« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($54,600) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,029 360 $151,994 $370,394

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $273,000
Down Payment $54,600$218,400
Year 1 - 1 ($1,029)$708$321$218,079
2 ($1,029)$707$322$217,757
3 ($1,029)$706$323$217,434
4 ($1,029)$705$324$217,110
5 ($1,029)$704$325$216,785
6 ($1,029)$703$326$216,459
7 ($1,029)$702$327$216,132
8 ($1,029)$701$328$215,804
9 ($1,029)$700$329$215,474
10 ($1,029)$698$330$215,144
11 ($1,029)$697$331$214,812
12 ($1,029)$696$333$214,480
Year 2 - 13 ($1,029)$695$334$214,146
14 ($1,029)$694$335$213,812
15 ($1,029)$693$336$213,476
16 ($1,029)$692$337$213,139
17 ($1,029)$691$338$212,801
18 ($1,029)$690$339$212,462
19 ($1,029)$689$340$212,122
20 ($1,029)$688$341$211,781
21 ($1,029)$687$342$211,438
22 ($1,029)$685$343$211,095
23 ($1,029)$684$345$210,750
24 ($1,029)$683$346$210,405
Year 3 - 25 ($1,029)$682$347$210,058
26 ($1,029)$681$348$209,710
27 ($1,029)$680$349$209,361
28 ($1,029)$679$350$209,011
29 ($1,029)$678$351$208,659
30 ($1,029)$676$352$208,307
31 ($1,029)$675$354$207,953
32 ($1,029)$674$355$207,598
33 ($1,029)$673$356$207,242
34 ($1,029)$672$357$206,885
35 ($1,029)$671$358$206,527
36 ($1,029)$669$359$206,168
Year 4 - 37 ($1,029)$668$361$205,807
38 ($1,029)$667$362$205,446
39 ($1,029)$666$363$205,083
40 ($1,029)$665$364$204,719
41 ($1,029)$664$365$204,353
42 ($1,029)$662$366$203,987
43 ($1,029)$661$368$203,619
44 ($1,029)$660$369$203,250
45 ($1,029)$659$370$202,880
46 ($1,029)$658$371$202,509
47 ($1,029)$656$372$202,137
48 ($1,029)$655$374$201,763
Year 5 - 49 ($1,029)$654$375$201,388
50 ($1,029)$653$376$201,012
51 ($1,029)$652$377$200,635
52 ($1,029)$650$378$200,257
53 ($1,029)$649$380$199,877
54 ($1,029)$648$381$199,496
55 ($1,029)$647$382$199,114
56 ($1,029)$645$383$198,730
57 ($1,029)$644$385$198,346
58 ($1,029)$643$386$197,960
59 ($1,029)$642$387$197,573
60 ($1,029)$640$388$197,184
Year 6 - 61 ($1,029)$639$390$196,795
62 ($1,029)$638$391$196,404
63 ($1,029)$637$392$196,012
64 ($1,029)$635$393$195,618
65 ($1,029)$634$395$195,223
66 ($1,029)$633$396$194,827
67 ($1,029)$632$397$194,430
68 ($1,029)$630$399$194,031
69 ($1,029)$629$400$193,632
70 ($1,029)$628$401$193,230
71 ($1,029)$626$402$192,828
72 ($1,029)$625$404$192,424
Year 7 - 73 ($1,029)$624$405$192,019
74 ($1,029)$622$406$191,613
75 ($1,029)$621$408$191,205
76 ($1,029)$620$409$190,796
77 ($1,029)$618$410$190,385
78 ($1,029)$617$412$189,974
79 ($1,029)$616$413$189,561
80 ($1,029)$614$414$189,146
81 ($1,029)$613$416$188,731
82 ($1,029)$612$417$188,313
83 ($1,029)$610$418$187,895
84 ($1,029)$609$420$187,475
Year 8 - 85 ($1,029)$608$421$187,054
86 ($1,029)$606$423$186,632
