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

Mortgage Parameters


Less than 20% ($59,800) 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
$1,138 360 $170,424 $409,624

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $299,000
Down Payment $59,800$239,200
Year 1 - 1 ($1,138)$791$346$238,854
2 ($1,138)$790$348$238,506
3 ($1,138)$789$349$238,157
4 ($1,138)$788$350$237,807
5 ($1,138)$787$351$237,456
6 ($1,138)$786$352$237,104
7 ($1,138)$784$353$236,750
8 ($1,138)$783$355$236,396
9 ($1,138)$782$356$236,040
10 ($1,138)$781$357$235,683
11 ($1,138)$780$358$235,325
12 ($1,138)$779$359$234,966
Year 2 - 13 ($1,138)$777$360$234,605
14 ($1,138)$776$362$234,243
15 ($1,138)$775$363$233,881
16 ($1,138)$774$364$233,516
17 ($1,138)$773$365$233,151
18 ($1,138)$771$367$232,785
19 ($1,138)$770$368$232,417
20 ($1,138)$769$369$232,048
21 ($1,138)$768$370$231,678
22 ($1,138)$766$371$231,306
23 ($1,138)$765$373$230,934
24 ($1,138)$764$374$230,560
Year 3 - 25 ($1,138)$763$375$230,185
26 ($1,138)$762$376$229,809
27 ($1,138)$760$378$229,431
28 ($1,138)$759$379$229,052
29 ($1,138)$758$380$228,672
30 ($1,138)$757$381$228,291
31 ($1,138)$755$383$227,908
32 ($1,138)$754$384$227,524
33 ($1,138)$753$385$227,139
34 ($1,138)$751$386$226,753
35 ($1,138)$750$388$226,365
36 ($1,138)$749$389$225,976
Year 4 - 37 ($1,138)$748$390$225,586
38 ($1,138)$746$392$225,195
39 ($1,138)$745$393$224,802
40 ($1,138)$744$394$224,408
41 ($1,138)$742$395$224,012
42 ($1,138)$741$397$223,615
43 ($1,138)$740$398$223,217
44 ($1,138)$738$399$222,818
45 ($1,138)$737$401$222,417
46 ($1,138)$736$402$222,015
47 ($1,138)$735$403$221,612
48 ($1,138)$733$405$221,207
Year 5 - 49 ($1,138)$732$406$220,801
50 ($1,138)$730$407$220,394
51 ($1,138)$729$409$219,985
52 ($1,138)$728$410$219,575
53 ($1,138)$726$411$219,164
54 ($1,138)$725$413$218,751
55 ($1,138)$724$414$218,337
56 ($1,138)$722$416$217,921
57 ($1,138)$721$417$217,504
58 ($1,138)$720$418$217,086
59 ($1,138)$718$420$216,666
60 ($1,138)$717$421$216,245
Year 6 - 61 ($1,138)$715$422$215,823
62 ($1,138)$714$424$215,399
63 ($1,138)$713$425$214,974
64 ($1,138)$711$427$214,547
65 ($1,138)$710$428$214,119
66 ($1,138)$708$429$213,690
67 ($1,138)$707$431$213,259
68 ($1,138)$706$432$212,827
69 ($1,138)$704$434$212,393
70 ($1,138)$703$435$211,958
71 ($1,138)$701$437$211,521
72 ($1,138)$700$438$211,083
Year 7 - 73 ($1,138)$698$440$210,643
74 ($1,138)$697$441$210,203
75 ($1,138)$695$442$209,760
76 ($1,138)$694$444$209,316
77 ($1,138)$692$445$208,871
78 ($1,138)$691$447$208,424
79 ($1,138)$690$448$207,976
80 ($1,138)$688$450$207,526
81 ($1,138)$687$451$207,075
82 ($1,138)$685$453$206,622
83 ($1,138)$684$454$206,168
84 ($1,138)$682$456$205,712
Year 8 - 85 ($1,138)$681$457$205,255
