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

Mortgage Parameters


Less than 20% ($54,800) 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
$1,033 360 $152,551 $371,751

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $274,000
Down Payment $54,800$219,200
Year 1 - 1 ($1,033)$711$322$218,878
2 ($1,033)$710$323$218,555
3 ($1,033)$708$324$218,231
4 ($1,033)$707$325$217,905
5 ($1,033)$706$326$217,579
6 ($1,033)$705$327$217,252
7 ($1,033)$704$328$216,923
8 ($1,033)$703$329$216,594
9 ($1,033)$702$331$216,264
10 ($1,033)$701$332$215,932
11 ($1,033)$700$333$215,599
12 ($1,033)$699$334$215,266
Year 2 - 13 ($1,033)$698$335$214,931
14 ($1,033)$697$336$214,595
15 ($1,033)$696$337$214,258
16 ($1,033)$695$338$213,920
17 ($1,033)$693$339$213,581
18 ($1,033)$692$340$213,240
19 ($1,033)$691$341$212,899
20 ($1,033)$690$342$212,556
21 ($1,033)$689$344$212,213
22 ($1,033)$688$345$211,868
23 ($1,033)$687$346$211,522
24 ($1,033)$686$347$211,175
Year 3 - 25 ($1,033)$685$348$210,827
26 ($1,033)$683$349$210,478
27 ($1,033)$682$350$210,128
28 ($1,033)$681$351$209,776
29 ($1,033)$680$353$209,424
30 ($1,033)$679$354$209,070
31 ($1,033)$678$355$208,715
32 ($1,033)$677$356$208,359
33 ($1,033)$675$357$208,002
34 ($1,033)$674$358$207,643
35 ($1,033)$673$360$207,284
36 ($1,033)$672$361$206,923
Year 4 - 37 ($1,033)$671$362$206,561
38 ($1,033)$670$363$206,198
39 ($1,033)$668$364$205,834
40 ($1,033)$667$365$205,468
41 ($1,033)$666$367$205,102
42 ($1,033)$665$368$204,734
43 ($1,033)$664$369$204,365
44 ($1,033)$662$370$203,995
45 ($1,033)$661$371$203,624
46 ($1,033)$660$373$203,251
47 ($1,033)$659$374$202,877
48 ($1,033)$658$375$202,502
Year 5 - 49 ($1,033)$656$376$202,126
50 ($1,033)$655$377$201,749
51 ($1,033)$654$379$201,370
52 ($1,033)$653$380$200,990
53 ($1,033)$652$381$200,609
54 ($1,033)$650$382$200,227
55 ($1,033)$649$384$199,843
56 ($1,033)$648$385$199,458
57 ($1,033)$647$386$199,072
58 ($1,033)$645$387$198,685
59 ($1,033)$644$389$198,296
60 ($1,033)$643$390$197,907
Year 6 - 61 ($1,033)$642$391$197,516
62 ($1,033)$640$392$197,123
63 ($1,033)$639$394$196,730
64 ($1,033)$638$395$196,335
65 ($1,033)$636$396$195,938
66 ($1,033)$635$397$195,541
67 ($1,033)$634$399$195,142
68 ($1,033)$633$400$194,742
69 ($1,033)$631$401$194,341
70 ($1,033)$630$403$193,938
71 ($1,033)$629$404$193,534
72 ($1,033)$627$405$193,129
Year 7 - 73 ($1,033)$626$407$192,722
74 ($1,033)$625$408$192,314
75 ($1,033)$623$409$191,905
76 ($1,033)$622$411$191,495
77 ($1,033)$621$412$191,083
78 ($1,033)$619$413$190,670
79 ($1,033)$618$415$190,255
80 ($1,033)$617$416$189,839
81 ($1,033)$615$417$189,422
82 ($1,033)$614$419$189,003
83 ($1,033)$613$420$188,583
84 ($1,033)$611$421$188,162
Year 8 - 85 ($1,033)$610$423$187,739
