« Back to all home prices

Mortgage Payment Schedule for a $449,000 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% ($89,800) 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
$1,709 360 $255,921 $615,121

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $449,000
Down Payment $89,800$359,200
Year 1 - 1 ($1,709)$1,188$520$358,680
2 ($1,709)$1,187$522$358,158
3 ($1,709)$1,185$524$357,634
4 ($1,709)$1,183$525$357,108
5 ($1,709)$1,181$527$356,581
6 ($1,709)$1,180$529$356,052
7 ($1,709)$1,178$531$355,521
8 ($1,709)$1,176$532$354,989
9 ($1,709)$1,174$534$354,455
10 ($1,709)$1,173$536$353,919
11 ($1,709)$1,171$538$353,381
12 ($1,709)$1,169$540$352,841
Year 2 - 13 ($1,709)$1,167$541$352,300
14 ($1,709)$1,166$543$351,757
15 ($1,709)$1,164$545$351,212
16 ($1,709)$1,162$547$350,665
17 ($1,709)$1,160$549$350,117
18 ($1,709)$1,158$550$349,566
19 ($1,709)$1,156$552$349,014
20 ($1,709)$1,155$554$348,460
21 ($1,709)$1,153$556$347,904
22 ($1,709)$1,151$558$347,347
23 ($1,709)$1,149$560$346,787
24 ($1,709)$1,147$561$346,226
Year 3 - 25 ($1,709)$1,145$563$345,662
26 ($1,709)$1,144$565$345,097
27 ($1,709)$1,142$567$344,530
28 ($1,709)$1,140$569$343,961
29 ($1,709)$1,138$571$343,391
30 ($1,709)$1,136$573$342,818
31 ($1,709)$1,134$575$342,244
32 ($1,709)$1,132$576$341,667
33 ($1,709)$1,130$578$341,089
34 ($1,709)$1,128$580$340,509
35 ($1,709)$1,127$582$339,926
36 ($1,709)$1,125$584$339,342
Year 4 - 37 ($1,709)$1,123$586$338,756
38 ($1,709)$1,121$588$338,168
39 ($1,709)$1,119$590$337,579
40 ($1,709)$1,117$592$336,987
41 ($1,709)$1,115$594$336,393
42 ($1,709)$1,113$596$335,797
43 ($1,709)$1,111$598$335,199
44 ($1,709)$1,109$600$334,600
45 ($1,709)$1,107$602$333,998
46 ($1,709)$1,105$604$333,394
47 ($1,709)$1,103$606$332,789
48 ($1,709)$1,101$608$332,181
Year 5 - 49 ($1,709)$1,099$610$331,571
50 ($1,709)$1,097$612$330,959
51 ($1,709)$1,095$614$330,346
52 ($1,709)$1,093$616$329,730
53 ($1,709)$1,091$618$329,112
54 ($1,709)$1,089$620$328,492
55 ($1,709)$1,087$622$327,870
56 ($1,709)$1,085$624$327,246
57 ($1,709)$1,083$626$326,620
58 ($1,709)$1,081$628$325,992
59 ($1,709)$1,078$630$325,362
60 ($1,709)$1,076$632$324,730
Year 6 - 61 ($1,709)$1,074$634$324,095
62 ($1,709)$1,072$636$323,459
63 ($1,709)$1,070$639$322,820
64 ($1,709)$1,068$641$322,180
65 ($1,709)$1,066$643$321,537
66 ($1,709)$1,064$645$320,892
67 ($1,709)$1,062$647$320,245
68 ($1,709)$1,059$649$319,596
69 ($1,709)$1,057$651$318,944
70 ($1,709)$1,055$653$318,291
71 ($1,709)$1,053$656$317,635
72 ($1,709)$1,051$658$316,977
Year 7 - 73 ($1,709)$1,049$660$316,317
74 ($1,709)$1,046$662$315,655
75 ($1,709)$1,044$664$314,991
76 ($1,709)$1,042$667$314,324
77 ($1,709)$1,040$669$313,656
78 ($1,709)$1,038$671$312,985
79 ($1,709)$1,035$673$312,311
80 ($1,709)$1,033$675$311,636
81 ($1,709)$1,031$678$310,958
82 ($1,709)$1,029$680$310,278
83 ($1,709)$1,027$682$309,596
