« Back to all home prices

Mortgage Payment Schedule for a $273,000 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% ($54,600) 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
$1,046 360 $158,324 $376,724

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $273,000
Down Payment $54,600$218,400
Year 1 - 1 ($1,046)$733$313$218,087
2 ($1,046)$732$314$217,773
3 ($1,046)$731$315$217,458
4 ($1,046)$730$316$217,142
5 ($1,046)$729$317$216,824
6 ($1,046)$728$318$216,506
7 ($1,046)$727$319$216,187
8 ($1,046)$726$320$215,866
9 ($1,046)$725$322$215,545
10 ($1,046)$724$323$215,222
11 ($1,046)$723$324$214,899
12 ($1,046)$722$325$214,574
Year 2 - 13 ($1,046)$721$326$214,248
14 ($1,046)$720$327$213,921
15 ($1,046)$718$328$213,593
16 ($1,046)$717$329$213,264
17 ($1,046)$716$330$212,934
18 ($1,046)$715$331$212,602
19 ($1,046)$714$332$212,270
20 ($1,046)$713$334$211,936
21 ($1,046)$712$335$211,602
22 ($1,046)$711$336$211,266
23 ($1,046)$710$337$210,929
24 ($1,046)$708$338$210,591
Year 3 - 25 ($1,046)$707$339$210,251
26 ($1,046)$706$340$209,911
27 ($1,046)$705$342$209,570
28 ($1,046)$704$343$209,227
29 ($1,046)$703$344$208,883
30 ($1,046)$701$345$208,538
31 ($1,046)$700$346$208,192
32 ($1,046)$699$347$207,845
33 ($1,046)$698$348$207,496
34 ($1,046)$697$350$207,147
35 ($1,046)$696$351$206,796
36 ($1,046)$694$352$206,444
Year 4 - 37 ($1,046)$693$353$206,091
38 ($1,046)$692$354$205,737
39 ($1,046)$691$356$205,381
40 ($1,046)$690$357$205,024
41 ($1,046)$689$358$204,666
42 ($1,046)$687$359$204,307
43 ($1,046)$686$360$203,947
44 ($1,046)$685$362$203,585
45 ($1,046)$684$363$203,223
46 ($1,046)$682$364$202,859
47 ($1,046)$681$365$202,493
48 ($1,046)$680$366$202,127
Year 5 - 49 ($1,046)$679$368$201,759
50 ($1,046)$678$369$201,391
51 ($1,046)$676$370$201,020
52 ($1,046)$675$371$200,649
53 ($1,046)$674$373$200,276
54 ($1,046)$673$374$199,903
55 ($1,046)$671$375$199,527
56 ($1,046)$670$376$199,151
57 ($1,046)$669$378$198,773
58 ($1,046)$668$379$198,395
59 ($1,046)$666$380$198,014
60 ($1,046)$665$381$197,633
Year 6 - 61 ($1,046)$664$383$197,250
62 ($1,046)$662$384$196,866
63 ($1,046)$661$385$196,481
64 ($1,046)$660$387$196,094
65 ($1,046)$659$388$195,706
66 ($1,046)$657$389$195,317
67 ($1,046)$656$391$194,927
68 ($1,046)$655$392$194,535
69 ($1,046)$653$393$194,142
70 ($1,046)$652$394$193,747
71 ($1,046)$651$396$193,351
72 ($1,046)$649$397$192,954
Year 7 - 73 ($1,046)$648$398$192,556
74 ($1,046)$647$400$192,156
75 ($1,046)$645$401$191,755
76 ($1,046)$644$402$191,352
77 ($1,046)$643$404$190,949
78 ($1,046)$641$405$190,543
79 ($1,046)$640$407$190,137
80 ($1,046)$639$408$189,729
81 ($1,046)$637$409$189,320
82 ($1,046)$636$411$188,909
83 ($1,046)$634$412$188,497
84 ($1,046)$633$413$188,084