86 ($1,033)$609$424$187,315
87 ($1,033)$607$425$186,890
88 ($1,033)$606$427$186,463
89 ($1,033)$604$428$186,035
90 ($1,033)$603$430$185,605
91 ($1,033)$602$431$185,174
92 ($1,033)$600$432$184,742
93 ($1,033)$599$434$184,308
94 ($1,033)$597$435$183,873
95 ($1,033)$596$437$183,436
96 ($1,033)$595$438$182,998
Year 9 - 97 ($1,033)$593$439$182,559
98 ($1,033)$592$441$182,118
99 ($1,033)$590$442$181,676
100 ($1,033)$589$444$181,232
101 ($1,033)$587$445$180,787
102 ($1,033)$586$447$180,340
103 ($1,033)$585$448$179,892
104 ($1,033)$583$449$179,443
105 ($1,033)$582$451$178,992
106 ($1,033)$580$452$178,539
107 ($1,033)$579$454$178,086
108 ($1,033)$577$455$177,630
Year 10 - 109 ($1,033)$576$457$177,173
110 ($1,033)$574$458$176,715
111 ($1,033)$573$460$176,255
112 ($1,033)$571$461$175,794
113 ($1,033)$570$463$175,331
114 ($1,033)$568$464$174,867
115 ($1,033)$567$466$174,401
116 ($1,033)$565$467$173,934
117 ($1,033)$564$469$173,465
118 ($1,033)$562$470$172,995
119 ($1,033)$561$472$172,523
120 ($1,033)$559$473$172,050
Year 11 - 121 ($1,033)$558$475$171,575
122 ($1,033)$556$476$171,098
123 ($1,033)$555$478$170,620
124 ($1,033)$553$480$170,141
125 ($1,033)$552$481$169,660
126 ($1,033)$550$483$169,177
127 ($1,033)$548$484$168,693
128 ($1,033)$547$486$168,207
129 ($1,033)$545$487$167,720
130 ($1,033)$544$489$167,231
131 ($1,033)$542$491$166,740
132 ($1,033)$541$492$166,248
Year 12 - 133 ($1,033)$539$494$165,754
134 ($1,033)$537$495$165,259
135 ($1,033)$536$497$164,762
136 ($1,033)$534$499$164,263
137 ($1,033)$532$500$163,763
138 ($1,033)$531$502$163,261
139 ($1,033)$529$503$162,758
140 ($1,033)$528$505$162,253
141 ($1,033)$526$507$161,746
142 ($1,033)$524$508$161,238
143 ($1,033)$523$510$160,728
144 ($1,033)$521$512$160,216
Year 13 - 145 ($1,033)$519$513$159,703
146 ($1,033)$518$515$159,188
147 ($1,033)$516$517$158,672
148 ($1,033)$514$518$158,153
149 ($1,033)$513$520$157,633
150 ($1,033)$511$522$157,112
151 ($1,033)$509$523$156,588
152 ($1,033)$508$525$156,063
153 ($1,033)$506$527$155,537
154 ($1,033)$504$528$155,008
155 ($1,033)$502$530$154,478
156 ($1,033)$501$532$153,946
Year 14 - 157 ($1,033)$499$534$153,413
158 ($1,033)$497$535$152,877
159 ($1,033)$496$537$152,340
160 ($1,033)$494$539$151,801
161 ($1,033)$492$541$151,261
162 ($1,033)$490$542$150,719
163 ($1,033)$489$544$150,174
164 ($1,033)$487$546$149,629
165 ($1,033)$485$548$149,081
166 ($1,033)$483$549$148,532
167 ($1,033)$481$551$147,981
168 ($1,033)$480$553$147,428
Year 15 - 169 ($1,033)$478$555$146,873
170 ($1,033)$476$557$146,316
171 ($1,033)$474$558$145,758
172 ($1,033)$472$560$145,198
173 ($1,033)$471$562$144,636
174 ($1,033)$469$564$144,072
175 ($1,033)$467$566$143,507
176 ($1,033)$465$567$142,939
