« Back to all home prices

Mortgage Payment Schedule for a $272,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($54,400) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,026 360 $151,886 $369,486

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $272,000
Down Payment $54,400$217,600
Year 1 - 1 ($1,026)$707$319$217,281
2 ($1,026)$706$320$216,961
3 ($1,026)$705$321$216,639
4 ($1,026)$704$322$216,317
5 ($1,026)$703$323$215,994
6 ($1,026)$702$324$215,669
7 ($1,026)$701$325$215,344
8 ($1,026)$700$326$215,018
9 ($1,026)$699$328$214,690
10 ($1,026)$698$329$214,361
11 ($1,026)$697$330$214,032
12 ($1,026)$696$331$213,701
Year 2 - 13 ($1,026)$695$332$213,369
14 ($1,026)$693$333$213,036
15 ($1,026)$692$334$212,702
16 ($1,026)$691$335$212,367
17 ($1,026)$690$336$212,031
18 ($1,026)$689$337$211,694
19 ($1,026)$688$338$211,355
20 ($1,026)$687$339$211,016
21 ($1,026)$686$341$210,675
22 ($1,026)$685$342$210,334
23 ($1,026)$684$343$209,991
24 ($1,026)$682$344$209,647
Year 3 - 25 ($1,026)$681$345$209,302
26 ($1,026)$680$346$208,956
27 ($1,026)$679$347$208,609
28 ($1,026)$678$348$208,260
29 ($1,026)$677$350$207,911
30 ($1,026)$676$351$207,560
31 ($1,026)$675$352$207,209
32 ($1,026)$673$353$206,856
33 ($1,026)$672$354$206,502
34 ($1,026)$671$355$206,146
35 ($1,026)$670$356$205,790
36 ($1,026)$669$358$205,432
Year 4 - 37 ($1,026)$668$359$205,074
38 ($1,026)$666$360$204,714
39 ($1,026)$665$361$204,353
40 ($1,026)$664$362$203,991
41 ($1,026)$663$363$203,627
42 ($1,026)$662$365$203,263
43 ($1,026)$661$366$202,897
44 ($1,026)$659$367$202,530
45 ($1,026)$658$368$202,162
46 ($1,026)$657$369$201,793
47 ($1,026)$656$371$201,422
48 ($1,026)$655$372$201,050
Year 5 - 49 ($1,026)$653$373$200,677
50 ($1,026)$652$374$200,303
51 ($1,026)$651$375$199,928
52 ($1,026)$650$377$199,551
53 ($1,026)$649$378$199,173
54 ($1,026)$647$379$198,794
55 ($1,026)$646$380$198,414
56 ($1,026)$645$382$198,033
57 ($1,026)$644$383$197,650
58 ($1,026)$642$384$197,266
59 ($1,026)$641$385$196,881
60 ($1,026)$640$386$196,494
Year 6 - 61 ($1,026)$639$388$196,106
62 ($1,026)$637$389$195,717
63 ($1,026)$636$390$195,327
64 ($1,026)$635$392$194,936
65 ($1,026)$634$393$194,543
66 ($1,026)$632$394$194,149
67 ($1,026)$631$395$193,753
68 ($1,026)$630$397$193,357
69 ($1,026)$628$398$192,959
70 ($1,026)$627$399$192,560
71 ($1,026)$626$401$192,159
72 ($1,026)$625$402$191,757
Year 7 - 73 ($1,026)$623$403$191,354
74 ($1,026)$622$404$190,950
75 ($1,026)$621$406$190,544
76 ($1,026)$619$407$190,137
77 ($1,026)$618$408$189,728
78 ($1,026)$617$410$189,319
79 ($1,026)$615$411$188,908
80 ($1,026)$614$412$188,495
81 ($1,026)$613$414$188,081
82 ($1,026)$611$415$187,666
83 ($1,026)$610$416$187,250
84 ($1,026)$609$418$186,832
