« Back to all home prices

Mortgage Payment Schedule for a $298,000 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($59,600) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,191 360 $190,360 $428,760

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $298,000
Down Payment $59,600$238,400
Year 1 - 1 ($1,191)$870$321$238,079
2 ($1,191)$869$322$237,757
3 ($1,191)$868$323$237,434
4 ($1,191)$867$324$237,110
5 ($1,191)$865$326$236,784
6 ($1,191)$864$327$236,457
7 ($1,191)$863$328$236,129
8 ($1,191)$862$329$235,800
9 ($1,191)$861$330$235,470
10 ($1,191)$859$332$235,138
11 ($1,191)$858$333$234,806
12 ($1,191)$857$334$234,472
Year 2 - 13 ($1,191)$856$335$234,137
14 ($1,191)$855$336$233,800
15 ($1,191)$853$338$233,462
16 ($1,191)$852$339$233,124
17 ($1,191)$851$340$232,784
18 ($1,191)$850$341$232,442
19 ($1,191)$848$343$232,100
20 ($1,191)$847$344$231,756
21 ($1,191)$846$345$231,411
22 ($1,191)$845$346$231,064
23 ($1,191)$843$348$230,717
24 ($1,191)$842$349$230,368
Year 3 - 25 ($1,191)$841$350$230,018
26 ($1,191)$840$351$229,666
27 ($1,191)$838$353$229,314
28 ($1,191)$837$354$228,960
29 ($1,191)$836$355$228,604
30 ($1,191)$834$357$228,248
31 ($1,191)$833$358$227,890
32 ($1,191)$832$359$227,531
33 ($1,191)$830$361$227,170
34 ($1,191)$829$362$226,808
35 ($1,191)$828$363$226,445
36 ($1,191)$827$364$226,081
Year 4 - 37 ($1,191)$825$366$225,715
38 ($1,191)$824$367$225,348
39 ($1,191)$823$368$224,979
40 ($1,191)$821$370$224,609
41 ($1,191)$820$371$224,238
42 ($1,191)$818$373$223,866
43 ($1,191)$817$374$223,492
44 ($1,191)$816$375$223,116
45 ($1,191)$814$377$222,740
46 ($1,191)$813$378$222,362
47 ($1,191)$812$379$221,982
48 ($1,191)$810$381$221,602
Year 5 - 49 ($1,191)$809$382$221,220
50 ($1,191)$807$384$220,836
51 ($1,191)$806$385$220,451
52 ($1,191)$805$386$220,065
53 ($1,191)$803$388$219,677
54 ($1,191)$802$389$219,288
55 ($1,191)$800$391$218,897
56 ($1,191)$799$392$218,505
57 ($1,191)$798$393$218,112
58 ($1,191)$796$395$217,717
59 ($1,191)$795$396$217,320
60 ($1,191)$793$398$216,923
Year 6 - 61 ($1,191)$792$399$216,523
62 ($1,191)$790$401$216,123
63 ($1,191)$789$402$215,721
64 ($1,191)$787$404$215,317
65 ($1,191)$786$405$214,912
66 ($1,191)$784$407$214,505
67 ($1,191)$783$408$214,097
68 ($1,191)$781$410$213,688
69 ($1,191)$780$411$213,277
70 ($1,191)$778$413$212,864
71 ($1,191)$777$414$212,450
72 ($1,191)$775$416$212,035
Year 7 - 73 ($1,191)$774$417$211,617
74 ($1,191)$772$419$211,199
75 ($1,191)$771$420$210,779
76 ($1,191)$769$422$210,357
77 ($1,191)$768$423$209,934
78 ($1,191)$766$425$209,509
79 ($1,191)$765$426$209,083
80 ($1,191)$763$428$208,655
81 ($1,191)$762$429$208,226
82 ($1,191)$760$431$207,795
83 ($1,191)$758$433$207,362
84 ($1,191)$757$434$206,928
Year 8 - 85 ($1,191)$755$436$206,492
