« 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 April 20, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


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


3.97% is current rate for 30-year fixed
3.23% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,104 360 $165,294 $397,294

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $290,000
Down Payment $58,000$232,000
Year 1 - 1 ($1,104)$768$336$231,664
2 ($1,104)$766$337$231,327
3 ($1,104)$765$338$230,988
4 ($1,104)$764$339$230,649
5 ($1,104)$763$341$230,309
6 ($1,104)$762$342$229,967
7 ($1,104)$761$343$229,624
8 ($1,104)$760$344$229,280
9 ($1,104)$759$345$228,935
10 ($1,104)$757$346$228,589
11 ($1,104)$756$347$228,242
12 ($1,104)$755$348$227,893
Year 2 - 13 ($1,104)$754$350$227,543
14 ($1,104)$753$351$227,193
15 ($1,104)$752$352$226,841
16 ($1,104)$750$353$226,488
17 ($1,104)$749$354$226,133
18 ($1,104)$748$355$225,778
19 ($1,104)$747$357$225,421
20 ($1,104)$746$358$225,063
21 ($1,104)$745$359$224,704
22 ($1,104)$743$360$224,344
23 ($1,104)$742$361$223,983
24 ($1,104)$741$363$223,620
Year 3 - 25 ($1,104)$740$364$223,256
26 ($1,104)$739$365$222,891
27 ($1,104)$737$366$222,525
28 ($1,104)$736$367$222,158
29 ($1,104)$735$369$221,789
30 ($1,104)$734$370$221,419
31 ($1,104)$733$371$221,048
32 ($1,104)$731$372$220,676
33 ($1,104)$730$374$220,302
34 ($1,104)$729$375$219,928
35 ($1,104)$728$376$219,552
36 ($1,104)$726$377$219,174
Year 4 - 37 ($1,104)$725$378$218,796
38 ($1,104)$724$380$218,416
39 ($1,104)$723$381$218,035
40 ($1,104)$721$382$217,653
41 ($1,104)$720$384$217,269
42 ($1,104)$719$385$216,885
43 ($1,104)$718$386$216,498
44 ($1,104)$716$387$216,111
45 ($1,104)$715$389$215,722
46 ($1,104)$714$390$215,333
47 ($1,104)$712$391$214,941
48 ($1,104)$711$392$214,549
Year 5 - 49 ($1,104)$710$394$214,155
50 ($1,104)$708$395$213,760
51 ($1,104)$707$396$213,364
52 ($1,104)$706$398$212,966
53 ($1,104)$705$399$212,567
54 ($1,104)$703$400$212,166
55 ($1,104)$702$402$211,765
56 ($1,104)$701$403$211,362
57 ($1,104)$699$404$210,957
58 ($1,104)$698$406$210,552
59 ($1,104)$697$407$210,145
60 ($1,104)$695$408$209,736
Year 6 - 61 ($1,104)$694$410$209,327
62 ($1,104)$693$411$208,916
63 ($1,104)$691$412$208,503
64 ($1,104)$690$414$208,089
65 ($1,104)$688$415$207,674
66 ($1,104)$687$417$207,258
67 ($1,104)$686$418$206,840
68 ($1,104)$684$419$206,420
69 ($1,104)$683$421$206,000
70 ($1,104)$682$422$205,578
71 ($1,104)$680$423$205,154
72 ($1,104)$679$425$204,729
Year 7 - 73 ($1,104)$677$426$204,303
74 ($1,104)$676$428$203,875
75 ($1,104)$674$429$203,446
76 ($1,104)$673$431$203,016
77 ($1,104)$672$432$202,584
78 ($1,104)$670$433$202,150
79 ($1,104)$669$435$201,716
80 ($1,104)$667$436$201,279
81 ($1,104)$666$438$200,842
82 ($1,104)$664$439$200,402
