« 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($51,600) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$989 360 $149,625 $356,025

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $258,000
Down Payment $51,600$206,400
Year 1 - 1 ($989)$693$296$206,104
2 ($989)$692$297$205,807
3 ($989)$691$298$205,510
4 ($989)$690$299$205,211
5 ($989)$689$300$204,911
6 ($989)$688$301$204,610
7 ($989)$687$302$204,308
8 ($989)$686$303$204,006
9 ($989)$685$304$203,702
10 ($989)$684$305$203,397
11 ($989)$683$306$203,091
12 ($989)$682$307$202,784
Year 2 - 13 ($989)$681$308$202,476
14 ($989)$680$309$202,167
15 ($989)$679$310$201,857
16 ($989)$678$311$201,546
17 ($989)$677$312$201,234
18 ($989)$676$313$200,921
19 ($989)$675$314$200,607
20 ($989)$674$315$200,291
21 ($989)$673$316$199,975
22 ($989)$672$317$199,658
23 ($989)$671$318$199,339
24 ($989)$669$320$199,020
Year 3 - 25 ($989)$668$321$198,699
26 ($989)$667$322$198,378
27 ($989)$666$323$198,055
28 ($989)$665$324$197,731
29 ($989)$664$325$197,406
30 ($989)$663$326$197,080
31 ($989)$662$327$196,753
32 ($989)$661$328$196,425
33 ($989)$660$329$196,095
34 ($989)$659$330$195,765
35 ($989)$657$332$195,434
36 ($989)$656$333$195,101
Year 4 - 37 ($989)$655$334$194,767
38 ($989)$654$335$194,432
39 ($989)$653$336$194,096
40 ($989)$652$337$193,759
41 ($989)$651$338$193,421
42 ($989)$650$339$193,082
43 ($989)$648$341$192,741
44 ($989)$647$342$192,399
45 ($989)$646$343$192,057
46 ($989)$645$344$191,713
47 ($989)$644$345$191,367
48 ($989)$643$346$191,021
Year 5 - 49 ($989)$642$347$190,674
50 ($989)$640$349$190,325
51 ($989)$639$350$189,975
52 ($989)$638$351$189,624
53 ($989)$637$352$189,272
54 ($989)$636$353$188,919
55 ($989)$634$355$188,564
56 ($989)$633$356$188,209
57 ($989)$632$357$187,852
58 ($989)$631$358$187,494
59 ($989)$630$359$187,134
60 ($989)$628$360$186,774
Year 6 - 61 ($989)$627$362$186,412
62 ($989)$626$363$186,049
63 ($989)$625$364$185,685
64 ($989)$624$365$185,320
65 ($989)$622$367$184,953
66 ($989)$621$368$184,585
67 ($989)$620$369$184,216
68 ($989)$619$370$183,846
69 ($989)$617$372$183,475
70 ($989)$616$373$183,102
71 ($989)$615$374$182,728
72 ($989)$614$375$182,352
Year 7 - 73 ($989)$612$377$181,976
74 ($989)$611$378$181,598
75 ($989)$610$379$181,219
76 ($989)$609$380$180,839
77 ($989)$607$382$180,457
78 ($989)$606$383$180,074
79 ($989)$605$384$179,690
80 ($989)$603$386$179,304
81 ($989)$602$387$178,917
82 ($989)$601$388$178,529
83 ($989)$600$389$178,140
84 ($989)$598$391$177,749
Year 8 - 85 ($989)$597$392$177,357
86 ($989)$596$393$176,964
87 ($989)$594$395$176,569
88 ($989)$593$396$176,173
89 ($989)$592$397$175,776
90 ($989)$590$399$175,377
91 ($989)$589$400$174,977
92 ($989)$588$401$174,576
93 ($989)$586$403$174,173
94 ($989)$585$404$173,769
95 ($989)$584$405$173,364
96 ($989)$582$407$172,957
Year 9 - 97 ($989)$581$408$172,549
98 ($989)$579$409$172,140
99 ($989)$578$411$171,729
100 ($989)$577$412$171,317
101 ($989)$575$414$170,903
102 ($989)$574$415$170,488
103 ($989)$573$416$170,071
104 ($989)$571$418$169,654
105 ($989)$570$419$169,234
106 ($989)$568$421$168,814
107 ($989)$567$422$168,392
108 ($989)$566$423$167,968
Year 10 - 109 ($989)$564$425$167,544
110 ($989)$563$426$167,117
111 ($989)$561$428$166,690
112 ($989)$560$429$166,260
113 ($989)$558$431$165,830
114 ($989)$557$432$165,398
115 ($989)$555$433$164,964
116 ($989)$554$435$164,529
