« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($54,600) 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
$1,030 360 $152,444 $370,844

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $273,000
Down Payment $54,600$218,400
Year 1 - 1 ($1,030)$710$320$218,080
2 ($1,030)$709$321$217,758
3 ($1,030)$708$322$217,436
4 ($1,030)$707$323$217,112
5 ($1,030)$706$325$216,788
6 ($1,030)$705$326$216,462
7 ($1,030)$704$327$216,136
8 ($1,030)$702$328$215,808
9 ($1,030)$701$329$215,479
10 ($1,030)$700$330$215,150
11 ($1,030)$699$331$214,819
12 ($1,030)$698$332$214,487
Year 2 - 13 ($1,030)$697$333$214,154
14 ($1,030)$696$334$213,819
15 ($1,030)$695$335$213,484
16 ($1,030)$694$336$213,148
17 ($1,030)$693$337$212,811
18 ($1,030)$692$338$212,472
19 ($1,030)$691$340$212,133
20 ($1,030)$689$341$211,792
21 ($1,030)$688$342$211,450
22 ($1,030)$687$343$211,107
23 ($1,030)$686$344$210,763
24 ($1,030)$685$345$210,418
Year 3 - 25 ($1,030)$684$346$210,072
26 ($1,030)$683$347$209,724
27 ($1,030)$682$349$209,376
28 ($1,030)$680$350$209,026
29 ($1,030)$679$351$208,675
30 ($1,030)$678$352$208,323
31 ($1,030)$677$353$207,970
32 ($1,030)$676$354$207,616
33 ($1,030)$675$355$207,261
34 ($1,030)$674$357$206,904
35 ($1,030)$672$358$206,547
36 ($1,030)$671$359$206,188
Year 4 - 37 ($1,030)$670$360$205,828
38 ($1,030)$669$361$205,466
39 ($1,030)$668$362$205,104
40 ($1,030)$667$364$204,741
41 ($1,030)$665$365$204,376
42 ($1,030)$664$366$204,010
43 ($1,030)$663$367$203,643
44 ($1,030)$662$368$203,275
45 ($1,030)$661$369$202,905
46 ($1,030)$659$371$202,534
47 ($1,030)$658$372$202,163
48 ($1,030)$657$373$201,789
Year 5 - 49 ($1,030)$656$374$201,415
50 ($1,030)$655$376$201,040
51 ($1,030)$653$377$200,663
52 ($1,030)$652$378$200,285
53 ($1,030)$651$379$199,906
54 ($1,030)$650$380$199,525
55 ($1,030)$648$382$199,144
56 ($1,030)$647$383$198,761
57 ($1,030)$646$384$198,377
58 ($1,030)$645$385$197,991
59 ($1,030)$643$387$197,605
60 ($1,030)$642$388$197,217
Year 6 - 61 ($1,030)$641$389$196,827
62 ($1,030)$640$390$196,437
63 ($1,030)$638$392$196,045
64 ($1,030)$637$393$195,652
65 ($1,030)$636$394$195,258
66 ($1,030)$635$396$194,863
67 ($1,030)$633$397$194,466
68 ($1,030)$632$398$194,068
69 ($1,030)$631$399$193,668
70 ($1,030)$629$401$193,267
71 ($1,030)$628$402$192,865
72 ($1,030)$627$403$192,462
Year 7 - 73 ($1,030)$626$405$192,058
74 ($1,030)$624$406$191,652
75 ($1,030)$623$407$191,244
76 ($1,030)$622$409$190,836
77 ($1,030)$620$410$190,426
78 ($1,030)$619$411$190,015
79 ($1,030)$618$413$189,602
80 ($1,030)$616$414$189,188
81 ($1,030)$615$415$188,773
82 ($1,030)$614$417$188,356
83 ($1,030)$612$418$187,938
84 ($1,030)$611$419$187,519
Year 8 - 85 ($1,030)$609$421$187,098
86 ($1,030)$608$422$186,676
