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

Mortgage Parameters


Less than 20% ($54,400) 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
$1,043 360 $157,744 $375,344

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $272,000
Down Payment $54,400$217,600
Year 1 - 1 ($1,043)$731$312$217,288
2 ($1,043)$730$313$216,975
3 ($1,043)$729$314$216,661
4 ($1,043)$728$315$216,346
5 ($1,043)$727$316$216,030
6 ($1,043)$726$317$215,713
7 ($1,043)$724$318$215,395
8 ($1,043)$723$319$215,076
9 ($1,043)$722$320$214,755
10 ($1,043)$721$321$214,434
11 ($1,043)$720$322$214,111
12 ($1,043)$719$324$213,788
Year 2 - 13 ($1,043)$718$325$213,463
14 ($1,043)$717$326$213,138
15 ($1,043)$716$327$212,811
16 ($1,043)$715$328$212,483
17 ($1,043)$714$329$212,154
18 ($1,043)$712$330$211,824
19 ($1,043)$711$331$211,492
20 ($1,043)$710$332$211,160
21 ($1,043)$709$333$210,826
22 ($1,043)$708$335$210,492
23 ($1,043)$707$336$210,156
24 ($1,043)$706$337$209,819
Year 3 - 25 ($1,043)$705$338$209,481
26 ($1,043)$704$339$209,142
27 ($1,043)$702$340$208,802
28 ($1,043)$701$341$208,461
29 ($1,043)$700$343$208,118
30 ($1,043)$699$344$207,774
31 ($1,043)$698$345$207,429
32 ($1,043)$697$346$207,083
33 ($1,043)$695$347$206,736
34 ($1,043)$694$348$206,388
35 ($1,043)$693$350$206,038
36 ($1,043)$692$351$205,688
Year 4 - 37 ($1,043)$691$352$205,336
38 ($1,043)$690$353$204,983
39 ($1,043)$688$354$204,629
40 ($1,043)$687$355$204,273
41 ($1,043)$686$357$203,917
42 ($1,043)$685$358$203,559
43 ($1,043)$684$359$203,200
44 ($1,043)$682$360$202,840
45 ($1,043)$681$361$202,478
46 ($1,043)$680$363$202,116
47 ($1,043)$679$364$201,752
48 ($1,043)$678$365$201,387
Year 5 - 49 ($1,043)$676$366$201,020
50 ($1,043)$675$368$200,653
51 ($1,043)$674$369$200,284
52 ($1,043)$673$370$199,914
53 ($1,043)$671$371$199,543
54 ($1,043)$670$372$199,170
55 ($1,043)$669$374$198,797
56 ($1,043)$668$375$198,422
57 ($1,043)$666$376$198,045
58 ($1,043)$665$378$197,668
59 ($1,043)$664$379$197,289
60 ($1,043)$663$380$196,909
Year 6 - 61 ($1,043)$661$381$196,528
62 ($1,043)$660$383$196,145
63 ($1,043)$659$384$195,761
64 ($1,043)$657$385$195,376
65 ($1,043)$656$386$194,989
66 ($1,043)$655$388$194,602
67 ($1,043)$654$389$194,213
68 ($1,043)$652$390$193,822
69 ($1,043)$651$392$193,430
70 ($1,043)$650$393$193,037
71 ($1,043)$648$394$192,643
72 ($1,043)$647$396$192,247
Year 7 - 73 ($1,043)$646$397$191,850
74 ($1,043)$644$398$191,452
75 ($1,043)$643$400$191,052
76 ($1,043)$642$401$190,651
77 ($1,043)$640$402$190,249
78 ($1,043)$639$404$189,845
79 ($1,043)$638$405$189,440
80 ($1,043)$636$406$189,034
81 ($1,043)$635$408$188,626
82 ($1,043)$633$409$188,217
83 ($1,043)$632$411$187,806
84 ($1,043)$631$412$187,395
Year 8 - 85 ($1,043)$629$413$186,981
