« 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 May 25, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($59,800) may require pre-mortgage insurance


3.95% is current rate for 30-year fixed
3.19% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,135 360 $169,434 $408,634

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $299,000
Down Payment $59,800$239,200
Year 1 - 1 ($1,135)$787$348$238,852
2 ($1,135)$786$349$238,503
3 ($1,135)$785$350$238,153
4 ($1,135)$784$351$237,802
5 ($1,135)$783$352$237,450
6 ($1,135)$782$353$237,096
7 ($1,135)$780$355$236,742
8 ($1,135)$779$356$236,386
9 ($1,135)$778$357$236,029
10 ($1,135)$777$358$235,671
11 ($1,135)$776$359$235,311
12 ($1,135)$775$361$234,951
Year 2 - 13 ($1,135)$773$362$234,589
14 ($1,135)$772$363$234,226
15 ($1,135)$771$364$233,862
16 ($1,135)$770$365$233,497
17 ($1,135)$769$366$233,130
18 ($1,135)$767$368$232,763
19 ($1,135)$766$369$232,394
20 ($1,135)$765$370$232,024
21 ($1,135)$764$371$231,652
22 ($1,135)$763$373$231,280
23 ($1,135)$761$374$230,906
24 ($1,135)$760$375$230,531
Year 3 - 25 ($1,135)$759$376$230,155
26 ($1,135)$758$378$229,777
27 ($1,135)$756$379$229,398
28 ($1,135)$755$380$229,018
29 ($1,135)$754$381$228,637
30 ($1,135)$753$382$228,255
31 ($1,135)$751$384$227,871
32 ($1,135)$750$385$227,486
33 ($1,135)$749$386$227,100
34 ($1,135)$748$388$226,712
35 ($1,135)$746$389$226,323
36 ($1,135)$745$390$225,933
Year 4 - 37 ($1,135)$744$391$225,542
38 ($1,135)$742$393$225,149
39 ($1,135)$741$394$224,755
40 ($1,135)$740$395$224,360
41 ($1,135)$739$397$223,963
42 ($1,135)$737$398$223,565
43 ($1,135)$736$399$223,166
44 ($1,135)$735$401$222,766
45 ($1,135)$733$402$222,364
46 ($1,135)$732$403$221,961
47 ($1,135)$731$404$221,556
48 ($1,135)$729$406$221,150
Year 5 - 49 ($1,135)$728$407$220,743
50 ($1,135)$727$408$220,335
51 ($1,135)$725$410$219,925
52 ($1,135)$724$411$219,514
53 ($1,135)$723$413$219,101
54 ($1,135)$721$414$218,687
55 ($1,135)$720$415$218,272
56 ($1,135)$718$417$217,855
57 ($1,135)$717$418$217,437
58 ($1,135)$716$419$217,018
59 ($1,135)$714$421$216,597
60 ($1,135)$713$422$216,175
Year 6 - 61 ($1,135)$712$424$215,752
62 ($1,135)$710$425$215,327
63 ($1,135)$709$426$214,901
64 ($1,135)$707$428$214,473
65 ($1,135)$706$429$214,044
66 ($1,135)$705$431$213,613
67 ($1,135)$703$432$213,181
68 ($1,135)$702$433$212,748
69 ($1,135)$700$435$212,313
70 ($1,135)$699$436$211,877
71 ($1,135)$697$438$211,439
72 ($1,135)$696$439$211,000
Year 7 - 73 ($1,135)$695$441$210,559
74 ($1,135)$693$442$210,117
75 ($1,135)$692$443$209,674
76 ($1,135)$690$445$209,229
77 ($1,135)$689$446$208,783
78 ($1,135)$687$448$208,335
79 ($1,135)$686$449$207,886
80 ($1,135)$684$451$207,435
81 ($1,135)$683$452$206,982
82 ($1,135)$681$454$206,529
83 ($1,135)$680$455$206,073