83 ($1,104)$663$441$199,962
84 ($1,104)$662$442$199,520
Year 8 - 85 ($1,104)$660$444$199,076
86 ($1,104)$659$445$198,631
87 ($1,104)$657$446$198,185
88 ($1,104)$656$448$197,737
89 ($1,104)$654$449$197,288
90 ($1,104)$653$451$196,837
91 ($1,104)$651$452$196,384
92 ($1,104)$650$454$195,930
93 ($1,104)$648$455$195,475
94 ($1,104)$647$457$195,018
95 ($1,104)$645$458$194,560
96 ($1,104)$644$460$194,100
Year 9 - 97 ($1,104)$642$461$193,638
98 ($1,104)$641$463$193,175
99 ($1,104)$639$465$192,711
100 ($1,104)$638$466$192,245
101 ($1,104)$636$468$191,777
102 ($1,104)$634$469$191,308
103 ($1,104)$633$471$190,837
104 ($1,104)$631$472$190,365
105 ($1,104)$630$474$189,891
106 ($1,104)$628$475$189,416
107 ($1,104)$627$477$188,939
108 ($1,104)$625$479$188,460
Year 10 - 109 ($1,104)$623$480$187,980
110 ($1,104)$622$482$187,499
111 ($1,104)$620$483$187,015
112 ($1,104)$619$485$186,531
113 ($1,104)$617$486$186,044
114 ($1,104)$615$488$185,556
115 ($1,104)$614$490$185,066
116 ($1,104)$612$491$184,575
117 ($1,104)$611$493$184,082
118 ($1,104)$609$495$183,587
119 ($1,104)$607$496$183,091
120 ($1,104)$606$498$182,593
Year 11 - 121 ($1,104)$604$500$182,094
122 ($1,104)$602$501$181,593
123 ($1,104)$601$503$181,090
124 ($1,104)$599$504$180,585
125 ($1,104)$597$506$180,079
126 ($1,104)$596$508$179,571
127 ($1,104)$594$510$179,062
128 ($1,104)$592$511$178,551
129 ($1,104)$591$513$178,038
130 ($1,104)$589$515$177,523
131 ($1,104)$587$516$177,007
132 ($1,104)$586$518$176,489
Year 12 - 133 ($1,104)$584$520$175,969
134 ($1,104)$582$521$175,448
135 ($1,104)$580$523$174,924
136 ($1,104)$579$525$174,400
137 ($1,104)$577$527$173,873
138 ($1,104)$575$528$173,345
139 ($1,104)$573$530$172,814
140 ($1,104)$572$532$172,283
141 ($1,104)$570$534$171,749
142 ($1,104)$568$535$171,214
143 ($1,104)$566$537$170,676
144 ($1,104)$565$539$170,137
Year 13 - 145 ($1,104)$563$541$169,597
146 ($1,104)$561$543$169,054
147 ($1,104)$559$544$168,510
148 ($1,104)$557$546$167,964
149 ($1,104)$556$548$167,416
150 ($1,104)$554$550$166,866
151 ($1,104)$552$552$166,315
152 ($1,104)$550$553$165,761
153 ($1,104)$548$555$165,206
154 ($1,104)$547$557$164,649
155 ($1,104)$545$559$164,090
156 ($1,104)$543$561$163,529
Year 14 - 157 ($1,104)$541$563$162,967
158 ($1,104)$539$564$162,402
159 ($1,104)$537$566$161,836
160 ($1,104)$535$568$161,268
161 ($1,104)$534$570$160,698
162 ($1,104)$532$572$160,126
163 ($1,104)$530$574$159,552
164 ($1,104)$528$576$158,976
165 ($1,104)$526$578$158,399
166 ($1,104)$524$580$157,819
167 ($1,104)$522$581$157,238
168 ($1,104)$520$583$156,654
Year 15 - 169 ($1,104)$518$585$156,069
170 ($1,104)$516$587$155,482
171 ($1,104)$514$589$154,892
172 ($1,104)$512$591$154,301
173 ($1,104)$510$593$153,708
174 ($1,104)$509$595$153,113
175 ($1,104)$507$597$152,516