Year 8 - 85 ($1,026)$607$419$186,413
86 ($1,026)$606$421$185,992
87 ($1,026)$604$422$185,571
88 ($1,026)$603$423$185,147
89 ($1,026)$602$425$184,723
90 ($1,026)$600$426$184,297
91 ($1,026)$599$427$183,869
92 ($1,026)$598$429$183,441
93 ($1,026)$596$430$183,010
94 ($1,026)$595$432$182,579
95 ($1,026)$593$433$182,146
96 ($1,026)$592$434$181,711
Year 9 - 97 ($1,026)$591$436$181,276
98 ($1,026)$589$437$180,838
99 ($1,026)$588$439$180,400
100 ($1,026)$586$440$179,960
101 ($1,026)$585$441$179,518
102 ($1,026)$583$443$179,075
103 ($1,026)$582$444$178,631
104 ($1,026)$581$446$178,185
105 ($1,026)$579$447$177,738
106 ($1,026)$578$449$177,289
107 ($1,026)$576$450$176,839
108 ($1,026)$575$452$176,388
Year 10 - 109 ($1,026)$573$453$175,934
110 ($1,026)$572$455$175,480
111 ($1,026)$570$456$175,024
112 ($1,026)$569$458$174,566
113 ($1,026)$567$459$174,107
114 ($1,026)$566$461$173,647
115 ($1,026)$564$462$173,185
116 ($1,026)$563$463$172,721
117 ($1,026)$561$465$172,256
118 ($1,026)$560$467$171,790
119 ($1,026)$558$468$171,322
120 ($1,026)$557$470$170,852
Year 11 - 121 ($1,026)$555$471$170,381
122 ($1,026)$554$473$169,908
123 ($1,026)$552$474$169,434
124 ($1,026)$551$476$168,959
125 ($1,026)$549$477$168,481
126 ($1,026)$548$479$168,003
127 ($1,026)$546$480$167,522
128 ($1,026)$544$482$167,040
129 ($1,026)$543$483$166,557
130 ($1,026)$541$485$166,072
131 ($1,026)$540$487$165,585
132 ($1,026)$538$488$165,097
Year 12 - 133 ($1,026)$537$490$164,607
134 ($1,026)$535$491$164,116
135 ($1,026)$533$493$163,623
136 ($1,026)$532$495$163,128
137 ($1,026)$530$496$162,632
138 ($1,026)$529$498$162,134
139 ($1,026)$527$499$161,635
140 ($1,026)$525$501$161,134
141 ($1,026)$524$503$160,631
142 ($1,026)$522$504$160,127
143 ($1,026)$520$506$159,621
144 ($1,026)$519$508$159,113
Year 13 - 145 ($1,026)$517$509$158,604
146 ($1,026)$515$511$158,093
147 ($1,026)$514$513$157,581
148 ($1,026)$512$514$157,067
149 ($1,026)$510$516$156,551
150 ($1,026)$509$518$156,033
151 ($1,026)$507$519$155,514
152 ($1,026)$505$521$154,993
153 ($1,026)$504$523$154,470
154 ($1,026)$502$524$153,946
155 ($1,026)$500$526$153,420
156 ($1,026)$499$528$152,892
Year 14 - 157 ($1,026)$497$529$152,363
158 ($1,026)$495$531$151,832
159 ($1,026)$493$533$151,299
160 ($1,026)$492$535$150,764
161 ($1,026)$490$536$150,228
162 ($1,026)$488$538$149,690
163 ($1,026)$486$540$149,150
164 ($1,026)$485$542$148,608
165 ($1,026)$483$543$148,065
166 ($1,026)$481$545$147,520
167 ($1,026)$479$547$146,973
168 ($1,026)$478$549$146,424
Year 15 - 169 ($1,026)$476$550$145,874
170 ($1,026)$474$552$145,321
171 ($1,026)$472$554$144,767
172 ($1,026)$470$556$144,211
173 ($1,026)$469$558$143,654
174 ($1,026)$467$559$143,094
175 ($1,026)$465$561$142,533
176 ($1,026)$463$563$141,970
