« Back to all home prices

Mortgage Payment Schedule for a $200,000 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($40,000) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$755 360 $111,681 $271,681

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $200,000
Down Payment $40,000$160,000
Year 1 - 1 ($755)$520$235$159,765
2 ($755)$519$235$159,530
3 ($755)$518$236$159,294
4 ($755)$518$237$159,057
5 ($755)$517$238$158,819
6 ($755)$516$239$158,580
7 ($755)$515$239$158,341
8 ($755)$515$240$158,101
9 ($755)$514$241$157,860
10 ($755)$513$242$157,619
11 ($755)$512$242$157,376
12 ($755)$511$243$157,133
Year 2 - 13 ($755)$511$244$156,889
14 ($755)$510$245$156,644
15 ($755)$509$246$156,399
16 ($755)$508$246$156,152
17 ($755)$507$247$155,905
18 ($755)$507$248$155,657
19 ($755)$506$249$155,408
20 ($755)$505$250$155,159
21 ($755)$504$250$154,908
22 ($755)$503$251$154,657
23 ($755)$503$252$154,405
24 ($755)$502$253$154,152
Year 3 - 25 ($755)$501$254$153,899
26 ($755)$500$254$153,644
27 ($755)$499$255$153,389
28 ($755)$499$256$153,133
29 ($755)$498$257$152,876
30 ($755)$497$258$152,618
31 ($755)$496$259$152,359
32 ($755)$495$260$152,100
33 ($755)$494$260$151,839
34 ($755)$493$261$151,578
35 ($755)$493$262$151,316
36 ($755)$492$263$151,053
Year 4 - 37 ($755)$491$264$150,789
38 ($755)$490$265$150,525
39 ($755)$489$265$150,259
40 ($755)$488$266$149,993
41 ($755)$487$267$149,726
42 ($755)$487$268$149,458
43 ($755)$486$269$149,189
44 ($755)$485$270$148,919
45 ($755)$484$271$148,648
46 ($755)$483$272$148,377
47 ($755)$482$272$148,104
48 ($755)$481$273$147,831
Year 5 - 49 ($755)$480$274$147,557
50 ($755)$480$275$147,282
51 ($755)$479$276$147,006
52 ($755)$478$277$146,729
53 ($755)$477$278$146,451
54 ($755)$476$279$146,172
55 ($755)$475$280$145,893
56 ($755)$474$281$145,612
57 ($755)$473$281$145,331
58 ($755)$472$282$145,048
59 ($755)$471$283$144,765
60 ($755)$470$284$144,481
Year 6 - 61 ($755)$470$285$144,196
62 ($755)$469$286$143,910
63 ($755)$468$287$143,623
64 ($755)$467$288$143,335
65 ($755)$466$289$143,046
66 ($755)$465$290$142,756
67 ($755)$464$291$142,466
68 ($755)$463$292$142,174
69 ($755)$462$293$141,881
70 ($755)$461$294$141,588
71 ($755)$460$295$141,293
72 ($755)$459$295$140,998
Year 7 - 73 ($755)$458$296$140,702
74 ($755)$457$297$140,404
75 ($755)$456$298$140,106
76 ($755)$455$299$139,806
77 ($755)$454$300$139,506
78 ($755)$453$301$139,205
79 ($755)$452$302$138,903
80 ($755)$451$303$138,599
81 ($755)$450$304$138,295
82 ($755)$449$305$137,990
83 ($755)$448$306$137,684
84 ($755)$447$307$137,377
Year 8 - 85 ($755)$446$308$137,068
86 ($755)$445$309$136,759
87 ($755)$444$310$136,449
88 ($755)$443$311$136,138
89 ($755)$442$312$135,826
90 ($755)$441$313$135,512
91 ($755)$440$314$135,198
92 ($755)$439$315$134,883
93 ($755)$438$316$134,566
94 ($755)$437$317$134,249
95 ($755)$436$318$133,931
96 ($755)$435$319$133,611
Year 9 - 97 ($755)$434$320$133,291
98 ($755)$433$321$132,969
99 ($755)$432$323$132,647
100 ($755)$431$324$132,323
101 ($755)$430$325$131,999
102 ($755)$429$326$131,673
103 ($755)$428$327$131,346
104 ($755)$427$328$131,019
105 ($755)$426$329$130,690
106 ($755)$425$330$130,360
107 ($755)$424$331$130,029
108 ($755)$423$332$129,697
Year 10 - 109 ($755)$422$333$129,364
110 ($755)$420$334$129,029
111 ($755)$419$335$128,694
112 ($755)$418$336$128,358
113 ($755)$417$338$128,020
114 ($755)$416$339$127,681
