« Back to all home prices

Mortgage Payment Schedule for a $123,000 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% ($24,600) 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
$492 360 $78,571 $176,971

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $123,000
Down Payment $24,600$98,400
Year 1 - 1 ($492)$359$132$98,268
2 ($492)$359$133$98,135
3 ($492)$358$133$98,001
4 ($492)$358$134$97,867
5 ($492)$357$134$97,733
6 ($492)$357$135$97,598
7 ($492)$356$135$97,463
8 ($492)$356$136$97,327
9 ($492)$355$136$97,191
10 ($492)$355$137$97,054
11 ($492)$354$137$96,916
12 ($492)$354$138$96,779
Year 2 - 13 ($492)$353$138$96,640
14 ($492)$353$139$96,501
15 ($492)$352$139$96,362
16 ($492)$352$140$96,222
17 ($492)$351$140$96,082
18 ($492)$351$141$95,941
19 ($492)$350$141$95,799
20 ($492)$350$142$95,658
21 ($492)$349$142$95,515
22 ($492)$349$143$95,372
23 ($492)$348$143$95,229
24 ($492)$348$144$95,085
Year 3 - 25 ($492)$347$145$94,940
26 ($492)$347$145$94,795
27 ($492)$346$146$94,650
28 ($492)$345$146$94,503
29 ($492)$345$147$94,357
30 ($492)$344$147$94,210
31 ($492)$344$148$94,062
32 ($492)$343$148$93,914
33 ($492)$343$149$93,765
34 ($492)$342$149$93,615
35 ($492)$342$150$93,466
36 ($492)$341$150$93,315
Year 4 - 37 ($492)$341$151$93,164
38 ($492)$340$152$93,013
39 ($492)$339$152$92,861
40 ($492)$339$153$92,708
41 ($492)$338$153$92,555
42 ($492)$338$154$92,401
43 ($492)$337$154$92,247
44 ($492)$337$155$92,092
45 ($492)$336$155$91,936
46 ($492)$336$156$91,780
47 ($492)$335$157$91,624
48 ($492)$334$157$91,466
Year 5 - 49 ($492)$334$158$91,309
50 ($492)$333$158$91,150
51 ($492)$333$159$90,992
52 ($492)$332$159$90,832
53 ($492)$332$160$90,672
54 ($492)$331$161$90,511
55 ($492)$330$161$90,350
56 ($492)$330$162$90,188
57 ($492)$329$162$90,026
58 ($492)$329$163$89,863
59 ($492)$328$164$89,699
60 ($492)$327$164$89,535
Year 6 - 61 ($492)$327$165$89,370
62 ($492)$326$165$89,205
63 ($492)$326$166$89,039
64 ($492)$325$167$88,872
65 ($492)$324$167$88,705
66 ($492)$324$168$88,537
67 ($492)$323$168$88,369
68 ($492)$323$169$88,200
69 ($492)$322$170$88,030
70 ($492)$321$170$87,860
71 ($492)$321$171$87,689
72 ($492)$320$172$87,518
Year 7 - 73 ($492)$319$172$87,345
74 ($492)$319$173$87,173
75 ($492)$318$173$86,999
76 ($492)$318$174$86,825
77 ($492)$317$175$86,651
78 ($492)$316$175$86,475
79 ($492)$316$176$86,299
80 ($492)$315$177$86,123
81 ($492)$314$177$85,945
82 ($492)$314$178$85,768
83 ($492)$313$179$85,589
84 ($492)$312$179$85,410
Year 8 - 85 ($492)$312$180$85,230
86 ($492)$311$180$85,050
87 ($492)$310$181$84,868
88 ($492)$310$182$84,687
89 ($492)$309$182$84,504
90 ($492)$308$183$84,321
91 ($492)$308$184$84,137
92 ($492)$307$184$83,953
93 ($492)$306$185$83,767
94 ($492)$306$186$83,582
95 ($492)$305$187$83,395
96 ($492)$304$187$83,208
Year 9 - 97 ($492)$304$188$83,020
98 ($492)$303$189$82,831
99 ($492)$302$189$82,642
100 ($492)$302$190$82,452
101 ($492)$301$191$82,262
102 ($492)$300$191$82,070
103 ($492)$300$192$81,878
104 ($492)$299$193$81,686
105 ($492)$298$193$81,492
106 ($492)$297$194$81,298
107 ($492)$297$195$81,103
108 ($492)$296$196$80,908
Year 10 - 109 ($492)$295$196$80,711
110 ($492)$295$197$80,514
111 ($492)$294$198$80,317
112 ($492)$293$198$80,118
113 ($492)$292$199$79,919
114 ($492)$292$200$79,719
115 ($492)$291$201$79,519