86 ($1,138)$679$459$204,796
87 ($1,138)$678$460$204,335
88 ($1,138)$676$462$203,874
89 ($1,138)$674$463$203,410
90 ($1,138)$673$465$202,945
91 ($1,138)$671$466$202,479
92 ($1,138)$670$468$202,011
93 ($1,138)$668$470$201,541
94 ($1,138)$667$471$201,070
95 ($1,138)$665$473$200,598
96 ($1,138)$664$474$200,124
Year 9 - 97 ($1,138)$662$476$199,648
98 ($1,138)$661$477$199,170
99 ($1,138)$659$479$198,691
100 ($1,138)$657$481$198,211
101 ($1,138)$656$482$197,729
102 ($1,138)$654$484$197,245
103 ($1,138)$653$485$196,760
104 ($1,138)$651$487$196,273
105 ($1,138)$649$489$195,784
106 ($1,138)$648$490$195,294
107 ($1,138)$646$492$194,803
108 ($1,138)$644$493$194,309
Year 10 - 109 ($1,138)$643$495$193,814
110 ($1,138)$641$497$193,318
111 ($1,138)$640$498$192,819
112 ($1,138)$638$500$192,319
113 ($1,138)$636$502$191,818
114 ($1,138)$635$503$191,315
115 ($1,138)$633$505$190,810
116 ($1,138)$631$507$190,303
117 ($1,138)$630$508$189,795
118 ($1,138)$628$510$189,285
119 ($1,138)$626$512$188,773
120 ($1,138)$625$513$188,260
Year 11 - 121 ($1,138)$623$515$187,745
122 ($1,138)$621$517$187,228
123 ($1,138)$619$518$186,710
124 ($1,138)$618$520$186,190
125 ($1,138)$616$522$185,668
126 ($1,138)$614$524$185,144
127 ($1,138)$613$525$184,619
128 ($1,138)$611$527$184,092
129 ($1,138)$609$529$183,563
130 ($1,138)$607$531$183,032
131 ($1,138)$606$532$182,500
132 ($1,138)$604$534$181,966
Year 12 - 133 ($1,138)$602$536$181,430
134 ($1,138)$600$538$180,893
135 ($1,138)$598$539$180,353
136 ($1,138)$597$541$179,812
137 ($1,138)$595$543$179,269
138 ($1,138)$593$545$178,724
139 ($1,138)$591$547$178,178
140 ($1,138)$589$548$177,629
141 ($1,138)$588$550$177,079
142 ($1,138)$586$552$176,527
143 ($1,138)$584$554$175,973
144 ($1,138)$582$556$175,418
Year 13 - 145 ($1,138)$580$558$174,860
146 ($1,138)$578$559$174,301
147 ($1,138)$577$561$173,740
148 ($1,138)$575$563$173,177
149 ($1,138)$573$565$172,612
150 ($1,138)$571$567$172,045
151 ($1,138)$569$569$171,476
152 ($1,138)$567$571$170,906
153 ($1,138)$565$572$170,333
154 ($1,138)$564$574$169,759
155 ($1,138)$562$576$169,183
156 ($1,138)$560$578$168,604
Year 14 - 157 ($1,138)$558$580$168,024
158 ($1,138)$556$582$167,442
159 ($1,138)$554$584$166,859
160 ($1,138)$552$586$166,273
161 ($1,138)$550$588$165,685
162 ($1,138)$548$590$165,095
163 ($1,138)$546$592$164,504
164 ($1,138)$544$594$163,910
165 ($1,138)$542$596$163,314
166 ($1,138)$540$598$162,717
167 ($1,138)$538$600$162,117
168 ($1,138)$536$602$161,516
Year 15 - 169 ($1,138)$534$603$160,912
170 ($1,138)$532$605$160,307
171 ($1,138)$530$607$159,699
172 ($1,138)$528$610$159,090
173 ($1,138)$526$612$158,478
174 ($1,138)$524$614$157,865
175 ($1,138)$522$616$157,249
176 ($1,138)$520$618$156,632
177 ($1,138)$518$620$156,012
178 ($1,138)$516$622$155,390
