« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


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


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$754 360 $111,351 $271,351

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $200,000
Down Payment $40,000$160,000
Year 1 - 1 ($754)$519$235$159,765
2 ($754)$518$236$159,529
3 ($754)$517$237$159,292
4 ($754)$516$237$159,055
5 ($754)$516$238$158,817
6 ($754)$515$239$158,578
7 ($754)$514$240$158,338
8 ($754)$513$240$158,098
9 ($754)$513$241$157,857
10 ($754)$512$242$157,615
11 ($754)$511$243$157,372
12 ($754)$510$244$157,128
Year 2 - 13 ($754)$509$244$156,884
14 ($754)$509$245$156,639
15 ($754)$508$246$156,393
16 ($754)$507$247$156,146
17 ($754)$506$248$155,898
18 ($754)$505$248$155,650
19 ($754)$505$249$155,401
20 ($754)$504$250$155,151
21 ($754)$503$251$154,900
22 ($754)$502$252$154,648
23 ($754)$501$252$154,396
24 ($754)$500$253$154,143
Year 3 - 25 ($754)$500$254$153,888
26 ($754)$499$255$153,634
27 ($754)$498$256$153,378
28 ($754)$497$257$153,121
29 ($754)$496$257$152,864
30 ($754)$496$258$152,606
31 ($754)$495$259$152,347
32 ($754)$494$260$152,087
33 ($754)$493$261$151,826
34 ($754)$492$262$151,564
35 ($754)$491$262$151,302
36 ($754)$490$263$151,039
Year 4 - 37 ($754)$490$264$150,775
38 ($754)$489$265$150,510
39 ($754)$488$266$150,244
40 ($754)$487$267$149,977
41 ($754)$486$268$149,709
42 ($754)$485$268$149,441
43 ($754)$484$269$149,172
44 ($754)$484$270$148,901
45 ($754)$483$271$148,630
46 ($754)$482$272$148,358
47 ($754)$481$273$148,086
48 ($754)$480$274$147,812
Year 5 - 49 ($754)$479$275$147,537
50 ($754)$478$275$147,262
51 ($754)$477$276$146,985
52 ($754)$476$277$146,708
53 ($754)$476$278$146,430
54 ($754)$475$279$146,151
55 ($754)$474$280$145,871
56 ($754)$473$281$145,590
57 ($754)$472$282$145,308
58 ($754)$471$283$145,026
59 ($754)$470$284$144,742
60 ($754)$469$285$144,457
Year 6 - 61 ($754)$468$285$144,172
62 ($754)$467$286$143,886
63 ($754)$466$287$143,598
64 ($754)$465$288$143,310
65 ($754)$465$289$143,021
66 ($754)$464$290$142,731
67 ($754)$463$291$142,440
68 ($754)$462$292$142,148
69 ($754)$461$293$141,855
70 ($754)$460$294$141,561
71 ($754)$459$295$141,266
72 ($754)$458$296$140,970
Year 7 - 73 ($754)$457$297$140,673
74 ($754)$456$298$140,375
75 ($754)$455$299$140,077
76 ($754)$454$300$139,777
77 ($754)$453$301$139,476
78 ($754)$452$302$139,175
79 ($754)$451$303$138,872
80 ($754)$450$304$138,569
81 ($754)$449$305$138,264
82 ($754)$448$306$137,959
83 ($754)$447$307$137,652
84 ($754)$446$308$137,345
Year 8 - 85 ($754)$445$309$137,036
86 ($754)$444$310$136,726
87 ($754)$443$311$136,416
88 ($754)$442$312$136,104
89 ($754)$441$313$135,792
90 ($754)$440$314$135,478
91 ($754)$439$315$135,164
92 ($754)$438$316$134,848
93 ($754)$437$317$134,531
94 ($754)$436$318$134,214
95 ($754)$435$319$133,895
96 ($754)$434$320$133,575
Year 9 - 97 ($754)$433$321$133,255
98 ($754)$432$322$132,933
99 ($754)$431$323$132,610
100 ($754)$430$324$132,286
101 ($754)$429$325$131,961
102 ($754)$428$326$131,635
103 ($754)$427$327$131,308
104 ($754)$426$328$130,980
105 ($754)$425$329$130,651
106 ($754)$424$330$130,321
107 ($754)$422$331$129,990
108 ($754)$421$332$129,657
Year 10 - 109 ($754)$420$333$129,324
110 ($754)$419$335$128,989
111 ($754)$418$336$128,654
112 ($754)$417$337$128,317
113 ($754)$416$338$127,979
114 ($754)$415$339$127,640
