« Back to all home prices

Mortgage Payment Schedule for a $240,000 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% ($48,000) 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
$912 360 $136,398 $328,398

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $240,000
Down Payment $48,000$192,000
Year 1 - 1 ($912)$634$279$191,721
2 ($912)$633$280$191,442
3 ($912)$632$280$191,161
4 ($912)$631$281$190,880
5 ($912)$630$282$190,598
6 ($912)$629$283$190,314
7 ($912)$628$284$190,030
8 ($912)$627$285$189,745
9 ($912)$626$286$189,459
10 ($912)$625$287$189,172
11 ($912)$624$288$188,884
12 ($912)$623$289$188,595
Year 2 - 13 ($912)$622$290$188,305
14 ($912)$621$291$188,015
15 ($912)$620$292$187,723
16 ($912)$619$293$187,430
17 ($912)$619$294$187,136
18 ($912)$618$295$186,842
19 ($912)$617$296$186,546
20 ($912)$616$297$186,249
21 ($912)$615$298$185,952
22 ($912)$614$299$185,653
23 ($912)$613$300$185,354
24 ($912)$612$301$185,053
Year 3 - 25 ($912)$611$302$184,752
26 ($912)$610$303$184,449
27 ($912)$609$304$184,146
28 ($912)$608$305$183,841
29 ($912)$607$306$183,536
30 ($912)$606$307$183,229
31 ($912)$605$308$182,921
32 ($912)$604$309$182,613
33 ($912)$603$310$182,303
34 ($912)$602$311$181,993
35 ($912)$601$312$181,681
36 ($912)$600$313$181,368
Year 4 - 37 ($912)$599$314$181,055
38 ($912)$597$315$180,740
39 ($912)$596$316$180,424
40 ($912)$595$317$180,107
41 ($912)$594$318$179,789
42 ($912)$593$319$179,471
43 ($912)$592$320$179,151
44 ($912)$591$321$178,830
45 ($912)$590$322$178,507
46 ($912)$589$323$178,184
47 ($912)$588$324$177,860
48 ($912)$587$325$177,535
Year 5 - 49 ($912)$586$326$177,209
50 ($912)$585$327$176,881
51 ($912)$584$329$176,553
52 ($912)$583$330$176,223
53 ($912)$582$331$175,892
54 ($912)$580$332$175,561
55 ($912)$579$333$175,228
56 ($912)$578$334$174,894
57 ($912)$577$335$174,559
58 ($912)$576$336$174,222
59 ($912)$575$337$173,885
60 ($912)$574$338$173,547
Year 6 - 61 ($912)$573$340$173,207
62 ($912)$572$341$172,867
63 ($912)$570$342$172,525
64 ($912)$569$343$172,182
65 ($912)$568$344$171,838
66 ($912)$567$345$171,493
67 ($912)$566$346$171,147
68 ($912)$565$347$170,799
69 ($912)$564$349$170,451
70 ($912)$562$350$170,101
71 ($912)$561$351$169,750
72 ($912)$560$352$169,398
Year 7 - 73 ($912)$559$353$169,045
74 ($912)$558$354$168,690
75 ($912)$557$356$168,335
76 ($912)$556$357$167,978
77 ($912)$554$358$167,620
78 ($912)$553$359$167,261
79 ($912)$552$360$166,901
80 ($912)$551$361$166,539
81 ($912)$550$363$166,177
82 ($912)$548$364$165,813
83 ($912)$547$365$165,448
84 ($912)$546$366$165,082
Year 8 - 85 ($912)$545$367$164,714
86 ($912)$544$369$164,346
87 ($912)$542$370$163,976
88 ($912)$541$371$163,605
89 ($912)$540$372$163,232
90 ($912)$539$374$162,859
91 ($912)$537$375$162,484
92 ($912)$536$376$162,108
93 ($912)$535$377$161,731
94 ($912)$534$379$161,352
95 ($912)$532$380$160,972
96 ($912)$531$381$160,591
Year 9 - 97 ($912)$530$382$160,209
98 ($912)$529$384$159,826
99 ($912)$527$385$159,441
100 ($912)$526$386$159,055
101 ($912)$525$387$158,667
102 ($912)$524$389$158,279
103 ($912)$522$390$157,889
104 ($912)$521$391$157,498
105 ($912)$520$392$157,105
106 ($912)$518$394$156,712
107 ($912)$517$395$156,316
108 ($912)$516$396$155,920
Year 10 - 109 ($912)$515$398$155,522
110 ($912)$513$399$155,123
111 ($912)$512$400$154,723
112 ($912)$511$402$154,321
113 ($912)$509$403$153,919
114 ($912)$508$404$153,514
