« 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 May 18, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($23,000) may require pre-mortgage insurance


4.02% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$440 360 $66,502 $158,502

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $115,000
Down Payment $23,000$92,000
Year 1 - 1 ($440)$308$132$91,868
2 ($440)$308$133$91,735
3 ($440)$307$133$91,602
4 ($440)$307$133$91,469
5 ($440)$306$134$91,335
6 ($440)$306$134$91,201
7 ($440)$306$135$91,066
8 ($440)$305$135$90,931
9 ($440)$305$136$90,795
10 ($440)$304$136$90,659
11 ($440)$304$137$90,522
12 ($440)$303$137$90,385
Year 2 - 13 ($440)$303$137$90,248
14 ($440)$302$138$90,110
15 ($440)$302$138$89,972
16 ($440)$301$139$89,833
17 ($440)$301$139$89,693
18 ($440)$300$140$89,554
19 ($440)$300$140$89,413
20 ($440)$300$141$89,273
21 ($440)$299$141$89,131
22 ($440)$299$142$88,990
23 ($440)$298$142$88,847
24 ($440)$298$143$88,705
Year 3 - 25 ($440)$297$143$88,562
26 ($440)$297$144$88,418
27 ($440)$296$144$88,274
28 ($440)$296$145$88,129
29 ($440)$295$145$87,984
30 ($440)$295$146$87,839
31 ($440)$294$146$87,693
32 ($440)$294$147$87,546
33 ($440)$293$147$87,399
34 ($440)$293$147$87,252
35 ($440)$292$148$87,104
36 ($440)$292$148$86,955
Year 4 - 37 ($440)$291$149$86,806
38 ($440)$291$149$86,657
39 ($440)$290$150$86,507
40 ($440)$290$150$86,356
41 ($440)$289$151$86,205
42 ($440)$289$151$86,054
43 ($440)$288$152$85,902
44 ($440)$288$153$85,749
45 ($440)$287$153$85,596
46 ($440)$287$154$85,443
47 ($440)$286$154$85,289
48 ($440)$286$155$85,134
Year 5 - 49 ($440)$285$155$84,979
50 ($440)$285$156$84,824
51 ($440)$284$156$84,667
52 ($440)$284$157$84,511
53 ($440)$283$157$84,354
54 ($440)$283$158$84,196
55 ($440)$282$158$84,038
56 ($440)$282$159$83,879
57 ($440)$281$159$83,720
58 ($440)$280$160$83,560
59 ($440)$280$160$83,399
60 ($440)$279$161$83,239
Year 6 - 61 ($440)$279$161$83,077
62 ($440)$278$162$82,915
63 ($440)$278$163$82,753
64 ($440)$277$163$82,590
65 ($440)$277$164$82,426
66 ($440)$276$164$82,262
67 ($440)$276$165$82,097
68 ($440)$275$165$81,932
69 ($440)$274$166$81,766
70 ($440)$274$166$81,600
71 ($440)$273$167$81,433
72 ($440)$273$167$81,265
Year 7 - 73 ($440)$272$168$81,097
74 ($440)$272$169$80,929
75 ($440)$271$169$80,759
76 ($440)$271$170$80,590
77 ($440)$270$170$80,419
78 ($440)$269$171$80,249
79 ($440)$269$171$80,077
80 ($440)$268$172$79,905
81 ($440)$268$173$79,732
82 ($440)$267$173$79,559
83 ($440)$267$174$79,385
84 ($440)$266$174$79,211
Year 8 - 85 ($440)$265$175$79,036
86 ($440)$265$176$78,861
87 ($440)$264$176$78,685
88 ($440)$264$177$78,508
89 ($440)$263$177$78,331
90 ($440)$262$178$78,153
91 ($440)$262$178$77,974
92 ($440)$261$179$77,795
93 ($440)$261$180$77,616
94 ($440)$260$180$77,435
95 ($440)$259$181$77,254
96 ($440)$259$181$77,073
Year 9 - 97 ($440)$258$182$76,891
98 ($440)$258$183$76,708
99 ($440)$257$183$76,525
100 ($440)$256$184$76,341
101 ($440)$256$185$76,156
102 ($440)$255$185$75,971
103 ($440)$255$186$75,785
104 ($440)$254$186$75,599
105 ($440)$253$187$75,412
106 ($440)$253$188$75,224
107 ($440)$252$188$75,036
108 ($440)$251$189$74,847
Year 10 - 109 ($440)$251$190$74,658
110 ($440)$250$190$74,467
111 ($440)$249$191$74,277
112 ($440)$249$191$74,085
113 ($440)$248$192$73,893
114 ($440)$248$193$73,700
