« Back to all home prices

Mortgage Payment Schedule for a $115,000 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% ($23,000) 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
$438 360 $65,548 $157,548

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $115,000
Down Payment $23,000$92,000
Year 1 - 1 ($438)$304$133$91,867
2 ($438)$304$134$91,733
3 ($438)$303$134$91,599
4 ($438)$303$135$91,464
5 ($438)$303$135$91,329
6 ($438)$302$135$91,194
7 ($438)$302$136$91,058
8 ($438)$301$136$90,921
9 ($438)$301$137$90,785
10 ($438)$300$137$90,647
11 ($438)$300$138$90,510
12 ($438)$299$138$90,371
Year 2 - 13 ($438)$299$139$90,233
14 ($438)$299$139$90,094
15 ($438)$298$140$89,954
16 ($438)$298$140$89,814
17 ($438)$297$140$89,674
18 ($438)$297$141$89,533
19 ($438)$296$141$89,391
20 ($438)$296$142$89,249
21 ($438)$295$142$89,107
22 ($438)$295$143$88,964
23 ($438)$294$143$88,821
24 ($438)$294$144$88,677
Year 3 - 25 ($438)$293$144$88,533
26 ($438)$293$145$88,388
27 ($438)$292$145$88,243
28 ($438)$292$146$88,097
29 ($438)$291$146$87,951
30 ($438)$291$147$87,804
31 ($438)$290$147$87,657
32 ($438)$290$148$87,509
33 ($438)$290$148$87,361
34 ($438)$289$149$87,213
35 ($438)$289$149$87,064
36 ($438)$288$150$86,914
Year 4 - 37 ($438)$288$150$86,764
38 ($438)$287$151$86,613
39 ($438)$287$151$86,462
40 ($438)$286$152$86,311
41 ($438)$286$152$86,159
42 ($438)$285$153$86,006
43 ($438)$285$153$85,853
44 ($438)$284$154$85,699
45 ($438)$284$154$85,545
46 ($438)$283$155$85,391
47 ($438)$283$155$85,235
48 ($438)$282$156$85,080
Year 5 - 49 ($438)$281$156$84,924
50 ($438)$281$157$84,767
51 ($438)$280$157$84,610
52 ($438)$280$158$84,452
53 ($438)$279$158$84,294
54 ($438)$279$159$84,135
55 ($438)$278$159$83,976
56 ($438)$278$160$83,816
57 ($438)$277$160$83,656
58 ($438)$277$161$83,495
59 ($438)$276$161$83,333
60 ($438)$276$162$83,171
Year 6 - 61 ($438)$275$162$83,009
62 ($438)$275$163$82,846
63 ($438)$274$164$82,682
64 ($438)$274$164$82,518
65 ($438)$273$165$82,354
66 ($438)$272$165$82,188
67 ($438)$272$166$82,023
68 ($438)$271$166$81,856
69 ($438)$271$167$81,690
70 ($438)$270$167$81,522
71 ($438)$270$168$81,354
72 ($438)$269$168$81,186
Year 7 - 73 ($438)$269$169$81,017
74 ($438)$268$170$80,847
75 ($438)$267$170$80,677
76 ($438)$267$171$80,506
77 ($438)$266$171$80,335
78 ($438)$266$172$80,163
79 ($438)$265$172$79,991
80 ($438)$265$173$79,818
81 ($438)$264$174$79,644
82 ($438)$263$174$79,470
83 ($438)$263$175$79,295
84 ($438)$262$175$79,120
Year 8 - 85 ($438)$262$176$78,944
86 ($438)$261$176$78,768
87 ($438)$261$177$78,591
88 ($438)$260$178$78,413
89 ($438)$259$178$78,235
90 ($438)$259$179$78,056
91 ($438)$258$179$77,877
92 ($438)$258$180$77,697
93 ($438)$257$181$77,516
94 ($438)$256$181$77,335
95 ($438)$256$182$77,153
96 ($438)$255$182$76,971
Year 9 - 97 ($438)$255$183$76,788
98 ($438)$254$184$76,604
99 ($438)$253$184$76,420
100 ($438)$253$185$76,235
101 ($438)$252$185$76,050
102 ($438)$252$186$75,864
103 ($438)$251$187$75,677
104 ($438)$250$187$75,490
105 ($438)$250$188$75,302
106 ($438)$249$189$75,113
107 ($438)$248$189$74,924
108 ($438)$248$190$74,734
Year 10 - 109 ($438)$247$190$74,544
110 ($438)$247$191$74,353
111 ($438)$246$192$74,161
112 ($438)$245$192$73,969
113 ($438)$245$193$73,776
114 ($438)$244$194$73,583
115 ($438)$243$194$73,388