177 ($1,026)$461$565$141,405
178 ($1,026)$460$567$140,838
179 ($1,026)$458$569$140,269
180 ($1,026)$456$570$139,699
Year 16 - 181 ($1,026)$454$572$139,127
182 ($1,026)$452$574$138,552
183 ($1,026)$450$576$137,976
184 ($1,026)$448$578$137,399
185 ($1,026)$447$580$136,819
186 ($1,026)$445$582$136,237
187 ($1,026)$443$584$135,653
188 ($1,026)$441$585$135,068
189 ($1,026)$439$587$134,481
190 ($1,026)$437$589$133,891
191 ($1,026)$435$591$133,300
192 ($1,026)$433$593$132,707
Year 17 - 193 ($1,026)$431$595$132,112
194 ($1,026)$429$597$131,515
195 ($1,026)$427$599$130,916
196 ($1,026)$425$601$130,315
197 ($1,026)$424$603$129,712
198 ($1,026)$422$605$129,108
199 ($1,026)$420$607$128,501
200 ($1,026)$418$609$127,892
201 ($1,026)$416$611$127,281
202 ($1,026)$414$613$126,669
203 ($1,026)$412$615$126,054
204 ($1,026)$410$617$125,437
Year 18 - 205 ($1,026)$408$619$124,819
206 ($1,026)$406$621$124,198
207 ($1,026)$404$623$123,575
208 ($1,026)$402$625$122,950
209 ($1,026)$400$627$122,324
210 ($1,026)$398$629$121,695
211 ($1,026)$396$631$121,064
212 ($1,026)$393$633$120,431
213 ($1,026)$391$635$119,796
214 ($1,026)$389$637$119,159
215 ($1,026)$387$639$118,520
216 ($1,026)$385$641$117,879
Year 19 - 217 ($1,026)$383$643$117,236
218 ($1,026)$381$645$116,590
219 ($1,026)$379$647$115,943
220 ($1,026)$377$650$115,293
221 ($1,026)$375$652$114,642
222 ($1,026)$373$654$113,988
223 ($1,026)$370$656$113,332
224 ($1,026)$368$658$112,674
225 ($1,026)$366$660$112,014
226 ($1,026)$364$662$111,352
227 ($1,026)$362$664$110,687
228 ($1,026)$360$667$110,021
Year 20 - 229 ($1,026)$358$669$109,352
230 ($1,026)$355$671$108,681
231 ($1,026)$353$673$108,008
232 ($1,026)$351$675$107,332
233 ($1,026)$349$678$106,655
234 ($1,026)$347$680$105,975
235 ($1,026)$344$682$105,293
236 ($1,026)$342$684$104,609
237 ($1,026)$340$686$103,923
238 ($1,026)$338$689$103,234
239 ($1,026)$336$691$102,543
240 ($1,026)$333$693$101,850
Year 21 - 241 ($1,026)$331$695$101,155
242 ($1,026)$329$698$100,457
243 ($1,026)$326$700$99,757
244 ($1,026)$324$702$99,055
245 ($1,026)$322$704$98,351
246 ($1,026)$320$707$97,644
247 ($1,026)$317$709$96,935
248 ($1,026)$315$711$96,224
249 ($1,026)$313$714$95,510
250 ($1,026)$310$716$94,794
251 ($1,026)$308$718$94,076
252 ($1,026)$306$721$93,355
Year 22 - 253 ($1,026)$303$723$92,632
254 ($1,026)$301$725$91,907
255 ($1,026)$299$728$91,179
256 ($1,026)$296$730$90,449
257 ($1,026)$294$732$89,717
258 ($1,026)$292$735$88,982
259 ($1,026)$289$737$88,245
260 ($1,026)$287$740$87,506
261 ($1,026)$284$742$86,764
262 ($1,026)$282$744$86,019
263 ($1,026)$280$747$85,272
264 ($1,026)$277$749$84,523
Year 23 - 265 ($1,026)$275$752$83,772
266 ($1,026)$272$754$83,018
267 ($1,026)$270$757$82,261
268 ($1,026)$267$759$81,502