179 ($1,138)$514$624$154,767
180 ($1,138)$512$626$154,141
Year 16 - 181 ($1,138)$510$628$153,513
182 ($1,138)$508$630$152,883
183 ($1,138)$506$632$152,251
184 ($1,138)$504$634$151,617
185 ($1,138)$502$636$150,980
186 ($1,138)$499$638$150,342
187 ($1,138)$497$640$149,702
188 ($1,138)$495$643$149,059
189 ($1,138)$493$645$148,414
190 ($1,138)$491$647$147,767
191 ($1,138)$489$649$147,118
192 ($1,138)$487$651$146,467
Year 17 - 193 ($1,138)$485$653$145,814
194 ($1,138)$482$655$145,159
195 ($1,138)$480$658$144,501
196 ($1,138)$478$660$143,841
197 ($1,138)$476$662$143,179
198 ($1,138)$474$664$142,515
199 ($1,138)$471$666$141,849
200 ($1,138)$469$669$141,180
201 ($1,138)$467$671$140,509
202 ($1,138)$465$673$139,836
203 ($1,138)$463$675$139,161
204 ($1,138)$460$677$138,484
Year 18 - 205 ($1,138)$458$680$137,804
206 ($1,138)$456$682$137,122
207 ($1,138)$454$684$136,438
208 ($1,138)$451$686$135,751
209 ($1,138)$449$689$135,063
210 ($1,138)$447$691$134,372
211 ($1,138)$445$693$133,678
212 ($1,138)$442$696$132,983
213 ($1,138)$440$698$132,285
214 ($1,138)$438$700$131,585
215 ($1,138)$435$703$130,882
216 ($1,138)$433$705$130,177
Year 19 - 217 ($1,138)$431$707$129,470
218 ($1,138)$428$710$128,761
219 ($1,138)$426$712$128,049
220 ($1,138)$424$714$127,335
221 ($1,138)$421$717$126,618
222 ($1,138)$419$719$125,899
223 ($1,138)$417$721$125,178
224 ($1,138)$414$724$124,454
225 ($1,138)$412$726$123,728
226 ($1,138)$409$729$122,999
227 ($1,138)$407$731$122,268
228 ($1,138)$405$733$121,535
Year 20 - 229 ($1,138)$402$736$120,799
230 ($1,138)$400$738$120,061
231 ($1,138)$397$741$119,321
232 ($1,138)$395$743$118,577
233 ($1,138)$392$746$117,832
234 ($1,138)$390$748$117,084
235 ($1,138)$387$750$116,333
236 ($1,138)$385$753$115,580
237 ($1,138)$382$755$114,825
238 ($1,138)$380$758$114,067
239 ($1,138)$377$760$113,306
240 ($1,138)$375$763$112,543
Year 21 - 241 ($1,138)$372$766$111,778
242 ($1,138)$370$768$111,010
243 ($1,138)$367$771$110,239
244 ($1,138)$365$773$109,466
245 ($1,138)$362$776$108,691
246 ($1,138)$360$778$107,912
247 ($1,138)$357$781$107,131
248 ($1,138)$354$783$106,348
249 ($1,138)$352$786$105,562
250 ($1,138)$349$789$104,773
251 ($1,138)$347$791$103,982
252 ($1,138)$344$794$103,188
Year 22 - 253 ($1,138)$341$796$102,392
254 ($1,138)$339$799$101,593
255 ($1,138)$336$802$100,791
256 ($1,138)$333$804$99,987
257 ($1,138)$331$807$99,180
258 ($1,138)$328$810$98,370
259 ($1,138)$325$812$97,557
260 ($1,138)$323$815$96,742
261 ($1,138)$320$818$95,925
262 ($1,138)$317$820$95,104
263 ($1,138)$315$823$94,281
264 ($1,138)$312$826$93,455
Year 23 - 265 ($1,138)$309$829$92,626
266 ($1,138)$306$831$91,795
267 ($1,138)$304$834$90,961
268 ($1,138)$301$837$90,124
269 ($1,138)$298$840$89,284
