« 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$988 360 $147,764 $355,764

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $260,000
Down Payment $52,000$208,000
Year 1 - 1 ($988)$686$302$207,698
2 ($988)$685$303$207,395
3 ($988)$684$304$207,092
4 ($988)$683$305$206,787
5 ($988)$682$306$206,481
6 ($988)$681$307$206,174
7 ($988)$680$308$205,866
8 ($988)$679$309$205,557
9 ($988)$678$310$205,247
10 ($988)$677$311$204,936
11 ($988)$676$312$204,625
12 ($988)$675$313$204,312
Year 2 - 13 ($988)$674$314$203,998
14 ($988)$673$315$203,682
15 ($988)$672$316$203,366
16 ($988)$671$317$203,049
17 ($988)$670$318$202,731
18 ($988)$669$319$202,412
19 ($988)$668$320$202,092
20 ($988)$667$321$201,770
21 ($988)$666$322$201,448
22 ($988)$665$323$201,124
23 ($988)$664$325$200,800
24 ($988)$663$326$200,474
Year 3 - 25 ($988)$662$327$200,148
26 ($988)$660$328$199,820
27 ($988)$659$329$199,491
28 ($988)$658$330$199,161
29 ($988)$657$331$198,830
30 ($988)$656$332$198,498
31 ($988)$655$333$198,165
32 ($988)$654$334$197,831
33 ($988)$653$335$197,495
34 ($988)$652$336$197,159
35 ($988)$651$338$196,821
36 ($988)$650$339$196,482
Year 4 - 37 ($988)$648$340$196,143
38 ($988)$647$341$195,802
39 ($988)$646$342$195,459
40 ($988)$645$343$195,116
41 ($988)$644$344$194,772
42 ($988)$643$345$194,426
43 ($988)$642$347$194,080
44 ($988)$640$348$193,732
45 ($988)$639$349$193,383
46 ($988)$638$350$193,033
47 ($988)$637$351$192,682
48 ($988)$636$352$192,329
Year 5 - 49 ($988)$635$354$191,976
50 ($988)$634$355$191,621
51 ($988)$632$356$191,265
52 ($988)$631$357$190,908
53 ($988)$630$358$190,550
54 ($988)$629$359$190,191
55 ($988)$628$361$189,830
56 ($988)$626$362$189,468
57 ($988)$625$363$189,105
58 ($988)$624$364$188,741
59 ($988)$623$365$188,376
60 ($988)$622$367$188,009
Year 6 - 61 ($988)$620$368$187,641
62 ($988)$619$369$187,272
63 ($988)$618$370$186,902
64 ($988)$617$371$186,531
65 ($988)$616$373$186,158
66 ($988)$614$374$185,784
67 ($988)$613$375$185,409
68 ($988)$612$376$185,032
69 ($988)$611$378$184,655
70 ($988)$609$379$184,276
71 ($988)$608$380$183,896
72 ($988)$607$381$183,514
Year 7 - 73 ($988)$606$383$183,132
74 ($988)$604$384$182,748
75 ($988)$603$385$182,363
76 ($988)$602$386$181,976
77 ($988)$601$388$181,589
78 ($988)$599$389$181,200
79 ($988)$598$390$180,809
80 ($988)$597$392$180,418
81 ($988)$595$393$180,025
82 ($988)$594$394$179,631
83 ($988)$593$395$179,235
84 ($988)$591$397$178,839
Year 8 - 85 ($988)$590$398$178,440
86 ($988)$589$399$178,041
87 ($988)$588$401$177,640
88 ($988)$586$402$177,238
89 ($988)$585$403$176,835
90 ($988)$584$405$176,430
91 ($988)$582$406$176,024
92 ($988)$581$407$175,617
93 ($988)$580$409$175,208
94 ($988)$578$410$174,798
95 ($988)$577$411$174,387
96 ($988)$575$413$173,974
Year 9 - 97 ($988)$574$414$173,560
98 ($988)$573$415$173,144
99 ($988)$571$417$172,728
100 ($988)$570$418$172,309
101 ($988)$569$420$171,890
102 ($988)$567$421$171,469
103 ($988)$566$422$171,046
104 ($988)$564$424$170,623
105 ($988)$563$425$170,197
106 ($988)$562$427$169,771
107 ($988)$560$428$169,343
108 ($988)$559$429$168,913
Year 10 - 109 ($988)$557$431$168,483
110 ($988)$556$432$168,050
111 ($988)$555$434$167,617
112 ($988)$553$435$167,182
113 ($988)$552$437$166,745
114 ($988)$550$438$166,307
115 ($988)$549$439$165,868
116 ($988)$547$441$165,427
117 ($988)$546$442$164,984
