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

Mortgage Parameters


Less than 20% ($54,000) 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
$1,035 360 $156,584 $372,584

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $270,000
Down Payment $54,000$216,000
Year 1 - 1 ($1,035)$725$310$215,690
2 ($1,035)$724$311$215,380
3 ($1,035)$723$312$215,068
4 ($1,035)$722$313$214,756
5 ($1,035)$721$314$214,442
6 ($1,035)$720$315$214,127
7 ($1,035)$719$316$213,811
8 ($1,035)$718$317$213,494
9 ($1,035)$717$318$213,176
10 ($1,035)$716$319$212,857
11 ($1,035)$715$320$212,537
12 ($1,035)$714$321$212,216
Year 2 - 13 ($1,035)$713$322$211,894
14 ($1,035)$712$323$211,570
15 ($1,035)$711$324$211,246
16 ($1,035)$709$326$210,920
17 ($1,035)$708$327$210,594
18 ($1,035)$707$328$210,266
19 ($1,035)$706$329$209,937
20 ($1,035)$705$330$209,607
21 ($1,035)$704$331$209,276
22 ($1,035)$703$332$208,944
23 ($1,035)$702$333$208,611
24 ($1,035)$701$334$208,277
Year 3 - 25 ($1,035)$699$335$207,941
26 ($1,035)$698$337$207,604
27 ($1,035)$697$338$207,267
28 ($1,035)$696$339$206,928
29 ($1,035)$695$340$206,588
30 ($1,035)$694$341$206,247
31 ($1,035)$693$342$205,904
32 ($1,035)$691$343$205,561
33 ($1,035)$690$345$205,216
34 ($1,035)$689$346$204,870
35 ($1,035)$688$347$204,523
36 ($1,035)$687$348$204,175
Year 4 - 37 ($1,035)$686$349$203,826
38 ($1,035)$685$350$203,476
39 ($1,035)$683$352$203,124
40 ($1,035)$682$353$202,771
41 ($1,035)$681$354$202,417
42 ($1,035)$680$355$202,062
43 ($1,035)$679$356$201,706
44 ($1,035)$677$358$201,348
45 ($1,035)$676$359$200,989
46 ($1,035)$675$360$200,629
47 ($1,035)$674$361$200,268
48 ($1,035)$673$362$199,906
Year 5 - 49 ($1,035)$671$364$199,542
50 ($1,035)$670$365$199,177
51 ($1,035)$669$366$198,811
52 ($1,035)$668$367$198,444
53 ($1,035)$666$369$198,076
54 ($1,035)$665$370$197,706
55 ($1,035)$664$371$197,335
56 ($1,035)$663$372$196,963
57 ($1,035)$661$373$196,589
58 ($1,035)$660$375$196,214
59 ($1,035)$659$376$195,838
60 ($1,035)$658$377$195,461
Year 6 - 61 ($1,035)$656$379$195,083
62 ($1,035)$655$380$194,703
63 ($1,035)$654$381$194,322
64 ($1,035)$653$382$193,939
65 ($1,035)$651$384$193,556
66 ($1,035)$650$385$193,171
67 ($1,035)$649$386$192,785
68 ($1,035)$647$388$192,397
69 ($1,035)$646$389$192,008
70 ($1,035)$645$390$191,618
71 ($1,035)$644$391$191,227
72 ($1,035)$642$393$190,834
Year 7 - 73 ($1,035)$641$394$190,440
74 ($1,035)$640$395$190,044
75 ($1,035)$638$397$189,648
76 ($1,035)$637$398$189,250
77 ($1,035)$636$399$188,850
78 ($1,035)$634$401$188,450
79 ($1,035)$633$402$188,047
80 ($1,035)$632$403$187,644
81 ($1,035)$630$405$187,239
82 ($1,035)$629$406$186,833
83 ($1,035)$627$408$186,426
84 ($1,035)$626$409$186,017
Year 8 - 85 ($1,035)$625$410$185,606