Year 8 - 85 ($1,046)$632$415$187,669
86 ($1,046)$630$416$187,253
87 ($1,046)$629$418$186,835
88 ($1,046)$627$419$186,416
89 ($1,046)$626$420$185,996
90 ($1,046)$625$422$185,574
91 ($1,046)$623$423$185,150
92 ($1,046)$622$425$184,726
93 ($1,046)$620$426$184,300
94 ($1,046)$619$428$183,872
95 ($1,046)$618$429$183,443
96 ($1,046)$616$430$183,013
Year 9 - 97 ($1,046)$615$432$182,581
98 ($1,046)$613$433$182,148
99 ($1,046)$612$435$181,713
100 ($1,046)$610$436$181,277
101 ($1,046)$609$438$180,839
102 ($1,046)$607$439$180,400
103 ($1,046)$606$441$179,959
104 ($1,046)$604$442$179,517
105 ($1,046)$603$444$179,074
106 ($1,046)$601$445$178,629
107 ($1,046)$600$447$178,182
108 ($1,046)$598$448$177,734
Year 10 - 109 ($1,046)$597$450$177,284
110 ($1,046)$595$451$176,833
111 ($1,046)$594$453$176,381
112 ($1,046)$592$454$175,927
113 ($1,046)$591$456$175,471
114 ($1,046)$589$457$175,014
115 ($1,046)$588$459$174,555
116 ($1,046)$586$460$174,095
117 ($1,046)$585$462$173,633
118 ($1,046)$583$463$173,170
119 ($1,046)$582$465$172,705
120 ($1,046)$580$466$172,238
Year 11 - 121 ($1,046)$578$468$171,770
122 ($1,046)$577$470$171,301
123 ($1,046)$575$471$170,830
124 ($1,046)$574$473$170,357
125 ($1,046)$572$474$169,883
126 ($1,046)$571$476$169,407
127 ($1,046)$569$478$168,929
128 ($1,046)$567$479$168,450
129 ($1,046)$566$481$167,969
130 ($1,046)$564$482$167,487
131 ($1,046)$562$484$167,003
132 ($1,046)$561$486$166,517
Year 12 - 133 ($1,046)$559$487$166,030
134 ($1,046)$558$489$165,541
135 ($1,046)$556$491$165,051
136 ($1,046)$554$492$164,558
137 ($1,046)$553$494$164,065
138 ($1,046)$551$495$163,569
139 ($1,046)$549$497$163,072
140 ($1,046)$548$499$162,573
141 ($1,046)$546$500$162,073
142 ($1,046)$544$502$161,571
143 ($1,046)$543$504$161,067
144 ($1,046)$541$506$160,561
Year 13 - 145 ($1,046)$539$507$160,054
146 ($1,046)$538$509$159,545
147 ($1,046)$536$511$159,034
148 ($1,046)$534$512$158,522
149 ($1,046)$532$514$158,008
150 ($1,046)$531$516$157,492
151 ($1,046)$529$518$156,975
152 ($1,046)$527$519$156,455
153 ($1,046)$525$521$155,934
154 ($1,046)$524$523$155,412
155 ($1,046)$522$525$154,887
156 ($1,046)$520$526$154,361
Year 14 - 157 ($1,046)$518$528$153,833
158 ($1,046)$517$530$153,303
159 ($1,046)$515$532$152,771
160 ($1,046)$513$533$152,238
161 ($1,046)$511$535$151,703
162 ($1,046)$509$537$151,166
163 ($1,046)$508$539$150,627
164 ($1,046)$506$541$150,086
165 ($1,046)$504$542$149,544
166 ($1,046)$502$544$149,000
167 ($1,046)$500$546$148,453
168 ($1,046)$499$548$147,906
Year 15 - 169 ($1,046)$497$550$147,356
170 ($1,046)$495$552$146,804
171 ($1,046)$493$553$146,251
172 ($1,046)$491$555$145,696
173 ($1,046)$489$557$145,138
174 ($1,046)$487$559$144,579
175 ($1,046)$486$561$144,018
176 ($1,046)$484$563$143,456
