« Back to all home prices

Mortgage Payment Schedule for a $250,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($50,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$942 360 $139,189 $339,189

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $250,000
Down Payment $50,000$200,000
Year 1 - 1 ($942)$648$294$199,706
2 ($942)$647$295$199,411
3 ($942)$646$296$199,116
4 ($942)$645$297$198,819
5 ($942)$645$298$198,521
6 ($942)$644$299$198,223
7 ($942)$643$300$197,923
8 ($942)$642$301$197,622
9 ($942)$641$302$197,321
10 ($942)$640$303$197,018
11 ($942)$639$304$196,715
12 ($942)$638$305$196,410
Year 2 - 13 ($942)$637$305$196,105
14 ($942)$636$306$195,798
15 ($942)$635$307$195,491
16 ($942)$634$308$195,182
17 ($942)$633$309$194,873
18 ($942)$632$310$194,562
19 ($942)$631$311$194,251
20 ($942)$630$312$193,938
21 ($942)$629$314$193,625
22 ($942)$628$315$193,310
23 ($942)$627$316$192,995
24 ($942)$626$317$192,678
Year 3 - 25 ($942)$625$318$192,361
26 ($942)$624$319$192,042
27 ($942)$623$320$191,722
28 ($942)$621$321$191,402
29 ($942)$620$322$191,080
30 ($942)$619$323$190,757
31 ($942)$618$324$190,433
32 ($942)$617$325$190,108
33 ($942)$616$326$189,782
34 ($942)$615$327$189,455
35 ($942)$614$328$189,127
36 ($942)$613$329$188,798
Year 4 - 37 ($942)$612$330$188,468
38 ($942)$611$331$188,137
39 ($942)$610$332$187,805
40 ($942)$609$333$187,471
41 ($942)$608$334$187,137
42 ($942)$607$336$186,801
43 ($942)$606$337$186,465
44 ($942)$604$338$186,127
45 ($942)$603$339$185,788
46 ($942)$602$340$185,448
47 ($942)$601$341$185,107
48 ($942)$600$342$184,765
Year 5 - 49 ($942)$599$343$184,422
50 ($942)$598$344$184,077
51 ($942)$597$345$183,732
52 ($942)$596$347$183,385
53 ($942)$594$348$183,038
54 ($942)$593$349$182,689
55 ($942)$592$350$182,339
56 ($942)$591$351$181,988
57 ($942)$590$352$181,635
58 ($942)$589$353$181,282
59 ($942)$588$355$180,927
60 ($942)$587$356$180,572
Year 6 - 61 ($942)$585$357$180,215
62 ($942)$584$358$179,857
63 ($942)$583$359$179,498
64 ($942)$582$360$179,137
65 ($942)$581$361$178,776
66 ($942)$580$363$178,413
67 ($942)$578$364$178,049
68 ($942)$577$365$177,684
69 ($942)$576$366$177,318
70 ($942)$575$367$176,951
71 ($942)$574$369$176,582
72 ($942)$572$370$176,212
Year 7 - 73 ($942)$571$371$175,842
74 ($942)$570$372$175,469
75 ($942)$569$373$175,096
76 ($942)$568$375$174,721
77 ($942)$566$376$174,346
78 ($942)$565$377$173,969
79 ($942)$564$378$173,590
80 ($942)$563$379$173,211
81 ($942)$561$381$172,830
82 ($942)$560$382$172,448
83 ($942)$559$383$172,065
84 ($942)$558$384$171,681
Year 8 - 85 ($942)$557$386$171,295
86 ($942)$555$387$170,908
87 ($942)$554$388$170,520
88 ($942)$553$389$170,130
89 ($942)$552$391$169,740
90 ($942)$550$392$169,348
91 ($942)$549$393$168,955
92 ($942)$548$394$168,560
93 ($942)$546$396$168,164
94 ($942)$545$397$167,767
95 ($942)$544$398$167,369
96 ($942)$543$400$166,969
Year 9 - 97 ($942)$541$401$166,568
98 ($942)$540$402$166,166
99 ($942)$539$404$165,763
100 ($942)$537$405$165,358
101 ($942)$536$406$164,952
102 ($942)$535$407$164,544
103 ($942)$533$409$164,135
104 ($942)$532$410$163,725
105 ($942)$531$411$163,314
106 ($942)$529$413$162,901
107 ($942)$528$414$162,487
108 ($942)$527$415$162,071
Year 10 - 109 ($942)$525$417$161,655
110 ($942)$524$418$161,236
111 ($942)$523$420$160,817
112 ($942)$521$421$160,396
113 ($942)$520$422$159,974
114 ($942)$519$424$159,550