116 ($492)$290$201$79,317
117 ($492)$290$202$79,115
118 ($492)$289$203$78,912
119 ($492)$288$204$78,709
120 ($492)$287$204$78,504
Year 11 - 121 ($492)$287$205$78,299
122 ($492)$286$206$78,094
123 ($492)$285$207$77,887
124 ($492)$284$207$77,680
125 ($492)$284$208$77,472
126 ($492)$283$209$77,263
127 ($492)$282$210$77,053
128 ($492)$281$210$76,843
129 ($492)$280$211$76,632
130 ($492)$280$212$76,420
131 ($492)$279$213$76,207
132 ($492)$278$213$75,994
Year 12 - 133 ($492)$277$214$75,780
134 ($492)$277$215$75,565
135 ($492)$276$216$75,349
136 ($492)$275$217$75,132
137 ($492)$274$217$74,915
138 ($492)$273$218$74,697
139 ($492)$273$219$74,478
140 ($492)$272$220$74,258
141 ($492)$271$221$74,038
142 ($492)$270$221$73,816
143 ($492)$269$222$73,594
144 ($492)$269$223$73,371
Year 13 - 145 ($492)$268$224$73,147
146 ($492)$267$225$72,923
147 ($492)$266$225$72,697
148 ($492)$265$226$72,471
149 ($492)$265$227$72,244
150 ($492)$264$228$72,016
151 ($492)$263$229$71,787
152 ($492)$262$230$71,558
153 ($492)$261$230$71,327
154 ($492)$260$231$71,096
155 ($492)$260$232$70,864
156 ($492)$259$233$70,631
Year 14 - 157 ($492)$258$234$70,397
158 ($492)$257$235$70,163
159 ($492)$256$235$69,927
160 ($492)$255$236$69,691
161 ($492)$254$237$69,454
162 ($492)$254$238$69,216
163 ($492)$253$239$68,977
164 ($492)$252$240$68,737
165 ($492)$251$241$68,496
166 ($492)$250$242$68,255
167 ($492)$249$242$68,012
168 ($492)$248$243$67,769
Year 15 - 169 ($492)$247$244$67,525
170 ($492)$246$245$67,279
171 ($492)$246$246$67,033
172 ($492)$245$247$66,786
173 ($492)$244$248$66,539
174 ($492)$243$249$66,290
175 ($492)$242$250$66,040
176 ($492)$241$251$65,790
177 ($492)$240$251$65,538
178 ($492)$239$252$65,286
179 ($492)$238$253$65,033
180 ($492)$237$254$64,778
Year 16 - 181 ($492)$236$255$64,523
182 ($492)$236$256$64,267
183 ($492)$235$257$64,010
184 ($492)$234$258$63,752
185 ($492)$233$259$63,493
186 ($492)$232$260$63,233
187 ($492)$231$261$62,973
188 ($492)$230$262$62,711
189 ($492)$229$263$62,448
190 ($492)$228$264$62,185
191 ($492)$227$265$61,920
192 ($492)$226$266$61,654
Year 17 - 193 ($492)$225$267$61,388
194 ($492)$224$268$61,120
195 ($492)$223$268$60,852
196 ($492)$222$269$60,582
197 ($492)$221$270$60,312
198 ($492)$220$271$60,040
199 ($492)$219$272$59,768
200 ($492)$218$273$59,495
201 ($492)$217$274$59,220
202 ($492)$216$275$58,945
203 ($492)$215$276$58,668
204 ($492)$214$277$58,391
Year 18 - 205 ($492)$213$278$58,112
206 ($492)$212$279$57,833
207 ($492)$211$280$57,552
208 ($492)$210$282$57,271
209 ($492)$209$283$56,988
210 ($492)$208$284$56,705
211 ($492)$207$285$56,420
212 ($492)$206$286$56,135
213 ($492)$205$287$55,848
214 ($492)$204$288$55,560
215 ($492)$203$289$55,271
216 ($492)$202$290$54,981
Year 19 - 217 ($492)$201$291$54,691
218 ($492)$200$292$54,399
219 ($492)$199$293$54,106
220 ($492)$197$294$53,811
221 ($492)$196$295$53,516
222 ($492)$195$296$53,220
223 ($492)$194$297$52,923
224 ($492)$193$298$52,624
225 ($492)$192$300$52,325
226 ($492)$191$301$52,024
227 ($492)$190$302$51,722
228 ($492)$189$303$51,420
Year 20 - 229 ($492)$188$304$51,116
230 ($492)$187$305$50,811
231 ($492)$185$306$50,505
232 ($492)$184$307$50,197
233 ($492)$183$308$49,889
234 ($492)$182$309$49,579
235 ($492)$181$311$49,269
236 ($492)$180$312$48,957
237 ($492)$179$313$48,644
