« Back to all home prices

Mortgage Payment Schedule for a $251,000 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% ($50,200) 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
$961 360 $145,148 $345,948

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $251,000
Down Payment $50,200$200,800
Year 1 - 1 ($961)$673$288$200,512
2 ($961)$672$289$200,222
3 ($961)$671$290$199,932
4 ($961)$670$291$199,641
5 ($961)$669$292$199,349
6 ($961)$668$293$199,056
7 ($961)$667$294$198,762
8 ($961)$666$295$198,466
9 ($961)$665$296$198,170
10 ($961)$664$297$197,873
11 ($961)$663$298$197,575
12 ($961)$662$299$197,276
Year 2 - 13 ($961)$661$300$196,976
14 ($961)$660$301$196,675
15 ($961)$659$302$196,373
16 ($961)$658$303$196,070
17 ($961)$657$304$195,766
18 ($961)$656$305$195,460
19 ($961)$655$306$195,154
20 ($961)$654$307$194,847
21 ($961)$653$308$194,539
22 ($961)$652$309$194,230
23 ($961)$651$310$193,919
24 ($961)$650$311$193,608
Year 3 - 25 ($961)$649$312$193,296
26 ($961)$648$313$192,982
27 ($961)$646$314$192,668
28 ($961)$645$316$192,352
29 ($961)$644$317$192,036
30 ($961)$643$318$191,718
31 ($961)$642$319$191,399
32 ($961)$641$320$191,079
33 ($961)$640$321$190,759
34 ($961)$639$322$190,437
35 ($961)$638$323$190,114
36 ($961)$637$324$189,789
Year 4 - 37 ($961)$636$325$189,464
38 ($961)$635$326$189,138
39 ($961)$634$327$188,811
40 ($961)$633$328$188,482
41 ($961)$631$330$188,153
42 ($961)$630$331$187,822
43 ($961)$629$332$187,490
44 ($961)$628$333$187,157
45 ($961)$627$334$186,823
46 ($961)$626$335$186,488
47 ($961)$625$336$186,152
48 ($961)$624$337$185,815
Year 5 - 49 ($961)$622$338$185,476
50 ($961)$621$340$185,137
51 ($961)$620$341$184,796
52 ($961)$619$342$184,454
53 ($961)$618$343$184,111
54 ($961)$617$344$183,767
55 ($961)$616$345$183,421
56 ($961)$614$347$183,075
57 ($961)$613$348$182,727
58 ($961)$612$349$182,378
59 ($961)$611$350$182,028
60 ($961)$610$351$181,677
Year 6 - 61 ($961)$609$352$181,325
62 ($961)$607$354$180,971
63 ($961)$606$355$180,617
64 ($961)$605$356$180,261
65 ($961)$604$357$179,904
66 ($961)$603$358$179,545
67 ($961)$601$359$179,186
68 ($961)$600$361$178,825
69 ($961)$599$362$178,463
70 ($961)$598$363$178,100
71 ($961)$597$364$177,736
72 ($961)$595$366$177,370
Year 7 - 73 ($961)$594$367$177,003
74 ($961)$593$368$176,635
75 ($961)$592$369$176,266
76 ($961)$590$370$175,896
77 ($961)$589$372$175,524
78 ($961)$588$373$175,151
79 ($961)$587$374$174,777
80 ($961)$586$375$174,401
81 ($961)$584$377$174,025
82 ($961)$583$378$173,647
83 ($961)$582$379$173,267
84 ($961)$580$381$172,887
Year 8 - 85 ($961)$579$382$172,505
86 ($961)$578$383$172,122
87 ($961)$577$384$171,738
88 ($961)$575$386$171,352
89 ($961)$574$387$170,965
90 ($961)$573$388$170,577
91 ($961)$571$390$170,187
92 ($961)$570$391$169,797
93 ($961)$569$392$169,404
94 ($961)$568$393$169,011
95 ($961)$566$395$168,616
96 ($961)$565$396$168,220
Year 9 - 97 ($961)$564$397$167,823
98 ($961)$562$399$167,424
99 ($961)$561$400$167,024
100 ($961)$560$401$166,622
101 ($961)$558$403$166,220
102 ($961)$557$404$165,815
103 ($961)$555$405$165,410
104 ($961)$554$407$165,003
105 ($961)$553$408$164,595
106 ($961)$551$410$164,185
107 ($961)$550$411$163,774
108 ($961)$549$412$163,362
Year 10 - 109 ($961)$547$414$162,948
110 ($961)$546$415$162,533
111 ($961)$544$416$162,117
112 ($961)$543$418$161,699
113 ($961)$542$419$161,280
114 ($961)$540$421$160,859
