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

Mortgage Parameters


Less than 20% ($53,400) 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
$1,023 360 $154,844 $368,444

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $267,000
Down Payment $53,400$213,600
Year 1 - 1 ($1,023)$717$306$213,294
2 ($1,023)$716$307$212,987
3 ($1,023)$715$308$212,679
4 ($1,023)$714$309$212,369
5 ($1,023)$713$310$212,059
6 ($1,023)$712$311$211,748
7 ($1,023)$711$312$211,435
8 ($1,023)$710$313$211,122
9 ($1,023)$709$314$210,808
10 ($1,023)$708$315$210,492
11 ($1,023)$707$317$210,176
12 ($1,023)$706$318$209,858
Year 2 - 13 ($1,023)$705$319$209,539
14 ($1,023)$704$320$209,220
15 ($1,023)$703$321$208,899
16 ($1,023)$702$322$208,577
17 ($1,023)$700$323$208,254
18 ($1,023)$699$324$207,930
19 ($1,023)$698$325$207,605
20 ($1,023)$697$326$207,278
21 ($1,023)$696$327$206,951
22 ($1,023)$695$328$206,623
23 ($1,023)$694$330$206,293
24 ($1,023)$693$331$205,962
Year 3 - 25 ($1,023)$692$332$205,631
26 ($1,023)$691$333$205,298
27 ($1,023)$689$334$204,964
28 ($1,023)$688$335$204,629
29 ($1,023)$687$336$204,292
30 ($1,023)$686$337$203,955
31 ($1,023)$685$339$203,616
32 ($1,023)$684$340$203,277
33 ($1,023)$683$341$202,936
34 ($1,023)$682$342$202,594
35 ($1,023)$680$343$202,251
36 ($1,023)$679$344$201,907
Year 4 - 37 ($1,023)$678$345$201,561
38 ($1,023)$677$347$201,215
39 ($1,023)$676$348$200,867
40 ($1,023)$675$349$200,518
41 ($1,023)$673$350$200,168
42 ($1,023)$672$351$199,817
43 ($1,023)$671$352$199,465
44 ($1,023)$670$354$199,111
45 ($1,023)$669$355$198,756
46 ($1,023)$667$356$198,400
47 ($1,023)$666$357$198,043
48 ($1,023)$665$358$197,685
Year 5 - 49 ($1,023)$664$360$197,325
50 ($1,023)$663$361$196,964
51 ($1,023)$661$362$196,602
52 ($1,023)$660$363$196,239
53 ($1,023)$659$364$195,875
54 ($1,023)$658$366$195,509
55 ($1,023)$657$367$195,142
56 ($1,023)$655$368$194,774
57 ($1,023)$654$369$194,405
58 ($1,023)$653$371$194,034
59 ($1,023)$652$372$193,662
60 ($1,023)$650$373$193,289
Year 6 - 61 ($1,023)$649$374$192,915
62 ($1,023)$648$376$192,539
63 ($1,023)$647$377$192,163
64 ($1,023)$645$378$191,784
65 ($1,023)$644$379$191,405
66 ($1,023)$643$381$191,024
67 ($1,023)$642$382$190,643
68 ($1,023)$640$383$190,259
69 ($1,023)$639$385$189,875
70 ($1,023)$638$386$189,489
71 ($1,023)$636$387$189,102
72 ($1,023)$635$388$188,714
Year 7 - 73 ($1,023)$634$390$188,324
74 ($1,023)$632$391$187,933
75 ($1,023)$631$392$187,540
76 ($1,023)$630$394$187,147
77 ($1,023)$629$395$186,752
78 ($1,023)$627$396$186,356
79 ($1,023)$626$398$185,958
80 ($1,023)$625$399$185,559
81 ($1,023)$623$400$185,159
82 ($1,023)$622$402$184,757
83 ($1,023)$620$403$184,354
84 ($1,023)$619$404$183,950
Year 8 - 85 ($1,023)$618$406$183,544