86 ($1,043)$628$415$186,567
87 ($1,043)$627$416$186,151
88 ($1,043)$625$417$185,733
89 ($1,043)$624$419$185,314
90 ($1,043)$622$420$184,894
91 ($1,043)$621$422$184,472
92 ($1,043)$620$423$184,049
93 ($1,043)$618$425$183,625
94 ($1,043)$617$426$183,199
95 ($1,043)$615$427$182,771
96 ($1,043)$614$429$182,342
Year 9 - 97 ($1,043)$612$430$181,912
98 ($1,043)$611$432$181,481
99 ($1,043)$609$433$181,047
100 ($1,043)$608$435$180,613
101 ($1,043)$607$436$180,177
102 ($1,043)$605$438$179,739
103 ($1,043)$604$439$179,300
104 ($1,043)$602$440$178,860
105 ($1,043)$601$442$178,418
106 ($1,043)$599$443$177,974
107 ($1,043)$598$445$177,529
108 ($1,043)$596$446$177,083
Year 10 - 109 ($1,043)$595$448$176,635
110 ($1,043)$593$449$176,186
111 ($1,043)$592$451$175,735
112 ($1,043)$590$452$175,282
113 ($1,043)$589$454$174,828
114 ($1,043)$587$455$174,373
115 ($1,043)$586$457$173,916
116 ($1,043)$584$459$173,457
117 ($1,043)$583$460$172,997
118 ($1,043)$581$462$172,535
119 ($1,043)$579$463$172,072
120 ($1,043)$578$465$171,608
Year 11 - 121 ($1,043)$576$466$171,141
122 ($1,043)$575$468$170,673
123 ($1,043)$573$469$170,204
124 ($1,043)$572$471$169,733
125 ($1,043)$570$473$169,260
126 ($1,043)$568$474$168,786
127 ($1,043)$567$476$168,310
128 ($1,043)$565$477$167,833
129 ($1,043)$564$479$167,354
130 ($1,043)$562$481$166,873
131 ($1,043)$560$482$166,391
132 ($1,043)$559$484$165,907
Year 12 - 133 ($1,043)$557$485$165,422
134 ($1,043)$556$487$164,935
135 ($1,043)$554$489$164,446
136 ($1,043)$552$490$163,956
137 ($1,043)$551$492$163,464
138 ($1,043)$549$494$162,970
139 ($1,043)$547$495$162,475
140 ($1,043)$546$497$161,978
141 ($1,043)$544$499$161,479
142 ($1,043)$542$500$160,979
143 ($1,043)$541$502$160,477
144 ($1,043)$539$504$159,973
Year 13 - 145 ($1,043)$537$505$159,468
146 ($1,043)$536$507$158,961
147 ($1,043)$534$509$158,452
148 ($1,043)$532$510$157,941
149 ($1,043)$530$512$157,429
150 ($1,043)$529$514$156,915
151 ($1,043)$527$516$156,400
152 ($1,043)$525$517$155,882
153 ($1,043)$524$519$155,363
154 ($1,043)$522$521$154,842
155 ($1,043)$520$523$154,320
156 ($1,043)$518$524$153,795
Year 14 - 157 ($1,043)$516$526$153,269
158 ($1,043)$515$528$152,741
159 ($1,043)$513$530$152,212
160 ($1,043)$511$531$151,680
161 ($1,043)$509$533$151,147
162 ($1,043)$508$535$150,612
163 ($1,043)$506$537$150,075
164 ($1,043)$504$539$149,536
165 ($1,043)$502$540$148,996
166 ($1,043)$500$542$148,454
167 ($1,043)$499$544$147,910
168 ($1,043)$497$546$147,364
Year 15 - 169 ($1,043)$495$548$146,816
170 ($1,043)$493$550$146,267
171 ($1,043)$491$551$145,715
172 ($1,043)$489$553$145,162
173 ($1,043)$488$555$144,607
174 ($1,043)$486$557$144,050
175 ($1,043)$484$559$143,491
176 ($1,043)$482$561$142,930
