« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


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


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,079 360 $172,474 $388,474

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $270,000
Down Payment $54,000$216,000
Year 1 - 1 ($1,079)$788$291$215,709
2 ($1,079)$787$292$215,418
3 ($1,079)$786$293$215,125
4 ($1,079)$785$294$214,831
5 ($1,079)$784$295$214,536
6 ($1,079)$783$296$214,240
7 ($1,079)$782$297$213,943
8 ($1,079)$781$298$213,645
9 ($1,079)$780$299$213,345
10 ($1,079)$779$300$213,045
11 ($1,079)$778$301$212,743
12 ($1,079)$777$303$212,441
Year 2 - 13 ($1,079)$775$304$212,137
14 ($1,079)$774$305$211,832
15 ($1,079)$773$306$211,526
16 ($1,079)$772$307$211,219
17 ($1,079)$771$308$210,911
18 ($1,079)$770$309$210,602
19 ($1,079)$769$310$210,292
20 ($1,079)$768$312$209,980
21 ($1,079)$766$313$209,667
22 ($1,079)$765$314$209,354
23 ($1,079)$764$315$209,039
24 ($1,079)$763$316$208,723
Year 3 - 25 ($1,079)$762$317$208,405
26 ($1,079)$761$318$208,087
27 ($1,079)$760$320$207,767
28 ($1,079)$758$321$207,447
29 ($1,079)$757$322$207,125
30 ($1,079)$756$323$206,802
31 ($1,079)$755$324$206,477
32 ($1,079)$754$325$206,152
33 ($1,079)$752$327$205,825
34 ($1,079)$751$328$205,497
35 ($1,079)$750$329$205,168
36 ($1,079)$749$330$204,838
Year 4 - 37 ($1,079)$748$331$204,507
38 ($1,079)$746$333$204,174
39 ($1,079)$745$334$203,840
40 ($1,079)$744$335$203,505
41 ($1,079)$743$336$203,169
42 ($1,079)$742$338$202,831
43 ($1,079)$740$339$202,492
44 ($1,079)$739$340$202,152
45 ($1,079)$738$341$201,811
46 ($1,079)$737$342$201,469
47 ($1,079)$735$344$201,125
48 ($1,079)$734$345$200,780
Year 5 - 49 ($1,079)$733$346$200,434
50 ($1,079)$732$348$200,086
51 ($1,079)$730$349$199,738
52 ($1,079)$729$350$199,387
53 ($1,079)$728$351$199,036
54 ($1,079)$726$353$198,684
55 ($1,079)$725$354$198,330
56 ($1,079)$724$355$197,974
57 ($1,079)$723$356$197,618
58 ($1,079)$721$358$197,260
59 ($1,079)$720$359$196,901
60 ($1,079)$719$360$196,541
Year 6 - 61 ($1,079)$717$362$196,179
62 ($1,079)$716$363$195,816
63 ($1,079)$715$364$195,452
64 ($1,079)$713$366$195,086
65 ($1,079)$712$367$194,719
66 ($1,079)$711$368$194,350
67 ($1,079)$709$370$193,981
68 ($1,079)$708$371$193,610
69 ($1,079)$707$372$193,237
70 ($1,079)$705$374$192,863
71 ($1,079)$704$375$192,488
72 ($1,079)$703$377$192,112
Year 7 - 73 ($1,079)$701$378$191,734
74 ($1,079)$700$379$191,355
75 ($1,079)$698$381$190,974
76 ($1,079)$697$382$190,592
77 ($1,079)$696$383$190,209
78 ($1,079)$694$385$189,824
79 ($1,079)$693$386$189,437
80 ($1,079)$691$388$189,050
81 ($1,079)$690$389$188,661
82 ($1,079)$689$390$188,270
83 ($1,079)$687$392$187,878
84 ($1,079)$686$393$187,485
Year 8 - 85 ($1,079)$684$395$187,090
