« Back to all home prices

Mortgage Payment Schedule for a $258,000 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% ($51,600) 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
$972 360 $143,643 $350,043

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $258,000
Down Payment $51,600$206,400
Year 1 - 1 ($972)$669$303$206,097
2 ($972)$668$304$205,792
3 ($972)$667$305$205,487
4 ($972)$666$306$205,181
5 ($972)$665$307$204,874
6 ($972)$664$308$204,566
7 ($972)$663$309$204,256
8 ($972)$662$310$203,946
9 ($972)$661$311$203,635
10 ($972)$660$312$203,323
11 ($972)$659$313$203,010
12 ($972)$658$314$202,695
Year 2 - 13 ($972)$657$315$202,380
14 ($972)$656$316$202,064
15 ($972)$655$317$201,746
16 ($972)$654$318$201,428
17 ($972)$653$319$201,109
18 ($972)$652$320$200,788
19 ($972)$651$321$200,467
20 ($972)$650$322$200,144
21 ($972)$649$324$199,821
22 ($972)$648$325$199,496
23 ($972)$647$326$199,171
24 ($972)$646$327$198,844
Year 3 - 25 ($972)$645$328$198,516
26 ($972)$644$329$198,187
27 ($972)$642$330$197,857
28 ($972)$641$331$197,526
29 ($972)$640$332$197,194
30 ($972)$639$333$196,861
31 ($972)$638$334$196,527
32 ($972)$637$335$196,192
33 ($972)$636$336$195,856
34 ($972)$635$337$195,518
35 ($972)$634$339$195,180
36 ($972)$633$340$194,840
Year 4 - 37 ($972)$632$341$194,499
38 ($972)$631$342$194,157
39 ($972)$629$343$193,814
40 ($972)$628$344$193,470
41 ($972)$627$345$193,125
42 ($972)$626$346$192,779
43 ($972)$625$347$192,431
44 ($972)$624$349$192,083
45 ($972)$623$350$191,733
46 ($972)$622$351$191,382
47 ($972)$620$352$191,030
48 ($972)$619$353$190,677
Year 5 - 49 ($972)$618$354$190,323
50 ($972)$617$355$189,968
51 ($972)$616$357$189,611
52 ($972)$615$358$189,254
53 ($972)$613$359$188,895
54 ($972)$612$360$188,535
55 ($972)$611$361$188,174
56 ($972)$610$362$187,811
57 ($972)$609$364$187,448
58 ($972)$608$365$187,083
59 ($972)$606$366$186,717
60 ($972)$605$367$186,350
Year 6 - 61 ($972)$604$368$185,982
62 ($972)$603$369$185,612
63 ($972)$602$371$185,242
64 ($972)$600$372$184,870
65 ($972)$599$373$184,497
66 ($972)$598$374$184,122
67 ($972)$597$375$183,747
68 ($972)$596$377$183,370
69 ($972)$594$378$182,992
70 ($972)$593$379$182,613
71 ($972)$592$380$182,233
72 ($972)$591$382$181,851
Year 7 - 73 ($972)$590$383$181,468
74 ($972)$588$384$181,084
75 ($972)$587$385$180,699
76 ($972)$586$387$180,312
77 ($972)$585$388$179,925
78 ($972)$583$389$179,536
79 ($972)$582$390$179,145
80 ($972)$581$392$178,754
81 ($972)$579$393$178,361
82 ($972)$578$394$177,967
83 ($972)$577$395$177,571
84 ($972)$576$397$177,174
Year 8 - 85 ($972)$574$398$176,776
86 ($972)$573$399$176,377
87 ($972)$572$401$175,977
88 ($972)$570$402$175,575
89 ($972)$569$403$175,171
90 ($972)$568$404$174,767
91 ($972)$567$406$174,361
92 ($972)$565$407$173,954
93 ($972)$564$408$173,546
94 ($972)$563$410$173,136
95 ($972)$561$411$172,725
96 ($972)$560$412$172,312
Year 9 - 97 ($972)$559$414$171,899
98 ($972)$557$415$171,483
99 ($972)$556$416$171,067
100 ($972)$555$418$170,649
101 ($972)$553$419$170,230
102 ($972)$552$421$169,810
103 ($972)$550$422$169,388
104 ($972)$549$423$168,964
105 ($972)$548$425$168,540
106 ($972)$546$426$168,114
107 ($972)$545$427$167,686
108 ($972)$544$429$167,258
Year 10 - 109 ($972)$542$430$166,828
110 ($972)$541$432$166,396
111 ($972)$539$433$165,963
112 ($972)$538$434$165,529
113 ($972)$537$436$165,093
114 ($972)$535$437$164,656
