« Back to all home prices

Mortgage Payment Schedule for a $429,000 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 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($85,800) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,642 360 $248,082 $591,282

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $429,000
Down Payment $85,800$343,200
Year 1 - 1 ($1,642)$1,150$493$342,707
2 ($1,642)$1,148$494$342,213
3 ($1,642)$1,146$496$341,717
4 ($1,642)$1,145$498$341,219
5 ($1,642)$1,143$499$340,720
6 ($1,642)$1,141$501$340,219
7 ($1,642)$1,140$503$339,716
8 ($1,642)$1,138$504$339,212
9 ($1,642)$1,136$506$338,706
10 ($1,642)$1,135$508$338,198
11 ($1,642)$1,133$509$337,688
12 ($1,642)$1,131$511$337,177
Year 2 - 13 ($1,642)$1,130$513$336,664
14 ($1,642)$1,128$515$336,150
15 ($1,642)$1,126$516$335,633
16 ($1,642)$1,124$518$335,115
17 ($1,642)$1,123$520$334,595
18 ($1,642)$1,121$522$334,074
19 ($1,642)$1,119$523$333,550
20 ($1,642)$1,117$525$333,025
21 ($1,642)$1,116$527$332,499
22 ($1,642)$1,114$529$331,970
23 ($1,642)$1,112$530$331,440
24 ($1,642)$1,110$532$330,908
Year 3 - 25 ($1,642)$1,109$534$330,374
26 ($1,642)$1,107$536$329,838
27 ($1,642)$1,105$537$329,300
28 ($1,642)$1,103$539$328,761
29 ($1,642)$1,101$541$328,220
30 ($1,642)$1,100$543$327,677
31 ($1,642)$1,098$545$327,132
32 ($1,642)$1,096$547$326,586
33 ($1,642)$1,094$548$326,037
34 ($1,642)$1,092$550$325,487
35 ($1,642)$1,090$552$324,935
36 ($1,642)$1,089$554$324,381
Year 4 - 37 ($1,642)$1,087$556$323,825
38 ($1,642)$1,085$558$323,268
39 ($1,642)$1,083$560$322,708
40 ($1,642)$1,081$561$322,147
41 ($1,642)$1,079$563$321,584
42 ($1,642)$1,077$565$321,019
43 ($1,642)$1,075$567$320,452
44 ($1,642)$1,074$569$319,883
45 ($1,642)$1,072$571$319,312
46 ($1,642)$1,070$573$318,739
47 ($1,642)$1,068$575$318,164
48 ($1,642)$1,066$577$317,588
Year 5 - 49 ($1,642)$1,064$579$317,009
50 ($1,642)$1,062$580$316,429
51 ($1,642)$1,060$582$315,846
52 ($1,642)$1,058$584$315,262
53 ($1,642)$1,056$586$314,676
54 ($1,642)$1,054$588$314,087
55 ($1,642)$1,052$590$313,497
56 ($1,642)$1,050$592$312,905
57 ($1,642)$1,048$594$312,311
58 ($1,642)$1,046$596$311,714
59 ($1,642)$1,044$598$311,116
60 ($1,642)$1,042$600$310,516
Year 6 - 61 ($1,642)$1,040$602$309,914
62 ($1,642)$1,038$604$309,310
63 ($1,642)$1,036$606$308,703
64 ($1,642)$1,034$608$308,095
65 ($1,642)$1,032$610$307,485
66 ($1,642)$1,030$612$306,872
67 ($1,642)$1,028$614$306,258
68 ($1,642)$1,026$616$305,641
69 ($1,642)$1,024$619$305,023
70 ($1,642)$1,022$621$304,402
71 ($1,642)$1,020$623$303,780
72 ($1,642)$1,018$625$303,155
Year 7 - 73 ($1,642)$1,016$627$302,528
74 ($1,642)$1,013$629$301,899
75 ($1,642)$1,011$631$301,268
76 ($1,642)$1,009$633$300,635
77 ($1,642)$1,007$635$299,999
78 ($1,642)$1,005$637$299,362
79 ($1,642)$1,003$640$298,722
80 ($1,642)$1,001$642$298,080
81 ($1,642)$999$644$297,437
82 ($1,642)$996$646$296,791
