« Back to all home prices

Mortgage Payment Schedule for a $225,000 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% ($45,000) 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
$899 360 $143,728 $323,728

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $225,000
Down Payment $45,000$180,000
Year 1 - 1 ($899)$657$242$179,758
2 ($899)$656$243$179,515
3 ($899)$655$244$179,271
4 ($899)$654$245$179,026
5 ($899)$653$246$178,780
6 ($899)$653$247$178,533
7 ($899)$652$248$178,286
8 ($899)$651$249$178,037
9 ($899)$650$249$177,788
10 ($899)$649$250$177,537
11 ($899)$648$251$177,286
12 ($899)$647$252$177,034
Year 2 - 13 ($899)$646$253$176,781
14 ($899)$645$254$176,527
15 ($899)$644$255$176,272
16 ($899)$643$256$176,016
17 ($899)$642$257$175,759
18 ($899)$642$258$175,502
19 ($899)$641$259$175,243
20 ($899)$640$260$174,983
21 ($899)$639$261$174,723
22 ($899)$638$262$174,461
23 ($899)$637$262$174,199
24 ($899)$636$263$173,935
Year 3 - 25 ($899)$635$264$173,671
26 ($899)$634$265$173,406
27 ($899)$633$266$173,139
28 ($899)$632$267$172,872
29 ($899)$631$268$172,604
30 ($899)$630$269$172,335
31 ($899)$629$270$172,064
32 ($899)$628$271$171,793
33 ($899)$627$272$171,521
34 ($899)$626$273$171,248
35 ($899)$625$274$170,974
36 ($899)$624$275$170,698
Year 4 - 37 ($899)$623$276$170,422
38 ($899)$622$277$170,145
39 ($899)$621$278$169,867
40 ($899)$620$279$169,588
41 ($899)$619$280$169,307
42 ($899)$618$281$169,026
43 ($899)$617$282$168,744
44 ($899)$616$283$168,460
45 ($899)$615$284$168,176
46 ($899)$614$285$167,891
47 ($899)$613$286$167,604
48 ($899)$612$287$167,317
Year 5 - 49 ($899)$611$289$167,028
50 ($899)$610$290$166,739
51 ($899)$609$291$166,448
52 ($899)$608$292$166,156
53 ($899)$606$293$165,863
54 ($899)$605$294$165,570
55 ($899)$604$295$165,275
56 ($899)$603$296$164,979
57 ($899)$602$297$164,682
58 ($899)$601$298$164,383
59 ($899)$600$299$164,084
60 ($899)$599$300$163,784
Year 6 - 61 ($899)$598$301$163,482
62 ($899)$597$303$163,180
63 ($899)$596$304$162,876
64 ($899)$594$305$162,572
65 ($899)$593$306$162,266
66 ($899)$592$307$161,959
67 ($899)$591$308$161,651
68 ($899)$590$309$161,341
69 ($899)$589$310$161,031
70 ($899)$588$311$160,720
71 ($899)$587$313$160,407
72 ($899)$585$314$160,093
Year 7 - 73 ($899)$584$315$159,778
74 ($899)$583$316$159,462
75 ($899)$582$317$159,145
76 ($899)$581$318$158,827
77 ($899)$580$320$158,507
78 ($899)$579$321$158,186
79 ($899)$577$322$157,865
80 ($899)$576$323$157,542
81 ($899)$575$324$157,217
82 ($899)$574$325$156,892
83 ($899)$573$327$156,565
84 ($899)$571$328$156,238
Year 8 - 85 ($899)$570$329$155,909
86 ($899)$569$330$155,578
87 ($899)$568$331$155,247
88 ($899)$567$333$154,914
89 ($899)$565$334$154,581
90 ($899)$564$335$154,246
91 ($899)$563$336$153,909
92 ($899)$562$337$153,572
93 ($899)$561$339$153,233
94 ($899)$559$340$152,893
95 ($899)$558$341$152,552
96 ($899)$557$342$152,210
Year 9 - 97 ($899)$556$344$151,866
98 ($899)$554$345$151,521
99 ($899)$553$346$151,175
100 ($899)$552$347$150,827
101 ($899)$551$349$150,479
102 ($899)$549$350$150,129
103 ($899)$548$351$149,777
104 ($899)$547$353$149,425
105 ($899)$545$354$149,071
106 ($899)$544$355$148,716
107 ($899)$543$356$148,359
108 ($899)$542$358$148,002
Year 10 - 109 ($899)$540$359$147,643
110 ($899)$539$360$147,282
111 ($899)$538$362$146,921
112 ($899)$536$363$146,558
113 ($899)$535$364$146,193
114 ($899)$534$366$145,828
