« 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$928 360 $140,346 $333,946

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $242,000
Down Payment $48,400$193,600
Year 1 - 1 ($928)$650$277$193,323
2 ($928)$649$278$193,044
3 ($928)$648$279$192,765
4 ($928)$647$280$192,485
5 ($928)$646$281$192,203
6 ($928)$645$282$191,921
7 ($928)$645$283$191,638
8 ($928)$644$284$191,354
9 ($928)$643$285$191,069
10 ($928)$642$286$190,783
11 ($928)$641$287$190,496
12 ($928)$640$288$190,208
Year 2 - 13 ($928)$639$289$189,920
14 ($928)$638$290$189,630
15 ($928)$637$291$189,339
16 ($928)$636$292$189,047
17 ($928)$635$293$188,754
18 ($928)$634$294$188,461
19 ($928)$633$295$188,166
20 ($928)$632$296$187,870
21 ($928)$631$297$187,574
22 ($928)$630$298$187,276
23 ($928)$629$299$186,977
24 ($928)$628$300$186,677
Year 3 - 25 ($928)$627$301$186,377
26 ($928)$626$302$186,075
27 ($928)$625$303$185,772
28 ($928)$624$304$185,469
29 ($928)$623$305$185,164
30 ($928)$622$306$184,858
31 ($928)$621$307$184,551
32 ($928)$620$308$184,243
33 ($928)$619$309$183,935
34 ($928)$618$310$183,625
35 ($928)$617$311$183,314
36 ($928)$616$312$183,002
Year 4 - 37 ($928)$615$313$182,689
38 ($928)$614$314$182,375
39 ($928)$612$315$182,059
40 ($928)$611$316$181,743
41 ($928)$610$317$181,426
42 ($928)$609$318$181,108
43 ($928)$608$319$180,788
44 ($928)$607$320$180,468
45 ($928)$606$322$180,146
46 ($928)$605$323$179,823
47 ($928)$604$324$179,500
48 ($928)$603$325$179,175
Year 5 - 49 ($928)$602$326$178,849
50 ($928)$601$327$178,522
51 ($928)$600$328$178,194
52 ($928)$598$329$177,865
53 ($928)$597$330$177,534
54 ($928)$596$331$177,203
55 ($928)$595$333$176,871
56 ($928)$594$334$176,537
57 ($928)$593$335$176,202
58 ($928)$592$336$175,866
59 ($928)$591$337$175,529
60 ($928)$589$338$175,191
Year 6 - 61 ($928)$588$339$174,852
62 ($928)$587$340$174,511
63 ($928)$586$342$174,170
64 ($928)$585$343$173,827
65 ($928)$584$344$173,483
66 ($928)$583$345$173,138
67 ($928)$581$346$172,792
68 ($928)$580$347$172,445
69 ($928)$579$349$172,096
70 ($928)$578$350$171,747
71 ($928)$577$351$171,396
72 ($928)$576$352$171,044
Year 7 - 73 ($928)$574$353$170,691
74 ($928)$573$354$170,336
75 ($928)$572$356$169,981
76 ($928)$571$357$169,624
77 ($928)$570$358$169,266
78 ($928)$568$359$168,907
79 ($928)$567$360$168,546
80 ($928)$566$362$168,185
81 ($928)$565$363$167,822
82 ($928)$564$364$167,458
83 ($928)$562$365$167,093
84 ($928)$561$366$166,726
Year 8 - 85 ($928)$560$368$166,358
86 ($928)$559$369$165,989
87 ($928)$557$370$165,619
88 ($928)$556$371$165,248
89 ($928)$555$373$164,875
90 ($928)$554$374$164,501
91 ($928)$552$375$164,126
92 ($928)$551$376$163,750
93 ($928)$550$378$163,372
94 ($928)$549$379$162,993
95 ($928)$547$380$162,613
96 ($928)$546$382$162,231
Year 9 - 97 ($928)$545$383$161,848
98 ($928)$544$384$161,464
99 ($928)$542$385$161,079
100 ($928)$541$387$160,692
101 ($928)$540$388$160,304
102 ($928)$538$389$159,915
103 ($928)$537$391$159,524
104 ($928)$536$392$159,133
105 ($928)$534$393$158,739
106 ($928)$533$395$158,345
107 ($928)$532$396$157,949
108 ($928)$530$397$157,552
Year 10 - 109 ($928)$529$399$157,153
110 ($928)$528$400$156,753
111 ($928)$526$401$156,352
112 ($928)$525$403$155,950
113 ($928)$524$404$155,546
114 ($928)$522$405$155,140
115 ($928)$521$407$154,734
116 ($928)$520$408$154,326
117 ($928)$518$409$153,917