118 ($988)$544$444$164,541
119 ($988)$543$445$164,095
120 ($988)$542$447$163,649
Year 11 - 121 ($988)$540$448$163,201
122 ($988)$539$450$162,751
123 ($988)$537$451$162,300
124 ($988)$536$453$161,847
125 ($988)$534$454$161,393
126 ($988)$533$456$160,937
127 ($988)$531$457$160,480
128 ($988)$530$459$160,022
129 ($988)$528$460$159,561
130 ($988)$527$462$159,100
131 ($988)$525$463$158,636
132 ($988)$524$465$158,172
Year 12 - 133 ($988)$522$466$157,705
134 ($988)$520$468$157,238
135 ($988)$519$469$156,768
136 ($988)$517$471$156,297
137 ($988)$516$472$155,825
138 ($988)$514$474$155,351
139 ($988)$513$476$154,875
140 ($988)$511$477$154,398
141 ($988)$510$479$153,919
142 ($988)$508$480$153,439
143 ($988)$506$482$152,957
144 ($988)$505$483$152,474
Year 13 - 145 ($988)$503$485$151,989
146 ($988)$502$487$151,502
147 ($988)$500$488$151,014
148 ($988)$498$490$150,524
149 ($988)$497$492$150,032
150 ($988)$495$493$149,539
151 ($988)$493$495$149,045
152 ($988)$492$496$148,548
153 ($988)$490$498$148,050
154 ($988)$489$500$147,550
155 ($988)$487$501$147,049
156 ($988)$485$503$146,546
Year 14 - 157 ($988)$484$505$146,042
158 ($988)$482$506$145,535
159 ($988)$480$508$145,027
160 ($988)$479$510$144,518
161 ($988)$477$511$144,006
162 ($988)$475$513$143,493
163 ($988)$474$515$142,979
164 ($988)$472$516$142,462
165 ($988)$470$518$141,944
166 ($988)$468$520$141,424
167 ($988)$467$522$140,903
168 ($988)$465$523$140,379
Year 15 - 169 ($988)$463$525$139,855
170 ($988)$462$527$139,328
171 ($988)$460$528$138,799
172 ($988)$458$530$138,269
173 ($988)$456$532$137,737
174 ($988)$455$534$137,204
175 ($988)$453$535$136,668
176 ($988)$451$537$136,131
177 ($988)$449$539$135,592
178 ($988)$447$541$135,051
179 ($988)$446$543$134,508
180 ($988)$444$544$133,964
Year 16 - 181 ($988)$442$546$133,418
182 ($988)$440$548$132,870
183 ($988)$438$550$132,320
184 ($988)$437$552$131,769
185 ($988)$435$553$131,215
186 ($988)$433$555$130,660
187 ($988)$431$557$130,103
188 ($988)$429$559$129,544
189 ($988)$427$561$128,983
190 ($988)$426$563$128,421
191 ($988)$424$564$127,856
192 ($988)$422$566$127,290
Year 17 - 193 ($988)$420$568$126,722
194 ($988)$418$570$126,152
195 ($988)$416$572$125,580
196 ($988)$414$574$125,006
197 ($988)$413$576$124,430
198 ($988)$411$578$123,853
199 ($988)$409$580$123,273
200 ($988)$407$581$122,692
201 ($988)$405$583$122,108
202 ($988)$403$585$121,523
203 ($988)$401$587$120,936
204 ($988)$399$589$120,347
Year 18 - 205 ($988)$397$591$119,756
206 ($988)$395$593$119,163
207 ($988)$393$595$118,568
208 ($988)$391$597$117,971
209 ($988)$389$599$117,372
210 ($988)$387$601$116,771
211 ($988)$385$603$116,168
212 ($988)$383$605$115,563
213 ($988)$381$607$114,956
214 ($988)$379$609$114,347
215 ($988)$377$611$113,736
216 ($988)$375$613$113,124
Year 19 - 217 ($988)$373$615$112,509
218 ($988)$371$617$111,892
219 ($988)$369$619$111,273
220 ($988)$367$621$110,652
221 ($988)$365$623$110,029
222 ($988)$363$625$109,403
223 ($988)$361$627$108,776
224 ($988)$359$629$108,147
225 ($988)$357$631$107,516
226 ($988)$355$633$106,882
227 ($988)$353$636$106,247
228 ($988)$351$638$105,609
Year 20 - 229 ($988)$349$640$104,969
230 ($988)$346$642$104,327
231 ($988)$344$644$103,684
232 ($988)$342$646$103,037
233 ($988)$340$648$102,389
234 ($988)$338$650$101,739
235 ($988)$336$652$101,086
236 ($988)$334$655$100,432
237 ($988)$331$657$99,775
