« Back to all home prices

Mortgage Payment Schedule for a $290,000 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 July 20, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($58,000) may require pre-mortgage insurance


3.96% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,102 360 $164,814 $396,814

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $290,000
Down Payment $58,000$232,000
Year 1 - 1 ($1,102)$766$337$231,663
2 ($1,102)$764$338$231,326
3 ($1,102)$763$339$230,987
4 ($1,102)$762$340$230,647
5 ($1,102)$761$341$230,306
6 ($1,102)$760$342$229,963
7 ($1,102)$759$343$229,620
8 ($1,102)$758$345$229,275
9 ($1,102)$757$346$228,930
10 ($1,102)$755$347$228,583
11 ($1,102)$754$348$228,235
12 ($1,102)$753$349$227,886
Year 2 - 13 ($1,102)$752$350$227,536
14 ($1,102)$751$351$227,184
15 ($1,102)$750$353$226,832
16 ($1,102)$749$354$226,478
17 ($1,102)$747$355$226,123
18 ($1,102)$746$356$225,767
19 ($1,102)$745$357$225,410
20 ($1,102)$744$358$225,051
21 ($1,102)$743$360$224,692
22 ($1,102)$741$361$224,331
23 ($1,102)$740$362$223,969
24 ($1,102)$739$363$223,606
Year 3 - 25 ($1,102)$738$364$223,242
26 ($1,102)$737$366$222,876
27 ($1,102)$735$367$222,509
28 ($1,102)$734$368$222,141
29 ($1,102)$733$369$221,772
30 ($1,102)$732$370$221,402
31 ($1,102)$731$372$221,030
32 ($1,102)$729$373$220,657
33 ($1,102)$728$374$220,283
34 ($1,102)$727$375$219,908
35 ($1,102)$726$377$219,531
36 ($1,102)$724$378$219,153
Year 4 - 37 ($1,102)$723$379$218,774
38 ($1,102)$722$380$218,394
39 ($1,102)$721$382$218,012
40 ($1,102)$719$383$217,630
41 ($1,102)$718$384$217,246
42 ($1,102)$717$385$216,860
43 ($1,102)$716$387$216,474
44 ($1,102)$714$388$216,086
45 ($1,102)$713$389$215,697
46 ($1,102)$712$390$215,306
47 ($1,102)$711$392$214,914
48 ($1,102)$709$393$214,521
Year 5 - 49 ($1,102)$708$394$214,127
50 ($1,102)$707$396$213,731
51 ($1,102)$705$397$213,334
52 ($1,102)$704$398$212,936
53 ($1,102)$703$400$212,537
54 ($1,102)$701$401$212,136
55 ($1,102)$700$402$211,733
56 ($1,102)$699$404$211,330
57 ($1,102)$697$405$210,925
58 ($1,102)$696$406$210,519
59 ($1,102)$695$408$210,111
60 ($1,102)$693$409$209,702
Year 6 - 61 ($1,102)$692$410$209,292
62 ($1,102)$691$412$208,881
63 ($1,102)$689$413$208,468
64 ($1,102)$688$414$208,053
65 ($1,102)$687$416$207,638
66 ($1,102)$685$417$207,221
67 ($1,102)$684$418$206,802
68 ($1,102)$682$420$206,382
69 ($1,102)$681$421$205,961
70 ($1,102)$680$423$205,538
71 ($1,102)$678$424$205,115
72 ($1,102)$677$425$204,689
Year 7 - 73 ($1,102)$675$427$204,262
74 ($1,102)$674$428$203,834
75 ($1,102)$673$430$203,405
76 ($1,102)$671$431$202,974
77 ($1,102)$670$432$202,541
78 ($1,102)$668$434$202,107
79 ($1,102)$667$435$201,672
80 ($1,102)$666$437$201,235
81 ($1,102)$664$438$200,797
82 ($1,102)$663$440$200,357