115 ($755)$415$340$127,342
116 ($755)$414$341$127,001
117 ($755)$413$342$126,659
118 ($755)$412$343$126,316
119 ($755)$411$344$125,972
120 ($755)$409$345$125,627
Year 11 - 121 ($755)$408$346$125,280
122 ($755)$407$348$124,933
123 ($755)$406$349$124,584
124 ($755)$405$350$124,234
125 ($755)$404$351$123,883
126 ($755)$403$352$123,531
127 ($755)$401$353$123,178
128 ($755)$400$354$122,824
129 ($755)$399$355$122,468
130 ($755)$398$357$122,112
131 ($755)$397$358$121,754
132 ($755)$396$359$121,395
Year 12 - 133 ($755)$395$360$121,035
134 ($755)$393$361$120,673
135 ($755)$392$362$120,311
136 ($755)$391$364$119,947
137 ($755)$390$365$119,582
138 ($755)$389$366$119,216
139 ($755)$387$367$118,849
140 ($755)$386$368$118,481
141 ($755)$385$370$118,111
142 ($755)$384$371$117,740
143 ($755)$383$372$117,368
144 ($755)$381$373$116,995
Year 13 - 145 ($755)$380$374$116,621
146 ($755)$379$376$116,245
147 ($755)$378$377$115,868
148 ($755)$377$378$115,490
149 ($755)$375$379$115,111
150 ($755)$374$381$114,730
151 ($755)$373$382$114,348
152 ($755)$372$383$113,965
153 ($755)$370$384$113,581
154 ($755)$369$386$113,196
155 ($755)$368$387$112,809
156 ($755)$367$388$112,421
Year 14 - 157 ($755)$365$389$112,031
158 ($755)$364$391$111,641
159 ($755)$363$392$111,249
160 ($755)$362$393$110,856
161 ($755)$360$394$110,462
162 ($755)$359$396$110,066
163 ($755)$358$397$109,669
164 ($755)$356$398$109,271
165 ($755)$355$400$108,871
166 ($755)$354$401$108,470
167 ($755)$353$402$108,068
168 ($755)$351$403$107,665
Year 15 - 169 ($755)$350$405$107,260
170 ($755)$349$406$106,854
171 ($755)$347$407$106,447
172 ($755)$346$409$106,038
173 ($755)$345$410$105,628
174 ($755)$343$411$105,216
175 ($755)$342$413$104,804
176 ($755)$341$414$104,390
177 ($755)$339$415$103,974
178 ($755)$338$417$103,557
179 ($755)$337$418$103,139
180 ($755)$335$419$102,720
Year 16 - 181 ($755)$334$421$102,299
182 ($755)$332$422$101,877
183 ($755)$331$424$101,453
184 ($755)$330$425$101,028
185 ($755)$328$426$100,602
186 ($755)$327$428$100,174
187 ($755)$326$429$99,745
188 ($755)$324$430$99,315
189 ($755)$323$432$98,883
190 ($755)$321$433$98,449
191 ($755)$320$435$98,015
192 ($755)$319$436$97,579
Year 17 - 193 ($755)$317$438$97,141
194 ($755)$316$439$96,702
195 ($755)$314$440$96,262
196 ($755)$313$442$95,820
197 ($755)$311$443$95,377
198 ($755)$310$445$94,932
199 ($755)$309$446$94,486
200 ($755)$307$448$94,038
201 ($755)$306$449$93,589
202 ($755)$304$451$93,139
203 ($755)$303$452$92,687
204 ($755)$301$453$92,233
Year 18 - 205 ($755)$300$455$91,778
206 ($755)$298$456$91,322
207 ($755)$297$458$90,864
208 ($755)$295$459$90,405
209 ($755)$294$461$89,944
210 ($755)$292$462$89,482
211 ($755)$291$464$89,018
212 ($755)$289$465$88,552
213 ($755)$288$467$88,085
214 ($755)$286$468$87,617
215 ($755)$285$470$87,147
216 ($755)$283$471$86,676
Year 19 - 217 ($755)$282$473$86,203
218 ($755)$280$475$85,728
219 ($755)$279$476$85,252
220 ($755)$277$478$84,775
221 ($755)$276$479$84,295
222 ($755)$274$481$83,815
223 ($755)$272$482$83,332
224 ($755)$271$484$82,849
225 ($755)$269$485$82,363
226 ($755)$268$487$81,876
227 ($755)$266$489$81,388
228 ($755)$265$490$80,898
Year 20 - 229 ($755)$263$492$80,406
230 ($755)$261$493$79,912
231 ($755)$260$495$79,417
232 ($755)$258$497$78,921
233 ($755)$256$498$78,423
234 ($755)$255$500$77,923
235 ($755)$253$501$77,421
236 ($755)$252$503$76,918