115 ($754)$414$340$127,300
116 ($754)$413$341$126,959
117 ($754)$412$342$126,617
118 ($754)$410$343$126,274
119 ($754)$409$344$125,929
120 ($754)$408$346$125,584
Year 11 - 121 ($754)$407$347$125,237
122 ($754)$406$348$124,889
123 ($754)$405$349$124,540
124 ($754)$404$350$124,190
125 ($754)$403$351$123,839
126 ($754)$401$352$123,487
127 ($754)$400$353$123,133
128 ($754)$399$355$122,779
129 ($754)$398$356$122,423
130 ($754)$397$357$122,066
131 ($754)$396$358$121,708
132 ($754)$395$359$121,349
Year 12 - 133 ($754)$393$360$120,988
134 ($754)$392$362$120,627
135 ($754)$391$363$120,264
136 ($754)$390$364$119,900
137 ($754)$389$365$119,535
138 ($754)$387$366$119,169
139 ($754)$386$367$118,802
140 ($754)$385$369$118,433
141 ($754)$384$370$118,063
142 ($754)$383$371$117,692
143 ($754)$382$372$117,320
144 ($754)$380$373$116,946
Year 13 - 145 ($754)$379$375$116,572
146 ($754)$378$376$116,196
147 ($754)$377$377$115,819
148 ($754)$375$378$115,440
149 ($754)$374$380$115,061
150 ($754)$373$381$114,680
151 ($754)$372$382$114,298
152 ($754)$371$383$113,915
153 ($754)$369$384$113,530
154 ($754)$368$386$113,145
155 ($754)$367$387$112,758
156 ($754)$366$388$112,369
Year 14 - 157 ($754)$364$389$111,980
158 ($754)$363$391$111,589
159 ($754)$362$392$111,197
160 ($754)$360$393$110,804
161 ($754)$359$395$110,409
162 ($754)$358$396$110,014
163 ($754)$357$397$109,616
164 ($754)$355$398$109,218
165 ($754)$354$400$108,818
166 ($754)$353$401$108,417
167 ($754)$351$402$108,015
168 ($754)$350$404$107,611
Year 15 - 169 ($754)$349$405$107,206
170 ($754)$348$406$106,800
171 ($754)$346$408$106,393
172 ($754)$345$409$105,984
173 ($754)$344$410$105,574
174 ($754)$342$412$105,162
175 ($754)$341$413$104,749
176 ($754)$340$414$104,335
177 ($754)$338$416$103,920
178 ($754)$337$417$103,503
179 ($754)$336$418$103,084
180 ($754)$334$420$102,665
Year 16 - 181 ($754)$333$421$102,244
182 ($754)$331$422$101,822
183 ($754)$330$424$101,398
184 ($754)$329$425$100,973
185 ($754)$327$426$100,546
186 ($754)$326$428$100,119
187 ($754)$325$429$99,689
188 ($754)$323$431$99,259
189 ($754)$322$432$98,827
190 ($754)$320$433$98,393
191 ($754)$319$435$97,959
192 ($754)$318$436$97,522
Year 17 - 193 ($754)$316$438$97,085
194 ($754)$315$439$96,646
195 ($754)$313$440$96,205
196 ($754)$312$442$95,763
197 ($754)$310$443$95,320
198 ($754)$309$445$94,875
199 ($754)$308$446$94,429
200 ($754)$306$448$93,982
201 ($754)$305$449$93,532
202 ($754)$303$451$93,082
203 ($754)$302$452$92,630
204 ($754)$300$453$92,176
Year 18 - 205 ($754)$299$455$91,721
206 ($754)$297$456$91,265
207 ($754)$296$458$90,807
208 ($754)$294$459$90,348
209 ($754)$293$461$89,887
210 ($754)$291$462$89,424
211 ($754)$290$464$88,961
212 ($754)$288$465$88,495
213 ($754)$287$467$88,028
214 ($754)$285$468$87,560
215 ($754)$284$470$87,090
216 ($754)$282$471$86,619
Year 19 - 217 ($754)$281$473$86,146
218 ($754)$279$474$85,671
219 ($754)$278$476$85,195
220 ($754)$276$478$84,718
221 ($754)$275$479$84,238
222 ($754)$273$481$83,758
223 ($754)$272$482$83,276
224 ($754)$270$484$82,792
225 ($754)$268$485$82,306
226 ($754)$267$487$81,819
227 ($754)$265$489$81,331
228 ($754)$264$490$80,841
Year 20 - 229 ($754)$262$492$80,349
230 ($754)$260$493$79,856
231 ($754)$259$495$79,361
232 ($754)$257$496$78,864
233 ($754)$256$498$78,366
234 ($754)$254$500$77,867
235 ($754)$252$501$77,365
236 ($754)$251$503$76,862
