« Back to all home prices

Mortgage Payment Schedule for a $500,000 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% ($100,000) 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
$1,998 360 $319,396 $719,396

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $500,000
Down Payment $100,000$400,000
Year 1 - 1 ($1,998)$1,460$538$399,462
2 ($1,998)$1,458$540$398,921
3 ($1,998)$1,456$542$398,379
4 ($1,998)$1,454$544$397,835
5 ($1,998)$1,452$546$397,289
6 ($1,998)$1,450$548$396,740
7 ($1,998)$1,448$550$396,190
8 ($1,998)$1,446$552$395,638
9 ($1,998)$1,444$554$395,084
10 ($1,998)$1,442$556$394,528
11 ($1,998)$1,440$558$393,969
12 ($1,998)$1,438$560$393,409
Year 2 - 13 ($1,998)$1,436$562$392,846
14 ($1,998)$1,434$564$392,282
15 ($1,998)$1,432$566$391,716
16 ($1,998)$1,430$569$391,147
17 ($1,998)$1,428$571$390,576
18 ($1,998)$1,426$573$390,004
19 ($1,998)$1,424$575$389,429
20 ($1,998)$1,421$577$388,852
21 ($1,998)$1,419$579$388,273
22 ($1,998)$1,417$581$387,692
23 ($1,998)$1,415$583$387,109
24 ($1,998)$1,413$585$386,523
Year 3 - 25 ($1,998)$1,411$588$385,936
26 ($1,998)$1,409$590$385,346
27 ($1,998)$1,407$592$384,754
28 ($1,998)$1,404$594$384,160
29 ($1,998)$1,402$596$383,564
30 ($1,998)$1,400$598$382,966
31 ($1,998)$1,398$600$382,365
32 ($1,998)$1,396$603$381,763
33 ($1,998)$1,393$605$381,158
34 ($1,998)$1,391$607$380,551
35 ($1,998)$1,389$609$379,941
36 ($1,998)$1,387$612$379,330
Year 4 - 37 ($1,998)$1,385$614$378,716
38 ($1,998)$1,382$616$378,100
39 ($1,998)$1,380$618$377,482
40 ($1,998)$1,378$621$376,861
41 ($1,998)$1,376$623$376,238
42 ($1,998)$1,373$625$375,613
43 ($1,998)$1,371$627$374,986
44 ($1,998)$1,369$630$374,356
45 ($1,998)$1,366$632$373,725
46 ($1,998)$1,364$634$373,090
47 ($1,998)$1,362$637$372,454
48 ($1,998)$1,359$639$371,815
Year 5 - 49 ($1,998)$1,357$641$371,174
50 ($1,998)$1,355$644$370,530
51 ($1,998)$1,352$646$369,884
52 ($1,998)$1,350$648$369,236
53 ($1,998)$1,348$651$368,585
54 ($1,998)$1,345$653$367,932
55 ($1,998)$1,343$655$367,277
56 ($1,998)$1,341$658$366,619
57 ($1,998)$1,338$660$365,959
58 ($1,998)$1,336$663$365,297
59 ($1,998)$1,333$665$364,632
60 ($1,998)$1,331$667$363,964
Year 6 - 61 ($1,998)$1,328$670$363,294
62 ($1,998)$1,326$672$362,622
63 ($1,998)$1,324$675$361,947
64 ($1,998)$1,321$677$361,270
65 ($1,998)$1,319$680$360,590
66 ($1,998)$1,316$682$359,908
67 ($1,998)$1,314$685$359,224
68 ($1,998)$1,311$687$358,536
69 ($1,998)$1,309$690$357,847
70 ($1,998)$1,306$692$357,155
71 ($1,998)$1,304$695$356,460
72 ($1,998)$1,301$697$355,763
Year 7 - 73 ($1,998)$1,299$700$355,063
74 ($1,998)$1,296$702$354,361
75 ($1,998)$1,293$705$353,656
76 ($1,998)$1,291$707$352,948
77 ($1,998)$1,288$710$352,238
78 ($1,998)$1,286$713$351,525
79 ($1,998)$1,283$715$350,810
80 ($1,998)$1,280$718$350,092
81 ($1,998)$1,278$720$349,372
82 ($1,998)$1,275$723$348,649
83 ($1,998)$1,273$726$347,923
84 ($1,998)$1,270$728$347,195
Year 8 - 85 ($1,998)$1,267$731$346,463
