« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($23,000) 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
$460 360 $73,461 $165,461

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $115,000
Down Payment $23,000$92,000
Year 1 - 1 ($460)$336$124$91,876
2 ($460)$335$124$91,752
3 ($460)$335$125$91,627
4 ($460)$334$125$91,502
5 ($460)$334$126$91,376
6 ($460)$334$126$91,250
7 ($460)$333$127$91,124
8 ($460)$333$127$90,997
9 ($460)$332$127$90,869
10 ($460)$332$128$90,741
11 ($460)$331$128$90,613
12 ($460)$331$129$90,484
Year 2 - 13 ($460)$330$129$90,355
14 ($460)$330$130$90,225
15 ($460)$329$130$90,095
16 ($460)$329$131$89,964
17 ($460)$328$131$89,833
18 ($460)$328$132$89,701
19 ($460)$327$132$89,569
20 ($460)$327$133$89,436
21 ($460)$326$133$89,303
22 ($460)$326$134$89,169
23 ($460)$325$134$89,035
24 ($460)$325$135$88,900
Year 3 - 25 ($460)$324$135$88,765
26 ($460)$324$136$88,630
27 ($460)$323$136$88,493
28 ($460)$323$137$88,357
29 ($460)$323$137$88,220
30 ($460)$322$138$88,082
31 ($460)$321$138$87,944
32 ($460)$321$139$87,805
33 ($460)$320$139$87,666
34 ($460)$320$140$87,527
35 ($460)$319$140$87,387
36 ($460)$319$141$87,246
Year 4 - 37 ($460)$318$141$87,105
38 ($460)$318$142$86,963
39 ($460)$317$142$86,821
40 ($460)$317$143$86,678
41 ($460)$316$143$86,535
42 ($460)$316$144$86,391
43 ($460)$315$144$86,247
44 ($460)$315$145$86,102
45 ($460)$314$145$85,957
46 ($460)$314$146$85,811
47 ($460)$313$146$85,664
48 ($460)$313$147$85,517
Year 5 - 49 ($460)$312$147$85,370
50 ($460)$312$148$85,222
51 ($460)$311$149$85,073
52 ($460)$311$149$84,924
53 ($460)$310$150$84,775
54 ($460)$309$150$84,624
55 ($460)$309$151$84,474
56 ($460)$308$151$84,322
57 ($460)$308$152$84,171
58 ($460)$307$152$84,018
59 ($460)$307$153$83,865
60 ($460)$306$154$83,712
Year 6 - 61 ($460)$306$154$83,558
62 ($460)$305$155$83,403
63 ($460)$304$155$83,248
64 ($460)$304$156$83,092
65 ($460)$303$156$82,936
66 ($460)$303$157$82,779
67 ($460)$302$157$82,621
68 ($460)$302$158$82,463
69 ($460)$301$159$82,305
70 ($460)$300$159$82,146
71 ($460)$300$160$81,986
72 ($460)$299$160$81,825
Year 7 - 73 ($460)$299$161$81,664
74 ($460)$298$162$81,503
75 ($460)$297$162$81,341
76 ($460)$297$163$81,178
77 ($460)$296$163$81,015
78 ($460)$296$164$80,851
79 ($460)$295$165$80,686
80 ($460)$295$165$80,521
81 ($460)$294$166$80,356
82 ($460)$293$166$80,189
83 ($460)$293$167$80,022
84 ($460)$292$168$79,855
Year 8 - 85 ($460)$291$168$79,687
86 ($460)$291$169$79,518
87 ($460)$290$169$79,348
88 ($460)$290$170$79,178
89 ($460)$289$171$79,008
90 ($460)$288$171$78,837
91 ($460)$288$172$78,665
92 ($460)$287$172$78,492
93 ($460)$286$173$78,319
94 ($460)$286$174$78,145
95 ($460)$285$174$77,971
96 ($460)$285$175$77,796
Year 9 - 97 ($460)$284$176$77,620
98 ($460)$283$176$77,444
99 ($460)$283$177$77,267
100 ($460)$282$178$77,090
101 ($460)$281$178$76,911
102 ($460)$281$179$76,732
103 ($460)$280$180$76,553
104 ($460)$279$180$76,373
105 ($460)$279$181$76,192
106 ($460)$278$182$76,010
107 ($460)$277$182$75,828
108 ($460)$277$183$75,645
Year 10 - 109 ($460)$276$184$75,462
110 ($460)$275$184$75,278
111 ($460)$275$185$75,093
112 ($460)$274$186$74,907
113 ($460)$273$186$74,721
114 ($460)$273$187$74,534
115 ($460)$272$188$74,347
116 ($460)$271$188$74,158
117 ($460)$271$189$73,969