86 ($1,191)$754$437$206,055
87 ($1,191)$752$439$205,616
88 ($1,191)$750$441$205,176
89 ($1,191)$749$442$204,733
90 ($1,191)$747$444$204,290
91 ($1,191)$746$445$203,844
92 ($1,191)$744$447$203,397
93 ($1,191)$742$449$202,949
94 ($1,191)$741$450$202,499
95 ($1,191)$739$452$202,047
96 ($1,191)$737$454$201,593
Year 9 - 97 ($1,191)$736$455$201,138
98 ($1,191)$734$457$200,681
99 ($1,191)$732$459$200,223
100 ($1,191)$731$460$199,762
101 ($1,191)$729$462$199,301
102 ($1,191)$727$464$198,837
103 ($1,191)$726$465$198,372
104 ($1,191)$724$467$197,905
105 ($1,191)$722$469$197,436
106 ($1,191)$721$470$196,966
107 ($1,191)$719$472$196,494
108 ($1,191)$717$474$196,020
Year 10 - 109 ($1,191)$715$476$195,544
110 ($1,191)$714$477$195,067
111 ($1,191)$712$479$194,588
112 ($1,191)$710$481$194,107
113 ($1,191)$708$483$193,625
114 ($1,191)$707$484$193,141
115 ($1,191)$705$486$192,655
116 ($1,191)$703$488$192,167
117 ($1,191)$701$490$191,677
118 ($1,191)$700$491$191,186
119 ($1,191)$698$493$190,693
120 ($1,191)$696$495$190,198
Year 11 - 121 ($1,191)$694$497$189,701
122 ($1,191)$692$499$189,202
123 ($1,191)$691$500$188,702
124 ($1,191)$689$502$188,200
125 ($1,191)$687$504$187,696
126 ($1,191)$685$506$187,190
127 ($1,191)$683$508$186,682
128 ($1,191)$681$510$186,172
129 ($1,191)$680$511$185,661
130 ($1,191)$678$513$185,147
131 ($1,191)$676$515$184,632
132 ($1,191)$674$517$184,115
Year 12 - 133 ($1,191)$672$519$183,596
134 ($1,191)$670$521$183,075
135 ($1,191)$668$523$182,553
136 ($1,191)$666$525$182,028
137 ($1,191)$664$527$181,501
138 ($1,191)$662$529$180,973
139 ($1,191)$661$530$180,442
140 ($1,191)$659$532$179,910
141 ($1,191)$657$534$179,376
142 ($1,191)$655$536$178,839
143 ($1,191)$653$538$178,301
144 ($1,191)$651$540$177,761
Year 13 - 145 ($1,191)$649$542$177,219
146 ($1,191)$647$544$176,675
147 ($1,191)$645$546$176,128
148 ($1,191)$643$548$175,580
149 ($1,191)$641$550$175,030
150 ($1,191)$639$552$174,478
151 ($1,191)$637$554$173,924
152 ($1,191)$635$556$173,368
153 ($1,191)$633$558$172,809
154 ($1,191)$631$560$172,249
155 ($1,191)$629$562$171,687
156 ($1,191)$627$564$171,123
Year 14 - 157 ($1,191)$625$566$170,556
158 ($1,191)$623$568$169,988
159 ($1,191)$620$571$169,417
160 ($1,191)$618$573$168,845
161 ($1,191)$616$575$168,270
162 ($1,191)$614$577$167,693
163 ($1,191)$612$579$167,114
164 ($1,191)$610$581$166,533
165 ($1,191)$608$583$165,950
166 ($1,191)$606$585$165,365
167 ($1,191)$604$587$164,777
168 ($1,191)$601$590$164,188
Year 15 - 169 ($1,191)$599$592$163,596
170 ($1,191)$597$594$163,002
171 ($1,191)$595$596$162,406
172 ($1,191)$593$598$161,808
173 ($1,191)$591$600$161,207
174 ($1,191)$588$603$160,605
175 ($1,191)$586$605$160,000
176 ($1,191)$584$607$159,393
177 ($1,191)$582$609$158,784
178 ($1,191)$580$611$158,172
