« Back to all home prices

Mortgage Payment Schedule for a $260,000 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 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($52,000) may require pre-mortgage insurance


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$989 360 $148,195 $356,195

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $260,000
Down Payment $52,000$208,000
Year 1 - 1 ($989)$688$301$207,699
2 ($989)$687$302$207,396
3 ($989)$686$303$207,093
4 ($989)$685$304$206,789
5 ($989)$684$305$206,484
6 ($989)$683$306$206,177
7 ($989)$682$307$205,870
8 ($989)$681$308$205,562
9 ($989)$680$309$205,252
10 ($989)$679$310$204,942
11 ($989)$678$311$204,630
12 ($989)$677$312$204,318
Year 2 - 13 ($989)$676$313$204,004
14 ($989)$675$315$203,690
15 ($989)$674$316$203,374
16 ($989)$673$317$203,058
17 ($989)$672$318$202,740
18 ($989)$671$319$202,421
19 ($989)$670$320$202,102
20 ($989)$669$321$201,781
21 ($989)$668$322$201,459
22 ($989)$666$323$201,136
23 ($989)$665$324$200,812
24 ($989)$664$325$200,487
Year 3 - 25 ($989)$663$326$200,161
26 ($989)$662$327$199,834
27 ($989)$661$328$199,505
28 ($989)$660$329$199,176
29 ($989)$659$330$198,845
30 ($989)$658$332$198,514
31 ($989)$657$333$198,181
32 ($989)$656$334$197,847
33 ($989)$655$335$197,512
34 ($989)$653$336$197,176
35 ($989)$652$337$196,839
36 ($989)$651$338$196,501
Year 4 - 37 ($989)$650$339$196,162
38 ($989)$649$340$195,821
39 ($989)$648$342$195,480
40 ($989)$647$343$195,137
41 ($989)$646$344$194,793
42 ($989)$644$345$194,448
43 ($989)$643$346$194,102
44 ($989)$642$347$193,755
45 ($989)$641$348$193,406
46 ($989)$640$350$193,057
47 ($989)$639$351$192,706
48 ($989)$638$352$192,354
Year 5 - 49 ($989)$636$353$192,001
50 ($989)$635$354$191,647
51 ($989)$634$355$191,291
52 ($989)$633$357$190,935
53 ($989)$632$358$190,577
54 ($989)$630$359$190,218
55 ($989)$629$360$189,858
56 ($989)$628$361$189,497
57 ($989)$627$363$189,134
58 ($989)$626$364$188,771
59 ($989)$625$365$188,406
60 ($989)$623$366$188,040
Year 6 - 61 ($989)$622$367$187,672
62 ($989)$621$369$187,304
63 ($989)$620$370$186,934
64 ($989)$618$371$186,563
65 ($989)$617$372$186,191
66 ($989)$616$373$185,817
67 ($989)$615$375$185,443
68 ($989)$614$376$185,067
69 ($989)$612$377$184,689
70 ($989)$611$378$184,311
71 ($989)$610$380$183,931
72 ($989)$609$381$183,550
Year 7 - 73 ($989)$607$382$183,168
74 ($989)$606$383$182,785
75 ($989)$605$385$182,400
76 ($989)$603$386$182,014
77 ($989)$602$387$181,627
78 ($989)$601$389$181,238
79 ($989)$600$390$180,848
80 ($989)$598$391$180,457
81 ($989)$597$392$180,065
82 ($989)$596$394$179,671
83 ($989)$594$395$179,276
84 ($989)$593$396$178,880
Year 8 - 85 ($989)$592$398$178,482
86 ($989)$590$399$178,083
87 ($989)$589$400$177,683
88 ($989)$588$402$177,281
89 ($989)$587$403$176,878
90 ($989)$585$404$176,474
91 ($989)$584$406$176,069
92 ($989)$582$407$175,662
93 ($989)$581$408$175,253
94 ($989)$580$410$174,844
95 ($989)$578$411$174,433
96 ($989)$577$412$174,020
Year 9 - 97 ($989)$576$414$173,607
98 ($989)$574$415$173,192
99 ($989)$573$416$172,775
100 ($989)$572$418$172,357
101 ($989)$570$419$171,938
102 ($989)$569$421$171,518
103 ($989)$567$422$171,096
104 ($989)$566$423$170,672
105 ($989)$565$425$170,247
106 ($989)$563$426$169,821
107 ($989)$562$428$169,394
108 ($989)$560$429$168,965
Year 10 - 109 ($989)$559$430$168,534
110 ($989)$558$432$168,102
111 ($989)$556$433$167,669
112 ($989)$555$435$167,234
