« Back to all home prices

Mortgage Payment Schedule for a $742,000 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% ($148,400) 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
$2,966 360 $473,983 $1,067,583

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $742,000
Down Payment $148,400$593,600
Year 1 - 1 ($2,966)$2,167$799$592,801
2 ($2,966)$2,164$802$591,999
3 ($2,966)$2,161$805$591,195
4 ($2,966)$2,158$808$590,387
5 ($2,966)$2,155$811$589,576
6 ($2,966)$2,152$814$588,763
7 ($2,966)$2,149$817$587,946
8 ($2,966)$2,146$820$587,127
9 ($2,966)$2,143$822$586,304
10 ($2,966)$2,140$825$585,479
11 ($2,966)$2,137$829$584,650
12 ($2,966)$2,134$832$583,819
Year 2 - 13 ($2,966)$2,131$835$582,984
14 ($2,966)$2,128$838$582,147
15 ($2,966)$2,125$841$581,306
16 ($2,966)$2,122$844$580,462
17 ($2,966)$2,119$847$579,615
18 ($2,966)$2,116$850$578,765
19 ($2,966)$2,112$853$577,912
20 ($2,966)$2,109$856$577,056
21 ($2,966)$2,106$859$576,197
22 ($2,966)$2,103$862$575,335
23 ($2,966)$2,100$866$574,469
24 ($2,966)$2,097$869$573,600
Year 3 - 25 ($2,966)$2,094$872$572,729
26 ($2,966)$2,090$875$571,854
27 ($2,966)$2,087$878$570,975
28 ($2,966)$2,084$881$570,094
29 ($2,966)$2,081$885$569,209
30 ($2,966)$2,078$888$568,321
31 ($2,966)$2,074$891$567,430
32 ($2,966)$2,071$894$566,536
33 ($2,966)$2,068$898$565,638
34 ($2,966)$2,065$901$564,737
35 ($2,966)$2,061$904$563,833
36 ($2,966)$2,058$908$562,925
Year 4 - 37 ($2,966)$2,055$911$562,015
38 ($2,966)$2,051$914$561,100
39 ($2,966)$2,048$917$560,183
40 ($2,966)$2,045$921$559,262
41 ($2,966)$2,041$924$558,338
42 ($2,966)$2,038$928$557,410
43 ($2,966)$2,035$931$556,479
44 ($2,966)$2,031$934$555,545
45 ($2,966)$2,028$938$554,607
46 ($2,966)$2,024$941$553,666
47 ($2,966)$2,021$945$552,721
48 ($2,966)$2,017$948$551,773
Year 5 - 49 ($2,966)$2,014$952$550,822
50 ($2,966)$2,010$955$549,867
51 ($2,966)$2,007$958$548,908
52 ($2,966)$2,004$962$547,946
53 ($2,966)$2,000$966$546,981
54 ($2,966)$1,996$969$546,012
55 ($2,966)$1,993$973$545,039
56 ($2,966)$1,989$976$544,063
57 ($2,966)$1,986$980$543,083
58 ($2,966)$1,982$983$542,100
59 ($2,966)$1,979$987$541,113
60 ($2,966)$1,975$990$540,123
Year 6 - 61 ($2,966)$1,971$994$539,129
62 ($2,966)$1,968$998$538,131
63 ($2,966)$1,964$1,001$537,130
64 ($2,966)$1,961$1,005$536,125
65 ($2,966)$1,957$1,009$535,116
66 ($2,966)$1,953$1,012$534,104
67 ($2,966)$1,949$1,016$533,088
68 ($2,966)$1,946$1,020$532,068
69 ($2,966)$1,942$1,023$531,045
70 ($2,966)$1,938$1,027$530,017
71 ($2,966)$1,935$1,031$528,986
72 ($2,966)$1,931$1,035$527,952
Year 7 - 73 ($2,966)$1,927$1,038$526,913
74 ($2,966)$1,923$1,042$525,871
75 ($2,966)$1,919$1,046$524,825
76 ($2,966)$1,916$1,050$523,775
77 ($2,966)$1,912$1,054$522,721
78 ($2,966)$1,908$1,058$521,664
79 ($2,966)$1,904$1,061$520,602
80 ($2,966)$1,900$1,065$519,537
81 ($2,966)$1,896$1,069$518,468
82 ($2,966)$1,892$1,073$517,395
83 ($2,966)$1,888$1,077$516,318
84 ($2,966)$1,885$1,081$515,237
Year 8 - 85 ($2,966)$1,881$1,085$514,152
86 ($2,966)$1,877$1,089$513,063
