« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($48,000) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$919 360 $138,787 $330,787

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $240,000
Down Payment $48,000$192,000
Year 1 - 1 ($919)$643$276$191,724
2 ($919)$642$277$191,448
3 ($919)$641$278$191,170
4 ($919)$640$278$190,892
5 ($919)$639$279$190,612
6 ($919)$639$280$190,332
7 ($919)$638$281$190,051
8 ($919)$637$282$189,769
9 ($919)$636$283$189,486
10 ($919)$635$284$189,202
11 ($919)$634$285$188,917
12 ($919)$633$286$188,631
Year 2 - 13 ($919)$632$287$188,344
14 ($919)$631$288$188,056
15 ($919)$630$289$187,767
16 ($919)$629$290$187,477
17 ($919)$628$291$187,186
18 ($919)$627$292$186,894
19 ($919)$626$293$186,602
20 ($919)$625$294$186,308
21 ($919)$624$295$186,013
22 ($919)$623$296$185,717
23 ($919)$622$297$185,421
24 ($919)$621$298$185,123
Year 3 - 25 ($919)$620$299$184,824
26 ($919)$619$300$184,525
27 ($919)$618$301$184,224
28 ($919)$617$302$183,922
29 ($919)$616$303$183,620
30 ($919)$615$304$183,316
31 ($919)$614$305$183,011
32 ($919)$613$306$182,705
33 ($919)$612$307$182,399
34 ($919)$611$308$182,091
35 ($919)$610$309$181,782
36 ($919)$609$310$181,472
Year 4 - 37 ($919)$608$311$181,161
38 ($919)$607$312$180,849
39 ($919)$606$313$180,536
40 ($919)$605$314$180,222
41 ($919)$604$315$179,907
42 ($919)$603$316$179,591
43 ($919)$602$317$179,274
44 ($919)$601$318$178,955
45 ($919)$600$319$178,636
46 ($919)$598$320$178,316
47 ($919)$597$321$177,994
48 ($919)$596$323$177,671
Year 5 - 49 ($919)$595$324$177,348
50 ($919)$594$325$177,023
51 ($919)$593$326$176,697
52 ($919)$592$327$176,370
53 ($919)$591$328$176,042
54 ($919)$590$329$175,713
55 ($919)$589$330$175,383
56 ($919)$588$331$175,052
57 ($919)$586$332$174,719
58 ($919)$585$334$174,386
59 ($919)$584$335$174,051
60 ($919)$583$336$173,715
Year 6 - 61 ($919)$582$337$173,378
62 ($919)$581$338$173,040
63 ($919)$580$339$172,701
64 ($919)$579$340$172,361
65 ($919)$577$341$172,019
66 ($919)$576$343$171,677
67 ($919)$575$344$171,333
68 ($919)$574$345$170,988
69 ($919)$573$346$170,642
70 ($919)$572$347$170,295
71 ($919)$570$348$169,947
72 ($919)$569$350$169,597
Year 7 - 73 ($919)$568$351$169,246
74 ($919)$567$352$168,894
75 ($919)$566$353$168,541
76 ($919)$565$354$168,187
77 ($919)$563$355$167,832
78 ($919)$562$357$167,475
79 ($919)$561$358$167,117
80 ($919)$560$359$166,758
81 ($919)$559$360$166,398
82 ($919)$557$361$166,037
83 ($919)$556$363$165,674
84 ($919)$555$364$165,310
Year 8 - 85 ($919)$554$365$164,945
86 ($919)$553$366$164,579
87 ($919)$551$368$164,211
88 ($919)$550$369$163,843
89 ($919)$549$370$163,473
90 ($919)$548$371$163,101
91 ($919)$546$372$162,729
92 ($919)$545$374$162,355
93 ($919)$544$375$161,980
94 ($919)$543$376$161,604
95 ($919)$541$377$161,227
96 ($919)$540$379$160,848
Year 9 - 97 ($919)$539$380$160,468
98 ($919)$538$381$160,087
99 ($919)$536$383$159,704
100 ($919)$535$384$159,320
101 ($919)$534$385$158,935
102 ($919)$532$386$158,549
103 ($919)$531$388$158,161
104 ($919)$530$389$157,772
105 ($919)$529$390$157,382
106 ($919)$527$392$156,990
107 ($919)$526$393$156,597
108 ($919)$525$394$156,203
Year 10 - 109 ($919)$523$396$155,807
110 ($919)$522$397$155,410
111 ($919)$521$398$155,012
112 ($919)$519$400$154,612
113 ($919)$518$401$154,212
114 ($919)$517$402$153,809
115 ($919)$515$404$153,406
116 ($919)$514$405$153,001