179 ($1,191)$577$614$157,559
180 ($1,191)$575$616$156,943
Year 16 - 181 ($1,191)$573$618$156,325
182 ($1,191)$571$620$155,704
183 ($1,191)$568$623$155,082
184 ($1,191)$566$625$154,457
185 ($1,191)$564$627$153,829
186 ($1,191)$561$630$153,200
187 ($1,191)$559$632$152,568
188 ($1,191)$557$634$151,934
189 ($1,191)$555$636$151,297
190 ($1,191)$552$639$150,659
191 ($1,191)$550$641$150,018
192 ($1,191)$548$643$149,374
Year 17 - 193 ($1,191)$545$646$148,728
194 ($1,191)$543$648$148,080
195 ($1,191)$540$651$147,430
196 ($1,191)$538$653$146,777
197 ($1,191)$536$655$146,122
198 ($1,191)$533$658$145,464
199 ($1,191)$531$660$144,804
200 ($1,191)$529$662$144,141
201 ($1,191)$526$665$143,477
202 ($1,191)$524$667$142,809
203 ($1,191)$521$670$142,139
204 ($1,191)$519$672$141,467
Year 18 - 205 ($1,191)$516$675$140,793
206 ($1,191)$514$677$140,116
207 ($1,191)$511$680$139,436
208 ($1,191)$509$682$138,754
209 ($1,191)$506$685$138,069
210 ($1,191)$504$687$137,382
211 ($1,191)$501$690$136,693
212 ($1,191)$499$692$136,001
213 ($1,191)$496$695$135,306
214 ($1,191)$494$697$134,609
215 ($1,191)$491$700$133,909
216 ($1,191)$489$702$133,207
Year 19 - 217 ($1,191)$486$705$132,502
218 ($1,191)$484$707$131,795
219 ($1,191)$481$710$131,085
220 ($1,191)$478$713$130,372
221 ($1,191)$476$715$129,657
222 ($1,191)$473$718$128,940
223 ($1,191)$471$720$128,219
224 ($1,191)$468$723$127,496
225 ($1,191)$465$726$126,771
226 ($1,191)$463$728$126,042
227 ($1,191)$460$731$125,311
228 ($1,191)$457$734$124,578
Year 20 - 229 ($1,191)$455$736$123,841
230 ($1,191)$452$739$123,102
231 ($1,191)$449$742$122,361
232 ($1,191)$447$744$121,616
233 ($1,191)$444$747$120,869
234 ($1,191)$441$750$120,119
235 ($1,191)$438$753$119,367
236 ($1,191)$436$755$118,612
237 ($1,191)$433$758$117,853
238 ($1,191)$430$761$117,093
239 ($1,191)$427$764$116,329
240 ($1,191)$425$766$115,563
Year 21 - 241 ($1,191)$422$769$114,793
242 ($1,191)$419$772$114,021
243 ($1,191)$416$775$113,247
244 ($1,191)$413$778$112,469
245 ($1,191)$411$780$111,688
246 ($1,191)$408$783$110,905
247 ($1,191)$405$786$110,119
248 ($1,191)$402$789$109,330
249 ($1,191)$399$792$108,538
250 ($1,191)$396$795$107,743
251 ($1,191)$393$798$106,945
252 ($1,191)$390$801$106,145
Year 22 - 253 ($1,191)$387$804$105,341
254 ($1,191)$384$807$104,535
255 ($1,191)$382$809$103,725
256 ($1,191)$379$812$102,913
257 ($1,191)$376$815$102,097
258 ($1,191)$373$818$101,279
259 ($1,191)$370$821$100,458
260 ($1,191)$367$824$99,633
261 ($1,191)$364$827$98,806
262 ($1,191)$361$830$97,976
263 ($1,191)$358$833$97,142
264 ($1,191)$355$836$96,306
Year 23 - 265 ($1,191)$352$839$95,466
266 ($1,191)$348$843$94,624
267 ($1,191)$345$846$93,778
268 ($1,191)$342$849$92,930
269 ($1,191)$339$852$92,078
270 ($1,191)$336$855$91,223