84 ($1,709)$1,024$684$308,912
Year 8 - 85 ($1,709)$1,022$687$308,225
86 ($1,709)$1,020$689$307,536
87 ($1,709)$1,017$691$306,845
88 ($1,709)$1,015$694$306,151
89 ($1,709)$1,013$696$305,456
90 ($1,709)$1,011$698$304,757
91 ($1,709)$1,008$700$304,057
92 ($1,709)$1,006$703$303,354
93 ($1,709)$1,004$705$302,649
94 ($1,709)$1,001$707$301,942
95 ($1,709)$999$710$301,232
96 ($1,709)$997$712$300,520
Year 9 - 97 ($1,709)$994$714$299,805
98 ($1,709)$992$717$299,089
99 ($1,709)$989$719$298,369
100 ($1,709)$987$722$297,648
101 ($1,709)$985$724$296,924
102 ($1,709)$982$726$296,198
103 ($1,709)$980$729$295,469
104 ($1,709)$978$731$294,738
105 ($1,709)$975$734$294,004
106 ($1,709)$973$736$293,268
107 ($1,709)$970$738$292,530
108 ($1,709)$968$741$291,789
Year 10 - 109 ($1,709)$965$743$291,045
110 ($1,709)$963$746$290,300
111 ($1,709)$960$748$289,551
112 ($1,709)$958$751$288,801
113 ($1,709)$955$753$288,047
114 ($1,709)$953$756$287,292
115 ($1,709)$950$758$286,534
116 ($1,709)$948$761$285,773
117 ($1,709)$945$763$285,010
118 ($1,709)$943$766$284,244
119 ($1,709)$940$768$283,476
120 ($1,709)$938$771$282,705
Year 11 - 121 ($1,709)$935$773$281,931
122 ($1,709)$933$776$281,155
123 ($1,709)$930$779$280,377
124 ($1,709)$928$781$279,596
125 ($1,709)$925$784$278,812
126 ($1,709)$922$786$278,026
127 ($1,709)$920$789$277,237
128 ($1,709)$917$791$276,445
129 ($1,709)$915$794$275,651
130 ($1,709)$912$797$274,855
131 ($1,709)$909$799$274,055
132 ($1,709)$907$802$273,253
Year 12 - 133 ($1,709)$904$805$272,449
134 ($1,709)$901$807$271,641
135 ($1,709)$899$810$270,831
136 ($1,709)$896$813$270,019
137 ($1,709)$893$815$269,203
138 ($1,709)$891$818$268,385
139 ($1,709)$888$821$267,564
140 ($1,709)$885$823$266,741
141 ($1,709)$882$826$265,915
142 ($1,709)$880$829$265,086
143 ($1,709)$877$832$264,254
144 ($1,709)$874$834$263,420
Year 13 - 145 ($1,709)$871$837$262,583
146 ($1,709)$869$840$261,743
147 ($1,709)$866$843$260,900
148 ($1,709)$863$846$260,054
149 ($1,709)$860$848$259,206
150 ($1,709)$858$851$258,355
151 ($1,709)$855$854$257,501
152 ($1,709)$852$857$256,644
153 ($1,709)$849$860$255,785
154 ($1,709)$846$862$254,922
155 ($1,709)$843$865$254,057
156 ($1,709)$841$868$253,189
Year 14 - 157 ($1,709)$838$871$252,318
158 ($1,709)$835$874$251,444
159 ($1,709)$832$877$250,567
160 ($1,709)$829$880$249,687
161 ($1,709)$826$883$248,805
162 ($1,709)$823$886$247,919
163 ($1,709)$820$888$247,031
164 ($1,709)$817$891$246,139
165 ($1,709)$814$894$245,245
166 ($1,709)$811$897$244,347
167 ($1,709)$808$900$243,447
168 ($1,709)$805$903$242,544
Year 15 - 169 ($1,709)$802$906$241,638
170 ($1,709)$799$909$240,728
171 ($1,709)$796$912$239,816
172 ($1,709)$793$915$238,901
173 ($1,709)$790$918$237,983
174 ($1,709)$787$921$237,061
175 ($1,709)$784$924$236,137
176 ($1,709)$781$927$235,209
177 ($1,709)$778$931$234,279
178 ($1,709)$775$934$233,345
179 ($1,709)$772$937$232,409
