« 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 June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($45,800) 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
$864 360 $127,875 $311,075

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $229,000
Down Payment $45,800$183,200
Year 1 - 1 ($864)$595$269$182,931
2 ($864)$595$270$182,662
3 ($864)$594$270$182,391
4 ($864)$593$271$182,120
5 ($864)$592$272$181,848
6 ($864)$591$273$181,575
7 ($864)$590$274$181,301
8 ($864)$589$275$181,026
9 ($864)$588$276$180,750
10 ($864)$587$277$180,473
11 ($864)$587$278$180,196
12 ($864)$586$278$179,917
Year 2 - 13 ($864)$585$279$179,638
14 ($864)$584$280$179,358
15 ($864)$583$281$179,077
16 ($864)$582$282$178,794
17 ($864)$581$283$178,511
18 ($864)$580$284$178,228
19 ($864)$579$285$177,943
20 ($864)$578$286$177,657
21 ($864)$577$287$177,370
22 ($864)$576$288$177,083
23 ($864)$576$289$176,794
24 ($864)$575$290$176,504
Year 3 - 25 ($864)$574$290$176,214
26 ($864)$573$291$175,923
27 ($864)$572$292$175,630
28 ($864)$571$293$175,337
29 ($864)$570$294$175,043
30 ($864)$569$295$174,747
31 ($864)$568$296$174,451
32 ($864)$567$297$174,154
33 ($864)$566$298$173,856
34 ($864)$565$299$173,557
35 ($864)$564$300$173,257
36 ($864)$563$301$172,956
Year 4 - 37 ($864)$562$302$172,654
38 ($864)$561$303$172,351
39 ($864)$560$304$172,047
40 ($864)$559$305$171,742
41 ($864)$558$306$171,436
42 ($864)$557$307$171,129
43 ($864)$556$308$170,821
44 ($864)$555$309$170,512
45 ($864)$554$310$170,202
46 ($864)$553$311$169,892
47 ($864)$552$312$169,580
48 ($864)$551$313$169,267
Year 5 - 49 ($864)$550$314$168,953
50 ($864)$549$315$168,638
51 ($864)$548$316$168,322
52 ($864)$547$317$168,005
53 ($864)$546$318$167,686
54 ($864)$545$319$167,367
55 ($864)$544$320$167,047
56 ($864)$543$321$166,726
57 ($864)$542$322$166,404
58 ($864)$541$323$166,080
59 ($864)$540$324$165,756
60 ($864)$539$325$165,431
Year 6 - 61 ($864)$538$326$165,104
62 ($864)$537$328$164,777
63 ($864)$536$329$164,448
64 ($864)$534$330$164,119
65 ($864)$533$331$163,788
66 ($864)$532$332$163,456
67 ($864)$531$333$163,123
68 ($864)$530$334$162,789
69 ($864)$529$335$162,454
70 ($864)$528$336$162,118
71 ($864)$527$337$161,781
72 ($864)$526$338$161,443
Year 7 - 73 ($864)$525$339$161,103
74 ($864)$524$341$160,763
75 ($864)$522$342$160,421
76 ($864)$521$343$160,078
77 ($864)$520$344$159,735
78 ($864)$519$345$159,390
79 ($864)$518$346$159,043
80 ($864)$517$347$158,696
81 ($864)$516$348$158,348
82 ($864)$515$349$157,998
83 ($864)$513$351$157,648
84 ($864)$512$352$157,296
Year 8 - 85 ($864)$511$353$156,943
86 ($864)$510$354$156,589
87 ($864)$509$355$156,234
88 ($864)$508$356$155,878
89 ($864)$507$357$155,520
90 ($864)$505$359$155,162
91 ($864)$504$360$154,802
92 ($864)$503$361$154,441
93 ($864)$502$362$154,079
94 ($864)$501$363$153,715
95 ($864)$500$365$153,351
96 ($864)$498$366$152,985
Year 9 - 97 ($864)$497$367$152,618
98 ($864)$496$368$152,250
99 ($864)$495$369$151,881
100 ($864)$494$370$151,510
101 ($864)$492$372$151,139
102 ($864)$491$373$150,766
103 ($864)$490$374$150,392
104 ($864)$489$375$150,016
105 ($864)$488$377$149,640
106 ($864)$486$378$149,262
107 ($864)$485$379$148,883
108 ($864)$484$380$148,503
Year 10 - 109 ($864)$483$381$148,121
110 ($864)$481$383$147,739
111 ($864)$480$384$147,355
112 ($864)$479$385$146,969
113 ($864)$478$386$146,583
114 ($864)$476$388$146,195