177 ($1,043)$480$563$142,368
178 ($1,043)$478$565$141,803
179 ($1,043)$476$566$141,237
180 ($1,043)$474$568$140,668
Year 16 - 181 ($1,043)$472$570$140,098
182 ($1,043)$470$572$139,526
183 ($1,043)$469$574$138,952
184 ($1,043)$467$576$138,376
185 ($1,043)$465$578$137,798
186 ($1,043)$463$580$137,218
187 ($1,043)$461$582$136,636
188 ($1,043)$459$584$136,053
189 ($1,043)$457$586$135,467
190 ($1,043)$455$588$134,879
191 ($1,043)$453$590$134,290
192 ($1,043)$451$592$133,698
Year 17 - 193 ($1,043)$449$594$133,104
194 ($1,043)$447$596$132,509
195 ($1,043)$445$598$131,911
196 ($1,043)$443$600$131,312
197 ($1,043)$441$602$130,710
198 ($1,043)$439$604$130,106
199 ($1,043)$437$606$129,501
200 ($1,043)$435$608$128,893
201 ($1,043)$433$610$128,283
202 ($1,043)$431$612$127,671
203 ($1,043)$429$614$127,057
204 ($1,043)$427$616$126,441
Year 18 - 205 ($1,043)$425$618$125,823
206 ($1,043)$423$620$125,203
207 ($1,043)$420$622$124,581
208 ($1,043)$418$624$123,957
209 ($1,043)$416$626$123,331
210 ($1,043)$414$628$122,702
211 ($1,043)$412$631$122,072
212 ($1,043)$410$633$121,439
213 ($1,043)$408$635$120,804
214 ($1,043)$406$637$120,167
215 ($1,043)$404$639$119,528
216 ($1,043)$401$641$118,887
Year 19 - 217 ($1,043)$399$643$118,244
218 ($1,043)$397$646$117,598
219 ($1,043)$395$648$116,951
220 ($1,043)$393$650$116,301
221 ($1,043)$391$652$115,649
222 ($1,043)$388$654$114,994
223 ($1,043)$386$656$114,338
224 ($1,043)$384$659$113,679
225 ($1,043)$382$661$113,018
226 ($1,043)$380$663$112,355
227 ($1,043)$377$665$111,690
228 ($1,043)$375$668$111,023
Year 20 - 229 ($1,043)$373$670$110,353
230 ($1,043)$371$672$109,681
231 ($1,043)$368$674$109,006
232 ($1,043)$366$677$108,330
233 ($1,043)$364$679$107,651
234 ($1,043)$362$681$106,970
235 ($1,043)$359$683$106,287
236 ($1,043)$357$686$105,601
237 ($1,043)$355$688$104,913
238 ($1,043)$352$690$104,223
239 ($1,043)$350$693$103,530
240 ($1,043)$348$695$102,835
Year 21 - 241 ($1,043)$345$697$102,138
242 ($1,043)$343$700$101,438
243 ($1,043)$341$702$100,736
244 ($1,043)$338$704$100,032
245 ($1,043)$336$707$99,325
246 ($1,043)$334$709$98,616
247 ($1,043)$331$711$97,905
248 ($1,043)$329$714$97,191
249 ($1,043)$326$716$96,475
250 ($1,043)$324$719$95,756
251 ($1,043)$322$721$95,035
252 ($1,043)$319$723$94,312
Year 22 - 253 ($1,043)$317$726$93,586
254 ($1,043)$314$728$92,857
255 ($1,043)$312$731$92,127
256 ($1,043)$309$733$91,393
257 ($1,043)$307$736$90,658
258 ($1,043)$304$738$89,920
259 ($1,043)$302$741$89,179
260 ($1,043)$299$743$88,436
261 ($1,043)$297$746$87,690
262 ($1,043)$294$748$86,942
263 ($1,043)$292$751$86,191
264 ($1,043)$289$753$85,438
Year 23 - 265 ($1,043)$287$756$84,683
266 ($1,043)$284$758$83,924
267 ($1,043)$282$761$83,164
268 ($1,043)$279$763$82,400