117 ($989)$553$436$164,093
118 ($989)$551$438$163,655
119 ($989)$550$439$163,216
120 ($989)$548$441$162,775
Year 11 - 121 ($989)$547$442$162,332
122 ($989)$545$444$161,889
123 ($989)$544$445$161,443
124 ($989)$542$447$160,997
125 ($989)$541$448$160,548
126 ($989)$539$450$160,099
127 ($989)$538$451$159,647
128 ($989)$536$453$159,194
129 ($989)$535$454$158,740
130 ($989)$533$456$158,284
131 ($989)$532$457$157,827
132 ($989)$530$459$157,368
Year 12 - 133 ($989)$528$460$156,908
134 ($989)$527$462$156,446
135 ($989)$525$464$155,982
136 ($989)$524$465$155,517
137 ($989)$522$467$155,050
138 ($989)$521$468$154,582
139 ($989)$519$470$154,112
140 ($989)$518$471$153,641
141 ($989)$516$473$153,168
142 ($989)$514$475$152,693
143 ($989)$513$476$152,217
144 ($989)$511$478$151,739
Year 13 - 145 ($989)$510$479$151,260
146 ($989)$508$481$150,779
147 ($989)$506$483$150,296
148 ($989)$505$484$149,812
149 ($989)$503$486$149,326
150 ($989)$501$487$148,839
151 ($989)$500$489$148,350
152 ($989)$498$491$147,859
153 ($989)$497$492$147,366
154 ($989)$495$494$146,872
155 ($989)$493$496$146,377
156 ($989)$492$497$145,879
Year 14 - 157 ($989)$490$499$145,380
158 ($989)$488$501$144,880
159 ($989)$487$502$144,377
160 ($989)$485$504$143,873
161 ($989)$483$506$143,367
162 ($989)$481$507$142,860
163 ($989)$480$509$142,351
164 ($989)$478$511$141,840
165 ($989)$476$513$141,327
166 ($989)$475$514$140,813
167 ($989)$473$516$140,297
168 ($989)$471$518$139,779
Year 15 - 169 ($989)$469$520$139,259
170 ($989)$468$521$138,738
171 ($989)$466$523$138,215
172 ($989)$464$525$137,690
173 ($989)$462$527$137,164
174 ($989)$461$528$136,635
175 ($989)$459$530$136,105
176 ($989)$457$532$135,573
177 ($989)$455$534$135,040
178 ($989)$454$535$134,504
179 ($989)$452$537$133,967
180 ($989)$450$539$133,428
Year 16 - 181 ($989)$448$541$132,887
182 ($989)$446$543$132,345
183 ($989)$444$545$131,800
184 ($989)$443$546$131,254
185 ($989)$441$548$130,706
186 ($989)$439$550$130,156
187 ($989)$437$552$129,604
188 ($989)$435$554$129,050
189 ($989)$433$556$128,494
190 ($989)$432$557$127,937
191 ($989)$430$559$127,378
192 ($989)$428$561$126,816
Year 17 - 193 ($989)$426$563$126,253
194 ($989)$424$565$125,688
195 ($989)$422$567$125,122
196 ($989)$420$569$124,553
197 ($989)$418$571$123,982
198 ($989)$416$573$123,410
199 ($989)$414$575$122,835
200 ($989)$413$576$122,259
201 ($989)$411$578$121,680
202 ($989)$409$580$121,100
203 ($989)$407$582$120,518
204 ($989)$405$584$119,933
Year 18 - 205 ($989)$403$586$119,347
206 ($989)$401$588$118,759
207 ($989)$399$590$118,169
208 ($989)$397$592$117,577
209 ($989)$395$594$116,983
210 ($989)$393$596$116,387
211 ($989)$391$598$115,789
212 ($989)$389$600$115,189
213 ($989)$387$602$114,586
214 ($989)$385$604$113,982
215 ($989)$383$606$113,376
216 ($989)$381$608$112,768
Year 19 - 217 ($989)$379$610$112,158
218 ($989)$377$612$111,545
219 ($989)$375$614$110,931
220 ($989)$373$616$110,315
221 ($989)$370$618$109,696
222 ($989)$368$621$109,076
223 ($989)$366$623$108,453
224 ($989)$364$625$107,828
225 ($989)$362$627$107,201
226 ($989)$360$629$106,572
227 ($989)$358$631$105,941
228 ($989)$356$633$105,308
Year 20 - 229 ($989)$354$635$104,673
230 ($989)$352$637$104,035
231 ($989)$349$640$103,396
232 ($989)$347$642$102,754
233 ($989)$345$644$102,110
234 ($989)$343$646$101,464
235 ($989)$341$648$100,816
236 ($989)$339$650$100,166
