« Back to all home prices

Mortgage Payment Schedule for a $498,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($99,600) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,879 360 $278,085 $676,485

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $498,000
Down Payment $99,600$398,400
Year 1 - 1 ($1,879)$1,295$584$397,816
2 ($1,879)$1,293$586$397,229
3 ($1,879)$1,291$588$396,641
4 ($1,879)$1,289$590$396,051
5 ($1,879)$1,287$592$395,459
6 ($1,879)$1,285$594$394,865
7 ($1,879)$1,283$596$394,270
8 ($1,879)$1,281$598$393,672
9 ($1,879)$1,279$600$393,072
10 ($1,879)$1,277$602$392,471
11 ($1,879)$1,276$604$391,867
12 ($1,879)$1,274$606$391,261
Year 2 - 13 ($1,879)$1,272$608$390,654
14 ($1,879)$1,270$610$390,044
15 ($1,879)$1,268$611$389,433
16 ($1,879)$1,266$613$388,819
17 ($1,879)$1,264$615$388,204
18 ($1,879)$1,262$617$387,586
19 ($1,879)$1,260$619$386,967
20 ($1,879)$1,258$621$386,346
21 ($1,879)$1,256$624$385,722
22 ($1,879)$1,254$626$385,096
23 ($1,879)$1,252$628$384,469
24 ($1,879)$1,250$630$383,839
Year 3 - 25 ($1,879)$1,247$632$383,208
26 ($1,879)$1,245$634$382,574
27 ($1,879)$1,243$636$381,938
28 ($1,879)$1,241$638$381,300
29 ($1,879)$1,239$640$380,660
30 ($1,879)$1,237$642$380,019
31 ($1,879)$1,235$644$379,374
32 ($1,879)$1,233$646$378,728
33 ($1,879)$1,231$648$378,080
34 ($1,879)$1,229$650$377,430
35 ($1,879)$1,227$652$376,777
36 ($1,879)$1,225$655$376,123
Year 4 - 37 ($1,879)$1,222$657$375,466
38 ($1,879)$1,220$659$374,807
39 ($1,879)$1,218$661$374,146
40 ($1,879)$1,216$663$373,483
41 ($1,879)$1,214$665$372,818
42 ($1,879)$1,212$667$372,150
43 ($1,879)$1,209$670$371,480
44 ($1,879)$1,207$672$370,809
45 ($1,879)$1,205$674$370,135
46 ($1,879)$1,203$676$369,458
47 ($1,879)$1,201$678$368,780
48 ($1,879)$1,199$681$368,099
Year 5 - 49 ($1,879)$1,196$683$367,417
50 ($1,879)$1,194$685$366,732
51 ($1,879)$1,192$687$366,044
52 ($1,879)$1,190$689$365,355
53 ($1,879)$1,187$692$364,663
54 ($1,879)$1,185$694$363,969
55 ($1,879)$1,183$696$363,273
56 ($1,879)$1,181$698$362,574
57 ($1,879)$1,178$701$361,874
58 ($1,879)$1,176$703$361,171
59 ($1,879)$1,174$705$360,465
60 ($1,879)$1,172$708$359,758
Year 6 - 61 ($1,879)$1,169$710$359,048
62 ($1,879)$1,167$712$358,336
63 ($1,879)$1,165$715$357,621
64 ($1,879)$1,162$717$356,904
65 ($1,879)$1,160$719$356,185
66 ($1,879)$1,158$722$355,464
67 ($1,879)$1,155$724$354,740
68 ($1,879)$1,153$726$354,013
69 ($1,879)$1,151$729$353,285
70 ($1,879)$1,148$731$352,554
71 ($1,879)$1,146$733$351,821
72 ($1,879)$1,143$736$351,085
Year 7 - 73 ($1,879)$1,141$738$350,347
74 ($1,879)$1,139$740$349,606
75 ($1,879)$1,136$743$348,863
76 ($1,879)$1,134$745$348,118
77 ($1,879)$1,131$748$347,370
78 ($1,879)$1,129$750$346,620
79 ($1,879)$1,127$753$345,867
80 ($1,879)$1,124$755$345,112
81 ($1,879)$1,122$758$344,355
82 ($1,879)$1,119$760$343,595
83 ($1,879)$1,117$762$342,833
84 ($1,879)$1,114$765$342,068
