« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($48,800) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$929 360 $139,075 $334,275

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $244,000
Down Payment $48,800$195,200
Year 1 - 1 ($929)$646$283$194,917
2 ($929)$645$284$194,634
3 ($929)$644$285$194,349
4 ($929)$643$286$194,063
5 ($929)$642$287$193,777
6 ($929)$641$287$193,489
7 ($929)$640$288$193,201
8 ($929)$639$289$192,912
9 ($929)$638$290$192,621
10 ($929)$637$291$192,330
11 ($929)$636$292$192,038
12 ($929)$635$293$191,745
Year 2 - 13 ($929)$634$294$191,450
14 ($929)$633$295$191,155
15 ($929)$632$296$190,859
16 ($929)$631$297$190,562
17 ($929)$630$298$190,264
18 ($929)$629$299$189,965
19 ($929)$628$300$189,665
20 ($929)$627$301$189,364
21 ($929)$626$302$189,062
22 ($929)$625$303$188,758
23 ($929)$624$304$188,454
24 ($929)$623$305$188,149
Year 3 - 25 ($929)$622$306$187,843
26 ($929)$621$307$187,536
27 ($929)$620$308$187,228
28 ($929)$619$309$186,919
29 ($929)$618$310$186,609
30 ($929)$617$311$186,298
31 ($929)$616$312$185,985
32 ($929)$615$313$185,672
33 ($929)$614$314$185,358
34 ($929)$613$315$185,043
35 ($929)$612$316$184,726
36 ($929)$611$317$184,409
Year 4 - 37 ($929)$610$318$184,090
38 ($929)$609$320$183,771
39 ($929)$608$321$183,450
40 ($929)$607$322$183,129
41 ($929)$606$323$182,806
42 ($929)$605$324$182,482
43 ($929)$604$325$182,157
44 ($929)$603$326$181,831
45 ($929)$602$327$181,504
46 ($929)$600$328$181,176
47 ($929)$599$329$180,847
48 ($929)$598$330$180,517
Year 5 - 49 ($929)$597$331$180,186
50 ($929)$596$332$179,853
51 ($929)$595$334$179,520
52 ($929)$594$335$179,185
53 ($929)$593$336$178,849
54 ($929)$592$337$178,512
55 ($929)$591$338$178,175
56 ($929)$589$339$177,835
57 ($929)$588$340$177,495
58 ($929)$587$341$177,154
59 ($929)$586$342$176,811
60 ($929)$585$344$176,468
Year 6 - 61 ($929)$584$345$176,123
62 ($929)$583$346$175,777
63 ($929)$582$347$175,430
64 ($929)$580$348$175,082
65 ($929)$579$349$174,733
66 ($929)$578$350$174,382
67 ($929)$577$352$174,031
68 ($929)$576$353$173,678
69 ($929)$575$354$173,324
70 ($929)$573$355$172,969
71 ($929)$572$356$172,613
72 ($929)$571$357$172,255
Year 7 - 73 ($929)$570$359$171,896
74 ($929)$569$360$171,537
75 ($929)$567$361$171,175
76 ($929)$566$362$170,813
77 ($929)$565$363$170,450
78 ($929)$564$365$170,085
79 ($929)$563$366$169,719
80 ($929)$561$367$169,352
81 ($929)$560$368$168,984
82 ($929)$559$369$168,615
83 ($929)$558$371$168,244
84 ($929)$557$372$167,872
Year 8 - 85 ($929)$555$373$167,499
86 ($929)$554$374$167,124
87 ($929)$553$376$166,749
88 ($929)$552$377$166,372
89 ($929)$550$378$165,994
90 ($929)$549$379$165,614
91 ($929)$548$381$165,234
92 ($929)$547$382$164,852
93 ($929)$545$383$164,469
94 ($929)$544$384$164,084
95 ($929)$543$386$163,698
96 ($929)$542$387$163,311
Year 9 - 97 ($929)$540$388$162,923
98 ($929)$539$390$162,534
99 ($929)$538$391$162,143
100 ($929)$536$392$161,751
101 ($929)$535$393$161,357
102 ($929)$534$395$160,963
103 ($929)$533$396$160,567
104 ($929)$531$397$160,169
105 ($929)$530$399$159,771
106 ($929)$529$400$159,371
107 ($929)$527$401$158,969
108 ($929)$526$403$158,567
Year 10 - 109 ($929)$525$404$158,163
110 ($929)$523$405$157,758
111 ($929)$522$407$157,351
112 ($929)$521$408$156,943
113 ($929)$519$409$156,534
114 ($929)$518$411$156,123
115 ($929)$517$412$155,711
116 ($929)$515$413$155,297
