« Back to all home prices

Mortgage Payment Schedule for a $274,000 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% ($54,800) 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
$1,050 360 $158,904 $378,104

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $274,000
Down Payment $54,800$219,200
Year 1 - 1 ($1,050)$736$314$218,886
2 ($1,050)$735$315$218,571
3 ($1,050)$734$316$218,254
4 ($1,050)$733$317$217,937
5 ($1,050)$732$318$217,619
6 ($1,050)$731$319$217,299
7 ($1,050)$730$321$216,979
8 ($1,050)$729$322$216,657
9 ($1,050)$728$323$216,334
10 ($1,050)$727$324$216,011
11 ($1,050)$725$325$215,686
12 ($1,050)$724$326$215,360
Year 2 - 13 ($1,050)$723$327$215,033
14 ($1,050)$722$328$214,705
15 ($1,050)$721$329$214,375
16 ($1,050)$720$330$214,045
17 ($1,050)$719$331$213,714
18 ($1,050)$718$333$213,381
19 ($1,050)$717$334$213,047
20 ($1,050)$715$335$212,713
21 ($1,050)$714$336$212,377
22 ($1,050)$713$337$212,040
23 ($1,050)$712$338$211,701
24 ($1,050)$711$339$211,362
Year 3 - 25 ($1,050)$710$340$211,022
26 ($1,050)$709$342$210,680
27 ($1,050)$708$343$210,337
28 ($1,050)$706$344$209,993
29 ($1,050)$705$345$209,648
30 ($1,050)$704$346$209,302
31 ($1,050)$703$347$208,955
32 ($1,050)$702$349$208,606
33 ($1,050)$701$350$208,256
34 ($1,050)$699$351$207,906
35 ($1,050)$698$352$207,553
36 ($1,050)$697$353$207,200
Year 4 - 37 ($1,050)$696$354$206,846
38 ($1,050)$695$356$206,490
39 ($1,050)$693$357$206,133
40 ($1,050)$692$358$205,775
41 ($1,050)$691$359$205,416
42 ($1,050)$690$360$205,056
43 ($1,050)$689$362$204,694
44 ($1,050)$687$363$204,331
45 ($1,050)$686$364$203,967
46 ($1,050)$685$365$203,602
47 ($1,050)$684$367$203,235
48 ($1,050)$683$368$202,867
Year 5 - 49 ($1,050)$681$369$202,498
50 ($1,050)$680$370$202,128
51 ($1,050)$679$371$201,757
52 ($1,050)$678$373$201,384
53 ($1,050)$676$374$201,010
54 ($1,050)$675$375$200,635
55 ($1,050)$674$376$200,258
56 ($1,050)$673$378$199,881
57 ($1,050)$671$379$199,502
58 ($1,050)$670$380$199,121
59 ($1,050)$669$382$198,740
60 ($1,050)$667$383$198,357
Year 6 - 61 ($1,050)$666$384$197,973
62 ($1,050)$665$385$197,587
63 ($1,050)$664$387$197,201
64 ($1,050)$662$388$196,813
65 ($1,050)$661$389$196,423
66 ($1,050)$660$391$196,033
67 ($1,050)$658$392$195,641
68 ($1,050)$657$393$195,247
69 ($1,050)$656$395$194,853
70 ($1,050)$654$396$194,457
71 ($1,050)$653$397$194,060
72 ($1,050)$652$399$193,661
Year 7 - 73 ($1,050)$650$400$193,261
74 ($1,050)$649$401$192,860
75 ($1,050)$648$403$192,457
76 ($1,050)$646$404$192,053
77 ($1,050)$645$405$191,648
78 ($1,050)$644$407$191,241
79 ($1,050)$642$408$190,833
80 ($1,050)$641$409$190,424
81 ($1,050)$640$411$190,013
82 ($1,050)$638$412$189,601
83 ($1,050)$637$414$189,187
84 ($1,050)$635$415$188,772