Year 8 - 85 ($1,879)$1,112$767$341,300
86 ($1,879)$1,109$770$340,530
87 ($1,879)$1,107$772$339,758
88 ($1,879)$1,104$775$338,983
89 ($1,879)$1,102$777$338,206
90 ($1,879)$1,099$780$337,426
91 ($1,879)$1,097$782$336,643
92 ($1,879)$1,094$785$335,858
93 ($1,879)$1,092$788$335,070
94 ($1,879)$1,089$790$334,280
95 ($1,879)$1,086$793$333,488
96 ($1,879)$1,084$795$332,692
Year 9 - 97 ($1,879)$1,081$798$331,894
98 ($1,879)$1,079$800$331,094
99 ($1,879)$1,076$803$330,291
100 ($1,879)$1,073$806$329,485
101 ($1,879)$1,071$808$328,677
102 ($1,879)$1,068$811$327,866
103 ($1,879)$1,066$814$327,052
104 ($1,879)$1,063$816$326,236
105 ($1,879)$1,060$819$325,417
106 ($1,879)$1,058$822$324,596
107 ($1,879)$1,055$824$323,772
108 ($1,879)$1,052$827$322,945
Year 10 - 109 ($1,879)$1,050$830$322,115
110 ($1,879)$1,047$832$321,283
111 ($1,879)$1,044$835$320,448
112 ($1,879)$1,041$838$319,610
113 ($1,879)$1,039$840$318,770
114 ($1,879)$1,036$843$317,927
115 ($1,879)$1,033$846$317,081
116 ($1,879)$1,031$849$316,232
117 ($1,879)$1,028$851$315,381
118 ($1,879)$1,025$854$314,527
119 ($1,879)$1,022$857$313,670
120 ($1,879)$1,019$860$312,810
Year 11 - 121 ($1,879)$1,017$862$311,948
122 ($1,879)$1,014$865$311,082
123 ($1,879)$1,011$868$310,214
124 ($1,879)$1,008$871$309,343
125 ($1,879)$1,005$874$308,470
126 ($1,879)$1,003$877$307,593
127 ($1,879)$1,000$879$306,714
128 ($1,879)$997$882$305,831
129 ($1,879)$994$885$304,946
130 ($1,879)$991$888$304,058
131 ($1,879)$988$891$303,167
132 ($1,879)$985$894$302,273
Year 12 - 133 ($1,879)$982$897$301,377
134 ($1,879)$979$900$300,477
135 ($1,879)$977$903$299,574
136 ($1,879)$974$906$298,669
137 ($1,879)$971$908$297,760
138 ($1,879)$968$911$296,849
139 ($1,879)$965$914$295,935
140 ($1,879)$962$917$295,017
141 ($1,879)$959$920$294,097
142 ($1,879)$956$923$293,174
143 ($1,879)$953$926$292,247
144 ($1,879)$950$929$291,318
Year 13 - 145 ($1,879)$947$932$290,386
146 ($1,879)$944$935$289,450
147 ($1,879)$941$938$288,512
148 ($1,879)$938$941$287,570
149 ($1,879)$935$945$286,626
150 ($1,879)$932$948$285,678
151 ($1,879)$928$951$284,728
152 ($1,879)$925$954$283,774
153 ($1,879)$922$957$282,817
154 ($1,879)$919$960$281,857
155 ($1,879)$916$963$280,894
156 ($1,879)$913$966$279,928
Year 14 - 157 ($1,879)$910$969$278,958
158 ($1,879)$907$973$277,986
159 ($1,879)$903$976$277,010
160 ($1,879)$900$979$276,031
161 ($1,879)$897$982$275,049
162 ($1,879)$894$985$274,064
163 ($1,879)$891$988$273,076
164 ($1,879)$887$992$272,084
165 ($1,879)$884$995$271,089
166 ($1,879)$881$998$270,091
167 ($1,879)$878$1,001$269,090
168 ($1,879)$875$1,005$268,085
Year 15 - 169 ($1,879)$871$1,008$267,077
170 ($1,879)$868$1,011$266,066
171 ($1,879)$865$1,014$265,052
172 ($1,879)$861$1,018$264,034
173 ($1,879)$858$1,021$263,013
174 ($1,879)$855$1,024$261,989
175 ($1,879)$851$1,028$260,961
176 ($1,879)$848$1,031$259,930
177 ($1,879)$845$1,034$258,896
178 ($1,879)$841$1,038$257,858
