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

Mortgage Parameters


Less than 20% ($54,800) 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
$1,034 360 $153,003 $372,203

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $274,000
Down Payment $54,800$219,200
Year 1 - 1 ($1,034)$712$321$218,879
2 ($1,034)$711$323$218,556
3 ($1,034)$710$324$218,232
4 ($1,034)$709$325$217,908
5 ($1,034)$708$326$217,582
6 ($1,034)$707$327$217,255
7 ($1,034)$706$328$216,927
8 ($1,034)$705$329$216,599
9 ($1,034)$704$330$216,269
10 ($1,034)$703$331$215,938
11 ($1,034)$702$332$215,606
12 ($1,034)$701$333$215,272
Year 2 - 13 ($1,034)$700$334$214,938
14 ($1,034)$699$335$214,603
15 ($1,034)$697$336$214,266
16 ($1,034)$696$338$213,929
17 ($1,034)$695$339$213,590
18 ($1,034)$694$340$213,250
19 ($1,034)$693$341$212,910
20 ($1,034)$692$342$212,568
21 ($1,034)$691$343$212,225
22 ($1,034)$690$344$211,880
23 ($1,034)$689$345$211,535
24 ($1,034)$687$346$211,189
Year 3 - 25 ($1,034)$686$348$210,841
26 ($1,034)$685$349$210,493
27 ($1,034)$684$350$210,143
28 ($1,034)$683$351$209,792
29 ($1,034)$682$352$209,440
30 ($1,034)$681$353$209,086
31 ($1,034)$680$354$208,732
32 ($1,034)$678$356$208,377
33 ($1,034)$677$357$208,020
34 ($1,034)$676$358$207,662
35 ($1,034)$675$359$207,303
36 ($1,034)$674$360$206,943
Year 4 - 37 ($1,034)$673$361$206,582
38 ($1,034)$671$363$206,219
39 ($1,034)$670$364$205,855
40 ($1,034)$669$365$205,491
41 ($1,034)$668$366$205,125
42 ($1,034)$667$367$204,757
43 ($1,034)$665$368$204,389
44 ($1,034)$664$370$204,019
45 ($1,034)$663$371$203,648
46 ($1,034)$662$372$203,276
47 ($1,034)$661$373$202,903
48 ($1,034)$659$374$202,529
Year 5 - 49 ($1,034)$658$376$202,153
50 ($1,034)$657$377$201,776
51 ($1,034)$656$378$201,398
52 ($1,034)$655$379$201,019
53 ($1,034)$653$381$200,638
54 ($1,034)$652$382$200,256
55 ($1,034)$651$383$199,873
56 ($1,034)$650$384$199,489
57 ($1,034)$648$386$199,103
58 ($1,034)$647$387$198,716
59 ($1,034)$646$388$198,328
60 ($1,034)$645$389$197,939
Year 6 - 61 ($1,034)$643$391$197,548
62 ($1,034)$642$392$197,157
63 ($1,034)$641$393$196,763
64 ($1,034)$639$394$196,369
65 ($1,034)$638$396$195,973
66 ($1,034)$637$397$195,576
67 ($1,034)$636$398$195,178
68 ($1,034)$634$400$194,778
69 ($1,034)$633$401$194,378
70 ($1,034)$632$402$193,975
71 ($1,034)$630$403$193,572
72 ($1,034)$629$405$193,167
Year 7 - 73 ($1,034)$628$406$192,761
74 ($1,034)$626$407$192,354
75 ($1,034)$625$409$191,945
76 ($1,034)$624$410$191,535
77 ($1,034)$622$411$191,123
78 ($1,034)$621$413$190,711
79 ($1,034)$620$414$190,297
80 ($1,034)$618$415$189,881
81 ($1,034)$617$417$189,464
82 ($1,034)$616$418$189,046
83 ($1,034)$614$419$188,627
84 ($1,034)$613$421$188,206
Year 8 - 85 ($1,034)$612$422$187,784