177 ($1,033)$463$569$142,370
178 ($1,033)$462$571$141,799
179 ($1,033)$460$573$141,226
180 ($1,033)$458$575$140,651
Year 16 - 181 ($1,033)$456$577$140,074
182 ($1,033)$454$579$139,496
183 ($1,033)$452$580$138,915
184 ($1,033)$450$582$138,333
185 ($1,033)$448$584$137,749
186 ($1,033)$447$586$137,163
187 ($1,033)$445$588$136,575
188 ($1,033)$443$590$135,985
189 ($1,033)$441$592$135,393
190 ($1,033)$439$594$134,799
191 ($1,033)$437$596$134,203
192 ($1,033)$435$598$133,606
Year 17 - 193 ($1,033)$433$600$133,006
194 ($1,033)$431$601$132,405
195 ($1,033)$429$603$131,801
196 ($1,033)$427$605$131,196
197 ($1,033)$425$607$130,589
198 ($1,033)$423$609$129,979
199 ($1,033)$421$611$129,368
200 ($1,033)$419$613$128,755
201 ($1,033)$417$615$128,139
202 ($1,033)$415$617$127,522
203 ($1,033)$413$619$126,903
204 ($1,033)$411$621$126,282
Year 18 - 205 ($1,033)$409$623$125,658
206 ($1,033)$407$625$125,033
207 ($1,033)$405$627$124,406
208 ($1,033)$403$629$123,776
209 ($1,033)$401$631$123,145
210 ($1,033)$399$633$122,512
211 ($1,033)$397$635$121,876
212 ($1,033)$395$638$121,238
213 ($1,033)$393$640$120,599
214 ($1,033)$391$642$119,957
215 ($1,033)$389$644$119,313
216 ($1,033)$387$646$118,668
Year 19 - 217 ($1,033)$385$648$118,020
218 ($1,033)$383$650$117,369
219 ($1,033)$380$652$116,717
220 ($1,033)$378$654$116,063
221 ($1,033)$376$656$115,407
222 ($1,033)$374$659$114,748
223 ($1,033)$372$661$114,087
224 ($1,033)$370$663$113,425
225 ($1,033)$368$665$112,760
226 ($1,033)$366$667$112,093
227 ($1,033)$363$669$111,423
228 ($1,033)$361$671$110,752
Year 20 - 229 ($1,033)$359$674$110,078
230 ($1,033)$357$676$109,402
231 ($1,033)$355$678$108,724
232 ($1,033)$352$680$108,044
233 ($1,033)$350$682$107,362
234 ($1,033)$348$685$106,677
235 ($1,033)$346$687$105,990
236 ($1,033)$344$689$105,301
237 ($1,033)$341$691$104,610
238 ($1,033)$339$694$103,917
239 ($1,033)$337$696$103,221
240 ($1,033)$335$698$102,523
Year 21 - 241 ($1,033)$332$700$101,822
242 ($1,033)$330$703$101,120
243 ($1,033)$328$705$100,415
244 ($1,033)$326$707$99,708
245 ($1,033)$323$709$98,998
246 ($1,033)$321$712$98,287
247 ($1,033)$319$714$97,573
248 ($1,033)$316$716$96,856
249 ($1,033)$314$719$96,138
250 ($1,033)$312$721$95,417
251 ($1,033)$309$723$94,693
252 ($1,033)$307$726$93,968
Year 22 - 253 ($1,033)$305$728$93,240
254 ($1,033)$302$730$92,509
255 ($1,033)$300$733$91,777
256 ($1,033)$298$735$91,041
257 ($1,033)$295$738$90,304
258 ($1,033)$293$740$89,564
259 ($1,033)$290$742$88,822
260 ($1,033)$288$745$88,077
261 ($1,033)$286$747$87,330
262 ($1,033)$283$750$86,580
263 ($1,033)$281$752$85,828
264 ($1,033)$278$754$85,074
Year 23 - 265 ($1,033)$276$757$84,317
266 ($1,033)$273$759$83,558
267 ($1,033)$271$762$82,796
268 ($1,033)$268$764$82,032
