« Back to all home prices

Mortgage Payment Schedule for a $267,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($53,400) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,007 360 $149,094 $362,694

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $267,000
Down Payment $53,400$213,600
Year 1 - 1 ($1,007)$694$313$213,287
2 ($1,007)$693$314$212,972
3 ($1,007)$692$315$212,657
4 ($1,007)$691$316$212,341
5 ($1,007)$690$317$212,023
6 ($1,007)$689$318$211,705
7 ($1,007)$688$319$211,386
8 ($1,007)$687$320$211,065
9 ($1,007)$686$322$210,744
10 ($1,007)$685$323$210,421
11 ($1,007)$684$324$210,097
12 ($1,007)$683$325$209,773
Year 2 - 13 ($1,007)$682$326$209,447
14 ($1,007)$681$327$209,120
15 ($1,007)$680$328$208,792
16 ($1,007)$679$329$208,463
17 ($1,007)$678$330$208,133
18 ($1,007)$676$331$207,802
19 ($1,007)$675$332$207,470
20 ($1,007)$674$333$207,137
21 ($1,007)$673$334$206,803
22 ($1,007)$672$335$206,467
23 ($1,007)$671$336$206,131
24 ($1,007)$670$338$205,793
Year 3 - 25 ($1,007)$669$339$205,455
26 ($1,007)$668$340$205,115
27 ($1,007)$667$341$204,774
28 ($1,007)$666$342$204,432
29 ($1,007)$664$343$204,089
30 ($1,007)$663$344$203,745
31 ($1,007)$662$345$203,400
32 ($1,007)$661$346$203,053
33 ($1,007)$660$348$202,706
34 ($1,007)$659$349$202,357
35 ($1,007)$658$350$202,007
36 ($1,007)$657$351$201,656
Year 4 - 37 ($1,007)$655$352$201,304
38 ($1,007)$654$353$200,951
39 ($1,007)$653$354$200,596
40 ($1,007)$652$356$200,241
41 ($1,007)$651$357$199,884
42 ($1,007)$650$358$199,526
43 ($1,007)$648$359$199,167
44 ($1,007)$647$360$198,807
45 ($1,007)$646$361$198,446
46 ($1,007)$645$363$198,083
47 ($1,007)$644$364$197,719
48 ($1,007)$643$365$197,355
Year 5 - 49 ($1,007)$641$366$196,988
50 ($1,007)$640$367$196,621
51 ($1,007)$639$368$196,253
52 ($1,007)$638$370$195,883
53 ($1,007)$637$371$195,512
54 ($1,007)$635$372$195,140
55 ($1,007)$634$373$194,767
56 ($1,007)$633$374$194,392
57 ($1,007)$632$376$194,017
58 ($1,007)$631$377$193,640
59 ($1,007)$629$378$193,262
60 ($1,007)$628$379$192,882
Year 6 - 61 ($1,007)$627$381$192,502
62 ($1,007)$626$382$192,120
63 ($1,007)$624$383$191,737
64 ($1,007)$623$384$191,352
65 ($1,007)$622$386$190,967
66 ($1,007)$621$387$190,580
67 ($1,007)$619$388$190,192
68 ($1,007)$618$389$189,802
69 ($1,007)$617$391$189,412
70 ($1,007)$616$392$189,020
71 ($1,007)$614$393$188,627
72 ($1,007)$613$394$188,232
Year 7 - 73 ($1,007)$612$396$187,837
74 ($1,007)$610$397$187,439
75 ($1,007)$609$398$187,041
76 ($1,007)$608$400$186,642
77 ($1,007)$607$401$186,241
78 ($1,007)$605$402$185,838
79 ($1,007)$604$404$185,435
80 ($1,007)$603$405$185,030
81 ($1,007)$601$406$184,624
82 ($1,007)$600$407$184,217
83 ($1,007)$599$409$183,808
84 ($1,007)$597$410$183,398