86 ($1,034)$610$424$187,360
87 ($1,034)$609$425$186,935
88 ($1,034)$608$426$186,509
89 ($1,034)$606$428$186,081
90 ($1,034)$605$429$185,652
91 ($1,034)$603$431$185,221
92 ($1,034)$602$432$184,789
93 ($1,034)$601$433$184,356
94 ($1,034)$599$435$183,921
95 ($1,034)$598$436$183,485
96 ($1,034)$596$438$183,048
Year 9 - 97 ($1,034)$595$439$182,609
98 ($1,034)$593$440$182,168
99 ($1,034)$592$442$181,726
100 ($1,034)$591$443$181,283
101 ($1,034)$589$445$180,838
102 ($1,034)$588$446$180,392
103 ($1,034)$586$448$179,945
104 ($1,034)$585$449$179,495
105 ($1,034)$583$451$179,045
106 ($1,034)$582$452$178,593
107 ($1,034)$580$453$178,139
108 ($1,034)$579$455$177,684
Year 10 - 109 ($1,034)$577$456$177,228
110 ($1,034)$576$458$176,770
111 ($1,034)$575$459$176,311
112 ($1,034)$573$461$175,850
113 ($1,034)$572$462$175,387
114 ($1,034)$570$464$174,924
115 ($1,034)$569$465$174,458
116 ($1,034)$567$467$173,991
117 ($1,034)$565$468$173,523
118 ($1,034)$564$470$173,053
119 ($1,034)$562$471$172,581
120 ($1,034)$561$473$172,108
Year 11 - 121 ($1,034)$559$475$171,634
122 ($1,034)$558$476$171,158
123 ($1,034)$556$478$170,680
124 ($1,034)$555$479$170,201
125 ($1,034)$553$481$169,720
126 ($1,034)$552$482$169,238
127 ($1,034)$550$484$168,754
128 ($1,034)$548$485$168,269
129 ($1,034)$547$487$167,782
130 ($1,034)$545$489$167,293
131 ($1,034)$544$490$166,803
132 ($1,034)$542$492$166,311
Year 12 - 133 ($1,034)$541$493$165,818
134 ($1,034)$539$495$165,323
135 ($1,034)$537$497$164,826
136 ($1,034)$536$498$164,328
137 ($1,034)$534$500$163,828
138 ($1,034)$532$501$163,327
139 ($1,034)$531$503$162,823
140 ($1,034)$529$505$162,319
141 ($1,034)$528$506$161,812
142 ($1,034)$526$508$161,304
143 ($1,034)$524$510$160,795
144 ($1,034)$523$511$160,283
Year 13 - 145 ($1,034)$521$513$159,770
146 ($1,034)$519$515$159,256
147 ($1,034)$518$516$158,739
148 ($1,034)$516$518$158,221
149 ($1,034)$514$520$157,702
150 ($1,034)$513$521$157,180
151 ($1,034)$511$523$156,657
152 ($1,034)$509$525$156,133
153 ($1,034)$507$526$155,606
154 ($1,034)$506$528$155,078
155 ($1,034)$504$530$154,548
156 ($1,034)$502$532$154,016
Year 14 - 157 ($1,034)$501$533$153,483
158 ($1,034)$499$535$152,948
159 ($1,034)$497$537$152,411
160 ($1,034)$495$539$151,873
161 ($1,034)$494$540$151,332
162 ($1,034)$492$542$150,790
163 ($1,034)$490$544$150,246
164 ($1,034)$488$546$149,701
165 ($1,034)$487$547$149,153
166 ($1,034)$485$549$148,604
167 ($1,034)$483$551$148,053
168 ($1,034)$481$553$147,501
Year 15 - 169 ($1,034)$479$555$146,946
170 ($1,034)$478$556$146,390
171 ($1,034)$476$558$145,832
172 ($1,034)$474$560$145,272
173 ($1,034)$472$562$144,710
174 ($1,034)$470$564$144,146
175 ($1,034)$468$565$143,581
176 ($1,034)$467$567$143,014