86 ($1,998)$1,265$734$345,730
87 ($1,998)$1,262$736$344,993
88 ($1,998)$1,259$739$344,254
89 ($1,998)$1,257$742$343,512
90 ($1,998)$1,254$745$342,768
91 ($1,998)$1,251$747$342,021
92 ($1,998)$1,248$750$341,271
93 ($1,998)$1,246$753$340,518
94 ($1,998)$1,243$755$339,763
95 ($1,998)$1,240$758$339,004
96 ($1,998)$1,237$761$338,244
Year 9 - 97 ($1,998)$1,235$764$337,480
98 ($1,998)$1,232$767$336,713
99 ($1,998)$1,229$769$335,944
100 ($1,998)$1,226$772$335,172
101 ($1,998)$1,223$775$334,397
102 ($1,998)$1,221$778$333,619
103 ($1,998)$1,218$781$332,839
104 ($1,998)$1,215$783$332,055
105 ($1,998)$1,212$786$331,269
106 ($1,998)$1,209$789$330,480
107 ($1,998)$1,206$792$329,687
108 ($1,998)$1,203$795$328,893
Year 10 - 109 ($1,998)$1,200$798$328,095
110 ($1,998)$1,198$801$327,294
111 ($1,998)$1,195$804$326,490
112 ($1,998)$1,192$807$325,684
113 ($1,998)$1,189$810$324,874
114 ($1,998)$1,186$813$324,061
115 ($1,998)$1,183$815$323,246
116 ($1,998)$1,180$818$322,427
117 ($1,998)$1,177$821$321,606
118 ($1,998)$1,174$824$320,782
119 ($1,998)$1,171$827$319,954
120 ($1,998)$1,168$830$319,124
Year 11 - 121 ($1,998)$1,165$834$318,290
122 ($1,998)$1,162$837$317,454
123 ($1,998)$1,159$840$316,614
124 ($1,998)$1,156$843$315,771
125 ($1,998)$1,153$846$314,925
126 ($1,998)$1,149$849$314,077
127 ($1,998)$1,146$852$313,225
128 ($1,998)$1,143$855$312,370
129 ($1,998)$1,140$858$311,511
130 ($1,998)$1,137$861$310,650
131 ($1,998)$1,134$864$309,786
132 ($1,998)$1,131$868$308,918
Year 12 - 133 ($1,998)$1,128$871$308,047
134 ($1,998)$1,124$874$307,173
135 ($1,998)$1,121$877$306,296
136 ($1,998)$1,118$880$305,416
137 ($1,998)$1,115$884$304,532
138 ($1,998)$1,112$887$303,646
139 ($1,998)$1,108$890$302,756
140 ($1,998)$1,105$893$301,862
141 ($1,998)$1,102$897$300,966
142 ($1,998)$1,099$900$300,066
143 ($1,998)$1,095$903$299,163
144 ($1,998)$1,092$906$298,257
Year 13 - 145 ($1,998)$1,089$910$297,347
146 ($1,998)$1,085$913$296,434
147 ($1,998)$1,082$916$295,517
148 ($1,998)$1,079$920$294,598
149 ($1,998)$1,075$923$293,675
150 ($1,998)$1,072$926$292,748
151 ($1,998)$1,069$930$291,819
152 ($1,998)$1,065$933$290,885
153 ($1,998)$1,062$937$289,949
154 ($1,998)$1,058$940$289,009
155 ($1,998)$1,055$943$288,065
156 ($1,998)$1,051$947$287,118
Year 14 - 157 ($1,998)$1,048$950$286,168
158 ($1,998)$1,045$954$285,214
159 ($1,998)$1,041$957$284,257
160 ($1,998)$1,038$961$283,296
161 ($1,998)$1,034$964$282,332
162 ($1,998)$1,031$968$281,364
163 ($1,998)$1,027$971$280,393
164 ($1,998)$1,023$975$279,418
165 ($1,998)$1,020$978$278,439
166 ($1,998)$1,016$982$277,457
167 ($1,998)$1,013$986$276,472
168 ($1,998)$1,009$989$275,483
Year 15 - 169 ($1,998)$1,006$993$274,490
170 ($1,998)$1,002$996$273,493
171 ($1,998)$998$1,000$272,493
172 ($1,998)$995$1,004$271,490
173 ($1,998)$991$1,007$270,482
174 ($1,998)$987$1,011$269,471
175 ($1,998)$984$1,015$268,456
176 ($1,998)$980$1,018$267,438
177 ($1,998)$976$1,022$266,416
