« Back to all home prices

Mortgage Payment Schedule for a $299,000 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% ($59,800) 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
$1,136 360 $169,929 $409,129

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $299,000
Down Payment $59,800$239,200
Year 1 - 1 ($1,136)$789$347$238,853
2 ($1,136)$788$348$238,505
3 ($1,136)$787$349$238,155
4 ($1,136)$786$351$237,805
5 ($1,136)$785$352$237,453
6 ($1,136)$784$353$237,100
7 ($1,136)$782$354$236,746
8 ($1,136)$781$355$236,391
9 ($1,136)$780$356$236,034
10 ($1,136)$779$358$235,677
11 ($1,136)$778$359$235,318
12 ($1,136)$777$360$234,958
Year 2 - 13 ($1,136)$775$361$234,597
14 ($1,136)$774$362$234,235
15 ($1,136)$773$363$233,871
16 ($1,136)$772$365$233,507
17 ($1,136)$771$366$233,141
18 ($1,136)$769$367$232,774
19 ($1,136)$768$368$232,405
20 ($1,136)$767$370$232,036
21 ($1,136)$766$371$231,665
22 ($1,136)$764$372$231,293
23 ($1,136)$763$373$230,920
24 ($1,136)$762$374$230,545
Year 3 - 25 ($1,136)$761$376$230,170
26 ($1,136)$760$377$229,793
27 ($1,136)$758$378$229,415
28 ($1,136)$757$379$229,035
29 ($1,136)$756$381$228,655
30 ($1,136)$755$382$228,273
31 ($1,136)$753$383$227,890
32 ($1,136)$752$384$227,505
33 ($1,136)$751$386$227,119
34 ($1,136)$749$387$226,733
35 ($1,136)$748$388$226,344
36 ($1,136)$747$390$225,955
Year 4 - 37 ($1,136)$746$391$225,564
38 ($1,136)$744$392$225,172
39 ($1,136)$743$393$224,778
40 ($1,136)$742$395$224,384
41 ($1,136)$740$396$223,988
42 ($1,136)$739$397$223,590
43 ($1,136)$738$399$223,192
44 ($1,136)$737$400$222,792
45 ($1,136)$735$401$222,391
46 ($1,136)$734$403$221,988
47 ($1,136)$733$404$221,584
48 ($1,136)$731$405$221,179
Year 5 - 49 ($1,136)$730$407$220,772
50 ($1,136)$729$408$220,364
51 ($1,136)$727$409$219,955
52 ($1,136)$726$411$219,544
53 ($1,136)$724$412$219,133
54 ($1,136)$723$413$218,719
55 ($1,136)$722$415$218,304
56 ($1,136)$720$416$217,888
57 ($1,136)$719$417$217,471
58 ($1,136)$718$419$217,052
59 ($1,136)$716$420$216,632
60 ($1,136)$715$422$216,210
Year 6 - 61 ($1,136)$713$423$215,787
62 ($1,136)$712$424$215,363
63 ($1,136)$711$426$214,937
64 ($1,136)$709$427$214,510
65 ($1,136)$708$429$214,082
66 ($1,136)$706$430$213,652
67 ($1,136)$705$431$213,220
68 ($1,136)$704$433$212,787
69 ($1,136)$702$434$212,353
70 ($1,136)$701$436$211,917
71 ($1,136)$699$437$211,480
72 ($1,136)$698$439$211,042
Year 7 - 73 ($1,136)$696$440$210,602
74 ($1,136)$695$441$210,160
75 ($1,136)$694$443$209,717
76 ($1,136)$692$444$209,273
77 ($1,136)$691$446$208,827
78 ($1,136)$689$447$208,379
79 ($1,136)$688$449$207,931
80 ($1,136)$686$450$207,480
81 ($1,136)$685$452$207,029
82 ($1,136)$683$453$206,575
83 ($1,136)$682$455$206,121
84 ($1,136)$680$456$205,664
Year 8 - 85 ($1,136)$679$458$205,207
