« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$943 360 $139,601 $339,601

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $250,000
Down Payment $50,000$200,000
Year 1 - 1 ($943)$650$293$199,707
2 ($943)$649$294$199,412
3 ($943)$648$295$199,117
4 ($943)$647$296$198,821
5 ($943)$646$297$198,524
6 ($943)$645$298$198,226
7 ($943)$644$299$197,927
8 ($943)$643$300$197,626
9 ($943)$642$301$197,325
10 ($943)$641$302$197,023
11 ($943)$640$303$196,720
12 ($943)$639$304$196,416
Year 2 - 13 ($943)$638$305$196,111
14 ($943)$637$306$195,805
15 ($943)$636$307$195,498
16 ($943)$635$308$195,190
17 ($943)$634$309$194,881
18 ($943)$633$310$194,572
19 ($943)$632$311$194,261
20 ($943)$631$312$193,949
21 ($943)$630$313$193,636
22 ($943)$629$314$193,322
23 ($943)$628$315$193,006
24 ($943)$627$316$192,690
Year 3 - 25 ($943)$626$317$192,373
26 ($943)$625$318$192,055
27 ($943)$624$319$191,736
28 ($943)$623$320$191,416
29 ($943)$622$321$191,095
30 ($943)$621$322$190,772
31 ($943)$620$323$190,449
32 ($943)$619$324$190,125
33 ($943)$618$325$189,799
34 ($943)$617$326$189,473
35 ($943)$616$328$189,145
36 ($943)$615$329$188,817
Year 4 - 37 ($943)$614$330$188,487
38 ($943)$613$331$188,156
39 ($943)$612$332$187,824
40 ($943)$610$333$187,491
41 ($943)$609$334$187,157
42 ($943)$608$335$186,822
43 ($943)$607$336$186,486
44 ($943)$606$337$186,149
45 ($943)$605$338$185,811
46 ($943)$604$339$185,471
47 ($943)$603$341$185,131
48 ($943)$602$342$184,789
Year 5 - 49 ($943)$601$343$184,446
50 ($943)$599$344$184,102
51 ($943)$598$345$183,757
52 ($943)$597$346$183,411
53 ($943)$596$347$183,064
54 ($943)$595$348$182,715
55 ($943)$594$350$182,366
56 ($943)$593$351$182,015
57 ($943)$592$352$181,664
58 ($943)$590$353$181,311
59 ($943)$589$354$180,957
60 ($943)$588$355$180,601
Year 6 - 61 ($943)$587$356$180,245
62 ($943)$586$358$179,887
63 ($943)$585$359$179,529
64 ($943)$583$360$179,169
65 ($943)$582$361$178,808
66 ($943)$581$362$178,446
67 ($943)$580$363$178,082
68 ($943)$579$365$177,718
69 ($943)$578$366$177,352
70 ($943)$576$367$176,985
71 ($943)$575$368$176,617
72 ($943)$574$369$176,247
Year 7 - 73 ($943)$573$371$175,877
74 ($943)$572$372$175,505
75 ($943)$570$373$175,132
76 ($943)$569$374$174,758
77 ($943)$568$375$174,383
78 ($943)$567$377$174,006
79 ($943)$566$378$173,628
80 ($943)$564$379$173,249
81 ($943)$563$380$172,869
82 ($943)$562$382$172,487
83 ($943)$561$383$172,105
84 ($943)$559$384$171,721
Year 8 - 85 ($943)$558$385$171,335
86 ($943)$557$386$170,949
87 ($943)$556$388$170,561
88 ($943)$554$389$170,172
89 ($943)$553$390$169,782
90 ($943)$552$392$169,390
91 ($943)$551$393$168,998
92 ($943)$549$394$168,603
93 ($943)$548$395$168,208
94 ($943)$547$397$167,811
95 ($943)$545$398$167,413
96 ($943)$544$399$167,014
Year 9 - 97 ($943)$543$401$166,614
98 ($943)$541$402$166,212
99 ($943)$540$403$165,809
100 ($943)$539$404$165,404
101 ($943)$538$406$164,998
102 ($943)$536$407$164,591
103 ($943)$535$408$164,183
104 ($943)$534$410$163,773
105 ($943)$532$411$163,362
106 ($943)$531$412$162,950
107 ($943)$530$414$162,536
108 ($943)$528$415$162,121
Year 10 - 109 ($943)$527$416$161,704
110 ($943)$526$418$161,287
111 ($943)$524$419$160,867
112 ($943)$523$421$160,447
113 ($943)$521$422$160,025
114 ($943)$520$423$159,602
115 ($943)$519$425$159,177
116 ($943)$517$426$158,751
117 ($943)$516$427$158,324
