« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,031 360 $164,808 $371,208

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $258,000
Down Payment $51,600$206,400
Year 1 - 1 ($1,031)$753$278$206,122
2 ($1,031)$752$279$205,843
3 ($1,031)$751$280$205,564
4 ($1,031)$750$281$205,283
5 ($1,031)$749$282$205,001
6 ($1,031)$748$283$204,718
7 ($1,031)$747$284$204,434
8 ($1,031)$746$285$204,149
9 ($1,031)$745$286$203,863
10 ($1,031)$744$287$203,576
11 ($1,031)$743$288$203,288
12 ($1,031)$742$289$202,999
Year 2 - 13 ($1,031)$741$290$202,709
14 ($1,031)$740$291$202,418
15 ($1,031)$739$292$202,125
16 ($1,031)$738$293$201,832
17 ($1,031)$737$294$201,537
18 ($1,031)$736$296$201,242
19 ($1,031)$735$297$200,945
20 ($1,031)$733$298$200,648
21 ($1,031)$732$299$200,349
22 ($1,031)$731$300$200,049
23 ($1,031)$730$301$199,748
24 ($1,031)$729$302$199,446
Year 3 - 25 ($1,031)$728$303$199,143
26 ($1,031)$727$304$198,839
27 ($1,031)$726$305$198,533
28 ($1,031)$725$306$198,227
29 ($1,031)$724$308$197,919
30 ($1,031)$722$309$197,610
31 ($1,031)$721$310$197,301
32 ($1,031)$720$311$196,990
33 ($1,031)$719$312$196,677
34 ($1,031)$718$313$196,364
35 ($1,031)$717$314$196,050
36 ($1,031)$716$316$195,734
Year 4 - 37 ($1,031)$714$317$195,417
38 ($1,031)$713$318$195,100
39 ($1,031)$712$319$194,781
40 ($1,031)$711$320$194,460
41 ($1,031)$710$321$194,139
42 ($1,031)$709$323$193,817
43 ($1,031)$707$324$193,493
44 ($1,031)$706$325$193,168
45 ($1,031)$705$326$192,842
46 ($1,031)$704$327$192,515
47 ($1,031)$703$328$192,186
48 ($1,031)$701$330$191,856
Year 5 - 49 ($1,031)$700$331$191,526
50 ($1,031)$699$332$191,194
51 ($1,031)$698$333$190,860
52 ($1,031)$697$334$190,526
53 ($1,031)$695$336$190,190
54 ($1,031)$694$337$189,853
55 ($1,031)$693$338$189,515
56 ($1,031)$692$339$189,176
57 ($1,031)$690$341$188,835
58 ($1,031)$689$342$188,493
59 ($1,031)$688$343$188,150
60 ($1,031)$687$344$187,806
Year 6 - 61 ($1,031)$685$346$187,460
62 ($1,031)$684$347$187,113
63 ($1,031)$683$348$186,765
64 ($1,031)$682$349$186,415
65 ($1,031)$680$351$186,065
66 ($1,031)$679$352$185,713
67 ($1,031)$678$353$185,359
68 ($1,031)$677$355$185,005
69 ($1,031)$675$356$184,649
70 ($1,031)$674$357$184,292
71 ($1,031)$673$358$183,933
72 ($1,031)$671$360$183,574
Year 7 - 73 ($1,031)$670$361$183,212
74 ($1,031)$669$362$182,850
75 ($1,031)$667$364$182,486
76 ($1,031)$666$365$182,121
77 ($1,031)$665$366$181,755
78 ($1,031)$663$368$181,387
79 ($1,031)$662$369$181,018
80 ($1,031)$661$370$180,648
81 ($1,031)$659$372$180,276
82 ($1,031)$658$373$179,903
83 ($1,031)$657$374$179,528
84 ($1,031)$655$376$179,152
Year 8 - 85 ($1,031)$654$377$178,775
86 ($1,031)$653$379$178,397
87 ($1,031)$651$380$178,017