115 ($972)$534$439$164,217
116 ($972)$532$440$163,777
117 ($972)$531$441$163,336
118 ($972)$529$443$162,893
119 ($972)$528$444$162,449
120 ($972)$527$446$162,003
Year 11 - 121 ($972)$525$447$161,556
122 ($972)$524$449$161,107
123 ($972)$522$450$160,657
124 ($972)$521$452$160,205
125 ($972)$519$453$159,752
126 ($972)$518$454$159,298
127 ($972)$516$456$158,842
128 ($972)$515$457$158,385
129 ($972)$513$459$157,926
130 ($972)$512$460$157,465
131 ($972)$510$462$157,003
132 ($972)$509$463$156,540
Year 12 - 133 ($972)$507$465$156,075
134 ($972)$506$466$155,609
135 ($972)$504$468$155,141
136 ($972)$503$469$154,671
137 ($972)$501$471$154,200
138 ($972)$500$472$153,728
139 ($972)$498$474$153,254
140 ($972)$497$476$152,778
141 ($972)$495$477$152,301
142 ($972)$494$479$151,823
143 ($972)$492$480$151,343
144 ($972)$491$482$150,861
Year 13 - 145 ($972)$489$483$150,377
146 ($972)$487$485$149,893
147 ($972)$486$486$149,406
148 ($972)$484$488$148,918
149 ($972)$483$490$148,429
150 ($972)$481$491$147,937
151 ($972)$480$493$147,445
152 ($972)$478$494$146,950
153 ($972)$476$496$146,454
154 ($972)$475$498$145,957
155 ($972)$473$499$145,457
156 ($972)$472$501$144,957
Year 14 - 157 ($972)$470$502$144,454
158 ($972)$468$504$143,950
159 ($972)$467$506$143,444
160 ($972)$465$507$142,937
161 ($972)$463$509$142,428
162 ($972)$462$511$141,917
163 ($972)$460$512$141,405
164 ($972)$458$514$140,891
165 ($972)$457$516$140,376
166 ($972)$455$517$139,858
167 ($972)$453$519$139,339
168 ($972)$452$521$138,819
Year 15 - 169 ($972)$450$522$138,296
170 ($972)$448$524$137,772
171 ($972)$447$526$137,247
172 ($972)$445$527$136,719
173 ($972)$443$529$136,190
174 ($972)$441$531$135,659
175 ($972)$440$533$135,127
176 ($972)$438$534$134,592
177 ($972)$436$536$134,056
178 ($972)$435$538$133,518
179 ($972)$433$540$132,979
180 ($972)$431$541$132,438
Year 16 - 181 ($972)$429$543$131,895
182 ($972)$428$545$131,350
183 ($972)$426$547$130,803
184 ($972)$424$548$130,255
185 ($972)$422$550$129,705
186 ($972)$420$552$129,153
187 ($972)$419$554$128,599
188 ($972)$417$555$128,044
189 ($972)$415$557$127,487
190 ($972)$413$559$126,928
191 ($972)$411$561$126,367
192 ($972)$410$563$125,804
Year 17 - 193 ($972)$408$565$125,239
194 ($972)$406$566$124,673
195 ($972)$404$568$124,105
196 ($972)$402$570$123,535
197 ($972)$400$572$122,963
198 ($972)$399$574$122,389
199 ($972)$397$576$121,814
200 ($972)$395$577$121,236
201 ($972)$393$579$120,657
202 ($972)$391$581$120,076
203 ($972)$389$583$119,493
204 ($972)$387$585$118,908
Year 18 - 205 ($972)$385$587$118,321
206 ($972)$384$589$117,732
207 ($972)$382$591$117,141
208 ($972)$380$593$116,549
209 ($972)$378$595$115,954
210 ($972)$376$596$115,358
211 ($972)$374$598$114,759
212 ($972)$372$600$114,159
213 ($972)$370$602$113,557
214 ($972)$368$604$112,952
215 ($972)$366$606$112,346
216 ($972)$364$608$111,738
Year 19 - 217 ($972)$362$610$111,128
218 ($972)$360$612$110,516
219 ($972)$358$614$109,902
220 ($972)$356$616$109,286
221 ($972)$354$618$108,668
222 ($972)$352$620$108,047
223 ($972)$350$622$107,425
224 ($972)$348$624$106,801
225 ($972)$346$626$106,175
226 ($972)$344$628$105,547
227 ($972)$342$630$104,917
228 ($972)$340$632$104,285
Year 20 - 229 ($972)$338$634$103,650
230 ($972)$336$636$103,014
231 ($972)$334$638$102,376
232 ($972)$332$640$101,735
233 ($972)$330$643$101,093
234 ($972)$328$645$100,448
235 ($972)$326$647$99,801
