« Back to all home prices

Mortgage Payment Schedule for a $248,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($49,600) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$991 360 $158,420 $356,820

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $248,000
Down Payment $49,600$198,400
Year 1 - 1 ($991)$724$267$198,133
2 ($991)$723$268$197,865
3 ($991)$722$269$197,596
4 ($991)$721$270$197,326
5 ($991)$720$271$197,055
6 ($991)$719$272$196,783
7 ($991)$718$273$196,510
8 ($991)$717$274$196,236
9 ($991)$716$275$195,962
10 ($991)$715$276$195,686
11 ($991)$714$277$195,409
12 ($991)$713$278$195,131
Year 2 - 13 ($991)$712$279$194,852
14 ($991)$711$280$194,572
15 ($991)$710$281$194,291
16 ($991)$709$282$194,009
17 ($991)$708$283$193,726
18 ($991)$707$284$193,442
19 ($991)$706$285$193,157
20 ($991)$705$286$192,871
21 ($991)$704$287$192,583
22 ($991)$703$288$192,295
23 ($991)$702$289$192,006
24 ($991)$701$290$191,716
Year 3 - 25 ($991)$700$291$191,424
26 ($991)$699$292$191,132
27 ($991)$698$294$190,838
28 ($991)$697$295$190,543
29 ($991)$695$296$190,248
30 ($991)$694$297$189,951
31 ($991)$693$298$189,653
32 ($991)$692$299$189,354
33 ($991)$691$300$189,054
34 ($991)$690$301$188,753
35 ($991)$689$302$188,451
36 ($991)$688$303$188,148
Year 4 - 37 ($991)$687$304$187,843
38 ($991)$686$306$187,538
39 ($991)$685$307$187,231
40 ($991)$683$308$186,923
41 ($991)$682$309$186,614
42 ($991)$681$310$186,304
43 ($991)$680$311$185,993
44 ($991)$679$312$185,681
45 ($991)$678$313$185,367
46 ($991)$677$315$185,053
47 ($991)$675$316$184,737
48 ($991)$674$317$184,420
Year 5 - 49 ($991)$673$318$184,102
50 ($991)$672$319$183,783
51 ($991)$671$320$183,463
52 ($991)$670$322$183,141
53 ($991)$668$323$182,818
54 ($991)$667$324$182,495
55 ($991)$666$325$182,169
56 ($991)$665$326$181,843
57 ($991)$664$327$181,516
58 ($991)$663$329$181,187
59 ($991)$661$330$180,857
60 ($991)$660$331$180,526
Year 6 - 61 ($991)$659$332$180,194
62 ($991)$658$333$179,861
63 ($991)$656$335$179,526
64 ($991)$655$336$179,190
65 ($991)$654$337$178,853
66 ($991)$653$338$178,514
67 ($991)$652$340$178,175
68 ($991)$650$341$177,834
69 ($991)$649$342$177,492
70 ($991)$648$343$177,149
71 ($991)$647$345$176,804
72 ($991)$645$346$176,458
Year 7 - 73 ($991)$644$347$176,111
74 ($991)$643$348$175,763
75 ($991)$642$350$175,413
76 ($991)$640$351$175,062
77 ($991)$639$352$174,710
78 ($991)$638$353$174,357
79 ($991)$636$355$174,002
80 ($991)$635$356$173,646
81 ($991)$634$357$173,288
82 ($991)$633$359$172,930
83 ($991)$631$360$172,570
84 ($991)$630$361$172,208
Year 8 - 85 ($991)$629$363$171,846
86 ($991)$627$364$171,482
87 ($991)$626$365$171,117
88 ($991)$625$367$170,750
89 ($991)$623$368$170,382
90 ($991)$622$369$170,013
91 ($991)$621$371$169,642
92 ($991)$619$372$169,270
93 ($991)$618$373$168,897
94 ($991)$616$375$168,522
95 ($991)$615$376$168,146
96 ($991)$614$377$167,769
Year 9 - 97 ($991)$612$379$167,390
98 ($991)$611$380$167,010
99 ($991)$610$382$166,628
100 ($991)$608$383$166,245
101 ($991)$607$384$165,861
102 ($991)$605$386$165,475
103 ($991)$604$387$165,088
104 ($991)$603$389$164,699
105 ($991)$601$390$164,309
106 ($991)$600$391$163,918
107 ($991)$598$393$163,525
108 ($991)$597$394$163,131
Year 10 - 109 ($991)$595$396$162,735
110 ($991)$594$397$162,338
111 ($991)$593$399$161,939
112 ($991)$591$400$161,539
113 ($991)$590$402$161,137
114 ($991)$588$403$160,734