271 ($1,191)$333$858$90,365
272 ($1,191)$330$861$89,504
273 ($1,191)$327$864$88,639
274 ($1,191)$324$867$87,772
275 ($1,191)$320$871$86,901
276 ($1,191)$317$874$86,027
Year 24 - 277 ($1,191)$314$877$85,150
278 ($1,191)$311$880$84,270
279 ($1,191)$308$883$83,387
280 ($1,191)$304$887$82,500
281 ($1,191)$301$890$81,610
282 ($1,191)$298$893$80,717
283 ($1,191)$295$896$79,821
284 ($1,191)$291$900$78,921
285 ($1,191)$288$903$78,018
286 ($1,191)$285$906$77,112
287 ($1,191)$281$910$76,202
288 ($1,191)$278$913$75,290
Year 25 - 289 ($1,191)$275$916$74,373
290 ($1,191)$271$920$73,454
291 ($1,191)$268$923$72,531
292 ($1,191)$265$926$71,605
293 ($1,191)$261$930$70,675
294 ($1,191)$258$933$69,742
295 ($1,191)$255$936$68,806
296 ($1,191)$251$940$67,866
297 ($1,191)$248$943$66,922
298 ($1,191)$244$947$65,976
299 ($1,191)$241$950$65,025
300 ($1,191)$237$954$64,072
Year 26 - 301 ($1,191)$234$957$63,115
302 ($1,191)$230$961$62,154
303 ($1,191)$227$964$61,190
304 ($1,191)$223$968$60,222
305 ($1,191)$220$971$59,251
306 ($1,191)$216$975$58,276
307 ($1,191)$213$978$57,298
308 ($1,191)$209$982$56,316
309 ($1,191)$206$985$55,331
310 ($1,191)$202$989$54,342
311 ($1,191)$198$993$53,349
312 ($1,191)$195$996$52,353
Year 27 - 313 ($1,191)$191$1,000$51,353
314 ($1,191)$187$1,004$50,349
315 ($1,191)$184$1,007$49,342
316 ($1,191)$180$1,011$48,331
317 ($1,191)$176$1,015$47,317
318 ($1,191)$173$1,018$46,298
319 ($1,191)$169$1,022$45,276
320 ($1,191)$165$1,026$44,251
321 ($1,191)$162$1,029$43,221
322 ($1,191)$158$1,033$42,188
323 ($1,191)$154$1,037$41,151
324 ($1,191)$150$1,041$40,110
Year 28 - 325 ($1,191)$146$1,045$39,065
326 ($1,191)$143$1,048$38,017
327 ($1,191)$139$1,052$36,965
328 ($1,191)$135$1,056$35,909
329 ($1,191)$131$1,060$34,849
330 ($1,191)$127$1,064$33,785
331 ($1,191)$123$1,068$32,717
332 ($1,191)$119$1,072$31,646
333 ($1,191)$116$1,075$30,570
334 ($1,191)$112$1,079$29,491
335 ($1,191)$108$1,083$28,407
336 ($1,191)$104$1,087$27,320
Year 29 - 337 ($1,191)$100$1,091$26,229
338 ($1,191)$96$1,095$25,134
339 ($1,191)$92$1,099$24,034
340 ($1,191)$88$1,103$22,931
341 ($1,191)$84$1,107$21,824
342 ($1,191)$80$1,111$20,712
343 ($1,191)$76$1,115$19,597
344 ($1,191)$72$1,119$18,478
345 ($1,191)$67$1,124$17,354
346 ($1,191)$63$1,128$16,226
347 ($1,191)$59$1,132$15,095
348 ($1,191)$55$1,136$13,959
Year 30 - 349 ($1,191)$51$1,140$12,819
350 ($1,191)$47$1,144$11,674
351 ($1,191)$43$1,148$10,526
352 ($1,191)$38$1,153$9,373
353 ($1,191)$34$1,157$8,217
354 ($1,191)$30$1,161$7,056
355 ($1,191)$26$1,165$5,890
356 ($1,191)$21$1,169$4,721
357 ($1,191)$17$1,174$3,547
358 ($1,191)$13$1,178$2,369
359 ($1,191)$9$1,182$1,187
360 ($1,191)$4$1,187$0
TOTALS$190,360$238,400$428,760

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.