« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($59,800) 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
$1,195 360 $190,999 $430,199

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $299,000
Down Payment $59,800$239,200
Year 1 - 1 ($1,195)$873$322$238,878
2 ($1,195)$872$323$238,555
3 ($1,195)$871$324$238,231
4 ($1,195)$870$325$237,905
5 ($1,195)$868$327$237,579
6 ($1,195)$867$328$237,251
7 ($1,195)$866$329$236,922
8 ($1,195)$865$330$236,592
9 ($1,195)$864$331$236,260
10 ($1,195)$862$333$235,927
11 ($1,195)$861$334$235,594
12 ($1,195)$860$335$235,259
Year 2 - 13 ($1,195)$859$336$234,922
14 ($1,195)$857$338$234,585
15 ($1,195)$856$339$234,246
16 ($1,195)$855$340$233,906
17 ($1,195)$854$341$233,565
18 ($1,195)$853$342$233,222
19 ($1,195)$851$344$232,878
20 ($1,195)$850$345$232,533
21 ($1,195)$849$346$232,187
22 ($1,195)$847$348$231,840
23 ($1,195)$846$349$231,491
24 ($1,195)$845$350$231,141
Year 3 - 25 ($1,195)$844$351$230,790
26 ($1,195)$842$353$230,437
27 ($1,195)$841$354$230,083
28 ($1,195)$840$355$229,728
29 ($1,195)$839$356$229,371
30 ($1,195)$837$358$229,014
31 ($1,195)$836$359$228,654
32 ($1,195)$835$360$228,294
33 ($1,195)$833$362$227,932
34 ($1,195)$832$363$227,569
35 ($1,195)$831$364$227,205
36 ($1,195)$829$366$226,839
Year 4 - 37 ($1,195)$828$367$226,472
38 ($1,195)$827$368$226,104
39 ($1,195)$825$370$225,734
40 ($1,195)$824$371$225,363
41 ($1,195)$823$372$224,991
42 ($1,195)$821$374$224,617
43 ($1,195)$820$375$224,242
44 ($1,195)$818$377$223,865
45 ($1,195)$817$378$223,487
46 ($1,195)$816$379$223,108
47 ($1,195)$814$381$222,727
48 ($1,195)$813$382$222,345
Year 5 - 49 ($1,195)$812$383$221,962
50 ($1,195)$810$385$221,577
51 ($1,195)$809$386$221,191
52 ($1,195)$807$388$220,803
53 ($1,195)$806$389$220,414
54 ($1,195)$805$390$220,024
55 ($1,195)$803$392$219,632
56 ($1,195)$802$393$219,238
57 ($1,195)$800$395$218,844
58 ($1,195)$799$396$218,447
59 ($1,195)$797$398$218,050
60 ($1,195)$796$399$217,651
Year 6 - 61 ($1,195)$794$401$217,250
62 ($1,195)$793$402$216,848
63 ($1,195)$791$404$216,444
64 ($1,195)$790$405$216,040
65 ($1,195)$789$406$215,633
66 ($1,195)$787$408$215,225
67 ($1,195)$786$409$214,816
68 ($1,195)$784$411$214,405
69 ($1,195)$783$412$213,992
70 ($1,195)$781$414$213,578
71 ($1,195)$780$415$213,163
72 ($1,195)$778$417$212,746
Year 7 - 73 ($1,195)$777$418$212,328
74 ($1,195)$775$420$211,908
75 ($1,195)$773$422$211,486
76 ($1,195)$772$423$211,063
77 ($1,195)$770$425$210,638
78 ($1,195)$769$426$210,212
79 ($1,195)$767$428$209,784
80 ($1,195)$766$429$209,355
81 ($1,195)$764$431$208,924
82 ($1,195)$763$432$208,492
83 ($1,195)$761$434$208,058
84 ($1,195)$759$436$207,622
Year 8 - 85 ($1,195)$758$437$207,185
86 ($1,195)$756$439$206,746
87 ($1,195)$755$440$206,306