115 ($942)$517$425$159,125
116 ($942)$516$426$158,699
117 ($942)$514$428$158,271
118 ($942)$513$429$157,842
119 ($942)$512$431$157,411
120 ($942)$510$432$156,980
Year 11 - 121 ($942)$509$433$156,546
122 ($942)$507$435$156,112
123 ($942)$506$436$155,675
124 ($942)$505$438$155,238
125 ($942)$503$439$154,799
126 ($942)$502$440$154,359
127 ($942)$500$442$153,917
128 ($942)$499$443$153,473
129 ($942)$498$445$153,029
130 ($942)$496$446$152,583
131 ($942)$495$448$152,135
132 ($942)$493$449$151,686
Year 12 - 133 ($942)$492$450$151,236
134 ($942)$490$452$150,784
135 ($942)$489$453$150,330
136 ($942)$487$455$149,875
137 ($942)$486$456$149,419
138 ($942)$484$458$148,961
139 ($942)$483$459$148,502
140 ($942)$481$461$148,041
141 ($942)$480$462$147,579
142 ($942)$478$464$147,115
143 ($942)$477$465$146,650
144 ($942)$475$467$146,183
Year 13 - 145 ($942)$474$468$145,715
146 ($942)$472$470$145,245
147 ($942)$471$471$144,773
148 ($942)$469$473$144,301
149 ($942)$468$474$143,826
150 ($942)$466$476$143,350
151 ($942)$465$477$142,873
152 ($942)$463$479$142,394
153 ($942)$462$481$141,913
154 ($942)$460$482$141,431
155 ($942)$458$484$140,947
156 ($942)$457$485$140,462
Year 14 - 157 ($942)$455$487$139,975
158 ($942)$454$488$139,487
159 ($942)$452$490$138,997
160 ($942)$451$492$138,505
161 ($942)$449$493$138,012
162 ($942)$447$495$137,517
163 ($942)$446$496$137,021
164 ($942)$444$498$136,522
165 ($942)$443$500$136,023
166 ($942)$441$501$135,522
167 ($942)$439$503$135,019
168 ($942)$438$505$134,514
Year 15 - 169 ($942)$436$506$134,008
170 ($942)$434$508$133,500
171 ($942)$433$509$132,991
172 ($942)$431$511$132,480
173 ($942)$429$513$131,967
174 ($942)$428$514$131,453
175 ($942)$426$516$130,937
176 ($942)$424$518$130,419
177 ($942)$423$519$129,899
178 ($942)$421$521$129,378
179 ($942)$419$523$128,856
180 ($942)$418$524$128,331
Year 16 - 181 ($942)$416$526$127,805
182 ($942)$414$528$127,277
183 ($942)$413$530$126,747
184 ($942)$411$531$126,216
185 ($942)$409$533$125,683
186 ($942)$407$535$125,148
187 ($942)$406$537$124,612
188 ($942)$404$538$124,074
189 ($942)$402$540$123,534
190 ($942)$400$542$122,992
191 ($942)$399$543$122,448
192 ($942)$397$545$121,903
Year 17 - 193 ($942)$395$547$121,356
194 ($942)$393$549$120,807
195 ($942)$392$551$120,257
196 ($942)$390$552$119,704
197 ($942)$388$554$119,150
198 ($942)$386$556$118,594
199 ($942)$384$558$118,036
200 ($942)$383$560$117,477
201 ($942)$381$561$116,916
202 ($942)$379$563$116,352
203 ($942)$377$565$115,787
204 ($942)$375$567$115,220
Year 18 - 205 ($942)$374$569$114,652
206 ($942)$372$571$114,081
207 ($942)$370$572$113,509
208 ($942)$368$574$112,935
209 ($942)$366$576$112,359
210 ($942)$364$578$111,781
211 ($942)$362$580$111,201
212 ($942)$360$582$110,619
213 ($942)$359$584$110,035
214 ($942)$357$585$109,450
215 ($942)$355$587$108,863
216 ($942)$353$589$108,273
Year 19 - 217 ($942)$351$591$107,682
218 ($942)$349$593$107,089
219 ($942)$347$595$106,494
220 ($942)$345$597$105,897
221 ($942)$343$599$105,298
222 ($942)$341$601$104,697
223 ($942)$339$603$104,094
224 ($942)$337$605$103,490
225 ($942)$335$607$102,883
226 ($942)$334$609$102,274
227 ($942)$332$611$101,664
228 ($942)$330$613$101,051
Year 20 - 229 ($942)$328$615$100,436
230 ($942)$326$617$99,820
231 ($942)$324$619$99,201
232 ($942)$322$621$98,581
233 ($942)$320$623$97,958
234 ($942)$318$625$97,333
235 ($942)$316$627$96,707
236 ($942)$313$629$96,078