87 ($2,966)$1,873$1,093$511,970
88 ($2,966)$1,869$1,097$510,873
89 ($2,966)$1,865$1,101$509,772
90 ($2,966)$1,861$1,105$508,668
91 ($2,966)$1,857$1,109$507,559
92 ($2,966)$1,853$1,113$506,446
93 ($2,966)$1,849$1,117$505,329
94 ($2,966)$1,844$1,121$504,208
95 ($2,966)$1,840$1,125$503,083
96 ($2,966)$1,836$1,129$501,953
Year 9 - 97 ($2,966)$1,832$1,133$500,820
98 ($2,966)$1,828$1,138$499,683
99 ($2,966)$1,824$1,142$498,541
100 ($2,966)$1,820$1,146$497,395
101 ($2,966)$1,815$1,150$496,245
102 ($2,966)$1,811$1,154$495,091
103 ($2,966)$1,807$1,158$493,932
104 ($2,966)$1,803$1,163$492,770
105 ($2,966)$1,799$1,167$491,603
106 ($2,966)$1,794$1,171$490,432
107 ($2,966)$1,790$1,175$489,256
108 ($2,966)$1,786$1,180$488,077
Year 10 - 109 ($2,966)$1,781$1,184$486,892
110 ($2,966)$1,777$1,188$485,704
111 ($2,966)$1,773$1,193$484,511
112 ($2,966)$1,768$1,197$483,314
113 ($2,966)$1,764$1,201$482,113
114 ($2,966)$1,760$1,206$480,907
115 ($2,966)$1,755$1,210$479,697
116 ($2,966)$1,751$1,215$478,482
117 ($2,966)$1,746$1,219$477,263
118 ($2,966)$1,742$1,223$476,040
119 ($2,966)$1,738$1,228$474,812
120 ($2,966)$1,733$1,232$473,579
Year 11 - 121 ($2,966)$1,729$1,237$472,342
122 ($2,966)$1,724$1,241$471,101
123 ($2,966)$1,720$1,246$469,855
124 ($2,966)$1,715$1,251$468,604
125 ($2,966)$1,710$1,255$467,349
126 ($2,966)$1,706$1,260$466,090
127 ($2,966)$1,701$1,264$464,825
128 ($2,966)$1,697$1,269$463,557
129 ($2,966)$1,692$1,274$462,283
130 ($2,966)$1,687$1,278$461,005
131 ($2,966)$1,683$1,283$459,722
132 ($2,966)$1,678$1,288$458,434
Year 12 - 133 ($2,966)$1,673$1,292$457,142
134 ($2,966)$1,669$1,297$455,845
135 ($2,966)$1,664$1,302$454,544
136 ($2,966)$1,659$1,306$453,237
137 ($2,966)$1,654$1,311$451,926
138 ($2,966)$1,650$1,316$450,610
139 ($2,966)$1,645$1,321$449,289
140 ($2,966)$1,640$1,326$447,964
141 ($2,966)$1,635$1,330$446,633
142 ($2,966)$1,630$1,335$445,298
143 ($2,966)$1,625$1,340$443,958
144 ($2,966)$1,620$1,345$442,613
Year 13 - 145 ($2,966)$1,616$1,350$441,263
146 ($2,966)$1,611$1,355$439,908
147 ($2,966)$1,606$1,360$438,548
148 ($2,966)$1,601$1,365$437,183
149 ($2,966)$1,596$1,370$435,813
150 ($2,966)$1,591$1,375$434,439
151 ($2,966)$1,586$1,380$433,059
152 ($2,966)$1,581$1,385$431,674
153 ($2,966)$1,576$1,390$430,284
154 ($2,966)$1,571$1,395$428,889
155 ($2,966)$1,565$1,400$427,489
156 ($2,966)$1,560$1,405$426,084
Year 14 - 157 ($2,966)$1,555$1,410$424,674
158 ($2,966)$1,550$1,415$423,258
159 ($2,966)$1,545$1,421$421,837
160 ($2,966)$1,540$1,426$420,412
161 ($2,966)$1,535$1,431$418,981
162 ($2,966)$1,529$1,436$417,544
163 ($2,966)$1,524$1,441$416,103
164 ($2,966)$1,519$1,447$414,656
165 ($2,966)$1,513$1,452$413,204
166 ($2,966)$1,508$1,457$411,747
167 ($2,966)$1,503$1,463$410,284
168 ($2,966)$1,498$1,468$408,816
Year 15 - 169 ($2,966)$1,492$1,473$407,343
170 ($2,966)$1,487$1,479$405,864
171 ($2,966)$1,481$1,484$404,380
172 ($2,966)$1,476$1,490$402,891
173 ($2,966)$1,471$1,495$401,396
174 ($2,966)$1,465$1,500$399,895
175 ($2,966)$1,460$1,506$398,389
176 ($2,966)$1,454$1,511$396,878
