« Back to all home prices

Mortgage Payment Schedule for a $271,000 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($54,200) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,038 360 $156,714 $373,514

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $271,000
Down Payment $54,200$216,800
Year 1 - 1 ($1,038)$726$311$216,489
2 ($1,038)$725$312$216,176
3 ($1,038)$724$313$215,863
4 ($1,038)$723$314$215,549
5 ($1,038)$722$315$215,233
6 ($1,038)$721$317$214,917
7 ($1,038)$720$318$214,599
8 ($1,038)$719$319$214,281
9 ($1,038)$718$320$213,961
10 ($1,038)$717$321$213,640
11 ($1,038)$716$322$213,318
12 ($1,038)$715$323$212,995
Year 2 - 13 ($1,038)$714$324$212,671
14 ($1,038)$712$325$212,346
15 ($1,038)$711$326$212,020
16 ($1,038)$710$327$211,693
17 ($1,038)$709$328$211,364
18 ($1,038)$708$329$211,035
19 ($1,038)$707$331$210,704
20 ($1,038)$706$332$210,373
21 ($1,038)$705$333$210,040
22 ($1,038)$704$334$209,706
23 ($1,038)$703$335$209,371
24 ($1,038)$701$336$209,035
Year 3 - 25 ($1,038)$700$337$208,698
26 ($1,038)$699$338$208,359
27 ($1,038)$698$340$208,020
28 ($1,038)$697$341$207,679
29 ($1,038)$696$342$207,337
30 ($1,038)$695$343$206,994
31 ($1,038)$693$344$206,650
32 ($1,038)$692$345$206,305
33 ($1,038)$691$346$205,958
34 ($1,038)$690$348$205,611
35 ($1,038)$689$349$205,262
36 ($1,038)$688$350$204,912
Year 4 - 37 ($1,038)$686$351$204,561
38 ($1,038)$685$352$204,209
39 ($1,038)$684$353$203,855
40 ($1,038)$683$355$203,501
41 ($1,038)$682$356$203,145
42 ($1,038)$681$357$202,788
43 ($1,038)$679$358$202,430
44 ($1,038)$678$359$202,070
45 ($1,038)$677$361$201,710
46 ($1,038)$676$362$201,348
47 ($1,038)$675$363$200,985
48 ($1,038)$673$364$200,621
Year 5 - 49 ($1,038)$672$365$200,255
50 ($1,038)$671$367$199,889
51 ($1,038)$670$368$199,521
52 ($1,038)$668$369$199,151
53 ($1,038)$667$370$198,781
54 ($1,038)$666$372$198,409
55 ($1,038)$665$373$198,037
56 ($1,038)$663$374$197,663
57 ($1,038)$662$375$197,287
58 ($1,038)$661$377$196,911
59 ($1,038)$660$378$196,533
60 ($1,038)$658$379$196,153
Year 6 - 61 ($1,038)$657$380$195,773
62 ($1,038)$656$382$195,391
63 ($1,038)$655$383$195,008
64 ($1,038)$653$384$194,624
65 ($1,038)$652$386$194,239
66 ($1,038)$651$387$193,852
67 ($1,038)$649$388$193,464
68 ($1,038)$648$389$193,074
69 ($1,038)$647$391$192,683
70 ($1,038)$645$392$192,291
71 ($1,038)$644$393$191,898
72 ($1,038)$643$395$191,503
Year 7 - 73 ($1,038)$642$396$191,107
74 ($1,038)$640$397$190,710
75 ($1,038)$639$399$190,311
76 ($1,038)$638$400$189,911
77 ($1,038)$636$401$189,510
78 ($1,038)$635$403$189,107
79 ($1,038)$634$404$188,703
80 ($1,038)$632$405$188,298
81 ($1,038)$631$407$187,891
82 ($1,038)$629$408$187,483
83 ($1,038)$628$409$187,074
84 ($1,038)$627$411$186,663