237 ($942)$311$631$95,447
238 ($942)$309$633$94,814
239 ($942)$307$635$94,180
240 ($942)$305$637$93,543
Year 21 - 241 ($942)$303$639$92,904
242 ($942)$301$641$92,263
243 ($942)$299$643$91,620
244 ($942)$297$645$90,974
245 ($942)$295$647$90,327
246 ($942)$293$649$89,678
247 ($942)$291$651$89,026
248 ($942)$289$654$88,373
249 ($942)$286$656$87,717
250 ($942)$284$658$87,059
251 ($942)$282$660$86,399
252 ($942)$280$662$85,737
Year 22 - 253 ($942)$278$664$85,073
254 ($942)$276$666$84,406
255 ($942)$274$669$83,738
256 ($942)$271$671$83,067
257 ($942)$269$673$82,394
258 ($942)$267$675$81,719
259 ($942)$265$677$81,042
260 ($942)$263$679$80,362
261 ($942)$261$682$79,680
262 ($942)$258$684$78,997
263 ($942)$256$686$78,310
264 ($942)$254$688$77,622
Year 23 - 265 ($942)$252$691$76,932
266 ($942)$249$693$76,239
267 ($942)$247$695$75,544
268 ($942)$245$697$74,846
269 ($942)$243$700$74,147
270 ($942)$240$702$73,445
271 ($942)$238$704$72,741
272 ($942)$236$706$72,035
273 ($942)$234$709$71,326
274 ($942)$231$711$70,615
275 ($942)$229$713$69,902
276 ($942)$227$716$69,186
Year 24 - 277 ($942)$224$718$68,468
278 ($942)$222$720$67,748
279 ($942)$220$723$67,025
280 ($942)$217$725$66,300
281 ($942)$215$727$65,573
282 ($942)$213$730$64,843
283 ($942)$210$732$64,111
284 ($942)$208$734$63,377
285 ($942)$205$737$62,640
286 ($942)$203$739$61,901
287 ($942)$201$742$61,160
288 ($942)$198$744$60,416
Year 25 - 289 ($942)$196$746$59,669
290 ($942)$193$749$58,921
291 ($942)$191$751$58,169
292 ($942)$189$754$57,416
293 ($942)$186$756$56,660
294 ($942)$184$759$55,901
295 ($942)$181$761$55,140
296 ($942)$179$763$54,377
297 ($942)$176$766$53,611
298 ($942)$174$768$52,843
299 ($942)$171$771$52,072
300 ($942)$169$773$51,298
Year 26 - 301 ($942)$166$776$50,522
302 ($942)$164$778$49,744
303 ($942)$161$781$48,963
304 ($942)$159$783$48,180
305 ($942)$156$786$47,394
306 ($942)$154$789$46,605
307 ($942)$151$791$45,814
308 ($942)$149$794$45,020
309 ($942)$146$796$44,224
310 ($942)$143$799$43,425
311 ($942)$141$801$42,624
312 ($942)$138$804$41,820
Year 27 - 313 ($942)$136$807$41,013
314 ($942)$133$809$40,204
315 ($942)$130$812$39,392
316 ($942)$128$814$38,577
317 ($942)$125$817$37,760
318 ($942)$122$820$36,941
319 ($942)$120$822$36,118
320 ($942)$117$825$35,293
321 ($942)$114$828$34,465
322 ($942)$112$830$33,635
323 ($942)$109$833$32,802
324 ($942)$106$836$31,966
Year 28 - 325 ($942)$104$839$31,127
326 ($942)$101$841$30,286
327 ($942)$98$844$29,442
328 ($942)$95$847$28,595
329 ($942)$93$849$27,746
330 ($942)$90$852$26,893
331 ($942)$87$855$26,038
332 ($942)$84$858$25,181
333 ($942)$82$861$24,320
334 ($942)$79$863$23,457
335 ($942)$76$866$22,590
336 ($942)$73$869$21,721
Year 29 - 337 ($942)$70$872$20,850
338 ($942)$68$875$19,975
339 ($942)$65$877$19,098
340 ($942)$62$880$18,217
341 ($942)$59$883$17,334
342 ($942)$56$886$16,448
343 ($942)$53$889$15,559
344 ($942)$50$892$14,668
345 ($942)$48$895$13,773
346 ($942)$45$898$12,875
347 ($942)$42$900$11,975
348 ($942)$39$903$11,072
Year 30 - 349 ($942)$36$906$10,165
350 ($942)$33$909$9,256
351 ($942)$30$912$8,344
352 ($942)$27$915$7,429
353 ($942)$24$918$6,511
354 ($942)$21$921$5,590
355 ($942)$18$924$4,665
356 ($942)$15$927$3,738
357 ($942)$12$930$2,808
358 ($942)$9$933$1,875
359 ($942)$6$936$939
360 ($942)$3$939$0
TOTALS$139,189$200,000$339,189

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.