86 ($1,136)$677$459$204,747
87 ($1,136)$676$461$204,286
88 ($1,136)$674$462$203,824
89 ($1,136)$673$464$203,360
90 ($1,136)$671$465$202,895
91 ($1,136)$670$467$202,428
92 ($1,136)$668$468$201,959
93 ($1,136)$666$470$201,489
94 ($1,136)$665$472$201,018
95 ($1,136)$663$473$200,545
96 ($1,136)$662$475$200,070
Year 9 - 97 ($1,136)$660$476$199,594
98 ($1,136)$659$478$199,116
99 ($1,136)$657$479$198,637
100 ($1,136)$656$481$198,156
101 ($1,136)$654$483$197,673
102 ($1,136)$652$484$197,189
103 ($1,136)$651$486$196,703
104 ($1,136)$649$487$196,216
105 ($1,136)$648$489$195,727
106 ($1,136)$646$491$195,236
107 ($1,136)$644$492$194,744
108 ($1,136)$643$494$194,250
Year 10 - 109 ($1,136)$641$495$193,755
110 ($1,136)$639$497$193,258
111 ($1,136)$638$499$192,759
112 ($1,136)$636$500$192,259
113 ($1,136)$634$502$191,757
114 ($1,136)$633$504$191,253
115 ($1,136)$631$505$190,748
116 ($1,136)$629$507$190,241
117 ($1,136)$628$509$189,732
118 ($1,136)$626$510$189,222
119 ($1,136)$624$512$188,710
120 ($1,136)$623$514$188,196
Year 11 - 121 ($1,136)$621$515$187,681
122 ($1,136)$619$517$187,163
123 ($1,136)$618$519$186,645
124 ($1,136)$616$521$186,124
125 ($1,136)$614$522$185,602
126 ($1,136)$612$524$185,078
127 ($1,136)$611$526$184,552
128 ($1,136)$609$527$184,025
129 ($1,136)$607$529$183,496
130 ($1,136)$606$531$182,965
131 ($1,136)$604$533$182,432
132 ($1,136)$602$534$181,897
Year 12 - 133 ($1,136)$600$536$181,361
134 ($1,136)$598$538$180,823
135 ($1,136)$597$540$180,284
136 ($1,136)$595$542$179,742
137 ($1,136)$593$543$179,199
138 ($1,136)$591$545$178,654
139 ($1,136)$590$547$178,107
140 ($1,136)$588$549$177,558
141 ($1,136)$586$551$177,007
142 ($1,136)$584$552$176,455
143 ($1,136)$582$554$175,901
144 ($1,136)$580$556$175,345
Year 13 - 145 ($1,136)$579$558$174,787
146 ($1,136)$577$560$174,227
147 ($1,136)$575$562$173,666
148 ($1,136)$573$563$173,103
149 ($1,136)$571$565$172,537
150 ($1,136)$569$567$171,970
151 ($1,136)$568$569$171,401
152 ($1,136)$566$571$170,830
153 ($1,136)$564$573$170,258
154 ($1,136)$562$575$169,683
155 ($1,136)$560$577$169,107
156 ($1,136)$558$578$168,528
Year 14 - 157 ($1,136)$556$580$167,948
158 ($1,136)$554$582$167,366
159 ($1,136)$552$584$166,781
160 ($1,136)$550$586$166,195
161 ($1,136)$548$588$165,607
162 ($1,136)$547$590$165,017
163 ($1,136)$545$592$164,425
164 ($1,136)$543$594$163,832
165 ($1,136)$541$596$163,236
166 ($1,136)$539$598$162,638
167 ($1,136)$537$600$162,038
168 ($1,136)$535$602$161,436
Year 15 - 169 ($1,136)$533$604$160,833
170 ($1,136)$531$606$160,227
171 ($1,136)$529$608$159,619
172 ($1,136)$527$610$159,010
173 ($1,136)$525$612$158,398
174 ($1,136)$523$614$157,784
175 ($1,136)$521$616$157,168
176 ($1,136)$519$618$156,550
177 ($1,136)$517$620$155,931
