« Back to all home prices

Mortgage Payment Schedule for a $244,000 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% ($48,800) 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
$934 360 $141,100 $336,300

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $244,000
Down Payment $48,800$195,200
Year 1 - 1 ($934)$654$280$194,920
2 ($934)$653$281$194,639
3 ($934)$652$282$194,356
4 ($934)$651$283$194,073
5 ($934)$650$284$193,789
6 ($934)$649$285$193,504
7 ($934)$648$286$193,218
8 ($934)$647$287$192,932
9 ($934)$646$288$192,644
10 ($934)$645$289$192,355
11 ($934)$644$290$192,065
12 ($934)$643$291$191,774
Year 2 - 13 ($934)$642$292$191,483
14 ($934)$641$293$191,190
15 ($934)$640$294$190,896
16 ($934)$640$295$190,602
17 ($934)$639$296$190,306
18 ($934)$638$297$190,009
19 ($934)$637$298$189,712
20 ($934)$636$299$189,413
21 ($934)$635$300$189,113
22 ($934)$634$301$188,813
23 ($934)$633$302$188,511
24 ($934)$632$303$188,208
Year 3 - 25 ($934)$630$304$187,905
26 ($934)$629$305$187,600
27 ($934)$628$306$187,294
28 ($934)$627$307$186,988
29 ($934)$626$308$186,680
30 ($934)$625$309$186,371
31 ($934)$624$310$186,061
32 ($934)$623$311$185,750
33 ($934)$622$312$185,439
34 ($934)$621$313$185,126
35 ($934)$620$314$184,812
36 ($934)$619$315$184,497
Year 4 - 37 ($934)$618$316$184,180
38 ($934)$617$317$183,863
39 ($934)$616$318$183,545
40 ($934)$615$319$183,226
41 ($934)$614$320$182,905
42 ($934)$613$321$182,584
43 ($934)$612$323$182,261
44 ($934)$611$324$181,938
45 ($934)$609$325$181,613
46 ($934)$608$326$181,287
47 ($934)$607$327$180,961
48 ($934)$606$328$180,633
Year 5 - 49 ($934)$605$329$180,304
50 ($934)$604$330$179,973
51 ($934)$603$331$179,642
52 ($934)$602$332$179,310
53 ($934)$601$333$178,976
54 ($934)$600$335$178,642
55 ($934)$598$336$178,306
56 ($934)$597$337$177,969
57 ($934)$596$338$177,631
58 ($934)$595$339$177,292
59 ($934)$594$340$176,952
60 ($934)$593$341$176,611
Year 6 - 61 ($934)$592$343$176,268
62 ($934)$590$344$175,924
63 ($934)$589$345$175,579
64 ($934)$588$346$175,234
65 ($934)$587$347$174,886
66 ($934)$586$348$174,538
67 ($934)$585$349$174,189
68 ($934)$584$351$173,838
69 ($934)$582$352$173,486
70 ($934)$581$353$173,133
71 ($934)$580$354$172,779
72 ($934)$579$355$172,424
Year 7 - 73 ($934)$578$357$172,067
74 ($934)$576$358$171,709
75 ($934)$575$359$171,350
76 ($934)$574$360$170,990
77 ($934)$573$361$170,629
78 ($934)$572$363$170,266
79 ($934)$570$364$169,903
80 ($934)$569$365$169,538
81 ($934)$568$366$169,171
82 ($934)$567$367$168,804
83 ($934)$565$369$168,435
84 ($934)$564$370$168,065
Year 8 - 85 ($934)$563$371$167,694
86 ($934)$562$372$167,322
87 ($934)$561$374$166,948
88 ($934)$559$375$166,573
89 ($934)$558$376$166,197
90 ($934)$557$377$165,820
91 ($934)$555$379$165,441
92 ($934)$554$380$165,061
93 ($934)$553$381$164,680
94 ($934)$552$382$164,297
95 ($934)$550$384$163,914
96 ($934)$549$385$163,529
Year 9 - 97 ($934)$548$386$163,142
98 ($934)$547$388$162,755
99 ($934)$545$389$162,366
100 ($934)$544$390$161,975
101 ($934)$543$392$161,584
102 ($934)$541$393$161,191
103 ($934)$540$394$160,797
104 ($934)$539$395$160,401
105 ($934)$537$397$160,005
106 ($934)$536$398$159,606
107 ($934)$535$399$159,207
108 ($934)$533$401$158,806
Year 10 - 109 ($934)$532$402$158,404
110 ($934)$531$404$158,000
111 ($934)$529$405$157,596
112 ($934)$528$406$157,189
113 ($934)$527$408$156,782
114 ($934)$525$409$156,373