269 ($1,043)$277$766$81,634
270 ($1,043)$274$768$80,866
271 ($1,043)$272$771$80,095
272 ($1,043)$269$774$79,321
273 ($1,043)$266$776$78,545
274 ($1,043)$264$779$77,766
275 ($1,043)$261$781$76,985
276 ($1,043)$259$784$76,201
Year 24 - 277 ($1,043)$256$787$75,414
278 ($1,043)$253$789$74,624
279 ($1,043)$251$792$73,832
280 ($1,043)$248$795$73,038
281 ($1,043)$245$797$72,240
282 ($1,043)$243$800$71,440
283 ($1,043)$240$803$70,638
284 ($1,043)$237$805$69,832
285 ($1,043)$235$808$69,024
286 ($1,043)$232$811$68,213
287 ($1,043)$229$814$67,400
288 ($1,043)$226$816$66,584
Year 25 - 289 ($1,043)$224$819$65,765
290 ($1,043)$221$822$64,943
291 ($1,043)$218$825$64,118
292 ($1,043)$215$827$63,291
293 ($1,043)$213$830$62,461
294 ($1,043)$210$833$61,628
295 ($1,043)$207$836$60,792
296 ($1,043)$204$838$59,954
297 ($1,043)$201$841$59,113
298 ($1,043)$199$844$58,269
299 ($1,043)$196$847$57,422
300 ($1,043)$193$850$56,572
Year 26 - 301 ($1,043)$190$853$55,719
302 ($1,043)$187$855$54,864
303 ($1,043)$184$858$54,005
304 ($1,043)$181$861$53,144
305 ($1,043)$178$864$52,280
306 ($1,043)$176$867$51,413
307 ($1,043)$173$870$50,543
308 ($1,043)$170$873$49,670
309 ($1,043)$167$876$48,794
310 ($1,043)$164$879$47,915
311 ($1,043)$161$882$47,034
312 ($1,043)$158$885$46,149
Year 27 - 313 ($1,043)$155$888$45,261
314 ($1,043)$152$891$44,371
315 ($1,043)$149$894$43,477
316 ($1,043)$146$897$42,581
317 ($1,043)$143$900$41,681
318 ($1,043)$140$903$40,778
319 ($1,043)$137$906$39,873
320 ($1,043)$134$909$38,964
321 ($1,043)$131$912$38,052
322 ($1,043)$128$915$37,137
323 ($1,043)$125$918$36,219
324 ($1,043)$122$921$35,298
Year 28 - 325 ($1,043)$119$924$34,374
326 ($1,043)$115$927$33,447
327 ($1,043)$112$930$32,517
328 ($1,043)$109$933$31,583
329 ($1,043)$106$937$30,647
330 ($1,043)$103$940$29,707
331 ($1,043)$100$943$28,764
332 ($1,043)$97$946$27,818
333 ($1,043)$93$949$26,869
334 ($1,043)$90$952$25,917
335 ($1,043)$87$956$24,961
336 ($1,043)$84$959$24,002
Year 29 - 337 ($1,043)$81$962$23,040
338 ($1,043)$77$965$22,075
339 ($1,043)$74$968$21,107
340 ($1,043)$71$972$20,135
341 ($1,043)$68$975$19,160
342 ($1,043)$64$978$18,182
343 ($1,043)$61$982$17,200
344 ($1,043)$58$985$16,215
345 ($1,043)$54$988$15,227
346 ($1,043)$51$991$14,236
347 ($1,043)$48$995$13,241
348 ($1,043)$44$998$12,243
Year 30 - 349 ($1,043)$41$1,002$11,241
350 ($1,043)$38$1,005$10,236
351 ($1,043)$34$1,008$9,228
352 ($1,043)$31$1,012$8,216
353 ($1,043)$28$1,015$7,201
354 ($1,043)$24$1,018$6,183
355 ($1,043)$21$1,022$5,161
356 ($1,043)$17$1,025$4,136
357 ($1,043)$14$1,029$3,107
358 ($1,043)$10$1,032$2,075
359 ($1,043)$7$1,036$1,039
360 ($1,043)$3$1,039$0
TOTALS$157,744$217,600$375,344

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.