117 ($929)$514$415$154,883
118 ($929)$512$416$154,467
119 ($929)$511$418$154,049
120 ($929)$510$419$153,630
Year 11 - 121 ($929)$508$420$153,210
122 ($929)$507$422$152,788
123 ($929)$505$423$152,365
124 ($929)$504$424$151,941
125 ($929)$503$426$151,515
126 ($929)$501$427$151,088
127 ($929)$500$429$150,659
128 ($929)$498$430$150,229
129 ($929)$497$432$149,797
130 ($929)$496$433$149,364
131 ($929)$494$434$148,930
132 ($929)$493$436$148,494
Year 12 - 133 ($929)$491$437$148,057
134 ($929)$490$439$147,618
135 ($929)$488$440$147,178
136 ($929)$487$442$146,736
137 ($929)$485$443$146,293
138 ($929)$484$445$145,849
139 ($929)$483$446$145,403
140 ($929)$481$448$144,955
141 ($929)$480$449$144,506
142 ($929)$478$450$144,056
143 ($929)$477$452$143,604
144 ($929)$475$453$143,150
Year 13 - 145 ($929)$474$455$142,695
146 ($929)$472$456$142,239
147 ($929)$471$458$141,781
148 ($929)$469$459$141,321
149 ($929)$468$461$140,860
150 ($929)$466$463$140,398
151 ($929)$464$464$139,934
152 ($929)$463$466$139,468
153 ($929)$461$467$139,001
154 ($929)$460$469$138,532
155 ($929)$458$470$138,062
156 ($929)$457$472$137,590
Year 14 - 157 ($929)$455$473$137,117
158 ($929)$454$475$136,642
159 ($929)$452$476$136,166
160 ($929)$450$478$135,687
161 ($929)$449$480$135,208
162 ($929)$447$481$134,727
163 ($929)$446$483$134,244
164 ($929)$444$484$133,759
165 ($929)$443$486$133,273
166 ($929)$441$488$132,786
167 ($929)$439$489$132,296
168 ($929)$438$491$131,806
Year 15 - 169 ($929)$436$492$131,313
170 ($929)$434$494$130,819
171 ($929)$433$496$130,323
172 ($929)$431$497$129,826
173 ($929)$430$499$129,327
174 ($929)$428$501$128,826
175 ($929)$426$502$128,324
176 ($929)$425$504$127,820
177 ($929)$423$506$127,314
178 ($929)$421$507$126,807
179 ($929)$420$509$126,298
180 ($929)$418$511$125,787
Year 16 - 181 ($929)$416$512$125,275
182 ($929)$414$514$124,761
183 ($929)$413$516$124,245
184 ($929)$411$517$123,727
185 ($929)$409$519$123,208
186 ($929)$408$521$122,687
187 ($929)$406$523$122,164
188 ($929)$404$524$121,640
189 ($929)$402$526$121,114
190 ($929)$401$528$120,586
191 ($929)$399$530$120,057
192 ($929)$397$531$119,525
Year 17 - 193 ($929)$395$533$118,992
194 ($929)$394$535$118,457
195 ($929)$392$537$117,921
196 ($929)$390$538$117,382
197 ($929)$388$540$116,842
198 ($929)$387$542$116,300
199 ($929)$385$544$115,756
200 ($929)$383$546$115,211
201 ($929)$381$547$114,663
202 ($929)$379$549$114,114
203 ($929)$378$551$113,563
204 ($929)$376$553$113,010
Year 18 - 205 ($929)$374$555$112,455
206 ($929)$372$557$111,899
207 ($929)$370$558$111,341
208 ($929)$368$560$110,780
209 ($929)$366$562$110,218
210 ($929)$365$564$109,654
211 ($929)$363$566$109,089
212 ($929)$361$568$108,521
213 ($929)$359$570$107,952
214 ($929)$357$571$107,380
215 ($929)$355$573$106,807
216 ($929)$353$575$106,232
Year 19 - 217 ($929)$351$577$105,655
218 ($929)$350$579$105,076
219 ($929)$348$581$104,495
220 ($929)$346$583$103,912
221 ($929)$344$585$103,327
222 ($929)$342$587$102,740
223 ($929)$340$589$102,152
224 ($929)$338$591$101,561
225 ($929)$336$593$100,969
226 ($929)$334$595$100,374
227 ($929)$332$596$99,778
228 ($929)$330$598$99,179
Year 20 - 229 ($929)$328$600$98,579
230 ($929)$326$602$97,976
231 ($929)$324$604$97,372
232 ($929)$322$606$96,766
233 ($929)$320$608$96,157
234 ($929)$318$610$95,547
235 ($929)$316$612$94,934
236 ($929)$314$614$94,320