178 ($1,998)$972$1,026$265,390
179 ($1,998)$969$1,030$264,360
180 ($1,998)$965$1,033$263,327
Year 16 - 181 ($1,998)$961$1,037$262,290
182 ($1,998)$957$1,041$261,249
183 ($1,998)$954$1,045$260,204
184 ($1,998)$950$1,049$259,155
185 ($1,998)$946$1,052$258,103
186 ($1,998)$942$1,056$257,047
187 ($1,998)$938$1,060$255,987
188 ($1,998)$934$1,064$254,923
189 ($1,998)$930$1,068$253,855
190 ($1,998)$927$1,072$252,783
191 ($1,998)$923$1,076$251,707
192 ($1,998)$919$1,080$250,628
Year 17 - 193 ($1,998)$915$1,084$249,544
194 ($1,998)$911$1,087$248,457
195 ($1,998)$907$1,091$247,365
196 ($1,998)$903$1,095$246,270
197 ($1,998)$899$1,099$245,170
198 ($1,998)$895$1,103$244,067
199 ($1,998)$891$1,107$242,960
200 ($1,998)$887$1,112$241,848
201 ($1,998)$883$1,116$240,732
202 ($1,998)$879$1,120$239,613
203 ($1,998)$875$1,124$238,489
204 ($1,998)$870$1,128$237,361
Year 18 - 205 ($1,998)$866$1,132$236,229
206 ($1,998)$862$1,136$235,093
207 ($1,998)$858$1,140$233,953
208 ($1,998)$854$1,144$232,809
209 ($1,998)$850$1,149$231,660
210 ($1,998)$846$1,153$230,507
211 ($1,998)$841$1,157$229,350
212 ($1,998)$837$1,161$228,189
213 ($1,998)$833$1,165$227,024
214 ($1,998)$829$1,170$225,854
215 ($1,998)$824$1,174$224,680
216 ($1,998)$820$1,178$223,502
Year 19 - 217 ($1,998)$816$1,183$222,319
218 ($1,998)$811$1,187$221,132
219 ($1,998)$807$1,191$219,941
220 ($1,998)$803$1,196$218,746
221 ($1,998)$798$1,200$217,546
222 ($1,998)$794$1,204$216,341
223 ($1,998)$790$1,209$215,133
224 ($1,998)$785$1,213$213,920
225 ($1,998)$781$1,218$212,702
226 ($1,998)$776$1,222$211,480
227 ($1,998)$772$1,226$210,254
228 ($1,998)$767$1,231$209,023
Year 20 - 229 ($1,998)$763$1,235$207,788
230 ($1,998)$758$1,240$206,548
231 ($1,998)$754$1,244$205,303
232 ($1,998)$749$1,249$204,054
233 ($1,998)$745$1,254$202,801
234 ($1,998)$740$1,258$201,543
235 ($1,998)$736$1,263$200,280
236 ($1,998)$731$1,267$199,013
237 ($1,998)$726$1,272$197,741
238 ($1,998)$722$1,277$196,464
239 ($1,998)$717$1,281$195,183
240 ($1,998)$712$1,286$193,897
Year 21 - 241 ($1,998)$708$1,291$192,606
242 ($1,998)$703$1,295$191,311
243 ($1,998)$698$1,300$190,011
244 ($1,998)$694$1,305$188,706
245 ($1,998)$689$1,310$187,397
246 ($1,998)$684$1,314$186,082
247 ($1,998)$679$1,319$184,763
248 ($1,998)$674$1,324$183,439
249 ($1,998)$670$1,329$182,111
250 ($1,998)$665$1,334$180,777
251 ($1,998)$660$1,338$179,439
252 ($1,998)$655$1,343$178,095
Year 22 - 253 ($1,998)$650$1,348$176,747
254 ($1,998)$645$1,353$175,394
255 ($1,998)$640$1,358$174,036
256 ($1,998)$635$1,363$172,672
257 ($1,998)$630$1,368$171,304
258 ($1,998)$625$1,373$169,931
259 ($1,998)$620$1,378$168,553
260 ($1,998)$615$1,383$167,170
261 ($1,998)$610$1,388$165,782
262 ($1,998)$605$1,393$164,389
263 ($1,998)$600$1,398$162,990
264 ($1,998)$595$1,403$161,587
Year 23 - 265 ($1,998)$590$1,409$160,179
266 ($1,998)$585$1,414$158,765
267 ($1,998)$579$1,419$157,346
268 ($1,998)$574$1,424$155,922