115 ($912)$507$406$153,109
116 ($912)$505$407$152,702
117 ($912)$504$408$152,293
118 ($912)$503$410$151,884
119 ($912)$501$411$151,473
120 ($912)$500$412$151,060
Year 11 - 121 ($912)$498$414$150,647
122 ($912)$497$415$150,232
123 ($912)$496$416$149,815
124 ($912)$494$418$149,397
125 ($912)$493$419$148,978
126 ($912)$492$421$148,557
127 ($912)$490$422$148,136
128 ($912)$489$423$147,712
129 ($912)$487$425$147,287
130 ($912)$486$426$146,861
131 ($912)$485$428$146,434
132 ($912)$483$429$146,005
Year 12 - 133 ($912)$482$430$145,574
134 ($912)$480$432$145,142
135 ($912)$479$433$144,709
136 ($912)$478$435$144,275
137 ($912)$476$436$143,838
138 ($912)$475$438$143,401
139 ($912)$473$439$142,962
140 ($912)$472$440$142,521
141 ($912)$470$442$142,080
142 ($912)$469$443$141,636
143 ($912)$467$445$141,191
144 ($912)$466$446$140,745
Year 13 - 145 ($912)$464$448$140,297
146 ($912)$463$449$139,848
147 ($912)$461$451$139,397
148 ($912)$460$452$138,945
149 ($912)$459$454$138,491
150 ($912)$457$455$138,036
151 ($912)$456$457$137,580
152 ($912)$454$458$137,121
153 ($912)$453$460$136,662
154 ($912)$451$461$136,200
155 ($912)$449$463$135,738
156 ($912)$448$464$135,273
Year 14 - 157 ($912)$446$466$134,808
158 ($912)$445$467$134,340
159 ($912)$443$469$133,871
160 ($912)$442$470$133,401
161 ($912)$440$472$132,929
162 ($912)$439$474$132,455
163 ($912)$437$475$131,980
164 ($912)$436$477$131,504
165 ($912)$434$478$131,025
166 ($912)$432$480$130,545
167 ($912)$431$481$130,064
168 ($912)$429$483$129,581
Year 15 - 169 ($912)$428$485$129,096
170 ($912)$426$486$128,610
171 ($912)$424$488$128,122
172 ($912)$423$489$127,633
173 ($912)$421$491$127,142
174 ($912)$420$493$126,649
175 ($912)$418$494$126,155
176 ($912)$416$496$125,659
177 ($912)$415$498$125,162
178 ($912)$413$499$124,662
179 ($912)$411$501$124,162
180 ($912)$410$502$123,659
Year 16 - 181 ($912)$408$504$123,155
182 ($912)$406$506$122,649
183 ($912)$405$507$122,142
184 ($912)$403$509$121,633
185 ($912)$401$511$121,122
186 ($912)$400$513$120,609
187 ($912)$398$514$120,095
188 ($912)$396$516$119,579
189 ($912)$395$518$119,062
190 ($912)$393$519$118,542
191 ($912)$391$521$118,021
192 ($912)$389$523$117,498
Year 17 - 193 ($912)$388$524$116,974
194 ($912)$386$526$116,448
195 ($912)$384$528$115,920
196 ($912)$383$530$115,390
197 ($912)$381$531$114,859
198 ($912)$379$533$114,326
199 ($912)$377$535$113,791
200 ($912)$376$537$113,254
201 ($912)$374$538$112,715
202 ($912)$372$540$112,175
203 ($912)$370$542$111,633
204 ($912)$368$544$111,089
Year 18 - 205 ($912)$367$546$110,544
206 ($912)$365$547$109,996
207 ($912)$363$549$109,447
208 ($912)$361$551$108,896
209 ($912)$359$553$108,343
210 ($912)$358$555$107,788
211 ($912)$356$557$107,232
212 ($912)$354$558$106,674
213 ($912)$352$560$106,113
214 ($912)$350$562$105,551
215 ($912)$348$564$104,988
216 ($912)$346$566$104,422
Year 19 - 217 ($912)$345$568$103,854
218 ($912)$343$569$103,285
219 ($912)$341$571$102,713
220 ($912)$339$573$102,140
221 ($912)$337$575$101,565
222 ($912)$335$577$100,988
223 ($912)$333$579$100,409
224 ($912)$331$581$99,828
225 ($912)$329$583$99,245
226 ($912)$328$585$98,660
227 ($912)$326$587$98,074
228 ($912)$324$589$97,485
Year 20 - 229 ($912)$322$591$96,895
230 ($912)$320$592$96,302
231 ($912)$318$594$95,708
232 ($912)$316$596$95,111
233 ($912)$314$598$94,513
234 ($912)$312$600$93,913
235 ($912)$310$602$93,311