238 ($988)$329$659$99,116
239 ($988)$327$661$98,455
240 ($988)$325$663$97,791
Year 21 - 241 ($988)$323$666$97,126
242 ($988)$321$668$96,458
243 ($988)$318$670$95,788
244 ($988)$316$672$95,116
245 ($988)$314$674$94,442
246 ($988)$312$677$93,765
247 ($988)$309$679$93,086
248 ($988)$307$681$92,405
249 ($988)$305$683$91,722
250 ($988)$303$686$91,037
251 ($988)$300$688$90,349
252 ($988)$298$690$89,659
Year 22 - 253 ($988)$296$692$88,966
254 ($988)$294$695$88,272
255 ($988)$291$697$87,575
256 ($988)$289$699$86,875
257 ($988)$287$702$86,174
258 ($988)$284$704$85,470
259 ($988)$282$706$84,764
260 ($988)$280$709$84,055
261 ($988)$277$711$83,345
262 ($988)$275$713$82,631
263 ($988)$273$716$81,916
264 ($988)$270$718$81,198
Year 23 - 265 ($988)$268$720$80,478
266 ($988)$266$723$79,755
267 ($988)$263$725$79,030
268 ($988)$261$727$78,302
269 ($988)$258$730$77,573
270 ($988)$256$732$76,840
271 ($988)$254$735$76,106
272 ($988)$251$737$75,369
273 ($988)$249$740$74,629
274 ($988)$246$742$73,887
275 ($988)$244$744$73,143
276 ($988)$241$747$72,396
Year 24 - 277 ($988)$239$749$71,647
278 ($988)$236$752$70,895
279 ($988)$234$754$70,141
280 ($988)$231$757$69,384
281 ($988)$229$759$68,624
282 ($988)$226$762$67,863
283 ($988)$224$764$67,098
284 ($988)$221$767$66,332
285 ($988)$219$769$65,562
286 ($988)$216$772$64,790
287 ($988)$214$774$64,016
288 ($988)$211$777$63,239
Year 25 - 289 ($988)$209$780$62,459
290 ($988)$206$782$61,677
291 ($988)$204$785$60,893
292 ($988)$201$787$60,105
293 ($988)$198$790$59,315
294 ($988)$196$792$58,523
295 ($988)$193$795$57,728
296 ($988)$191$798$56,930
297 ($988)$188$800$56,130
298 ($988)$185$803$55,327
299 ($988)$183$806$54,521
300 ($988)$180$808$53,713
Year 26 - 301 ($988)$177$811$52,902
302 ($988)$175$814$52,088
303 ($988)$172$816$51,272
304 ($988)$169$819$50,453
305 ($988)$166$822$49,631
306 ($988)$164$824$48,807
307 ($988)$161$827$47,979
308 ($988)$158$830$47,149
309 ($988)$156$833$46,317
310 ($988)$153$835$45,481
311 ($988)$150$838$44,643
312 ($988)$147$841$43,802
Year 27 - 313 ($988)$145$844$42,959
314 ($988)$142$846$42,112
315 ($988)$139$849$41,263
316 ($988)$136$852$40,411
317 ($988)$133$855$39,556
318 ($988)$131$858$38,698
319 ($988)$128$861$37,838
320 ($988)$125$863$36,974
321 ($988)$122$866$36,108
322 ($988)$119$869$35,239
323 ($988)$116$872$34,367
324 ($988)$113$875$33,492
Year 28 - 325 ($988)$111$878$32,615
326 ($988)$108$881$31,734
327 ($988)$105$884$30,851
328 ($988)$102$886$29,964
329 ($988)$99$889$29,075
330 ($988)$96$892$28,183
331 ($988)$93$895$27,287
332 ($988)$90$898$26,389
333 ($988)$87$901$25,488
334 ($988)$84$904$24,584
335 ($988)$81$907$23,677
336 ($988)$78$910$22,767
Year 29 - 337 ($988)$75$913$21,854
338 ($988)$72$916$20,937
339 ($988)$69$919$20,018
340 ($988)$66$922$19,096
341 ($988)$63$925$18,171
342 ($988)$60$928$17,243
343 ($988)$57$931$16,311
344 ($988)$54$934$15,377
345 ($988)$51$937$14,439
346 ($988)$48$941$13,499
347 ($988)$45$944$12,555
348 ($988)$41$947$11,608
Year 30 - 349 ($988)$38$950$10,658
350 ($988)$35$953$9,705
351 ($988)$32$956$8,749
352 ($988)$29$959$7,790
353 ($988)$26$963$6,827
354 ($988)$23$966$5,862
355 ($988)$19$969$4,893
356 ($988)$16$972$3,921
357 ($988)$13$975$2,945
358 ($988)$10$979$1,967
359 ($988)$6$982$985
360 ($988)$3$985$0
TOTALS$147,764$208,000$355,764

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.