Year 8 - 85 ($1,050)$634$416$188,356
86 ($1,050)$633$418$187,938
87 ($1,050)$631$419$187,519
88 ($1,050)$630$421$187,099
89 ($1,050)$628$422$186,677
90 ($1,050)$627$423$186,253
91 ($1,050)$626$425$185,829
92 ($1,050)$624$426$185,402
93 ($1,050)$623$428$184,975
94 ($1,050)$621$429$184,546
95 ($1,050)$620$431$184,115
96 ($1,050)$618$432$183,683
Year 9 - 97 ($1,050)$617$433$183,250
98 ($1,050)$615$435$182,815
99 ($1,050)$614$436$182,379
100 ($1,050)$612$438$181,941
101 ($1,050)$611$439$181,502
102 ($1,050)$610$441$181,061
103 ($1,050)$608$442$180,619
104 ($1,050)$607$444$180,175
105 ($1,050)$605$445$179,730
106 ($1,050)$604$447$179,283
107 ($1,050)$602$448$178,835
108 ($1,050)$601$450$178,385
Year 10 - 109 ($1,050)$599$451$177,934
110 ($1,050)$598$453$177,481
111 ($1,050)$596$454$177,027
112 ($1,050)$595$456$176,571
113 ($1,050)$593$457$176,114
114 ($1,050)$591$459$175,655
115 ($1,050)$590$460$175,195
116 ($1,050)$588$462$174,733
117 ($1,050)$587$463$174,269
118 ($1,050)$585$465$173,804
119 ($1,050)$584$467$173,338
120 ($1,050)$582$468$172,869
Year 11 - 121 ($1,050)$581$470$172,400
122 ($1,050)$579$471$171,928
123 ($1,050)$577$473$171,455
124 ($1,050)$576$474$170,981
125 ($1,050)$574$476$170,505
126 ($1,050)$573$478$170,027
127 ($1,050)$571$479$169,548
128 ($1,050)$569$481$169,067
129 ($1,050)$568$483$168,584
130 ($1,050)$566$484$168,100
131 ($1,050)$565$486$167,615
132 ($1,050)$563$487$167,127
Year 12 - 133 ($1,050)$561$489$166,638
134 ($1,050)$560$491$166,148
135 ($1,050)$558$492$165,655
136 ($1,050)$556$494$165,161
137 ($1,050)$555$496$164,666
138 ($1,050)$553$497$164,168
139 ($1,050)$551$499$163,669
140 ($1,050)$550$501$163,169
141 ($1,050)$548$502$162,666
142 ($1,050)$546$504$162,162
143 ($1,050)$545$506$161,657
144 ($1,050)$543$507$161,149
Year 13 - 145 ($1,050)$541$509$160,640
146 ($1,050)$539$511$160,129
147 ($1,050)$538$513$159,617
148 ($1,050)$536$514$159,103
149 ($1,050)$534$516$158,587
150 ($1,050)$533$518$158,069
151 ($1,050)$531$519$157,550
152 ($1,050)$529$521$157,028
153 ($1,050)$527$523$156,505
154 ($1,050)$526$525$155,981
155 ($1,050)$524$526$155,454
156 ($1,050)$522$528$154,926
Year 14 - 157 ($1,050)$520$530$154,396
158 ($1,050)$519$532$153,864
159 ($1,050)$517$534$153,331
160 ($1,050)$515$535$152,795
161 ($1,050)$513$537$152,258
162 ($1,050)$511$539$151,719
163 ($1,050)$510$541$151,179
164 ($1,050)$508$543$150,636
165 ($1,050)$506$544$150,092
166 ($1,050)$504$546$149,545
167 ($1,050)$502$548$148,997
168 ($1,050)$500$550$148,447
Year 15 - 169 ($1,050)$499$552$147,896
170 ($1,050)$497$554$147,342
171 ($1,050)$495$555$146,787
172 ($1,050)$493$557$146,229
173 ($1,050)$491$559$145,670
174 ($1,050)$489$561$145,109
175 ($1,050)$487$563$144,546
176 ($1,050)$485$565$143,981