86 ($1,035)$623$412$185,195
87 ($1,035)$622$413$184,782
88 ($1,035)$621$414$184,367
89 ($1,035)$619$416$183,952
90 ($1,035)$618$417$183,534
91 ($1,035)$616$419$183,116
92 ($1,035)$615$420$182,696
93 ($1,035)$614$421$182,274
94 ($1,035)$612$423$181,852
95 ($1,035)$611$424$181,427
96 ($1,035)$609$426$181,002
Year 9 - 97 ($1,035)$608$427$180,575
98 ($1,035)$606$429$180,146
99 ($1,035)$605$430$179,716
100 ($1,035)$604$431$179,285
101 ($1,035)$602$433$178,852
102 ($1,035)$601$434$178,418
103 ($1,035)$599$436$177,982
104 ($1,035)$598$437$177,545
105 ($1,035)$596$439$177,106
106 ($1,035)$595$440$176,666
107 ($1,035)$593$442$176,224
108 ($1,035)$592$443$175,781
Year 10 - 109 ($1,035)$590$445$175,336
110 ($1,035)$589$446$174,890
111 ($1,035)$587$448$174,443
112 ($1,035)$586$449$173,993
113 ($1,035)$584$451$173,543
114 ($1,035)$583$452$173,091
115 ($1,035)$581$454$172,637
116 ($1,035)$580$455$172,182
117 ($1,035)$578$457$171,725
118 ($1,035)$577$458$171,267
119 ($1,035)$575$460$170,807
120 ($1,035)$574$461$170,346
Year 11 - 121 ($1,035)$572$463$169,883
122 ($1,035)$571$464$169,418
123 ($1,035)$569$466$168,952
124 ($1,035)$567$468$168,485
125 ($1,035)$566$469$168,016
126 ($1,035)$564$471$167,545
127 ($1,035)$563$472$167,073
128 ($1,035)$561$474$166,599
129 ($1,035)$559$475$166,123
130 ($1,035)$558$477$165,646
131 ($1,035)$556$479$165,168
132 ($1,035)$555$480$164,687
Year 12 - 133 ($1,035)$553$482$164,206
134 ($1,035)$551$483$163,722
135 ($1,035)$550$485$163,237
136 ($1,035)$548$487$162,750
137 ($1,035)$547$488$162,262
138 ($1,035)$545$490$161,772
139 ($1,035)$543$492$161,280
140 ($1,035)$542$493$160,787
141 ($1,035)$540$495$160,292
142 ($1,035)$538$497$159,795
143 ($1,035)$537$498$159,297
144 ($1,035)$535$500$158,797
Year 13 - 145 ($1,035)$533$502$158,295
146 ($1,035)$532$503$157,792
147 ($1,035)$530$505$157,287
148 ($1,035)$528$507$156,780
149 ($1,035)$527$508$156,272
150 ($1,035)$525$510$155,761
151 ($1,035)$523$512$155,250
152 ($1,035)$521$514$154,736
153 ($1,035)$520$515$154,221
154 ($1,035)$518$517$153,704
155 ($1,035)$516$519$153,185
156 ($1,035)$514$521$152,664
Year 14 - 157 ($1,035)$513$522$152,142
158 ($1,035)$511$524$151,618
159 ($1,035)$509$526$151,092
160 ($1,035)$507$528$150,565
161 ($1,035)$506$529$150,036
162 ($1,035)$504$531$149,504
163 ($1,035)$502$533$148,972
164 ($1,035)$500$535$148,437
165 ($1,035)$499$536$147,900
166 ($1,035)$497$538$147,362
167 ($1,035)$495$540$146,822
168 ($1,035)$493$542$146,280
Year 15 - 169 ($1,035)$491$544$145,737
170 ($1,035)$489$546$145,191
171 ($1,035)$488$547$144,644
172 ($1,035)$486$549$144,094
173 ($1,035)$484$551$143,543
174 ($1,035)$482$553$142,991
175 ($1,035)$480$555$142,436
176 ($1,035)$478$557$141,879