86 ($1,079)$683$396$186,694
87 ($1,079)$681$398$186,296
88 ($1,079)$680$399$185,897
89 ($1,079)$679$401$185,497
90 ($1,079)$677$402$185,095
91 ($1,079)$676$403$184,691
92 ($1,079)$674$405$184,286
93 ($1,079)$673$406$183,880
94 ($1,079)$671$408$183,472
95 ($1,079)$670$409$183,062
96 ($1,079)$668$411$182,652
Year 9 - 97 ($1,079)$667$412$182,239
98 ($1,079)$665$414$181,825
99 ($1,079)$664$415$181,410
100 ($1,079)$662$417$180,993
101 ($1,079)$661$418$180,574
102 ($1,079)$659$420$180,154
103 ($1,079)$658$422$179,733
104 ($1,079)$656$423$179,310
105 ($1,079)$654$425$178,885
106 ($1,079)$653$426$178,459
107 ($1,079)$651$428$178,031
108 ($1,079)$650$429$177,602
Year 10 - 109 ($1,079)$648$431$177,171
110 ($1,079)$647$432$176,739
111 ($1,079)$645$434$176,305
112 ($1,079)$644$436$175,869
113 ($1,079)$642$437$175,432
114 ($1,079)$640$439$174,993
115 ($1,079)$639$440$174,553
116 ($1,079)$637$442$174,111
117 ($1,079)$636$444$173,667
118 ($1,079)$634$445$173,222
119 ($1,079)$632$447$172,775
120 ($1,079)$631$448$172,327
Year 11 - 121 ($1,079)$629$450$171,877
122 ($1,079)$627$452$171,425
123 ($1,079)$626$453$170,972
124 ($1,079)$624$455$170,516
125 ($1,079)$622$457$170,060
126 ($1,079)$621$458$169,601
127 ($1,079)$619$460$169,141
128 ($1,079)$617$462$168,680
129 ($1,079)$616$463$168,216
130 ($1,079)$614$465$167,751
131 ($1,079)$612$467$167,284
132 ($1,079)$611$469$166,816
Year 12 - 133 ($1,079)$609$470$166,346
134 ($1,079)$607$472$165,874
135 ($1,079)$605$474$165,400
136 ($1,079)$604$475$164,925
137 ($1,079)$602$477$164,447
138 ($1,079)$600$479$163,969
139 ($1,079)$598$481$163,488
140 ($1,079)$597$482$163,006
141 ($1,079)$595$484$162,522
142 ($1,079)$593$486$162,036
143 ($1,079)$591$488$161,548
144 ($1,079)$590$489$161,059
Year 13 - 145 ($1,079)$588$491$160,567
146 ($1,079)$586$493$160,074
147 ($1,079)$584$495$159,579
148 ($1,079)$582$497$159,083
149 ($1,079)$581$498$158,584
150 ($1,079)$579$500$158,084
151 ($1,079)$577$502$157,582
152 ($1,079)$575$504$157,078
153 ($1,079)$573$506$156,572
154 ($1,079)$571$508$156,065
155 ($1,079)$570$509$155,555
156 ($1,079)$568$511$155,044
Year 14 - 157 ($1,079)$566$513$154,531
158 ($1,079)$564$515$154,016
159 ($1,079)$562$517$153,499
160 ($1,079)$560$519$152,980
161 ($1,079)$558$521$152,459
162 ($1,079)$556$523$151,937
163 ($1,079)$555$525$151,412
164 ($1,079)$553$526$150,886
165 ($1,079)$551$528$150,357
166 ($1,079)$549$530$149,827
167 ($1,079)$547$532$149,295
168 ($1,079)$545$534$148,761
Year 15 - 169 ($1,079)$543$536$148,225
170 ($1,079)$541$538$147,686
171 ($1,079)$539$540$147,146
172 ($1,079)$537$542$146,604
173 ($1,079)$535$544$146,060
174 ($1,079)$533$546$145,514
175 ($1,079)$531$548$144,966
176 ($1,079)$529$550$144,417
177 ($1,079)$527$552$143,865