237 ($929)$312$617$93,703
238 ($929)$310$619$93,085
239 ($929)$308$621$92,464
240 ($929)$306$623$91,842
Year 21 - 241 ($929)$304$625$91,217
242 ($929)$302$627$90,590
243 ($929)$300$629$89,961
244 ($929)$298$631$89,330
245 ($929)$296$633$88,697
246 ($929)$293$635$88,062
247 ($929)$291$637$87,425
248 ($929)$289$639$86,786
249 ($929)$287$641$86,144
250 ($929)$285$644$85,501
251 ($929)$283$646$84,855
252 ($929)$281$648$84,207
Year 22 - 253 ($929)$279$650$83,557
254 ($929)$276$652$82,905
255 ($929)$274$654$82,251
256 ($929)$272$656$81,594
257 ($929)$270$659$80,936
258 ($929)$268$661$80,275
259 ($929)$266$663$79,612
260 ($929)$263$665$78,947
261 ($929)$261$667$78,280
262 ($929)$259$670$77,610
263 ($929)$257$672$76,938
264 ($929)$255$674$76,264
Year 23 - 265 ($929)$252$676$75,588
266 ($929)$250$678$74,910
267 ($929)$248$681$74,229
268 ($929)$246$683$73,546
269 ($929)$243$685$72,861
270 ($929)$241$687$72,173
271 ($929)$239$690$71,483
272 ($929)$236$692$70,791
273 ($929)$234$694$70,097
274 ($929)$232$697$69,400
275 ($929)$230$699$68,701
276 ($929)$227$701$68,000
Year 24 - 277 ($929)$225$704$67,297
278 ($929)$223$706$66,591
279 ($929)$220$708$65,882
280 ($929)$218$711$65,172
281 ($929)$216$713$64,459
282 ($929)$213$715$63,744
283 ($929)$211$718$63,026
284 ($929)$209$720$62,306
285 ($929)$206$722$61,584
286 ($929)$204$725$60,859
287 ($929)$201$727$60,132
288 ($929)$199$730$59,402
Year 25 - 289 ($929)$197$732$58,670
290 ($929)$194$734$57,935
291 ($929)$192$737$57,199
292 ($929)$189$739$56,459
293 ($929)$187$742$55,717
294 ($929)$184$744$54,973
295 ($929)$182$747$54,227
296 ($929)$179$749$53,477
297 ($929)$177$752$52,726
298 ($929)$174$754$51,972
299 ($929)$172$757$51,215
300 ($929)$169$759$50,456
Year 26 - 301 ($929)$167$762$49,694
302 ($929)$164$764$48,930
303 ($929)$162$767$48,164
304 ($929)$159$769$47,394
305 ($929)$157$772$46,623
306 ($929)$154$774$45,848
307 ($929)$152$777$45,072
308 ($929)$149$779$44,292
309 ($929)$147$782$43,510
310 ($929)$144$785$42,725
311 ($929)$141$787$41,938
312 ($929)$139$790$41,148
Year 27 - 313 ($929)$136$792$40,356
314 ($929)$134$795$39,561
315 ($929)$131$798$38,763
316 ($929)$128$800$37,963
317 ($929)$126$803$37,160
318 ($929)$123$806$36,355
319 ($929)$120$808$35,546
320 ($929)$118$811$34,735
321 ($929)$115$814$33,922
322 ($929)$112$816$33,105
323 ($929)$110$819$32,286
324 ($929)$107$822$31,465
Year 28 - 325 ($929)$104$824$30,640
326 ($929)$101$827$29,813
327 ($929)$99$830$28,983
328 ($929)$96$833$28,150
329 ($929)$93$835$27,315
330 ($929)$90$838$26,477
331 ($929)$88$841$25,636
332 ($929)$85$844$24,792
333 ($929)$82$847$23,946
334 ($929)$79$849$23,096
335 ($929)$76$852$22,244
336 ($929)$74$855$21,389
Year 29 - 337 ($929)$71$858$20,531
338 ($929)$68$861$19,671
339 ($929)$65$863$18,807
340 ($929)$62$866$17,941
341 ($929)$59$869$17,072
342 ($929)$56$872$16,200
343 ($929)$54$875$15,325
344 ($929)$51$878$14,447
345 ($929)$48$881$13,566
346 ($929)$45$884$12,683
347 ($929)$42$887$11,796
348 ($929)$39$890$10,907
Year 30 - 349 ($929)$36$892$10,014
350 ($929)$33$895$9,119
351 ($929)$30$898$8,220
352 ($929)$27$901$7,319
353 ($929)$24$904$6,415
354 ($929)$21$907$5,507
355 ($929)$18$910$4,597
356 ($929)$15$913$3,684
357 ($929)$12$916$2,767
358 ($929)$9$919$1,848
359 ($929)$6$922$925
360 ($929)$3$925$0
TOTALS$139,075$195,200$334,275

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.