115 ($934)$524$410$155,962
116 ($934)$522$412$155,551
117 ($934)$521$413$155,138
118 ($934)$520$414$154,723
119 ($934)$518$416$154,307
120 ($934)$517$417$153,890
Year 11 - 121 ($934)$516$419$153,472
122 ($934)$514$420$153,052
123 ($934)$513$421$152,630
124 ($934)$511$423$152,207
125 ($934)$510$424$151,783
126 ($934)$508$426$151,357
127 ($934)$507$427$150,930
128 ($934)$506$429$150,502
129 ($934)$504$430$150,072
130 ($934)$503$431$149,640
131 ($934)$501$433$149,207
132 ($934)$500$434$148,773
Year 12 - 133 ($934)$498$436$148,337
134 ($934)$497$437$147,900
135 ($934)$495$439$147,461
136 ($934)$494$440$147,021
137 ($934)$493$442$146,579
138 ($934)$491$443$146,136
139 ($934)$490$445$145,692
140 ($934)$488$446$145,246
141 ($934)$487$448$144,798
142 ($934)$485$449$144,349
143 ($934)$484$451$143,898
144 ($934)$482$452$143,446
Year 13 - 145 ($934)$481$454$142,993
146 ($934)$479$455$142,537
147 ($934)$478$457$142,081
148 ($934)$476$458$141,623
149 ($934)$474$460$141,163
150 ($934)$473$461$140,702
151 ($934)$471$463$140,239
152 ($934)$470$464$139,774
153 ($934)$468$466$139,308
154 ($934)$467$467$138,841
155 ($934)$465$469$138,372
156 ($934)$464$471$137,901
Year 14 - 157 ($934)$462$472$137,429
158 ($934)$460$474$136,955
159 ($934)$459$475$136,480
160 ($934)$457$477$136,003
161 ($934)$456$479$135,524
162 ($934)$454$480$135,044
163 ($934)$452$482$134,563
164 ($934)$451$483$134,079
165 ($934)$449$485$133,594
166 ($934)$448$487$133,108
167 ($934)$446$488$132,619
168 ($934)$444$490$132,129
Year 15 - 169 ($934)$443$492$131,638
170 ($934)$441$493$131,145
171 ($934)$439$495$130,650
172 ($934)$438$496$130,153
173 ($934)$436$498$129,655
174 ($934)$434$500$129,155
175 ($934)$433$501$128,654
176 ($934)$431$503$128,151
177 ($934)$429$505$127,646
178 ($934)$428$507$127,139
179 ($934)$426$508$126,631
180 ($934)$424$510$126,121
Year 16 - 181 ($934)$423$512$125,609
182 ($934)$421$513$125,096
183 ($934)$419$515$124,581
184 ($934)$417$517$124,064
185 ($934)$416$519$123,546
186 ($934)$414$520$123,025
187 ($934)$412$522$122,503
188 ($934)$410$524$121,979
189 ($934)$409$526$121,454
190 ($934)$407$527$120,927
191 ($934)$405$529$120,398
192 ($934)$403$531$119,867
Year 17 - 193 ($934)$402$533$119,334
194 ($934)$400$534$118,800
195 ($934)$398$536$118,264
196 ($934)$396$538$117,726
197 ($934)$394$540$117,186
198 ($934)$393$542$116,644
199 ($934)$391$543$116,101
200 ($934)$389$545$115,556
201 ($934)$387$547$115,008
202 ($934)$385$549$114,460
203 ($934)$383$551$113,909
204 ($934)$382$553$113,356
Year 18 - 205 ($934)$380$554$112,802
206 ($934)$378$556$112,246
207 ($934)$376$558$111,687
208 ($934)$374$560$111,127
209 ($934)$372$562$110,566
210 ($934)$370$564$110,002
211 ($934)$369$566$109,436
212 ($934)$367$568$108,869
213 ($934)$365$569$108,299
214 ($934)$363$571$107,728
215 ($934)$361$573$107,154
216 ($934)$359$575$106,579
Year 19 - 217 ($934)$357$577$106,002
218 ($934)$355$579$105,423
219 ($934)$353$581$104,842
220 ($934)$351$583$104,259
221 ($934)$349$585$103,674
222 ($934)$347$587$103,087
223 ($934)$345$589$102,499
224 ($934)$343$591$101,908
225 ($934)$341$593$101,315
226 ($934)$339$595$100,720
227 ($934)$337$597$100,123
228 ($934)$335$599$99,525
Year 20 - 229 ($934)$333$601$98,924
230 ($934)$331$603$98,321
231 ($934)$329$605$97,716
232 ($934)$327$607$97,110
233 ($934)$325$609$96,501
234 ($934)$323$611$95,890
235 ($934)$321$613$95,277
236 ($934)$319$615$94,662
