« Back to all home prices

Mortgage Payment Schedule for a $229,000 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% ($45,800) 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
$878 360 $132,807 $316,007

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $229,000
Down Payment $45,800$183,200
Year 1 - 1 ($878)$615$263$182,937
2 ($878)$614$263$182,674
3 ($878)$613$264$182,410
4 ($878)$613$265$182,144
5 ($878)$612$266$181,878
6 ($878)$611$267$181,611
7 ($878)$610$268$181,344
8 ($878)$609$269$181,075
9 ($878)$608$270$180,805
10 ($878)$607$271$180,534
11 ($878)$606$272$180,263
12 ($878)$605$272$179,991
Year 2 - 13 ($878)$604$273$179,717
14 ($878)$604$274$179,443
15 ($878)$603$275$179,168
16 ($878)$602$276$178,892
17 ($878)$601$277$178,615
18 ($878)$600$278$178,337
19 ($878)$599$279$178,058
20 ($878)$598$280$177,778
21 ($878)$597$281$177,497
22 ($878)$596$282$177,216
23 ($878)$595$283$176,933
24 ($878)$594$284$176,649
Year 3 - 25 ($878)$593$285$176,365
26 ($878)$592$286$176,079
27 ($878)$591$286$175,793
28 ($878)$590$287$175,505
29 ($878)$589$288$175,217
30 ($878)$588$289$174,928
31 ($878)$587$290$174,637
32 ($878)$586$291$174,346
33 ($878)$586$292$174,054
34 ($878)$585$293$173,760
35 ($878)$584$294$173,466
36 ($878)$583$295$173,171
Year 4 - 37 ($878)$582$296$172,875
38 ($878)$581$297$172,578
39 ($878)$580$298$172,279
40 ($878)$579$299$171,980
41 ($878)$578$300$171,680
42 ($878)$577$301$171,379
43 ($878)$576$302$171,076
44 ($878)$575$303$170,773
45 ($878)$574$304$170,469
46 ($878)$572$305$170,164
47 ($878)$571$306$169,857
48 ($878)$570$307$169,550
Year 5 - 49 ($878)$569$308$169,241
50 ($878)$568$309$168,932
51 ($878)$567$310$168,622
52 ($878)$566$312$168,310
53 ($878)$565$313$167,997
54 ($878)$564$314$167,684
55 ($878)$563$315$167,369
56 ($878)$562$316$167,053
57 ($878)$561$317$166,737
58 ($878)$560$318$166,419
59 ($878)$559$319$166,100
60 ($878)$558$320$165,780
Year 6 - 61 ($878)$557$321$165,459
62 ($878)$556$322$165,137
63 ($878)$555$323$164,814
64 ($878)$553$324$164,489
65 ($878)$552$325$164,164
66 ($878)$551$326$163,837
67 ($878)$550$328$163,510
68 ($878)$549$329$163,181
69 ($878)$548$330$162,851
70 ($878)$547$331$162,521
71 ($878)$546$332$162,189
72 ($878)$545$333$161,855
Year 7 - 73 ($878)$544$334$161,521
74 ($878)$542$335$161,186
75 ($878)$541$336$160,849
76 ($878)$540$338$160,512
77 ($878)$539$339$160,173
78 ($878)$538$340$159,833
79 ($878)$537$341$159,492
80 ($878)$536$342$159,150
81 ($878)$534$343$158,807
82 ($878)$533$344$158,462
83 ($878)$532$346$158,116
84 ($878)$531$347$157,770
Year 8 - 85 ($878)$530$348$157,422
86 ($878)$529$349$157,073
87 ($878)$528$350$156,722
88 ($878)$526$351$156,371
89 ($878)$525$353$156,018
90 ($878)$524$354$155,664
91 ($878)$523$355$155,309
92 ($878)$522$356$154,953
93 ($878)$520$357$154,596
94 ($878)$519$359$154,237
95 ($878)$518$360$153,877
96 ($878)$517$361$153,516
Year 9 - 97 ($878)$516$362$153,154
98 ($878)$514$363$152,791
99 ($878)$513$365$152,426
100 ($878)$512$366$152,060
101 ($878)$511$367$151,693
102 ($878)$509$368$151,325
103 ($878)$508$370$150,955
104 ($878)$507$371$150,584
105 ($878)$506$372$150,212
106 ($878)$504$373$149,839
107 ($878)$503$375$149,464
108 ($878)$502$376$149,088
Year 10 - 109 ($878)$501$377$148,711
110 ($878)$499$378$148,333
111 ($878)$498$380$147,953
112 ($878)$497$381$147,572
113 ($878)$496$382$147,190
114 ($878)$494$383$146,807