177 ($2,966)$1,449$1,517$395,361
178 ($2,966)$1,443$1,522$393,839
179 ($2,966)$1,438$1,528$392,311
180 ($2,966)$1,432$1,534$390,777
Year 16 - 181 ($2,966)$1,426$1,539$389,238
182 ($2,966)$1,421$1,545$387,693
183 ($2,966)$1,415$1,550$386,143
184 ($2,966)$1,409$1,556$384,587
185 ($2,966)$1,404$1,562$383,025
186 ($2,966)$1,398$1,567$381,457
187 ($2,966)$1,392$1,573$379,884
188 ($2,966)$1,387$1,579$378,305
189 ($2,966)$1,381$1,585$376,721
190 ($2,966)$1,375$1,590$375,130
191 ($2,966)$1,369$1,596$373,534
192 ($2,966)$1,363$1,602$371,932
Year 17 - 193 ($2,966)$1,358$1,608$370,324
194 ($2,966)$1,352$1,614$368,710
195 ($2,966)$1,346$1,620$367,090
196 ($2,966)$1,340$1,626$365,465
197 ($2,966)$1,334$1,632$363,833
198 ($2,966)$1,328$1,638$362,195
199 ($2,966)$1,322$1,643$360,552
200 ($2,966)$1,316$1,649$358,902
201 ($2,966)$1,310$1,656$357,247
202 ($2,966)$1,304$1,662$355,585
203 ($2,966)$1,298$1,668$353,918
204 ($2,966)$1,292$1,674$352,244
Year 18 - 205 ($2,966)$1,286$1,680$350,564
206 ($2,966)$1,280$1,686$348,878
207 ($2,966)$1,273$1,692$347,186
208 ($2,966)$1,267$1,698$345,488
209 ($2,966)$1,261$1,704$343,783
210 ($2,966)$1,255$1,711$342,073
211 ($2,966)$1,249$1,717$340,356
212 ($2,966)$1,242$1,723$338,633
213 ($2,966)$1,236$1,729$336,903
214 ($2,966)$1,230$1,736$335,167
215 ($2,966)$1,223$1,742$333,425
216 ($2,966)$1,217$1,749$331,677
Year 19 - 217 ($2,966)$1,211$1,755$329,922
218 ($2,966)$1,204$1,761$328,160
219 ($2,966)$1,198$1,768$326,393
220 ($2,966)$1,191$1,774$324,619
221 ($2,966)$1,185$1,781$322,838
222 ($2,966)$1,178$1,787$321,051
223 ($2,966)$1,172$1,794$319,257
224 ($2,966)$1,165$1,800$317,457
225 ($2,966)$1,159$1,807$315,650
226 ($2,966)$1,152$1,813$313,837
227 ($2,966)$1,146$1,820$312,017
228 ($2,966)$1,139$1,827$310,190
Year 20 - 229 ($2,966)$1,132$1,833$308,357
230 ($2,966)$1,126$1,840$306,517
231 ($2,966)$1,119$1,847$304,670
232 ($2,966)$1,112$1,853$302,817
233 ($2,966)$1,105$1,860$300,956
234 ($2,966)$1,098$1,867$299,089
235 ($2,966)$1,092$1,874$297,215
236 ($2,966)$1,085$1,881$295,335
237 ($2,966)$1,078$1,888$293,447
238 ($2,966)$1,071$1,894$291,553
239 ($2,966)$1,064$1,901$289,651
240 ($2,966)$1,057$1,908$287,743
Year 21 - 241 ($2,966)$1,050$1,915$285,828
242 ($2,966)$1,043$1,922$283,906
243 ($2,966)$1,036$1,929$281,976
244 ($2,966)$1,029$1,936$280,040
245 ($2,966)$1,022$1,943$278,097
246 ($2,966)$1,015$1,950$276,146
247 ($2,966)$1,008$1,958$274,189
248 ($2,966)$1,001$1,965$272,224
249 ($2,966)$994$1,972$270,252
250 ($2,966)$986$1,979$268,273
251 ($2,966)$979$1,986$266,287
252 ($2,966)$972$1,994$264,293
Year 22 - 253 ($2,966)$965$2,001$262,292
254 ($2,966)$957$2,008$260,284
255 ($2,966)$950$2,015$258,269
256 ($2,966)$943$2,023$256,246
257 ($2,966)$935$2,030$254,216
258 ($2,966)$928$2,038$252,178
259 ($2,966)$920$2,045$250,133
260 ($2,966)$913$2,053$248,081
261 ($2,966)$905$2,060$246,021
262 ($2,966)$898$2,068$243,953
263 ($2,966)$890$2,075$241,878
264 ($2,966)$883$2,083$239,795
Year 23 - 265 ($2,966)$875$2,090$237,705
266 ($2,966)$868$2,098$235,607