177 ($1,046)$482$565$142,891
178 ($1,046)$480$567$142,324
179 ($1,046)$478$568$141,756
180 ($1,046)$476$570$141,185
Year 16 - 181 ($1,046)$474$572$140,613
182 ($1,046)$472$574$140,039
183 ($1,046)$470$576$139,463
184 ($1,046)$468$578$138,885
185 ($1,046)$466$580$138,305
186 ($1,046)$464$582$137,723
187 ($1,046)$463$584$137,139
188 ($1,046)$461$586$136,553
189 ($1,046)$459$588$135,965
190 ($1,046)$457$590$135,375
191 ($1,046)$455$592$134,783
192 ($1,046)$453$594$134,190
Year 17 - 193 ($1,046)$451$596$133,594
194 ($1,046)$449$598$132,996
195 ($1,046)$447$600$132,396
196 ($1,046)$445$602$131,794
197 ($1,046)$443$604$131,190
198 ($1,046)$441$606$130,585
199 ($1,046)$439$608$129,977
200 ($1,046)$437$610$129,367
201 ($1,046)$434$612$128,755
202 ($1,046)$432$614$128,141
203 ($1,046)$430$616$127,525
204 ($1,046)$428$618$126,906
Year 18 - 205 ($1,046)$426$620$126,286
206 ($1,046)$424$622$125,664
207 ($1,046)$422$624$125,039
208 ($1,046)$420$627$124,413
209 ($1,046)$418$629$123,784
210 ($1,046)$416$631$123,153
211 ($1,046)$414$633$122,521
212 ($1,046)$411$635$121,886
213 ($1,046)$409$637$121,248
214 ($1,046)$407$639$120,609
215 ($1,046)$405$641$119,968
216 ($1,046)$403$644$119,324
Year 19 - 217 ($1,046)$401$646$118,678
218 ($1,046)$399$648$118,031
219 ($1,046)$396$650$117,380
220 ($1,046)$394$652$116,728
221 ($1,046)$392$654$116,074
222 ($1,046)$390$657$115,417
223 ($1,046)$388$659$114,758
224 ($1,046)$385$661$114,097
225 ($1,046)$383$663$113,434
226 ($1,046)$381$666$112,768
227 ($1,046)$379$668$112,101
228 ($1,046)$376$670$111,431
Year 20 - 229 ($1,046)$374$672$110,758
230 ($1,046)$372$674$110,084
231 ($1,046)$370$677$109,407
232 ($1,046)$367$679$108,728
233 ($1,046)$365$681$108,047
234 ($1,046)$363$684$107,363
235 ($1,046)$361$686$106,677
236 ($1,046)$358$688$105,989
237 ($1,046)$356$691$105,299
238 ($1,046)$354$693$104,606
239 ($1,046)$351$695$103,911
240 ($1,046)$349$697$103,213
Year 21 - 241 ($1,046)$347$700$102,513
242 ($1,046)$344$702$101,811
243 ($1,046)$342$705$101,107
244 ($1,046)$340$707$100,400
245 ($1,046)$337$709$99,690
246 ($1,046)$335$712$98,979
247 ($1,046)$332$714$98,265
248 ($1,046)$330$716$97,548
249 ($1,046)$328$719$96,829
250 ($1,046)$325$721$96,108
251 ($1,046)$323$724$95,384
252 ($1,046)$320$726$94,658
Year 22 - 253 ($1,046)$318$729$93,930
254 ($1,046)$315$731$93,199
255 ($1,046)$313$733$92,465
256 ($1,046)$311$736$91,729
257 ($1,046)$308$738$90,991
258 ($1,046)$306$741$90,250
259 ($1,046)$303$743$89,507
260 ($1,046)$301$746$88,761
261 ($1,046)$298$748$88,013
262 ($1,046)$296$751$87,262
263 ($1,046)$293$753$86,508
264 ($1,046)$291$756$85,752
Year 23 - 265 ($1,046)$288$758$84,994
266 ($1,046)$285$761$84,233
267 ($1,046)$283$764$83,469
268 ($1,046)$280$766$82,703