Year 8 - 85 ($1,038)$625$412$186,251
86 ($1,038)$624$414$185,837
87 ($1,038)$623$415$185,422
88 ($1,038)$621$416$185,006
89 ($1,038)$620$418$184,588
90 ($1,038)$618$419$184,169
91 ($1,038)$617$421$183,748
92 ($1,038)$616$422$183,326
93 ($1,038)$614$423$182,903
94 ($1,038)$613$425$182,478
95 ($1,038)$611$426$182,052
96 ($1,038)$610$428$181,624
Year 9 - 97 ($1,038)$608$429$181,195
98 ($1,038)$607$431$180,764
99 ($1,038)$606$432$180,332
100 ($1,038)$604$433$179,899
101 ($1,038)$603$435$179,464
102 ($1,038)$601$436$179,028
103 ($1,038)$600$438$178,590
104 ($1,038)$598$439$178,151
105 ($1,038)$597$441$177,710
106 ($1,038)$595$442$177,268
107 ($1,038)$594$444$176,824
108 ($1,038)$592$445$176,379
Year 10 - 109 ($1,038)$591$447$175,932
110 ($1,038)$589$448$175,484
111 ($1,038)$588$450$175,034
112 ($1,038)$586$451$174,583
113 ($1,038)$585$453$174,131
114 ($1,038)$583$454$173,676
115 ($1,038)$582$456$173,221
116 ($1,038)$580$457$172,763
117 ($1,038)$579$459$172,305
118 ($1,038)$577$460$171,844
119 ($1,038)$576$462$171,382
120 ($1,038)$574$463$170,919
Year 11 - 121 ($1,038)$573$465$170,454
122 ($1,038)$571$467$169,988
123 ($1,038)$569$468$169,519
124 ($1,038)$568$470$169,050
125 ($1,038)$566$471$168,579
126 ($1,038)$565$473$168,106
127 ($1,038)$563$474$167,631
128 ($1,038)$562$476$167,155
129 ($1,038)$560$478$166,678
130 ($1,038)$558$479$166,199
131 ($1,038)$557$481$165,718
132 ($1,038)$555$482$165,236
Year 12 - 133 ($1,038)$554$484$164,752
134 ($1,038)$552$486$164,266
135 ($1,038)$550$487$163,779
136 ($1,038)$549$489$163,290
137 ($1,038)$547$491$162,799
138 ($1,038)$545$492$162,307
139 ($1,038)$544$494$161,813
140 ($1,038)$542$495$161,318
141 ($1,038)$540$497$160,821
142 ($1,038)$539$499$160,322
143 ($1,038)$537$500$159,821
144 ($1,038)$535$502$159,319
Year 13 - 145 ($1,038)$534$504$158,816
146 ($1,038)$532$506$158,310
147 ($1,038)$530$507$157,803
148 ($1,038)$529$509$157,294
149 ($1,038)$527$511$156,783
150 ($1,038)$525$512$156,271
151 ($1,038)$524$514$155,757
152 ($1,038)$522$516$155,241
153 ($1,038)$520$517$154,724
154 ($1,038)$518$519$154,205
155 ($1,038)$517$521$153,684
156 ($1,038)$515$523$153,161
Year 14 - 157 ($1,038)$513$524$152,636
158 ($1,038)$511$526$152,110
159 ($1,038)$510$528$151,582
160 ($1,038)$508$530$151,053
161 ($1,038)$506$532$150,521
162 ($1,038)$504$533$149,988
163 ($1,038)$502$535$149,453
164 ($1,038)$501$537$148,916
165 ($1,038)$499$539$148,377
166 ($1,038)$497$540$147,837
167 ($1,038)$495$542$147,294
168 ($1,038)$493$544$146,750
Year 15 - 169 ($1,038)$492$546$146,204
170 ($1,038)$490$548$145,657
171 ($1,038)$488$550$145,107
172 ($1,038)$486$551$144,556
173 ($1,038)$484$553$144,002
174 ($1,038)$482$555$143,447
175 ($1,038)$481$557$142,890
176 ($1,038)$479$559$142,331