176 ($1,104)$505$599$151,917
177 ($1,104)$503$601$151,316
178 ($1,104)$501$603$150,713
179 ($1,104)$499$605$150,108
180 ($1,104)$497$607$149,501
Year 16 - 181 ($1,104)$495$609$148,892
182 ($1,104)$493$611$148,281
183 ($1,104)$491$613$147,668
184 ($1,104)$489$615$147,053
185 ($1,104)$487$617$146,436
186 ($1,104)$484$619$145,817
187 ($1,104)$482$621$145,195
188 ($1,104)$480$623$144,572
189 ($1,104)$478$625$143,947
190 ($1,104)$476$627$143,320
191 ($1,104)$474$629$142,690
192 ($1,104)$472$632$142,059
Year 17 - 193 ($1,104)$470$634$141,425
194 ($1,104)$468$636$140,789
195 ($1,104)$466$638$140,151
196 ($1,104)$464$640$139,512
197 ($1,104)$462$642$138,869
198 ($1,104)$459$644$138,225
199 ($1,104)$457$646$137,579
200 ($1,104)$455$648$136,931
201 ($1,104)$453$651$136,280
202 ($1,104)$451$653$135,627
203 ($1,104)$449$655$134,972
204 ($1,104)$447$657$134,315
Year 18 - 205 ($1,104)$444$659$133,656
206 ($1,104)$442$661$132,995
207 ($1,104)$440$664$132,331
208 ($1,104)$438$666$131,665
209 ($1,104)$436$668$130,997
210 ($1,104)$433$670$130,327
211 ($1,104)$431$672$129,655
212 ($1,104)$429$675$128,980
213 ($1,104)$427$677$128,303
214 ($1,104)$424$679$127,624
215 ($1,104)$422$681$126,943
216 ($1,104)$420$684$126,259
Year 19 - 217 ($1,104)$418$686$125,573
218 ($1,104)$415$688$124,885
219 ($1,104)$413$690$124,194
220 ($1,104)$411$693$123,502
221 ($1,104)$409$695$122,807
222 ($1,104)$406$697$122,109
223 ($1,104)$404$700$121,410
224 ($1,104)$402$702$120,708
225 ($1,104)$399$704$120,004
226 ($1,104)$397$707$119,297
227 ($1,104)$395$709$118,588
228 ($1,104)$392$711$117,877
Year 20 - 229 ($1,104)$390$714$117,163
230 ($1,104)$388$716$116,447
231 ($1,104)$385$718$115,729
232 ($1,104)$383$721$115,008
233 ($1,104)$380$723$114,285
234 ($1,104)$378$726$113,560
235 ($1,104)$376$728$112,832
236 ($1,104)$373$730$112,101
237 ($1,104)$371$733$111,369
238 ($1,104)$368$735$110,633
239 ($1,104)$366$738$109,896
240 ($1,104)$364$740$109,156
Year 21 - 241 ($1,104)$361$742$108,413
242 ($1,104)$359$745$107,668
243 ($1,104)$356$747$106,921
244 ($1,104)$354$750$106,171
245 ($1,104)$351$752$105,419
246 ($1,104)$349$755$104,664
247 ($1,104)$346$757$103,907
248 ($1,104)$344$760$103,147
249 ($1,104)$341$762$102,385
250 ($1,104)$339$765$101,620
251 ($1,104)$336$767$100,852
252 ($1,104)$334$770$100,082
Year 22 - 253 ($1,104)$331$772$99,310
254 ($1,104)$329$775$98,535
255 ($1,104)$326$778$97,757
256 ($1,104)$323$780$96,977
257 ($1,104)$321$783$96,194
258 ($1,104)$318$785$95,409
259 ($1,104)$316$788$94,621
260 ($1,104)$313$791$93,830
261 ($1,104)$310$793$93,037
262 ($1,104)$308$796$92,241
263 ($1,104)$305$798$91,443
264 ($1,104)$303$801$90,642
Year 23 - 265 ($1,104)$300$804$89,838
266 ($1,104)$297$806$89,032
267 ($1,104)$295$809$88,223
268 ($1,104)$292$812$87,411