237 ($754)$249$505$76,358
238 ($754)$248$506$75,851
239 ($754)$246$508$75,344
240 ($754)$244$510$74,834
Year 21 - 241 ($754)$243$511$74,323
242 ($754)$241$513$73,810
243 ($754)$239$514$73,296
244 ($754)$238$516$72,779
245 ($754)$236$518$72,262
246 ($754)$234$520$71,742
247 ($754)$233$521$71,221
248 ($754)$231$523$70,698
249 ($754)$229$525$70,173
250 ($754)$227$526$69,647
251 ($754)$226$528$69,119
252 ($754)$224$530$68,590
Year 22 - 253 ($754)$222$531$68,058
254 ($754)$221$533$67,525
255 ($754)$219$535$66,990
256 ($754)$217$537$66,454
257 ($754)$215$538$65,915
258 ($754)$214$540$65,375
259 ($754)$212$542$64,833
260 ($754)$210$544$64,290
261 ($754)$208$545$63,744
262 ($754)$207$547$63,197
263 ($754)$205$549$62,648
264 ($754)$203$551$62,098
Year 23 - 265 ($754)$201$552$61,545
266 ($754)$200$554$60,991
267 ($754)$198$556$60,435
268 ($754)$196$558$59,877
269 ($754)$194$560$59,317
270 ($754)$192$561$58,756
271 ($754)$190$563$58,193
272 ($754)$189$565$57,628
273 ($754)$187$567$57,061
274 ($754)$185$569$56,492
275 ($754)$183$571$55,921
276 ($754)$181$572$55,349
Year 24 - 277 ($754)$179$574$54,774
278 ($754)$178$576$54,198
279 ($754)$176$578$53,620
280 ($754)$174$580$53,040
281 ($754)$172$582$52,458
282 ($754)$170$584$51,875
283 ($754)$168$586$51,289
284 ($754)$166$587$50,702
285 ($754)$164$589$50,112
286 ($754)$162$591$49,521
287 ($754)$161$593$48,928
288 ($754)$159$595$48,333
Year 25 - 289 ($754)$157$597$47,736
290 ($754)$155$599$47,137
291 ($754)$153$601$46,536
292 ($754)$151$603$45,933
293 ($754)$149$605$45,328
294 ($754)$147$607$44,721
295 ($754)$145$609$44,112
296 ($754)$143$611$43,501
297 ($754)$141$613$42,889
298 ($754)$139$615$42,274
299 ($754)$137$617$41,657
300 ($754)$135$619$41,039
Year 26 - 301 ($754)$133$621$40,418
302 ($754)$131$623$39,795
303 ($754)$129$625$39,170
304 ($754)$127$627$38,544
305 ($754)$125$629$37,915
306 ($754)$123$631$37,284
307 ($754)$121$633$36,651
308 ($754)$119$635$36,016
309 ($754)$117$637$35,379
310 ($754)$115$639$34,740
311 ($754)$113$641$34,099
312 ($754)$111$643$33,456
Year 27 - 313 ($754)$108$645$32,810
314 ($754)$106$647$32,163
315 ($754)$104$649$31,514
316 ($754)$102$652$30,862
317 ($754)$100$654$30,208
318 ($754)$98$656$29,552
319 ($754)$96$658$28,894
320 ($754)$94$660$28,234
321 ($754)$92$662$27,572
322 ($754)$89$664$26,908
323 ($754)$87$667$26,241
324 ($754)$85$669$25,573
Year 28 - 325 ($754)$83$671$24,902
326 ($754)$81$673$24,229
327 ($754)$79$675$23,553
328 ($754)$76$677$22,876
329 ($754)$74$680$22,196
330 ($754)$72$682$21,515
331 ($754)$70$684$20,831
332 ($754)$68$686$20,144
333 ($754)$65$688$19,456
334 ($754)$63$691$18,765
335 ($754)$61$693$18,072
336 ($754)$59$695$17,377
Year 29 - 337 ($754)$56$697$16,680
338 ($754)$54$700$15,980
339 ($754)$52$702$15,278
340 ($754)$50$704$14,574
341 ($754)$47$707$13,867
342 ($754)$45$709$13,159
343 ($754)$43$711$12,448
344 ($754)$40$713$11,734
345 ($754)$38$716$11,018
346 ($754)$36$718$10,300
347 ($754)$33$720$9,580
348 ($754)$31$723$8,857
Year 30 - 349 ($754)$29$725$8,132
350 ($754)$26$727$7,405
351 ($754)$24$730$6,675
352 ($754)$22$732$5,943
353 ($754)$19$734$5,209
354 ($754)$17$737$4,472
355 ($754)$14$739$3,732
356 ($754)$12$742$2,991
357 ($754)$10$744$2,247
358 ($754)$7$746$1,500
359 ($754)$5$749$751
360 ($754)$2$751$0
TOTALS$111,351$160,000$271,351

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.