118 ($943)$515$429$157,895
119 ($943)$513$430$157,465
120 ($943)$512$432$157,033
Year 11 - 121 ($943)$510$433$156,600
122 ($943)$509$434$156,166
123 ($943)$508$436$155,730
124 ($943)$506$437$155,293
125 ($943)$505$439$154,854
126 ($943)$503$440$154,414
127 ($943)$502$441$153,973
128 ($943)$500$443$153,530
129 ($943)$499$444$153,085
130 ($943)$498$446$152,640
131 ($943)$496$447$152,192
132 ($943)$495$449$151,744
Year 12 - 133 ($943)$493$450$151,293
134 ($943)$492$452$150,842
135 ($943)$490$453$150,389
136 ($943)$489$455$149,934
137 ($943)$487$456$149,478
138 ($943)$486$458$149,021
139 ($943)$484$459$148,562
140 ($943)$483$461$148,101
141 ($943)$481$462$147,639
142 ($943)$480$464$147,176
143 ($943)$478$465$146,710
144 ($943)$477$467$146,244
Year 13 - 145 ($943)$475$468$145,776
146 ($943)$474$470$145,306
147 ($943)$472$471$144,835
148 ($943)$471$473$144,363
149 ($943)$469$474$143,888
150 ($943)$468$476$143,413
151 ($943)$466$477$142,936
152 ($943)$465$479$142,457
153 ($943)$463$480$141,976
154 ($943)$461$482$141,494
155 ($943)$460$483$141,011
156 ($943)$458$485$140,526
Year 14 - 157 ($943)$457$487$140,039
158 ($943)$455$488$139,551
159 ($943)$454$490$139,061
160 ($943)$452$491$138,570
161 ($943)$450$493$138,077
162 ($943)$449$495$137,582
163 ($943)$447$496$137,086
164 ($943)$446$498$136,588
165 ($943)$444$499$136,089
166 ($943)$442$501$135,588
167 ($943)$441$503$135,085
168 ($943)$439$504$134,581
Year 15 - 169 ($943)$437$506$134,075
170 ($943)$436$508$133,567
171 ($943)$434$509$133,058
172 ($943)$432$511$132,547
173 ($943)$431$513$132,035
174 ($943)$429$514$131,520
175 ($943)$427$516$131,005
176 ($943)$426$518$130,487
177 ($943)$424$519$129,968
178 ($943)$422$521$129,447
179 ($943)$421$523$128,924
180 ($943)$419$524$128,400
Year 16 - 181 ($943)$417$526$127,874
182 ($943)$416$528$127,346
183 ($943)$414$529$126,817
184 ($943)$412$531$126,285
185 ($943)$410$533$125,752
186 ($943)$409$535$125,218
187 ($943)$407$536$124,681
188 ($943)$405$538$124,143
189 ($943)$403$540$123,603
190 ($943)$402$542$123,062
191 ($943)$400$543$122,518
192 ($943)$398$545$121,973
Year 17 - 193 ($943)$396$547$121,426
194 ($943)$395$549$120,878
195 ($943)$393$550$120,327
196 ($943)$391$552$119,775
197 ($943)$389$554$119,221
198 ($943)$387$556$118,665
199 ($943)$386$558$118,107
200 ($943)$384$559$117,548
201 ($943)$382$561$116,987
202 ($943)$380$563$116,423
203 ($943)$378$565$115,858
204 ($943)$377$567$115,292
Year 18 - 205 ($943)$375$569$114,723
206 ($943)$373$570$114,153
207 ($943)$371$572$113,580
208 ($943)$369$574$113,006
209 ($943)$367$576$112,430
210 ($943)$365$578$111,852
211 ($943)$364$580$111,272
212 ($943)$362$582$110,690
213 ($943)$360$584$110,107
214 ($943)$358$585$109,521
215 ($943)$356$587$108,934
216 ($943)$354$589$108,345
Year 19 - 217 ($943)$352$591$107,753
218 ($943)$350$593$107,160
219 ($943)$348$595$106,565
220 ($943)$346$597$105,968
221 ($943)$344$599$105,369
222 ($943)$342$601$104,768
223 ($943)$340$603$104,166
224 ($943)$339$605$103,561
225 ($943)$337$607$102,954
226 ($943)$335$609$102,345
227 ($943)$333$611$101,735
228 ($943)$331$613$101,122
Year 20 - 229 ($943)$329$615$100,507
230 ($943)$327$617$99,890
231 ($943)$325$619$99,272
232 ($943)$323$621$98,651
233 ($943)$321$623$98,028
234 ($943)$319$625$97,404
235 ($943)$317$627$96,777
236 ($943)$315$629$96,148
237 ($943)$312$631$95,517