84 ($1,135)$678$457$205,617
Year 8 - 85 ($1,135)$677$458$205,158
86 ($1,135)$675$460$204,699
87 ($1,135)$674$461$204,237
88 ($1,135)$672$463$203,775
89 ($1,135)$671$464$203,310
90 ($1,135)$669$466$202,844
91 ($1,135)$668$467$202,377
92 ($1,135)$666$469$201,908
93 ($1,135)$665$470$201,437
94 ($1,135)$663$472$200,965
95 ($1,135)$662$474$200,492
96 ($1,135)$660$475$200,017
Year 9 - 97 ($1,135)$658$477$199,540
98 ($1,135)$657$478$199,062
99 ($1,135)$655$480$198,582
100 ($1,135)$654$481$198,100
101 ($1,135)$652$483$197,617
102 ($1,135)$650$485$197,133
103 ($1,135)$649$486$196,647
104 ($1,135)$647$488$196,159
105 ($1,135)$646$489$195,669
106 ($1,135)$644$491$195,178
107 ($1,135)$642$493$194,686
108 ($1,135)$641$494$194,192
Year 10 - 109 ($1,135)$639$496$193,696
110 ($1,135)$638$498$193,198
111 ($1,135)$636$499$192,699
112 ($1,135)$634$501$192,198
113 ($1,135)$633$502$191,696
114 ($1,135)$631$504$191,192
115 ($1,135)$629$506$190,686
116 ($1,135)$628$507$190,179
117 ($1,135)$626$509$189,669
118 ($1,135)$624$511$189,159
119 ($1,135)$623$512$188,646
120 ($1,135)$621$514$188,132
Year 11 - 121 ($1,135)$619$516$187,616
122 ($1,135)$618$518$187,099
123 ($1,135)$616$519$186,580
124 ($1,135)$614$521$186,059
125 ($1,135)$612$523$185,536
126 ($1,135)$611$524$185,012
127 ($1,135)$609$526$184,485
128 ($1,135)$607$528$183,958
129 ($1,135)$606$530$183,428
130 ($1,135)$604$531$182,897
131 ($1,135)$602$533$182,364
132 ($1,135)$600$535$181,829
Year 12 - 133 ($1,135)$599$537$181,292
134 ($1,135)$597$538$180,754
135 ($1,135)$595$540$180,214
136 ($1,135)$593$542$179,672
137 ($1,135)$591$544$179,128
138 ($1,135)$590$545$178,583
139 ($1,135)$588$547$178,036
140 ($1,135)$586$549$177,487
141 ($1,135)$584$551$176,936
142 ($1,135)$582$553$176,383
143 ($1,135)$581$554$175,829
144 ($1,135)$579$556$175,272
Year 13 - 145 ($1,135)$577$558$174,714
146 ($1,135)$575$560$174,154
147 ($1,135)$573$562$173,592
148 ($1,135)$571$564$173,029
149 ($1,135)$570$566$172,463
150 ($1,135)$568$567$171,896
151 ($1,135)$566$569$171,326
152 ($1,135)$564$571$170,755
153 ($1,135)$562$573$170,182
154 ($1,135)$560$575$169,607
155 ($1,135)$558$577$169,030
156 ($1,135)$556$579$168,452
Year 14 - 157 ($1,135)$554$581$167,871
158 ($1,135)$553$583$167,289
159 ($1,135)$551$584$166,704
160 ($1,135)$549$586$166,118
161 ($1,135)$547$588$165,530
162 ($1,135)$545$590$164,939
163 ($1,135)$543$592$164,347
164 ($1,135)$541$594$163,753
165 ($1,135)$539$596$163,157
166 ($1,135)$537$598$162,559
167 ($1,135)$535$600$161,959
168 ($1,135)$533$602$161,357
Year 15 - 169 ($1,135)$531$604$160,753
170 ($1,135)$529$606$160,147
171 ($1,135)$527$608$159,539
172 ($1,135)$525$610$158,929
173 ($1,135)$523$612$158,317
174 ($1,135)$521$614$157,703
175 ($1,135)$519$616$157,087
176 ($1,135)$517$618$156,469