180 ($1,709)$769$940$231,469
Year 16 - 181 ($1,709)$766$943$230,526
182 ($1,709)$763$946$229,580
183 ($1,709)$760$949$228,631
184 ($1,709)$756$952$227,678
185 ($1,709)$753$955$226,723
186 ($1,709)$750$959$225,764
187 ($1,709)$747$962$224,803
188 ($1,709)$744$965$223,838
189 ($1,709)$741$968$222,870
190 ($1,709)$737$971$221,898
191 ($1,709)$734$975$220,924
192 ($1,709)$731$978$219,946
Year 17 - 193 ($1,709)$728$981$218,965
194 ($1,709)$724$984$217,981
195 ($1,709)$721$988$216,993
196 ($1,709)$718$991$216,002
197 ($1,709)$715$994$215,008
198 ($1,709)$711$997$214,011
199 ($1,709)$708$1,001$213,010
200 ($1,709)$705$1,004$212,006
201 ($1,709)$701$1,007$210,999
202 ($1,709)$698$1,011$209,988
203 ($1,709)$695$1,014$208,974
204 ($1,709)$691$1,017$207,957
Year 18 - 205 ($1,709)$688$1,021$206,936
206 ($1,709)$685$1,024$205,912
207 ($1,709)$681$1,027$204,885
208 ($1,709)$678$1,031$203,854
209 ($1,709)$674$1,034$202,820
210 ($1,709)$671$1,038$201,782
211 ($1,709)$668$1,041$200,741
212 ($1,709)$664$1,045$199,697
213 ($1,709)$661$1,048$198,649
214 ($1,709)$657$1,051$197,597
215 ($1,709)$654$1,055$196,542
216 ($1,709)$650$1,058$195,484
Year 19 - 217 ($1,709)$647$1,062$194,422
218 ($1,709)$643$1,065$193,356
219 ($1,709)$640$1,069$192,287
220 ($1,709)$636$1,073$191,215
221 ($1,709)$633$1,076$190,139
222 ($1,709)$629$1,080$189,059
223 ($1,709)$625$1,083$187,976
224 ($1,709)$622$1,087$186,889
225 ($1,709)$618$1,090$185,799
226 ($1,709)$615$1,094$184,705
227 ($1,709)$611$1,098$183,607
228 ($1,709)$607$1,101$182,506
Year 20 - 229 ($1,709)$604$1,105$181,401
230 ($1,709)$600$1,109$180,292
231 ($1,709)$596$1,112$179,180
232 ($1,709)$593$1,116$178,064
233 ($1,709)$589$1,120$176,945
234 ($1,709)$585$1,123$175,822
235 ($1,709)$582$1,127$174,695
236 ($1,709)$578$1,131$173,564
237 ($1,709)$574$1,134$172,429
238 ($1,709)$570$1,138$171,291
239 ($1,709)$567$1,142$170,149
240 ($1,709)$563$1,146$169,003
Year 21 - 241 ($1,709)$559$1,150$167,854
242 ($1,709)$555$1,153$166,701
243 ($1,709)$552$1,157$165,543
244 ($1,709)$548$1,161$164,382
245 ($1,709)$544$1,165$163,218
246 ($1,709)$540$1,169$162,049
247 ($1,709)$536$1,173$160,876
248 ($1,709)$532$1,176$159,700
249 ($1,709)$528$1,180$158,520
250 ($1,709)$524$1,184$157,335
251 ($1,709)$521$1,188$156,147
252 ($1,709)$517$1,192$154,955
Year 22 - 253 ($1,709)$513$1,196$153,759
254 ($1,709)$509$1,200$152,559
255 ($1,709)$505$1,204$151,355
256 ($1,709)$501$1,208$150,147
257 ($1,709)$497$1,212$148,935
258 ($1,709)$493$1,216$147,719
259 ($1,709)$489$1,220$146,499
260 ($1,709)$485$1,224$145,275
261 ($1,709)$481$1,228$144,047
262 ($1,709)$477$1,232$142,815
263 ($1,709)$472$1,236$141,579
264 ($1,709)$468$1,240$140,339
Year 23 - 265 ($1,709)$464$1,244$139,094
266 ($1,709)$460$1,248$137,846
267 ($1,709)$456$1,253$136,593
268 ($1,709)$452$1,257$135,336
269 ($1,709)$448$1,261$134,075
270 ($1,709)$444$1,265$132,810