177 ($1,050)$484$567$143,414
178 ($1,050)$482$569$142,846
179 ($1,050)$480$571$142,275
180 ($1,050)$478$572$141,703
Year 16 - 181 ($1,050)$476$574$141,128
182 ($1,050)$474$576$140,552
183 ($1,050)$472$578$139,974
184 ($1,050)$470$580$139,393
185 ($1,050)$468$582$138,811
186 ($1,050)$466$584$138,227
187 ($1,050)$464$586$137,641
188 ($1,050)$462$588$137,053
189 ($1,050)$460$590$136,463
190 ($1,050)$458$592$135,871
191 ($1,050)$456$594$135,277
192 ($1,050)$454$596$134,681
Year 17 - 193 ($1,050)$452$598$134,083
194 ($1,050)$450$600$133,483
195 ($1,050)$448$602$132,881
196 ($1,050)$446$604$132,277
197 ($1,050)$444$606$131,671
198 ($1,050)$442$608$131,063
199 ($1,050)$440$610$130,453
200 ($1,050)$438$612$129,841
201 ($1,050)$436$614$129,226
202 ($1,050)$434$616$128,610
203 ($1,050)$432$618$127,992
204 ($1,050)$430$620$127,371
Year 18 - 205 ($1,050)$428$623$126,749
206 ($1,050)$426$625$126,124
207 ($1,050)$424$627$125,497
208 ($1,050)$421$629$124,868
209 ($1,050)$419$631$124,238
210 ($1,050)$417$633$123,604
211 ($1,050)$415$635$122,969
212 ($1,050)$413$637$122,332
213 ($1,050)$411$639$121,693
214 ($1,050)$409$642$121,051
215 ($1,050)$407$644$120,407
216 ($1,050)$404$646$119,761
Year 19 - 217 ($1,050)$402$648$119,113
218 ($1,050)$400$650$118,463
219 ($1,050)$398$652$117,810
220 ($1,050)$396$655$117,156
221 ($1,050)$393$657$116,499
222 ($1,050)$391$659$115,840
223 ($1,050)$389$661$115,179
224 ($1,050)$387$663$114,515
225 ($1,050)$385$666$113,849
226 ($1,050)$382$668$113,182
227 ($1,050)$380$670$112,511
228 ($1,050)$378$672$111,839
Year 20 - 229 ($1,050)$376$675$111,164
230 ($1,050)$373$677$110,487
231 ($1,050)$371$679$109,808
232 ($1,050)$369$682$109,126
233 ($1,050)$366$684$108,443
234 ($1,050)$364$686$107,757
235 ($1,050)$362$688$107,068
236 ($1,050)$360$691$106,377
237 ($1,050)$357$693$105,684
238 ($1,050)$355$695$104,989
239 ($1,050)$353$698$104,291
240 ($1,050)$350$700$103,591
Year 21 - 241 ($1,050)$348$702$102,889
242 ($1,050)$346$705$102,184
243 ($1,050)$343$707$101,477
244 ($1,050)$341$709$100,768
245 ($1,050)$338$712$100,056
246 ($1,050)$336$714$99,341
247 ($1,050)$334$717$98,625
248 ($1,050)$331$719$97,906
249 ($1,050)$329$721$97,184
250 ($1,050)$326$724$96,460
251 ($1,050)$324$726$95,734
252 ($1,050)$322$729$95,005
Year 22 - 253 ($1,050)$319$731$94,274
254 ($1,050)$317$734$93,540
255 ($1,050)$314$736$92,804
256 ($1,050)$312$739$92,065
257 ($1,050)$309$741$91,324
258 ($1,050)$307$744$90,581
259 ($1,050)$304$746$89,835
260 ($1,050)$302$749$89,086
261 ($1,050)$299$751$88,335
262 ($1,050)$297$754$87,581
263 ($1,050)$294$756$86,825
264 ($1,050)$292$759$86,066
Year 23 - 265 ($1,050)$289$761$85,305
266 ($1,050)$286$764$84,541
267 ($1,050)$284$766$83,775
268 ($1,050)$281$769$83,006
