« 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 April 27, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($24,600) may require pre-mortgage insurance


4.03% is current rate for 30-year fixed
3.27% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$471 360 $71,333 $169,733

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $123,000
Down Payment $24,600$98,400
Year 1 - 1 ($471)$330$141$98,259
2 ($471)$330$141$98,117
3 ($471)$330$142$97,976
4 ($471)$329$142$97,833
5 ($471)$329$143$97,690
6 ($471)$328$143$97,547
7 ($471)$328$144$97,403
8 ($471)$327$144$97,258
9 ($471)$327$145$97,114
10 ($471)$326$145$96,968
11 ($471)$326$146$96,822
12 ($471)$325$146$96,676
Year 2 - 13 ($471)$325$147$96,529
14 ($471)$324$147$96,382
15 ($471)$324$148$96,234
16 ($471)$323$148$96,086
17 ($471)$323$149$95,937
18 ($471)$322$149$95,788
19 ($471)$322$150$95,638
20 ($471)$321$150$95,488
21 ($471)$321$151$95,337
22 ($471)$320$151$95,186
23 ($471)$320$152$95,034
24 ($471)$319$152$94,882
Year 3 - 25 ($471)$319$153$94,729
26 ($471)$318$153$94,575
27 ($471)$318$154$94,421
28 ($471)$317$154$94,267
29 ($471)$317$155$94,112
30 ($471)$316$155$93,957
31 ($471)$316$156$93,801
32 ($471)$315$156$93,644
33 ($471)$314$157$93,487
34 ($471)$314$158$93,330
35 ($471)$313$158$93,172
36 ($471)$313$159$93,013
Year 4 - 37 ($471)$312$159$92,854
38 ($471)$312$160$92,694
39 ($471)$311$160$92,534
40 ($471)$311$161$92,374
41 ($471)$310$161$92,212
42 ($471)$310$162$92,051
43 ($471)$309$162$91,888
44 ($471)$309$163$91,725
45 ($471)$308$163$91,562
46 ($471)$307$164$91,398
47 ($471)$307$165$91,233
48 ($471)$306$165$91,068
Year 5 - 49 ($471)$306$166$90,903
50 ($471)$305$166$90,736
51 ($471)$305$167$90,570
52 ($471)$304$167$90,402
53 ($471)$304$168$90,234
54 ($471)$303$168$90,066
55 ($471)$302$169$89,897
56 ($471)$302$170$89,727
57 ($471)$301$170$89,557
58 ($471)$301$171$89,387
59 ($471)$300$171$89,215
60 ($471)$300$172$89,043
Year 6 - 61 ($471)$299$172$88,871
62 ($471)$298$173$88,698
63 ($471)$298$174$88,524
64 ($471)$297$174$88,350
65 ($471)$297$175$88,175
66 ($471)$296$175$88,000
67 ($471)$296$176$87,824
68 ($471)$295$177$87,648
69 ($471)$294$177$87,470
70 ($471)$294$178$87,293
71 ($471)$293$178$87,114
72 ($471)$293$179$86,935
Year 7 - 73 ($471)$292$180$86,756
74 ($471)$291$180$86,576
75 ($471)$291$181$86,395
76 ($471)$290$181$86,214
77 ($471)$290$182$86,032
78 ($471)$289$183$85,849
79 ($471)$288$183$85,666
80 ($471)$288$184$85,482
81 ($471)$287$184$85,298
82 ($471)$286$185$85,113
83 ($471)$286$186$84,927
84 ($471)$285$186$84,741
Year 8 - 85 ($471)$285$187$84,554
86 ($471)$284$188$84,367
87 ($471)$283$188$84,178
88 ($471)$283$189$83,990
89 ($471)$282$189$83,800
90 ($471)$281$190$83,610
91 ($471)$281$191$83,419
92 ($471)$280$191$83,228
93 ($471)$280$192$83,036
94 ($471)$279$193$82,844
95 ($471)$278$193$82,650
96 ($471)$278$194$82,456
Year 9 - 97 ($471)$277$195$82,262
98 ($471)$276$195$82,067
99 ($471)$276$196$81,871
100 ($471)$275$197$81,674
101 ($471)$274$197$81,477
102 ($471)$274$198$81,279
103 ($471)$273$199$81,081
104 ($471)$272$199$80,881
105 ($471)$272$200$80,682
106 ($471)$271$201$80,481
107 ($471)$270$201$80,280
108 ($471)$270$202$80,078
Year 10 - 109 ($471)$269$203$79,875
110 ($471)$268$203$79,672
111 ($471)$268$204$79,468
112 ($471)$267$205$79,264
113 ($471)$266$205$79,058