118 ($928)$517$411$153,506
119 ($928)$516$412$153,094
120 ($928)$514$413$152,680
Year 11 - 121 ($928)$513$415$152,265
122 ($928)$511$416$151,849
123 ($928)$510$418$151,431
124 ($928)$509$419$151,012
125 ($928)$507$420$150,592
126 ($928)$506$422$150,170
127 ($928)$504$423$149,747
128 ($928)$503$425$149,322
129 ($928)$501$426$148,896
130 ($928)$500$428$148,468
131 ($928)$499$429$148,039
132 ($928)$497$430$147,609
Year 12 - 133 ($928)$496$432$147,177
134 ($928)$494$433$146,743
135 ($928)$493$435$146,309
136 ($928)$491$436$145,872
137 ($928)$490$438$145,435
138 ($928)$488$439$144,995
139 ($928)$487$441$144,555
140 ($928)$485$442$144,113
141 ($928)$484$444$143,669
142 ($928)$482$445$143,224
143 ($928)$481$447$142,777
144 ($928)$479$448$142,329
Year 13 - 145 ($928)$478$450$141,879
146 ($928)$476$451$141,428
147 ($928)$475$453$140,976
148 ($928)$473$454$140,521
149 ($928)$472$456$140,066
150 ($928)$470$457$139,608
151 ($928)$469$459$139,150
152 ($928)$467$460$138,689
153 ($928)$466$462$138,227
154 ($928)$464$463$137,764
155 ($928)$463$465$137,299
156 ($928)$461$467$136,833
Year 14 - 157 ($928)$460$468$136,364
158 ($928)$458$470$135,895
159 ($928)$456$471$135,424
160 ($928)$455$473$134,951
161 ($928)$453$474$134,476
162 ($928)$452$476$134,000
163 ($928)$450$478$133,523
164 ($928)$448$479$133,043
165 ($928)$447$481$132,563
166 ($928)$445$482$132,080
167 ($928)$444$484$131,596
168 ($928)$442$486$131,110
Year 15 - 169 ($928)$440$487$130,623
170 ($928)$439$489$130,134
171 ($928)$437$491$129,644
172 ($928)$435$492$129,151
173 ($928)$434$494$128,657
174 ($928)$432$496$128,162
175 ($928)$430$497$127,665
176 ($928)$429$499$127,166
177 ($928)$427$501$126,665
178 ($928)$425$502$126,163
179 ($928)$424$504$125,659
180 ($928)$422$506$125,153
Year 16 - 181 ($928)$420$507$124,646
182 ($928)$419$509$124,137
183 ($928)$417$511$123,626
184 ($928)$415$512$123,114
185 ($928)$413$514$122,600
186 ($928)$412$516$122,084
187 ($928)$410$518$121,566
188 ($928)$408$519$121,047
189 ($928)$407$521$120,526
190 ($928)$405$523$120,003
191 ($928)$403$525$119,478
192 ($928)$401$526$118,952
Year 17 - 193 ($928)$399$528$118,424
194 ($928)$398$530$117,894
195 ($928)$396$532$117,362
196 ($928)$394$533$116,829
197 ($928)$392$535$116,293
198 ($928)$391$537$115,756
199 ($928)$389$539$115,217
200 ($928)$387$541$114,677
201 ($928)$385$543$114,134
202 ($928)$383$544$113,590
203 ($928)$381$546$113,044
204 ($928)$380$548$112,496
Year 18 - 205 ($928)$378$550$111,946
206 ($928)$376$552$111,394
207 ($928)$374$554$110,841
208 ($928)$372$555$110,285
209 ($928)$370$557$109,728
210 ($928)$369$559$109,169
211 ($928)$367$561$108,608
212 ($928)$365$563$108,045
213 ($928)$363$565$107,480
214 ($928)$361$567$106,914
215 ($928)$359$569$106,345
216 ($928)$357$570$105,775
Year 19 - 217 ($928)$355$572$105,202
218 ($928)$353$574$104,628
219 ($928)$351$576$104,052
220 ($928)$349$578$103,473
221 ($928)$347$580$102,893
222 ($928)$346$582$102,311
223 ($928)$344$584$101,727
224 ($928)$342$586$101,141
225 ($928)$340$588$100,553
226 ($928)$338$590$99,963
227 ($928)$336$592$99,371
228 ($928)$334$594$98,777
Year 20 - 229 ($928)$332$596$98,182
230 ($928)$330$598$97,584
231 ($928)$328$600$96,984
232 ($928)$326$602$96,382
233 ($928)$324$604$95,778
234 ($928)$322$606$95,172
235 ($928)$320$608$94,564
236 ($928)$318$610$93,954
237 ($928)$316$612$93,342