269 ($1,998)$569$1,429$154,493
270 ($1,998)$564$1,434$153,058
271 ($1,998)$559$1,440$151,619
272 ($1,998)$553$1,445$150,174
273 ($1,998)$548$1,450$148,724
274 ($1,998)$543$1,455$147,268
275 ($1,998)$538$1,461$145,807
276 ($1,998)$532$1,466$144,341
Year 24 - 277 ($1,998)$527$1,471$142,870
278 ($1,998)$521$1,477$141,393
279 ($1,998)$516$1,482$139,911
280 ($1,998)$511$1,488$138,423
281 ($1,998)$505$1,493$136,930
282 ($1,998)$500$1,499$135,431
283 ($1,998)$494$1,504$133,927
284 ($1,998)$489$1,509$132,418
285 ($1,998)$483$1,515$130,903
286 ($1,998)$478$1,521$129,382
287 ($1,998)$472$1,526$127,856
288 ($1,998)$467$1,532$126,325
Year 25 - 289 ($1,998)$461$1,537$124,788
290 ($1,998)$455$1,543$123,245
291 ($1,998)$450$1,548$121,696
292 ($1,998)$444$1,554$120,142
293 ($1,998)$439$1,560$118,582
294 ($1,998)$433$1,565$117,017
295 ($1,998)$427$1,571$115,446
296 ($1,998)$421$1,577$113,869
297 ($1,998)$416$1,583$112,286
298 ($1,998)$410$1,588$110,697
299 ($1,998)$404$1,594$109,103
300 ($1,998)$398$1,600$107,503
Year 26 - 301 ($1,998)$392$1,606$105,897
302 ($1,998)$387$1,612$104,285
303 ($1,998)$381$1,618$102,668
304 ($1,998)$375$1,624$101,044
305 ($1,998)$369$1,630$99,415
306 ($1,998)$363$1,635$97,779
307 ($1,998)$357$1,641$96,138
308 ($1,998)$351$1,647$94,490
309 ($1,998)$345$1,653$92,837
310 ($1,998)$339$1,659$91,177
311 ($1,998)$333$1,666$89,512
312 ($1,998)$327$1,672$87,840
Year 27 - 313 ($1,998)$321$1,678$86,163
314 ($1,998)$314$1,684$84,479
315 ($1,998)$308$1,690$82,789
316 ($1,998)$302$1,696$81,093
317 ($1,998)$296$1,702$79,390
318 ($1,998)$290$1,709$77,682
319 ($1,998)$284$1,715$75,967
320 ($1,998)$277$1,721$74,246
321 ($1,998)$271$1,727$72,519
322 ($1,998)$265$1,734$70,785
323 ($1,998)$258$1,740$69,045
324 ($1,998)$252$1,746$67,299
Year 28 - 325 ($1,998)$246$1,753$65,546
326 ($1,998)$239$1,759$63,787
327 ($1,998)$233$1,765$62,021
328 ($1,998)$226$1,772$60,249
329 ($1,998)$220$1,778$58,471
330 ($1,998)$213$1,785$56,686
331 ($1,998)$207$1,791$54,895
332 ($1,998)$200$1,798$53,097
333 ($1,998)$194$1,805$51,292
334 ($1,998)$187$1,811$49,481
335 ($1,998)$181$1,818$47,663
336 ($1,998)$174$1,824$45,839
Year 29 - 337 ($1,998)$167$1,831$44,008
338 ($1,998)$161$1,838$42,170
339 ($1,998)$154$1,844$40,326
340 ($1,998)$147$1,851$38,475
341 ($1,998)$140$1,858$36,617
342 ($1,998)$134$1,865$34,752
343 ($1,998)$127$1,871$32,881
344 ($1,998)$120$1,878$31,003
345 ($1,998)$113$1,885$29,117
346 ($1,998)$106$1,892$27,225
347 ($1,998)$99$1,899$25,326
348 ($1,998)$92$1,906$23,420
Year 30 - 349 ($1,998)$85$1,913$21,508
350 ($1,998)$79$1,920$19,588
351 ($1,998)$71$1,927$17,661
352 ($1,998)$64$1,934$15,727
353 ($1,998)$57$1,941$13,786
354 ($1,998)$50$1,948$11,838
355 ($1,998)$43$1,955$9,883
356 ($1,998)$36$1,962$7,921
357 ($1,998)$29$1,969$5,951
358 ($1,998)$22$1,977$3,975
359 ($1,998)$15$1,984$1,991
360 ($1,998)$7$1,991$0
TOTALS$319,396$400,000$719,396

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.