88 ($1,195)$753$442$205,864
89 ($1,195)$751$444$205,420
90 ($1,195)$750$445$204,975
91 ($1,195)$748$447$204,528
92 ($1,195)$747$448$204,080
93 ($1,195)$745$450$203,630
94 ($1,195)$743$452$203,178
95 ($1,195)$742$453$202,725
96 ($1,195)$740$455$202,270
Year 9 - 97 ($1,195)$738$457$201,813
98 ($1,195)$737$458$201,355
99 ($1,195)$735$460$200,894
100 ($1,195)$733$462$200,433
101 ($1,195)$732$463$199,969
102 ($1,195)$730$465$199,504
103 ($1,195)$728$467$199,037
104 ($1,195)$726$469$198,569
105 ($1,195)$725$470$198,099
106 ($1,195)$723$472$197,627
107 ($1,195)$721$474$197,153
108 ($1,195)$720$475$196,678
Year 10 - 109 ($1,195)$718$477$196,201
110 ($1,195)$716$479$195,722
111 ($1,195)$714$481$195,241
112 ($1,195)$713$482$194,759
113 ($1,195)$711$484$194,275
114 ($1,195)$709$486$193,789
115 ($1,195)$707$488$193,301
116 ($1,195)$706$489$192,812
117 ($1,195)$704$491$192,320
118 ($1,195)$702$493$191,827
119 ($1,195)$700$495$191,333
120 ($1,195)$698$497$190,836
Year 11 - 121 ($1,195)$697$498$190,337
122 ($1,195)$695$500$189,837
123 ($1,195)$693$502$189,335
124 ($1,195)$691$504$188,831
125 ($1,195)$689$506$188,325
126 ($1,195)$687$508$187,818
127 ($1,195)$686$509$187,308
128 ($1,195)$684$511$186,797
129 ($1,195)$682$513$186,284
130 ($1,195)$680$515$185,769
131 ($1,195)$678$517$185,252
132 ($1,195)$676$519$184,733
Year 12 - 133 ($1,195)$674$521$184,212
134 ($1,195)$672$523$183,690
135 ($1,195)$670$525$183,165
136 ($1,195)$669$526$182,639
137 ($1,195)$667$528$182,110
138 ($1,195)$665$530$181,580
139 ($1,195)$663$532$181,048
140 ($1,195)$661$534$180,514
141 ($1,195)$659$536$179,978
142 ($1,195)$657$538$179,439
143 ($1,195)$655$540$178,899
144 ($1,195)$653$542$178,357
Year 13 - 145 ($1,195)$651$544$177,813
146 ($1,195)$649$546$177,267
147 ($1,195)$647$548$176,719
148 ($1,195)$645$550$176,169
149 ($1,195)$643$552$175,618
150 ($1,195)$641$554$175,064
151 ($1,195)$639$556$174,508
152 ($1,195)$637$558$173,949
153 ($1,195)$635$560$173,389
154 ($1,195)$633$562$172,827
155 ($1,195)$631$564$172,263
156 ($1,195)$629$566$171,697
Year 14 - 157 ($1,195)$627$568$171,129
158 ($1,195)$625$570$170,558
159 ($1,195)$623$572$169,986
160 ($1,195)$620$575$169,411
161 ($1,195)$618$577$168,835
162 ($1,195)$616$579$168,256
163 ($1,195)$614$581$167,675
164 ($1,195)$612$583$167,092
165 ($1,195)$610$585$166,507
166 ($1,195)$608$587$165,920
167 ($1,195)$606$589$165,330
168 ($1,195)$603$592$164,739
Year 15 - 169 ($1,195)$601$594$164,145
170 ($1,195)$599$596$163,549
171 ($1,195)$597$598$162,951
172 ($1,195)$595$600$162,351
173 ($1,195)$593$602$161,748
174 ($1,195)$590$605$161,144
175 ($1,195)$588$607$160,537
176 ($1,195)$586$609$159,928
177 ($1,195)$584$611$159,317
178 ($1,195)$582$613$158,703
179 ($1,195)$579$616$158,087