267 ($2,966)$860$2,106$233,502
268 ($2,966)$852$2,113$231,388
269 ($2,966)$845$2,121$229,267
270 ($2,966)$837$2,129$227,139
271 ($2,966)$829$2,136$225,002
272 ($2,966)$821$2,144$222,858
273 ($2,966)$813$2,152$220,706
274 ($2,966)$806$2,160$218,546
275 ($2,966)$798$2,168$216,378
276 ($2,966)$790$2,176$214,202
Year 24 - 277 ($2,966)$782$2,184$212,019
278 ($2,966)$774$2,192$209,827
279 ($2,966)$766$2,200$207,628
280 ($2,966)$758$2,208$205,420
281 ($2,966)$750$2,216$203,204
282 ($2,966)$742$2,224$200,980
283 ($2,966)$734$2,232$198,748
284 ($2,966)$725$2,240$196,508
285 ($2,966)$717$2,248$194,260
286 ($2,966)$709$2,256$192,004
287 ($2,966)$701$2,265$189,739
288 ($2,966)$693$2,273$187,466
Year 25 - 289 ($2,966)$684$2,281$185,185
290 ($2,966)$676$2,290$182,895
291 ($2,966)$668$2,298$180,597
292 ($2,966)$659$2,306$178,291
293 ($2,966)$651$2,315$175,976
294 ($2,966)$642$2,323$173,653
295 ($2,966)$634$2,332$171,321
296 ($2,966)$625$2,340$168,981
297 ($2,966)$617$2,349$166,632
298 ($2,966)$608$2,357$164,275
299 ($2,966)$600$2,366$161,909
300 ($2,966)$591$2,375$159,535
Year 26 - 301 ($2,966)$582$2,383$157,151
302 ($2,966)$574$2,392$154,759
303 ($2,966)$565$2,401$152,359
304 ($2,966)$556$2,409$149,949
305 ($2,966)$547$2,418$147,531
306 ($2,966)$538$2,427$145,104
307 ($2,966)$530$2,436$142,668
308 ($2,966)$521$2,445$140,224
309 ($2,966)$512$2,454$137,770
310 ($2,966)$503$2,463$135,307
311 ($2,966)$494$2,472$132,836
312 ($2,966)$485$2,481$130,355
Year 27 - 313 ($2,966)$476$2,490$127,865
314 ($2,966)$467$2,499$125,366
315 ($2,966)$458$2,508$122,858
316 ($2,966)$448$2,517$120,341
317 ($2,966)$439$2,526$117,815
318 ($2,966)$430$2,535$115,280
319 ($2,966)$421$2,545$112,735
320 ($2,966)$411$2,554$110,181
321 ($2,966)$402$2,563$107,618
322 ($2,966)$393$2,573$105,045
323 ($2,966)$383$2,582$102,463
324 ($2,966)$374$2,592$99,871
Year 28 - 325 ($2,966)$365$2,601$97,270
326 ($2,966)$355$2,610$94,660
327 ($2,966)$346$2,620$92,040
328 ($2,966)$336$2,630$89,410
329 ($2,966)$326$2,639$86,771
330 ($2,966)$317$2,649$84,122
331 ($2,966)$307$2,658$81,464
332 ($2,966)$297$2,668$78,796
333 ($2,966)$288$2,678$76,118
334 ($2,966)$278$2,688$73,430
335 ($2,966)$268$2,697$70,733
336 ($2,966)$258$2,707$68,025
Year 29 - 337 ($2,966)$248$2,717$65,308
338 ($2,966)$238$2,727$62,581
339 ($2,966)$228$2,737$59,844
340 ($2,966)$218$2,747$57,097
341 ($2,966)$208$2,757$54,340
342 ($2,966)$198$2,767$51,572
343 ($2,966)$188$2,777$48,795
344 ($2,966)$178$2,787$46,008
345 ($2,966)$168$2,798$43,210
346 ($2,966)$158$2,808$40,402
347 ($2,966)$147$2,818$37,584
348 ($2,966)$137$2,828$34,756
Year 30 - 349 ($2,966)$127$2,839$31,917
350 ($2,966)$116$2,849$29,068
351 ($2,966)$106$2,859$26,209
352 ($2,966)$96$2,870$23,339
353 ($2,966)$85$2,880$20,459
354 ($2,966)$75$2,891$17,568
355 ($2,966)$64$2,901$14,667
356 ($2,966)$54$2,912$11,755
357 ($2,966)$43$2,923$8,832
358 ($2,966)$32$2,933$5,899
359 ($2,966)$22$2,944$2,955
360 ($2,966)$11$2,955$0
TOTALS$473,983$593,600$1,067,583

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.