177 ($1,035)$476$558$141,321
178 ($1,035)$475$560$140,760
179 ($1,035)$473$562$140,198
180 ($1,035)$471$564$139,634
Year 16 - 181 ($1,035)$469$566$139,068
182 ($1,035)$467$568$138,500
183 ($1,035)$465$570$137,930
184 ($1,035)$463$572$137,358
185 ($1,035)$461$574$136,785
186 ($1,035)$459$576$136,209
187 ($1,035)$457$578$135,632
188 ($1,035)$455$579$135,052
189 ($1,035)$454$581$134,471
190 ($1,035)$452$583$133,888
191 ($1,035)$450$585$133,302
192 ($1,035)$448$587$132,715
Year 17 - 193 ($1,035)$446$589$132,126
194 ($1,035)$444$591$131,534
195 ($1,035)$442$593$130,941
196 ($1,035)$440$595$130,346
197 ($1,035)$438$597$129,749
198 ($1,035)$436$599$129,150
199 ($1,035)$434$601$128,548
200 ($1,035)$432$603$127,945
201 ($1,035)$430$605$127,340
202 ($1,035)$428$607$126,732
203 ($1,035)$426$609$126,123
204 ($1,035)$424$611$125,512
Year 18 - 205 ($1,035)$422$613$124,898
206 ($1,035)$419$616$124,283
207 ($1,035)$417$618$123,665
208 ($1,035)$415$620$123,046
209 ($1,035)$413$622$122,424
210 ($1,035)$411$624$121,800
211 ($1,035)$409$626$121,174
212 ($1,035)$407$628$120,546
213 ($1,035)$405$630$119,916
214 ($1,035)$403$632$119,284
215 ($1,035)$401$634$118,649
216 ($1,035)$398$636$118,013
Year 19 - 217 ($1,035)$396$639$117,374
218 ($1,035)$394$641$116,733
219 ($1,035)$392$643$116,091
220 ($1,035)$390$645$115,445
221 ($1,035)$388$647$114,798
222 ($1,035)$386$649$114,149
223 ($1,035)$383$652$113,497
224 ($1,035)$381$654$112,843
225 ($1,035)$379$656$112,187
226 ($1,035)$377$658$111,529
227 ($1,035)$375$660$110,869
228 ($1,035)$372$663$110,206
Year 20 - 229 ($1,035)$370$665$109,541
230 ($1,035)$368$667$108,874
231 ($1,035)$366$669$108,205
232 ($1,035)$363$672$107,533
233 ($1,035)$361$674$106,860
234 ($1,035)$359$676$106,183
235 ($1,035)$357$678$105,505
236 ($1,035)$354$681$104,824
237 ($1,035)$352$683$104,142
238 ($1,035)$350$685$103,456
239 ($1,035)$347$688$102,769
240 ($1,035)$345$690$102,079
Year 21 - 241 ($1,035)$343$692$101,387
242 ($1,035)$340$694$100,692
243 ($1,035)$338$697$99,996
244 ($1,035)$336$699$99,296
245 ($1,035)$333$701$98,595
246 ($1,035)$331$704$97,891
247 ($1,035)$329$706$97,185
248 ($1,035)$326$709$96,476
249 ($1,035)$324$711$95,765
250 ($1,035)$322$713$95,052
251 ($1,035)$319$716$94,336
252 ($1,035)$317$718$93,618
Year 22 - 253 ($1,035)$314$721$92,898
254 ($1,035)$312$723$92,175
255 ($1,035)$310$725$91,449
256 ($1,035)$307$728$90,721
257 ($1,035)$305$730$89,991
258 ($1,035)$302$733$89,258
259 ($1,035)$300$735$88,523
260 ($1,035)$297$738$87,786
261 ($1,035)$295$740$87,045
262 ($1,035)$292$743$86,303
263 ($1,035)$290$745$85,558
264 ($1,035)$287$748$84,810
Year 23 - 265 ($1,035)$285$750$84,060
266 ($1,035)$282$753$83,307
267 ($1,035)$280$755$82,552
268 ($1,035)$277$758$81,794
