« Back to all home prices

Mortgage Payment Schedule for a $242,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($48,400) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$913 360 $135,134 $328,734

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $242,000
Down Payment $48,400$193,600
Year 1 - 1 ($913)$629$284$193,316
2 ($913)$628$285$193,031
3 ($913)$627$286$192,745
4 ($913)$626$287$192,459
5 ($913)$625$288$192,171
6 ($913)$625$289$191,882
7 ($913)$624$290$191,593
8 ($913)$623$290$191,302
9 ($913)$622$291$191,011
10 ($913)$621$292$190,719
11 ($913)$620$293$190,425
12 ($913)$619$294$190,131
Year 2 - 13 ($913)$618$295$189,836
14 ($913)$617$296$189,540
15 ($913)$616$297$189,242
16 ($913)$615$298$188,944
17 ($913)$614$299$188,645
18 ($913)$613$300$188,345
19 ($913)$612$301$188,044
20 ($913)$611$302$187,742
21 ($913)$610$303$187,439
22 ($913)$609$304$187,135
23 ($913)$608$305$186,830
24 ($913)$607$306$186,524
Year 3 - 25 ($913)$606$307$186,217
26 ($913)$605$308$185,909
27 ($913)$604$309$185,600
28 ($913)$603$310$185,291
29 ($913)$602$311$184,980
30 ($913)$601$312$184,668
31 ($913)$600$313$184,355
32 ($913)$599$314$184,041
33 ($913)$598$315$183,726
34 ($913)$597$316$183,410
35 ($913)$596$317$183,093
36 ($913)$595$318$182,774
Year 4 - 37 ($913)$594$319$182,455
38 ($913)$593$320$182,135
39 ($913)$592$321$181,814
40 ($913)$591$322$181,492
41 ($913)$590$323$181,168
42 ($913)$589$324$180,844
43 ($913)$588$325$180,519
44 ($913)$587$326$180,192
45 ($913)$586$328$179,865
46 ($913)$585$329$179,536
47 ($913)$583$330$179,206
48 ($913)$582$331$178,876
Year 5 - 49 ($913)$581$332$178,544
50 ($913)$580$333$178,211
51 ($913)$579$334$177,877
52 ($913)$578$335$177,542
53 ($913)$577$336$177,206
54 ($913)$576$337$176,869
55 ($913)$575$338$176,530
56 ($913)$574$339$176,191
57 ($913)$573$341$175,850
58 ($913)$572$342$175,509
59 ($913)$570$343$175,166
60 ($913)$569$344$174,822
Year 6 - 61 ($913)$568$345$174,477
62 ($913)$567$346$174,131
63 ($913)$566$347$173,784
64 ($913)$565$348$173,435
65 ($913)$564$349$173,086
66 ($913)$563$351$172,735
67 ($913)$561$352$172,384
68 ($913)$560$353$172,031
69 ($913)$559$354$171,677
70 ($913)$558$355$171,321
71 ($913)$557$356$170,965
72 ($913)$556$358$170,607
Year 7 - 73 ($913)$554$359$170,249
74 ($913)$553$360$169,889
75 ($913)$552$361$169,528
76 ($913)$551$362$169,166
77 ($913)$550$363$168,802
78 ($913)$549$365$168,438
79 ($913)$547$366$168,072
80 ($913)$546$367$167,705
81 ($913)$545$368$167,337
82 ($913)$544$369$166,968
83 ($913)$543$371$166,597
84 ($913)$541$372$166,226
Year 8 - 85 ($913)$540$373$165,853
86 ($913)$539$374$165,479
87 ($913)$538$375$165,103
88 ($913)$537$377$164,727
89 ($913)$535$378$164,349
90 ($913)$534$379$163,970
91 ($913)$533$380$163,590
92 ($913)$532$381$163,208
93 ($913)$530$383$162,825
94 ($913)$529$384$162,441
95 ($913)$528$385$162,056
96 ($913)$527$386$161,670
Year 9 - 97 ($913)$525$388$161,282
98 ($913)$524$389$160,893
99 ($913)$523$390$160,503
100 ($913)$522$392$160,111
101 ($913)$520$393$159,718
102 ($913)$519$394$159,324
103 ($913)$518$395$158,929
104 ($913)$517$397$158,532
105 ($913)$515$398$158,135
106 ($913)$514$399$157,735
107 ($913)$513$401$157,335
108 ($913)$511$402$156,933
Year 10 - 109 ($913)$510$403$156,530
110 ($913)$509$404$156,125
111 ($913)$507$406$155,720
112 ($913)$506$407$155,313
113 ($913)$505$408$154,904
114 ($913)$503$410$154,495