Year 8 - 85 ($1,007)$596$411$182,986
86 ($1,007)$595$413$182,573
87 ($1,007)$593$414$182,159
88 ($1,007)$592$415$181,744
89 ($1,007)$591$417$181,327
90 ($1,007)$589$418$180,909
91 ($1,007)$588$420$180,489
92 ($1,007)$587$421$180,068
93 ($1,007)$585$422$179,646
94 ($1,007)$584$424$179,223
95 ($1,007)$582$425$178,798
96 ($1,007)$581$426$178,371
Year 9 - 97 ($1,007)$580$428$177,943
98 ($1,007)$578$429$177,514
99 ($1,007)$577$431$177,084
100 ($1,007)$576$432$176,652
101 ($1,007)$574$433$176,218
102 ($1,007)$573$435$175,784
103 ($1,007)$571$436$175,347
104 ($1,007)$570$438$174,910
105 ($1,007)$568$439$174,471
106 ($1,007)$567$440$174,030
107 ($1,007)$566$442$173,588
108 ($1,007)$564$443$173,145
Year 10 - 109 ($1,007)$563$445$172,700
110 ($1,007)$561$446$172,254
111 ($1,007)$560$448$171,806
112 ($1,007)$558$449$171,357
113 ($1,007)$557$451$170,907
114 ($1,007)$555$452$170,455
115 ($1,007)$554$454$170,001
116 ($1,007)$553$455$169,546
117 ($1,007)$551$456$169,090
118 ($1,007)$550$458$168,632
119 ($1,007)$548$459$168,172
120 ($1,007)$547$461$167,712
Year 11 - 121 ($1,007)$545$462$167,249
122 ($1,007)$544$464$166,785
123 ($1,007)$542$465$166,320
124 ($1,007)$541$467$165,853
125 ($1,007)$539$468$165,384
126 ($1,007)$537$470$164,914
127 ($1,007)$536$472$164,443
128 ($1,007)$534$473$163,970
129 ($1,007)$533$475$163,495
130 ($1,007)$531$476$163,019
131 ($1,007)$530$478$162,541
132 ($1,007)$528$479$162,062
Year 12 - 133 ($1,007)$527$481$161,581
134 ($1,007)$525$482$161,099
135 ($1,007)$524$484$160,615
136 ($1,007)$522$485$160,130
137 ($1,007)$520$487$159,643
138 ($1,007)$519$489$159,154
139 ($1,007)$517$490$158,664
140 ($1,007)$516$492$158,172
141 ($1,007)$514$493$157,678
142 ($1,007)$512$495$157,183
143 ($1,007)$511$497$156,687
144 ($1,007)$509$498$156,189
Year 13 - 145 ($1,007)$508$500$155,689
146 ($1,007)$506$501$155,187
147 ($1,007)$504$503$154,684
148 ($1,007)$503$505$154,179
149 ($1,007)$501$506$153,673
150 ($1,007)$499$508$153,165
151 ($1,007)$498$510$152,655
152 ($1,007)$496$511$152,144
153 ($1,007)$494$513$151,631
154 ($1,007)$493$515$151,116
155 ($1,007)$491$516$150,600
156 ($1,007)$489$518$150,082
Year 14 - 157 ($1,007)$488$520$149,562
158 ($1,007)$486$521$149,041
159 ($1,007)$484$523$148,517
160 ($1,007)$483$525$147,993
161 ($1,007)$481$527$147,466
162 ($1,007)$479$528$146,938
163 ($1,007)$478$530$146,408
164 ($1,007)$476$532$145,876
165 ($1,007)$474$533$145,343
166 ($1,007)$472$535$144,808
167 ($1,007)$471$537$144,271
168 ($1,007)$469$539$143,732
Year 15 - 169 ($1,007)$467$540$143,192
170 ($1,007)$465$542$142,650
171 ($1,007)$464$544$142,106
172 ($1,007)$462$546$141,560
173 ($1,007)$460$547$141,013
174 ($1,007)$458$549$140,464
175 ($1,007)$457$551$139,913