179 ($1,879)$838$1,041$256,817
180 ($1,879)$835$1,044$255,772
Year 16 - 181 ($1,879)$831$1,048$254,725
182 ($1,879)$828$1,051$253,673
183 ($1,879)$824$1,055$252,619
184 ($1,879)$821$1,058$251,561
185 ($1,879)$818$1,062$250,499
186 ($1,879)$814$1,065$249,434
187 ($1,879)$811$1,068$248,365
188 ($1,879)$807$1,072$247,294
189 ($1,879)$804$1,075$246,218
190 ($1,879)$800$1,079$245,139
191 ($1,879)$797$1,082$244,057
192 ($1,879)$793$1,086$242,971
Year 17 - 193 ($1,879)$790$1,089$241,881
194 ($1,879)$786$1,093$240,788
195 ($1,879)$783$1,097$239,692
196 ($1,879)$779$1,100$238,592
197 ($1,879)$775$1,104$237,488
198 ($1,879)$772$1,107$236,381
199 ($1,879)$768$1,111$235,270
200 ($1,879)$765$1,114$234,155
201 ($1,879)$761$1,118$233,037
202 ($1,879)$757$1,122$231,915
203 ($1,879)$754$1,125$230,790
204 ($1,879)$750$1,129$229,661
Year 18 - 205 ($1,879)$746$1,133$228,528
206 ($1,879)$743$1,136$227,392
207 ($1,879)$739$1,140$226,252
208 ($1,879)$735$1,144$225,108
209 ($1,879)$732$1,148$223,960
210 ($1,879)$728$1,151$222,809
211 ($1,879)$724$1,155$221,654
212 ($1,879)$720$1,159$220,495
213 ($1,879)$717$1,163$219,333
214 ($1,879)$713$1,166$218,167
215 ($1,879)$709$1,170$216,996
216 ($1,879)$705$1,174$215,823
Year 19 - 217 ($1,879)$701$1,178$214,645
218 ($1,879)$698$1,182$213,463
219 ($1,879)$694$1,185$212,278
220 ($1,879)$690$1,189$211,089
221 ($1,879)$686$1,193$209,896
222 ($1,879)$682$1,197$208,699
223 ($1,879)$678$1,201$207,498
224 ($1,879)$674$1,205$206,293
225 ($1,879)$670$1,209$205,084
226 ($1,879)$667$1,213$203,872
227 ($1,879)$663$1,217$202,655
228 ($1,879)$659$1,220$201,435
Year 20 - 229 ($1,879)$655$1,224$200,210
230 ($1,879)$651$1,228$198,982
231 ($1,879)$647$1,232$197,749
232 ($1,879)$643$1,236$196,513
233 ($1,879)$639$1,240$195,273
234 ($1,879)$635$1,244$194,028
235 ($1,879)$631$1,249$192,780
236 ($1,879)$627$1,253$191,527
237 ($1,879)$622$1,257$190,270
238 ($1,879)$618$1,261$189,010
239 ($1,879)$614$1,265$187,745
240 ($1,879)$610$1,269$186,476
Year 21 - 241 ($1,879)$606$1,273$185,203
242 ($1,879)$602$1,277$183,925
243 ($1,879)$598$1,281$182,644
244 ($1,879)$594$1,286$181,359
245 ($1,879)$589$1,290$180,069
246 ($1,879)$585$1,294$178,775
247 ($1,879)$581$1,298$177,477
248 ($1,879)$577$1,302$176,174
249 ($1,879)$573$1,307$174,868
250 ($1,879)$568$1,311$173,557
251 ($1,879)$564$1,315$172,242
252 ($1,879)$560$1,319$170,923
Year 22 - 253 ($1,879)$555$1,324$169,599
254 ($1,879)$551$1,328$168,271
255 ($1,879)$547$1,332$166,939
256 ($1,879)$543$1,337$165,602
257 ($1,879)$538$1,341$164,261
258 ($1,879)$534$1,345$162,916
259 ($1,879)$529$1,350$161,566
260 ($1,879)$525$1,354$160,212
261 ($1,879)$521$1,358$158,854
262 ($1,879)$516$1,363$157,491
263 ($1,879)$512$1,367$156,124
264 ($1,879)$507$1,372$154,752
Year 23 - 265 ($1,879)$503$1,376$153,376
266 ($1,879)$498$1,381$151,995
267 ($1,879)$494$1,385$150,610
268 ($1,879)$489$1,390$149,221
269 ($1,879)$485$1,394$147,826