237 ($934)$317$617$94,045
238 ($934)$315$619$93,426
239 ($934)$313$621$92,805
240 ($934)$311$623$92,181
Year 21 - 241 ($934)$309$625$91,556
242 ($934)$307$627$90,928
243 ($934)$305$630$90,299
244 ($934)$303$632$89,667
245 ($934)$300$634$89,033
246 ($934)$298$636$88,398
247 ($934)$296$638$87,759
248 ($934)$294$640$87,119
249 ($934)$292$642$86,477
250 ($934)$290$644$85,833
251 ($934)$288$647$85,186
252 ($934)$285$649$84,537
Year 22 - 253 ($934)$283$651$83,886
254 ($934)$281$653$83,233
255 ($934)$279$655$82,578
256 ($934)$277$658$81,920
257 ($934)$274$660$81,260
258 ($934)$272$662$80,598
259 ($934)$270$664$79,934
260 ($934)$268$666$79,268
261 ($934)$266$669$78,599
262 ($934)$263$671$77,928
263 ($934)$261$673$77,255
264 ($934)$259$675$76,580
Year 23 - 265 ($934)$257$678$75,902
266 ($934)$254$680$75,222
267 ($934)$252$682$74,540
268 ($934)$250$684$73,856
269 ($934)$247$687$73,169
270 ($934)$245$689$72,480
271 ($934)$243$691$71,789
272 ($934)$240$694$71,095
273 ($934)$238$696$70,399
274 ($934)$236$698$69,701
275 ($934)$233$701$69,000
276 ($934)$231$703$68,297
Year 24 - 277 ($934)$229$705$67,592
278 ($934)$226$708$66,884
279 ($934)$224$710$66,174
280 ($934)$222$712$65,461
281 ($934)$219$715$64,746
282 ($934)$217$717$64,029
283 ($934)$214$720$63,309
284 ($934)$212$722$62,587
285 ($934)$210$724$61,863
286 ($934)$207$727$61,136
287 ($934)$205$729$60,407
288 ($934)$202$732$59,675
Year 25 - 289 ($934)$200$734$58,941
290 ($934)$197$737$58,204
291 ($934)$195$739$57,465
292 ($934)$193$742$56,723
293 ($934)$190$744$55,979
294 ($934)$188$747$55,232
295 ($934)$185$749$54,483
296 ($934)$183$752$53,731
297 ($934)$180$754$52,977
298 ($934)$177$757$52,221
299 ($934)$175$759$51,461
300 ($934)$172$762$50,700
Year 26 - 301 ($934)$170$764$49,935
302 ($934)$167$767$49,168
303 ($934)$165$769$48,399
304 ($934)$162$772$47,627
305 ($934)$160$775$46,852
306 ($934)$157$777$46,075
307 ($934)$154$780$45,295
308 ($934)$152$782$44,513
309 ($934)$149$785$43,728
310 ($934)$146$788$42,940
311 ($934)$144$790$42,150
312 ($934)$141$793$41,357
Year 27 - 313 ($934)$139$796$40,561
314 ($934)$136$798$39,763
315 ($934)$133$801$38,962
316 ($934)$131$804$38,158
317 ($934)$128$806$37,352
318 ($934)$125$809$36,543
319 ($934)$122$812$35,731
320 ($934)$120$814$34,917
321 ($934)$117$817$34,099
322 ($934)$114$820$33,280
323 ($934)$111$823$32,457
324 ($934)$109$825$31,631
Year 28 - 325 ($934)$106$828$30,803
326 ($934)$103$831$29,972
327 ($934)$100$834$29,138
328 ($934)$98$837$28,302
329 ($934)$95$839$27,463
330 ($934)$92$842$26,620
331 ($934)$89$845$25,775
332 ($934)$86$848$24,928
333 ($934)$84$851$24,077
334 ($934)$81$854$23,223
335 ($934)$78$856$22,367
336 ($934)$75$859$21,508
Year 29 - 337 ($934)$72$862$20,646
338 ($934)$69$865$19,781
339 ($934)$66$868$18,913
340 ($934)$63$871$18,042
341 ($934)$60$874$17,168
342 ($934)$58$877$16,292
343 ($934)$55$880$15,412
344 ($934)$52$883$14,529
345 ($934)$49$885$13,644
346 ($934)$46$888$12,756
347 ($934)$43$891$11,864
348 ($934)$40$894$10,970
Year 30 - 349 ($934)$37$897$10,072
350 ($934)$34$900$9,172
351 ($934)$31$903$8,268
352 ($934)$28$906$7,362
353 ($934)$25$910$6,452
354 ($934)$22$913$5,540
355 ($934)$19$916$4,624
356 ($934)$15$919$3,706
357 ($934)$12$922$2,784
358 ($934)$9$925$1,859
359 ($934)$6$928$931
360 ($934)$3$931$0
TOTALS$141,100$195,200$336,300

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.