176 ($1,007)$455$553$139,360
177 ($1,007)$453$555$138,806
178 ($1,007)$451$556$138,249
179 ($1,007)$449$558$137,691
180 ($1,007)$447$560$137,131
Year 16 - 181 ($1,007)$446$562$136,569
182 ($1,007)$444$564$136,006
183 ($1,007)$442$565$135,440
184 ($1,007)$440$567$134,873
185 ($1,007)$438$569$134,304
186 ($1,007)$436$571$133,733
187 ($1,007)$435$573$133,160
188 ($1,007)$433$575$132,585
189 ($1,007)$431$577$132,009
190 ($1,007)$429$578$131,430
191 ($1,007)$427$580$130,850
192 ($1,007)$425$582$130,267
Year 17 - 193 ($1,007)$423$584$129,683
194 ($1,007)$421$586$129,097
195 ($1,007)$420$588$128,509
196 ($1,007)$418$590$127,920
197 ($1,007)$416$592$127,328
198 ($1,007)$414$594$126,734
199 ($1,007)$412$596$126,139
200 ($1,007)$410$598$125,541
201 ($1,007)$408$599$124,942
202 ($1,007)$406$601$124,340
203 ($1,007)$404$603$123,737
204 ($1,007)$402$605$123,131
Year 18 - 205 ($1,007)$400$607$122,524
206 ($1,007)$398$609$121,915
207 ($1,007)$396$611$121,304
208 ($1,007)$394$613$120,690
209 ($1,007)$392$615$120,075
210 ($1,007)$390$617$119,458
211 ($1,007)$388$619$118,839
212 ($1,007)$386$621$118,217
213 ($1,007)$384$623$117,594
214 ($1,007)$382$625$116,969
215 ($1,007)$380$627$116,341
216 ($1,007)$378$629$115,712
Year 19 - 217 ($1,007)$376$631$115,081
218 ($1,007)$374$633$114,447
219 ($1,007)$372$636$113,812
220 ($1,007)$370$638$113,174
221 ($1,007)$368$640$112,534
222 ($1,007)$366$642$111,893
223 ($1,007)$364$644$111,249
224 ($1,007)$362$646$110,603
225 ($1,007)$359$648$109,955
226 ($1,007)$357$650$109,305
227 ($1,007)$355$652$108,653
228 ($1,007)$353$654$107,998
Year 20 - 229 ($1,007)$351$656$107,342
230 ($1,007)$349$659$106,683
231 ($1,007)$347$661$106,022
232 ($1,007)$345$663$105,359
233 ($1,007)$342$665$104,694
234 ($1,007)$340$667$104,027
235 ($1,007)$338$669$103,358
236 ($1,007)$336$672$102,686
237 ($1,007)$334$674$102,012
238 ($1,007)$332$676$101,336
239 ($1,007)$329$678$100,658
240 ($1,007)$327$680$99,978
Year 21 - 241 ($1,007)$325$683$99,295
242 ($1,007)$323$685$98,611
243 ($1,007)$320$687$97,924
244 ($1,007)$318$689$97,234
245 ($1,007)$316$691$96,543
246 ($1,007)$314$694$95,849
247 ($1,007)$312$696$95,153
248 ($1,007)$309$698$94,455
249 ($1,007)$307$701$93,754
250 ($1,007)$305$703$93,052
251 ($1,007)$302$705$92,347
252 ($1,007)$300$707$91,639
Year 22 - 253 ($1,007)$298$710$90,930
254 ($1,007)$296$712$90,218
255 ($1,007)$293$714$89,503
256 ($1,007)$291$717$88,787
257 ($1,007)$289$719$88,068
258 ($1,007)$286$721$87,347
259 ($1,007)$284$724$86,623
260 ($1,007)$282$726$85,897
261 ($1,007)$279$728$85,169
262 ($1,007)$277$731$84,438
263 ($1,007)$274$733$83,705
264 ($1,007)$272$735$82,970
Year 23 - 265 ($1,007)$270$738$82,232
266 ($1,007)$267$740$81,491
267 ($1,007)$265$743$80,749