238 ($928)$313$614$92,728
239 ($928)$311$616$92,111
240 ($928)$309$618$91,493
Year 21 - 241 ($928)$307$620$90,873
242 ($928)$305$622$90,250
243 ($928)$303$625$89,626
244 ($928)$301$627$88,999
245 ($928)$299$629$88,370
246 ($928)$297$631$87,739
247 ($928)$295$633$87,106
248 ($928)$293$635$86,471
249 ($928)$290$637$85,834
250 ($928)$288$639$85,195
251 ($928)$286$642$84,553
252 ($928)$284$644$83,910
Year 22 - 253 ($928)$282$646$83,264
254 ($928)$280$648$82,616
255 ($928)$277$650$81,966
256 ($928)$275$652$81,313
257 ($928)$273$655$80,659
258 ($928)$271$657$80,002
259 ($928)$269$659$79,343
260 ($928)$266$661$78,682
261 ($928)$264$663$78,018
262 ($928)$262$666$77,353
263 ($928)$260$668$76,685
264 ($928)$258$670$76,015
Year 23 - 265 ($928)$255$672$75,343
266 ($928)$253$675$74,668
267 ($928)$251$677$73,991
268 ($928)$248$679$73,312
269 ($928)$246$681$72,631
270 ($928)$244$684$71,947
271 ($928)$242$686$71,261
272 ($928)$239$688$70,572
273 ($928)$237$691$69,882
274 ($928)$235$693$69,189
275 ($928)$232$695$68,494
276 ($928)$230$698$67,796
Year 24 - 277 ($928)$228$700$67,096
278 ($928)$225$702$66,394
279 ($928)$223$705$65,689
280 ($928)$221$707$64,982
281 ($928)$218$709$64,273
282 ($928)$216$712$63,561
283 ($928)$213$714$62,847
284 ($928)$211$717$62,130
285 ($928)$209$719$61,411
286 ($928)$206$721$60,690
287 ($928)$204$724$59,966
288 ($928)$201$726$59,240
Year 25 - 289 ($928)$199$729$58,511
290 ($928)$196$731$57,780
291 ($928)$194$734$57,046
292 ($928)$192$736$56,310
293 ($928)$189$739$55,572
294 ($928)$187$741$54,831
295 ($928)$184$743$54,087
296 ($928)$182$746$53,341
297 ($928)$179$748$52,593
298 ($928)$177$751$51,842
299 ($928)$174$754$51,088
300 ($928)$172$756$50,332
Year 26 - 301 ($928)$169$759$49,574
302 ($928)$166$761$48,813
303 ($928)$164$764$48,049
304 ($928)$161$766$47,283
305 ($928)$159$769$46,514
306 ($928)$156$771$45,742
307 ($928)$154$774$44,968
308 ($928)$151$777$44,192
309 ($928)$148$779$43,413
310 ($928)$146$782$42,631
311 ($928)$143$784$41,846
312 ($928)$141$787$41,059
Year 27 - 313 ($928)$138$790$40,269
314 ($928)$135$792$39,477
315 ($928)$133$795$38,682
316 ($928)$130$798$37,884
317 ($928)$127$800$37,084
318 ($928)$125$803$36,281
319 ($928)$122$806$35,475
320 ($928)$119$808$34,666
321 ($928)$116$811$33,855
322 ($928)$114$814$33,041
323 ($928)$111$817$32,225
324 ($928)$108$819$31,405
Year 28 - 325 ($928)$105$822$30,583
326 ($928)$103$825$29,758
327 ($928)$100$828$28,930
328 ($928)$97$830$28,100
329 ($928)$94$833$27,267
330 ($928)$92$836$26,431
331 ($928)$89$839$25,592
332 ($928)$86$842$24,750
333 ($928)$83$845$23,906
334 ($928)$80$847$23,058
335 ($928)$77$850$22,208
336 ($928)$75$853$21,355
Year 29 - 337 ($928)$72$856$20,499
338 ($928)$69$859$19,640
339 ($928)$66$862$18,779
340 ($928)$63$865$17,914
341 ($928)$60$867$17,047
342 ($928)$57$870$16,176
343 ($928)$54$873$15,303
344 ($928)$51$876$14,427
345 ($928)$48$879$13,548
346 ($928)$45$882$12,665
347 ($928)$43$885$11,780
348 ($928)$40$888$10,892
Year 30 - 349 ($928)$37$891$10,001
350 ($928)$34$894$9,107
351 ($928)$31$897$8,210
352 ($928)$28$900$7,310
353 ($928)$25$903$6,407
354 ($928)$22$906$5,501
355 ($928)$18$909$4,592
356 ($928)$15$912$3,680
357 ($928)$12$915$2,764
358 ($928)$9$918$1,846
359 ($928)$6$921$925
360 ($928)$3$925$0
TOTALS$140,346$193,600$333,946

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.