86 ($1,023)$616$407$183,137
87 ($1,023)$615$408$182,729
88 ($1,023)$614$410$182,319
89 ($1,023)$612$411$181,908
90 ($1,023)$611$413$181,495
91 ($1,023)$610$414$181,081
92 ($1,023)$608$415$180,666
93 ($1,023)$607$417$180,249
94 ($1,023)$605$418$179,831
95 ($1,023)$604$420$179,412
96 ($1,023)$603$421$178,991
Year 9 - 97 ($1,023)$601$422$178,568
98 ($1,023)$600$424$178,144
99 ($1,023)$598$425$177,719
100 ($1,023)$597$427$177,293
101 ($1,023)$595$428$176,865
102 ($1,023)$594$429$176,435
103 ($1,023)$593$431$176,004
104 ($1,023)$591$432$175,572
105 ($1,023)$590$434$175,138
106 ($1,023)$588$435$174,703
107 ($1,023)$587$437$174,266
108 ($1,023)$585$438$173,828
Year 10 - 109 ($1,023)$584$440$173,388
110 ($1,023)$582$441$172,947
111 ($1,023)$581$443$172,504
112 ($1,023)$579$444$172,060
113 ($1,023)$578$446$171,615
114 ($1,023)$576$447$171,167
115 ($1,023)$575$449$170,719
116 ($1,023)$573$450$170,269
117 ($1,023)$572$452$169,817
118 ($1,023)$570$453$169,364
119 ($1,023)$569$455$168,909
120 ($1,023)$567$456$168,453
Year 11 - 121 ($1,023)$566$458$167,995
122 ($1,023)$564$459$167,536
123 ($1,023)$563$461$167,075
124 ($1,023)$561$462$166,613
125 ($1,023)$560$464$166,149
126 ($1,023)$558$465$165,683
127 ($1,023)$556$467$165,216
128 ($1,023)$555$469$164,748
129 ($1,023)$553$470$164,278
130 ($1,023)$552$472$163,806
131 ($1,023)$550$473$163,332
132 ($1,023)$549$475$162,858
Year 12 - 133 ($1,023)$547$477$162,381
134 ($1,023)$545$478$161,903
135 ($1,023)$544$480$161,423
136 ($1,023)$542$481$160,942
137 ($1,023)$540$483$160,459
138 ($1,023)$539$485$159,974
139 ($1,023)$537$486$159,488
140 ($1,023)$536$488$159,000
141 ($1,023)$534$489$158,511
142 ($1,023)$532$491$158,020
143 ($1,023)$531$493$157,527
144 ($1,023)$529$494$157,032
Year 13 - 145 ($1,023)$527$496$156,536
146 ($1,023)$526$498$156,039
147 ($1,023)$524$499$155,539
148 ($1,023)$522$501$155,038
149 ($1,023)$521$503$154,535
150 ($1,023)$519$504$154,031
151 ($1,023)$517$506$153,525
152 ($1,023)$516$508$153,017
153 ($1,023)$514$510$152,507
154 ($1,023)$512$511$151,996
155 ($1,023)$510$513$151,483
156 ($1,023)$509$515$150,968
Year 14 - 157 ($1,023)$507$516$150,452
158 ($1,023)$505$518$149,934
159 ($1,023)$504$520$149,414
160 ($1,023)$502$522$148,892
161 ($1,023)$500$523$148,368
162 ($1,023)$498$525$147,843
163 ($1,023)$497$527$147,316
164 ($1,023)$495$529$146,788
165 ($1,023)$493$530$146,257
166 ($1,023)$491$532$145,725
167 ($1,023)$489$534$145,191
168 ($1,023)$488$536$144,655
Year 15 - 169 ($1,023)$486$538$144,117
170 ($1,023)$484$539$143,578
171 ($1,023)$482$541$143,037
172 ($1,023)$480$543$142,493
173 ($1,023)$479$545$141,949
174 ($1,023)$477$547$141,402
175 ($1,023)$475$549$140,853
176 ($1,023)$473$550$140,303
