« 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 April 13, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($48,000) 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
$926 360 $141,185 $333,185

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $240,000
Down Payment $48,000$192,000
Year 1 - 1 ($926)$653$273$191,727
2 ($926)$652$274$191,454
3 ($926)$651$275$191,179
4 ($926)$650$276$190,904
5 ($926)$649$276$190,627
6 ($926)$648$277$190,350
7 ($926)$647$278$190,071
8 ($926)$646$279$189,792
9 ($926)$645$280$189,512
10 ($926)$644$281$189,231
11 ($926)$643$282$188,949
12 ($926)$642$283$188,666
Year 2 - 13 ($926)$641$284$188,381
14 ($926)$640$285$188,096
15 ($926)$640$286$187,810
16 ($926)$639$287$187,524
17 ($926)$638$288$187,236
18 ($926)$637$289$186,947
19 ($926)$636$290$186,657
20 ($926)$635$291$186,366
21 ($926)$634$292$186,074
22 ($926)$633$293$185,781
23 ($926)$632$294$185,487
24 ($926)$631$295$185,192
Year 3 - 25 ($926)$630$296$184,897
26 ($926)$629$297$184,600
27 ($926)$628$298$184,302
28 ($926)$627$299$184,003
29 ($926)$626$300$183,703
30 ($926)$625$301$183,402
31 ($926)$624$302$183,100
32 ($926)$623$303$182,797
33 ($926)$622$304$182,493
34 ($926)$620$305$182,188
35 ($926)$619$306$181,882
36 ($926)$618$307$181,575
Year 4 - 37 ($926)$617$308$181,267
38 ($926)$616$309$180,958
39 ($926)$615$310$180,647
40 ($926)$614$311$180,336
41 ($926)$613$312$180,024
42 ($926)$612$313$179,710
43 ($926)$611$314$179,396
44 ($926)$610$316$179,080
45 ($926)$609$317$178,764
46 ($926)$608$318$178,446
47 ($926)$607$319$178,127
48 ($926)$606$320$177,807
Year 5 - 49 ($926)$605$321$177,486
50 ($926)$603$322$177,164
51 ($926)$602$323$176,841
52 ($926)$601$324$176,517
53 ($926)$600$325$176,191
54 ($926)$599$326$175,865
55 ($926)$598$328$175,537
56 ($926)$597$329$175,209
57 ($926)$596$330$174,879
58 ($926)$595$331$174,548
59 ($926)$593$332$174,216
60 ($926)$592$333$173,883
Year 6 - 61 ($926)$591$334$173,548
62 ($926)$590$335$173,213
63 ($926)$589$337$172,876
64 ($926)$588$338$172,539
65 ($926)$587$339$172,200
66 ($926)$585$340$171,860
67 ($926)$584$341$171,518
68 ($926)$583$342$171,176
69 ($926)$582$344$170,833
70 ($926)$581$345$170,488
71 ($926)$580$346$170,142
72 ($926)$578$347$169,795
Year 7 - 73 ($926)$577$348$169,447
74 ($926)$576$349$169,097
75 ($926)$575$351$168,747
76 ($926)$574$352$168,395
77 ($926)$573$353$168,042
78 ($926)$571$354$167,688
79 ($926)$570$355$167,332
80 ($926)$569$357$166,976
81 ($926)$568$358$166,618
82 ($926)$567$359$166,259
83 ($926)$565$360$165,899
84 ($926)$564$361$165,537
Year 8 - 85 ($926)$563$363$165,175
86 ($926)$562$364$164,811
87 ($926)$560$365$164,446
88 ($926)$559$366$164,079
89 ($926)$558$368$163,712
90 ($926)$557$369$163,343
91 ($926)$555$370$162,973
92 ($926)$554$371$162,601
93 ($926)$553$373$162,228
94 ($926)$552$374$161,855
95 ($926)$550$375$161,479
96 ($926)$549$376$161,103
Year 9 - 97 ($926)$548$378$160,725
98 ($926)$546$379$160,346
99 ($926)$545$380$159,966
100 ($926)$544$382$159,584
101 ($926)$543$383$159,201
102 ($926)$541$384$158,817
103 ($926)$540$386$158,431
104 ($926)$539$387$158,044
105 ($926)$537$388$157,656
106 ($926)$536$389$157,267
107 ($926)$535$391$156,876
108 ($926)$533$392$156,484
Year 10 - 109 ($926)$532$393$156,090
110 ($926)$531$395$155,696
111 ($926)$529$396$155,299
112 ($926)$528$397$154,902
113 ($926)$527$399$154,503
114 ($926)$525$400$154,103