115 ($899)$532$367$145,461
116 ($899)$531$368$145,092
117 ($899)$530$370$144,723
118 ($899)$528$371$144,352
119 ($899)$527$372$143,979
120 ($899)$526$374$143,606
Year 11 - 121 ($899)$524$375$143,231
122 ($899)$523$376$142,854
123 ($899)$521$378$142,476
124 ($899)$520$379$142,097
125 ($899)$519$381$141,716
126 ($899)$517$382$141,334
127 ($899)$516$383$140,951
128 ($899)$514$385$140,566
129 ($899)$513$386$140,180
130 ($899)$512$388$139,793
131 ($899)$510$389$139,404
132 ($899)$509$390$139,013
Year 12 - 133 ($899)$507$392$138,621
134 ($899)$506$393$138,228
135 ($899)$505$395$137,833
136 ($899)$503$396$137,437
137 ($899)$502$398$137,040
138 ($899)$500$399$136,641
139 ($899)$499$401$136,240
140 ($899)$497$402$135,838
141 ($899)$496$403$135,435
142 ($899)$494$405$135,030
143 ($899)$493$406$134,623
144 ($899)$491$408$134,215
Year 13 - 145 ($899)$490$409$133,806
146 ($899)$488$411$133,395
147 ($899)$487$412$132,983
148 ($899)$485$414$132,569
149 ($899)$484$415$132,154
150 ($899)$482$417$131,737
151 ($899)$481$418$131,318
152 ($899)$479$420$130,898
153 ($899)$478$421$130,477
154 ($899)$476$423$130,054
155 ($899)$475$425$129,629
156 ($899)$473$426$129,203
Year 14 - 157 ($899)$472$428$128,776
158 ($899)$470$429$128,346
159 ($899)$468$431$127,916
160 ($899)$467$432$127,483
161 ($899)$465$434$127,049
162 ($899)$464$436$126,614
163 ($899)$462$437$126,177
164 ($899)$461$439$125,738
165 ($899)$459$440$125,298
166 ($899)$457$442$124,856
167 ($899)$456$444$124,412
168 ($899)$454$445$123,967
Year 15 - 169 ($899)$452$447$123,520
170 ($899)$451$448$123,072
171 ($899)$449$450$122,622
172 ($899)$448$452$122,170
173 ($899)$446$453$121,717
174 ($899)$444$455$121,262
175 ($899)$443$457$120,805
176 ($899)$441$458$120,347
177 ($899)$439$460$119,887
178 ($899)$438$462$119,425
179 ($899)$436$463$118,962
180 ($899)$434$465$118,497
Year 16 - 181 ($899)$433$467$118,030
182 ($899)$431$468$117,562
183 ($899)$429$470$117,092
184 ($899)$427$472$116,620
185 ($899)$426$474$116,146
186 ($899)$424$475$115,671
187 ($899)$422$477$115,194
188 ($899)$420$479$114,715
189 ($899)$419$481$114,235
190 ($899)$417$482$113,752
191 ($899)$415$484$113,268
192 ($899)$413$486$112,783
Year 17 - 193 ($899)$412$488$112,295
194 ($899)$410$489$111,806
195 ($899)$408$491$111,314
196 ($899)$406$493$110,821
197 ($899)$404$495$110,327
198 ($899)$403$497$109,830
199 ($899)$401$498$109,332
200 ($899)$399$500$108,832
201 ($899)$397$502$108,330
202 ($899)$395$504$107,826
203 ($899)$394$506$107,320
204 ($899)$392$508$106,813
Year 18 - 205 ($899)$390$509$106,303
206 ($899)$388$511$105,792
207 ($899)$386$513$105,279
208 ($899)$384$515$104,764
209 ($899)$382$517$104,247
210 ($899)$381$519$103,728
211 ($899)$379$521$103,208
212 ($899)$377$523$102,685
213 ($899)$375$524$102,161
214 ($899)$373$526$101,634
215 ($899)$371$528$101,106
216 ($899)$369$530$100,576
Year 19 - 217 ($899)$367$532$100,044
218 ($899)$365$534$99,510
219 ($899)$363$536$98,974
220 ($899)$361$538$98,436
221 ($899)$359$540$97,896
222 ($899)$357$542$97,354
223 ($899)$355$544$96,810
224 ($899)$353$546$96,264
225 ($899)$351$548$95,716
226 ($899)$349$550$95,166
227 ($899)$347$552$94,614
228 ($899)$345$554$94,060
Year 20 - 229 ($899)$343$556$93,504
230 ($899)$341$558$92,946
231 ($899)$339$560$92,386
232 ($899)$337$562$91,824
233 ($899)$335$564$91,260
234 ($899)$333$566$90,694
235 ($899)$331$568$90,126
236 ($899)$329$570$89,556