115 ($878)$493$385$146,422
116 ($878)$492$386$146,036
117 ($878)$490$387$145,648
118 ($878)$489$389$145,260
119 ($878)$488$390$144,870
120 ($878)$487$391$144,478
Year 11 - 121 ($878)$485$393$144,086
122 ($878)$484$394$143,692
123 ($878)$483$395$143,297
124 ($878)$481$397$142,900
125 ($878)$480$398$142,502
126 ($878)$479$399$142,103
127 ($878)$477$401$141,702
128 ($878)$476$402$141,301
129 ($878)$475$403$140,897
130 ($878)$473$405$140,493
131 ($878)$472$406$140,087
132 ($878)$470$407$139,679
Year 12 - 133 ($878)$469$409$139,271
134 ($878)$468$410$138,861
135 ($878)$466$411$138,449
136 ($878)$465$413$138,036
137 ($878)$464$414$137,622
138 ($878)$462$416$137,206
139 ($878)$461$417$136,789
140 ($878)$459$418$136,371
141 ($878)$458$420$135,951
142 ($878)$457$421$135,530
143 ($878)$455$423$135,107
144 ($878)$454$424$134,683
Year 13 - 145 ($878)$452$425$134,258
146 ($878)$451$427$133,831
147 ($878)$449$428$133,402
148 ($878)$448$430$132,973
149 ($878)$447$431$132,541
150 ($878)$445$433$132,109
151 ($878)$444$434$131,675
152 ($878)$442$436$131,239
153 ($878)$441$437$130,802
154 ($878)$439$439$130,364
155 ($878)$438$440$129,924
156 ($878)$436$441$129,482
Year 14 - 157 ($878)$435$443$129,039
158 ($878)$433$444$128,595
159 ($878)$432$446$128,149
160 ($878)$430$447$127,701
161 ($878)$429$449$127,252
162 ($878)$427$450$126,802
163 ($878)$426$452$126,350
164 ($878)$424$453$125,896
165 ($878)$423$455$125,441
166 ($878)$421$457$124,985
167 ($878)$420$458$124,527
168 ($878)$418$460$124,067
Year 15 - 169 ($878)$417$461$123,606
170 ($878)$415$463$123,144
171 ($878)$414$464$122,679
172 ($878)$412$466$122,213
173 ($878)$410$467$121,746
174 ($878)$409$469$121,277
175 ($878)$407$471$120,807
176 ($878)$406$472$120,335
177 ($878)$404$474$119,861
178 ($878)$403$475$119,386
179 ($878)$401$477$118,909
180 ($878)$399$478$118,430
Year 16 - 181 ($878)$398$480$117,950
182 ($878)$396$482$117,469
183 ($878)$394$483$116,985
184 ($878)$393$485$116,500
185 ($878)$391$487$116,014
186 ($878)$390$488$115,526
187 ($878)$388$490$115,036
188 ($878)$386$491$114,544
189 ($878)$385$493$114,051
190 ($878)$383$495$113,556
191 ($878)$381$496$113,060
192 ($878)$380$498$112,562
Year 17 - 193 ($878)$378$500$112,062
194 ($878)$376$501$111,561
195 ($878)$375$503$111,058
196 ($878)$373$505$110,553
197 ($878)$371$507$110,046
198 ($878)$370$508$109,538
199 ($878)$368$510$109,028
200 ($878)$366$512$108,516
201 ($878)$364$513$108,003
202 ($878)$363$515$107,488
203 ($878)$361$517$106,971
204 ($878)$359$519$106,453
Year 18 - 205 ($878)$358$520$105,932
206 ($878)$356$522$105,410
207 ($878)$354$524$104,886
208 ($878)$352$526$104,361
209 ($878)$350$527$103,834
210 ($878)$349$529$103,304
211 ($878)$347$531$102,774
212 ($878)$345$533$102,241
213 ($878)$343$534$101,707
214 ($878)$342$536$101,170
215 ($878)$340$538$100,632
216 ($878)$338$540$100,092
Year 19 - 217 ($878)$336$542$99,551
218 ($878)$334$543$99,007
219 ($878)$332$545$98,462
220 ($878)$331$547$97,915
221 ($878)$329$549$97,366
222 ($878)$327$551$96,815
223 ($878)$325$553$96,262
224 ($878)$323$555$95,708
225 ($878)$321$556$95,152
226 ($878)$320$558$94,593
227 ($878)$318$560$94,033
228 ($878)$316$562$93,471
Year 20 - 229 ($878)$314$564$92,907
230 ($878)$312$566$92,342
231 ($878)$310$568$91,774
232 ($878)$308$570$91,204
233 ($878)$306$572$90,633
234 ($878)$304$573$90,059
235 ($878)$302$575$89,484
236 ($878)$301$577$88,907