83 ($1,642)$994$648$296,142
84 ($1,642)$992$650$295,492
Year 8 - 85 ($1,642)$990$653$294,839
86 ($1,642)$988$655$294,185
87 ($1,642)$986$657$293,528
88 ($1,642)$983$659$292,869
89 ($1,642)$981$661$292,207
90 ($1,642)$979$664$291,544
91 ($1,642)$977$666$290,878
92 ($1,642)$974$668$290,210
93 ($1,642)$972$670$289,540
94 ($1,642)$970$672$288,867
95 ($1,642)$968$675$288,192
96 ($1,642)$965$677$287,515
Year 9 - 97 ($1,642)$963$679$286,836
98 ($1,642)$961$682$286,155
99 ($1,642)$959$684$285,471
100 ($1,642)$956$686$284,785
101 ($1,642)$954$688$284,096
102 ($1,642)$952$691$283,406
103 ($1,642)$949$693$282,713
104 ($1,642)$947$695$282,017
105 ($1,642)$945$698$281,319
106 ($1,642)$942$700$280,619
107 ($1,642)$940$702$279,917
108 ($1,642)$938$705$279,212
Year 10 - 109 ($1,642)$935$707$278,505
110 ($1,642)$933$709$277,796
111 ($1,642)$931$712$277,084
112 ($1,642)$928$714$276,370
113 ($1,642)$926$717$275,653
114 ($1,642)$923$719$274,934
115 ($1,642)$921$721$274,213
116 ($1,642)$919$724$273,489
117 ($1,642)$916$726$272,763
118 ($1,642)$914$729$272,034
119 ($1,642)$911$731$271,303
120 ($1,642)$909$734$270,569
Year 11 - 121 ($1,642)$906$736$269,833
122 ($1,642)$904$739$269,095
123 ($1,642)$901$741$268,354
124 ($1,642)$899$743$267,610
125 ($1,642)$896$746$266,864
126 ($1,642)$894$748$266,116
127 ($1,642)$891$751$265,365
128 ($1,642)$889$753$264,611
129 ($1,642)$886$756$263,855
130 ($1,642)$884$759$263,097
131 ($1,642)$881$761$262,336
132 ($1,642)$879$764$261,572
Year 12 - 133 ($1,642)$876$766$260,806
134 ($1,642)$874$769$260,037
135 ($1,642)$871$771$259,266
136 ($1,642)$869$774$258,492
137 ($1,642)$866$777$257,715
138 ($1,642)$863$779$256,936
139 ($1,642)$861$782$256,155
140 ($1,642)$858$784$255,370
141 ($1,642)$855$787$254,583
142 ($1,642)$853$790$253,794
143 ($1,642)$850$792$253,002
144 ($1,642)$848$795$252,207
Year 13 - 145 ($1,642)$845$798$251,409
146 ($1,642)$842$800$250,609
147 ($1,642)$840$803$249,806
148 ($1,642)$837$806$249,000
149 ($1,642)$834$808$248,192
150 ($1,642)$831$811$247,381
151 ($1,642)$829$814$246,567
152 ($1,642)$826$816$245,751
153 ($1,642)$823$819$244,932
154 ($1,642)$821$822$244,110
155 ($1,642)$818$825$243,285
156 ($1,642)$815$827$242,458
Year 14 - 157 ($1,642)$812$830$241,627
158 ($1,642)$809$833$240,794
159 ($1,642)$807$836$239,959
160 ($1,642)$804$839$239,120
161 ($1,642)$801$841$238,279
162 ($1,642)$798$844$237,434
163 ($1,642)$795$847$236,587
164 ($1,642)$793$850$235,737
165 ($1,642)$790$853$234,885
166 ($1,642)$787$856$234,029
167 ($1,642)$784$858$233,171
168 ($1,642)$781$861$232,309
Year 15 - 169 ($1,642)$778$864$231,445
170 ($1,642)$775$867$230,578
171 ($1,642)$772$870$229,708
172 ($1,642)$770$873$228,835
173 ($1,642)$767$876$227,959
174 ($1,642)$764$879$227,081
175 ($1,642)$761$882$226,199
176 ($1,642)$758$885$225,314
177 ($1,642)$755$888$224,426
178 ($1,642)$752$891$223,536
