« Back to all home prices

Mortgage Payment Schedule for a $270,000 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($54,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,018 360 $150,324 $366,324

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $270,000
Down Payment $54,000$216,000
Year 1 - 1 ($1,018)$700$317$215,683
2 ($1,018)$699$318$215,364
3 ($1,018)$698$319$215,045
4 ($1,018)$697$320$214,724
5 ($1,018)$696$322$214,403
6 ($1,018)$695$323$214,080
7 ($1,018)$694$324$213,757
8 ($1,018)$693$325$213,432
9 ($1,018)$692$326$213,106
10 ($1,018)$691$327$212,780
11 ($1,018)$690$328$212,452
12 ($1,018)$689$329$212,123
Year 2 - 13 ($1,018)$688$330$211,793
14 ($1,018)$687$331$211,462
15 ($1,018)$685$332$211,130
16 ($1,018)$684$333$210,797
17 ($1,018)$683$334$210,463
18 ($1,018)$682$335$210,127
19 ($1,018)$681$336$209,791
20 ($1,018)$680$337$209,453
21 ($1,018)$679$339$209,115
22 ($1,018)$678$340$208,775
23 ($1,018)$677$341$208,434
24 ($1,018)$676$342$208,092
Year 3 - 25 ($1,018)$675$343$207,749
26 ($1,018)$673$344$207,405
27 ($1,018)$672$345$207,060
28 ($1,018)$671$346$206,714
29 ($1,018)$670$347$206,366
30 ($1,018)$669$349$206,018
31 ($1,018)$668$350$205,668
32 ($1,018)$667$351$205,317
33 ($1,018)$666$352$204,965
34 ($1,018)$664$353$204,612
35 ($1,018)$663$354$204,258
36 ($1,018)$662$355$203,902
Year 4 - 37 ($1,018)$661$357$203,546
38 ($1,018)$660$358$203,188
39 ($1,018)$659$359$202,829
40 ($1,018)$658$360$202,469
41 ($1,018)$656$361$202,108
42 ($1,018)$655$362$201,745
43 ($1,018)$654$364$201,382
44 ($1,018)$653$365$201,017
45 ($1,018)$652$366$200,651
46 ($1,018)$650$367$200,284
47 ($1,018)$649$368$199,916
48 ($1,018)$648$370$199,546
Year 5 - 49 ($1,018)$647$371$199,175
50 ($1,018)$646$372$198,803
51 ($1,018)$644$373$198,430
52 ($1,018)$643$374$198,056
53 ($1,018)$642$376$197,681
54 ($1,018)$641$377$197,304
55 ($1,018)$640$378$196,926
56 ($1,018)$638$379$196,547
57 ($1,018)$637$380$196,166
58 ($1,018)$636$382$195,785
59 ($1,018)$635$383$195,402
60 ($1,018)$633$384$195,017
Year 6 - 61 ($1,018)$632$385$194,632
62 ($1,018)$631$387$194,245
63 ($1,018)$630$388$193,858
64 ($1,018)$628$389$193,468
65 ($1,018)$627$390$193,078
66 ($1,018)$626$392$192,686
67 ($1,018)$625$393$192,293
68 ($1,018)$623$394$191,899
69 ($1,018)$622$395$191,504
70 ($1,018)$621$397$191,107
71 ($1,018)$620$398$190,709
72 ($1,018)$618$399$190,309
Year 7 - 73 ($1,018)$617$401$189,909
74 ($1,018)$616$402$189,507
75 ($1,018)$614$403$189,104
76 ($1,018)$613$405$188,699
77 ($1,018)$612$406$188,293
78 ($1,018)$610$407$187,886
79 ($1,018)$609$409$187,478
80 ($1,018)$608$410$187,068
81 ($1,018)$606$411$186,657
82 ($1,018)$605$412$186,244
83 ($1,018)$604$414$185,830
84 ($1,018)$602$415$185,415