237 ($899)$327$572$88,983
238 ($899)$325$574$88,409
239 ($899)$323$577$87,832
240 ($899)$321$579$87,254
Year 21 - 241 ($899)$318$581$86,673
242 ($899)$316$583$86,090
243 ($899)$314$585$85,505
244 ($899)$312$587$84,918
245 ($899)$310$589$84,329
246 ($899)$308$591$83,737
247 ($899)$306$594$83,143
248 ($899)$303$596$82,548
249 ($899)$301$598$81,950
250 ($899)$299$600$81,350
251 ($899)$297$602$80,747
252 ($899)$295$605$80,143
Year 22 - 253 ($899)$293$607$79,536
254 ($899)$290$609$78,927
255 ($899)$288$611$78,316
256 ($899)$286$613$77,703
257 ($899)$284$616$77,087
258 ($899)$281$618$76,469
259 ($899)$279$620$75,849
260 ($899)$277$622$75,227
261 ($899)$275$625$74,602
262 ($899)$272$627$73,975
263 ($899)$270$629$73,346
264 ($899)$268$632$72,714
Year 23 - 265 ($899)$265$634$72,080
266 ($899)$263$636$71,444
267 ($899)$261$638$70,806
268 ($899)$258$641$70,165
269 ($899)$256$643$69,522
270 ($899)$254$645$68,876
271 ($899)$251$648$68,228
272 ($899)$249$650$67,578
273 ($899)$247$653$66,926
274 ($899)$244$655$66,271
275 ($899)$242$657$65,613
276 ($899)$239$660$64,954
Year 24 - 277 ($899)$237$662$64,291
278 ($899)$235$665$63,627
279 ($899)$232$667$62,960
280 ($899)$230$669$62,290
281 ($899)$227$672$61,618
282 ($899)$225$674$60,944
283 ($899)$222$677$60,267
284 ($899)$220$679$59,588
285 ($899)$217$682$58,906
286 ($899)$215$684$58,222
287 ($899)$213$687$57,535
288 ($899)$210$689$56,846
Year 25 - 289 ($899)$207$692$56,154
290 ($899)$205$694$55,460
291 ($899)$202$697$54,763
292 ($899)$200$699$54,064
293 ($899)$197$702$53,362
294 ($899)$195$704$52,658
295 ($899)$192$707$51,950
296 ($899)$190$710$51,241
297 ($899)$187$712$50,529
298 ($899)$184$715$49,814
299 ($899)$182$717$49,096
300 ($899)$179$720$48,376
Year 26 - 301 ($899)$177$723$47,654
302 ($899)$174$725$46,928
303 ($899)$171$728$46,200
304 ($899)$169$731$45,470
305 ($899)$166$733$44,737
306 ($899)$163$736$44,001
307 ($899)$161$739$43,262
308 ($899)$158$741$42,521
309 ($899)$155$744$41,777
310 ($899)$152$747$41,030
311 ($899)$150$749$40,280
312 ($899)$147$752$39,528
Year 27 - 313 ($899)$144$755$38,773
314 ($899)$142$758$38,015
315 ($899)$139$760$37,255
316 ($899)$136$763$36,492
317 ($899)$133$766$35,726
318 ($899)$130$769$34,957
319 ($899)$128$772$34,185
320 ($899)$125$774$33,411
321 ($899)$122$777$32,633
322 ($899)$119$780$31,853
323 ($899)$116$783$31,070
324 ($899)$113$786$30,284
Year 28 - 325 ($899)$111$789$29,496
326 ($899)$108$792$28,704
327 ($899)$105$794$27,910
328 ($899)$102$797$27,112
329 ($899)$99$800$26,312
330 ($899)$96$803$25,509
331 ($899)$93$806$24,703
332 ($899)$90$809$23,894
333 ($899)$87$812$23,082
334 ($899)$84$815$22,267
335 ($899)$81$818$21,449
336 ($899)$78$821$20,628
Year 29 - 337 ($899)$75$824$19,804
338 ($899)$72$827$18,977
339 ($899)$69$830$18,147
340 ($899)$66$833$17,314
341 ($899)$63$836$16,478
342 ($899)$60$839$15,639
343 ($899)$57$842$14,796
344 ($899)$54$845$13,951
345 ($899)$51$848$13,103
346 ($899)$48$851$12,251
347 ($899)$45$855$11,397
348 ($899)$42$858$10,539
Year 30 - 349 ($899)$38$861$9,678
350 ($899)$35$864$8,815
351 ($899)$32$867$7,947
352 ($899)$29$870$7,077
353 ($899)$26$873$6,204
354 ($899)$23$877$5,327
355 ($899)$19$880$4,447
356 ($899)$16$883$3,564
357 ($899)$13$886$2,678
358 ($899)$10$889$1,789
359 ($899)$7$893$896
360 ($899)$3$896$0
TOTALS$143,728$180,000$323,728

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.