179 ($1,642)$749$894$222,642
180 ($1,642)$746$897$221,746
Year 16 - 181 ($1,642)$743$900$220,846
182 ($1,642)$740$903$219,943
183 ($1,642)$737$906$219,038
184 ($1,642)$734$909$218,129
185 ($1,642)$731$912$217,217
186 ($1,642)$728$915$216,303
187 ($1,642)$725$918$215,385
188 ($1,642)$722$921$214,464
189 ($1,642)$718$924$213,540
190 ($1,642)$715$927$212,613
191 ($1,642)$712$930$211,683
192 ($1,642)$709$933$210,749
Year 17 - 193 ($1,642)$706$936$209,813
194 ($1,642)$703$940$208,873
195 ($1,642)$700$943$207,931
196 ($1,642)$697$946$206,985
197 ($1,642)$693$949$206,036
198 ($1,642)$690$952$205,083
199 ($1,642)$687$955$204,128
200 ($1,642)$684$959$203,169
201 ($1,642)$681$962$202,208
202 ($1,642)$677$965$201,242
203 ($1,642)$674$968$200,274
204 ($1,642)$671$972$199,303
Year 18 - 205 ($1,642)$668$975$198,328
206 ($1,642)$664$978$197,350
207 ($1,642)$661$981$196,368
208 ($1,642)$658$985$195,384
209 ($1,642)$655$988$194,396
210 ($1,642)$651$991$193,405
211 ($1,642)$648$995$192,410
212 ($1,642)$645$998$191,412
213 ($1,642)$641$1,001$190,411
214 ($1,642)$638$1,005$189,407
215 ($1,642)$635$1,008$188,399
216 ($1,642)$631$1,011$187,387
Year 19 - 217 ($1,642)$628$1,015$186,373
218 ($1,642)$624$1,018$185,354
219 ($1,642)$621$1,022$184,333
220 ($1,642)$618$1,025$183,308
221 ($1,642)$614$1,028$182,280
222 ($1,642)$611$1,032$181,248
223 ($1,642)$607$1,035$180,213
224 ($1,642)$604$1,039$179,174
225 ($1,642)$600$1,042$178,132
226 ($1,642)$597$1,046$177,086
227 ($1,642)$593$1,049$176,037
228 ($1,642)$590$1,053$174,984
Year 20 - 229 ($1,642)$586$1,056$173,928
230 ($1,642)$583$1,060$172,868
231 ($1,642)$579$1,063$171,805
232 ($1,642)$576$1,067$170,738
233 ($1,642)$572$1,070$169,667
234 ($1,642)$568$1,074$168,593
235 ($1,642)$565$1,078$167,515
236 ($1,642)$561$1,081$166,434
237 ($1,642)$558$1,085$165,349
238 ($1,642)$554$1,089$164,261
239 ($1,642)$550$1,092$163,169
240 ($1,642)$547$1,096$162,073
Year 21 - 241 ($1,642)$543$1,100$160,973
242 ($1,642)$539$1,103$159,870
243 ($1,642)$536$1,107$158,763
244 ($1,642)$532$1,111$157,653
245 ($1,642)$528$1,114$156,538
246 ($1,642)$524$1,118$155,420
247 ($1,642)$521$1,122$154,298
248 ($1,642)$517$1,126$153,173
249 ($1,642)$513$1,129$152,044
250 ($1,642)$509$1,133$150,910
251 ($1,642)$506$1,137$149,774
252 ($1,642)$502$1,141$148,633
Year 22 - 253 ($1,642)$498$1,145$147,488
254 ($1,642)$494$1,148$146,340
255 ($1,642)$490$1,152$145,188
256 ($1,642)$486$1,156$144,032
257 ($1,642)$483$1,160$142,872
258 ($1,642)$479$1,164$141,708
259 ($1,642)$475$1,168$140,540
260 ($1,642)$471$1,172$139,369
261 ($1,642)$467$1,176$138,193
262 ($1,642)$463$1,180$137,013
263 ($1,642)$459$1,183$135,830
264 ($1,642)$455$1,187$134,643
Year 23 - 265 ($1,642)$451$1,191$133,451
266 ($1,642)$447$1,195$132,256
267 ($1,642)$443$1,199$131,056
268 ($1,642)$439$1,203$129,853
269 ($1,642)$435$1,207$128,646
270 ($1,642)$431$1,211$127,434