270 ($1,879)$480$1,399$146,428
271 ($1,879)$476$1,403$145,024
272 ($1,879)$471$1,408$143,617
273 ($1,879)$467$1,412$142,204
274 ($1,879)$462$1,417$140,787
275 ($1,879)$458$1,422$139,366
276 ($1,879)$453$1,426$137,940
Year 24 - 277 ($1,879)$448$1,431$136,509
278 ($1,879)$444$1,435$135,073
279 ($1,879)$439$1,440$133,633
280 ($1,879)$434$1,445$132,188
281 ($1,879)$430$1,450$130,739
282 ($1,879)$425$1,454$129,285
283 ($1,879)$420$1,459$127,826
284 ($1,879)$415$1,464$126,362
285 ($1,879)$411$1,468$124,893
286 ($1,879)$406$1,473$123,420
287 ($1,879)$401$1,478$121,942
288 ($1,879)$396$1,483$120,459
Year 25 - 289 ($1,879)$391$1,488$118,972
290 ($1,879)$387$1,492$117,479
291 ($1,879)$382$1,497$115,982
292 ($1,879)$377$1,502$114,480
293 ($1,879)$372$1,507$112,973
294 ($1,879)$367$1,512$111,461
295 ($1,879)$362$1,517$109,944
296 ($1,879)$357$1,522$108,422
297 ($1,879)$352$1,527$106,895
298 ($1,879)$347$1,532$105,364
299 ($1,879)$342$1,537$103,827
300 ($1,879)$337$1,542$102,285
Year 26 - 301 ($1,879)$332$1,547$100,739
302 ($1,879)$327$1,552$99,187
303 ($1,879)$322$1,557$97,630
304 ($1,879)$317$1,562$96,068
305 ($1,879)$312$1,567$94,501
306 ($1,879)$307$1,572$92,929
307 ($1,879)$302$1,577$91,352
308 ($1,879)$297$1,582$89,770
309 ($1,879)$292$1,587$88,183
310 ($1,879)$287$1,593$86,590
311 ($1,879)$281$1,598$84,992
312 ($1,879)$276$1,603$83,389
Year 27 - 313 ($1,879)$271$1,608$81,781
314 ($1,879)$266$1,613$80,168
315 ($1,879)$261$1,619$78,549
316 ($1,879)$255$1,624$76,926
317 ($1,879)$250$1,629$75,296
318 ($1,879)$245$1,634$73,662
319 ($1,879)$239$1,640$72,022
320 ($1,879)$234$1,645$70,377
321 ($1,879)$229$1,650$68,727
322 ($1,879)$223$1,656$67,071
323 ($1,879)$218$1,661$65,410
324 ($1,879)$213$1,667$63,743
Year 28 - 325 ($1,879)$207$1,672$62,071
326 ($1,879)$202$1,677$60,394
327 ($1,879)$196$1,683$58,711
328 ($1,879)$191$1,688$57,023
329 ($1,879)$185$1,694$55,329
330 ($1,879)$180$1,699$53,630
331 ($1,879)$174$1,705$51,925
332 ($1,879)$169$1,710$50,215
333 ($1,879)$163$1,716$48,499
334 ($1,879)$158$1,722$46,777
335 ($1,879)$152$1,727$45,050
336 ($1,879)$146$1,733$43,317
Year 29 - 337 ($1,879)$141$1,738$41,579
338 ($1,879)$135$1,744$39,835
339 ($1,879)$129$1,750$38,085
340 ($1,879)$124$1,755$36,330
341 ($1,879)$118$1,761$34,569
342 ($1,879)$112$1,767$32,802
343 ($1,879)$107$1,773$31,030
344 ($1,879)$101$1,778$29,251
345 ($1,879)$95$1,784$27,467
346 ($1,879)$89$1,790$25,677
347 ($1,879)$83$1,796$23,882
348 ($1,879)$78$1,802$22,080
Year 30 - 349 ($1,879)$72$1,807$20,273
350 ($1,879)$66$1,813$18,460
351 ($1,879)$60$1,819$16,641
352 ($1,879)$54$1,825$14,816
353 ($1,879)$48$1,831$12,985
354 ($1,879)$42$1,837$11,148
355 ($1,879)$36$1,843$9,305
356 ($1,879)$30$1,849$7,456
357 ($1,879)$24$1,855$5,601
358 ($1,879)$18$1,861$3,740
359 ($1,879)$12$1,867$1,873
360 ($1,879)$6$1,873$0
TOTALS$278,085$398,400$676,485

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.