178 ($1,136)$515$622$155,309
179 ($1,136)$513$624$154,685
180 ($1,136)$510$626$154,059
Year 16 - 181 ($1,136)$508$628$153,431
182 ($1,136)$506$630$152,801
183 ($1,136)$504$632$152,168
184 ($1,136)$502$634$151,534
185 ($1,136)$500$636$150,898
186 ($1,136)$498$639$150,259
187 ($1,136)$496$641$149,618
188 ($1,136)$494$643$148,976
189 ($1,136)$492$645$148,331
190 ($1,136)$489$647$147,684
191 ($1,136)$487$649$147,035
192 ($1,136)$485$651$146,384
Year 17 - 193 ($1,136)$483$653$145,730
194 ($1,136)$481$656$145,075
195 ($1,136)$479$658$144,417
196 ($1,136)$477$660$143,757
197 ($1,136)$474$662$143,095
198 ($1,136)$472$664$142,431
199 ($1,136)$470$666$141,764
200 ($1,136)$468$669$141,096
201 ($1,136)$466$671$140,425
202 ($1,136)$463$673$139,752
203 ($1,136)$461$675$139,076
204 ($1,136)$459$678$138,399
Year 18 - 205 ($1,136)$457$680$137,719
206 ($1,136)$454$682$137,037
207 ($1,136)$452$684$136,353
208 ($1,136)$450$687$135,666
209 ($1,136)$448$689$134,978
210 ($1,136)$445$691$134,287
211 ($1,136)$443$693$133,593
212 ($1,136)$441$696$132,898
213 ($1,136)$439$698$132,200
214 ($1,136)$436$700$131,499
215 ($1,136)$434$703$130,797
216 ($1,136)$432$705$130,092
Year 19 - 217 ($1,136)$429$707$129,385
218 ($1,136)$427$709$128,675
219 ($1,136)$425$712$127,964
220 ($1,136)$422$714$127,249
221 ($1,136)$420$717$126,533
222 ($1,136)$418$719$125,814
223 ($1,136)$415$721$125,093
224 ($1,136)$413$724$124,369
225 ($1,136)$410$726$123,643
226 ($1,136)$408$728$122,915
227 ($1,136)$406$731$122,184
228 ($1,136)$403$733$121,450
Year 20 - 229 ($1,136)$401$736$120,715
230 ($1,136)$398$738$119,977
231 ($1,136)$396$741$119,236
232 ($1,136)$393$743$118,493
233 ($1,136)$391$745$117,748
234 ($1,136)$389$748$117,000
235 ($1,136)$386$750$116,249
236 ($1,136)$384$753$115,497
237 ($1,136)$381$755$114,741
238 ($1,136)$379$758$113,983
239 ($1,136)$376$760$113,223
240 ($1,136)$374$763$112,460
Year 21 - 241 ($1,136)$371$765$111,695
242 ($1,136)$369$768$110,927
243 ($1,136)$366$770$110,157
244 ($1,136)$364$773$109,384
245 ($1,136)$361$776$108,608
246 ($1,136)$358$778$107,830
247 ($1,136)$356$781$107,049
248 ($1,136)$353$783$106,266
249 ($1,136)$351$786$105,480
250 ($1,136)$348$788$104,692
251 ($1,136)$345$791$103,901
252 ($1,136)$343$794$103,107
Year 22 - 253 ($1,136)$340$796$102,311
254 ($1,136)$338$799$101,512
255 ($1,136)$335$801$100,711
256 ($1,136)$332$804$99,907
257 ($1,136)$330$807$99,100
258 ($1,136)$327$809$98,291
259 ($1,136)$324$812$97,478
260 ($1,136)$322$815$96,664
261 ($1,136)$319$817$95,846
262 ($1,136)$316$820$95,026
263 ($1,136)$314$823$94,203
264 ($1,136)$311$826$93,378
Year 23 - 265 ($1,136)$308$828$92,549
266 ($1,136)$305$831$91,718
267 ($1,136)$303$834$90,884
268 ($1,136)$300$837$90,048
269 ($1,136)$297$839$89,209