269 ($1,026)$265$761$80,741
270 ($1,026)$262$764$79,977
271 ($1,026)$260$766$79,210
272 ($1,026)$257$769$78,441
273 ($1,026)$255$771$77,670
274 ($1,026)$252$774$76,896
275 ($1,026)$250$776$76,119
276 ($1,026)$247$779$75,340
Year 24 - 277 ($1,026)$245$781$74,559
278 ($1,026)$242$784$73,775
279 ($1,026)$240$787$72,988
280 ($1,026)$237$789$72,199
281 ($1,026)$235$792$71,408
282 ($1,026)$232$794$70,613
283 ($1,026)$229$797$69,816
284 ($1,026)$227$799$69,017
285 ($1,026)$224$802$68,215
286 ($1,026)$222$805$67,410
287 ($1,026)$219$807$66,603
288 ($1,026)$216$810$65,793
Year 25 - 289 ($1,026)$214$813$64,981
290 ($1,026)$211$815$64,165
291 ($1,026)$209$818$63,348
292 ($1,026)$206$820$62,527
293 ($1,026)$203$823$61,704
294 ($1,026)$201$826$60,878
295 ($1,026)$198$828$60,050
296 ($1,026)$195$831$59,218
297 ($1,026)$192$834$58,385
298 ($1,026)$190$837$57,548
299 ($1,026)$187$839$56,709
300 ($1,026)$184$842$55,867
Year 26 - 301 ($1,026)$182$845$55,022
302 ($1,026)$179$848$54,174
303 ($1,026)$176$850$53,324
304 ($1,026)$173$853$52,471
305 ($1,026)$171$856$51,615
306 ($1,026)$168$859$50,757
307 ($1,026)$165$861$49,895
308 ($1,026)$162$864$49,031
309 ($1,026)$159$867$48,164
310 ($1,026)$157$870$47,294
311 ($1,026)$154$873$46,422
312 ($1,026)$151$875$45,546
Year 27 - 313 ($1,026)$148$878$44,668
314 ($1,026)$145$881$43,787
315 ($1,026)$142$884$42,903
316 ($1,026)$139$887$42,016
317 ($1,026)$137$890$41,126
318 ($1,026)$134$893$40,233
319 ($1,026)$131$896$39,338
320 ($1,026)$128$899$38,439
321 ($1,026)$125$901$37,538
322 ($1,026)$122$904$36,633
323 ($1,026)$119$907$35,726
324 ($1,026)$116$910$34,816
Year 28 - 325 ($1,026)$113$913$33,902
326 ($1,026)$110$916$32,986
327 ($1,026)$107$919$32,067
328 ($1,026)$104$922$31,145
329 ($1,026)$101$925$30,220
330 ($1,026)$98$928$29,292
331 ($1,026)$95$931$28,361
332 ($1,026)$92$934$27,426
333 ($1,026)$89$937$26,489
334 ($1,026)$86$940$25,549
335 ($1,026)$83$943$24,606
336 ($1,026)$80$946$23,659
Year 29 - 337 ($1,026)$77$949$22,710
338 ($1,026)$74$953$21,757
339 ($1,026)$71$956$20,802
340 ($1,026)$68$959$19,843
341 ($1,026)$64$962$18,881
342 ($1,026)$61$965$17,916
343 ($1,026)$58$968$16,948
344 ($1,026)$55$971$15,977
345 ($1,026)$52$974$15,002
346 ($1,026)$49$978$14,025
347 ($1,026)$46$981$13,044
348 ($1,026)$42$984$12,060
Year 30 - 349 ($1,026)$39$987$11,073
350 ($1,026)$36$990$10,082
351 ($1,026)$33$994$9,089
352 ($1,026)$30$997$8,092
353 ($1,026)$26$1,000$7,092
354 ($1,026)$23$1,003$6,089
355 ($1,026)$20$1,007$5,082
356 ($1,026)$17$1,010$4,072
357 ($1,026)$13$1,013$3,059
358 ($1,026)$10$1,016$2,043
359 ($1,026)$7$1,020$1,023
360 ($1,026)$3$1,023$0
TOTALS$151,886$217,600$369,486

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.