269 ($1,046)$278$769$81,934
270 ($1,046)$275$771$81,163
271 ($1,046)$273$774$80,389
272 ($1,046)$270$776$79,613
273 ($1,046)$267$779$78,834
274 ($1,046)$265$782$78,052
275 ($1,046)$262$784$77,268
276 ($1,046)$259$787$76,481
Year 24 - 277 ($1,046)$257$790$75,691
278 ($1,046)$254$792$74,899
279 ($1,046)$252$795$74,104
280 ($1,046)$249$798$73,306
281 ($1,046)$246$800$72,506
282 ($1,046)$243$803$71,703
283 ($1,046)$241$806$70,897
284 ($1,046)$238$808$70,089
285 ($1,046)$235$811$69,278
286 ($1,046)$233$814$68,464
287 ($1,046)$230$817$67,648
288 ($1,046)$227$819$66,828
Year 25 - 289 ($1,046)$224$822$66,006
290 ($1,046)$222$825$65,182
291 ($1,046)$219$828$64,354
292 ($1,046)$216$830$63,524
293 ($1,046)$213$833$62,691
294 ($1,046)$211$836$61,855
295 ($1,046)$208$839$61,016
296 ($1,046)$205$842$60,174
297 ($1,046)$202$844$59,330
298 ($1,046)$199$847$58,483
299 ($1,046)$196$850$57,633
300 ($1,046)$194$853$56,780
Year 26 - 301 ($1,046)$191$856$55,924
302 ($1,046)$188$859$55,065
303 ($1,046)$185$862$54,204
304 ($1,046)$182$864$53,339
305 ($1,046)$179$867$52,472
306 ($1,046)$176$870$51,602
307 ($1,046)$173$873$50,729
308 ($1,046)$170$876$49,853
309 ($1,046)$167$879$48,974
310 ($1,046)$164$882$48,092
311 ($1,046)$162$885$47,207
312 ($1,046)$159$888$46,319
Year 27 - 313 ($1,046)$156$891$45,428
314 ($1,046)$153$894$44,534
315 ($1,046)$150$897$43,637
316 ($1,046)$147$900$42,737
317 ($1,046)$144$903$41,834
318 ($1,046)$140$906$40,928
319 ($1,046)$137$909$40,019
320 ($1,046)$134$912$39,107
321 ($1,046)$131$915$38,192
322 ($1,046)$128$918$37,274
323 ($1,046)$125$921$36,353
324 ($1,046)$122$924$35,428
Year 28 - 325 ($1,046)$119$927$34,501
326 ($1,046)$116$931$33,570
327 ($1,046)$113$934$32,636
328 ($1,046)$110$937$31,700
329 ($1,046)$106$940$30,760
330 ($1,046)$103$943$29,816
331 ($1,046)$100$946$28,870
332 ($1,046)$97$950$27,921
333 ($1,046)$94$953$26,968
334 ($1,046)$91$956$26,012
335 ($1,046)$87$959$25,053
336 ($1,046)$84$962$24,091
Year 29 - 337 ($1,046)$81$966$23,125
338 ($1,046)$78$969$22,156
339 ($1,046)$74$972$21,184
340 ($1,046)$71$975$20,209
341 ($1,046)$68$979$19,230
342 ($1,046)$65$982$18,248
343 ($1,046)$61$985$17,263
344 ($1,046)$58$988$16,275
345 ($1,046)$55$992$15,283
346 ($1,046)$51$995$14,288
347 ($1,046)$48$998$13,289
348 ($1,046)$45$1,002$12,288
Year 30 - 349 ($1,046)$41$1,005$11,282
350 ($1,046)$38$1,009$10,274
351 ($1,046)$35$1,012$9,262
352 ($1,046)$31$1,015$8,247
353 ($1,046)$28$1,019$7,228
354 ($1,046)$24$1,022$6,206
355 ($1,046)$21$1,026$5,180
356 ($1,046)$17$1,029$4,151
357 ($1,046)$14$1,033$3,118
358 ($1,046)$10$1,036$2,082
359 ($1,046)$7$1,039$1,043
360 ($1,046)$4$1,043$0
TOTALS$158,324$218,400$376,724

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.