88 ($1,031)$650$381$177,635
89 ($1,031)$648$383$177,252
90 ($1,031)$647$384$176,868
91 ($1,031)$646$386$176,483
92 ($1,031)$644$387$176,096
93 ($1,031)$643$388$175,707
94 ($1,031)$641$390$175,318
95 ($1,031)$640$391$174,926
96 ($1,031)$638$393$174,534
Year 9 - 97 ($1,031)$637$394$174,140
98 ($1,031)$636$396$173,744
99 ($1,031)$634$397$173,347
100 ($1,031)$633$398$172,949
101 ($1,031)$631$400$172,549
102 ($1,031)$630$401$172,147
103 ($1,031)$628$403$171,745
104 ($1,031)$627$404$171,340
105 ($1,031)$625$406$170,935
106 ($1,031)$624$407$170,527
107 ($1,031)$622$409$170,119
108 ($1,031)$621$410$169,709
Year 10 - 109 ($1,031)$619$412$169,297
110 ($1,031)$618$413$168,884
111 ($1,031)$616$415$168,469
112 ($1,031)$615$416$168,053
113 ($1,031)$613$418$167,635
114 ($1,031)$612$419$167,216
115 ($1,031)$610$421$166,795
116 ($1,031)$609$422$166,373
117 ($1,031)$607$424$165,949
118 ($1,031)$606$425$165,523
119 ($1,031)$604$427$165,096
120 ($1,031)$603$429$164,668
Year 11 - 121 ($1,031)$601$430$164,238
122 ($1,031)$599$432$163,806
123 ($1,031)$598$433$163,373
124 ($1,031)$596$435$162,938
125 ($1,031)$595$436$162,502
126 ($1,031)$593$438$162,064
127 ($1,031)$592$440$161,624
128 ($1,031)$590$441$161,183
129 ($1,031)$588$443$160,740
130 ($1,031)$587$444$160,295
131 ($1,031)$585$446$159,849
132 ($1,031)$583$448$159,402
Year 12 - 133 ($1,031)$582$449$158,952
134 ($1,031)$580$451$158,501
135 ($1,031)$579$453$158,049
136 ($1,031)$577$454$157,595
137 ($1,031)$575$456$157,139
138 ($1,031)$574$458$156,681
139 ($1,031)$572$459$156,222
140 ($1,031)$570$461$155,761
141 ($1,031)$569$463$155,298
142 ($1,031)$567$464$154,834
143 ($1,031)$565$466$154,368
144 ($1,031)$563$468$153,900
Year 13 - 145 ($1,031)$562$469$153,431
146 ($1,031)$560$471$152,960
147 ($1,031)$558$473$152,487
148 ($1,031)$557$475$152,012
149 ($1,031)$555$476$151,536
150 ($1,031)$553$478$151,058
151 ($1,031)$551$480$150,578
152 ($1,031)$550$482$150,097
153 ($1,031)$548$483$149,614
154 ($1,031)$546$485$149,129
155 ($1,031)$544$487$148,642
156 ($1,031)$543$489$148,153
Year 14 - 157 ($1,031)$541$490$147,663
158 ($1,031)$539$492$147,171
159 ($1,031)$537$494$146,677
160 ($1,031)$535$496$146,181
161 ($1,031)$534$498$145,683
162 ($1,031)$532$499$145,184
163 ($1,031)$530$501$144,683
164 ($1,031)$528$503$144,180
165 ($1,031)$526$505$143,675
166 ($1,031)$524$507$143,168
167 ($1,031)$523$509$142,659
168 ($1,031)$521$510$142,149
Year 15 - 169 ($1,031)$519$512$141,637
170 ($1,031)$517$514$141,123
171 ($1,031)$515$516$140,607
172 ($1,031)$513$518$140,089
173 ($1,031)$511$520$139,569
174 ($1,031)$509$522$139,047
175 ($1,031)$508$524$138,524
176 ($1,031)$506$526$137,998
177 ($1,031)$504$527$137,471
178 ($1,031)$502$529$136,941