118 ($460)$270$190$73,780
119 ($460)$269$190$73,589
120 ($460)$269$191$73,398
Year 11 - 121 ($460)$268$192$73,207
122 ($460)$267$192$73,014
123 ($460)$267$193$72,821
124 ($460)$266$194$72,627
125 ($460)$265$195$72,433
126 ($460)$264$195$72,238
127 ($460)$264$196$72,042
128 ($460)$263$197$71,845
129 ($460)$262$197$71,648
130 ($460)$262$198$71,450
131 ($460)$261$199$71,251
132 ($460)$260$200$71,051
Year 12 - 133 ($460)$259$200$70,851
134 ($460)$259$201$70,650
135 ($460)$258$202$70,448
136 ($460)$257$202$70,246
137 ($460)$256$203$70,042
138 ($460)$256$204$69,838
139 ($460)$255$205$69,634
140 ($460)$254$205$69,428
141 ($460)$253$206$69,222
142 ($460)$253$207$69,015
143 ($460)$252$208$68,807
144 ($460)$251$208$68,599
Year 13 - 145 ($460)$250$209$68,390
146 ($460)$250$210$68,180
147 ($460)$249$211$67,969
148 ($460)$248$212$67,757
149 ($460)$247$212$67,545
150 ($460)$247$213$67,332
151 ($460)$246$214$67,118
152 ($460)$245$215$66,904
153 ($460)$244$215$66,688
154 ($460)$243$216$66,472
155 ($460)$243$217$66,255
156 ($460)$242$218$66,037
Year 14 - 157 ($460)$241$219$65,819
158 ($460)$240$219$65,599
159 ($460)$239$220$65,379
160 ($460)$239$221$65,158
161 ($460)$238$222$64,936
162 ($460)$237$223$64,714
163 ($460)$236$223$64,490
164 ($460)$235$224$64,266
165 ($460)$235$225$64,041
166 ($460)$234$226$63,815
167 ($460)$233$227$63,589
168 ($460)$232$228$63,361
Year 15 - 169 ($460)$231$228$63,133
170 ($460)$230$229$62,903
171 ($460)$230$230$62,673
172 ($460)$229$231$62,443
173 ($460)$228$232$62,211
174 ($460)$227$233$61,978
175 ($460)$226$233$61,745
176 ($460)$225$234$61,511
177 ($460)$225$235$61,276
178 ($460)$224$236$61,040
179 ($460)$223$237$60,803
180 ($460)$222$238$60,565
Year 16 - 181 ($460)$221$239$60,327
182 ($460)$220$239$60,087
183 ($460)$219$240$59,847
184 ($460)$218$241$59,606
185 ($460)$218$242$59,364
186 ($460)$217$243$59,121
187 ($460)$216$244$58,877
188 ($460)$215$245$58,632
189 ($460)$214$246$58,387
190 ($460)$213$247$58,140
191 ($460)$212$247$57,893
192 ($460)$211$248$57,644
Year 17 - 193 ($460)$210$249$57,395
194 ($460)$209$250$57,145
195 ($460)$209$251$56,894
196 ($460)$208$252$56,642
197 ($460)$207$253$56,389
198 ($460)$206$254$56,135
199 ($460)$205$255$55,881
200 ($460)$204$256$55,625
201 ($460)$203$257$55,368
202 ($460)$202$258$55,111
203 ($460)$201$258$54,852
204 ($460)$200$259$54,593
Year 18 - 205 ($460)$199$260$54,333
206 ($460)$198$261$54,071
207 ($460)$197$262$53,809
208 ($460)$196$263$53,546
209 ($460)$195$264$53,282
210 ($460)$194$265$53,017
211 ($460)$194$266$52,751
212 ($460)$193$267$52,483
213 ($460)$192$268$52,215
214 ($460)$191$269$51,946
215 ($460)$190$270$51,676
216 ($460)$189$271$51,405
Year 19 - 217 ($460)$188$272$51,133
218 ($460)$187$273$50,860
219 ($460)$186$274$50,586
220 ($460)$185$275$50,312
221 ($460)$184$276$50,036
222 ($460)$183$277$49,759
223 ($460)$182$278$49,481
224 ($460)$181$279$49,202
225 ($460)$180$280$48,922
226 ($460)$179$281$48,640
227 ($460)$178$282$48,358
228 ($460)$177$283$48,075
Year 20 - 229 ($460)$175$284$47,791
230 ($460)$174$285$47,506
231 ($460)$173$286$47,220
232 ($460)$172$287$46,932
233 ($460)$171$288$46,644
234 ($460)$170$289$46,355
235 ($460)$169$290$46,064
236 ($460)$168$291$45,773
237 ($460)$167$293$45,480
238 ($460)$166$294$45,187