177 ($1,135)$515$620$155,849
178 ($1,135)$513$622$155,227
179 ($1,135)$511$624$154,603
180 ($1,135)$509$626$153,977
Year 16 - 181 ($1,135)$507$628$153,348
182 ($1,135)$505$630$152,718
183 ($1,135)$503$632$152,086
184 ($1,135)$501$634$151,451
185 ($1,135)$499$637$150,815
186 ($1,135)$496$639$150,176
187 ($1,135)$494$641$149,535
188 ($1,135)$492$643$148,892
189 ($1,135)$490$645$148,247
190 ($1,135)$488$647$147,600
191 ($1,135)$486$649$146,951
192 ($1,135)$484$651$146,300
Year 17 - 193 ($1,135)$482$654$145,646
194 ($1,135)$479$656$144,991
195 ($1,135)$477$658$144,333
196 ($1,135)$475$660$143,673
197 ($1,135)$473$662$143,010
198 ($1,135)$471$664$142,346
199 ($1,135)$469$667$141,680
200 ($1,135)$466$669$141,011
201 ($1,135)$464$671$140,340
202 ($1,135)$462$673$139,667
203 ($1,135)$460$675$138,991
204 ($1,135)$458$678$138,314
Year 18 - 205 ($1,135)$455$680$137,634
206 ($1,135)$453$682$136,952
207 ($1,135)$451$684$136,268
208 ($1,135)$449$687$135,581
209 ($1,135)$446$689$134,892
210 ($1,135)$444$691$134,201
211 ($1,135)$442$693$133,508
212 ($1,135)$439$696$132,812
213 ($1,135)$437$698$132,114
214 ($1,135)$435$700$131,414
215 ($1,135)$433$703$130,712
216 ($1,135)$430$705$130,007
Year 19 - 217 ($1,135)$428$707$129,300
218 ($1,135)$426$709$128,590
219 ($1,135)$423$712$127,878
220 ($1,135)$421$714$127,164
221 ($1,135)$419$717$126,448
222 ($1,135)$416$719$125,729
223 ($1,135)$414$721$125,008
224 ($1,135)$411$724$124,284
225 ($1,135)$409$726$123,558
226 ($1,135)$407$728$122,830
227 ($1,135)$404$731$122,099
228 ($1,135)$402$733$121,366
Year 20 - 229 ($1,135)$399$736$120,630
230 ($1,135)$397$738$119,892
231 ($1,135)$395$740$119,152
232 ($1,135)$392$743$118,409
233 ($1,135)$390$745$117,663
234 ($1,135)$387$748$116,916
235 ($1,135)$385$750$116,165
236 ($1,135)$382$753$115,413
237 ($1,135)$380$755$114,657
238 ($1,135)$377$758$113,900
239 ($1,135)$375$760$113,140
240 ($1,135)$372$763$112,377
Year 21 - 241 ($1,135)$370$765$111,612
242 ($1,135)$367$768$110,844
243 ($1,135)$365$770$110,074
244 ($1,135)$362$773$109,301
245 ($1,135)$360$775$108,526
246 ($1,135)$357$778$107,748
247 ($1,135)$355$780$106,967
248 ($1,135)$352$783$106,184
249 ($1,135)$350$786$105,399
250 ($1,135)$347$788$104,611
251 ($1,135)$344$791$103,820
252 ($1,135)$342$793$103,027
Year 22 - 253 ($1,135)$339$796$102,231
254 ($1,135)$337$799$101,432
255 ($1,135)$334$801$100,631
256 ($1,135)$331$804$99,827
257 ($1,135)$329$806$99,020
258 ($1,135)$326$809$98,211
259 ($1,135)$323$812$97,400
260 ($1,135)$321$814$96,585
261 ($1,135)$318$817$95,768
262 ($1,135)$315$820$94,948
263 ($1,135)$313$823$94,125
264 ($1,135)$310$825$93,300
Year 23 - 265 ($1,135)$307$828$92,472
266 ($1,135)$304$831$91,642
267 ($1,135)$302$833$90,808
268 ($1,135)$299$836$89,972