270 ($1,138)$295$842$88,442
271 ($1,138)$293$845$87,596
272 ($1,138)$290$848$86,748
273 ($1,138)$287$851$85,898
274 ($1,138)$284$854$85,044
275 ($1,138)$281$856$84,187
276 ($1,138)$279$859$83,328
Year 24 - 277 ($1,138)$276$862$82,466
278 ($1,138)$273$865$81,601
279 ($1,138)$270$868$80,733
280 ($1,138)$267$871$79,862
281 ($1,138)$264$874$78,989
282 ($1,138)$261$877$78,112
283 ($1,138)$258$879$77,233
284 ($1,138)$256$882$76,350
285 ($1,138)$253$885$75,465
286 ($1,138)$250$888$74,577
287 ($1,138)$247$891$73,686
288 ($1,138)$244$894$72,792
Year 25 - 289 ($1,138)$241$897$71,895
290 ($1,138)$238$900$70,995
291 ($1,138)$235$903$70,092
292 ($1,138)$232$906$69,186
293 ($1,138)$229$909$68,277
294 ($1,138)$226$912$67,365
295 ($1,138)$223$915$66,450
296 ($1,138)$220$918$65,532
297 ($1,138)$217$921$64,611
298 ($1,138)$214$924$63,687
299 ($1,138)$211$927$62,760
300 ($1,138)$208$930$61,829
Year 26 - 301 ($1,138)$205$933$60,896
302 ($1,138)$201$936$59,960
303 ($1,138)$198$939$59,020
304 ($1,138)$195$943$58,078
305 ($1,138)$192$946$57,132
306 ($1,138)$189$949$56,183
307 ($1,138)$186$952$55,231
308 ($1,138)$183$955$54,276
309 ($1,138)$180$958$53,318
310 ($1,138)$176$961$52,356
311 ($1,138)$173$965$51,392
312 ($1,138)$170$968$50,424
Year 27 - 313 ($1,138)$167$971$49,453
314 ($1,138)$164$974$48,479
315 ($1,138)$160$977$47,501
316 ($1,138)$157$981$46,520
317 ($1,138)$154$984$45,536
318 ($1,138)$151$987$44,549
319 ($1,138)$147$990$43,559
320 ($1,138)$144$994$42,565
321 ($1,138)$141$997$41,568
322 ($1,138)$138$1,000$40,568
323 ($1,138)$134$1,004$39,564
324 ($1,138)$131$1,007$38,557
Year 28 - 325 ($1,138)$128$1,010$37,547
326 ($1,138)$124$1,014$36,533
327 ($1,138)$121$1,017$35,516
328 ($1,138)$117$1,020$34,496
329 ($1,138)$114$1,024$33,472
330 ($1,138)$111$1,027$32,445
331 ($1,138)$107$1,031$31,415
332 ($1,138)$104$1,034$30,381
333 ($1,138)$101$1,037$29,343
334 ($1,138)$97$1,041$28,302
335 ($1,138)$94$1,044$27,258
336 ($1,138)$90$1,048$26,211
Year 29 - 337 ($1,138)$87$1,051$25,159
338 ($1,138)$83$1,055$24,105
339 ($1,138)$80$1,058$23,047
340 ($1,138)$76$1,062$21,985
341 ($1,138)$73$1,065$20,920
342 ($1,138)$69$1,069$19,851
343 ($1,138)$66$1,072$18,779
344 ($1,138)$62$1,076$17,704
345 ($1,138)$59$1,079$16,624
346 ($1,138)$55$1,083$15,541
347 ($1,138)$51$1,086$14,455
348 ($1,138)$48$1,090$13,365
Year 30 - 349 ($1,138)$44$1,094$12,271
350 ($1,138)$41$1,097$11,174
351 ($1,138)$37$1,101$10,073
352 ($1,138)$33$1,105$8,969
353 ($1,138)$30$1,108$7,861
354 ($1,138)$26$1,112$6,749
355 ($1,138)$22$1,116$5,633
356 ($1,138)$19$1,119$4,514
357 ($1,138)$15$1,123$3,391
358 ($1,138)$11$1,127$2,264
359 ($1,138)$7$1,130$1,134
360 ($1,138)$4$1,134$0
TOTALS$170,424$239,200$409,624

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.