115 ($961)$539$422$160,437
116 ($961)$537$424$160,013
117 ($961)$536$425$159,588
118 ($961)$535$426$159,162
119 ($961)$533$428$158,734
120 ($961)$532$429$158,305
Year 11 - 121 ($961)$530$431$157,874
122 ($961)$529$432$157,442
123 ($961)$527$434$157,009
124 ($961)$526$435$156,574
125 ($961)$525$436$156,137
126 ($961)$523$438$155,699
127 ($961)$522$439$155,260
128 ($961)$520$441$154,819
129 ($961)$519$442$154,377
130 ($961)$517$444$153,933
131 ($961)$516$445$153,488
132 ($961)$514$447$153,041
Year 12 - 133 ($961)$513$448$152,593
134 ($961)$511$450$152,143
135 ($961)$510$451$151,692
136 ($961)$508$453$151,239
137 ($961)$507$454$150,785
138 ($961)$505$456$150,329
139 ($961)$504$457$149,871
140 ($961)$502$459$149,412
141 ($961)$501$460$148,952
142 ($961)$499$462$148,490
143 ($961)$497$464$148,027
144 ($961)$496$465$147,561
Year 13 - 145 ($961)$494$467$147,095
146 ($961)$493$468$146,627
147 ($961)$491$470$146,157
148 ($961)$490$471$145,686
149 ($961)$488$473$145,213
150 ($961)$486$475$144,738
151 ($961)$485$476$144,262
152 ($961)$483$478$143,784
153 ($961)$482$479$143,305
154 ($961)$480$481$142,824
155 ($961)$478$483$142,342
156 ($961)$477$484$141,857
Year 14 - 157 ($961)$475$486$141,372
158 ($961)$474$487$140,884
159 ($961)$472$489$140,395
160 ($961)$470$491$139,905
161 ($961)$469$492$139,412
162 ($961)$467$494$138,919
163 ($961)$465$496$138,423
164 ($961)$464$497$137,926
165 ($961)$462$499$137,427
166 ($961)$460$501$136,926
167 ($961)$459$502$136,424
168 ($961)$457$504$135,920
Year 15 - 169 ($961)$455$506$135,414
170 ($961)$454$507$134,907
171 ($961)$452$509$134,398
172 ($961)$450$511$133,887
173 ($961)$449$512$133,375
174 ($961)$447$514$132,861
175 ($961)$445$516$132,345
176 ($961)$443$518$131,827
177 ($961)$442$519$131,308
178 ($961)$440$521$130,787
179 ($961)$438$523$130,264
180 ($961)$436$525$129,739
Year 16 - 181 ($961)$435$526$129,213
182 ($961)$433$528$128,685
183 ($961)$431$530$128,155
184 ($961)$429$532$127,623
185 ($961)$428$533$127,090
186 ($961)$426$535$126,555
187 ($961)$424$537$126,018
188 ($961)$422$539$125,479
189 ($961)$420$541$124,938
190 ($961)$419$542$124,396
191 ($961)$417$544$123,852
192 ($961)$415$546$123,306
Year 17 - 193 ($961)$413$548$122,758
194 ($961)$411$550$122,208
195 ($961)$409$552$121,656
196 ($961)$408$553$121,103
197 ($961)$406$555$120,548
198 ($961)$404$557$119,991
199 ($961)$402$559$119,432
200 ($961)$400$561$118,871
201 ($961)$398$563$118,308
202 ($961)$396$565$117,743
203 ($961)$394$567$117,177
204 ($961)$393$568$116,608
Year 18 - 205 ($961)$391$570$116,038
206 ($961)$389$572$115,466
207 ($961)$387$574$114,892
208 ($961)$385$576$114,315
209 ($961)$383$578$113,737
210 ($961)$381$580$113,158
211 ($961)$379$582$112,576
212 ($961)$377$584$111,992
213 ($961)$375$586$111,406
214 ($961)$373$588$110,818
215 ($961)$371$590$110,229
216 ($961)$369$592$109,637
Year 19 - 217 ($961)$367$594$109,043
218 ($961)$365$596$108,447
219 ($961)$363$598$107,850
220 ($961)$361$600$107,250
221 ($961)$359$602$106,648
222 ($961)$357$604$106,045
223 ($961)$355$606$105,439
224 ($961)$353$608$104,831
225 ($961)$351$610$104,222
226 ($961)$349$612$103,610
227 ($961)$347$614$102,996
228 ($961)$345$616$102,380
Year 20 - 229 ($961)$343$618$101,762
230 ($961)$341$620$101,142
231 ($961)$339$622$100,520
232 ($961)$337$624$99,895
233 ($961)$335$626$99,269
234 ($961)$333$628$98,641
235 ($961)$330$631$98,010
236 ($961)$328$633$97,378