87 ($1,030)$607$423$186,253
88 ($1,030)$605$425$185,828
89 ($1,030)$604$426$185,402
90 ($1,030)$603$428$184,974
91 ($1,030)$601$429$184,545
92 ($1,030)$600$430$184,115
93 ($1,030)$598$432$183,683
94 ($1,030)$597$433$183,250
95 ($1,030)$596$435$182,815
96 ($1,030)$594$436$182,380
Year 9 - 97 ($1,030)$593$437$181,942
98 ($1,030)$591$439$181,503
99 ($1,030)$590$440$181,063
100 ($1,030)$588$442$180,621
101 ($1,030)$587$443$180,178
102 ($1,030)$586$445$179,734
103 ($1,030)$584$446$179,288
104 ($1,030)$583$447$178,840
105 ($1,030)$581$449$178,391
106 ($1,030)$580$450$177,941
107 ($1,030)$578$452$177,489
108 ($1,030)$577$453$177,036
Year 10 - 109 ($1,030)$575$455$176,581
110 ($1,030)$574$456$176,125
111 ($1,030)$572$458$175,667
112 ($1,030)$571$459$175,208
113 ($1,030)$569$461$174,747
114 ($1,030)$568$462$174,285
115 ($1,030)$566$464$173,821
116 ($1,030)$565$465$173,356
117 ($1,030)$563$467$172,890
118 ($1,030)$562$468$172,421
119 ($1,030)$560$470$171,952
120 ($1,030)$559$471$171,480
Year 11 - 121 ($1,030)$557$473$171,007
122 ($1,030)$556$474$170,533
123 ($1,030)$554$476$170,057
124 ($1,030)$553$477$169,580
125 ($1,030)$551$479$169,101
126 ($1,030)$550$481$168,620
127 ($1,030)$548$482$168,138
128 ($1,030)$546$484$167,655
129 ($1,030)$545$485$167,169
130 ($1,030)$543$487$166,682
131 ($1,030)$542$488$166,194
132 ($1,030)$540$490$165,704
Year 12 - 133 ($1,030)$539$492$165,212
134 ($1,030)$537$493$164,719
135 ($1,030)$535$495$164,224
136 ($1,030)$534$496$163,728
137 ($1,030)$532$498$163,230
138 ($1,030)$530$500$162,730
139 ($1,030)$529$501$162,229
140 ($1,030)$527$503$161,726
141 ($1,030)$526$505$161,222
142 ($1,030)$524$506$160,716
143 ($1,030)$522$508$160,208
144 ($1,030)$521$509$159,698
Year 13 - 145 ($1,030)$519$511$159,187
146 ($1,030)$517$513$158,675
147 ($1,030)$516$514$158,160
148 ($1,030)$514$516$157,644
149 ($1,030)$512$518$157,126
150 ($1,030)$511$519$156,607
151 ($1,030)$509$521$156,086
152 ($1,030)$507$523$155,563
153 ($1,030)$506$525$155,038
154 ($1,030)$504$526$154,512
155 ($1,030)$502$528$153,984
156 ($1,030)$500$530$153,454
Year 14 - 157 ($1,030)$499$531$152,923
158 ($1,030)$497$533$152,390
159 ($1,030)$495$535$151,855
160 ($1,030)$494$537$151,318
161 ($1,030)$492$538$150,780
162 ($1,030)$490$540$150,240
163 ($1,030)$488$542$149,698
164 ($1,030)$487$544$149,154
165 ($1,030)$485$545$148,609
166 ($1,030)$483$547$148,062
167 ($1,030)$481$549$147,513
168 ($1,030)$479$551$146,962
Year 15 - 169 ($1,030)$478$552$146,410
170 ($1,030)$476$554$145,856
171 ($1,030)$474$556$145,299
172 ($1,030)$472$558$144,742
173 ($1,030)$470$560$144,182
174 ($1,030)$469$562$143,620
175 ($1,030)$467$563$143,057
176 ($1,030)$465$565$142,492
177 ($1,030)$463$567$141,925