178 ($1,079)$525$554$143,311
179 ($1,079)$523$556$142,755
180 ($1,079)$521$558$142,197
Year 16 - 181 ($1,079)$519$560$141,636
182 ($1,079)$517$562$141,074
183 ($1,079)$515$564$140,510
184 ($1,079)$513$566$139,944
185 ($1,079)$511$568$139,376
186 ($1,079)$509$570$138,805
187 ($1,079)$507$572$138,233
188 ($1,079)$505$575$137,658
189 ($1,079)$502$577$137,082
190 ($1,079)$500$579$136,503
191 ($1,079)$498$581$135,922
192 ($1,079)$496$583$135,339
Year 17 - 193 ($1,079)$494$585$134,754
194 ($1,079)$492$587$134,167
195 ($1,079)$490$589$133,577
196 ($1,079)$488$592$132,986
197 ($1,079)$485$594$132,392
198 ($1,079)$483$596$131,796
199 ($1,079)$481$598$131,198
200 ($1,079)$479$600$130,598
201 ($1,079)$477$602$129,996
202 ($1,079)$474$605$129,391
203 ($1,079)$472$607$128,784
204 ($1,079)$470$609$128,175
Year 18 - 205 ($1,079)$468$611$127,564
206 ($1,079)$466$613$126,950
207 ($1,079)$463$616$126,335
208 ($1,079)$461$618$125,717
209 ($1,079)$459$620$125,096
210 ($1,079)$457$622$124,474
211 ($1,079)$454$625$123,849
212 ($1,079)$452$627$123,222
213 ($1,079)$450$629$122,593
214 ($1,079)$447$632$121,961
215 ($1,079)$445$634$121,327
216 ($1,079)$443$636$120,691
Year 19 - 217 ($1,079)$441$639$120,052
218 ($1,079)$438$641$119,411
219 ($1,079)$436$643$118,768
220 ($1,079)$434$646$118,123
221 ($1,079)$431$648$117,475
222 ($1,079)$429$650$116,824
223 ($1,079)$426$653$116,172
224 ($1,079)$424$655$115,517
225 ($1,079)$422$657$114,859
226 ($1,079)$419$660$114,199
227 ($1,079)$417$662$113,537
228 ($1,079)$414$665$112,872
Year 20 - 229 ($1,079)$412$667$112,205
230 ($1,079)$410$670$111,536
231 ($1,079)$407$672$110,864
232 ($1,079)$405$674$110,189
233 ($1,079)$402$677$109,512
234 ($1,079)$400$679$108,833
235 ($1,079)$397$682$108,151
236 ($1,079)$395$684$107,467
237 ($1,079)$392$687$106,780
238 ($1,079)$390$689$106,091
239 ($1,079)$387$692$105,399
240 ($1,079)$385$694$104,704
Year 21 - 241 ($1,079)$382$697$104,007
242 ($1,079)$380$699$103,308
243 ($1,079)$377$702$102,606
244 ($1,079)$375$705$101,901
245 ($1,079)$372$707$101,194
246 ($1,079)$369$710$100,485
247 ($1,079)$367$712$99,772
248 ($1,079)$364$715$99,057
249 ($1,079)$362$718$98,340
250 ($1,079)$359$720$97,620
251 ($1,079)$356$723$96,897
252 ($1,079)$354$725$96,171
Year 22 - 253 ($1,079)$351$728$95,443
254 ($1,079)$348$731$94,713
255 ($1,079)$346$733$93,979
256 ($1,079)$343$736$93,243
257 ($1,079)$340$739$92,504
258 ($1,079)$338$741$91,763
259 ($1,079)$335$744$91,019
260 ($1,079)$332$747$90,272
261 ($1,079)$329$750$89,522
262 ($1,079)$327$752$88,770
263 ($1,079)$324$755$88,015
264 ($1,079)$321$758$87,257
Year 23 - 265 ($1,079)$318$761$86,496
266 ($1,079)$316$763$85,733
267 ($1,079)$313$766$84,967
268 ($1,079)$310$769$84,198