Year 8 - 85 ($1,018)$601$417$184,999
86 ($1,018)$600$418$184,581
87 ($1,018)$598$419$184,161
88 ($1,018)$597$421$183,741
89 ($1,018)$596$422$183,319
90 ($1,018)$594$423$182,896
91 ($1,018)$593$425$182,471
92 ($1,018)$592$426$182,045
93 ($1,018)$590$427$181,618
94 ($1,018)$589$429$181,189
95 ($1,018)$587$430$180,758
96 ($1,018)$586$432$180,327
Year 9 - 97 ($1,018)$585$433$179,894
98 ($1,018)$583$434$179,459
99 ($1,018)$582$436$179,024
100 ($1,018)$580$437$178,586
101 ($1,018)$579$439$178,148
102 ($1,018)$577$440$177,708
103 ($1,018)$576$441$177,266
104 ($1,018)$575$443$176,823
105 ($1,018)$573$444$176,379
106 ($1,018)$572$446$175,933
107 ($1,018)$570$447$175,486
108 ($1,018)$569$449$175,037
Year 10 - 109 ($1,018)$567$450$174,587
110 ($1,018)$566$452$174,135
111 ($1,018)$564$453$173,682
112 ($1,018)$563$455$173,228
113 ($1,018)$562$456$172,772
114 ($1,018)$560$457$172,314
115 ($1,018)$559$459$171,855
116 ($1,018)$557$460$171,395
117 ($1,018)$556$462$170,933
118 ($1,018)$554$463$170,469
119 ($1,018)$553$465$170,004
120 ($1,018)$551$466$169,538
Year 11 - 121 ($1,018)$550$468$169,070
122 ($1,018)$548$469$168,600
123 ($1,018)$547$471$168,129
124 ($1,018)$545$473$167,657
125 ($1,018)$543$474$167,183
126 ($1,018)$542$476$166,707
127 ($1,018)$540$477$166,230
128 ($1,018)$539$479$165,751
129 ($1,018)$537$480$165,271
130 ($1,018)$536$482$164,789
131 ($1,018)$534$483$164,306
132 ($1,018)$533$485$163,821
Year 12 - 133 ($1,018)$531$487$163,334
134 ($1,018)$529$488$162,846
135 ($1,018)$528$490$162,357
136 ($1,018)$526$491$161,865
137 ($1,018)$525$493$161,373
138 ($1,018)$523$494$160,878
139 ($1,018)$522$496$160,382
140 ($1,018)$520$498$159,884
141 ($1,018)$518$499$159,385
142 ($1,018)$517$501$158,884
143 ($1,018)$515$503$158,382
144 ($1,018)$513$504$157,878
Year 13 - 145 ($1,018)$512$506$157,372
146 ($1,018)$510$507$156,864
147 ($1,018)$509$509$156,355
148 ($1,018)$507$511$155,845
149 ($1,018)$505$512$155,332
150 ($1,018)$504$514$154,818
151 ($1,018)$502$516$154,302
152 ($1,018)$500$517$153,785
153 ($1,018)$499$519$153,266
154 ($1,018)$497$521$152,745
155 ($1,018)$495$522$152,223
156 ($1,018)$493$524$151,699
Year 14 - 157 ($1,018)$492$526$151,173
158 ($1,018)$490$528$150,645
159 ($1,018)$488$529$150,116
160 ($1,018)$487$531$149,585
161 ($1,018)$485$533$149,053
162 ($1,018)$483$534$148,518
163 ($1,018)$481$536$147,982
164 ($1,018)$480$538$147,444
165 ($1,018)$478$540$146,905
166 ($1,018)$476$541$146,363
167 ($1,018)$474$543$145,820
168 ($1,018)$473$545$145,275
Year 15 - 169 ($1,018)$471$547$144,729
170 ($1,018)$469$548$144,180
171 ($1,018)$467$550$143,630
172 ($1,018)$466$552$143,078
173 ($1,018)$464$554$142,524
174 ($1,018)$462$556$141,969
175 ($1,018)$460$557$141,412
176 ($1,018)$458$559$140,852