115 ($926)$524$402$153,701
116 ($926)$523$403$153,298
117 ($926)$521$404$152,894
118 ($926)$520$406$152,488
119 ($926)$518$407$152,081
120 ($926)$517$408$151,673
Year 11 - 121 ($926)$516$410$151,263
122 ($926)$514$411$150,852
123 ($926)$513$413$150,439
124 ($926)$511$414$150,025
125 ($926)$510$415$149,610
126 ($926)$509$417$149,193
127 ($926)$507$418$148,775
128 ($926)$506$420$148,355
129 ($926)$504$421$147,934
130 ($926)$503$423$147,511
131 ($926)$502$424$147,087
132 ($926)$500$425$146,662
Year 12 - 133 ($926)$499$427$146,235
134 ($926)$497$428$145,807
135 ($926)$496$430$145,377
136 ($926)$494$431$144,946
137 ($926)$493$433$144,513
138 ($926)$491$434$144,079
139 ($926)$490$436$143,643
140 ($926)$488$437$143,206
141 ($926)$487$439$142,768
142 ($926)$485$440$142,327
143 ($926)$484$442$141,886
144 ($926)$482$443$141,443
Year 13 - 145 ($926)$481$445$140,998
146 ($926)$479$446$140,552
147 ($926)$478$448$140,104
148 ($926)$476$449$139,655
149 ($926)$475$451$139,205
150 ($926)$473$452$138,752
151 ($926)$472$454$138,299
152 ($926)$470$455$137,843
153 ($926)$469$457$137,386
154 ($926)$467$458$136,928
155 ($926)$466$460$136,468
156 ($926)$464$462$136,007
Year 14 - 157 ($926)$462$463$135,543
158 ($926)$461$465$135,079
159 ($926)$459$466$134,613
160 ($926)$458$468$134,145
161 ($926)$456$469$133,675
162 ($926)$454$471$133,204
163 ($926)$453$473$132,732
164 ($926)$451$474$132,257
165 ($926)$450$476$131,782
166 ($926)$448$477$131,304
167 ($926)$446$479$130,825
168 ($926)$445$481$130,344
Year 15 - 169 ($926)$443$482$129,862
170 ($926)$442$484$129,378
171 ($926)$440$486$128,892
172 ($926)$438$487$128,405
173 ($926)$437$489$127,916
174 ($926)$435$491$127,426
175 ($926)$433$492$126,933
176 ($926)$432$494$126,439
177 ($926)$430$496$125,944
178 ($926)$428$497$125,446
179 ($926)$427$499$124,947
180 ($926)$425$501$124,447
Year 16 - 181 ($926)$423$502$123,944
182 ($926)$421$504$123,440
183 ($926)$420$506$122,934
184 ($926)$418$508$122,427
185 ($926)$416$509$121,918
186 ($926)$415$511$121,407
187 ($926)$413$513$120,894
188 ($926)$411$514$120,379
189 ($926)$409$516$119,863
190 ($926)$408$518$119,345
191 ($926)$406$520$118,825
192 ($926)$404$522$118,304
Year 17 - 193 ($926)$402$523$117,781
194 ($926)$400$525$117,256
195 ($926)$399$527$116,729
196 ($926)$397$529$116,200
197 ($926)$395$530$115,670
198 ($926)$393$532$115,137
199 ($926)$391$534$114,603
200 ($926)$390$536$114,068
201 ($926)$388$538$113,530
202 ($926)$386$540$112,990
203 ($926)$384$541$112,449
204 ($926)$382$543$111,906
Year 18 - 205 ($926)$380$545$111,361
206 ($926)$379$547$110,814
207 ($926)$377$549$110,265
208 ($926)$375$551$109,715
209 ($926)$373$552$109,162
210 ($926)$371$554$108,608
211 ($926)$369$556$108,051
212 ($926)$367$558$107,493
213 ($926)$365$560$106,933
214 ($926)$364$562$106,371
215 ($926)$362$564$105,807
216 ($926)$360$566$105,242
Year 19 - 217 ($926)$358$568$104,674
218 ($926)$356$570$104,104
219 ($926)$354$572$103,533
220 ($926)$352$574$102,959
221 ($926)$350$575$102,384
222 ($926)$348$577$101,806
223 ($926)$346$579$101,227
224 ($926)$344$581$100,646
225 ($926)$342$583$100,062
226 ($926)$340$585$99,477
227 ($926)$338$587$98,890
228 ($926)$336$589$98,301
Year 20 - 229 ($926)$334$591$97,709
230 ($926)$332$593$97,116
231 ($926)$330$595$96,521
232 ($926)$328$597$95,923
233 ($926)$326$599$95,324
234 ($926)$324$601$94,723
235 ($926)$322$603$94,119
236 ($926)$320$606$93,514