269 ($1,079)$307$772$83,426
270 ($1,079)$305$775$82,652
271 ($1,079)$302$777$81,874
272 ($1,079)$299$780$81,094
273 ($1,079)$296$783$80,311
274 ($1,079)$293$786$79,525
275 ($1,079)$290$789$78,736
276 ($1,079)$287$792$77,944
Year 24 - 277 ($1,079)$284$795$77,150
278 ($1,079)$282$797$76,352
279 ($1,079)$279$800$75,552
280 ($1,079)$276$803$74,748
281 ($1,079)$273$806$73,942
282 ($1,079)$270$809$73,133
283 ($1,079)$267$812$72,321
284 ($1,079)$264$815$71,506
285 ($1,079)$261$818$70,688
286 ($1,079)$258$821$69,867
287 ($1,079)$255$824$69,042
288 ($1,079)$252$827$68,215
Year 25 - 289 ($1,079)$249$830$67,385
290 ($1,079)$246$833$66,552
291 ($1,079)$243$836$65,716
292 ($1,079)$240$839$64,877
293 ($1,079)$237$842$64,034
294 ($1,079)$234$845$63,189
295 ($1,079)$231$848$62,341
296 ($1,079)$228$852$61,489
297 ($1,079)$224$855$60,634
298 ($1,079)$221$858$59,777
299 ($1,079)$218$861$58,916
300 ($1,079)$215$864$58,052
Year 26 - 301 ($1,079)$212$867$57,184
302 ($1,079)$209$870$56,314
303 ($1,079)$206$874$55,441
304 ($1,079)$202$877$54,564
305 ($1,079)$199$880$53,684
306 ($1,079)$196$883$52,801
307 ($1,079)$193$886$51,914
308 ($1,079)$189$890$51,025
309 ($1,079)$186$893$50,132
310 ($1,079)$183$896$49,236
311 ($1,079)$180$899$48,336
312 ($1,079)$176$903$47,434
Year 27 - 313 ($1,079)$173$906$46,528
314 ($1,079)$170$909$45,618
315 ($1,079)$167$913$44,706
316 ($1,079)$163$916$43,790
317 ($1,079)$160$919$42,871
318 ($1,079)$156$923$41,948
319 ($1,079)$153$926$41,022
320 ($1,079)$150$929$40,093
321 ($1,079)$146$933$39,160
322 ($1,079)$143$936$38,224
323 ($1,079)$140$940$37,284
324 ($1,079)$136$943$36,341
Year 28 - 325 ($1,079)$133$946$35,395
326 ($1,079)$129$950$34,445
327 ($1,079)$126$953$33,492
328 ($1,079)$122$957$32,535
329 ($1,079)$119$960$31,574
330 ($1,079)$115$964$30,611
331 ($1,079)$112$967$29,643
332 ($1,079)$108$971$28,672
333 ($1,079)$105$974$27,698
334 ($1,079)$101$978$26,720
335 ($1,079)$98$982$25,738
336 ($1,079)$94$985$24,753
Year 29 - 337 ($1,079)$90$989$23,764
338 ($1,079)$87$992$22,772
339 ($1,079)$83$996$21,776
340 ($1,079)$79$1,000$20,776
341 ($1,079)$76$1,003$19,773
342 ($1,079)$72$1,007$18,766
343 ($1,079)$68$1,011$17,756
344 ($1,079)$65$1,014$16,741
345 ($1,079)$61$1,018$15,723
346 ($1,079)$57$1,022$14,702
347 ($1,079)$54$1,025$13,676
348 ($1,079)$50$1,029$12,647
Year 30 - 349 ($1,079)$46$1,033$11,614
350 ($1,079)$42$1,037$10,577
351 ($1,079)$39$1,040$9,537
352 ($1,079)$35$1,044$8,493
353 ($1,079)$31$1,048$7,445
354 ($1,079)$27$1,052$6,393
355 ($1,079)$23$1,056$5,337
356 ($1,079)$19$1,060$4,277
357 ($1,079)$16$1,063$3,214
358 ($1,079)$12$1,067$2,146
359 ($1,079)$8$1,071$1,075
360 ($1,079)$4$1,075$0
TOTALS$172,474$216,000$388,474

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.