239 ($460)$165$295$44,892
240 ($460)$164$296$44,596
Year 21 - 241 ($460)$163$297$44,299
242 ($460)$162$298$44,002
243 ($460)$161$299$43,703
244 ($460)$160$300$43,402
245 ($460)$158$301$43,101
246 ($460)$157$302$42,799
247 ($460)$156$303$42,496
248 ($460)$155$305$42,191
249 ($460)$154$306$41,885
250 ($460)$153$307$41,579
251 ($460)$152$308$41,271
252 ($460)$151$309$40,962
Year 22 - 253 ($460)$150$310$40,652
254 ($460)$148$311$40,341
255 ($460)$147$312$40,028
256 ($460)$146$314$39,715
257 ($460)$145$315$39,400
258 ($460)$144$316$39,084
259 ($460)$143$317$38,767
260 ($460)$142$318$38,449
261 ($460)$140$319$38,130
262 ($460)$139$320$37,809
263 ($460)$138$322$37,488
264 ($460)$137$323$37,165
Year 23 - 265 ($460)$136$324$36,841
266 ($460)$134$325$36,516
267 ($460)$133$326$36,190
268 ($460)$132$328$35,862
269 ($460)$131$329$35,533
270 ($460)$130$330$35,203
271 ($460)$128$331$34,872
272 ($460)$127$332$34,540
273 ($460)$126$334$34,206
274 ($460)$125$335$33,872
275 ($460)$124$336$33,536
276 ($460)$122$337$33,198
Year 24 - 277 ($460)$121$338$32,860
278 ($460)$120$340$32,520
279 ($460)$119$341$32,179
280 ($460)$117$342$31,837
281 ($460)$116$343$31,494
282 ($460)$115$345$31,149
283 ($460)$114$346$30,803
284 ($460)$112$347$30,456
285 ($460)$111$348$30,108
286 ($460)$110$350$29,758
287 ($460)$109$351$29,407
288 ($460)$107$352$29,055
Year 25 - 289 ($460)$106$354$28,701
290 ($460)$105$355$28,346
291 ($460)$103$356$27,990
292 ($460)$102$357$27,633
293 ($460)$101$359$27,274
294 ($460)$100$360$26,914
295 ($460)$98$361$26,552
296 ($460)$97$363$26,190
297 ($460)$96$364$25,826
298 ($460)$94$365$25,460
299 ($460)$93$367$25,094
300 ($460)$92$368$24,726
Year 26 - 301 ($460)$90$369$24,356
302 ($460)$89$371$23,986
303 ($460)$88$372$23,614
304 ($460)$86$373$23,240
305 ($460)$85$375$22,865
306 ($460)$83$376$22,489
307 ($460)$82$378$22,112
308 ($460)$81$379$21,733
309 ($460)$79$380$21,352
310 ($460)$78$382$20,971
311 ($460)$77$383$20,588
312 ($460)$75$384$20,203
Year 27 - 313 ($460)$74$386$19,817
314 ($460)$72$387$19,430
315 ($460)$71$389$19,041
316 ($460)$70$390$18,651
317 ($460)$68$392$18,260
318 ($460)$67$393$17,867
319 ($460)$65$394$17,472
320 ($460)$64$396$17,077
321 ($460)$62$397$16,679
322 ($460)$61$399$16,281
323 ($460)$59$400$15,880
324 ($460)$58$402$15,479
Year 28 - 325 ($460)$56$403$15,076
326 ($460)$55$405$14,671
327 ($460)$54$406$14,265
328 ($460)$52$408$13,857
329 ($460)$51$409$13,448
330 ($460)$49$411$13,038
331 ($460)$48$412$12,626
332 ($460)$46$414$12,212
333 ($460)$45$415$11,797
334 ($460)$43$417$11,381
335 ($460)$42$418$10,963
336 ($460)$40$420$10,543
Year 29 - 337 ($460)$38$421$10,122
338 ($460)$37$423$9,699
339 ($460)$35$424$9,275
340 ($460)$34$426$8,849
341 ($460)$32$427$8,422
342 ($460)$31$429$7,993
343 ($460)$29$430$7,563
344 ($460)$28$432$7,131
345 ($460)$26$434$6,697
346 ($460)$24$435$6,262
347 ($460)$23$437$5,825
348 ($460)$21$438$5,387
Year 30 - 349 ($460)$20$440$4,947
350 ($460)$18$442$4,505
351 ($460)$16$443$4,062
352 ($460)$15$445$3,617
353 ($460)$13$446$3,171
354 ($460)$12$448$2,723
355 ($460)$10$450$2,273
356 ($460)$8$451$1,822
357 ($460)$7$453$1,369
358 ($460)$5$455$914
359 ($460)$3$456$458
360 ($460)$2$458$0
TOTALS$73,461$92,000$165,461

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.