)$432$929$130,039
246 ($1,361)$429$932$129,108
247 ($1,361)$426$935$128,173
248 ($1,361)$423$938$127,235
249 ($1,361)$420$941$126,294
250 ($1,361)$417$944$125,350
251 ($1,361)$414$947$124,403
252 ($1,361)$411$950$123,453
Year 22 - 253 ($1,361)$407$953$122,500
254 ($1,361)$404$956$121,543
255 ($1,361)$401$960$120,584
256 ($1,361)$398$963$119,621
257 ($1,361)$395$966$118,655
258 ($1,361)$392$969$117,686
259 ($1,361)$388$972$116,713
260 ($1,361)$385$976$115,738
261 ($1,361)$382$979$114,759
262 ($1,361)$379$982$113,777
263 ($1,361)$375$985$112,792
264 ($1,361)$372$989$111,803
Year 23 - 265 ($1,361)$369$992$110,811
266 ($1,361)$366$995$109,816
267 ($1,361)$362$998$108,818
268 ($1,361)$359$1,002$107,816
269 ($1,361)$356$1,005$106,812
270 ($1,361)$352$1,008$105,803
271 ($1,361)$349$1,012$104,792
272 ($1,361)$346$1,015$103,777
273 ($1,361)$342$1,018$102,759
274 ($1,361)$339$1,022$101,737
275 ($1,361)$336$1,025$100,712
276 ($1,361)$332$1,028$99,684
Year 24 - 277 ($1,361)$329$1,032$98,652
278 ($1,361)$326$1,035$97,617
279 ($1,361)$322$1,039$96,578
280 ($1,361)$319$1,042$95,536
281 ($1,361)$315$1,045$94,491
282 ($1,361)$312$1,049$93,442
283 ($1,361)$308$1,052$92,389
284 ($1,361)$305$1,056$91,334
285 ($1,361)$301$1,059$90,274
286 ($1,361)$298$1,063$89,211
287 ($1,361)$294$1,066$88,145
288 ($1,361)$291$1,070$87,075
Year 25 - 289 ($1,361)$287$1,073$86,002
290 ($1,361)$284$1,077$84,925
291 ($1,361)$280$1,080$83,844
292 ($1,361)$277$1,084$82,760
293 ($1,361)$273$1,088$81,673
294 ($1,361)$270$1,091$80,582
295 ($1,361)$266$1,095$79,487
296 ($1,361)$262$1,098$78,388
297 ($1,361)$259$1,102$77,286
298 ($1,361)$255$1,106$76,181
299 ($1,361)$251$1,109$75,071
300 ($1,361)$248$1,113$73,958
Year 26 - 301 ($1,361)$244$1,117$72,842
302 ($1,361)$240$1,120$71,721
303 ($1,361)$237$1,124$70,597
304 ($1,361)$233$1,128$69,470
305 ($1,361)$229$1,131$68,338
306 ($1,361)$226$1,135$67,203
307 ($1,361)$222$1,139$66,064
308 ($1,361)$218$1,143$64,921
309 ($1,361)$214$1,146$63,775
310 ($1,361)$210$1,150$62,624
311 ($1,361)$207$1,154$61,470
312 ($1,361)$203$1,158$60,313
Year 27 - 313 ($1,361)$199$1,162$59,151
314 ($1,361)$195$1,166$57,985
315 ($1,361)$191$1,169$56,816
316 ($1,361)$187$1,173$55,643
317 ($1,361)$184$1,177$54,466
318 ($1,361)$180$1,181$53,285
319 ($1,361)$176$1,185$52,100
320 ($1,361)$172$1,189$50,911
321 ($1,361)$168$1,193$49,718
322 ($1,361)$164$1,197$48,522
323 ($1,361)$160$1,201$47,321
324 ($1,361)$156$1,205$46,116
Year 28 - 325 ($1,361)$152$1,209$44,908
326 ($1,361)$148$1,213$43,695
327 ($1,361)$144$1,217$42,479
328 ($1,361)$140$1,221$41,258
329 ($1,361)$136$1,225$40,034
330 ($1,361)$132$1,229$38,805
331 ($1,361)$128$1,233$37,572
332 ($1,361)$124$1,237$36,336
333 ($1,361)$120$1,241$35,095
334 ($1,361)$116$1,245$33,850
335 ($1,361)$112$1,249$32,601
336 ($1,361)$108$1,253$31,348
Year 29 - 337 ($1,361)$103$1,257$30,091
338 ($1,361)$99$1,261$28,829
339 ($1,361)$95$1,266$27,564
340 ($1,361)$91$1,270$26,294
341 ($1,361)$87$1,274$25,020
342 ($1,361)$83$1,278$23,742
343 ($1,361)$78$1,282$22,459
344 ($1,361)$74$1,287$21,173
345 ($1,361)$70$1,291$19,882
346 ($1,361)$66$1,295$18,587
347 ($1,361)$61$1,299$17,287
348 ($1,361)$57$1,304$15,984
Year 30 - 349 ($1,361)$53$1,308$14,676
350 ($1,361)$48$1,312$13,363
351 ($1,361)$44$1,317$12,047
352 ($1,361)$40$1,321$10,726
353 ($1,361)$35$1,325$9,401
354 ($1,361)$31$1,330$8,071
355 ($1,361)$27$1,334$6,737
356 ($1,361)$22$1,338$5,398
357 ($1,361)$18$1,343$4,055
358 ($1,361)$13$1,347$2,708
359 ($1,361)$9$1,352$1,356
360 ($1,361)$4$1,356$0
TOTALS$203,460$286,400$489,860

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.