115 ($864)$475$389$145,806
116 ($864)$474$390$145,416
117 ($864)$473$391$145,025
118 ($864)$471$393$144,632
119 ($864)$470$394$144,238
120 ($864)$469$395$143,842
Year 11 - 121 ($864)$467$397$143,446
122 ($864)$466$398$143,048
123 ($864)$465$399$142,649
124 ($864)$464$400$142,248
125 ($864)$462$402$141,846
126 ($864)$461$403$141,443
127 ($864)$460$404$141,039
128 ($864)$458$406$140,633
129 ($864)$457$407$140,226
130 ($864)$456$408$139,818
131 ($864)$454$410$139,408
132 ($864)$453$411$138,997
Year 12 - 133 ($864)$452$412$138,585
134 ($864)$450$414$138,171
135 ($864)$449$415$137,756
136 ($864)$448$416$137,340
137 ($864)$446$418$136,922
138 ($864)$445$419$136,503
139 ($864)$444$420$136,082
140 ($864)$442$422$135,661
141 ($864)$441$423$135,237
142 ($864)$440$425$134,813
143 ($864)$438$426$134,387
144 ($864)$437$427$133,959
Year 13 - 145 ($864)$435$429$133,531
146 ($864)$434$430$133,101
147 ($864)$433$432$132,669
148 ($864)$431$433$132,236
149 ($864)$430$434$131,802
150 ($864)$428$436$131,366
151 ($864)$427$437$130,929
152 ($864)$426$439$130,490
153 ($864)$424$440$130,050
154 ($864)$423$441$129,609
155 ($864)$421$443$129,166
156 ($864)$420$444$128,722
Year 14 - 157 ($864)$418$446$128,276
158 ($864)$417$447$127,829
159 ($864)$415$449$127,380
160 ($864)$414$450$126,930
161 ($864)$413$452$126,478
162 ($864)$411$453$126,025
163 ($864)$410$455$125,571
164 ($864)$408$456$125,115
165 ($864)$407$457$124,657
166 ($864)$405$459$124,199
167 ($864)$404$460$123,738
168 ($864)$402$462$123,276
Year 15 - 169 ($864)$401$463$122,813
170 ($864)$399$465$122,348
171 ($864)$398$466$121,881
172 ($864)$396$468$121,413
173 ($864)$395$470$120,944
174 ($864)$393$471$120,473
175 ($864)$392$473$120,000
176 ($864)$390$474$119,526
177 ($864)$388$476$119,050
178 ($864)$387$477$118,573
179 ($864)$385$479$118,095
180 ($864)$384$480$117,614
Year 16 - 181 ($864)$382$482$117,132
182 ($864)$381$483$116,649
183 ($864)$379$485$116,164
184 ($864)$378$487$115,677
185 ($864)$376$488$115,189
186 ($864)$374$490$114,700
187 ($864)$373$491$114,208
188 ($864)$371$493$113,715
189 ($864)$370$495$113,221
190 ($864)$368$496$112,725
191 ($864)$366$498$112,227
192 ($864)$365$499$111,728
Year 17 - 193 ($864)$363$501$111,227
194 ($864)$361$503$110,724
195 ($864)$360$504$110,220
196 ($864)$358$506$109,714
197 ($864)$357$508$109,206
198 ($864)$355$509$108,697
199 ($864)$353$511$108,186
200 ($864)$352$512$107,674
201 ($864)$350$514$107,160
202 ($864)$348$516$106,644
203 ($864)$347$518$106,126
204 ($864)$345$519$105,607
Year 18 - 205 ($864)$343$521$105,086
206 ($864)$342$523$104,564
207 ($864)$340$524$104,039
208 ($864)$338$526$103,513
209 ($864)$336$528$102,986
210 ($864)$335$529$102,456
211 ($864)$333$531$101,925
212 ($864)$331$533$101,392
213 ($864)$330$535$100,858
214 ($864)$328$536$100,322
215 ($864)$326$538$99,784
216 ($864)$324$540$99,244
Year 19 - 217 ($864)$323$542$98,702
218 ($864)$321$543$98,159
219 ($864)$319$545$97,614
220 ($864)$317$547$97,067
221 ($864)$315$549$96,518
222 ($864)$314$550$95,968
223 ($864)$312$552$95,416
224 ($864)$310$554$94,862
225 ($864)$308$556$94,306
226 ($864)$306$558$93,748
227 ($864)$305$559$93,189
228 ($864)$303$561$92,628
Year 20 - 229 ($864)$301$563$92,065
230 ($864)$299$565$91,500
231 ($864)$297$567$90,933
232 ($864)$296$569$90,364
233 ($864)$294$570$89,794
234 ($864)$292$572$89,222
235 ($864)$290$574$88,648
236 ($864)$288$576$88,072