113 ($989)$553$436$166,798
114 ($989)$552$438$166,360
115 ($989)$550$439$165,921
116 ($989)$549$441$165,481
117 ($989)$547$442$165,039
118 ($989)$546$443$164,596
119 ($989)$545$445$164,151
120 ($989)$543$446$163,704
Year 11 - 121 ($989)$542$448$163,256
122 ($989)$540$449$162,807
123 ($989)$539$451$162,356
124 ($989)$537$452$161,904
125 ($989)$536$454$161,450
126 ($989)$534$455$160,995
127 ($989)$533$457$160,538
128 ($989)$531$458$160,080
129 ($989)$530$460$159,620
130 ($989)$528$461$159,159
131 ($989)$527$463$158,696
132 ($989)$525$464$158,231
Year 12 - 133 ($989)$523$466$157,765
134 ($989)$522$467$157,298
135 ($989)$520$469$156,829
136 ($989)$519$471$156,358
137 ($989)$517$472$155,886
138 ($989)$516$474$155,412
139 ($989)$514$475$154,937
140 ($989)$513$477$154,460
141 ($989)$511$478$153,982
142 ($989)$509$480$153,502
143 ($989)$508$482$153,020
144 ($989)$506$483$152,537
Year 13 - 145 ($989)$505$485$152,052
146 ($989)$503$486$151,566
147 ($989)$501$488$151,078
148 ($989)$500$490$150,588
149 ($989)$498$491$150,097
150 ($989)$497$493$149,604
151 ($989)$495$494$149,110
152 ($989)$493$496$148,614
153 ($989)$492$498$148,116
154 ($989)$490$499$147,616
155 ($989)$488$501$147,115
156 ($989)$487$503$146,613
Year 14 - 157 ($989)$485$504$146,108
158 ($989)$483$506$145,602
159 ($989)$482$508$145,094
160 ($989)$480$509$144,585
161 ($989)$478$511$144,074
162 ($989)$477$513$143,561
163 ($989)$475$514$143,047
164 ($989)$473$516$142,530
165 ($989)$472$518$142,013
166 ($989)$470$520$141,493
167 ($989)$468$521$140,972
168 ($989)$466$523$140,449
Year 15 - 169 ($989)$465$525$139,924
170 ($989)$463$527$139,397
171 ($989)$461$528$138,869
172 ($989)$459$530$138,339
173 ($989)$458$532$137,807
174 ($989)$456$534$137,274
175 ($989)$454$535$136,738
176 ($989)$452$537$136,201
177 ($989)$451$539$135,663
178 ($989)$449$541$135,122
179 ($989)$447$542$134,580
180 ($989)$445$544$134,035
Year 16 - 181 ($989)$443$546$133,489
182 ($989)$442$548$132,942
183 ($989)$440$550$132,392
184 ($989)$438$551$131,841
185 ($989)$436$553$131,287
186 ($989)$434$555$130,732
187 ($989)$433$557$130,175
188 ($989)$431$559$129,617
189 ($989)$429$561$129,056
190 ($989)$427$562$128,493
191 ($989)$425$564$127,929
192 ($989)$423$566$127,363
Year 17 - 193 ($989)$421$568$126,795
194 ($989)$419$570$126,225
195 ($989)$418$572$125,653
196 ($989)$416$574$125,079
197 ($989)$414$576$124,504
198 ($989)$412$578$123,926
199 ($989)$410$579$123,347
200 ($989)$408$581$122,765
201 ($989)$406$583$122,182
202 ($989)$404$585$121,597
203 ($989)$402$587$121,010
204 ($989)$400$589$120,421
Year 18 - 205 ($989)$398$591$119,830
206 ($989)$396$593$119,237
207 ($989)$394$595$118,642
208 ($989)$393$597$118,045
209 ($989)$391$599$117,446
210 ($989)$389$601$116,845
211 ($989)$387$603$116,242
212 ($989)$385$605$115,637
213 ($989)$383$607$115,030
214 ($989)$381$609$114,421
215 ($989)$379$611$113,811
216 ($989)$377$613$113,198
Year 19 - 217 ($989)$374$615$112,583
218 ($989)$372$617$111,966
219 ($989)$370$619$111,347
220 ($989)$368$621$110,726
221 ($989)$366$623$110,103
222 ($989)$364$625$109,477
223 ($989)$362$627$108,850
224 ($989)$360$629$108,221
225 ($989)$358$631$107,589
226 ($989)$356$633$106,956
227 ($989)$354$636$106,320
228 ($989)$352$638$105,683
Year 20 - 229 ($989)$350$640$105,043
230 ($989)$348$642$104,401
231 ($989)$345$644$103,757
232 ($989)$343$646$103,111
233 ($989)$341$648$102,462
234 ($989)$339$650$101,812