179 ($1,031)$500$531$136,410
180 ($1,031)$498$533$135,877
Year 16 - 181 ($1,031)$496$535$135,341
182 ($1,031)$494$537$134,804
183 ($1,031)$492$539$134,265
184 ($1,031)$490$541$133,724
185 ($1,031)$488$543$133,181
186 ($1,031)$486$545$132,636
187 ($1,031)$484$547$132,089
188 ($1,031)$482$549$131,540
189 ($1,031)$480$551$130,989
190 ($1,031)$478$553$130,436
191 ($1,031)$476$555$129,881
192 ($1,031)$474$557$129,324
Year 17 - 193 ($1,031)$472$559$128,765
194 ($1,031)$470$561$128,204
195 ($1,031)$468$563$127,641
196 ($1,031)$466$565$127,075
197 ($1,031)$464$567$126,508
198 ($1,031)$462$569$125,939
199 ($1,031)$460$571$125,367
200 ($1,031)$458$574$124,794
201 ($1,031)$455$576$124,218
202 ($1,031)$453$578$123,640
203 ($1,031)$451$580$123,060
204 ($1,031)$449$582$122,478
Year 18 - 205 ($1,031)$447$584$121,894
206 ($1,031)$445$586$121,308
207 ($1,031)$443$588$120,720
208 ($1,031)$441$591$120,129
209 ($1,031)$438$593$119,537
210 ($1,031)$436$595$118,942
211 ($1,031)$434$597$118,345
212 ($1,031)$432$599$117,746
213 ($1,031)$430$601$117,144
214 ($1,031)$428$604$116,541
215 ($1,031)$425$606$115,935
216 ($1,031)$423$608$115,327
Year 19 - 217 ($1,031)$421$610$114,717
218 ($1,031)$419$612$114,104
219 ($1,031)$416$615$113,490
220 ($1,031)$414$617$112,873
221 ($1,031)$412$619$112,254
222 ($1,031)$410$621$111,632
223 ($1,031)$407$624$111,009
224 ($1,031)$405$626$110,383
225 ($1,031)$403$628$109,754
226 ($1,031)$401$631$109,124
227 ($1,031)$398$633$108,491
228 ($1,031)$396$635$107,856
Year 20 - 229 ($1,031)$394$637$107,218
230 ($1,031)$391$640$106,579
231 ($1,031)$389$642$105,936
232 ($1,031)$387$644$105,292
233 ($1,031)$384$647$104,645
234 ($1,031)$382$649$103,996
235 ($1,031)$380$652$103,344
236 ($1,031)$377$654$102,691
237 ($1,031)$375$656$102,034
238 ($1,031)$372$659$101,376
239 ($1,031)$370$661$100,714
240 ($1,031)$368$664$100,051
Year 21 - 241 ($1,031)$365$666$99,385
242 ($1,031)$363$668$98,717
243 ($1,031)$360$671$98,046
244 ($1,031)$358$673$97,372
245 ($1,031)$355$676$96,697
246 ($1,031)$353$678$96,019
247 ($1,031)$350$681$95,338
248 ($1,031)$348$683$94,655
249 ($1,031)$345$686$93,969
250 ($1,031)$343$688$93,281
251 ($1,031)$340$691$92,590
252 ($1,031)$338$693$91,897
Year 22 - 253 ($1,031)$335$696$91,201
254 ($1,031)$333$698$90,503
255 ($1,031)$330$701$89,802
256 ($1,031)$328$703$89,099
257 ($1,031)$325$706$88,393
258 ($1,031)$323$708$87,685
259 ($1,031)$320$711$86,973
260 ($1,031)$317$714$86,260
261 ($1,031)$315$716$85,544
262 ($1,031)$312$719$84,825
263 ($1,031)$310$722$84,103
264 ($1,031)$307$724$83,379
Year 23 - 265 ($1,031)$304$727$82,652
266 ($1,031)$302$729$81,923
267 ($1,031)$299$732$81,191
268 ($1,031)$296$735$80,456
269 ($1,031)$294$737$79,718