271 ($1,709)$439$1,269$131,541
272 ($1,709)$435$1,273$130,268
273 ($1,709)$431$1,278$128,990
274 ($1,709)$427$1,282$127,708
275 ($1,709)$423$1,286$126,422
276 ($1,709)$418$1,290$125,131
Year 24 - 277 ($1,709)$414$1,295$123,837
278 ($1,709)$410$1,299$122,538
279 ($1,709)$405$1,303$121,234
280 ($1,709)$401$1,308$119,927
281 ($1,709)$397$1,312$118,615
282 ($1,709)$392$1,316$117,299
283 ($1,709)$388$1,321$115,978
284 ($1,709)$384$1,325$114,653
285 ($1,709)$379$1,329$113,324
286 ($1,709)$375$1,334$111,990
287 ($1,709)$371$1,338$110,652
288 ($1,709)$366$1,343$109,309
Year 25 - 289 ($1,709)$362$1,347$107,962
290 ($1,709)$357$1,351$106,611
291 ($1,709)$353$1,356$105,255
292 ($1,709)$348$1,360$103,894
293 ($1,709)$344$1,365$102,529
294 ($1,709)$339$1,369$101,160
295 ($1,709)$335$1,374$99,786
296 ($1,709)$330$1,379$98,407
297 ($1,709)$326$1,383$97,024
298 ($1,709)$321$1,388$95,637
299 ($1,709)$316$1,392$94,244
300 ($1,709)$312$1,397$92,847
Year 26 - 301 ($1,709)$307$1,401$91,446
302 ($1,709)$303$1,406$90,040
303 ($1,709)$298$1,411$88,629
304 ($1,709)$293$1,415$87,213
305 ($1,709)$289$1,420$85,793
306 ($1,709)$284$1,425$84,369
307 ($1,709)$279$1,430$82,939
308 ($1,709)$274$1,434$81,505
309 ($1,709)$270$1,439$80,066
310 ($1,709)$265$1,444$78,622
311 ($1,709)$260$1,449$77,173
312 ($1,709)$255$1,453$75,720
Year 27 - 313 ($1,709)$251$1,458$74,262
314 ($1,709)$246$1,463$72,799
315 ($1,709)$241$1,468$71,331
316 ($1,709)$236$1,473$69,858
317 ($1,709)$231$1,478$68,381
318 ($1,709)$226$1,482$66,898
319 ($1,709)$221$1,487$65,411
320 ($1,709)$216$1,492$63,919
321 ($1,709)$211$1,497$62,421
322 ($1,709)$207$1,502$60,919
323 ($1,709)$202$1,507$59,412
324 ($1,709)$197$1,512$57,900
Year 28 - 325 ($1,709)$192$1,517$56,383
326 ($1,709)$187$1,522$54,861
327 ($1,709)$181$1,527$53,334
328 ($1,709)$176$1,532$51,801
329 ($1,709)$171$1,537$50,264
330 ($1,709)$166$1,542$48,722
331 ($1,709)$161$1,547$47,174
332 ($1,709)$156$1,553$45,622
333 ($1,709)$151$1,558$44,064
334 ($1,709)$146$1,563$42,501
335 ($1,709)$141$1,568$40,933
336 ($1,709)$135$1,573$39,360
Year 29 - 337 ($1,709)$130$1,578$37,781
338 ($1,709)$125$1,584$36,198
339 ($1,709)$120$1,589$34,609
340 ($1,709)$114$1,594$33,015
341 ($1,709)$109$1,599$31,415
342 ($1,709)$104$1,605$29,810
343 ($1,709)$99$1,610$28,200
344 ($1,709)$93$1,615$26,585
345 ($1,709)$88$1,621$24,964
346 ($1,709)$83$1,626$23,338
347 ($1,709)$77$1,631$21,707
348 ($1,709)$72$1,637$20,070
Year 30 - 349 ($1,709)$66$1,642$18,428
350 ($1,709)$61$1,648$16,780
351 ($1,709)$56$1,653$15,127
352 ($1,709)$50$1,659$13,468
353 ($1,709)$45$1,664$11,804
354 ($1,709)$39$1,670$10,134
355 ($1,709)$34$1,675$8,459
356 ($1,709)$28$1,681$6,779
357 ($1,709)$22$1,686$5,092
358 ($1,709)$17$1,692$3,400
359 ($1,709)$11$1,697$1,703
360 ($1,709)$6$1,703$0
TOTALS$255,921$359,200$615,121

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.