177 ($1,018)$457$561$140,291
178 ($1,018)$455$563$139,729
179 ($1,018)$453$565$139,164
180 ($1,018)$451$566$138,598
Year 16 - 181 ($1,018)$449$568$138,029
182 ($1,018)$447$570$137,459
183 ($1,018)$446$572$136,887
184 ($1,018)$444$574$136,313
185 ($1,018)$442$576$135,738
186 ($1,018)$440$578$135,160
187 ($1,018)$438$579$134,581
188 ($1,018)$436$581$133,999
189 ($1,018)$434$583$133,416
190 ($1,018)$432$585$132,831
191 ($1,018)$431$587$132,244
192 ($1,018)$429$589$131,655
Year 17 - 193 ($1,018)$427$591$131,065
194 ($1,018)$425$593$130,472
195 ($1,018)$423$595$129,877
196 ($1,018)$421$597$129,281
197 ($1,018)$419$598$128,682
198 ($1,018)$417$600$128,082
199 ($1,018)$415$602$127,479
200 ($1,018)$413$604$126,875
201 ($1,018)$411$606$126,269
202 ($1,018)$409$608$125,661
203 ($1,018)$407$610$125,050
204 ($1,018)$405$612$124,438
Year 18 - 205 ($1,018)$403$614$123,824
206 ($1,018)$401$616$123,208
207 ($1,018)$399$618$122,590
208 ($1,018)$397$620$121,969
209 ($1,018)$395$622$121,347
210 ($1,018)$393$624$120,723
211 ($1,018)$391$626$120,097
212 ($1,018)$389$628$119,469
213 ($1,018)$387$630$118,838
214 ($1,018)$385$632$118,206
215 ($1,018)$383$634$117,572
216 ($1,018)$381$636$116,935
Year 19 - 217 ($1,018)$379$639$116,297
218 ($1,018)$377$641$115,656
219 ($1,018)$375$643$115,013
220 ($1,018)$373$645$114,369
221 ($1,018)$371$647$113,722
222 ($1,018)$369$649$113,073
223 ($1,018)$367$651$112,422
224 ($1,018)$364$653$111,769
225 ($1,018)$362$655$111,114
226 ($1,018)$360$657$110,456
227 ($1,018)$358$660$109,797
228 ($1,018)$356$662$109,135
Year 20 - 229 ($1,018)$354$664$108,471
230 ($1,018)$352$666$107,805
231 ($1,018)$349$668$107,137
232 ($1,018)$347$670$106,467
233 ($1,018)$345$672$105,795
234 ($1,018)$343$675$105,120
235 ($1,018)$341$677$104,443
236 ($1,018)$339$679$103,764
237 ($1,018)$336$681$103,083
238 ($1,018)$334$683$102,399
239 ($1,018)$332$686$101,714
240 ($1,018)$330$688$101,026
Year 21 - 241 ($1,018)$327$690$100,336
242 ($1,018)$325$692$99,644
243 ($1,018)$323$695$98,949
244 ($1,018)$321$697$98,252
245 ($1,018)$319$699$97,553
246 ($1,018)$316$701$96,852
247 ($1,018)$314$704$96,148
248 ($1,018)$312$706$95,442
249 ($1,018)$309$708$94,734
250 ($1,018)$307$710$94,024
251 ($1,018)$305$713$93,311
252 ($1,018)$302$715$92,596
Year 22 - 253 ($1,018)$300$717$91,878
254 ($1,018)$298$720$91,159
255 ($1,018)$296$722$90,437
256 ($1,018)$293$724$89,712
257 ($1,018)$291$727$88,986
258 ($1,018)$288$729$88,256
259 ($1,018)$286$731$87,525
260 ($1,018)$284$734$86,791
261 ($1,018)$281$736$86,055
262 ($1,018)$279$739$85,316
263 ($1,018)$277$741$84,575
264 ($1,018)$274$743$83,832
Year 23 - 265 ($1,018)$272$746$83,086
266 ($1,018)$269$748$82,338
267 ($1,018)$267$751$81,587