237 ($926)$318$608$92,906
238 ($926)$316$610$92,296
239 ($926)$314$612$91,685
240 ($926)$312$614$91,071
Year 21 - 241 ($926)$310$616$90,455
242 ($926)$308$618$89,837
243 ($926)$305$620$89,217
244 ($926)$303$622$88,595
245 ($926)$301$624$87,970
246 ($926)$299$626$87,344
247 ($926)$297$629$86,716
248 ($926)$295$631$86,085
249 ($926)$293$633$85,452
250 ($926)$291$635$84,817
251 ($926)$288$637$84,180
252 ($926)$286$639$83,541
Year 22 - 253 ($926)$284$641$82,899
254 ($926)$282$644$82,255
255 ($926)$280$646$81,610
256 ($926)$277$648$80,962
257 ($926)$275$650$80,311
258 ($926)$273$652$79,659
259 ($926)$271$655$79,004
260 ($926)$269$657$78,347
261 ($926)$266$659$77,688
262 ($926)$264$661$77,027
263 ($926)$262$664$76,363
264 ($926)$260$666$75,697
Year 23 - 265 ($926)$257$668$75,029
266 ($926)$255$670$74,359
267 ($926)$253$673$73,686
268 ($926)$251$675$73,011
269 ($926)$248$677$72,334
270 ($926)$246$680$71,654
271 ($926)$244$682$70,972
272 ($926)$241$684$70,288
273 ($926)$239$687$69,602
274 ($926)$237$689$68,913
275 ($926)$234$691$68,221
276 ($926)$232$694$67,528
Year 24 - 277 ($926)$230$696$66,832
278 ($926)$227$698$66,134
279 ($926)$225$701$65,433
280 ($926)$222$703$64,730
281 ($926)$220$705$64,025
282 ($926)$218$708$63,317
283 ($926)$215$710$62,606
284 ($926)$213$713$61,894
285 ($926)$210$715$61,179
286 ($926)$208$718$60,461
287 ($926)$206$720$59,741
288 ($926)$203$722$59,019
Year 25 - 289 ($926)$201$725$58,294
290 ($926)$198$727$57,567
291 ($926)$196$730$56,837
292 ($926)$193$732$56,105
293 ($926)$191$735$55,370
294 ($926)$188$737$54,633
295 ($926)$186$740$53,893
296 ($926)$183$742$53,151
297 ($926)$181$745$52,406
298 ($926)$178$747$51,659
299 ($926)$176$750$50,909
300 ($926)$173$752$50,156
Year 26 - 301 ($926)$171$755$49,401
302 ($926)$168$758$48,644
303 ($926)$165$760$47,884
304 ($926)$163$763$47,121
305 ($926)$160$765$46,356
306 ($926)$158$768$45,588
307 ($926)$155$771$44,817
308 ($926)$152$773$44,044
309 ($926)$150$776$43,268
310 ($926)$147$778$42,490
311 ($926)$144$781$41,709
312 ($926)$142$784$40,925
Year 27 - 313 ($926)$139$786$40,139
314 ($926)$136$789$39,350
315 ($926)$134$792$38,558
316 ($926)$131$794$37,763
317 ($926)$128$797$36,966
318 ($926)$126$800$36,167
319 ($926)$123$803$35,364
320 ($926)$120$805$34,559
321 ($926)$117$808$33,751
322 ($926)$115$811$32,940
323 ($926)$112$814$32,126
324 ($926)$109$816$31,310
Year 28 - 325 ($926)$106$819$30,491
326 ($926)$104$822$29,669
327 ($926)$101$825$28,845
328 ($926)$98$827$28,017
329 ($926)$95$830$27,187
330 ($926)$92$833$26,354
331 ($926)$90$836$25,518
332 ($926)$87$839$24,679
333 ($926)$84$842$23,838
334 ($926)$81$844$22,993
335 ($926)$78$847$22,146
336 ($926)$75$850$21,296
Year 29 - 337 ($926)$72$853$20,442
338 ($926)$70$856$19,586
339 ($926)$67$859$18,727
340 ($926)$64$862$17,866
341 ($926)$61$865$17,001
342 ($926)$58$868$16,133
343 ($926)$55$871$15,262
344 ($926)$52$874$14,389
345 ($926)$49$877$13,512
346 ($926)$46$880$12,633
347 ($926)$43$883$11,750
348 ($926)$40$886$10,865
Year 30 - 349 ($926)$37$889$9,976
350 ($926)$34$892$9,084
351 ($926)$31$895$8,190
352 ($926)$28$898$7,292
353 ($926)$25$901$6,391
354 ($926)$22$904$5,488
355 ($926)$19$907$4,581
356 ($926)$16$910$3,671
357 ($926)$12$913$2,758
358 ($926)$9$916$1,842
359 ($926)$6$919$922
360 ($926)$3$922$0
TOTALS$141,185$192,000$333,185

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.