« Back to all home prices

Mortgage Payment Schedule for a $359,000 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 13, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($71,800) may require pre-mortgage insurance


4.08% is current rate for 30-year fixed
3.34% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,384 360 $211,190 $498,390

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $359,000
Down Payment $71,800$287,200
Year 1 - 1 ($1,384)$976$408$286,792
2 ($1,384)$975$409$286,383
3 ($1,384)$974$411$285,972
4 ($1,384)$972$412$285,560
5 ($1,384)$971$414$285,146
6 ($1,384)$969$415$284,731
7 ($1,384)$968$416$284,315
8 ($1,384)$967$418$283,897
9 ($1,384)$965$419$283,478
10 ($1,384)$964$421$283,058
11 ($1,384)$962$422$282,636
12 ($1,384)$961$423$282,212
Year 2 - 13 ($1,384)$960$425$281,787
14 ($1,384)$958$426$281,361
15 ($1,384)$957$428$280,933
16 ($1,384)$955$429$280,504
17 ($1,384)$954$431$280,073
18 ($1,384)$952$432$279,641
19 ($1,384)$951$434$279,207
20 ($1,384)$949$435$278,772
21 ($1,384)$948$437$278,336
22 ($1,384)$946$438$277,898
23 ($1,384)$945$440$277,458
24 ($1,384)$943$441$277,017
Year 3 - 25 ($1,384)$942$443$276,574
26 ($1,384)$940$444$276,130
27 ($1,384)$939$446$275,685
28 ($1,384)$937$447$275,238
29 ($1,384)$936$449$274,789
30 ($1,384)$934$450$274,339
31 ($1,384)$933$452$273,887
32 ($1,384)$931$453$273,434
33 ($1,384)$930$455$272,979
34 ($1,384)$928$456$272,523
35 ($1,384)$927$458$272,065
36 ($1,384)$925$459$271,606
Year 4 - 37 ($1,384)$923$461$271,145
38 ($1,384)$922$463$270,682
39 ($1,384)$920$464$270,218
40 ($1,384)$919$466$269,753
41 ($1,384)$917$467$269,285
42 ($1,384)$916$469$268,817
43 ($1,384)$914$470$268,346
44 ($1,384)$912$472$267,874
45 ($1,384)$911$474$267,400
46 ($1,384)$909$475$266,925
47 ($1,384)$908$477$266,448
48 ($1,384)$906$478$265,970
Year 5 - 49 ($1,384)$904$480$265,490
50 ($1,384)$903$482$265,008
51 ($1,384)$901$483$264,525
52 ($1,384)$899$485$264,040
53 ($1,384)$898$487$263,553
54 ($1,384)$896$488$263,064
55 ($1,384)$894$490$262,574
56 ($1,384)$893$492$262,083
57 ($1,384)$891$493$261,589
58 ($1,384)$889$495$261,094
59 ($1,384)$888$497$260,598
60 ($1,384)$886$498$260,099
Year 6 - 61 ($1,384)$884$500$259,599
62 ($1,384)$883$502$259,098
63 ($1,384)$881$503$258,594
64 ($1,384)$879$505$258,089
65 ($1,384)$878$507$257,582
66 ($1,384)$876$509$257,073
67 ($1,384)$874$510$256,563
68 ($1,384)$872$512$256,051
69 ($1,384)$871$514$255,537
70 ($1,384)$869$516$255,021
71 ($1,384)$867$517$254,504
72 ($1,384)$865$519$253,985
Year 7 - 73 ($1,384)$864$521$253,464
74 ($1,384)$862$523$252,941
75 ($1,384)$860$524$252,417
76 ($1,384)$858$526$251,891
77 ($1,384)$856$528$251,363
78 ($1,384)$855$530$250,833
79 ($1,384)$853$532$250,302
80 ($1,384)$851$533$249,768
81 ($1,384)$849$535$249,233
82 ($1,384)$847$537$248,696