269 ($1,104)$289$814$86,597
270 ($1,104)$286$817$85,780
271 ($1,104)$284$820$84,960
272 ($1,104)$281$823$84,137
273 ($1,104)$278$825$83,312
274 ($1,104)$276$828$82,484
275 ($1,104)$273$831$81,653
276 ($1,104)$270$833$80,820
Year 24 - 277 ($1,104)$267$836$79,984
278 ($1,104)$265$839$79,145
279 ($1,104)$262$842$78,303
280 ($1,104)$259$845$77,458
281 ($1,104)$256$847$76,611
282 ($1,104)$253$850$75,761
283 ($1,104)$251$853$74,908
284 ($1,104)$248$856$74,052
285 ($1,104)$245$859$73,194
286 ($1,104)$242$861$72,332
287 ($1,104)$239$864$71,468
288 ($1,104)$236$867$70,601
Year 25 - 289 ($1,104)$234$870$69,731
290 ($1,104)$231$873$68,858
291 ($1,104)$228$876$67,982
292 ($1,104)$225$879$67,103
293 ($1,104)$222$882$66,222
294 ($1,104)$219$885$65,337
295 ($1,104)$216$887$64,450
296 ($1,104)$213$890$63,559
297 ($1,104)$210$893$62,666
298 ($1,104)$207$896$61,770
299 ($1,104)$204$899$60,870
300 ($1,104)$201$902$59,968
Year 26 - 301 ($1,104)$198$905$59,063
302 ($1,104)$195$908$58,155
303 ($1,104)$192$911$57,244
304 ($1,104)$189$914$56,329
305 ($1,104)$186$917$55,412
306 ($1,104)$183$920$54,492
307 ($1,104)$180$923$53,569
308 ($1,104)$177$926$52,642
309 ($1,104)$174$929$51,713
310 ($1,104)$171$933$50,780
311 ($1,104)$168$936$49,845
312 ($1,104)$165$939$48,906
Year 27 - 313 ($1,104)$162$942$47,964
314 ($1,104)$159$945$47,019
315 ($1,104)$156$948$46,071
316 ($1,104)$152$951$45,120
317 ($1,104)$149$954$44,166
318 ($1,104)$146$957$43,208
319 ($1,104)$143$961$42,248
320 ($1,104)$140$964$41,284
321 ($1,104)$137$967$40,317
322 ($1,104)$133$970$39,347
323 ($1,104)$130$973$38,373
324 ($1,104)$127$977$37,397
Year 28 - 325 ($1,104)$124$980$36,417
326 ($1,104)$120$983$35,434
327 ($1,104)$117$986$34,447
328 ($1,104)$114$990$33,458
329 ($1,104)$111$993$32,465
330 ($1,104)$107$996$31,468
331 ($1,104)$104$999$30,469
332 ($1,104)$101$1,003$29,466
333 ($1,104)$97$1,006$28,460
334 ($1,104)$94$1,009$27,451
335 ($1,104)$91$1,013$26,438
336 ($1,104)$87$1,016$25,422
Year 29 - 337 ($1,104)$84$1,019$24,402
338 ($1,104)$81$1,023$23,379
339 ($1,104)$77$1,026$22,353
340 ($1,104)$74$1,030$21,323
341 ($1,104)$71$1,033$20,290
342 ($1,104)$67$1,036$19,254
343 ($1,104)$64$1,040$18,214
344 ($1,104)$60$1,043$17,171
345 ($1,104)$57$1,047$16,124
346 ($1,104)$53$1,050$15,074
347 ($1,104)$50$1,054$14,020
348 ($1,104)$46$1,057$12,963
Year 30 - 349 ($1,104)$43$1,061$11,902
350 ($1,104)$39$1,064$10,838
351 ($1,104)$36$1,068$9,770
352 ($1,104)$32$1,071$8,699
353 ($1,104)$29$1,075$7,624
354 ($1,104)$25$1,078$6,546
355 ($1,104)$22$1,082$5,464
356 ($1,104)$18$1,086$4,378
357 ($1,104)$14$1,089$3,289
358 ($1,104)$11$1,093$2,196
359 ($1,104)$7$1,096$1,100
360 ($1,104)$4$1,100$0
TOTALS$165,294$232,000$397,294

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.