83 ($1,102)$661$441$199,916
84 ($1,102)$660$443$199,474
Year 8 - 85 ($1,102)$658$444$199,030
86 ($1,102)$657$445$198,584
87 ($1,102)$655$447$198,137
88 ($1,102)$654$448$197,689
89 ($1,102)$652$450$197,239
90 ($1,102)$651$451$196,788
91 ($1,102)$649$453$196,335
92 ($1,102)$648$454$195,880
93 ($1,102)$646$456$195,425
94 ($1,102)$645$457$194,967
95 ($1,102)$643$459$194,508
96 ($1,102)$642$460$194,048
Year 9 - 97 ($1,102)$640$462$193,586
98 ($1,102)$639$463$193,123
99 ($1,102)$637$465$192,658
100 ($1,102)$636$466$192,191
101 ($1,102)$634$468$191,723
102 ($1,102)$633$470$191,254
103 ($1,102)$631$471$190,782
104 ($1,102)$630$473$190,310
105 ($1,102)$628$474$189,836
106 ($1,102)$626$476$189,360
107 ($1,102)$625$477$188,882
108 ($1,102)$623$479$188,403
Year 10 - 109 ($1,102)$622$481$187,923
110 ($1,102)$620$482$187,441
111 ($1,102)$619$484$186,957
112 ($1,102)$617$485$186,472
113 ($1,102)$615$487$185,985
114 ($1,102)$614$489$185,496
115 ($1,102)$612$490$185,006
116 ($1,102)$611$492$184,515
117 ($1,102)$609$493$184,021
118 ($1,102)$607$495$183,526
119 ($1,102)$606$497$183,030
120 ($1,102)$604$498$182,531
Year 11 - 121 ($1,102)$602$500$182,031
122 ($1,102)$601$502$181,530
123 ($1,102)$599$503$181,027
124 ($1,102)$597$505$180,522
125 ($1,102)$596$507$180,015
126 ($1,102)$594$508$179,507
127 ($1,102)$592$510$178,997
128 ($1,102)$591$512$178,486
129 ($1,102)$589$513$177,972
130 ($1,102)$587$515$177,457
131 ($1,102)$586$517$176,941
132 ($1,102)$584$518$176,422
Year 12 - 133 ($1,102)$582$520$175,902
134 ($1,102)$580$522$175,380
135 ($1,102)$579$524$174,857
136 ($1,102)$577$525$174,332
137 ($1,102)$575$527$173,805
138 ($1,102)$574$529$173,276
139 ($1,102)$572$530$172,746
140 ($1,102)$570$532$172,213
141 ($1,102)$568$534$171,679
142 ($1,102)$567$536$171,144
143 ($1,102)$565$537$170,606
144 ($1,102)$563$539$170,067
Year 13 - 145 ($1,102)$561$541$169,526
146 ($1,102)$559$543$168,983
147 ($1,102)$558$545$168,438
148 ($1,102)$556$546$167,892
149 ($1,102)$554$548$167,344
150 ($1,102)$552$550$166,794
151 ($1,102)$550$552$166,242
152 ($1,102)$549$554$165,688
153 ($1,102)$547$555$165,133
154 ($1,102)$545$557$164,576
155 ($1,102)$543$559$164,016
156 ($1,102)$541$561$163,455
Year 14 - 157 ($1,102)$539$563$162,893
158 ($1,102)$538$565$162,328
159 ($1,102)$536$567$161,761
160 ($1,102)$534$568$161,193
161 ($1,102)$532$570$160,622
162 ($1,102)$530$572$160,050
163 ($1,102)$528$574$159,476
164 ($1,102)$526$576$158,900
165 ($1,102)$524$578$158,322
166 ($1,102)$522$580$157,742
167 ($1,102)$521$582$157,161
168 ($1,102)$519$584$156,577
Year 15 - 169 ($1,102)$517$586$155,992
170 ($1,102)$515$587$155,404
171 ($1,102)$513$589$154,815
172 ($1,102)$511$591$154,223
173 ($1,102)$509$593$153,630
174 ($1,102)$507$595$153,035
175 ($1,102)$505$597$152,437