178 ($1,030)$461$569$141,356
179 ($1,030)$459$571$140,785
180 ($1,030)$458$573$140,213
Year 16 - 181 ($1,030)$456$574$139,638
182 ($1,030)$454$576$139,062
183 ($1,030)$452$578$138,484
184 ($1,030)$450$580$137,904
185 ($1,030)$448$582$137,322
186 ($1,030)$446$584$136,738
187 ($1,030)$444$586$136,152
188 ($1,030)$442$588$135,565
189 ($1,030)$441$590$134,975
190 ($1,030)$439$591$134,384
191 ($1,030)$437$593$133,790
192 ($1,030)$435$595$133,195
Year 17 - 193 ($1,030)$433$597$132,598
194 ($1,030)$431$599$131,998
195 ($1,030)$429$601$131,397
196 ($1,030)$427$603$130,794
197 ($1,030)$425$605$130,189
198 ($1,030)$423$607$129,582
199 ($1,030)$421$609$128,973
200 ($1,030)$419$611$128,362
201 ($1,030)$417$613$127,749
202 ($1,030)$415$615$127,134
203 ($1,030)$413$617$126,517
204 ($1,030)$411$619$125,898
Year 18 - 205 ($1,030)$409$621$125,278
206 ($1,030)$407$623$124,655
207 ($1,030)$405$625$124,030
208 ($1,030)$403$627$123,403
209 ($1,030)$401$629$122,773
210 ($1,030)$399$631$122,142
211 ($1,030)$397$633$121,509
212 ($1,030)$395$635$120,874
213 ($1,030)$393$637$120,237
214 ($1,030)$391$639$119,597
215 ($1,030)$389$641$118,956
216 ($1,030)$387$644$118,312
Year 19 - 217 ($1,030)$385$646$117,667
218 ($1,030)$382$648$117,019
219 ($1,030)$380$650$116,369
220 ($1,030)$378$652$115,717
221 ($1,030)$376$654$115,063
222 ($1,030)$374$656$114,407
223 ($1,030)$372$658$113,749
224 ($1,030)$370$660$113,088
225 ($1,030)$368$663$112,426
226 ($1,030)$365$665$111,761
227 ($1,030)$363$667$111,094
228 ($1,030)$361$669$110,425
Year 20 - 229 ($1,030)$359$671$109,754
230 ($1,030)$357$673$109,080
231 ($1,030)$355$676$108,405
232 ($1,030)$352$678$107,727
233 ($1,030)$350$680$107,047
234 ($1,030)$348$682$106,365
235 ($1,030)$346$684$105,680
236 ($1,030)$343$687$104,994
237 ($1,030)$341$689$104,305
238 ($1,030)$339$691$103,614
239 ($1,030)$337$693$102,920
240 ($1,030)$334$696$102,225
Year 21 - 241 ($1,030)$332$698$101,527
242 ($1,030)$330$700$100,827
243 ($1,030)$328$702$100,124
244 ($1,030)$325$705$99,419
245 ($1,030)$323$707$98,712
246 ($1,030)$321$709$98,003
247 ($1,030)$319$712$97,291
248 ($1,030)$316$714$96,578
249 ($1,030)$314$716$95,861
250 ($1,030)$312$719$95,143
251 ($1,030)$309$721$94,422
252 ($1,030)$307$723$93,699
Year 22 - 253 ($1,030)$305$726$92,973
254 ($1,030)$302$728$92,245
255 ($1,030)$300$730$91,515
256 ($1,030)$297$733$90,782
257 ($1,030)$295$735$90,047
258 ($1,030)$293$737$89,309
259 ($1,030)$290$740$88,570
260 ($1,030)$288$742$87,827
261 ($1,030)$285$745$87,083
262 ($1,030)$283$747$86,336
263 ($1,030)$281$750$85,586
264 ($1,030)$278$752$84,834
Year 23 - 265 ($1,030)$276$754$84,080
266 ($1,030)$273$757$83,323
267 ($1,030)$271$759$82,563
268 ($1,030)$268$762$81,802