87 ($1,029)$605$424$186,208
88 ($1,029)$604$425$185,782
89 ($1,029)$602$427$185,356
90 ($1,029)$601$428$184,928
91 ($1,029)$599$429$184,498
92 ($1,029)$598$431$184,068
93 ($1,029)$597$432$183,635
94 ($1,029)$595$434$183,202
95 ($1,029)$594$435$182,767
96 ($1,029)$592$436$182,330
Year 9 - 97 ($1,029)$591$438$181,893
98 ($1,029)$590$439$181,453
99 ($1,029)$588$441$181,013
100 ($1,029)$587$442$180,571
101 ($1,029)$585$444$180,127
102 ($1,029)$584$445$179,682
103 ($1,029)$582$446$179,236
104 ($1,029)$581$448$178,788
105 ($1,029)$580$449$178,339
106 ($1,029)$578$451$177,888
107 ($1,029)$577$452$177,436
108 ($1,029)$575$454$176,982
Year 10 - 109 ($1,029)$574$455$176,527
110 ($1,029)$572$457$176,070
111 ($1,029)$571$458$175,612
112 ($1,029)$569$460$175,152
113 ($1,029)$568$461$174,691
114 ($1,029)$566$463$174,229
115 ($1,029)$565$464$173,765
116 ($1,029)$563$466$173,299
117 ($1,029)$562$467$172,832
118 ($1,029)$560$469$172,363
119 ($1,029)$559$470$171,893
120 ($1,029)$557$472$171,422
Year 11 - 121 ($1,029)$556$473$170,948
122 ($1,029)$554$475$170,474
123 ($1,029)$553$476$169,998
124 ($1,029)$551$478$169,520
125 ($1,029)$550$479$169,040
126 ($1,029)$548$481$168,559
127 ($1,029)$546$482$168,077
128 ($1,029)$545$484$167,593
129 ($1,029)$543$486$167,107
130 ($1,029)$542$487$166,620
131 ($1,029)$540$489$166,131
132 ($1,029)$539$490$165,641
Year 12 - 133 ($1,029)$537$492$165,149
134 ($1,029)$535$494$164,656
135 ($1,029)$534$495$164,161
136 ($1,029)$532$497$163,664
137 ($1,029)$531$498$163,166
138 ($1,029)$529$500$162,666
139 ($1,029)$527$502$162,164
140 ($1,029)$526$503$161,661
141 ($1,029)$524$505$161,156
142 ($1,029)$522$506$160,650
143 ($1,029)$521$508$160,141
144 ($1,029)$519$510$159,632
Year 13 - 145 ($1,029)$517$511$159,120
146 ($1,029)$516$513$158,607
147 ($1,029)$514$515$158,093
148 ($1,029)$512$516$157,576
149 ($1,029)$511$518$157,058
150 ($1,029)$509$520$156,538
151 ($1,029)$507$521$156,017
152 ($1,029)$506$523$155,494
153 ($1,029)$504$525$154,969
154 ($1,029)$502$527$154,443
155 ($1,029)$501$528$153,914
156 ($1,029)$499$530$153,384
Year 14 - 157 ($1,029)$497$532$152,853
158 ($1,029)$495$533$152,319
159 ($1,029)$494$535$151,784
160 ($1,029)$492$537$151,247
161 ($1,029)$490$539$150,709
162 ($1,029)$489$540$150,168
163 ($1,029)$487$542$149,626
164 ($1,029)$485$544$149,083
165 ($1,029)$483$546$148,537
166 ($1,029)$482$547$147,990
167 ($1,029)$480$549$147,440
168 ($1,029)$478$551$146,890
Year 15 - 169 ($1,029)$476$553$146,337
170 ($1,029)$474$554$145,782
171 ($1,029)$473$556$145,226
172 ($1,029)$471$558$144,668
173 ($1,029)$469$560$144,108
174 ($1,029)$467$562$143,546
175 ($1,029)$465$564$142,983
176 ($1,029)$464$565$142,417
177 ($1,029)$462$567$141,850