177 ($1,023)$471$552$139,750
178 ($1,023)$469$554$139,196
179 ($1,023)$467$556$138,640
180 ($1,023)$466$558$138,083
Year 16 - 181 ($1,023)$464$560$137,523
182 ($1,023)$462$562$136,961
183 ($1,023)$460$563$136,398
184 ($1,023)$458$565$135,832
185 ($1,023)$456$567$135,265
186 ($1,023)$454$569$134,696
187 ($1,023)$452$571$134,125
188 ($1,023)$450$573$133,552
189 ($1,023)$449$575$132,977
190 ($1,023)$447$577$132,400
191 ($1,023)$445$579$131,821
192 ($1,023)$443$581$131,240
Year 17 - 193 ($1,023)$441$583$130,658
194 ($1,023)$439$585$130,073
195 ($1,023)$437$587$129,486
196 ($1,023)$435$589$128,898
197 ($1,023)$433$591$128,307
198 ($1,023)$431$593$127,715
199 ($1,023)$429$595$127,120
200 ($1,023)$427$597$126,523
201 ($1,023)$425$599$125,925
202 ($1,023)$423$601$125,324
203 ($1,023)$421$603$124,722
204 ($1,023)$419$605$124,117
Year 18 - 205 ($1,023)$417$607$123,511
206 ($1,023)$415$609$122,902
207 ($1,023)$413$611$122,291
208 ($1,023)$411$613$121,678
209 ($1,023)$409$615$121,064
210 ($1,023)$407$617$120,447
211 ($1,023)$405$619$119,828
212 ($1,023)$402$621$119,207
213 ($1,023)$400$623$118,584
214 ($1,023)$398$625$117,958
215 ($1,023)$396$627$117,331
216 ($1,023)$394$629$116,702
Year 19 - 217 ($1,023)$392$632$116,070
218 ($1,023)$390$634$115,436
219 ($1,023)$388$636$114,801
220 ($1,023)$386$638$114,163
221 ($1,023)$383$640$113,523
222 ($1,023)$381$642$112,880
223 ($1,023)$379$644$112,236
224 ($1,023)$377$647$111,590
225 ($1,023)$375$649$110,941
226 ($1,023)$373$651$110,290
227 ($1,023)$370$653$109,637
228 ($1,023)$368$655$108,982
Year 20 - 229 ($1,023)$366$657$108,324
230 ($1,023)$364$660$107,665
231 ($1,023)$362$662$107,003
232 ($1,023)$359$664$106,339
233 ($1,023)$357$666$105,672
234 ($1,023)$355$669$105,004
235 ($1,023)$353$671$104,333
236 ($1,023)$350$673$103,660
237 ($1,023)$348$675$102,984
238 ($1,023)$346$678$102,307
239 ($1,023)$344$680$101,627
240 ($1,023)$341$682$100,945
Year 21 - 241 ($1,023)$339$684$100,260
242 ($1,023)$337$687$99,574
243 ($1,023)$334$689$98,885
244 ($1,023)$332$691$98,193
245 ($1,023)$330$694$97,499
246 ($1,023)$327$696$96,803
247 ($1,023)$325$698$96,105
248 ($1,023)$323$701$95,404
249 ($1,023)$320$703$94,701
250 ($1,023)$318$705$93,996
251 ($1,023)$316$708$93,288
252 ($1,023)$313$710$92,578
Year 22 - 253 ($1,023)$311$713$91,865
254 ($1,023)$309$715$91,150
255 ($1,023)$306$717$90,433
256 ($1,023)$304$720$89,713
257 ($1,023)$301$722$88,991
258 ($1,023)$299$725$88,267
259 ($1,023)$296$727$87,540
260 ($1,023)$294$729$86,810
261 ($1,023)$292$732$86,078
262 ($1,023)$289$734$85,344
263 ($1,023)$287$737$84,607
264 ($1,023)$284$739$83,868
Year 23 - 265 ($1,023)$282$742$83,126
266 ($1,023)$279$744$82,382
267 ($1,023)$277$747$81,635
268 ($1,023)$274$749$80,885