116 ($438)$243$195$73,193
117 ($438)$242$195$72,998
118 ($438)$242$196$72,802
119 ($438)$241$197$72,605
120 ($438)$240$197$72,408
Year 11 - 121 ($438)$240$198$72,210
122 ($438)$239$199$72,011
123 ($438)$238$199$71,811
124 ($438)$238$200$71,611
125 ($438)$237$201$71,411
126 ($438)$236$201$71,209
127 ($438)$236$202$71,007
128 ($438)$235$203$70,805
129 ($438)$234$203$70,601
130 ($438)$234$204$70,397
131 ($438)$233$205$70,192
132 ($438)$232$205$69,987
Year 12 - 133 ($438)$232$206$69,781
134 ($438)$231$207$69,574
135 ($438)$230$207$69,367
136 ($438)$229$208$69,158
137 ($438)$229$209$68,950
138 ($438)$228$210$68,740
139 ($438)$227$210$68,530
140 ($438)$227$211$68,319
141 ($438)$226$212$68,107
142 ($438)$225$212$67,895
143 ($438)$225$213$67,682
144 ($438)$224$214$67,468
Year 13 - 145 ($438)$223$214$67,254
146 ($438)$222$215$67,039
147 ($438)$222$216$66,823
148 ($438)$221$217$66,606
149 ($438)$220$217$66,389
150 ($438)$220$218$66,171
151 ($438)$219$219$65,952
152 ($438)$218$219$65,733
153 ($438)$217$220$65,513
154 ($438)$217$221$65,292
155 ($438)$216$222$65,070
156 ($438)$215$222$64,848
Year 14 - 157 ($438)$215$223$64,625
158 ($438)$214$224$64,401
159 ($438)$213$225$64,176
160 ($438)$212$225$63,951
161 ($438)$212$226$63,725
162 ($438)$211$227$63,498
163 ($438)$210$228$63,271
164 ($438)$209$228$63,042
165 ($438)$209$229$62,813
166 ($438)$208$230$62,583
167 ($438)$207$231$62,353
168 ($438)$206$231$62,121
Year 15 - 169 ($438)$206$232$61,889
170 ($438)$205$233$61,656
171 ($438)$204$234$61,423
172 ($438)$203$234$61,188
173 ($438)$202$235$60,953
174 ($438)$202$236$60,717
175 ($438)$201$237$60,480
176 ($438)$200$238$60,243
177 ($438)$199$238$60,005
178 ($438)$199$239$59,765
179 ($438)$198$240$59,526
180 ($438)$197$241$59,285
Year 16 - 181 ($438)$196$241$59,043
182 ($438)$195$242$58,801
183 ($438)$195$243$58,558
184 ($438)$194$244$58,314
185 ($438)$193$245$58,069
186 ($438)$192$246$57,824
187 ($438)$191$246$57,578
188 ($438)$190$247$57,330
189 ($438)$190$248$57,082
190 ($438)$189$249$56,834
191 ($438)$188$250$56,584
192 ($438)$187$250$56,334
Year 17 - 193 ($438)$186$251$56,082
194 ($438)$186$252$55,830
195 ($438)$185$253$55,577
196 ($438)$184$254$55,324
197 ($438)$183$255$55,069
198 ($438)$182$255$54,813
199 ($438)$181$256$54,557
200 ($438)$180$257$54,300
201 ($438)$180$258$54,042
202 ($438)$179$259$53,783
203 ($438)$178$260$53,524
204 ($438)$177$261$53,263
Year 18 - 205 ($438)$176$261$53,002
206 ($438)$175$262$52,739
207 ($438)$174$263$52,476
208 ($438)$174$264$52,212
209 ($438)$173$265$51,947
210 ($438)$172$266$51,681
211 ($438)$171$267$51,415
212 ($438)$170$268$51,147
213 ($438)$169$268$50,879
214 ($438)$168$269$50,609
215 ($438)$167$270$50,339
216 ($438)$167$271$50,068
Year 19 - 217 ($438)$166$272$49,796
218 ($438)$165$273$49,523
219 ($438)$164$274$49,250
220 ($438)$163$275$48,975
221 ($438)$162$276$48,699
222 ($438)$161$277$48,423
223 ($438)$160$277$48,145
224 ($438)$159$278$47,867
225 ($438)$158$279$47,588
226 ($438)$157$280$47,307
227 ($438)$157$281$47,026
228 ($438)$156$282$46,744
Year 20 - 229 ($438)$155$283$46,461
230 ($438)$154$284$46,177
231 ($438)$153$285$45,893
232 ($438)$152$286$45,607
233 ($438)$151$287$45,320
234 ($438)$150$288$45,032
235 ($438)$149$289$44,744
236 ($438)$148$290$44,454
237 ($438)$147$291$44,163