178 ($1,029)$460$569$141,281
179 ($1,029)$458$571$140,710
180 ($1,029)$456$573$140,138
Year 16 - 181 ($1,029)$454$575$139,563
182 ($1,029)$452$576$138,986
183 ($1,029)$451$578$138,408
184 ($1,029)$449$580$137,828
185 ($1,029)$447$582$137,246
186 ($1,029)$445$584$136,662
187 ($1,029)$443$586$136,076
188 ($1,029)$441$588$135,488
189 ($1,029)$439$590$134,899
190 ($1,029)$437$592$134,307
191 ($1,029)$435$593$133,714
192 ($1,029)$433$595$133,118
Year 17 - 193 ($1,029)$432$597$132,521
194 ($1,029)$430$599$131,922
195 ($1,029)$428$601$131,320
196 ($1,029)$426$603$130,717
197 ($1,029)$424$605$130,112
198 ($1,029)$422$607$129,505
199 ($1,029)$420$609$128,896
200 ($1,029)$418$611$128,285
201 ($1,029)$416$613$127,672
202 ($1,029)$414$615$127,057
203 ($1,029)$412$617$126,440
204 ($1,029)$410$619$125,821
Year 18 - 205 ($1,029)$408$621$125,200
206 ($1,029)$406$623$124,577
207 ($1,029)$404$625$123,952
208 ($1,029)$402$627$123,325
209 ($1,029)$400$629$122,696
210 ($1,029)$398$631$122,064
211 ($1,029)$396$633$121,431
212 ($1,029)$394$635$120,796
213 ($1,029)$392$637$120,159
214 ($1,029)$390$639$119,519
215 ($1,029)$387$641$118,878
216 ($1,029)$385$644$118,234
Year 19 - 217 ($1,029)$383$646$117,589
218 ($1,029)$381$648$116,941
219 ($1,029)$379$650$116,291
220 ($1,029)$377$652$115,639
221 ($1,029)$375$654$114,985
222 ($1,029)$373$656$114,329
223 ($1,029)$371$658$113,671
224 ($1,029)$368$660$113,011
225 ($1,029)$366$663$112,348
226 ($1,029)$364$665$111,683
227 ($1,029)$362$667$111,017
228 ($1,029)$360$669$110,348
Year 20 - 229 ($1,029)$358$671$109,676
230 ($1,029)$356$673$109,003
231 ($1,029)$353$676$108,328
232 ($1,029)$351$678$107,650
233 ($1,029)$349$680$106,970
234 ($1,029)$347$682$106,288
235 ($1,029)$345$684$105,604
236 ($1,029)$342$687$104,917
237 ($1,029)$340$689$104,228
238 ($1,029)$338$691$103,537
239 ($1,029)$336$693$102,844
240 ($1,029)$333$695$102,149
Year 21 - 241 ($1,029)$331$698$101,451
242 ($1,029)$329$700$100,751
243 ($1,029)$327$702$100,049
244 ($1,029)$324$705$99,344
245 ($1,029)$322$707$98,637
246 ($1,029)$320$709$97,928
247 ($1,029)$317$711$97,217
248 ($1,029)$315$714$96,503
249 ($1,029)$313$716$95,787
250 ($1,029)$311$718$95,068
251 ($1,029)$308$721$94,348
252 ($1,029)$306$723$93,625
Year 22 - 253 ($1,029)$304$725$92,899
254 ($1,029)$301$728$92,172
255 ($1,029)$299$730$91,442
256 ($1,029)$296$732$90,709
257 ($1,029)$294$735$89,974
258 ($1,029)$292$737$89,237
259 ($1,029)$289$740$88,497
260 ($1,029)$287$742$87,755
261 ($1,029)$284$744$87,011
262 ($1,029)$282$747$86,264
263 ($1,029)$280$749$85,515
264 ($1,029)$277$752$84,763
Year 23 - 265 ($1,029)$275$754$84,009
266 ($1,029)$272$757$83,253
267 ($1,029)$270$759$82,494
268 ($1,029)$267$761$81,732