180 ($1,195)$577$618$157,469
Year 16 - 181 ($1,195)$575$620$156,849
182 ($1,195)$572$622$156,227
183 ($1,195)$570$625$155,602
184 ($1,195)$568$627$154,975
185 ($1,195)$566$629$154,346
186 ($1,195)$563$632$153,714
187 ($1,195)$561$634$153,080
188 ($1,195)$559$636$152,444
189 ($1,195)$556$639$151,805
190 ($1,195)$554$641$151,164
191 ($1,195)$552$643$150,521
192 ($1,195)$549$646$149,875
Year 17 - 193 ($1,195)$547$648$149,227
194 ($1,195)$545$650$148,577
195 ($1,195)$542$653$147,924
196 ($1,195)$540$655$147,269
197 ($1,195)$538$657$146,612
198 ($1,195)$535$660$145,952
199 ($1,195)$533$662$145,290
200 ($1,195)$530$665$144,625
201 ($1,195)$528$667$143,958
202 ($1,195)$525$670$143,288
203 ($1,195)$523$672$142,616
204 ($1,195)$521$674$141,942
Year 18 - 205 ($1,195)$518$677$141,265
206 ($1,195)$516$679$140,586
207 ($1,195)$513$682$139,904
208 ($1,195)$511$684$139,220
209 ($1,195)$508$687$138,533
210 ($1,195)$506$689$137,843
211 ($1,195)$503$692$137,151
212 ($1,195)$501$694$136,457
213 ($1,195)$498$697$135,760
214 ($1,195)$496$699$135,061
215 ($1,195)$493$702$134,359
216 ($1,195)$490$705$133,654
Year 19 - 217 ($1,195)$488$707$132,947
218 ($1,195)$485$710$132,237
219 ($1,195)$483$712$131,525
220 ($1,195)$480$715$130,810
221 ($1,195)$477$718$130,092
222 ($1,195)$475$720$129,372
223 ($1,195)$472$723$128,649
224 ($1,195)$470$725$127,924
225 ($1,195)$467$728$127,196
226 ($1,195)$464$731$126,465
227 ($1,195)$462$733$125,732
228 ($1,195)$459$736$124,996
Year 20 - 229 ($1,195)$456$739$124,257
230 ($1,195)$454$741$123,515
231 ($1,195)$451$744$122,771
232 ($1,195)$448$747$122,024
233 ($1,195)$445$750$121,275
234 ($1,195)$443$752$120,522
235 ($1,195)$440$755$119,767
236 ($1,195)$437$758$119,010
237 ($1,195)$434$761$118,249
238 ($1,195)$432$763$117,486
239 ($1,195)$429$766$116,719
240 ($1,195)$426$769$115,950
Year 21 - 241 ($1,195)$423$772$115,179
242 ($1,195)$420$775$114,404
243 ($1,195)$418$777$113,627
244 ($1,195)$415$780$112,846
245 ($1,195)$412$783$112,063
246 ($1,195)$409$786$111,277
247 ($1,195)$406$789$110,488
248 ($1,195)$403$792$109,697
249 ($1,195)$400$795$108,902
250 ($1,195)$397$798$108,105
251 ($1,195)$395$800$107,304
252 ($1,195)$392$803$106,501
Year 22 - 253 ($1,195)$389$806$105,695
254 ($1,195)$386$809$104,885
255 ($1,195)$383$812$104,073
256 ($1,195)$380$815$103,258
257 ($1,195)$377$818$102,440
258 ($1,195)$374$821$101,619
259 ($1,195)$371$824$100,795
260 ($1,195)$368$827$99,968
261 ($1,195)$365$830$99,138
262 ($1,195)$362$833$98,304
263 ($1,195)$359$836$97,468
264 ($1,195)$356$839$96,629
Year 23 - 265 ($1,195)$353$842$95,787
266 ($1,195)$350$845$94,941
267 ($1,195)$347$848$94,093
268 ($1,195)$343$852$93,241
269 ($1,195)$340$855$92,387
270 ($1,195)$337$858$91,529