115 ($991)$587$404$160,330
116 ($991)$585$406$159,924
117 ($991)$584$407$159,517
118 ($991)$582$409$159,108
119 ($991)$581$410$158,697
120 ($991)$579$412$158,285
Year 11 - 121 ($991)$578$413$157,872
122 ($991)$576$415$157,457
123 ($991)$575$416$157,040
124 ($991)$573$418$156,623
125 ($991)$572$419$156,203
126 ($991)$570$421$155,782
127 ($991)$569$423$155,359
128 ($991)$567$424$154,935
129 ($991)$566$426$154,510
130 ($991)$564$427$154,082
131 ($991)$562$429$153,654
132 ($991)$561$430$153,223
Year 12 - 133 ($991)$559$432$152,791
134 ($991)$558$433$152,358
135 ($991)$556$435$151,923
136 ($991)$555$437$151,486
137 ($991)$553$438$151,048
138 ($991)$551$440$150,608
139 ($991)$550$441$150,167
140 ($991)$548$443$149,724
141 ($991)$546$445$149,279
142 ($991)$545$446$148,833
143 ($991)$543$448$148,385
144 ($991)$542$450$147,935
Year 13 - 145 ($991)$540$451$147,484
146 ($991)$538$453$147,031
147 ($991)$537$455$146,577
148 ($991)$535$456$146,121
149 ($991)$533$458$145,663
150 ($991)$532$459$145,203
151 ($991)$530$461$144,742
152 ($991)$528$463$144,279
153 ($991)$527$465$143,815
154 ($991)$525$466$143,348
155 ($991)$523$468$142,880
156 ($991)$522$470$142,411
Year 14 - 157 ($991)$520$471$141,939
158 ($991)$518$473$141,466
159 ($991)$516$475$140,991
160 ($991)$515$477$140,515
161 ($991)$513$478$140,037
162 ($991)$511$480$139,557
163 ($991)$509$482$139,075
164 ($991)$508$484$138,591
165 ($991)$506$485$138,106
166 ($991)$504$487$137,619
167 ($991)$502$489$137,130
168 ($991)$501$491$136,639
Year 15 - 169 ($991)$499$492$136,147
170 ($991)$497$494$135,653
171 ($991)$495$496$135,157
172 ($991)$493$498$134,659
173 ($991)$492$500$134,159
174 ($991)$490$501$133,658
175 ($991)$488$503$133,154
176 ($991)$486$505$132,649
177 ($991)$484$507$132,142
178 ($991)$482$509$131,633
179 ($991)$480$511$131,123
180 ($991)$479$513$130,610
Year 16 - 181 ($991)$477$514$130,096
182 ($991)$475$516$129,579
183 ($991)$473$518$129,061
184 ($991)$471$520$128,541
185 ($991)$469$522$128,019
186 ($991)$467$524$127,495
187 ($991)$465$526$126,969
188 ($991)$463$528$126,442
189 ($991)$462$530$125,912
190 ($991)$460$532$125,380
191 ($991)$458$534$124,847
192 ($991)$456$535$124,311
Year 17 - 193 ($991)$454$537$123,774
194 ($991)$452$539$123,235
195 ($991)$450$541$122,693
196 ($991)$448$543$122,150
197 ($991)$446$545$121,605
198 ($991)$444$547$121,057
199 ($991)$442$549$120,508
200 ($991)$440$551$119,957
201 ($991)$438$553$119,403
202 ($991)$436$555$118,848
203 ($991)$434$557$118,291
204 ($991)$432$559$117,731
Year 18 - 205 ($991)$430$561$117,170
206 ($991)$428$563$116,606
207 ($991)$426$566$116,041
208 ($991)$424$568$115,473
209 ($991)$421$570$114,903
210 ($991)$419$572$114,332
211 ($991)$417$574$113,758
212 ($991)$415$576$113,182
213 ($991)$413$578$112,604
214 ($991)$411$580$112,024
215 ($991)$409$582$111,441
216 ($991)$407$584$110,857
Year 19 - 217 ($991)$405$587$110,270
218 ($991)$402$589$109,682
219 ($991)$400$591$109,091
220 ($991)$398$593$108,498
221 ($991)$396$595$107,903
222 ($991)$394$597$107,305
223 ($991)$392$600$106,706
224 ($991)$389$602$106,104
225 ($991)$387$604$105,500
226 ($991)$385$606$104,894
227 ($991)$383$608$104,286
228 ($991)$381$611$103,675
Year 20 - 229 ($991)$378$613$103,063
230 ($991)$376$615$102,448
231 ($991)$374$617$101,830
232 ($991)$372$619$101,211
233 ($991)$369$622$100,589
234 ($991)$367$624$99,965
235 ($991)$365$626$99,339
236 ($991)$363$629$98,710