176 ($1,102)$503$599$151,838
177 ($1,102)$501$601$151,237
178 ($1,102)$499$603$150,634
179 ($1,102)$497$605$150,029
180 ($1,102)$495$607$149,422
Year 16 - 181 ($1,102)$493$609$148,812
182 ($1,102)$491$611$148,201
183 ($1,102)$489$613$147,588
184 ($1,102)$487$615$146,973
185 ($1,102)$485$617$146,355
186 ($1,102)$483$619$145,736
187 ($1,102)$481$621$145,115
188 ($1,102)$479$623$144,491
189 ($1,102)$477$625$143,866
190 ($1,102)$475$628$143,239
191 ($1,102)$473$630$142,609
192 ($1,102)$471$632$141,977
Year 17 - 193 ($1,102)$469$634$141,344
194 ($1,102)$466$636$140,708
195 ($1,102)$464$638$140,070
196 ($1,102)$462$640$139,430
197 ($1,102)$460$642$138,788
198 ($1,102)$458$644$138,143
199 ($1,102)$456$646$137,497
200 ($1,102)$454$649$136,849
201 ($1,102)$452$651$136,198
202 ($1,102)$449$653$135,545
203 ($1,102)$447$655$134,890
204 ($1,102)$445$657$134,233
Year 18 - 205 ($1,102)$443$659$133,574
206 ($1,102)$441$661$132,912
207 ($1,102)$439$664$132,249
208 ($1,102)$436$666$131,583
209 ($1,102)$434$668$130,915
210 ($1,102)$432$670$130,244
211 ($1,102)$430$672$129,572
212 ($1,102)$428$675$128,897
213 ($1,102)$425$677$128,220
214 ($1,102)$423$679$127,541
215 ($1,102)$421$681$126,860
216 ($1,102)$419$684$126,176
Year 19 - 217 ($1,102)$416$686$125,490
218 ($1,102)$414$688$124,802
219 ($1,102)$412$690$124,112
220 ($1,102)$410$693$123,419
221 ($1,102)$407$695$122,724
222 ($1,102)$405$697$122,027
223 ($1,102)$403$700$121,327
224 ($1,102)$400$702$120,625
225 ($1,102)$398$704$119,921
226 ($1,102)$396$707$119,215
227 ($1,102)$393$709$118,506
228 ($1,102)$391$711$117,795
Year 20 - 229 ($1,102)$389$714$117,081
230 ($1,102)$386$716$116,365
231 ($1,102)$384$718$115,647
232 ($1,102)$382$721$114,926
233 ($1,102)$379$723$114,203
234 ($1,102)$377$725$113,478
235 ($1,102)$374$728$112,750
236 ($1,102)$372$730$112,020
237 ($1,102)$370$733$111,287
238 ($1,102)$367$735$110,552
239 ($1,102)$365$737$109,815
240 ($1,102)$362$740$109,075
Year 21 - 241 ($1,102)$360$742$108,333
242 ($1,102)$357$745$107,588
243 ($1,102)$355$747$106,841
244 ($1,102)$353$750$106,091
245 ($1,102)$350$752$105,339
246 ($1,102)$348$755$104,584
247 ($1,102)$345$757$103,827
248 ($1,102)$343$760$103,068
249 ($1,102)$340$762$102,305
250 ($1,102)$338$765$101,541
251 ($1,102)$335$767$100,774
252 ($1,102)$333$770$100,004
Year 22 - 253 ($1,102)$330$772$99,232
254 ($1,102)$327$775$98,457
255 ($1,102)$325$777$97,680
256 ($1,102)$322$780$96,900
257 ($1,102)$320$782$96,117
258 ($1,102)$317$785$95,332
259 ($1,102)$315$788$94,544
260 ($1,102)$312$790$93,754
261 ($1,102)$309$793$92,961
262 ($1,102)$307$795$92,166
263 ($1,102)$304$798$91,368
264 ($1,102)$302$801$90,567
Year 23 - 265 ($1,102)$299$803$89,763
266 ($1,102)$296$806$88,957
267 ($1,102)$294$809$88,149
268 ($1,102)$291$811$87,337