117 ($919)$513$406$152,594
118 ($919)$511$408$152,187
119 ($919)$510$409$151,778
120 ($919)$508$410$151,367
Year 11 - 121 ($919)$507$412$150,956
122 ($919)$506$413$150,542
123 ($919)$504$415$150,128
124 ($919)$503$416$149,712
125 ($919)$502$417$149,295
126 ($919)$500$419$148,876
127 ($919)$499$420$148,456
128 ($919)$497$422$148,034
129 ($919)$496$423$147,611
130 ($919)$494$424$147,187
131 ($919)$493$426$146,761
132 ($919)$492$427$146,334
Year 12 - 133 ($919)$490$429$145,905
134 ($919)$489$430$145,475
135 ($919)$487$432$145,044
136 ($919)$486$433$144,611
137 ($919)$484$434$144,176
138 ($919)$483$436$143,741
139 ($919)$482$437$143,303
140 ($919)$480$439$142,865
141 ($919)$479$440$142,424
142 ($919)$477$442$141,983
143 ($919)$476$443$141,539
144 ($919)$474$445$141,095
Year 13 - 145 ($919)$473$446$140,648
146 ($919)$471$448$140,201
147 ($919)$470$449$139,752
148 ($919)$468$451$139,301
149 ($919)$467$452$138,849
150 ($919)$465$454$138,395
151 ($919)$464$455$137,940
152 ($919)$462$457$137,483
153 ($919)$461$458$137,025
154 ($919)$459$460$136,565
155 ($919)$457$461$136,104
156 ($919)$456$463$135,641
Year 14 - 157 ($919)$454$464$135,176
158 ($919)$453$466$134,710
159 ($919)$451$468$134,243
160 ($919)$450$469$133,773
161 ($919)$448$471$133,303
162 ($919)$447$472$132,830
163 ($919)$445$474$132,357
164 ($919)$443$475$131,881
165 ($919)$442$477$131,404
166 ($919)$440$479$130,925
167 ($919)$439$480$130,445
168 ($919)$437$482$129,963
Year 15 - 169 ($919)$435$483$129,480
170 ($919)$434$485$128,995
171 ($919)$432$487$128,508
172 ($919)$431$488$128,020
173 ($919)$429$490$127,530
174 ($919)$427$492$127,038
175 ($919)$426$493$126,545
176 ($919)$424$495$126,050
177 ($919)$422$497$125,553
178 ($919)$421$498$125,055
179 ($919)$419$500$124,555
180 ($919)$417$502$124,053
Year 16 - 181 ($919)$416$503$123,550
182 ($919)$414$505$123,045
183 ($919)$412$507$122,539
184 ($919)$411$508$122,030
185 ($919)$409$510$121,520
186 ($919)$407$512$121,008
187 ($919)$405$513$120,495
188 ($919)$404$515$119,980
189 ($919)$402$517$119,463
190 ($919)$400$519$118,944
191 ($919)$398$520$118,424
192 ($919)$397$522$117,902
Year 17 - 193 ($919)$395$524$117,378
194 ($919)$393$526$116,852
195 ($919)$391$527$116,325
196 ($919)$390$529$115,796
197 ($919)$388$531$115,265
198 ($919)$386$533$114,732
199 ($919)$384$535$114,197
200 ($919)$383$536$113,661
201 ($919)$381$538$113,123
202 ($919)$379$540$112,583
203 ($919)$377$542$112,041
204 ($919)$375$544$111,498
Year 18 - 205 ($919)$374$545$110,953
206 ($919)$372$547$110,405
207 ($919)$370$549$109,856
208 ($919)$368$551$109,306
209 ($919)$366$553$108,753
210 ($919)$364$555$108,198
211 ($919)$362$556$107,642
212 ($919)$361$558$107,084
213 ($919)$359$560$106,524
214 ($919)$357$562$105,962
215 ($919)$355$564$105,398
216 ($919)$353$566$104,832
Year 19 - 217 ($919)$351$568$104,264
218 ($919)$349$570$103,695
219 ($919)$347$571$103,123
220 ($919)$345$573$102,550
221 ($919)$344$575$101,975
222 ($919)$342$577$101,397
223 ($919)$340$579$100,818
224 ($919)$338$581$100,237
225 ($919)$336$583$99,654
226 ($919)$334$585$99,069
227 ($919)$332$587$98,482
228 ($919)$330$589$97,893
Year 20 - 229 ($919)$328$591$97,302
230 ($919)$326$593$96,709
231 ($919)$324$595$96,114
232 ($919)$322$597$95,518
233 ($919)$320$599$94,919
234 ($919)$318$601$94,318
235 ($919)$316$603$93,715
236 ($919)$314$605$93,110