237 ($991)$360$631$98,079
238 ($991)$358$633$97,446
239 ($991)$356$635$96,811
240 ($991)$353$638$96,173
Year 21 - 241 ($991)$351$640$95,533
242 ($991)$349$642$94,890
243 ($991)$346$645$94,246
244 ($991)$344$647$93,598
245 ($991)$342$650$92,949
246 ($991)$339$652$92,297
247 ($991)$337$654$91,643
248 ($991)$334$657$90,986
249 ($991)$332$659$90,327
250 ($991)$330$661$89,665
251 ($991)$327$664$89,002
252 ($991)$325$666$88,335
Year 22 - 253 ($991)$322$669$87,666
254 ($991)$320$671$86,995
255 ($991)$318$674$86,322
256 ($991)$315$676$85,646
257 ($991)$313$679$84,967
258 ($991)$310$681$84,286
259 ($991)$308$684$83,602
260 ($991)$305$686$82,916
261 ($991)$303$689$82,228
262 ($991)$300$691$81,537
263 ($991)$298$694$80,843
264 ($991)$295$696$80,147
Year 23 - 265 ($991)$293$699$79,449
266 ($991)$290$701$78,747
267 ($991)$287$704$78,044
268 ($991)$285$706$77,337
269 ($991)$282$709$76,628
270 ($991)$280$711$75,917
271 ($991)$277$714$75,203
272 ($991)$274$717$74,486
273 ($991)$272$719$73,767
274 ($991)$269$722$73,045
275 ($991)$267$725$72,320
276 ($991)$264$727$71,593
Year 24 - 277 ($991)$261$730$70,863
278 ($991)$259$733$70,131
279 ($991)$256$735$69,396
280 ($991)$253$738$68,658
281 ($991)$251$741$67,917
282 ($991)$248$743$67,174
283 ($991)$245$746$66,428
284 ($991)$242$749$65,679
285 ($991)$240$751$64,928
286 ($991)$237$754$64,174
287 ($991)$234$757$63,417
288 ($991)$231$760$62,657
Year 25 - 289 ($991)$229$762$61,895
290 ($991)$226$765$61,129
291 ($991)$223$768$60,361
292 ($991)$220$771$59,590
293 ($991)$218$774$58,817
294 ($991)$215$776$58,040
295 ($991)$212$779$57,261
296 ($991)$209$782$56,479
297 ($991)$206$785$55,694
298 ($991)$203$788$54,906
299 ($991)$200$791$54,115
300 ($991)$198$794$53,322
Year 26 - 301 ($991)$195$797$52,525
302 ($991)$192$799$51,726
303 ($991)$189$802$50,923
304 ($991)$186$805$50,118
305 ($991)$183$808$49,310
306 ($991)$180$811$48,498
307 ($991)$177$814$47,684
308 ($991)$174$817$46,867
309 ($991)$171$820$46,047
310 ($991)$168$823$45,224
311 ($991)$165$826$44,398
312 ($991)$162$829$43,569
Year 27 - 313 ($991)$159$832$42,737
314 ($991)$156$835$41,901
315 ($991)$153$838$41,063
316 ($991)$150$841$40,222
317 ($991)$147$844$39,378
318 ($991)$144$847$38,530
319 ($991)$141$851$37,680
320 ($991)$138$854$36,826
321 ($991)$134$857$35,969
322 ($991)$131$860$35,109
323 ($991)$128$863$34,246
324 ($991)$125$866$33,380
Year 28 - 325 ($991)$122$869$32,511
326 ($991)$119$873$31,638
327 ($991)$115$876$30,763
328 ($991)$112$879$29,884
329 ($991)$109$882$29,002
330 ($991)$106$885$28,116
331 ($991)$103$889$27,228
332 ($991)$99$892$26,336
333 ($991)$96$895$25,441
334 ($991)$93$898$24,543
335 ($991)$90$902$23,641
336 ($991)$86$905$22,736
Year 29 - 337 ($991)$83$908$21,828
338 ($991)$80$911$20,917
339 ($991)$76$915$20,002
340 ($991)$73$918$19,084
341 ($991)$70$922$18,162
342 ($991)$66$925$17,237
343 ($991)$63$928$16,309
344 ($991)$60$932$15,377
345 ($991)$56$935$14,442
346 ($991)$53$938$13,504
347 ($991)$49$942$12,562
348 ($991)$46$945$11,617
Year 30 - 349 ($991)$42$949$10,668
350 ($991)$39$952$9,716
351 ($991)$35$956$8,760
352 ($991)$32$959$7,801
353 ($991)$28$963$6,838
354 ($991)$25$966$5,872
355 ($991)$21$970$4,902
356 ($991)$18$973$3,929
357 ($991)$14$977$2,952
358 ($991)$11$980$1,972
359 ($991)$7$984$988
360 ($991)$4$988$0
TOTALS$158,420$198,400$356,820

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.