237 ($961)$326$635$96,743
238 ($961)$324$637$96,106
239 ($961)$322$639$95,467
240 ($961)$320$641$94,826
Year 21 - 241 ($961)$318$643$94,182
242 ($961)$316$645$93,537
243 ($961)$313$648$92,889
244 ($961)$311$650$92,240
245 ($961)$309$652$91,588
246 ($961)$307$654$90,934
247 ($961)$305$656$90,277
248 ($961)$302$659$89,619
249 ($961)$300$661$88,958
250 ($961)$298$663$88,295
251 ($961)$296$665$87,630
252 ($961)$294$667$86,962
Year 22 - 253 ($961)$291$670$86,293
254 ($961)$289$672$85,621
255 ($961)$287$674$84,947
256 ($961)$285$676$84,270
257 ($961)$282$679$83,592
258 ($961)$280$681$82,911
259 ($961)$278$683$82,227
260 ($961)$275$686$81,542
261 ($961)$273$688$80,854
262 ($961)$271$690$80,164
263 ($961)$269$692$79,472
264 ($961)$266$695$78,777
Year 23 - 265 ($961)$264$697$78,080
266 ($961)$262$699$77,380
267 ($961)$259$702$76,679
268 ($961)$257$704$75,975
269 ($961)$255$706$75,268
270 ($961)$252$709$74,559
271 ($961)$250$711$73,848
272 ($961)$247$714$73,135
273 ($961)$245$716$72,419
274 ($961)$243$718$71,700
275 ($961)$240$721$70,979
276 ($961)$238$723$70,256
Year 24 - 277 ($961)$235$726$69,531
278 ($961)$233$728$68,803
279 ($961)$230$730$68,072
280 ($961)$228$733$67,339
281 ($961)$226$735$66,604
282 ($961)$223$738$65,866
283 ($961)$221$740$65,126
284 ($961)$218$743$64,383
285 ($961)$216$745$63,638
286 ($961)$213$748$62,890
287 ($961)$211$750$62,140
288 ($961)$208$753$61,387
Year 25 - 289 ($961)$206$755$60,631
290 ($961)$203$758$59,874
291 ($961)$201$760$59,113
292 ($961)$198$763$58,350
293 ($961)$195$765$57,585
294 ($961)$193$768$56,817
295 ($961)$190$771$56,046
296 ($961)$188$773$55,273
297 ($961)$185$776$54,497
298 ($961)$183$778$53,719
299 ($961)$180$781$52,938
300 ($961)$177$784$52,154
Year 26 - 301 ($961)$175$786$51,368
302 ($961)$172$789$50,579
303 ($961)$169$792$49,787
304 ($961)$167$794$48,993
305 ($961)$164$797$48,196
306 ($961)$161$800$47,397
307 ($961)$159$802$46,595
308 ($961)$156$805$45,790
309 ($961)$153$808$44,982
310 ($961)$151$810$44,172
311 ($961)$148$813$43,359
312 ($961)$145$816$42,543
Year 27 - 313 ($961)$143$818$41,725
314 ($961)$140$821$40,904
315 ($961)$137$824$40,080
316 ($961)$134$827$39,253
317 ($961)$131$829$38,423
318 ($961)$129$832$37,591
319 ($961)$126$835$36,756
320 ($961)$123$838$35,918
321 ($961)$120$841$35,078
322 ($961)$118$843$34,234
323 ($961)$115$846$33,388
324 ($961)$112$849$32,539
Year 28 - 325 ($961)$109$852$31,687
326 ($961)$106$855$30,832
327 ($961)$103$858$29,974
328 ($961)$100$861$29,114
329 ($961)$98$863$28,250
330 ($961)$95$866$27,384
331 ($961)$92$869$26,515
332 ($961)$89$872$25,643
333 ($961)$86$875$24,768
334 ($961)$83$878$23,890
335 ($961)$80$881$23,009
336 ($961)$77$884$22,125
Year 29 - 337 ($961)$74$887$21,238
338 ($961)$71$890$20,348
339 ($961)$68$893$19,455
340 ($961)$65$896$18,560
341 ($961)$62$899$17,661
342 ($961)$59$902$16,759
343 ($961)$56$905$15,854
344 ($961)$53$908$14,946
345 ($961)$50$911$14,035
346 ($961)$47$914$13,121
347 ($961)$44$917$12,204
348 ($961)$41$920$11,284
Year 30 - 349 ($961)$38$923$10,361
350 ($961)$35$926$9,435
351 ($961)$32$929$8,506
352 ($961)$28$932$7,573
353 ($961)$25$936$6,638
354 ($961)$22$939$5,699
355 ($961)$19$942$4,757
356 ($961)$16$945$3,812
357 ($961)$13$948$2,864
358 ($961)$10$951$1,912
359 ($961)$6$955$958
360 ($961)$3$958$0
TOTALS$145,148$200,800$345,948

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.