269 ($1,033)$266$767$81,265
270 ($1,033)$263$769$80,496
271 ($1,033)$261$772$79,724
272 ($1,033)$258$774$78,950
273 ($1,033)$256$777$78,173
274 ($1,033)$253$779$77,394
275 ($1,033)$251$782$76,612
276 ($1,033)$248$784$75,828
Year 24 - 277 ($1,033)$246$787$75,041
278 ($1,033)$243$789$74,252
279 ($1,033)$241$792$73,460
280 ($1,033)$238$795$72,665
281 ($1,033)$236$797$71,868
282 ($1,033)$233$800$71,068
283 ($1,033)$230$802$70,266
284 ($1,033)$228$805$69,461
285 ($1,033)$225$807$68,654
286 ($1,033)$223$810$67,844
287 ($1,033)$220$813$67,031
288 ($1,033)$217$815$66,216
Year 25 - 289 ($1,033)$215$818$65,398
290 ($1,033)$212$821$64,577
291 ($1,033)$209$823$63,754
292 ($1,033)$207$826$62,928
293 ($1,033)$204$829$62,099
294 ($1,033)$201$831$61,268
295 ($1,033)$199$834$60,434
296 ($1,033)$196$837$59,597
297 ($1,033)$193$839$58,758
298 ($1,033)$190$842$57,915
299 ($1,033)$188$845$57,071
300 ($1,033)$185$848$56,223
Year 26 - 301 ($1,033)$182$850$55,372
302 ($1,033)$179$853$54,519
303 ($1,033)$177$856$53,663
304 ($1,033)$174$859$52,805
305 ($1,033)$171$861$51,943
306 ($1,033)$168$864$51,079
307 ($1,033)$166$867$50,212
308 ($1,033)$163$870$49,342
309 ($1,033)$160$873$48,469
310 ($1,033)$157$876$47,594
311 ($1,033)$154$878$46,716
312 ($1,033)$151$881$45,834
Year 27 - 313 ($1,033)$149$884$44,950
314 ($1,033)$146$887$44,063
315 ($1,033)$143$890$43,174
316 ($1,033)$140$893$42,281
317 ($1,033)$137$896$41,385
318 ($1,033)$134$898$40,487
319 ($1,033)$131$901$39,585
320 ($1,033)$128$904$38,681
321 ($1,033)$125$907$37,774
322 ($1,033)$122$910$36,864
323 ($1,033)$119$913$35,950
324 ($1,033)$117$916$35,034
Year 28 - 325 ($1,033)$114$919$34,115
326 ($1,033)$111$922$33,193
327 ($1,033)$108$925$32,268
328 ($1,033)$105$928$31,340
329 ($1,033)$102$931$30,409
330 ($1,033)$99$934$29,475
331 ($1,033)$96$937$28,538
332 ($1,033)$93$940$27,598
333 ($1,033)$89$943$26,655
334 ($1,033)$86$946$25,708
335 ($1,033)$83$949$24,759
336 ($1,033)$80$952$23,807
Year 29 - 337 ($1,033)$77$955$22,851
338 ($1,033)$74$959$21,893
339 ($1,033)$71$962$20,931
340 ($1,033)$68$965$19,966
341 ($1,033)$65$968$18,998
342 ($1,033)$62$971$18,027
343 ($1,033)$58$974$17,053
344 ($1,033)$55$977$16,076
345 ($1,033)$52$981$15,095
346 ($1,033)$49$984$14,111
347 ($1,033)$46$987$13,125
348 ($1,033)$43$990$12,134
Year 30 - 349 ($1,033)$39$993$11,141
350 ($1,033)$36$997$10,145
351 ($1,033)$33$1,000$9,145
352 ($1,033)$30$1,003$8,142
353 ($1,033)$26$1,006$7,136
354 ($1,033)$23$1,010$6,126
355 ($1,033)$20$1,013$5,113
356 ($1,033)$17$1,016$4,097
357 ($1,033)$13$1,019$3,078
358 ($1,033)$10$1,023$2,055
359 ($1,033)$7$1,026$1,029
360 ($1,033)$3$1,029$0
TOTALS$152,551$219,200$371,751

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.