238 ($492)$178$314$48,330
239 ($492)$176$315$48,015
240 ($492)$175$316$47,699
Year 21 - 241 ($492)$174$317$47,381
242 ($492)$173$319$47,063
243 ($492)$172$320$46,743
244 ($492)$171$321$46,422
245 ($492)$169$322$46,100
246 ($492)$168$323$45,776
247 ($492)$167$325$45,452
248 ($492)$166$326$45,126
249 ($492)$165$327$44,799
250 ($492)$164$328$44,471
251 ($492)$162$329$44,142
252 ($492)$161$330$43,811
Year 22 - 253 ($492)$160$332$43,480
254 ($492)$159$333$43,147
255 ($492)$157$334$42,813
256 ($492)$156$335$42,477
257 ($492)$155$337$42,141
258 ($492)$154$338$41,803
259 ($492)$153$339$41,464
260 ($492)$151$340$41,124
261 ($492)$150$341$40,782
262 ($492)$149$343$40,440
263 ($492)$148$344$40,096
264 ($492)$146$345$39,750
Year 23 - 265 ($492)$145$346$39,404
266 ($492)$144$348$39,056
267 ($492)$143$349$38,707
268 ($492)$141$350$38,357
269 ($492)$140$352$38,005
270 ($492)$139$353$37,652
271 ($492)$137$354$37,298
272 ($492)$136$355$36,943
273 ($492)$135$357$36,586
274 ($492)$134$358$36,228
275 ($492)$132$359$35,869
276 ($492)$131$361$35,508
Year 24 - 277 ($492)$130$362$35,146
278 ($492)$128$363$34,783
279 ($492)$127$365$34,418
280 ($492)$126$366$34,052
281 ($492)$124$367$33,685
282 ($492)$123$369$33,316
283 ($492)$122$370$32,946
284 ($492)$120$371$32,575
285 ($492)$119$373$32,202
286 ($492)$118$374$31,828
287 ($492)$116$375$31,453
288 ($492)$115$377$31,076
Year 25 - 289 ($492)$113$378$30,698
290 ($492)$112$380$30,318
291 ($492)$111$381$29,937
292 ($492)$109$382$29,555
293 ($492)$108$384$29,171
294 ($492)$106$385$28,786
295 ($492)$105$387$28,400
296 ($492)$104$388$28,012
297 ($492)$102$389$27,622
298 ($492)$101$391$27,232
299 ($492)$99$392$26,839
300 ($492)$98$394$26,446
Year 26 - 301 ($492)$97$395$26,051
302 ($492)$95$397$25,654
303 ($492)$94$398$25,256
304 ($492)$92$399$24,857
305 ($492)$91$401$24,456
306 ($492)$89$402$24,054
307 ($492)$88$404$23,650
308 ($492)$86$405$23,245
309 ($492)$85$407$22,838
310 ($492)$83$408$22,430
311 ($492)$82$410$22,020
312 ($492)$80$411$21,609
Year 27 - 313 ($492)$79$413$21,196
314 ($492)$77$414$20,782
315 ($492)$76$416$20,366
316 ($492)$74$417$19,949
317 ($492)$73$419$19,530
318 ($492)$71$420$19,110
319 ($492)$70$422$18,688
320 ($492)$68$423$18,264
321 ($492)$67$425$17,840
322 ($492)$65$426$17,413
323 ($492)$64$428$16,985
324 ($492)$62$430$16,555
Year 28 - 325 ($492)$60$431$16,124
326 ($492)$59$433$15,692
327 ($492)$57$434$15,257
328 ($492)$56$436$14,821
329 ($492)$54$437$14,384
330 ($492)$53$439$13,945
331 ($492)$51$441$13,504
332 ($492)$49$442$13,062
333 ($492)$48$444$12,618
334 ($492)$46$446$12,172
335 ($492)$44$447$11,725
336 ($492)$43$449$11,276
Year 29 - 337 ($492)$41$450$10,826
338 ($492)$40$452$10,374
339 ($492)$38$454$9,920
340 ($492)$36$455$9,465
341 ($492)$35$457$9,008
342 ($492)$33$459$8,549
343 ($492)$31$460$8,089
344 ($492)$30$462$7,627
345 ($492)$28$464$7,163
346 ($492)$26$465$6,697
347 ($492)$24$467$6,230
348 ($492)$23$469$5,761
Year 30 - 349 ($492)$21$471$5,291
350 ($492)$19$472$4,819
351 ($492)$18$474$4,345
352 ($492)$16$476$3,869
353 ($492)$14$477$3,391
354 ($492)$12$479$2,912
355 ($492)$11$481$2,431
356 ($492)$9$483$1,949
357 ($492)$7$484$1,464
358 ($492)$5$486$978
359 ($492)$4$488$490
360 ($492)$2$490$0
TOTALS$78,571$98,400$176,971

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.