237 ($755)$250$505$76,414
238 ($755)$248$506$75,907
239 ($755)$247$508$75,399
240 ($755)$245$510$74,890
Year 21 - 241 ($755)$243$511$74,379
242 ($755)$242$513$73,866
243 ($755)$240$515$73,351
244 ($755)$238$516$72,835
245 ($755)$237$518$72,317
246 ($755)$235$520$71,797
247 ($755)$233$521$71,276
248 ($755)$232$523$70,753
249 ($755)$230$525$70,228
250 ($755)$228$526$69,702
251 ($755)$227$528$69,174
252 ($755)$225$530$68,644
Year 22 - 253 ($755)$223$532$68,112
254 ($755)$221$533$67,579
255 ($755)$220$535$67,044
256 ($755)$218$537$66,507
257 ($755)$216$539$65,968
258 ($755)$214$540$65,428
259 ($755)$213$542$64,886
260 ($755)$211$544$64,342
261 ($755)$209$546$63,797
262 ($755)$207$547$63,249
263 ($755)$206$549$62,700
264 ($755)$204$551$62,149
Year 23 - 265 ($755)$202$553$61,597
266 ($755)$200$554$61,042
267 ($755)$198$556$60,486
268 ($755)$197$558$59,928
269 ($755)$195$560$59,368
270 ($755)$193$562$58,806
271 ($755)$191$564$58,243
272 ($755)$189$565$57,677
273 ($755)$187$567$57,110
274 ($755)$186$569$56,541
275 ($755)$184$571$55,970
276 ($755)$182$573$55,397
Year 24 - 277 ($755)$180$575$54,823
278 ($755)$178$576$54,246
279 ($755)$176$578$53,668
280 ($755)$174$580$53,088
281 ($755)$173$582$52,506
282 ($755)$171$584$51,922
283 ($755)$169$586$51,336
284 ($755)$167$588$50,748
285 ($755)$165$590$50,158
286 ($755)$163$592$49,566
287 ($755)$161$594$48,973
288 ($755)$159$596$48,377
Year 25 - 289 ($755)$157$597$47,780
290 ($755)$155$599$47,180
291 ($755)$153$601$46,579
292 ($755)$151$603$45,976
293 ($755)$149$605$45,371
294 ($755)$147$607$44,763
295 ($755)$145$609$44,154
296 ($755)$144$611$43,543
297 ($755)$142$613$42,930
298 ($755)$140$615$42,315
299 ($755)$138$617$41,698
300 ($755)$136$619$41,078
Year 26 - 301 ($755)$134$621$40,457
302 ($755)$131$623$39,834
303 ($755)$129$625$39,209
304 ($755)$127$627$38,582
305 ($755)$125$629$37,952
306 ($755)$123$631$37,321
307 ($755)$121$633$36,688
308 ($755)$119$635$36,052
309 ($755)$117$637$35,415
310 ($755)$115$640$34,775
311 ($755)$113$642$34,133
312 ($755)$111$644$33,490
Year 27 - 313 ($755)$109$646$32,844
314 ($755)$107$648$32,196
315 ($755)$105$650$31,546
316 ($755)$103$652$30,894
317 ($755)$100$654$30,240
318 ($755)$98$656$29,583
319 ($755)$96$659$28,925
320 ($755)$94$661$28,264
321 ($755)$92$663$27,601
322 ($755)$90$665$26,936
323 ($755)$88$667$26,269
324 ($755)$85$669$25,600
Year 28 - 325 ($755)$83$671$24,928
326 ($755)$81$674$24,255
327 ($755)$79$676$23,579
328 ($755)$77$678$22,901
329 ($755)$74$680$22,221
330 ($755)$72$682$21,538
331 ($755)$70$685$20,853
332 ($755)$68$687$20,167
333 ($755)$66$689$19,477
334 ($755)$63$691$18,786
335 ($755)$61$694$18,092
336 ($755)$59$696$17,397
Year 29 - 337 ($755)$57$698$16,698
338 ($755)$54$700$15,998
339 ($755)$52$703$15,295
340 ($755)$50$705$14,590
341 ($755)$47$707$13,883
342 ($755)$45$710$13,174
343 ($755)$43$712$12,462
344 ($755)$41$714$11,748
345 ($755)$38$716$11,031
346 ($755)$36$719$10,312
347 ($755)$34$721$9,591
348 ($755)$31$723$8,868
Year 30 - 349 ($755)$29$726$8,142
350 ($755)$26$728$7,414
351 ($755)$24$731$6,683
352 ($755)$22$733$5,950
353 ($755)$19$735$5,215
354 ($755)$17$738$4,477
355 ($755)$15$740$3,737
356 ($755)$12$743$2,994
357 ($755)$10$745$2,249
358 ($755)$7$747$1,502
359 ($755)$5$750$752
360 ($755)$2$752$0
TOTALS$111,681$160,000$271,681

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.