237 ($878)$299$579$88,327
238 ($878)$297$581$87,746
239 ($878)$295$583$87,163
240 ($878)$293$585$86,578
Year 21 - 241 ($878)$291$587$85,991
242 ($878)$289$589$85,402
243 ($878)$287$591$84,811
244 ($878)$285$593$84,218
245 ($878)$283$595$83,623
246 ($878)$281$597$83,026
247 ($878)$279$599$82,427
248 ($878)$277$601$81,826
249 ($878)$275$603$81,223
250 ($878)$273$605$80,618
251 ($878)$271$607$80,011
252 ($878)$269$609$79,402
Year 22 - 253 ($878)$267$611$78,791
254 ($878)$265$613$78,178
255 ($878)$263$615$77,562
256 ($878)$260$617$76,945
257 ($878)$258$619$76,326
258 ($878)$256$621$75,704
259 ($878)$254$624$75,081
260 ($878)$252$626$74,455
261 ($878)$250$628$73,827
262 ($878)$248$630$73,198
263 ($878)$246$632$72,566
264 ($878)$244$634$71,931
Year 23 - 265 ($878)$242$636$71,295
266 ($878)$239$638$70,657
267 ($878)$237$641$70,016
268 ($878)$235$643$69,374
269 ($878)$233$645$68,729
270 ($878)$231$647$68,082
271 ($878)$229$649$67,433
272 ($878)$226$651$66,781
273 ($878)$224$654$66,128
274 ($878)$222$656$65,472
275 ($878)$220$658$64,814
276 ($878)$218$660$64,154
Year 24 - 277 ($878)$215$662$63,492
278 ($878)$213$665$62,827
279 ($878)$211$667$62,160
280 ($878)$209$669$61,491
281 ($878)$207$671$60,820
282 ($878)$204$674$60,147
283 ($878)$202$676$59,471
284 ($878)$200$678$58,793
285 ($878)$197$680$58,112
286 ($878)$195$683$57,430
287 ($878)$193$685$56,745
288 ($878)$191$687$56,057
Year 25 - 289 ($878)$188$690$55,368
290 ($878)$186$692$54,676
291 ($878)$184$694$53,982
292 ($878)$181$697$53,285
293 ($878)$179$699$52,587
294 ($878)$177$701$51,885
295 ($878)$174$704$51,182
296 ($878)$172$706$50,476
297 ($878)$170$708$49,768
298 ($878)$167$711$49,057
299 ($878)$165$713$48,344
300 ($878)$162$715$47,629
Year 26 - 301 ($878)$160$718$46,911
302 ($878)$158$720$46,190
303 ($878)$155$723$45,468
304 ($878)$153$725$44,743
305 ($878)$150$728$44,015
306 ($878)$148$730$43,285
307 ($878)$145$732$42,553
308 ($878)$143$735$41,818
309 ($878)$140$737$41,080
310 ($878)$138$740$40,341
311 ($878)$135$742$39,598
312 ($878)$133$745$38,853
Year 27 - 313 ($878)$130$747$38,106
314 ($878)$128$750$37,356
315 ($878)$125$752$36,604
316 ($878)$123$755$35,849
317 ($878)$120$757$35,092
318 ($878)$118$760$34,332
319 ($878)$115$762$33,569
320 ($878)$113$765$32,804
321 ($878)$110$768$32,037
322 ($878)$108$770$31,266
323 ($878)$105$773$30,494
324 ($878)$102$775$29,718
Year 28 - 325 ($878)$100$778$28,940
326 ($878)$97$781$28,160
327 ($878)$95$783$27,376
328 ($878)$92$786$26,591
329 ($878)$89$788$25,802
330 ($878)$87$791$25,011
331 ($878)$84$794$24,217
332 ($878)$81$796$23,421
333 ($878)$79$799$22,621
334 ($878)$76$802$21,820
335 ($878)$73$805$21,015
336 ($878)$71$807$20,208
Year 29 - 337 ($878)$68$810$19,398
338 ($878)$65$813$18,585
339 ($878)$62$815$17,770
340 ($878)$60$818$16,952
341 ($878)$57$821$16,131
342 ($878)$54$824$15,307
343 ($878)$51$826$14,481
344 ($878)$49$829$13,652
345 ($878)$46$832$12,820
346 ($878)$43$835$11,985
347 ($878)$40$838$11,148
348 ($878)$37$840$10,307
Year 30 - 349 ($878)$35$843$9,464
350 ($878)$32$846$8,618
351 ($878)$29$849$7,769
352 ($878)$26$852$6,917
353 ($878)$23$855$6,063
354 ($878)$20$857$5,205
355 ($878)$17$860$4,345
356 ($878)$15$863$3,482
357 ($878)$12$866$2,616
358 ($878)$9$869$1,747
359 ($878)$6$872$875
360 ($878)$3$875$0
TOTALS$132,807$183,200$316,007

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.