269 ($1,135)$296$839$89,133
270 ($1,135)$293$842$88,291
271 ($1,135)$291$844$87,447
272 ($1,135)$288$847$86,600
273 ($1,135)$285$850$85,750
274 ($1,135)$282$853$84,897
275 ($1,135)$279$856$84,041
276 ($1,135)$277$858$83,183
Year 24 - 277 ($1,135)$274$861$82,321
278 ($1,135)$271$864$81,457
279 ($1,135)$268$867$80,590
280 ($1,135)$265$870$79,720
281 ($1,135)$262$873$78,848
282 ($1,135)$260$876$77,972
283 ($1,135)$257$878$77,094
284 ($1,135)$254$881$76,212
285 ($1,135)$251$884$75,328
286 ($1,135)$248$887$74,441
287 ($1,135)$245$890$73,551
288 ($1,135)$242$893$72,658
Year 25 - 289 ($1,135)$239$896$71,762
290 ($1,135)$236$899$70,863
291 ($1,135)$233$902$69,961
292 ($1,135)$230$905$69,057
293 ($1,135)$227$908$68,149
294 ($1,135)$224$911$67,238
295 ($1,135)$221$914$66,324
296 ($1,135)$218$917$65,407
297 ($1,135)$215$920$64,488
298 ($1,135)$212$923$63,565
299 ($1,135)$209$926$62,639
300 ($1,135)$206$929$61,710
Year 26 - 301 ($1,135)$203$932$60,778
302 ($1,135)$200$935$59,843
303 ($1,135)$197$938$58,905
304 ($1,135)$194$941$57,964
305 ($1,135)$191$944$57,019
306 ($1,135)$188$947$56,072
307 ($1,135)$185$951$55,122
308 ($1,135)$181$954$54,168
309 ($1,135)$178$957$53,211
310 ($1,135)$175$960$52,251
311 ($1,135)$172$963$51,288
312 ($1,135)$169$966$50,322
Year 27 - 313 ($1,135)$166$969$49,352
314 ($1,135)$162$973$48,380
315 ($1,135)$159$976$47,404
316 ($1,135)$156$979$46,425
317 ($1,135)$153$982$45,443
318 ($1,135)$150$986$44,457
319 ($1,135)$146$989$43,468
320 ($1,135)$143$992$42,476
321 ($1,135)$140$995$41,481
322 ($1,135)$137$999$40,482
323 ($1,135)$133$1,002$39,481
324 ($1,135)$130$1,005$38,475
Year 28 - 325 ($1,135)$127$1,008$37,467
326 ($1,135)$123$1,012$36,455
327 ($1,135)$120$1,015$35,440
328 ($1,135)$117$1,018$34,422
329 ($1,135)$113$1,022$33,400
330 ($1,135)$110$1,025$32,375
331 ($1,135)$107$1,029$31,346
332 ($1,135)$103$1,032$30,314
333 ($1,135)$100$1,035$29,279
334 ($1,135)$96$1,039$28,240
335 ($1,135)$93$1,042$27,198
336 ($1,135)$90$1,046$26,153
Year 29 - 337 ($1,135)$86$1,049$25,104
338 ($1,135)$83$1,052$24,051
339 ($1,135)$79$1,056$22,995
340 ($1,135)$76$1,059$21,936
341 ($1,135)$72$1,063$20,873
342 ($1,135)$69$1,066$19,807
343 ($1,135)$65$1,070$18,737
344 ($1,135)$62$1,073$17,663
345 ($1,135)$58$1,077$16,586
346 ($1,135)$55$1,080$15,506
347 ($1,135)$51$1,084$14,422
348 ($1,135)$47$1,088$13,334
Year 30 - 349 ($1,135)$44$1,091$12,243
350 ($1,135)$40$1,095$11,148
351 ($1,135)$37$1,098$10,050
352 ($1,135)$33$1,102$8,948
353 ($1,135)$29$1,106$7,842
354 ($1,135)$26$1,109$6,733
355 ($1,135)$22$1,113$5,620
356 ($1,135)$18$1,117$4,503
357 ($1,135)$15$1,120$3,383
358 ($1,135)$11$1,124$2,259
359 ($1,135)$7$1,128$1,131
360 ($1,135)$4$1,131$0
TOTALS$169,434$239,200$408,634

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.