83 ($1,384)$846$539$248,157
84 ($1,384)$844$541$247,616
Year 8 - 85 ($1,384)$842$543$247,074
86 ($1,384)$840$544$246,529
87 ($1,384)$838$546$245,983
88 ($1,384)$836$548$245,435
89 ($1,384)$834$550$244,885
90 ($1,384)$833$552$244,333
91 ($1,384)$831$554$243,780
92 ($1,384)$829$556$243,224
93 ($1,384)$827$557$242,667
94 ($1,384)$825$559$242,107
95 ($1,384)$823$561$241,546
96 ($1,384)$821$563$240,983
Year 9 - 97 ($1,384)$819$565$240,418
98 ($1,384)$817$567$239,851
99 ($1,384)$815$569$239,282
100 ($1,384)$814$571$238,711
101 ($1,384)$812$573$238,138
102 ($1,384)$810$575$237,564
103 ($1,384)$808$577$236,987
104 ($1,384)$806$579$236,408
105 ($1,384)$804$581$235,828
106 ($1,384)$802$583$235,245
107 ($1,384)$800$585$234,660
108 ($1,384)$798$587$234,074
Year 10 - 109 ($1,384)$796$589$233,485
110 ($1,384)$794$591$232,895
111 ($1,384)$792$593$232,302
112 ($1,384)$790$595$231,708
113 ($1,384)$788$597$231,111
114 ($1,384)$786$599$230,512
115 ($1,384)$784$601$229,912
116 ($1,384)$782$603$229,309
117 ($1,384)$780$605$228,704
118 ($1,384)$778$607$228,097
119 ($1,384)$776$609$227,488
120 ($1,384)$773$611$226,877
Year 11 - 121 ($1,384)$771$613$226,264
122 ($1,384)$769$615$225,649
123 ($1,384)$767$617$225,032
124 ($1,384)$765$619$224,413
125 ($1,384)$763$621$223,791
126 ($1,384)$761$624$223,168
127 ($1,384)$759$626$222,542
128 ($1,384)$757$628$221,914
129 ($1,384)$755$630$221,285
130 ($1,384)$752$632$220,653
131 ($1,384)$750$634$220,018
132 ($1,384)$748$636$219,382
Year 12 - 133 ($1,384)$746$639$218,743
134 ($1,384)$744$641$218,103
135 ($1,384)$742$643$217,460
136 ($1,384)$739$645$216,815
137 ($1,384)$737$647$216,168
138 ($1,384)$735$649$215,518
139 ($1,384)$733$652$214,866
140 ($1,384)$731$654$214,213
141 ($1,384)$728$656$213,557
142 ($1,384)$726$658$212,898
143 ($1,384)$724$661$212,238
144 ($1,384)$722$663$211,575
Year 13 - 145 ($1,384)$719$665$210,910
146 ($1,384)$717$667$210,242
147 ($1,384)$715$670$209,573
148 ($1,384)$713$672$208,901
149 ($1,384)$710$674$208,227
150 ($1,384)$708$676$207,550
151 ($1,384)$706$679$206,872
152 ($1,384)$703$681$206,191
153 ($1,384)$701$683$205,507
154 ($1,384)$699$686$204,822
155 ($1,384)$696$688$204,134
156 ($1,384)$694$690$203,443
Year 14 - 157 ($1,384)$692$693$202,750
158 ($1,384)$689$695$202,055
159 ($1,384)$687$697$201,358
160 ($1,384)$685$700$200,658
161 ($1,384)$682$702$199,956
162 ($1,384)$680$705$199,251
163 ($1,384)$677$707$198,544
164 ($1,384)$675$709$197,835
165 ($1,384)$673$712$197,123
166 ($1,384)$670$714$196,409
167 ($1,384)$668$717$195,692
168 ($1,384)$665$719$194,973
Year 15 - 169 ($1,384)$663$722$194,252
170 ($1,384)$660$724$193,528
171 ($1,384)$658$726$192,802
172 ($1,384)$656$729$192,073
173 ($1,384)$653$731$191,341
174 ($1,384)$651$734$190,607
175 ($1,384)$648$736$189,871
176 ($1,384)$646$739$189,132
177 ($1,384)$643$741$188,391