114 ($471)$266$206$78,852
115 ($471)$265$207$78,646
116 ($471)$264$207$78,438
117 ($471)$263$208$78,230
118 ($471)$263$209$78,022
119 ($471)$262$209$77,812
120 ($471)$261$210$77,602
Year 11 - 121 ($471)$261$211$77,391
122 ($471)$260$212$77,179
123 ($471)$259$212$76,967
124 ($471)$258$213$76,754
125 ($471)$258$214$76,540
126 ($471)$257$214$76,326
127 ($471)$256$215$76,111
128 ($471)$256$216$75,895
129 ($471)$255$217$75,678
130 ($471)$254$217$75,461
131 ($471)$253$218$75,243
132 ($471)$253$219$75,024
Year 12 - 133 ($471)$252$220$74,805
134 ($471)$251$220$74,584
135 ($471)$250$221$74,363
136 ($471)$250$222$74,142
137 ($471)$249$222$73,919
138 ($471)$248$223$73,696
139 ($471)$247$224$73,472
140 ($471)$247$225$73,247
141 ($471)$246$225$73,022
142 ($471)$245$226$72,796
143 ($471)$244$227$72,569
144 ($471)$244$228$72,341
Year 13 - 145 ($471)$243$229$72,112
146 ($471)$242$229$71,883
147 ($471)$241$230$71,653
148 ($471)$241$231$71,422
149 ($471)$240$232$71,190
150 ($471)$239$232$70,958
151 ($471)$238$233$70,725
152 ($471)$238$234$70,491
153 ($471)$237$235$70,256
154 ($471)$236$236$70,021
155 ($471)$235$236$69,784
156 ($471)$234$237$69,547
Year 14 - 157 ($471)$234$238$69,309
158 ($471)$233$239$69,070
159 ($471)$232$240$68,831
160 ($471)$231$240$68,591
161 ($471)$230$241$68,350
162 ($471)$230$242$68,108
163 ($471)$229$243$67,865
164 ($471)$228$244$67,621
165 ($471)$227$244$67,377
166 ($471)$226$245$67,132
167 ($471)$225$246$66,886
168 ($471)$225$247$66,639
Year 15 - 169 ($471)$224$248$66,391
170 ($471)$223$249$66,143
171 ($471)$222$249$65,893
172 ($471)$221$250$65,643
173 ($471)$220$251$65,392
174 ($471)$220$252$65,140
175 ($471)$219$253$64,887
176 ($471)$218$254$64,634
177 ($471)$217$254$64,379
178 ($471)$216$255$64,124
179 ($471)$215$256$63,868
180 ($471)$214$257$63,611
Year 16 - 181 ($471)$214$258$63,353
182 ($471)$213$259$63,094
183 ($471)$212$260$62,835
184 ($471)$211$260$62,574
185 ($471)$210$261$62,313
186 ($471)$209$262$62,051
187 ($471)$208$263$61,788
188 ($471)$208$264$61,524
189 ($471)$207$265$61,259
190 ($471)$206$266$60,993
191 ($471)$205$267$60,727
192 ($471)$204$268$60,459
Year 17 - 193 ($471)$203$268$60,191
194 ($471)$202$269$59,921
195 ($471)$201$270$59,651
196 ($471)$200$271$59,380
197 ($471)$199$272$59,108
198 ($471)$199$273$58,835
199 ($471)$198$274$58,561
200 ($471)$197$275$58,286
201 ($471)$196$276$58,010
202 ($471)$195$277$57,734
203 ($471)$194$278$57,456
204 ($471)$193$279$57,178
Year 18 - 205 ($471)$192$279$56,898
206 ($471)$191$280$56,618
207 ($471)$190$281$56,336
208 ($471)$189$282$56,054
209 ($471)$188$283$55,771
210 ($471)$187$284$55,487
211 ($471)$186$285$55,202
212 ($471)$185$286$54,915
213 ($471)$184$287$54,628
214 ($471)$183$288$54,340
215 ($471)$182$289$54,051
216 ($471)$182$290$53,761
Year 19 - 217 ($471)$181$291$53,471
218 ($471)$180$292$53,179
219 ($471)$179$293$52,886
220 ($471)$178$294$52,592
221 ($471)$177$295$52,297
222 ($471)$176$296$52,001
223 ($471)$175$297$51,704
224 ($471)$174$298$51,406
225 ($471)$173$299$51,108
226 ($471)$172$300$50,808
227 ($471)$171$301$50,507
228 ($471)$170$302$50,205
Year 20 - 229 ($471)$169$303$49,902
230 ($471)$168$304$49,598
231 ($471)$167$305$49,293
232 ($471)$166$306$48,987
233 ($471)$165$307$48,680
234 ($471)$163$308$48,372
235 ($471)$162$309$48,063
236 ($471)$161$310$47,753