271 ($1,195)$334$861$90,668
272 ($1,195)$331$864$89,804
273 ($1,195)$328$867$88,937
274 ($1,195)$325$870$88,066
275 ($1,195)$321$874$87,193
276 ($1,195)$318$877$86,316
Year 24 - 277 ($1,195)$315$880$85,436
278 ($1,195)$312$883$84,553
279 ($1,195)$309$886$83,667
280 ($1,195)$305$890$82,777
281 ($1,195)$302$893$81,884
282 ($1,195)$299$896$80,988
283 ($1,195)$296$899$80,089
284 ($1,195)$292$903$79,186
285 ($1,195)$289$906$78,280
286 ($1,195)$286$909$77,371
287 ($1,195)$282$913$76,458
288 ($1,195)$279$916$75,542
Year 25 - 289 ($1,195)$276$919$74,623
290 ($1,195)$272$923$73,700
291 ($1,195)$269$926$72,774
292 ($1,195)$266$929$71,845
293 ($1,195)$262$933$70,912
294 ($1,195)$259$936$69,976
295 ($1,195)$255$940$69,036
296 ($1,195)$252$943$68,093
297 ($1,195)$249$946$67,147
298 ($1,195)$245$950$66,197
299 ($1,195)$242$953$65,244
300 ($1,195)$238$957$64,287
Year 26 - 301 ($1,195)$235$960$63,326
302 ($1,195)$231$964$62,363
303 ($1,195)$228$967$61,395
304 ($1,195)$224$971$60,424
305 ($1,195)$221$974$59,450
306 ($1,195)$217$978$58,472
307 ($1,195)$213$982$57,490
308 ($1,195)$210$985$56,505
309 ($1,195)$206$989$55,516
310 ($1,195)$203$992$54,524
311 ($1,195)$199$996$53,528
312 ($1,195)$195$1,000$52,528
Year 27 - 313 ($1,195)$192$1,003$51,525
314 ($1,195)$188$1,007$50,518
315 ($1,195)$184$1,011$49,508
316 ($1,195)$181$1,014$48,493
317 ($1,195)$177$1,018$47,475
318 ($1,195)$173$1,022$46,454
319 ($1,195)$170$1,025$45,428
320 ($1,195)$166$1,029$44,399
321 ($1,195)$162$1,033$43,366
322 ($1,195)$158$1,037$42,329
323 ($1,195)$155$1,040$41,289
324 ($1,195)$151$1,044$40,245
Year 28 - 325 ($1,195)$147$1,048$39,196
326 ($1,195)$143$1,052$38,145
327 ($1,195)$139$1,056$37,089
328 ($1,195)$135$1,060$36,029
329 ($1,195)$132$1,063$34,966
330 ($1,195)$128$1,067$33,898
331 ($1,195)$124$1,071$32,827
332 ($1,195)$120$1,075$31,752
333 ($1,195)$116$1,079$30,673
334 ($1,195)$112$1,083$29,590
335 ($1,195)$108$1,087$28,503
336 ($1,195)$104$1,091$27,412
Year 29 - 337 ($1,195)$100$1,095$26,317
338 ($1,195)$96$1,099$25,218
339 ($1,195)$92$1,103$24,115
340 ($1,195)$88$1,107$23,008
341 ($1,195)$84$1,111$21,897
342 ($1,195)$80$1,115$20,782
343 ($1,195)$76$1,119$19,663
344 ($1,195)$72$1,123$18,540
345 ($1,195)$68$1,127$17,412
346 ($1,195)$64$1,131$16,281
347 ($1,195)$59$1,136$15,145
348 ($1,195)$55$1,140$14,005
Year 30 - 349 ($1,195)$51$1,144$12,862
350 ($1,195)$47$1,148$11,714
351 ($1,195)$43$1,152$10,561
352 ($1,195)$39$1,156$9,405
353 ($1,195)$34$1,161$8,244
354 ($1,195)$30$1,165$7,079
355 ($1,195)$26$1,169$5,910
356 ($1,195)$22$1,173$4,737
357 ($1,195)$17$1,178$3,559
358 ($1,195)$13$1,182$2,377
359 ($1,195)$9$1,186$1,191
360 ($1,195)$4$1,191$0
TOTALS$190,999$239,200$430,199

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.