269 ($1,030)$266$764$81,037
270 ($1,030)$263$767$80,271
271 ($1,030)$261$769$79,501
272 ($1,030)$258$772$78,730
273 ($1,030)$256$774$77,955
274 ($1,030)$253$777$77,179
275 ($1,030)$251$779$76,399
276 ($1,030)$248$782$75,617
Year 24 - 277 ($1,030)$246$784$74,833
278 ($1,030)$243$787$74,046
279 ($1,030)$241$789$73,257
280 ($1,030)$238$792$72,465
281 ($1,030)$236$795$71,670
282 ($1,030)$233$797$70,873
283 ($1,030)$230$800$70,073
284 ($1,030)$228$802$69,271
285 ($1,030)$225$805$68,466
286 ($1,030)$223$808$67,658
287 ($1,030)$220$810$66,848
288 ($1,030)$217$813$66,035
Year 25 - 289 ($1,030)$215$816$65,219
290 ($1,030)$212$818$64,401
291 ($1,030)$209$821$63,580
292 ($1,030)$207$823$62,757
293 ($1,030)$204$826$61,931
294 ($1,030)$201$829$61,102
295 ($1,030)$199$832$60,270
296 ($1,030)$196$834$59,436
297 ($1,030)$193$837$58,599
298 ($1,030)$190$840$57,760
299 ($1,030)$188$842$56,917
300 ($1,030)$185$845$56,072
Year 26 - 301 ($1,030)$182$848$55,224
302 ($1,030)$179$851$54,373
303 ($1,030)$177$853$53,520
304 ($1,030)$174$856$52,664
305 ($1,030)$171$859$51,805
306 ($1,030)$168$862$50,943
307 ($1,030)$166$865$50,079
308 ($1,030)$163$867$49,211
309 ($1,030)$160$870$48,341
310 ($1,030)$157$873$47,468
311 ($1,030)$154$876$46,592
312 ($1,030)$151$879$45,714
Year 27 - 313 ($1,030)$149$882$44,832
314 ($1,030)$146$884$43,948
315 ($1,030)$143$887$43,060
316 ($1,030)$140$890$42,170
317 ($1,030)$137$893$41,277
318 ($1,030)$134$896$40,381
319 ($1,030)$131$899$39,482
320 ($1,030)$128$902$38,580
321 ($1,030)$125$905$37,676
322 ($1,030)$122$908$36,768
323 ($1,030)$119$911$35,857
324 ($1,030)$117$914$34,944
Year 28 - 325 ($1,030)$114$917$34,027
326 ($1,030)$111$920$33,108
327 ($1,030)$108$923$32,185
328 ($1,030)$105$926$31,260
329 ($1,030)$102$929$30,331
330 ($1,030)$99$932$29,399
331 ($1,030)$96$935$28,465
332 ($1,030)$93$938$27,527
333 ($1,030)$89$941$26,587
334 ($1,030)$86$944$25,643
335 ($1,030)$83$947$24,696
336 ($1,030)$80$950$23,746
Year 29 - 337 ($1,030)$77$953$22,793
338 ($1,030)$74$956$21,837
339 ($1,030)$71$959$20,878
340 ($1,030)$68$962$19,916
341 ($1,030)$65$965$18,950
342 ($1,030)$62$969$17,982
343 ($1,030)$58$972$17,010
344 ($1,030)$55$975$16,035
345 ($1,030)$52$978$15,057
346 ($1,030)$49$981$14,076
347 ($1,030)$46$984$13,092
348 ($1,030)$43$988$12,104
Year 30 - 349 ($1,030)$39$991$11,113
350 ($1,030)$36$994$10,119
351 ($1,030)$33$997$9,122
352 ($1,030)$30$1,000$8,122
353 ($1,030)$26$1,004$7,118
354 ($1,030)$23$1,007$6,111
355 ($1,030)$20$1,010$5,101
356 ($1,030)$17$1,014$4,087
357 ($1,030)$13$1,017$3,070
358 ($1,030)$10$1,020$2,050
359 ($1,030)$7$1,023$1,027
360 ($1,030)$3$1,027$0
TOTALS$152,444$218,400$370,844

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.