236 ($912)$308$604$92,706
237 ($912)$306$606$92,100
238 ($912)$304$608$91,492
239 ($912)$302$610$90,881
240 ($912)$300$612$90,269
Year 21 - 241 ($912)$298$614$89,655
242 ($912)$296$616$89,038
243 ($912)$294$618$88,420
244 ($912)$292$620$87,800
245 ($912)$290$622$87,177
246 ($912)$288$625$86,553
247 ($912)$286$627$85,926
248 ($912)$284$629$85,297
249 ($912)$281$631$84,667
250 ($912)$279$633$84,034
251 ($912)$277$635$83,399
252 ($912)$275$637$82,762
Year 22 - 253 ($912)$273$639$82,123
254 ($912)$271$641$81,482
255 ($912)$269$643$80,838
256 ($912)$267$645$80,193
257 ($912)$265$648$79,545
258 ($912)$262$650$78,895
259 ($912)$260$652$78,244
260 ($912)$258$654$77,590
261 ($912)$256$656$76,933
262 ($912)$254$658$76,275
263 ($912)$252$661$75,615
264 ($912)$250$663$74,952
Year 23 - 265 ($912)$247$665$74,287
266 ($912)$245$667$73,620
267 ($912)$243$669$72,951
268 ($912)$241$671$72,279
269 ($912)$239$674$71,606
270 ($912)$236$676$70,930
271 ($912)$234$678$70,251
272 ($912)$232$680$69,571
273 ($912)$230$683$68,888
274 ($912)$227$685$68,204
275 ($912)$225$687$67,516
276 ($912)$223$689$66,827
Year 24 - 277 ($912)$221$692$66,135
278 ($912)$218$694$65,441
279 ($912)$216$696$64,745
280 ($912)$214$699$64,047
281 ($912)$211$701$63,346
282 ($912)$209$703$62,642
283 ($912)$207$705$61,937
284 ($912)$204$708$61,229
285 ($912)$202$710$60,519
286 ($912)$200$713$59,807
287 ($912)$197$715$59,092
288 ($912)$195$717$58,374
Year 25 - 289 ($912)$193$720$57,655
290 ($912)$190$722$56,933
291 ($912)$188$724$56,209
292 ($912)$185$727$55,482
293 ($912)$183$729$54,753
294 ($912)$181$732$54,021
295 ($912)$178$734$53,287
296 ($912)$176$736$52,551
297 ($912)$173$739$51,812
298 ($912)$171$741$51,071
299 ($912)$169$744$50,327
300 ($912)$166$746$49,581
Year 26 - 301 ($912)$164$749$48,832
302 ($912)$161$751$48,081
303 ($912)$159$754$47,328
304 ($912)$156$756$46,572
305 ($912)$154$759$45,813
306 ($912)$151$761$45,052
307 ($912)$149$764$44,289
308 ($912)$146$766$43,523
309 ($912)$144$769$42,754
310 ($912)$141$771$41,983
311 ($912)$139$774$41,209
312 ($912)$136$776$40,433
Year 27 - 313 ($912)$133$779$39,654
314 ($912)$131$781$38,873
315 ($912)$128$784$38,089
316 ($912)$126$787$37,302
317 ($912)$123$789$36,513
318 ($912)$120$792$35,722
319 ($912)$118$794$34,927
320 ($912)$115$797$34,130
321 ($912)$113$800$33,331
322 ($912)$110$802$32,528
323 ($912)$107$805$31,724
324 ($912)$105$808$30,916
Year 28 - 325 ($912)$102$810$30,106
326 ($912)$99$813$29,293
327 ($912)$97$816$28,477
328 ($912)$94$818$27,659
329 ($912)$91$821$26,838
330 ($912)$89$824$26,015
331 ($912)$86$826$25,188
332 ($912)$83$829$24,359
333 ($912)$80$832$23,527
334 ($912)$78$835$22,693
335 ($912)$75$837$21,855
336 ($912)$72$840$21,015
Year 29 - 337 ($912)$69$843$20,172
338 ($912)$67$846$19,327
339 ($912)$64$848$18,478
340 ($912)$61$851$17,627
341 ($912)$58$854$16,773
342 ($912)$55$857$15,916
343 ($912)$53$860$15,057
344 ($912)$50$863$14,194
345 ($912)$47$865$13,329
346 ($912)$44$868$12,460
347 ($912)$41$871$11,589
348 ($912)$38$874$10,715
Year 30 - 349 ($912)$35$877$9,838
350 ($912)$32$880$8,959
351 ($912)$30$883$8,076
352 ($912)$27$886$7,191
353 ($912)$24$888$6,302
354 ($912)$21$891$5,411
355 ($912)$18$894$4,516
356 ($912)$15$897$3,619
357 ($912)$12$900$2,719
358 ($912)$9$903$1,815
359 ($912)$6$906$909
360 ($912)$3$909$0
TOTALS$136,398$192,000$328,398

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.