115 ($440)$247$193$73,507
116 ($440)$246$194$73,313
117 ($440)$246$195$73,118
118 ($440)$245$195$72,923
119 ($440)$244$196$72,727
120 ($440)$244$197$72,530
Year 11 - 121 ($440)$243$197$72,333
122 ($440)$242$198$72,135
123 ($440)$242$199$71,936
124 ($440)$241$199$71,737
125 ($440)$240$200$71,537
126 ($440)$240$201$71,336
127 ($440)$239$201$71,135
128 ($440)$238$202$70,933
129 ($440)$238$203$70,730
130 ($440)$237$203$70,527
131 ($440)$236$204$70,323
132 ($440)$236$205$70,118
Year 12 - 133 ($440)$235$205$69,913
134 ($440)$234$206$69,707
135 ($440)$234$207$69,500
136 ($440)$233$207$69,293
137 ($440)$232$208$69,085
138 ($440)$231$209$68,876
139 ($440)$231$210$68,666
140 ($440)$230$210$68,456
141 ($440)$229$211$68,245
142 ($440)$229$212$68,033
143 ($440)$228$212$67,821
144 ($440)$227$213$67,608
Year 13 - 145 ($440)$226$214$67,394
146 ($440)$226$215$67,180
147 ($440)$225$215$66,964
148 ($440)$224$216$66,748
149 ($440)$224$217$66,532
150 ($440)$223$217$66,314
151 ($440)$222$218$66,096
152 ($440)$221$219$65,877
153 ($440)$221$220$65,658
154 ($440)$220$220$65,437
155 ($440)$219$221$65,216
156 ($440)$218$222$64,994
Year 14 - 157 ($440)$218$223$64,772
158 ($440)$217$223$64,549
159 ($440)$216$224$64,325
160 ($440)$215$225$64,100
161 ($440)$215$226$63,874
162 ($440)$214$226$63,648
163 ($440)$213$227$63,421
164 ($440)$212$228$63,193
165 ($440)$212$229$62,964
166 ($440)$211$229$62,735
167 ($440)$210$230$62,505
168 ($440)$209$231$62,274
Year 15 - 169 ($440)$209$232$62,042
170 ($440)$208$232$61,810
171 ($440)$207$233$61,577
172 ($440)$206$234$61,343
173 ($440)$205$235$61,108
174 ($440)$205$236$60,872
175 ($440)$204$236$60,636
176 ($440)$203$237$60,399
177 ($440)$202$238$60,161
178 ($440)$202$239$59,922
179 ($440)$201$240$59,683
180 ($440)$200$240$59,442
Year 16 - 181 ($440)$199$241$59,201
182 ($440)$198$242$58,959
183 ($440)$198$243$58,716
184 ($440)$197$244$58,473
185 ($440)$196$244$58,228
186 ($440)$195$245$57,983
187 ($440)$194$246$57,737
188 ($440)$193$247$57,490
189 ($440)$193$248$57,243
190 ($440)$192$249$56,994
191 ($440)$191$249$56,745
192 ($440)$190$250$56,495
Year 17 - 193 ($440)$189$251$56,244
194 ($440)$188$252$55,992
195 ($440)$188$253$55,739
196 ($440)$187$254$55,485
197 ($440)$186$254$55,231
198 ($440)$185$255$54,976
199 ($440)$184$256$54,720
200 ($440)$183$257$54,463
201 ($440)$182$258$54,205
202 ($440)$182$259$53,946
203 ($440)$181$260$53,687
204 ($440)$180$260$53,426
Year 18 - 205 ($440)$179$261$53,165
206 ($440)$178$262$52,903
207 ($440)$177$263$52,640
208 ($440)$176$264$52,376
209 ($440)$175$265$52,111
210 ($440)$175$266$51,845
211 ($440)$174$267$51,578
212 ($440)$173$267$51,311
213 ($440)$172$268$51,043
214 ($440)$171$269$50,773
215 ($440)$170$270$50,503
216 ($440)$169$271$50,232
Year 19 - 217 ($440)$168$272$49,960
218 ($440)$167$273$49,687
219 ($440)$166$274$49,413
220 ($440)$166$275$49,139
221 ($440)$165$276$48,863
222 ($440)$164$277$48,586
223 ($440)$163$278$48,309
224 ($440)$162$278$48,030
225 ($440)$161$279$47,751
226 ($440)$160$280$47,471
227 ($440)$159$281$47,189
228 ($440)$158$282$46,907
Year 20 - 229 ($440)$157$283$46,624
230 ($440)$156$284$46,340
231 ($440)$155$285$46,055
232 ($440)$154$286$45,769
233 ($440)$153$287$45,482
234 ($440)$152$288$45,194
235 ($440)$151$289$44,905
236 ($440)$150$290$44,615