269 ($1,029)$265$764$80,968
270 ($1,029)$262$766$80,202
271 ($1,029)$260$769$79,433
272 ($1,029)$257$771$78,662
273 ($1,029)$255$774$77,888
274 ($1,029)$252$776$77,111
275 ($1,029)$250$779$76,333
276 ($1,029)$247$781$75,551
Year 24 - 277 ($1,029)$245$784$74,767
278 ($1,029)$242$787$73,981
279 ($1,029)$240$789$73,192
280 ($1,029)$237$792$72,400
281 ($1,029)$235$794$71,606
282 ($1,029)$232$797$70,809
283 ($1,029)$230$799$70,010
284 ($1,029)$227$802$69,208
285 ($1,029)$224$805$68,403
286 ($1,029)$222$807$67,596
287 ($1,029)$219$810$66,786
288 ($1,029)$216$812$65,974
Year 25 - 289 ($1,029)$214$815$65,159
290 ($1,029)$211$818$64,341
291 ($1,029)$209$820$63,521
292 ($1,029)$206$823$62,698
293 ($1,029)$203$826$61,872
294 ($1,029)$201$828$61,044
295 ($1,029)$198$831$60,213
296 ($1,029)$195$834$59,380
297 ($1,029)$192$836$58,543
298 ($1,029)$190$839$57,704
299 ($1,029)$187$842$56,862
300 ($1,029)$184$845$56,018
Year 26 - 301 ($1,029)$182$847$55,170
302 ($1,029)$179$850$54,320
303 ($1,029)$176$853$53,468
304 ($1,029)$173$856$52,612
305 ($1,029)$171$858$51,754
306 ($1,029)$168$861$50,893
307 ($1,029)$165$864$50,029
308 ($1,029)$162$867$49,162
309 ($1,029)$159$870$48,293
310 ($1,029)$157$872$47,420
311 ($1,029)$154$875$46,545
312 ($1,029)$151$878$45,667
Year 27 - 313 ($1,029)$148$881$44,786
314 ($1,029)$145$884$43,903
315 ($1,029)$142$887$43,016
316 ($1,029)$139$889$42,127
317 ($1,029)$137$892$41,234
318 ($1,029)$134$895$40,339
319 ($1,029)$131$898$39,441
320 ($1,029)$128$901$38,540
321 ($1,029)$125$904$37,636
322 ($1,029)$122$907$36,729
323 ($1,029)$119$910$35,819
324 ($1,029)$116$913$34,907
Year 28 - 325 ($1,029)$113$916$33,991
326 ($1,029)$110$919$33,072
327 ($1,029)$107$922$32,150
328 ($1,029)$104$925$31,226
329 ($1,029)$101$928$30,298
330 ($1,029)$98$931$29,368
331 ($1,029)$95$934$28,434
332 ($1,029)$92$937$27,497
333 ($1,029)$89$940$26,557
334 ($1,029)$86$943$25,615
335 ($1,029)$83$946$24,669
336 ($1,029)$80$949$23,720
Year 29 - 337 ($1,029)$77$952$22,768
338 ($1,029)$74$955$21,813
339 ($1,029)$71$958$20,855
340 ($1,029)$68$961$19,893
341 ($1,029)$64$964$18,929
342 ($1,029)$61$968$17,961
343 ($1,029)$58$971$16,991
344 ($1,029)$55$974$16,017
345 ($1,029)$52$977$15,040
346 ($1,029)$49$980$14,060
347 ($1,029)$46$983$13,077
348 ($1,029)$42$986$12,090
Year 30 - 349 ($1,029)$39$990$11,101
350 ($1,029)$36$993$10,108
351 ($1,029)$33$996$9,112
352 ($1,029)$30$999$8,112
353 ($1,029)$26$1,003$7,110
354 ($1,029)$23$1,006$6,104
355 ($1,029)$20$1,009$5,095
356 ($1,029)$17$1,012$4,082
357 ($1,029)$13$1,016$3,067
358 ($1,029)$10$1,019$2,048
359 ($1,029)$7$1,022$1,026
360 ($1,029)$3$1,026$0
TOTALS$151,994$218,400$370,394

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.