269 ($1,050)$279$772$82,235
270 ($1,050)$276$774$81,460
271 ($1,050)$274$777$80,684
272 ($1,050)$271$779$79,904
273 ($1,050)$268$782$79,122
274 ($1,050)$266$785$78,338
275 ($1,050)$263$787$77,551
276 ($1,050)$260$790$76,761
Year 24 - 277 ($1,050)$258$793$75,968
278 ($1,050)$255$795$75,173
279 ($1,050)$252$798$74,375
280 ($1,050)$250$801$73,575
281 ($1,050)$247$803$72,772
282 ($1,050)$244$806$71,966
283 ($1,050)$242$809$71,157
284 ($1,050)$239$811$70,346
285 ($1,050)$236$814$69,532
286 ($1,050)$234$817$68,715
287 ($1,050)$231$820$67,895
288 ($1,050)$228$822$67,073
Year 25 - 289 ($1,050)$225$825$66,248
290 ($1,050)$222$828$65,420
291 ($1,050)$220$831$64,590
292 ($1,050)$217$833$63,756
293 ($1,050)$214$836$62,920
294 ($1,050)$211$839$62,081
295 ($1,050)$208$842$61,239
296 ($1,050)$206$845$60,395
297 ($1,050)$203$847$59,547
298 ($1,050)$200$850$58,697
299 ($1,050)$197$853$57,844
300 ($1,050)$194$856$56,988
Year 26 - 301 ($1,050)$191$859$56,129
302 ($1,050)$188$862$55,267
303 ($1,050)$186$865$54,402
304 ($1,050)$183$868$53,535
305 ($1,050)$180$871$52,664
306 ($1,050)$177$873$51,791
307 ($1,050)$174$876$50,915
308 ($1,050)$171$879$50,035
309 ($1,050)$168$882$49,153
310 ($1,050)$165$885$48,268
311 ($1,050)$162$888$47,380
312 ($1,050)$159$891$46,488
Year 27 - 313 ($1,050)$156$894$45,594
314 ($1,050)$153$897$44,697
315 ($1,050)$150$900$43,797
316 ($1,050)$147$903$42,894
317 ($1,050)$144$906$41,987
318 ($1,050)$141$909$41,078
319 ($1,050)$138$912$40,166
320 ($1,050)$135$915$39,250
321 ($1,050)$132$918$38,332
322 ($1,050)$129$922$37,410
323 ($1,050)$126$925$36,486
324 ($1,050)$123$928$35,558
Year 28 - 325 ($1,050)$119$931$34,627
326 ($1,050)$116$934$33,693
327 ($1,050)$113$937$32,756
328 ($1,050)$110$940$31,816
329 ($1,050)$107$943$30,872
330 ($1,050)$104$947$29,926
331 ($1,050)$101$950$28,976
332 ($1,050)$97$953$28,023
333 ($1,050)$94$956$27,067
334 ($1,050)$91$959$26,107
335 ($1,050)$88$963$25,145
336 ($1,050)$84$966$24,179
Year 29 - 337 ($1,050)$81$969$23,210
338 ($1,050)$78$972$22,237
339 ($1,050)$75$976$21,262
340 ($1,050)$71$979$20,283
341 ($1,050)$68$982$19,301
342 ($1,050)$65$985$18,315
343 ($1,050)$62$989$17,327
344 ($1,050)$58$992$16,334
345 ($1,050)$55$995$15,339
346 ($1,050)$52$999$14,340
347 ($1,050)$48$1,002$13,338
348 ($1,050)$45$1,005$12,333
Year 30 - 349 ($1,050)$41$1,009$11,324
350 ($1,050)$38$1,012$10,311
351 ($1,050)$35$1,016$9,296
352 ($1,050)$31$1,019$8,277
353 ($1,050)$28$1,022$7,254
354 ($1,050)$24$1,026$6,228
355 ($1,050)$21$1,029$5,199
356 ($1,050)$17$1,033$4,166
357 ($1,050)$14$1,036$3,130
358 ($1,050)$11$1,040$2,090
359 ($1,050)$7$1,043$1,047
360 ($1,050)$4$1,047$0
TOTALS$158,904$219,200$378,104

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.