271 ($1,642)$427$1,216$126,219
272 ($1,642)$423$1,220$124,999
273 ($1,642)$419$1,224$123,775
274 ($1,642)$415$1,228$122,547
275 ($1,642)$411$1,232$121,316
276 ($1,642)$406$1,236$120,079
Year 24 - 277 ($1,642)$402$1,240$118,839
278 ($1,642)$398$1,244$117,595
279 ($1,642)$394$1,249$116,346
280 ($1,642)$390$1,253$115,094
281 ($1,642)$386$1,257$113,837
282 ($1,642)$381$1,261$112,576
283 ($1,642)$377$1,265$111,310
284 ($1,642)$373$1,270$110,041
285 ($1,642)$369$1,274$108,767
286 ($1,642)$364$1,278$107,489
287 ($1,642)$360$1,282$106,207
288 ($1,642)$356$1,287$104,920
Year 25 - 289 ($1,642)$351$1,291$103,629
290 ($1,642)$347$1,295$102,334
291 ($1,642)$343$1,300$101,034
292 ($1,642)$338$1,304$99,730
293 ($1,642)$334$1,308$98,422
294 ($1,642)$330$1,313$97,109
295 ($1,642)$325$1,317$95,792
296 ($1,642)$321$1,322$94,470
297 ($1,642)$316$1,326$93,144
298 ($1,642)$312$1,330$91,814
299 ($1,642)$308$1,335$90,479
300 ($1,642)$303$1,339$89,140
Year 26 - 301 ($1,642)$299$1,344$87,796
302 ($1,642)$294$1,348$86,448
303 ($1,642)$290$1,353$85,095
304 ($1,642)$285$1,357$83,737
305 ($1,642)$281$1,362$82,375
306 ($1,642)$276$1,366$81,009
307 ($1,642)$271$1,371$79,638
308 ($1,642)$267$1,376$78,262
309 ($1,642)$262$1,380$76,882
310 ($1,642)$258$1,385$75,497
311 ($1,642)$253$1,390$74,108
312 ($1,642)$248$1,394$72,713
Year 27 - 313 ($1,642)$244$1,399$71,314
314 ($1,642)$239$1,404$69,911
315 ($1,642)$234$1,408$68,503
316 ($1,642)$229$1,413$67,090
317 ($1,642)$225$1,418$65,672
318 ($1,642)$220$1,422$64,250
319 ($1,642)$215$1,427$62,822
320 ($1,642)$210$1,432$61,390
321 ($1,642)$206$1,437$59,954
322 ($1,642)$201$1,442$58,512
323 ($1,642)$196$1,446$57,066
324 ($1,642)$191$1,451$55,614
Year 28 - 325 ($1,642)$186$1,456$54,158
326 ($1,642)$181$1,461$52,697
327 ($1,642)$177$1,466$51,231
328 ($1,642)$172$1,471$49,760
329 ($1,642)$167$1,476$48,285
330 ($1,642)$162$1,481$46,804
331 ($1,642)$157$1,486$45,318
332 ($1,642)$152$1,491$43,828
333 ($1,642)$147$1,496$42,332
334 ($1,642)$142$1,501$40,831
335 ($1,642)$137$1,506$39,326
336 ($1,642)$132$1,511$37,815
Year 29 - 337 ($1,642)$127$1,516$36,299
338 ($1,642)$122$1,521$34,778
339 ($1,642)$117$1,526$33,252
340 ($1,642)$111$1,531$31,721
341 ($1,642)$106$1,536$30,185
342 ($1,642)$101$1,541$28,644
343 ($1,642)$96$1,546$27,097
344 ($1,642)$91$1,552$25,546
345 ($1,642)$86$1,557$23,989
346 ($1,642)$80$1,562$22,427
347 ($1,642)$75$1,567$20,859
348 ($1,642)$70$1,573$19,287
Year 30 - 349 ($1,642)$65$1,578$17,709
350 ($1,642)$59$1,583$16,126
351 ($1,642)$54$1,588$14,537
352 ($1,642)$49$1,594$12,944
353 ($1,642)$43$1,599$11,345
354 ($1,642)$38$1,604$9,740
355 ($1,642)$33$1,610$8,130
356 ($1,642)$27$1,615$6,515
357 ($1,642)$22$1,621$4,895
358 ($1,642)$16$1,626$3,268
359 ($1,642)$11$1,631$1,637
360 ($1,642)$5$1,637$0
TOTALS$248,082$343,200$591,282

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.