236 ($972)$324$649$99,152
237 ($972)$321$651$98,501
238 ($972)$319$653$97,848
239 ($972)$317$655$97,193
240 ($972)$315$657$96,536
Year 21 - 241 ($972)$313$659$95,877
242 ($972)$311$662$95,215
243 ($972)$309$664$94,551
244 ($972)$307$666$93,886
245 ($972)$304$668$93,218
246 ($972)$302$670$92,547
247 ($972)$300$672$91,875
248 ($972)$298$675$91,201
249 ($972)$296$677$90,524
250 ($972)$293$679$89,845
251 ($972)$291$681$89,164
252 ($972)$289$683$88,481
Year 22 - 253 ($972)$287$686$87,795
254 ($972)$285$688$87,107
255 ($972)$282$690$86,417
256 ($972)$280$692$85,725
257 ($972)$278$694$85,031
258 ($972)$276$697$84,334
259 ($972)$273$699$83,635
260 ($972)$271$701$82,934
261 ($972)$269$703$82,230
262 ($972)$267$706$81,524
263 ($972)$264$708$80,816
264 ($972)$262$710$80,106
Year 23 - 265 ($972)$260$713$79,393
266 ($972)$257$715$78,678
267 ($972)$255$717$77,961
268 ($972)$253$720$77,242
269 ($972)$250$722$76,520
270 ($972)$248$724$75,795
271 ($972)$246$727$75,069
272 ($972)$243$729$74,340
273 ($972)$241$731$73,608
274 ($972)$239$734$72,875
275 ($972)$236$736$72,138
276 ($972)$234$738$71,400
Year 24 - 277 ($972)$231$741$70,659
278 ($972)$229$743$69,916
279 ($972)$227$746$69,170
280 ($972)$224$748$68,422
281 ($972)$222$751$67,671
282 ($972)$219$753$66,918
283 ($972)$217$755$66,163
284 ($972)$214$758$65,405
285 ($972)$212$760$64,645
286 ($972)$210$763$63,882
287 ($972)$207$765$63,117
288 ($972)$205$768$62,349
Year 25 - 289 ($972)$202$770$61,579
290 ($972)$200$773$60,806
291 ($972)$197$775$60,031
292 ($972)$195$778$59,253
293 ($972)$192$780$58,473
294 ($972)$190$783$57,690
295 ($972)$187$785$56,905
296 ($972)$184$788$56,117
297 ($972)$182$790$55,326
298 ($972)$179$793$54,533
299 ($972)$177$796$53,738
300 ($972)$174$798$52,940
Year 26 - 301 ($972)$172$801$52,139
302 ($972)$169$803$51,336
303 ($972)$166$806$50,530
304 ($972)$164$809$49,721
305 ($972)$161$811$48,910
306 ($972)$159$814$48,096
307 ($972)$156$816$47,280
308 ($972)$153$819$46,461
309 ($972)$151$822$45,639
310 ($972)$148$824$44,815
311 ($972)$145$827$43,988
312 ($972)$143$830$43,158
Year 27 - 313 ($972)$140$832$42,325
314 ($972)$137$835$41,490
315 ($972)$134$838$40,652
316 ($972)$132$841$39,812
317 ($972)$129$843$38,969
318 ($972)$126$846$38,123
319 ($972)$124$849$37,274
320 ($972)$121$852$36,422
321 ($972)$118$854$35,568
322 ($972)$115$857$34,711
323 ($972)$113$860$33,851
324 ($972)$110$863$32,989
Year 28 - 325 ($972)$107$865$32,123
326 ($972)$104$868$31,255
327 ($972)$101$871$30,384
328 ($972)$98$874$29,510
329 ($972)$96$877$28,633
330 ($972)$93$880$27,754
331 ($972)$90$882$26,872
332 ($972)$87$885$25,986
333 ($972)$84$888$25,098
334 ($972)$81$891$24,207
335 ($972)$78$894$23,313
336 ($972)$76$897$22,417
Year 29 - 337 ($972)$73$900$21,517
338 ($972)$70$903$20,614
339 ($972)$67$906$19,709
340 ($972)$64$908$18,800
341 ($972)$61$911$17,889
342 ($972)$58$914$16,975
343 ($972)$55$917$16,057
344 ($972)$52$920$15,137
345 ($972)$49$923$14,214
346 ($972)$46$926$13,287
347 ($972)$43$929$12,358
348 ($972)$40$932$11,426
Year 30 - 349 ($972)$37$935$10,491
350 ($972)$34$938$9,552
351 ($972)$31$941$8,611
352 ($972)$28$944$7,666
353 ($972)$25$947$6,719
354 ($972)$22$951$5,768
355 ($972)$19$954$4,815
356 ($972)$16$957$3,858
357 ($972)$13$960$2,898
358 ($972)$9$963$1,935
359 ($972)$6$966$969
360 ($972)$3$969$0
TOTALS$143,643$206,400$350,043

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.