268 ($1,007)$262$745$80,004
269 ($1,007)$260$747$79,256
270 ($1,007)$258$750$78,506
271 ($1,007)$255$752$77,754
272 ($1,007)$253$755$76,999
273 ($1,007)$250$757$76,242
274 ($1,007)$248$760$75,482
275 ($1,007)$245$762$74,720
276 ($1,007)$243$765$73,956
Year 24 - 277 ($1,007)$240$767$73,188
278 ($1,007)$238$770$72,419
279 ($1,007)$235$772$71,647
280 ($1,007)$233$775$70,872
281 ($1,007)$230$777$70,095
282 ($1,007)$228$780$69,315
283 ($1,007)$225$782$68,533
284 ($1,007)$223$785$67,748
285 ($1,007)$220$787$66,961
286 ($1,007)$218$790$66,171
287 ($1,007)$215$792$65,379
288 ($1,007)$212$795$64,584
Year 25 - 289 ($1,007)$210$798$63,786
290 ($1,007)$207$800$62,986
291 ($1,007)$205$803$62,183
292 ($1,007)$202$805$61,378
293 ($1,007)$199$808$60,570
294 ($1,007)$197$811$59,759
295 ($1,007)$194$813$58,946
296 ($1,007)$192$816$58,130
297 ($1,007)$189$819$57,311
298 ($1,007)$186$821$56,490
299 ($1,007)$184$824$55,666
300 ($1,007)$181$827$54,840
Year 26 - 301 ($1,007)$178$829$54,010
302 ($1,007)$176$832$53,178
303 ($1,007)$173$835$52,344
304 ($1,007)$170$837$51,506
305 ($1,007)$167$840$50,666
306 ($1,007)$165$843$49,824
307 ($1,007)$162$846$48,978
308 ($1,007)$159$848$48,130
309 ($1,007)$156$851$47,279
310 ($1,007)$154$854$46,425
311 ($1,007)$151$857$45,568
312 ($1,007)$148$859$44,709
Year 27 - 313 ($1,007)$145$862$43,847
314 ($1,007)$143$865$42,982
315 ($1,007)$140$868$42,114
316 ($1,007)$137$871$41,243
317 ($1,007)$134$873$40,370
318 ($1,007)$131$876$39,494
319 ($1,007)$128$879$38,614
320 ($1,007)$125$882$37,732
321 ($1,007)$123$885$36,848
322 ($1,007)$120$888$35,960
323 ($1,007)$117$891$35,069
324 ($1,007)$114$894$34,176
Year 28 - 325 ($1,007)$111$896$33,279
326 ($1,007)$108$899$32,380
327 ($1,007)$105$902$31,478
328 ($1,007)$102$905$30,573
329 ($1,007)$99$908$29,664
330 ($1,007)$96$911$28,753
331 ($1,007)$93$914$27,839
332 ($1,007)$90$917$26,922
333 ($1,007)$87$920$26,002
334 ($1,007)$85$923$25,079
335 ($1,007)$82$926$24,153
336 ($1,007)$78$929$23,224
Year 29 - 337 ($1,007)$75$932$22,292
338 ($1,007)$72$935$21,357
339 ($1,007)$69$938$20,419
340 ($1,007)$66$941$19,478
341 ($1,007)$63$944$18,534
342 ($1,007)$60$947$17,587
343 ($1,007)$57$950$16,636
344 ($1,007)$54$953$15,683
345 ($1,007)$51$957$14,726
346 ($1,007)$48$960$13,767
347 ($1,007)$45$963$12,804
348 ($1,007)$42$966$11,838
Year 30 - 349 ($1,007)$38$969$10,869
350 ($1,007)$35$972$9,897
351 ($1,007)$32$975$8,922
352 ($1,007)$29$978$7,943
353 ($1,007)$26$982$6,962
354 ($1,007)$23$985$5,977
355 ($1,007)$19$988$4,989
356 ($1,007)$16$991$3,997
357 ($1,007)$13$994$3,003
358 ($1,007)$10$998$2,005
359 ($1,007)$7$1,001$1,004
360 ($1,007)$3$1,004$0
TOTALS$149,094$213,600$362,694

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.