237 ($440)$149$291$44,324
238 ($440)$148$292$44,033
239 ($440)$148$293$43,740
240 ($440)$147$294$43,446
Year 21 - 241 ($440)$146$295$43,151
242 ($440)$145$296$42,856
243 ($440)$144$297$42,559
244 ($440)$143$298$42,261
245 ($440)$142$299$41,962
246 ($440)$141$300$41,663
247 ($440)$140$301$41,362
248 ($440)$139$302$41,060
249 ($440)$138$303$40,758
250 ($440)$137$304$40,454
251 ($440)$136$305$40,149
252 ($440)$134$306$39,843
Year 22 - 253 ($440)$133$307$39,537
254 ($440)$132$308$39,229
255 ($440)$131$309$38,920
256 ($440)$130$310$38,610
257 ($440)$129$311$38,299
258 ($440)$128$312$37,987
259 ($440)$127$313$37,674
260 ($440)$126$314$37,360
261 ($440)$125$315$37,045
262 ($440)$124$316$36,729
263 ($440)$123$317$36,411
264 ($440)$122$318$36,093
Year 23 - 265 ($440)$121$319$35,774
266 ($440)$120$320$35,453
267 ($440)$119$322$35,132
268 ($440)$118$323$34,809
269 ($440)$117$324$34,485
270 ($440)$116$325$34,161
271 ($440)$114$326$33,835
272 ($440)$113$327$33,508
273 ($440)$112$328$33,180
274 ($440)$111$329$32,851
275 ($440)$110$330$32,520
276 ($440)$109$331$32,189
Year 24 - 277 ($440)$108$332$31,857
278 ($440)$107$334$31,523
279 ($440)$106$335$31,188
280 ($440)$104$336$30,853
281 ($440)$103$337$30,516
282 ($440)$102$338$30,178
283 ($440)$101$339$29,838
284 ($440)$100$340$29,498
285 ($440)$99$341$29,157
286 ($440)$98$343$28,814
287 ($440)$97$344$28,470
288 ($440)$95$345$28,125
Year 25 - 289 ($440)$94$346$27,779
290 ($440)$93$347$27,432
291 ($440)$92$348$27,084
292 ($440)$91$350$26,734
293 ($440)$90$351$26,383
294 ($440)$88$352$26,032
295 ($440)$87$353$25,678
296 ($440)$86$354$25,324
297 ($440)$85$355$24,969
298 ($440)$84$357$24,612
299 ($440)$82$358$24,254
300 ($440)$81$359$23,895
Year 26 - 301 ($440)$80$360$23,535
302 ($440)$79$361$23,174
303 ($440)$78$363$22,811
304 ($440)$76$364$22,447
305 ($440)$75$365$22,082
306 ($440)$74$366$21,716
307 ($440)$73$368$21,348
308 ($440)$72$369$20,979
309 ($440)$70$370$20,609
310 ($440)$69$371$20,238
311 ($440)$68$372$19,866
312 ($440)$67$374$19,492
Year 27 - 313 ($440)$65$375$19,117
314 ($440)$64$376$18,741
315 ($440)$63$378$18,363
316 ($440)$62$379$17,984
317 ($440)$60$380$17,604
318 ($440)$59$381$17,223
319 ($440)$58$383$16,840
320 ($440)$56$384$16,457
321 ($440)$55$385$16,071
322 ($440)$54$386$15,685
323 ($440)$53$388$15,297
324 ($440)$51$389$14,908
Year 28 - 325 ($440)$50$390$14,518
326 ($440)$49$392$14,126
327 ($440)$47$393$13,733
328 ($440)$46$394$13,339
329 ($440)$45$396$12,943
330 ($440)$43$397$12,546
331 ($440)$42$398$12,148
332 ($440)$41$400$11,749
333 ($440)$39$401$11,348
334 ($440)$38$402$10,945
335 ($440)$37$404$10,542
336 ($440)$35$405$10,137
Year 29 - 337 ($440)$34$406$9,731
338 ($440)$33$408$9,323
339 ($440)$31$409$8,914
340 ($440)$30$410$8,503
341 ($440)$28$412$8,092
342 ($440)$27$413$7,678
343 ($440)$26$415$7,264
344 ($440)$24$416$6,848
345 ($440)$23$417$6,431
346 ($440)$22$419$6,012
347 ($440)$20$420$5,592
348 ($440)$19$422$5,170
Year 30 - 349 ($440)$17$423$4,747
350 ($440)$16$424$4,323
351 ($440)$14$426$3,897
352 ($440)$13$427$3,470
353 ($440)$12$429$3,041
354 ($440)$10$430$2,611
355 ($440)$9$432$2,179
356 ($440)$7$433$1,746
357 ($440)$6$434$1,312
358 ($440)$4$436$876
359 ($440)$3$437$439
360 ($440)$1$439$0
TOTALS$66,502$92,000$158,502

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.