237 ($919)$312$607$92,503
238 ($919)$310$609$91,894
239 ($919)$308$611$91,283
240 ($919)$306$613$90,670
Year 21 - 241 ($919)$304$615$90,055
242 ($919)$302$617$89,438
243 ($919)$300$619$88,819
244 ($919)$298$621$88,197
245 ($919)$295$623$87,574
246 ($919)$293$625$86,948
247 ($919)$291$628$86,321
248 ($919)$289$630$85,691
249 ($919)$287$632$85,059
250 ($919)$285$634$84,425
251 ($919)$283$636$83,789
252 ($919)$281$638$83,151
Year 22 - 253 ($919)$279$640$82,511
254 ($919)$276$642$81,869
255 ($919)$274$645$81,224
256 ($919)$272$647$80,577
257 ($919)$270$649$79,928
258 ($919)$268$651$79,277
259 ($919)$266$653$78,624
260 ($919)$263$655$77,968
261 ($919)$261$658$77,311
262 ($919)$259$660$76,651
263 ($919)$257$662$75,989
264 ($919)$255$664$75,325
Year 23 - 265 ($919)$252$667$74,658
266 ($919)$250$669$73,989
267 ($919)$248$671$73,318
268 ($919)$246$673$72,645
269 ($919)$243$675$71,970
270 ($919)$241$678$71,292
271 ($919)$239$680$70,612
272 ($919)$237$682$69,929
273 ($919)$234$685$69,245
274 ($919)$232$687$68,558
275 ($919)$230$689$67,869
276 ($919)$227$691$67,177
Year 24 - 277 ($919)$225$694$66,484
278 ($919)$223$696$65,787
279 ($919)$220$698$65,089
280 ($919)$218$701$64,388
281 ($919)$216$703$63,685
282 ($919)$213$706$62,979
283 ($919)$211$708$62,272
284 ($919)$209$710$61,561
285 ($919)$206$713$60,849
286 ($919)$204$715$60,134
287 ($919)$201$717$59,416
288 ($919)$199$720$58,697
Year 25 - 289 ($919)$197$722$57,974
290 ($919)$194$725$57,250
291 ($919)$192$727$56,523
292 ($919)$189$730$55,793
293 ($919)$187$732$55,061
294 ($919)$184$734$54,327
295 ($919)$182$737$53,590
296 ($919)$180$739$52,851
297 ($919)$177$742$52,109
298 ($919)$175$744$51,364
299 ($919)$172$747$50,618
300 ($919)$170$749$49,868
Year 26 - 301 ($919)$167$752$49,117
302 ($919)$165$754$48,362
303 ($919)$162$757$47,605
304 ($919)$159$759$46,846
305 ($919)$157$762$46,084
306 ($919)$154$764$45,320
307 ($919)$152$767$44,553
308 ($919)$149$770$43,783
309 ($919)$147$772$43,011
310 ($919)$144$775$42,236
311 ($919)$141$777$41,459
312 ($919)$139$780$40,679
Year 27 - 313 ($919)$136$783$39,896
314 ($919)$134$785$39,111
315 ($919)$131$788$38,323
316 ($919)$128$790$37,533
317 ($919)$126$793$36,740
318 ($919)$123$796$35,944
319 ($919)$120$798$35,145
320 ($919)$118$801$34,344
321 ($919)$115$804$33,540
322 ($919)$112$806$32,734
323 ($919)$110$809$31,925
324 ($919)$107$812$31,113
Year 28 - 325 ($919)$104$815$30,298
326 ($919)$101$817$29,481
327 ($919)$99$820$28,661
328 ($919)$96$823$27,838
329 ($919)$93$826$27,012
330 ($919)$90$828$26,184
331 ($919)$88$831$25,353
332 ($919)$85$834$24,519
333 ($919)$82$837$23,682
334 ($919)$79$840$22,843
335 ($919)$77$842$22,000
336 ($919)$74$845$21,155
Year 29 - 337 ($919)$71$848$20,307
338 ($919)$68$851$19,456
339 ($919)$65$854$18,603
340 ($919)$62$857$17,746
341 ($919)$59$859$16,887
342 ($919)$57$862$16,025
343 ($919)$54$865$15,159
344 ($919)$51$868$14,291
345 ($919)$48$871$13,420
346 ($919)$45$874$12,546
347 ($919)$42$877$11,670
348 ($919)$39$880$10,790
Year 30 - 349 ($919)$36$883$9,907
350 ($919)$33$886$9,021
351 ($919)$30$889$8,133
352 ($919)$27$892$7,241
353 ($919)$24$895$6,347
354 ($919)$21$898$5,449
355 ($919)$18$901$4,548
356 ($919)$15$904$3,645
357 ($919)$12$907$2,738
358 ($919)$9$910$1,829
359 ($919)$6$913$916
360 ($919)$3$916$0
TOTALS$138,787$192,000$330,787

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.