238 ($438)$146$292$43,872
239 ($438)$145$292$43,579
240 ($438)$144$293$43,286
Year 21 - 241 ($438)$143$294$42,992
242 ($438)$142$295$42,696
243 ($438)$141$296$42,400
244 ($438)$140$297$42,102
245 ($438)$139$298$41,804
246 ($438)$138$299$41,505
247 ($438)$137$300$41,204
248 ($438)$136$301$40,903
249 ($438)$135$302$40,601
250 ($438)$134$303$40,297
251 ($438)$133$304$39,993
252 ($438)$132$305$39,688
Year 22 - 253 ($438)$131$306$39,381
254 ($438)$130$307$39,074
255 ($438)$129$308$38,766
256 ($438)$128$309$38,456
257 ($438)$127$310$38,146
258 ($438)$126$311$37,835
259 ($438)$125$312$37,522
260 ($438)$124$313$37,209
261 ($438)$123$315$36,894
262 ($438)$122$316$36,578
263 ($438)$121$317$36,262
264 ($438)$120$318$35,944
Year 23 - 265 ($438)$119$319$35,625
266 ($438)$118$320$35,306
267 ($438)$117$321$34,985
268 ($438)$116$322$34,663
269 ($438)$115$323$34,340
270 ($438)$114$324$34,016
271 ($438)$113$325$33,691
272 ($438)$111$326$33,365
273 ($438)$110$327$33,038
274 ($438)$109$328$32,709
275 ($438)$108$329$32,380
276 ($438)$107$331$32,049
Year 24 - 277 ($438)$106$332$31,718
278 ($438)$105$333$31,385
279 ($438)$104$334$31,051
280 ($438)$103$335$30,716
281 ($438)$102$336$30,380
282 ($438)$101$337$30,043
283 ($438)$99$338$29,705
284 ($438)$98$339$29,365
285 ($438)$97$340$29,025
286 ($438)$96$342$28,683
287 ($438)$95$343$28,341
288 ($438)$94$344$27,997
Year 25 - 289 ($438)$93$345$27,652
290 ($438)$91$346$27,306
291 ($438)$90$347$26,958
292 ($438)$89$348$26,610
293 ($438)$88$350$26,260
294 ($438)$87$351$25,910
295 ($438)$86$352$25,558
296 ($438)$85$353$25,205
297 ($438)$83$354$24,850
298 ($438)$82$355$24,495
299 ($438)$81$357$24,138
300 ($438)$80$358$23,781
Year 26 - 301 ($438)$79$359$23,422
302 ($438)$77$360$23,061
303 ($438)$76$361$22,700
304 ($438)$75$363$22,338
305 ($438)$74$364$21,974
306 ($438)$73$365$21,609
307 ($438)$71$366$21,243
308 ($438)$70$367$20,875
309 ($438)$69$369$20,507
310 ($438)$68$370$20,137
311 ($438)$67$371$19,766
312 ($438)$65$372$19,394
Year 27 - 313 ($438)$64$373$19,020
314 ($438)$63$375$18,646
315 ($438)$62$376$18,270
316 ($438)$60$377$17,892
317 ($438)$59$378$17,514
318 ($438)$58$380$17,134
319 ($438)$57$381$16,753
320 ($438)$55$382$16,371
321 ($438)$54$383$15,988
322 ($438)$53$385$15,603
323 ($438)$52$386$15,217
324 ($438)$50$387$14,830
Year 28 - 325 ($438)$49$389$14,441
326 ($438)$48$390$14,051
327 ($438)$46$391$13,660
328 ($438)$45$392$13,268
329 ($438)$44$394$12,874
330 ($438)$43$395$12,479
331 ($438)$41$396$12,083
332 ($438)$40$398$11,685
333 ($438)$39$399$11,286
334 ($438)$37$400$10,886
335 ($438)$36$402$10,484
336 ($438)$35$403$10,081
Year 29 - 337 ($438)$33$404$9,677
338 ($438)$32$406$9,271
339 ($438)$31$407$8,864
340 ($438)$29$408$8,456
341 ($438)$28$410$8,046
342 ($438)$27$411$7,635
343 ($438)$25$412$7,223
344 ($438)$24$414$6,809
345 ($438)$23$415$6,394
346 ($438)$21$416$5,977
347 ($438)$20$418$5,560
348 ($438)$18$419$5,140
Year 30 - 349 ($438)$17$421$4,720
350 ($438)$16$422$4,298
351 ($438)$14$423$3,874
352 ($438)$13$425$3,450
353 ($438)$11$426$3,023
354 ($438)$10$428$2,596
355 ($438)$9$429$2,167
356 ($438)$7$430$1,736
357 ($438)$6$432$1,304
358 ($438)$4$433$871
359 ($438)$3$435$436
360 ($438)$1$436$0
TOTALS$65,548$92,000$157,548

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.