237 ($864)$286$578$87,494
238 ($864)$284$580$86,914
239 ($864)$282$582$86,332
240 ($864)$281$584$85,749
Year 21 - 241 ($864)$279$585$85,163
242 ($864)$277$587$84,576
243 ($864)$275$589$83,987
244 ($864)$273$591$83,396
245 ($864)$271$593$82,803
246 ($864)$269$595$82,208
247 ($864)$267$597$81,611
248 ($864)$265$599$81,012
249 ($864)$263$601$80,411
250 ($864)$261$603$79,808
251 ($864)$259$605$79,204
252 ($864)$257$607$78,597
Year 22 - 253 ($864)$255$609$77,988
254 ($864)$253$611$77,378
255 ($864)$251$613$76,765
256 ($864)$249$615$76,150
257 ($864)$247$617$75,534
258 ($864)$245$619$74,915
259 ($864)$243$621$74,295
260 ($864)$241$623$73,672
261 ($864)$239$625$73,047
262 ($864)$237$627$72,421
263 ($864)$235$629$71,792
264 ($864)$233$631$71,161
Year 23 - 265 ($864)$231$633$70,528
266 ($864)$229$635$69,893
267 ($864)$227$637$69,256
268 ($864)$225$639$68,617
269 ($864)$223$641$67,976
270 ($864)$221$643$67,333
271 ($864)$219$645$66,688
272 ($864)$217$647$66,041
273 ($864)$215$649$65,391
274 ($864)$213$652$64,740
275 ($864)$210$654$64,086
276 ($864)$208$656$63,430
Year 24 - 277 ($864)$206$658$62,772
278 ($864)$204$660$62,112
279 ($864)$202$662$61,450
280 ($864)$200$664$60,785
281 ($864)$198$667$60,119
282 ($864)$195$669$59,450
283 ($864)$193$671$58,779
284 ($864)$191$673$58,106
285 ($864)$189$675$57,431
286 ($864)$187$677$56,753
287 ($864)$184$680$56,074
288 ($864)$182$682$55,392
Year 25 - 289 ($864)$180$684$54,708
290 ($864)$178$686$54,022
291 ($864)$176$689$53,333
292 ($864)$173$691$52,642
293 ($864)$171$693$51,949
294 ($864)$169$695$51,254
295 ($864)$167$698$50,557
296 ($864)$164$700$49,857
297 ($864)$162$702$49,155
298 ($864)$160$704$48,450
299 ($864)$157$707$47,744
300 ($864)$155$709$47,035
Year 26 - 301 ($864)$153$711$46,324
302 ($864)$151$714$45,610
303 ($864)$148$716$44,894
304 ($864)$146$718$44,176
305 ($864)$144$721$43,455
306 ($864)$141$723$42,733
307 ($864)$139$725$42,007
308 ($864)$137$728$41,280
309 ($864)$134$730$40,550
310 ($864)$132$732$39,818
311 ($864)$129$735$39,083
312 ($864)$127$737$38,346
Year 27 - 313 ($864)$125$739$37,606
314 ($864)$122$742$36,864
315 ($864)$120$744$36,120
316 ($864)$117$747$35,373
317 ($864)$115$749$34,624
318 ($864)$113$752$33,873
319 ($864)$110$754$33,119
320 ($864)$108$756$32,362
321 ($864)$105$759$31,603
322 ($864)$103$761$30,842
323 ($864)$100$764$30,078
324 ($864)$98$766$29,312
Year 28 - 325 ($864)$95$769$28,543
326 ($864)$93$771$27,772
327 ($864)$90$774$26,998
328 ($864)$88$776$26,221
329 ($864)$85$779$25,443
330 ($864)$83$781$24,661
331 ($864)$80$784$23,877
332 ($864)$78$786$23,091
333 ($864)$75$789$22,302
334 ($864)$72$792$21,510
335 ($864)$70$794$20,716
336 ($864)$67$797$19,919
Year 29 - 337 ($864)$65$799$19,120
338 ($864)$62$802$18,318
339 ($864)$60$805$17,513
340 ($864)$57$807$16,706
341 ($864)$54$810$15,896
342 ($864)$52$812$15,084
343 ($864)$49$815$14,269
344 ($864)$46$818$13,451
345 ($864)$44$820$12,631
346 ($864)$41$823$11,808
347 ($864)$38$826$10,982
348 ($864)$36$828$10,153
Year 30 - 349 ($864)$33$831$9,322
350 ($864)$30$834$8,488
351 ($864)$28$837$7,652
352 ($864)$25$839$6,813
353 ($864)$22$842$5,971
354 ($864)$19$845$5,126
355 ($864)$17$847$4,279
356 ($864)$14$850$3,428
357 ($864)$11$853$2,576
358 ($864)$8$856$1,720
359 ($864)$6$859$861
360 ($864)$3$861$0
TOTALS$127,875$183,200$311,075

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.