270 ($1,031)$291$740$78,978
271 ($1,031)$288$743$78,235
272 ($1,031)$286$746$77,490
273 ($1,031)$283$748$76,741
274 ($1,031)$280$751$75,990
275 ($1,031)$277$754$75,237
276 ($1,031)$275$757$74,480
Year 24 - 277 ($1,031)$272$759$73,721
278 ($1,031)$269$762$72,959
279 ($1,031)$266$765$72,194
280 ($1,031)$264$768$71,426
281 ($1,031)$261$770$70,656
282 ($1,031)$258$773$69,883
283 ($1,031)$255$776$69,107
284 ($1,031)$252$779$68,328
285 ($1,031)$249$782$67,546
286 ($1,031)$247$785$66,761
287 ($1,031)$244$787$65,974
288 ($1,031)$241$790$65,184
Year 25 - 289 ($1,031)$238$793$64,390
290 ($1,031)$235$796$63,594
291 ($1,031)$232$799$62,795
292 ($1,031)$229$802$61,993
293 ($1,031)$226$805$61,188
294 ($1,031)$223$808$60,381
295 ($1,031)$220$811$59,570
296 ($1,031)$217$814$58,756
297 ($1,031)$214$817$57,940
298 ($1,031)$211$820$57,120
299 ($1,031)$208$823$56,297
300 ($1,031)$205$826$55,472
Year 26 - 301 ($1,031)$202$829$54,643
302 ($1,031)$199$832$53,811
303 ($1,031)$196$835$52,977
304 ($1,031)$193$838$52,139
305 ($1,031)$190$841$51,298
306 ($1,031)$187$844$50,454
307 ($1,031)$184$847$49,607
308 ($1,031)$181$850$48,757
309 ($1,031)$178$853$47,904
310 ($1,031)$175$856$47,048
311 ($1,031)$172$859$46,188
312 ($1,031)$169$863$45,326
Year 27 - 313 ($1,031)$165$866$44,460
314 ($1,031)$162$869$43,591
315 ($1,031)$159$872$42,719
316 ($1,031)$156$875$41,844
317 ($1,031)$153$878$40,965
318 ($1,031)$150$882$40,084
319 ($1,031)$146$885$39,199
320 ($1,031)$143$888$38,311
321 ($1,031)$140$891$37,420
322 ($1,031)$137$895$36,525
323 ($1,031)$133$898$35,627
324 ($1,031)$130$901$34,726
Year 28 - 325 ($1,031)$127$904$33,822
326 ($1,031)$123$908$32,914
327 ($1,031)$120$911$32,003
328 ($1,031)$117$914$31,089
329 ($1,031)$113$918$30,171
330 ($1,031)$110$921$29,250
331 ($1,031)$107$924$28,326
332 ($1,031)$103$928$27,398
333 ($1,031)$100$931$26,467
334 ($1,031)$97$935$25,532
335 ($1,031)$93$938$24,594
336 ($1,031)$90$941$23,653
Year 29 - 337 ($1,031)$86$945$22,708
338 ($1,031)$83$948$21,760
339 ($1,031)$79$952$20,808
340 ($1,031)$76$955$19,853
341 ($1,031)$72$959$18,894
342 ($1,031)$69$962$17,932
343 ($1,031)$65$966$16,967
344 ($1,031)$62$969$15,997
345 ($1,031)$58$973$15,025
346 ($1,031)$55$976$14,048
347 ($1,031)$51$980$13,068
348 ($1,031)$48$983$12,085
Year 30 - 349 ($1,031)$44$987$11,098
350 ($1,031)$41$991$10,107
351 ($1,031)$37$994$9,113
352 ($1,031)$33$998$8,115
353 ($1,031)$30$1,002$7,114
354 ($1,031)$26$1,005$6,109
355 ($1,031)$22$1,009$5,100
356 ($1,031)$19$1,013$4,087
357 ($1,031)$15$1,016$3,071
358 ($1,031)$11$1,020$2,051
359 ($1,031)$7$1,024$1,027
360 ($1,031)$4$1,027$0
TOTALS$164,808$206,400$371,208

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.