177 ($1,038)$477$561$141,771
178 ($1,038)$475$563$141,208
179 ($1,038)$473$564$140,643
180 ($1,038)$471$566$140,077
Year 16 - 181 ($1,038)$469$568$139,509
182 ($1,038)$467$570$138,939
183 ($1,038)$465$572$138,367
184 ($1,038)$464$574$137,793
185 ($1,038)$462$576$137,217
186 ($1,038)$460$578$136,639
187 ($1,038)$458$580$136,059
188 ($1,038)$456$582$135,477
189 ($1,038)$454$584$134,893
190 ($1,038)$452$586$134,308
191 ($1,038)$450$588$133,720
192 ($1,038)$448$590$133,131
Year 17 - 193 ($1,038)$446$592$132,539
194 ($1,038)$444$594$131,946
195 ($1,038)$442$596$131,350
196 ($1,038)$440$598$130,753
197 ($1,038)$438$600$130,153
198 ($1,038)$436$602$129,552
199 ($1,038)$434$604$128,948
200 ($1,038)$432$606$128,342
201 ($1,038)$430$608$127,735
202 ($1,038)$428$610$127,125
203 ($1,038)$426$612$126,514
204 ($1,038)$424$614$125,900
Year 18 - 205 ($1,038)$422$616$125,284
206 ($1,038)$420$618$124,666
207 ($1,038)$418$620$124,046
208 ($1,038)$416$622$123,424
209 ($1,038)$413$624$122,800
210 ($1,038)$411$626$122,174
211 ($1,038)$409$628$121,546
212 ($1,038)$407$630$120,915
213 ($1,038)$405$632$120,283
214 ($1,038)$403$635$119,648
215 ($1,038)$401$637$119,012
216 ($1,038)$399$639$118,373
Year 19 - 217 ($1,038)$397$641$117,732
218 ($1,038)$394$643$117,089
219 ($1,038)$392$645$116,443
220 ($1,038)$390$647$115,796
221 ($1,038)$388$650$115,146
222 ($1,038)$386$652$114,495
223 ($1,038)$384$654$113,841
224 ($1,038)$381$656$113,184
225 ($1,038)$379$658$112,526
226 ($1,038)$377$661$111,865
227 ($1,038)$375$663$111,203
228 ($1,038)$373$665$110,538
Year 20 - 229 ($1,038)$370$667$109,870
230 ($1,038)$368$669$109,201
231 ($1,038)$366$672$108,529
232 ($1,038)$364$674$107,855
233 ($1,038)$361$676$107,179
234 ($1,038)$359$678$106,501
235 ($1,038)$357$681$105,820
236 ($1,038)$354$683$105,137
237 ($1,038)$352$685$104,451
238 ($1,038)$350$688$103,764
239 ($1,038)$348$690$103,074
240 ($1,038)$345$692$102,382
Year 21 - 241 ($1,038)$343$695$101,687
242 ($1,038)$341$697$100,990
243 ($1,038)$338$699$100,291
244 ($1,038)$336$702$99,589
245 ($1,038)$334$704$98,885
246 ($1,038)$331$706$98,179
247 ($1,038)$329$709$97,471
248 ($1,038)$327$711$96,760
249 ($1,038)$324$713$96,046
250 ($1,038)$322$716$95,330
251 ($1,038)$319$718$94,612
252 ($1,038)$317$721$93,892
Year 22 - 253 ($1,038)$315$723$93,169
254 ($1,038)$312$725$92,443
255 ($1,038)$310$728$91,715
256 ($1,038)$307$730$90,985
257 ($1,038)$305$733$90,252
258 ($1,038)$302$735$89,517
259 ($1,038)$300$738$88,779
260 ($1,038)$297$740$88,039
261 ($1,038)$295$743$87,297
262 ($1,038)$292$745$86,552
263 ($1,038)$290$748$85,804
264 ($1,038)$287$750$85,054
Year 23 - 265 ($1,038)$285$753$84,301
266 ($1,038)$282$755$83,546
267 ($1,038)$280$758$82,789
268 ($1,038)$277$760$82,028