177 ($1,034)$465$569$142,445
178 ($1,034)$463$571$141,874
179 ($1,034)$461$573$141,301
180 ($1,034)$459$575$140,726
Year 16 - 181 ($1,034)$457$577$140,150
182 ($1,034)$455$578$139,571
183 ($1,034)$454$580$138,991
184 ($1,034)$452$582$138,409
185 ($1,034)$450$584$137,825
186 ($1,034)$448$586$137,239
187 ($1,034)$446$588$136,651
188 ($1,034)$444$590$136,061
189 ($1,034)$442$592$135,469
190 ($1,034)$440$594$134,876
191 ($1,034)$438$596$134,280
192 ($1,034)$436$597$133,683
Year 17 - 193 ($1,034)$434$599$133,083
194 ($1,034)$433$601$132,482
195 ($1,034)$431$603$131,879
196 ($1,034)$429$605$131,273
197 ($1,034)$427$607$130,666
198 ($1,034)$425$609$130,057
199 ($1,034)$423$611$129,446
200 ($1,034)$421$613$128,832
201 ($1,034)$419$615$128,217
202 ($1,034)$417$617$127,600
203 ($1,034)$415$619$126,981
204 ($1,034)$413$621$126,360
Year 18 - 205 ($1,034)$411$623$125,736
206 ($1,034)$409$625$125,111
207 ($1,034)$407$627$124,484
208 ($1,034)$405$629$123,855
209 ($1,034)$403$631$123,223
210 ($1,034)$400$633$122,590
211 ($1,034)$398$635$121,954
212 ($1,034)$396$638$121,317
213 ($1,034)$394$640$120,677
214 ($1,034)$392$642$120,035
215 ($1,034)$390$644$119,392
216 ($1,034)$388$646$118,746
Year 19 - 217 ($1,034)$386$648$118,098
218 ($1,034)$384$650$117,448
219 ($1,034)$382$652$116,796
220 ($1,034)$380$654$116,141
221 ($1,034)$377$656$115,485
222 ($1,034)$375$659$114,826
223 ($1,034)$373$661$114,165
224 ($1,034)$371$663$113,503
225 ($1,034)$369$665$112,838
226 ($1,034)$367$667$112,170
227 ($1,034)$365$669$111,501
228 ($1,034)$362$672$110,830
Year 20 - 229 ($1,034)$360$674$110,156
230 ($1,034)$358$676$109,480
231 ($1,034)$356$678$108,802
232 ($1,034)$354$680$108,122
233 ($1,034)$351$683$107,439
234 ($1,034)$349$685$106,754
235 ($1,034)$347$687$106,067
236 ($1,034)$345$689$105,378
237 ($1,034)$342$691$104,687
238 ($1,034)$340$694$103,993
239 ($1,034)$338$696$103,297
240 ($1,034)$336$698$102,599
Year 21 - 241 ($1,034)$333$700$101,899
242 ($1,034)$331$703$101,196
243 ($1,034)$329$705$100,491
244 ($1,034)$327$707$99,784
245 ($1,034)$324$710$99,074
246 ($1,034)$322$712$98,362
247 ($1,034)$320$714$97,648
248 ($1,034)$317$717$96,931
249 ($1,034)$315$719$96,212
250 ($1,034)$313$721$95,491
251 ($1,034)$310$724$94,768
252 ($1,034)$308$726$94,042
Year 22 - 253 ($1,034)$306$728$93,314
254 ($1,034)$303$731$92,583
255 ($1,034)$301$733$91,850
256 ($1,034)$299$735$91,115
257 ($1,034)$296$738$90,377
258 ($1,034)$294$740$89,637
259 ($1,034)$291$743$88,894
260 ($1,034)$289$745$88,149
261 ($1,034)$286$747$87,402
262 ($1,034)$284$750$86,652
263 ($1,034)$282$752$85,899
264 ($1,034)$279$755$85,145
Year 23 - 265 ($1,034)$277$757$84,388
266 ($1,034)$274$760$83,628
267 ($1,034)$272$762$82,866
268 ($1,034)$269$765$82,101