178 ($1,384)$641$744$187,647
179 ($1,384)$638$746$186,901
180 ($1,384)$635$749$186,152
Year 16 - 181 ($1,384)$633$752$185,400
182 ($1,384)$630$754$184,646
183 ($1,384)$628$757$183,889
184 ($1,384)$625$759$183,130
185 ($1,384)$623$762$182,368
186 ($1,384)$620$764$181,604
187 ($1,384)$617$767$180,837
188 ($1,384)$615$770$180,068
189 ($1,384)$612$772$179,295
190 ($1,384)$610$775$178,521
191 ($1,384)$607$777$177,743
192 ($1,384)$604$780$176,963
Year 17 - 193 ($1,384)$602$783$176,180
194 ($1,384)$599$785$175,395
195 ($1,384)$596$788$174,607
196 ($1,384)$594$791$173,816
197 ($1,384)$591$793$173,023
198 ($1,384)$588$796$172,226
199 ($1,384)$586$799$171,428
200 ($1,384)$583$802$170,626
201 ($1,384)$580$804$169,822
202 ($1,384)$577$807$169,015
203 ($1,384)$575$810$168,205
204 ($1,384)$572$813$167,392
Year 18 - 205 ($1,384)$569$815$166,577
206 ($1,384)$566$818$165,759
207 ($1,384)$564$821$164,938
208 ($1,384)$561$824$164,115
209 ($1,384)$558$826$163,288
210 ($1,384)$555$829$162,459
211 ($1,384)$552$832$161,627
212 ($1,384)$550$835$160,792
213 ($1,384)$547$838$159,954
214 ($1,384)$544$841$159,114
215 ($1,384)$541$843$158,270
216 ($1,384)$538$846$157,424
Year 19 - 217 ($1,384)$535$849$156,575
218 ($1,384)$532$852$155,723
219 ($1,384)$529$855$154,868
220 ($1,384)$527$858$154,010
221 ($1,384)$524$861$153,149
222 ($1,384)$521$864$152,286
223 ($1,384)$518$867$151,419
224 ($1,384)$515$870$150,549
225 ($1,384)$512$873$149,677
226 ($1,384)$509$876$148,801
227 ($1,384)$506$878$147,923
228 ($1,384)$503$881$147,041
Year 20 - 229 ($1,384)$500$884$146,157
230 ($1,384)$497$887$145,269
231 ($1,384)$494$891$144,379
232 ($1,384)$491$894$143,485
233 ($1,384)$488$897$142,589
234 ($1,384)$485$900$141,689
235 ($1,384)$482$903$140,786
236 ($1,384)$479$906$139,881
237 ($1,384)$476$909$138,972
238 ($1,384)$473$912$138,060
239 ($1,384)$469$915$137,145
240 ($1,384)$466$918$136,227
Year 21 - 241 ($1,384)$463$921$135,306
242 ($1,384)$460$924$134,381
243 ($1,384)$457$928$133,454
244 ($1,384)$454$931$132,523
245 ($1,384)$451$934$131,589
246 ($1,384)$447$937$130,652
247 ($1,384)$444$940$129,712
248 ($1,384)$441$943$128,769
249 ($1,384)$438$947$127,822
250 ($1,384)$435$950$126,872
251 ($1,384)$431$953$125,919
252 ($1,384)$428$956$124,963
Year 22 - 253 ($1,384)$425$960$124,003
254 ($1,384)$422$963$123,040
255 ($1,384)$418$966$122,074
256 ($1,384)$415$969$121,105
257 ($1,384)$412$973$120,132
258 ($1,384)$408$976$119,156
259 ($1,384)$405$979$118,177
260 ($1,384)$402$983$117,194
261 ($1,384)$398$986$116,209
262 ($1,384)$395$989$115,219
263 ($1,384)$392$993$114,227
264 ($1,384)$388$996$113,231
Year 23 - 265 ($1,384)$385$999$112,231
266 ($1,384)$382$1,003$111,228
267 ($1,384)$378$1,006$110,222
268 ($1,384)$375$1,010$109,212
269 ($1,384)$371$1,013$108,199
270 ($1,384)$368$1,017$107,183
271 ($1,384)$364$1,020$106,163