237 ($989)$336$653$99,513
238 ($989)$334$655$98,858
239 ($989)$332$657$98,201
240 ($989)$330$659$97,542
Year 21 - 241 ($989)$328$661$96,881
242 ($989)$325$664$96,217
243 ($989)$323$666$95,551
244 ($989)$321$668$94,883
245 ($989)$319$670$94,213
246 ($989)$316$673$93,540
247 ($989)$314$675$92,866
248 ($989)$312$677$92,189
249 ($989)$310$679$91,509
250 ($989)$307$682$90,828
251 ($989)$305$684$90,144
252 ($989)$303$686$89,457
Year 22 - 253 ($989)$300$689$88,769
254 ($989)$298$691$88,078
255 ($989)$296$693$87,385
256 ($989)$293$695$86,689
257 ($989)$291$698$85,992
258 ($989)$289$700$85,291
259 ($989)$286$703$84,589
260 ($989)$284$705$83,884
261 ($989)$282$707$83,177
262 ($989)$279$710$82,467
263 ($989)$277$712$81,755
264 ($989)$275$714$81,041
Year 23 - 265 ($989)$272$717$80,324
266 ($989)$270$719$79,605
267 ($989)$267$722$78,883
268 ($989)$265$724$78,159
269 ($989)$262$726$77,433
270 ($989)$260$729$76,704
271 ($989)$258$731$75,972
272 ($989)$255$734$75,238
273 ($989)$253$736$74,502
274 ($989)$250$739$73,763
275 ($989)$248$741$73,022
276 ($989)$245$744$72,278
Year 24 - 277 ($989)$243$746$71,532
278 ($989)$240$749$70,783
279 ($989)$238$751$70,032
280 ($989)$235$754$69,278
281 ($989)$233$756$68,522
282 ($989)$230$759$67,763
283 ($989)$228$761$67,002
284 ($989)$225$764$66,238
285 ($989)$222$767$65,471
286 ($989)$220$769$64,702
287 ($989)$217$772$63,931
288 ($989)$215$774$63,156
Year 25 - 289 ($989)$212$777$62,380
290 ($989)$209$779$61,600
291 ($989)$207$782$60,818
292 ($989)$204$785$60,033
293 ($989)$202$787$59,246
294 ($989)$199$790$58,456
295 ($989)$196$793$57,663
296 ($989)$194$795$56,868
297 ($989)$191$798$56,070
298 ($989)$188$801$55,269
299 ($989)$186$803$54,466
300 ($989)$183$806$53,660
Year 26 - 301 ($989)$180$809$52,851
302 ($989)$177$811$52,040
303 ($989)$175$814$51,226
304 ($989)$172$817$50,409
305 ($989)$169$820$49,589
306 ($989)$167$822$48,767
307 ($989)$164$825$47,941
308 ($989)$161$828$47,113
309 ($989)$158$831$46,283
310 ($989)$155$834$45,449
311 ($989)$153$836$44,613
312 ($989)$150$839$43,774
Year 27 - 313 ($989)$147$842$42,932
314 ($989)$144$845$42,087
315 ($989)$141$848$41,239
316 ($989)$138$850$40,389
317 ($989)$136$853$39,536
318 ($989)$133$856$38,679
319 ($989)$130$859$37,820
320 ($989)$127$862$36,958
321 ($989)$124$865$36,094
322 ($989)$121$868$35,226
323 ($989)$118$871$34,355
324 ($989)$115$874$33,482
Year 28 - 325 ($989)$112$877$32,605
326 ($989)$109$879$31,726
327 ($989)$107$882$30,843
328 ($989)$104$885$29,958
329 ($989)$101$888$29,070
330 ($989)$98$891$28,178
331 ($989)$95$894$27,284
332 ($989)$92$897$26,387
333 ($989)$89$900$25,486
334 ($989)$86$903$24,583
335 ($989)$83$906$23,676
336 ($989)$80$909$22,767
Year 29 - 337 ($989)$76$912$21,854
338 ($989)$73$916$20,939
339 ($989)$70$919$20,020
340 ($989)$67$922$19,099
341 ($989)$64$925$18,174
342 ($989)$61$928$17,246
343 ($989)$58$931$16,315
344 ($989)$55$934$15,381
345 ($989)$52$937$14,443
346 ($989)$49$940$13,503
347 ($989)$45$944$12,559
348 ($989)$42$947$11,612
Year 30 - 349 ($989)$39$950$10,662
350 ($989)$36$953$9,709
351 ($989)$33$956$8,753
352 ($989)$29$960$7,793
353 ($989)$26$963$6,831
354 ($989)$23$966$5,865
355 ($989)$20$969$4,895
356 ($989)$16$973$3,923
357 ($989)$13$976$2,947
358 ($989)$10$979$1,968
359 ($989)$7$982$986
360 ($989)$3$986$0
TOTALS$149,625$206,400$356,025

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.