269 ($1,102)$288$814$86,523
270 ($1,102)$286$817$85,707
271 ($1,102)$283$819$84,887
272 ($1,102)$280$822$84,065
273 ($1,102)$277$825$83,240
274 ($1,102)$275$828$82,413
275 ($1,102)$272$830$81,582
276 ($1,102)$269$833$80,749
Year 24 - 277 ($1,102)$266$836$79,913
278 ($1,102)$264$839$79,075
279 ($1,102)$261$841$78,234
280 ($1,102)$258$844$77,390
281 ($1,102)$255$847$76,543
282 ($1,102)$253$850$75,693
283 ($1,102)$250$852$74,841
284 ($1,102)$247$855$73,985
285 ($1,102)$244$858$73,127
286 ($1,102)$241$861$72,266
287 ($1,102)$238$864$71,402
288 ($1,102)$236$867$70,536
Year 25 - 289 ($1,102)$233$869$69,666
290 ($1,102)$230$872$68,794
291 ($1,102)$227$875$67,919
292 ($1,102)$224$878$67,041
293 ($1,102)$221$881$66,160
294 ($1,102)$218$884$65,276
295 ($1,102)$215$887$64,389
296 ($1,102)$212$890$63,499
297 ($1,102)$210$893$62,606
298 ($1,102)$207$896$61,711
299 ($1,102)$204$899$60,812
300 ($1,102)$201$902$59,910
Year 26 - 301 ($1,102)$198$905$59,006
302 ($1,102)$195$908$58,098
303 ($1,102)$192$911$57,188
304 ($1,102)$189$914$56,274
305 ($1,102)$186$917$55,358
306 ($1,102)$183$920$54,438
307 ($1,102)$180$923$53,515
308 ($1,102)$177$926$52,590
309 ($1,102)$174$929$51,661
310 ($1,102)$170$932$50,729
311 ($1,102)$167$935$49,794
312 ($1,102)$164$938$48,857
Year 27 - 313 ($1,102)$161$941$47,916
314 ($1,102)$158$944$46,971
315 ($1,102)$155$947$46,024
316 ($1,102)$152$950$45,074
317 ($1,102)$149$954$44,120
318 ($1,102)$146$957$43,164
319 ($1,102)$142$960$42,204
320 ($1,102)$139$963$41,241
321 ($1,102)$136$966$40,275
322 ($1,102)$133$969$39,305
323 ($1,102)$130$973$38,333
324 ($1,102)$126$976$37,357
Year 28 - 325 ($1,102)$123$979$36,378
326 ($1,102)$120$982$35,396
327 ($1,102)$117$985$34,410
328 ($1,102)$114$989$33,422
329 ($1,102)$110$992$32,430
330 ($1,102)$107$995$31,434
331 ($1,102)$104$999$30,436
332 ($1,102)$100$1,002$29,434
333 ($1,102)$97$1,005$28,429
334 ($1,102)$94$1,008$27,420
335 ($1,102)$90$1,012$26,409
336 ($1,102)$87$1,015$25,394
Year 29 - 337 ($1,102)$84$1,018$24,375
338 ($1,102)$80$1,022$23,353
339 ($1,102)$77$1,025$22,328
340 ($1,102)$74$1,029$21,299
341 ($1,102)$70$1,032$20,268
342 ($1,102)$67$1,035$19,232
343 ($1,102)$63$1,039$18,193
344 ($1,102)$60$1,042$17,151
345 ($1,102)$57$1,046$16,105
346 ($1,102)$53$1,049$15,056
347 ($1,102)$50$1,053$14,004
348 ($1,102)$46$1,056$12,948
Year 30 - 349 ($1,102)$43$1,060$11,888
350 ($1,102)$39$1,063$10,825
351 ($1,102)$36$1,067$9,759
352 ($1,102)$32$1,070$8,689
353 ($1,102)$29$1,074$7,615
354 ($1,102)$25$1,077$6,538
355 ($1,102)$22$1,081$5,457
356 ($1,102)$18$1,084$4,373
357 ($1,102)$14$1,088$3,285
358 ($1,102)$11$1,091$2,194
359 ($1,102)$7$1,095$1,099
360 ($1,102)$4$1,099$0
TOTALS$164,814$232,000$396,814

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.