269 ($1,035)$275$760$81,034
270 ($1,035)$272$763$80,271
271 ($1,035)$270$765$79,506
272 ($1,035)$267$768$78,738
273 ($1,035)$264$771$77,967
274 ($1,035)$262$773$77,194
275 ($1,035)$259$776$76,419
276 ($1,035)$257$778$75,640
Year 24 - 277 ($1,035)$254$781$74,859
278 ($1,035)$251$784$74,076
279 ($1,035)$249$786$73,290
280 ($1,035)$246$789$72,501
281 ($1,035)$243$791$71,709
282 ($1,035)$241$794$70,915
283 ($1,035)$238$797$70,118
284 ($1,035)$235$799$69,319
285 ($1,035)$233$802$68,517
286 ($1,035)$230$805$67,712
287 ($1,035)$227$808$66,904
288 ($1,035)$225$810$66,094
Year 25 - 289 ($1,035)$222$813$65,281
290 ($1,035)$219$816$64,465
291 ($1,035)$216$818$63,647
292 ($1,035)$214$821$62,826
293 ($1,035)$211$824$62,002
294 ($1,035)$208$827$61,175
295 ($1,035)$205$830$60,345
296 ($1,035)$203$832$59,513
297 ($1,035)$200$835$58,678
298 ($1,035)$197$838$57,840
299 ($1,035)$194$841$56,999
300 ($1,035)$191$844$56,156
Year 26 - 301 ($1,035)$189$846$55,310
302 ($1,035)$186$849$54,460
303 ($1,035)$183$852$53,608
304 ($1,035)$180$855$52,753
305 ($1,035)$177$858$51,896
306 ($1,035)$174$861$51,035
307 ($1,035)$171$864$50,171
308 ($1,035)$168$866$49,305
309 ($1,035)$166$869$48,435
310 ($1,035)$163$872$47,563
311 ($1,035)$160$875$46,688
312 ($1,035)$157$878$45,810
Year 27 - 313 ($1,035)$154$881$44,929
314 ($1,035)$151$884$44,045
315 ($1,035)$148$887$43,158
316 ($1,035)$145$890$42,268
317 ($1,035)$142$893$41,375
318 ($1,035)$139$896$40,479
319 ($1,035)$136$899$39,579
320 ($1,035)$133$902$38,677
321 ($1,035)$130$905$37,772
322 ($1,035)$127$908$36,864
323 ($1,035)$124$911$35,953
324 ($1,035)$121$914$35,039
Year 28 - 325 ($1,035)$118$917$34,122
326 ($1,035)$115$920$33,201
327 ($1,035)$112$923$32,278
328 ($1,035)$108$927$31,351
329 ($1,035)$105$930$30,422
330 ($1,035)$102$933$29,489
331 ($1,035)$99$936$28,553
332 ($1,035)$96$939$27,614
333 ($1,035)$93$942$26,672
334 ($1,035)$90$945$25,726
335 ($1,035)$86$949$24,778
336 ($1,035)$83$952$23,826
Year 29 - 337 ($1,035)$80$955$22,871
338 ($1,035)$77$958$21,913
339 ($1,035)$74$961$20,951
340 ($1,035)$70$965$19,987
341 ($1,035)$67$968$19,019
342 ($1,035)$64$971$18,048
343 ($1,035)$61$974$17,074
344 ($1,035)$57$978$16,096
345 ($1,035)$54$981$15,115
346 ($1,035)$51$984$14,131
347 ($1,035)$47$988$13,143
348 ($1,035)$44$991$12,153
Year 30 - 349 ($1,035)$41$994$11,158
350 ($1,035)$37$997$10,161
351 ($1,035)$34$1,001$9,160
352 ($1,035)$31$1,004$8,156
353 ($1,035)$27$1,008$7,148
354 ($1,035)$24$1,011$6,137
355 ($1,035)$21$1,014$5,123
356 ($1,035)$17$1,018$4,105
357 ($1,035)$14$1,021$3,084
358 ($1,035)$10$1,025$2,060
359 ($1,035)$7$1,028$1,031
360 ($1,035)$3$1,031$0
TOTALS$156,584$216,000$372,584

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.