238 ($943)$310$633$94,884
239 ($943)$308$635$94,249
240 ($943)$306$637$93,612
Year 21 - 241 ($943)$304$639$92,973
242 ($943)$302$641$92,332
243 ($943)$300$643$91,689
244 ($943)$298$645$91,043
245 ($943)$296$647$90,396
246 ($943)$294$650$89,746
247 ($943)$292$652$89,095
248 ($943)$290$654$88,441
249 ($943)$287$656$87,785
250 ($943)$285$658$87,127
251 ($943)$283$660$86,467
252 ($943)$281$662$85,805
Year 22 - 253 ($943)$279$664$85,140
254 ($943)$277$667$84,473
255 ($943)$275$669$83,805
256 ($943)$272$671$83,134
257 ($943)$270$673$82,461
258 ($943)$268$675$81,785
259 ($943)$266$678$81,108
260 ($943)$264$680$80,428
261 ($943)$261$682$79,746
262 ($943)$259$684$79,062
263 ($943)$257$686$78,375
264 ($943)$255$689$77,687
Year 23 - 265 ($943)$252$691$76,996
266 ($943)$250$693$76,303
267 ($943)$248$695$75,608
268 ($943)$246$698$74,910
269 ($943)$243$700$74,210
270 ($943)$241$702$73,508
271 ($943)$239$704$72,803
272 ($943)$237$707$72,097
273 ($943)$234$709$71,388
274 ($943)$232$711$70,676
275 ($943)$230$714$69,963
276 ($943)$227$716$69,247
Year 24 - 277 ($943)$225$718$68,528
278 ($943)$223$721$67,808
279 ($943)$220$723$67,085
280 ($943)$218$725$66,360
281 ($943)$216$728$65,632
282 ($943)$213$730$64,902
283 ($943)$211$732$64,169
284 ($943)$209$735$63,435
285 ($943)$206$737$62,698
286 ($943)$204$740$61,958
287 ($943)$201$742$61,216
288 ($943)$199$744$60,472
Year 25 - 289 ($943)$197$747$59,725
290 ($943)$194$749$58,976
291 ($943)$192$752$58,224
292 ($943)$189$754$57,470
293 ($943)$187$757$56,713
294 ($943)$184$759$55,954
295 ($943)$182$761$55,193
296 ($943)$179$764$54,429
297 ($943)$177$766$53,662
298 ($943)$174$769$52,893
299 ($943)$172$771$52,122
300 ($943)$169$774$51,348
Year 26 - 301 ($943)$167$776$50,572
302 ($943)$164$779$49,793
303 ($943)$162$782$49,011
304 ($943)$159$784$48,227
305 ($943)$157$787$47,440
306 ($943)$154$789$46,651
307 ($943)$152$792$45,860
308 ($943)$149$794$45,065
309 ($943)$146$797$44,268
310 ($943)$144$799$43,469
311 ($943)$141$802$42,667
312 ($943)$139$805$41,862
Year 27 - 313 ($943)$136$807$41,055
314 ($943)$133$810$40,245
315 ($943)$131$813$39,432
316 ($943)$128$815$38,617
317 ($943)$126$818$37,799
318 ($943)$123$820$36,979
319 ($943)$120$823$36,156
320 ($943)$118$826$35,330
321 ($943)$115$829$34,501
322 ($943)$112$831$33,670
323 ($943)$109$834$32,836
324 ($943)$107$837$32,000
Year 28 - 325 ($943)$104$839$31,160
326 ($943)$101$842$30,318
327 ($943)$99$845$29,474
328 ($943)$96$848$28,626
329 ($943)$93$850$27,776
330 ($943)$90$853$26,923
331 ($943)$87$856$26,067
332 ($943)$85$859$25,208
333 ($943)$82$861$24,347
334 ($943)$79$864$23,483
335 ($943)$76$867$22,616
336 ($943)$74$870$21,746
Year 29 - 337 ($943)$71$873$20,873
338 ($943)$68$875$19,998
339 ($943)$65$878$19,119
340 ($943)$62$881$18,238
341 ($943)$59$884$17,354
342 ($943)$56$887$16,467
343 ($943)$54$890$15,577
344 ($943)$51$893$14,684
345 ($943)$48$896$13,789
346 ($943)$45$899$12,890
347 ($943)$42$901$11,989
348 ($943)$39$904$11,084
Year 30 - 349 ($943)$36$907$10,177
350 ($943)$33$910$9,267
351 ($943)$30$913$8,354
352 ($943)$27$916$7,438
353 ($943)$24$919$6,518
354 ($943)$21$922$5,596
355 ($943)$18$925$4,671
356 ($943)$15$928$3,743
357 ($943)$12$931$2,812
358 ($943)$9$934$1,878
359 ($943)$6$937$940
360 ($943)$3$940$0
TOTALS$139,601$200,000$339,601

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.