115 ($913)$502$411$154,084
116 ($913)$501$412$153,671
117 ($913)$499$414$153,257
118 ($913)$498$415$152,842
119 ($913)$497$416$152,426
120 ($913)$495$418$152,008
Year 11 - 121 ($913)$494$419$151,589
122 ($913)$493$420$151,169
123 ($913)$491$422$150,747
124 ($913)$490$423$150,324
125 ($913)$489$425$149,899
126 ($913)$487$426$149,473
127 ($913)$486$427$149,046
128 ($913)$484$429$148,617
129 ($913)$483$430$148,187
130 ($913)$482$432$147,755
131 ($913)$480$433$147,322
132 ($913)$479$434$146,888
Year 12 - 133 ($913)$477$436$146,452
134 ($913)$476$437$146,015
135 ($913)$475$439$145,576
136 ($913)$473$440$145,136
137 ($913)$472$441$144,695
138 ($913)$470$443$144,252
139 ($913)$469$444$143,808
140 ($913)$467$446$143,362
141 ($913)$466$447$142,915
142 ($913)$464$449$142,466
143 ($913)$463$450$142,016
144 ($913)$462$452$141,564
Year 13 - 145 ($913)$460$453$141,111
146 ($913)$459$455$140,657
147 ($913)$457$456$140,201
148 ($913)$456$457$139,743
149 ($913)$454$459$139,284
150 ($913)$453$460$138,824
151 ($913)$451$462$138,362
152 ($913)$450$463$137,898
153 ($913)$448$465$137,433
154 ($913)$447$466$136,967
155 ($913)$445$468$136,499
156 ($913)$444$470$136,029
Year 14 - 157 ($913)$442$471$135,558
158 ($913)$441$473$135,085
159 ($913)$439$474$134,611
160 ($913)$437$476$134,136
161 ($913)$436$477$133,658
162 ($913)$434$479$133,180
163 ($913)$433$480$132,699
164 ($913)$431$482$132,218
165 ($913)$430$483$131,734
166 ($913)$428$485$131,249
167 ($913)$427$487$130,762
168 ($913)$425$488$130,274
Year 15 - 169 ($913)$423$490$129,785
170 ($913)$422$491$129,293
171 ($913)$420$493$128,800
172 ($913)$419$495$128,306
173 ($913)$417$496$127,810
174 ($913)$415$498$127,312
175 ($913)$414$499$126,812
176 ($913)$412$501$126,311
177 ($913)$411$503$125,809
178 ($913)$409$504$125,304
179 ($913)$407$506$124,799
180 ($913)$406$508$124,291
Year 16 - 181 ($913)$404$509$123,782
182 ($913)$402$511$123,271
183 ($913)$401$513$122,758
184 ($913)$399$514$122,244
185 ($913)$397$516$121,728
186 ($913)$396$518$121,211
187 ($913)$394$519$120,692
188 ($913)$392$521$120,171
189 ($913)$391$523$119,648
190 ($913)$389$524$119,124
191 ($913)$387$526$118,598
192 ($913)$385$528$118,070
Year 17 - 193 ($913)$384$529$117,541
194 ($913)$382$531$117,010
195 ($913)$380$533$116,477
196 ($913)$379$535$115,942
197 ($913)$377$536$115,406
198 ($913)$375$538$114,868
199 ($913)$373$540$114,328
200 ($913)$372$542$113,786
201 ($913)$370$543$113,243
202 ($913)$368$545$112,698
203 ($913)$366$547$112,151
204 ($913)$364$549$111,602
Year 18 - 205 ($913)$363$550$111,052
206 ($913)$361$552$110,500
207 ($913)$359$554$109,946
208 ($913)$357$556$109,390
209 ($913)$356$558$108,832
210 ($913)$354$559$108,273
211 ($913)$352$561$107,711
212 ($913)$350$563$107,148
213 ($913)$348$565$106,583
214 ($913)$346$567$106,017
215 ($913)$345$569$105,448
216 ($913)$343$570$104,878
Year 19 - 217 ($913)$341$572$104,305
218 ($913)$339$574$103,731
219 ($913)$337$576$103,155
220 ($913)$335$578$102,577
221 ($913)$333$580$101,997
222 ($913)$331$582$101,416
223 ($913)$330$584$100,832
224 ($913)$328$585$100,247
225 ($913)$326$587$99,659
226 ($913)$324$589$99,070
227 ($913)$322$591$98,479
228 ($913)$320$593$97,886
Year 20 - 229 ($913)$318$595$97,291
230 ($913)$316$597$96,694
231 ($913)$314$599$96,095
232 ($913)$312$601$95,494
233 ($913)$310$603$94,891
234 ($913)$308$605$94,287
235 ($913)$306$607$93,680
236 ($913)$304$609$93,071