235 ($989)$337$653$101,159
236 ($989)$335$655$100,505
237 ($989)$333$657$99,848
238 ($989)$330$659$99,189
239 ($989)$328$661$98,527
240 ($989)$326$663$97,864
Year 21 - 241 ($989)$324$666$97,198
242 ($989)$322$668$96,530
243 ($989)$319$670$95,860
244 ($989)$317$672$95,188
245 ($989)$315$675$94,513
246 ($989)$313$677$93,837
247 ($989)$310$679$93,158
248 ($989)$308$681$92,477
249 ($989)$306$683$91,793
250 ($989)$304$686$91,107
251 ($989)$301$688$90,419
252 ($989)$299$690$89,729
Year 22 - 253 ($989)$297$693$89,036
254 ($989)$295$695$88,342
255 ($989)$292$697$87,644
256 ($989)$290$699$86,945
257 ($989)$288$702$86,243
258 ($989)$285$704$85,539
259 ($989)$283$706$84,833
260 ($989)$281$709$84,124
261 ($989)$278$711$83,413
262 ($989)$276$713$82,699
263 ($989)$274$716$81,983
264 ($989)$271$718$81,265
Year 23 - 265 ($989)$269$721$80,545
266 ($989)$266$723$79,822
267 ($989)$264$725$79,096
268 ($989)$262$728$78,369
269 ($989)$259$730$77,638
270 ($989)$257$733$76,906
271 ($989)$254$735$76,171
272 ($989)$252$737$75,433
273 ($989)$250$740$74,693
274 ($989)$247$742$73,951
275 ($989)$245$745$73,206
276 ($989)$242$747$72,459
Year 24 - 277 ($989)$240$750$71,709
278 ($989)$237$752$70,957
279 ($989)$235$755$70,203
280 ($989)$232$757$69,445
281 ($989)$230$760$68,686
282 ($989)$227$762$67,924
283 ($989)$225$765$67,159
284 ($989)$222$767$66,392
285 ($989)$220$770$65,622
286 ($989)$217$772$64,849
287 ($989)$215$775$64,075
288 ($989)$212$777$63,297
Year 25 - 289 ($989)$209$780$62,517
290 ($989)$207$783$61,734
291 ($989)$204$785$60,949
292 ($989)$202$788$60,161
293 ($989)$199$790$59,371
294 ($989)$196$793$58,578
295 ($989)$194$796$57,782
296 ($989)$191$798$56,984
297 ($989)$189$801$56,183
298 ($989)$186$804$55,380
299 ($989)$183$806$54,574
300 ($989)$181$809$53,765
Year 26 - 301 ($989)$178$812$52,953
302 ($989)$175$814$52,139
303 ($989)$172$817$51,322
304 ($989)$170$820$50,502
305 ($989)$167$822$49,680
306 ($989)$164$825$48,855
307 ($989)$162$828$48,027
308 ($989)$159$831$47,196
309 ($989)$156$833$46,363
310 ($989)$153$836$45,527
311 ($989)$151$839$44,688
312 ($989)$148$842$43,847
Year 27 - 313 ($989)$145$844$43,002
314 ($989)$142$847$42,155
315 ($989)$139$850$41,305
316 ($989)$137$853$40,452
317 ($989)$134$856$39,597
318 ($989)$131$858$38,738
319 ($989)$128$861$37,877
320 ($989)$125$864$37,013
321 ($989)$122$867$36,146
322 ($989)$120$870$35,276
323 ($989)$117$873$34,404
324 ($989)$114$876$33,528
Year 28 - 325 ($989)$111$879$32,649
326 ($989)$108$881$31,768
327 ($989)$105$884$30,884
328 ($989)$102$887$29,996
329 ($989)$99$890$29,106
330 ($989)$96$893$28,213
331 ($989)$93$896$27,317
332 ($989)$90$899$26,418
333 ($989)$87$902$25,516
334 ($989)$84$905$24,611
335 ($989)$81$908$23,703
336 ($989)$78$911$22,792
Year 29 - 337 ($989)$75$914$21,878
338 ($989)$72$917$20,961
339 ($989)$69$920$20,041
340 ($989)$66$923$19,118
341 ($989)$63$926$18,191
342 ($989)$60$929$17,262
343 ($989)$57$932$16,330
344 ($989)$54$935$15,394
345 ($989)$51$938$14,456
346 ($989)$48$942$13,514
347 ($989)$45$945$12,570
348 ($989)$42$948$11,622
Year 30 - 349 ($989)$38$951$10,671
350 ($989)$35$954$9,717
351 ($989)$32$957$8,759
352 ($989)$29$960$7,799
353 ($989)$26$964$6,835
354 ($989)$23$967$5,868
355 ($989)$19$970$4,898
356 ($989)$16$973$3,925
357 ($989)$13$976$2,949
358 ($989)$10$980$1,969
359 ($989)$7$983$986
360 ($989)$3$986$0
TOTALS$148,195$208,000$356,195

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.