269 ($1,034)$267$767$81,334
270 ($1,034)$264$770$80,565
271 ($1,034)$262$772$79,793
272 ($1,034)$259$775$79,018
273 ($1,034)$257$777$78,241
274 ($1,034)$254$780$77,461
275 ($1,034)$252$782$76,679
276 ($1,034)$249$785$75,894
Year 24 - 277 ($1,034)$247$787$75,107
278 ($1,034)$244$790$74,317
279 ($1,034)$242$792$73,525
280 ($1,034)$239$795$72,730
281 ($1,034)$236$798$71,933
282 ($1,034)$234$800$71,132
283 ($1,034)$231$803$70,330
284 ($1,034)$229$805$69,524
285 ($1,034)$226$808$68,716
286 ($1,034)$223$811$67,906
287 ($1,034)$221$813$67,093
288 ($1,034)$218$816$66,277
Year 25 - 289 ($1,034)$215$818$65,458
290 ($1,034)$213$821$64,637
291 ($1,034)$210$824$63,813
292 ($1,034)$207$827$62,987
293 ($1,034)$205$829$62,158
294 ($1,034)$202$832$61,326
295 ($1,034)$199$835$60,491
296 ($1,034)$197$837$59,654
297 ($1,034)$194$840$58,814
298 ($1,034)$191$843$57,971
299 ($1,034)$188$845$57,126
300 ($1,034)$186$848$56,277
Year 26 - 301 ($1,034)$183$851$55,426
302 ($1,034)$180$854$54,573
303 ($1,034)$177$857$53,716
304 ($1,034)$175$859$52,857
305 ($1,034)$172$862$51,995
306 ($1,034)$169$865$51,130
307 ($1,034)$166$868$50,262
308 ($1,034)$163$871$49,392
309 ($1,034)$161$873$48,518
310 ($1,034)$158$876$47,642
311 ($1,034)$155$879$46,763
312 ($1,034)$152$882$45,881
Year 27 - 313 ($1,034)$149$885$44,996
314 ($1,034)$146$888$44,109
315 ($1,034)$143$891$43,218
316 ($1,034)$140$893$42,325
317 ($1,034)$138$896$41,428
318 ($1,034)$135$899$40,529
319 ($1,034)$132$902$39,627
320 ($1,034)$129$905$38,722
321 ($1,034)$126$908$37,814
322 ($1,034)$123$911$36,903
323 ($1,034)$120$914$35,989
324 ($1,034)$117$917$35,072
Year 28 - 325 ($1,034)$114$920$34,152
326 ($1,034)$111$923$33,229
327 ($1,034)$108$926$32,303
328 ($1,034)$105$929$31,374
329 ($1,034)$102$932$30,442
330 ($1,034)$99$935$29,507
331 ($1,034)$96$938$28,569
332 ($1,034)$93$941$27,628
333 ($1,034)$90$944$26,684
334 ($1,034)$87$947$25,737
335 ($1,034)$84$950$24,787
336 ($1,034)$81$953$23,833
Year 29 - 337 ($1,034)$77$956$22,877
338 ($1,034)$74$960$21,917
339 ($1,034)$71$963$20,955
340 ($1,034)$68$966$19,989
341 ($1,034)$65$969$19,020
342 ($1,034)$62$972$18,048
343 ($1,034)$59$975$17,073
344 ($1,034)$55$978$16,094
345 ($1,034)$52$982$15,113
346 ($1,034)$49$985$14,128
347 ($1,034)$46$988$13,140
348 ($1,034)$43$991$12,149
Year 30 - 349 ($1,034)$39$994$11,154
350 ($1,034)$36$998$10,157
351 ($1,034)$33$1,001$9,156
352 ($1,034)$30$1,004$8,152
353 ($1,034)$26$1,007$7,144
354 ($1,034)$23$1,011$6,133
355 ($1,034)$20$1,014$5,119
356 ($1,034)$17$1,017$4,102
357 ($1,034)$13$1,021$3,082
358 ($1,034)$10$1,024$2,058
359 ($1,034)$7$1,027$1,031
360 ($1,034)$3$1,031$0
TOTALS$153,003$219,200$372,203

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.