237 ($913)$302$611$92,461
238 ($913)$300$613$91,848
239 ($913)$299$615$91,233
240 ($913)$297$617$90,617
Year 21 - 241 ($913)$295$619$89,998
242 ($913)$292$621$89,377
243 ($913)$290$623$88,755
244 ($913)$288$625$88,130
245 ($913)$286$627$87,503
246 ($913)$284$629$86,875
247 ($913)$282$631$86,244
248 ($913)$280$633$85,611
249 ($913)$278$635$84,976
250 ($913)$276$637$84,339
251 ($913)$274$639$83,700
252 ($913)$272$641$83,059
Year 22 - 253 ($913)$270$643$82,416
254 ($913)$268$645$81,770
255 ($913)$266$647$81,123
256 ($913)$264$650$80,473
257 ($913)$262$652$79,822
258 ($913)$259$654$79,168
259 ($913)$257$656$78,512
260 ($913)$255$658$77,854
261 ($913)$253$660$77,194
262 ($913)$251$662$76,532
263 ($913)$249$664$75,867
264 ($913)$247$667$75,201
Year 23 - 265 ($913)$244$669$74,532
266 ($913)$242$671$73,861
267 ($913)$240$673$73,188
268 ($913)$238$675$72,513
269 ($913)$236$677$71,835
270 ($913)$233$680$71,156
271 ($913)$231$682$70,474
272 ($913)$229$684$69,790
273 ($913)$227$686$69,103
274 ($913)$225$689$68,415
275 ($913)$222$691$67,724
276 ($913)$220$693$67,031
Year 24 - 277 ($913)$218$695$66,336
278 ($913)$216$698$65,638
279 ($913)$213$700$64,938
280 ($913)$211$702$64,236
281 ($913)$209$704$63,532
282 ($913)$206$707$62,825
283 ($913)$204$709$62,116
284 ($913)$202$711$61,405
285 ($913)$200$714$60,691
286 ($913)$197$716$59,975
287 ($913)$195$718$59,257
288 ($913)$193$721$58,537
Year 25 - 289 ($913)$190$723$57,814
290 ($913)$188$725$57,088
291 ($913)$186$728$56,361
292 ($913)$183$730$55,631
293 ($913)$181$732$54,898
294 ($913)$178$735$54,164
295 ($913)$176$737$53,427
296 ($913)$174$740$52,687
297 ($913)$171$742$51,945
298 ($913)$169$744$51,201
299 ($913)$166$747$50,454
300 ($913)$164$749$49,705
Year 26 - 301 ($913)$162$752$48,953
302 ($913)$159$754$48,199
303 ($913)$157$757$47,443
304 ($913)$154$759$46,684
305 ($913)$152$761$45,922
306 ($913)$149$764$45,158
307 ($913)$147$766$44,392
308 ($913)$144$769$43,623
309 ($913)$142$771$42,852
310 ($913)$139$774$42,078
311 ($913)$137$776$41,302
312 ($913)$134$779$40,523
Year 27 - 313 ($913)$132$781$39,741
314 ($913)$129$784$38,957
315 ($913)$127$787$38,171
316 ($913)$124$789$37,382
317 ($913)$121$792$36,590
318 ($913)$119$794$35,796
319 ($913)$116$797$34,999
320 ($913)$114$799$34,199
321 ($913)$111$802$33,397
322 ($913)$109$805$32,593
323 ($913)$106$807$31,786
324 ($913)$103$810$30,976
Year 28 - 325 ($913)$101$812$30,163
326 ($913)$98$815$29,348
327 ($913)$95$818$28,530
328 ($913)$93$820$27,710
329 ($913)$90$823$26,887
330 ($913)$87$826$26,061
331 ($913)$85$828$25,233
332 ($913)$82$831$24,401
333 ($913)$79$834$23,568
334 ($913)$77$837$22,731
335 ($913)$74$839$21,892
336 ($913)$71$842$21,050
Year 29 - 337 ($913)$68$845$20,205
338 ($913)$66$847$19,358
339 ($913)$63$850$18,507
340 ($913)$60$853$17,654
341 ($913)$57$856$16,799
342 ($913)$55$859$15,940
343 ($913)$52$861$15,079
344 ($913)$49$864$14,215
345 ($913)$46$867$13,348
346 ($913)$43$870$12,478
347 ($913)$41$873$11,605
348 ($913)$38$875$10,730
Year 30 - 349 ($913)$35$878$9,852
350 ($913)$32$881$8,970
351 ($913)$29$884$8,086
352 ($913)$26$887$7,200
353 ($913)$23$890$6,310
354 ($913)$21$893$5,417
355 ($913)$18$896$4,522
356 ($913)$15$898$3,623
357 ($913)$12$901$2,722
358 ($913)$9$904$1,817
359 ($913)$6$907$910
360 ($913)$3$910$0
TOTALS$135,134$193,600$328,734

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.