268 ($1,018)$264$753$80,834
269 ($1,018)$262$756$80,079
270 ($1,018)$260$758$79,321
271 ($1,018)$257$760$78,560
272 ($1,018)$255$763$77,797
273 ($1,018)$252$765$77,032
274 ($1,018)$250$768$76,264
275 ($1,018)$247$770$75,494
276 ($1,018)$245$773$74,721
Year 24 - 277 ($1,018)$242$775$73,946
278 ($1,018)$240$778$73,168
279 ($1,018)$237$780$72,387
280 ($1,018)$235$783$71,604
281 ($1,018)$232$785$70,819
282 ($1,018)$230$788$70,031
283 ($1,018)$227$791$69,240
284 ($1,018)$224$793$68,447
285 ($1,018)$222$796$67,652
286 ($1,018)$219$798$66,853
287 ($1,018)$217$801$66,052
288 ($1,018)$214$803$65,249
Year 25 - 289 ($1,018)$212$806$64,443
290 ($1,018)$209$809$63,634
291 ($1,018)$206$811$62,823
292 ($1,018)$204$814$62,009
293 ($1,018)$201$817$61,193
294 ($1,018)$198$819$60,373
295 ($1,018)$196$822$59,552
296 ($1,018)$193$825$58,727
297 ($1,018)$190$827$57,900
298 ($1,018)$188$830$57,070
299 ($1,018)$185$833$56,237
300 ($1,018)$182$835$55,402
Year 26 - 301 ($1,018)$180$838$54,564
302 ($1,018)$177$841$53,723
303 ($1,018)$174$843$52,880
304 ($1,018)$171$846$52,034
305 ($1,018)$169$849$51,185
306 ($1,018)$166$852$50,333
307 ($1,018)$163$854$49,479
308 ($1,018)$160$857$48,622
309 ($1,018)$158$860$47,762
310 ($1,018)$155$863$46,899
311 ($1,018)$152$866$46,034
312 ($1,018)$149$868$45,165
Year 27 - 313 ($1,018)$146$871$44,294
314 ($1,018)$144$874$43,420
315 ($1,018)$141$877$42,543
316 ($1,018)$138$880$41,664
317 ($1,018)$135$883$40,781
318 ($1,018)$132$885$39,896
319 ($1,018)$129$888$39,008
320 ($1,018)$126$891$38,116
321 ($1,018)$124$894$37,222
322 ($1,018)$121$897$36,325
323 ($1,018)$118$900$35,426
324 ($1,018)$115$903$34,523
Year 28 - 325 ($1,018)$112$906$33,617
326 ($1,018)$109$909$32,709
327 ($1,018)$106$912$31,797
328 ($1,018)$103$914$30,883
329 ($1,018)$100$917$29,965
330 ($1,018)$97$920$29,045
331 ($1,018)$94$923$28,121
332 ($1,018)$91$926$27,195
333 ($1,018)$88$929$26,266
334 ($1,018)$85$932$25,333
335 ($1,018)$82$935$24,398
336 ($1,018)$79$938$23,459
Year 29 - 337 ($1,018)$76$942$22,518
338 ($1,018)$73$945$21,573
339 ($1,018)$70$948$20,625
340 ($1,018)$67$951$19,675
341 ($1,018)$64$954$18,721
342 ($1,018)$61$957$17,764
343 ($1,018)$58$960$16,804
344 ($1,018)$54$963$15,841
345 ($1,018)$51$966$14,875
346 ($1,018)$48$969$13,905
347 ($1,018)$45$972$12,933
348 ($1,018)$42$976$11,957
Year 30 - 349 ($1,018)$39$979$10,979
350 ($1,018)$36$982$9,997
351 ($1,018)$32$985$9,011
352 ($1,018)$29$988$8,023
353 ($1,018)$26$992$7,031
354 ($1,018)$23$995$6,037
355 ($1,018)$20$998$5,039
356 ($1,018)$16$1,001$4,037
357 ($1,018)$13$1,004$3,033
358 ($1,018)$10$1,008$2,025
359 ($1,018)$7$1,011$1,014
360 ($1,018)$3$1,014$0
TOTALS$150,324$216,000$366,324

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.