272 ($1,384)$361$1,023$105,139
273 ($1,384)$357$1,027$104,112
274 ($1,384)$354$1,030$103,082
275 ($1,384)$350$1,034$102,048
276 ($1,384)$347$1,037$101,010
Year 24 - 277 ($1,384)$343$1,041$99,970
278 ($1,384)$340$1,045$98,925
279 ($1,384)$336$1,048$97,877
280 ($1,384)$333$1,052$96,825
281 ($1,384)$329$1,055$95,770
282 ($1,384)$326$1,059$94,711
283 ($1,384)$322$1,062$93,649
284 ($1,384)$318$1,066$92,583
285 ($1,384)$315$1,070$91,513
286 ($1,384)$311$1,073$90,440
287 ($1,384)$307$1,077$89,363
288 ($1,384)$304$1,081$88,282
Year 25 - 289 ($1,384)$300$1,084$87,198
290 ($1,384)$296$1,088$86,110
291 ($1,384)$293$1,092$85,019
292 ($1,384)$289$1,095$83,923
293 ($1,384)$285$1,099$82,824
294 ($1,384)$282$1,103$81,721
295 ($1,384)$278$1,107$80,615
296 ($1,384)$274$1,110$79,505
297 ($1,384)$270$1,114$78,390
298 ($1,384)$267$1,118$77,273
299 ($1,384)$263$1,122$76,151
300 ($1,384)$259$1,126$75,025
Year 26 - 301 ($1,384)$255$1,129$73,896
302 ($1,384)$251$1,133$72,763
303 ($1,384)$247$1,137$71,626
304 ($1,384)$244$1,141$70,485
305 ($1,384)$240$1,145$69,340
306 ($1,384)$236$1,149$68,191
307 ($1,384)$232$1,153$67,039
308 ($1,384)$228$1,156$65,882
309 ($1,384)$224$1,160$64,722
310 ($1,384)$220$1,164$63,558
311 ($1,384)$216$1,168$62,389
312 ($1,384)$212$1,172$61,217
Year 27 - 313 ($1,384)$208$1,176$60,041
314 ($1,384)$204$1,180$58,860
315 ($1,384)$200$1,184$57,676
316 ($1,384)$196$1,188$56,488
317 ($1,384)$192$1,192$55,296
318 ($1,384)$188$1,196$54,099
319 ($1,384)$184$1,200$52,899
320 ($1,384)$180$1,205$51,694
321 ($1,384)$176$1,209$50,485
322 ($1,384)$172$1,213$49,273
323 ($1,384)$168$1,217$48,056
324 ($1,384)$163$1,221$46,835
Year 28 - 325 ($1,384)$159$1,225$45,610
326 ($1,384)$155$1,229$44,380
327 ($1,384)$151$1,234$43,147
328 ($1,384)$147$1,238$41,909
329 ($1,384)$142$1,242$40,667
330 ($1,384)$138$1,246$39,421
331 ($1,384)$134$1,250$38,171
332 ($1,384)$130$1,255$36,916
333 ($1,384)$126$1,259$35,657
334 ($1,384)$121$1,263$34,394
335 ($1,384)$117$1,267$33,126
336 ($1,384)$113$1,272$31,855
Year 29 - 337 ($1,384)$108$1,276$30,578
338 ($1,384)$104$1,280$29,298
339 ($1,384)$100$1,285$28,013
340 ($1,384)$95$1,289$26,724
341 ($1,384)$91$1,294$25,430
342 ($1,384)$86$1,298$24,133
343 ($1,384)$82$1,302$22,830
344 ($1,384)$78$1,307$21,523
345 ($1,384)$73$1,311$20,212
346 ($1,384)$69$1,316$18,896
347 ($1,384)$64$1,320$17,576
348 ($1,384)$60$1,325$16,252
Year 30 - 349 ($1,384)$55$1,329$14,922
350 ($1,384)$51$1,334$13,589
351 ($1,384)$46$1,338$12,251
352 ($1,384)$42$1,343$10,908
353 ($1,384)$37$1,347$9,560
354 ($1,384)$33$1,352$8,209
355 ($1,384)$28$1,357$6,852
356 ($1,384)$23$1,361$5,491
357 ($1,384)$19$1,366$4,125
358 ($1,384)$14$1,370$2,755
359 ($1,384)$9$1,375$1,380
360 ($1,384)$5$1,380$0
TOTALS$211,190$287,200$498,390

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.