269 ($1,038)$275$763$81,266
270 ($1,038)$272$765$80,500
271 ($1,038)$270$768$79,732
272 ($1,038)$267$770$78,962
273 ($1,038)$265$773$78,189
274 ($1,038)$262$776$77,413
275 ($1,038)$259$778$76,635
276 ($1,038)$257$781$75,854
Year 24 - 277 ($1,038)$254$783$75,071
278 ($1,038)$251$786$74,285
279 ($1,038)$249$789$73,496
280 ($1,038)$246$791$72,705
281 ($1,038)$244$794$71,911
282 ($1,038)$241$797$71,114
283 ($1,038)$238$799$70,315
284 ($1,038)$236$802$69,513
285 ($1,038)$233$805$68,708
286 ($1,038)$230$807$67,901
287 ($1,038)$227$810$67,091
288 ($1,038)$225$813$66,278
Year 25 - 289 ($1,038)$222$816$65,463
290 ($1,038)$219$818$64,644
291 ($1,038)$217$821$63,823
292 ($1,038)$214$824$63,000
293 ($1,038)$211$826$62,173
294 ($1,038)$208$829$61,344
295 ($1,038)$206$832$60,512
296 ($1,038)$203$835$59,677
297 ($1,038)$200$838$58,839
298 ($1,038)$197$840$57,999
299 ($1,038)$194$843$57,156
300 ($1,038)$191$846$56,310
Year 26 - 301 ($1,038)$189$849$55,461
302 ($1,038)$186$852$54,609
303 ($1,038)$183$855$53,754
304 ($1,038)$180$857$52,897
305 ($1,038)$177$860$52,037
306 ($1,038)$174$863$51,173
307 ($1,038)$171$866$50,307
308 ($1,038)$169$869$49,438
309 ($1,038)$166$872$48,566
310 ($1,038)$163$875$47,692
311 ($1,038)$160$878$46,814
312 ($1,038)$157$881$45,933
Year 27 - 313 ($1,038)$154$884$45,049
314 ($1,038)$151$887$44,163
315 ($1,038)$148$890$43,273
316 ($1,038)$145$893$42,381
317 ($1,038)$142$896$41,485
318 ($1,038)$139$899$40,587
319 ($1,038)$136$902$39,685
320 ($1,038)$133$905$38,780
321 ($1,038)$130$908$37,873
322 ($1,038)$127$911$36,962
323 ($1,038)$124$914$36,048
324 ($1,038)$121$917$35,132
Year 28 - 325 ($1,038)$118$920$34,212
326 ($1,038)$115$923$33,289
327 ($1,038)$112$926$32,363
328 ($1,038)$108$929$31,434
329 ($1,038)$105$932$30,501
330 ($1,038)$102$935$29,566
331 ($1,038)$99$938$28,628
332 ($1,038)$96$942$27,686
333 ($1,038)$93$945$26,741
334 ($1,038)$90$948$25,793
335 ($1,038)$86$951$24,842
336 ($1,038)$83$954$23,888
Year 29 - 337 ($1,038)$80$958$22,930
338 ($1,038)$77$961$21,970
339 ($1,038)$74$964$21,006
340 ($1,038)$70$967$20,038
341 ($1,038)$67$970$19,068
342 ($1,038)$64$974$18,094
343 ($1,038)$61$977$17,117
344 ($1,038)$57$980$16,137
345 ($1,038)$54$983$15,154
346 ($1,038)$51$987$14,167
347 ($1,038)$47$990$13,177
348 ($1,038)$44$993$12,184
Year 30 - 349 ($1,038)$41$997$11,187
350 ($1,038)$37$1,000$10,187
351 ($1,038)$34$1,003$9,183
352 ($1,038)$31$1,007$8,177
353 ($1,038)$27$1,010$7,166
354 ($1,038)$24$1,014$6,153
355 ($1,038)$21$1,017$5,136
356 ($1,038)$17$1,020$4,116
357 ($1,038)$14$1,024$3,092
358 ($1,038)$10$1,027$2,065
359 ($1,038)$7$1,031$1,034
360 ($1,038)$3$1,034$0
TOTALS$156,714$216,800$373,514

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.