269 ($1,023)$272$752$80,134
270 ($1,023)$269$754$79,379
271 ($1,023)$267$757$78,622
272 ($1,023)$264$759$77,863
273 ($1,023)$261$762$77,101
274 ($1,023)$259$765$76,337
275 ($1,023)$256$767$75,569
276 ($1,023)$254$770$74,800
Year 24 - 277 ($1,023)$251$772$74,028
278 ($1,023)$249$775$73,253
279 ($1,023)$246$777$72,475
280 ($1,023)$243$780$71,695
281 ($1,023)$241$783$70,912
282 ($1,023)$238$785$70,127
283 ($1,023)$236$788$69,339
284 ($1,023)$233$791$68,549
285 ($1,023)$230$793$67,755
286 ($1,023)$228$796$66,959
287 ($1,023)$225$799$66,161
288 ($1,023)$222$801$65,360
Year 25 - 289 ($1,023)$219$804$64,556
290 ($1,023)$217$807$63,749
291 ($1,023)$214$809$62,940
292 ($1,023)$211$812$62,128
293 ($1,023)$209$815$61,313
294 ($1,023)$206$818$60,495
295 ($1,023)$203$820$59,675
296 ($1,023)$200$823$58,852
297 ($1,023)$198$826$58,026
298 ($1,023)$195$829$57,197
299 ($1,023)$192$831$56,366
300 ($1,023)$189$834$55,532
Year 26 - 301 ($1,023)$186$837$54,695
302 ($1,023)$184$840$53,855
303 ($1,023)$181$843$53,013
304 ($1,023)$178$845$52,167
305 ($1,023)$175$848$51,319
306 ($1,023)$172$851$50,468
307 ($1,023)$169$854$49,614
308 ($1,023)$167$857$48,757
309 ($1,023)$164$860$47,897
310 ($1,023)$161$863$47,035
311 ($1,023)$158$865$46,169
312 ($1,023)$155$868$45,301
Year 27 - 313 ($1,023)$152$871$44,429
314 ($1,023)$149$874$43,555
315 ($1,023)$146$877$42,678
316 ($1,023)$143$880$41,798
317 ($1,023)$140$883$40,915
318 ($1,023)$137$886$40,029
319 ($1,023)$134$889$39,140
320 ($1,023)$131$892$38,248
321 ($1,023)$128$895$37,353
322 ($1,023)$125$898$36,455
323 ($1,023)$122$901$35,554
324 ($1,023)$119$904$34,650
Year 28 - 325 ($1,023)$116$907$33,743
326 ($1,023)$113$910$32,832
327 ($1,023)$110$913$31,919
328 ($1,023)$107$916$31,003
329 ($1,023)$104$919$30,084
330 ($1,023)$101$922$29,161
331 ($1,023)$98$926$28,236
332 ($1,023)$95$929$27,307
333 ($1,023)$92$932$26,375
334 ($1,023)$89$935$25,440
335 ($1,023)$85$938$24,502
336 ($1,023)$82$941$23,561
Year 29 - 337 ($1,023)$79$944$22,617
338 ($1,023)$76$948$21,669
339 ($1,023)$73$951$20,719
340 ($1,023)$70$954$19,765
341 ($1,023)$66$957$18,808
342 ($1,023)$63$960$17,847
343 ($1,023)$60$964$16,884
344 ($1,023)$57$967$15,917
345 ($1,023)$53$970$14,947
346 ($1,023)$50$973$13,974
347 ($1,023)$47$977$12,997
348 ($1,023)$44$980$12,018
Year 30 - 349 ($1,023)$40$983$11,034
350 ($1,023)$37$986$10,048
351 ($1,023)$34$990$9,058
352 ($1,023)$30$993$8,065
353 ($1,023)$27$996$7,069
354 ($1,023)$24$1,000$6,069
355 ($1,023)$20$1,003$5,066
356 ($1,023)$17$1,006$4,060
357 ($1,023)$14$1,010$3,050
358 ($1,023)$10$1,013$2,037
359 ($1,023)$7$1,017$1,020
360 ($1,023)$3$1,020$0
TOTALS$154,844$213,600$368,444

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.