270 ($1,136)$294$842$88,366
271 ($1,136)$292$845$87,522
272 ($1,136)$289$848$86,674
273 ($1,136)$286$850$85,824
274 ($1,136)$283$853$84,970
275 ($1,136)$280$856$84,114
276 ($1,136)$278$859$83,255
Year 24 - 277 ($1,136)$275$862$82,394
278 ($1,136)$272$865$81,529
279 ($1,136)$269$867$80,662
280 ($1,136)$266$870$79,791
281 ($1,136)$263$873$78,918
282 ($1,136)$260$876$78,042
283 ($1,136)$258$879$77,163
284 ($1,136)$255$882$76,281
285 ($1,136)$252$885$75,397
286 ($1,136)$249$888$74,509
287 ($1,136)$246$891$73,618
288 ($1,136)$243$894$72,725
Year 25 - 289 ($1,136)$240$896$71,828
290 ($1,136)$237$899$70,929
291 ($1,136)$234$902$70,027
292 ($1,136)$231$905$69,121
293 ($1,136)$228$908$68,213
294 ($1,136)$225$911$67,301
295 ($1,136)$222$914$66,387
296 ($1,136)$219$917$65,470
297 ($1,136)$216$920$64,549
298 ($1,136)$213$923$63,626
299 ($1,136)$210$927$62,699
300 ($1,136)$207$930$61,770
Year 26 - 301 ($1,136)$204$933$60,837
302 ($1,136)$201$936$59,901
303 ($1,136)$198$939$58,963
304 ($1,136)$195$942$58,021
305 ($1,136)$191$945$57,076
306 ($1,136)$188$948$56,128
307 ($1,136)$185$951$55,176
308 ($1,136)$182$954$54,222
309 ($1,136)$179$958$53,264
310 ($1,136)$176$961$52,304
311 ($1,136)$173$964$51,340
312 ($1,136)$169$967$50,373
Year 27 - 313 ($1,136)$166$970$49,403
314 ($1,136)$163$973$48,429
315 ($1,136)$160$977$47,452
316 ($1,136)$157$980$46,473
317 ($1,136)$153$983$45,489
318 ($1,136)$150$986$44,503
319 ($1,136)$147$990$43,513
320 ($1,136)$144$993$42,521
321 ($1,136)$140$996$41,524
322 ($1,136)$137$999$40,525
323 ($1,136)$134$1,003$39,522
324 ($1,136)$130$1,006$38,516
Year 28 - 325 ($1,136)$127$1,009$37,507
326 ($1,136)$124$1,013$36,494
327 ($1,136)$120$1,016$35,478
328 ($1,136)$117$1,019$34,459
329 ($1,136)$114$1,023$33,436
330 ($1,136)$110$1,026$32,410
331 ($1,136)$107$1,030$31,380
332 ($1,136)$104$1,033$30,347
333 ($1,136)$100$1,036$29,311
334 ($1,136)$97$1,040$28,271
335 ($1,136)$93$1,043$27,228
336 ($1,136)$90$1,047$26,182
Year 29 - 337 ($1,136)$86$1,050$25,132
338 ($1,136)$83$1,054$24,078
339 ($1,136)$79$1,057$23,021
340 ($1,136)$76$1,060$21,960
341 ($1,136)$72$1,064$20,896
342 ($1,136)$69$1,068$19,829
343 ($1,136)$65$1,071$18,758
344 ($1,136)$62$1,075$17,683
345 ($1,136)$58$1,078$16,605
346 ($1,136)$55$1,082$15,524
347 ($1,136)$51$1,085$14,438
348 ($1,136)$48$1,089$13,350
Year 30 - 349 ($1,136)$44$1,092$12,257
350 ($1,136)$40$1,096$11,161
351 ($1,136)$37$1,100$10,061
352 ($1,136)$33$1,103$8,958
353 ($1,136)$30$1,107$7,851
354 ($1,136)$26$1,111$6,741
355 ($1,136)$22$1,114$5,627
356 ($1,136)$19$1,118$4,509
357 ($1,136)$15$1,122$3,387
358 ($1,136)$11$1,125$2,262
359 ($1,136)$7$1,129$1,133
360 ($1,136)$4$1,133$0
TOTALS$169,929$239,200$409,129

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.