237 ($471)$160$311$47,442
238 ($471)$159$312$47,130
239 ($471)$158$313$46,817
240 ($471)$157$314$46,503
Year 21 - 241 ($471)$156$315$46,187
242 ($471)$155$316$45,871
243 ($471)$154$317$45,554
244 ($471)$153$318$45,235
245 ($471)$152$320$44,915
246 ($471)$151$321$44,595
247 ($471)$150$322$44,273
248 ($471)$149$323$43,950
249 ($471)$148$324$43,626
250 ($471)$147$325$43,301
251 ($471)$145$326$42,975
252 ($471)$144$327$42,648
Year 22 - 253 ($471)$143$328$42,320
254 ($471)$142$329$41,991
255 ($471)$141$330$41,660
256 ($471)$140$332$41,329
257 ($471)$139$333$40,996
258 ($471)$138$334$40,662
259 ($471)$137$335$40,327
260 ($471)$135$336$39,991
261 ($471)$134$337$39,654
262 ($471)$133$338$39,316
263 ($471)$132$339$38,976
264 ($471)$131$341$38,636
Year 23 - 265 ($471)$130$342$38,294
266 ($471)$129$343$37,951
267 ($471)$127$344$37,607
268 ($471)$126$345$37,262
269 ($471)$125$346$36,916
270 ($471)$124$348$36,568
271 ($471)$123$349$36,219
272 ($471)$122$350$35,869
273 ($471)$120$351$35,518
274 ($471)$119$352$35,166
275 ($471)$118$353$34,813
276 ($471)$117$355$34,458
Year 24 - 277 ($471)$116$356$34,103
278 ($471)$115$357$33,746
279 ($471)$113$358$33,387
280 ($471)$112$359$33,028
281 ($471)$111$361$32,668
282 ($471)$110$362$32,306
283 ($471)$108$363$31,943
284 ($471)$107$364$31,579
285 ($471)$106$365$31,213
286 ($471)$105$367$30,846
287 ($471)$104$368$30,479
288 ($471)$102$369$30,109
Year 25 - 289 ($471)$101$370$29,739
290 ($471)$100$372$29,368
291 ($471)$99$373$28,995
292 ($471)$97$374$28,621
293 ($471)$96$375$28,245
294 ($471)$95$377$27,869
295 ($471)$94$378$27,491
296 ($471)$92$379$27,112
297 ($471)$91$380$26,731
298 ($471)$90$382$26,349
299 ($471)$88$383$25,966
300 ($471)$87$384$25,582
Year 26 - 301 ($471)$86$386$25,197
302 ($471)$85$387$24,810
303 ($471)$83$388$24,422
304 ($471)$82$389$24,032
305 ($471)$81$391$23,641
306 ($471)$79$392$23,249
307 ($471)$78$393$22,856
308 ($471)$77$395$22,461
309 ($471)$75$396$22,065
310 ($471)$74$397$21,668
311 ($471)$73$399$21,269
312 ($471)$71$400$20,869
Year 27 - 313 ($471)$70$401$20,467
314 ($471)$69$403$20,065
315 ($471)$67$404$19,661
316 ($471)$66$405$19,255
317 ($471)$65$407$18,848
318 ($471)$63$408$18,440
319 ($471)$62$410$18,031
320 ($471)$61$411$17,620
321 ($471)$59$412$17,207
322 ($471)$58$414$16,794
323 ($471)$56$415$16,379
324 ($471)$55$416$15,962
Year 28 - 325 ($471)$54$418$15,544
326 ($471)$52$419$15,125
327 ($471)$51$421$14,704
328 ($471)$49$422$14,282
329 ($471)$48$424$13,859
330 ($471)$47$425$13,434
331 ($471)$45$426$13,007
332 ($471)$44$428$12,580
333 ($471)$42$429$12,150
334 ($471)$41$431$11,720
335 ($471)$39$432$11,288
336 ($471)$38$434$10,854
Year 29 - 337 ($471)$36$435$10,419
338 ($471)$35$436$9,983
339 ($471)$34$438$9,545
340 ($471)$32$439$9,105
341 ($471)$31$441$8,664
342 ($471)$29$442$8,222
343 ($471)$28$444$7,778
344 ($471)$26$445$7,333
345 ($471)$25$447$6,886
346 ($471)$23$448$6,437
347 ($471)$22$450$5,988
348 ($471)$20$451$5,536
Year 30 - 349 ($471)$19$453$5,083
350 ($471)$17$454$4,629
351 ($471)$16$456$4,173
352 ($471)$14$457$3,715
353 ($471)$12$459$3,256
354 ($471)$11$461$2,796
355 ($471)$9$462$2,334
356 ($471)$8$464$1,870
357 ($471)$6$465$1,405
358 ($471)$5$467$938
359 ($471)$3$468$470
360 ($471)$2$470$0
TOTALS$71,333$98,400$169,733

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.