« Back to all home prices

Mortgage Payment Schedule for a $230,000 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% ($46,000) 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
$868 360 $128,433 $312,433

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $230,000
Down Payment $46,000$184,000
Year 1 - 1 ($868)$598$270$183,730
2 ($868)$597$271$183,459
3 ($868)$596$272$183,188
4 ($868)$595$273$182,915
5 ($868)$594$273$182,642
6 ($868)$594$274$182,368
7 ($868)$593$275$182,092
8 ($868)$592$276$181,816
9 ($868)$591$277$181,539
10 ($868)$590$278$181,261
11 ($868)$589$279$180,983
12 ($868)$588$280$180,703
Year 2 - 13 ($868)$587$281$180,422
14 ($868)$586$281$180,141
15 ($868)$585$282$179,859
16 ($868)$585$283$179,575
17 ($868)$584$284$179,291
18 ($868)$583$285$179,006
19 ($868)$582$286$178,720
20 ($868)$581$287$178,433
21 ($868)$580$288$178,145
22 ($868)$579$289$177,856
23 ($868)$578$290$177,566
24 ($868)$577$291$177,275
Year 3 - 25 ($868)$576$292$176,983
26 ($868)$575$293$176,691
27 ($868)$574$294$176,397
28 ($868)$573$295$176,103
29 ($868)$572$296$175,807
30 ($868)$571$296$175,511
31 ($868)$570$297$175,213
32 ($868)$569$298$174,915
33 ($868)$568$299$174,615
34 ($868)$567$300$174,315
35 ($868)$567$301$174,014
36 ($868)$566$302$173,711
Year 4 - 37 ($868)$565$303$173,408
38 ($868)$564$304$173,104
39 ($868)$563$305$172,798
40 ($868)$562$306$172,492
41 ($868)$561$307$172,185
42 ($868)$560$308$171,877
43 ($868)$559$309$171,567
44 ($868)$558$310$171,257
45 ($868)$557$311$170,946
46 ($868)$556$312$170,633
47 ($868)$555$313$170,320
48 ($868)$554$314$170,006
Year 5 - 49 ($868)$553$315$169,690
50 ($868)$551$316$169,374
51 ($868)$550$317$169,057
52 ($868)$549$318$168,738
53 ($868)$548$319$168,419
54 ($868)$547$321$168,098
55 ($868)$546$322$167,777
56 ($868)$545$323$167,454
57 ($868)$544$324$167,130
58 ($868)$543$325$166,806
59 ($868)$542$326$166,480
60 ($868)$541$327$166,153
Year 6 - 61 ($868)$540$328$165,825
62 ($868)$539$329$165,496
63 ($868)$538$330$165,166
64 ($868)$537$331$164,835
65 ($868)$536$332$164,503
66 ($868)$535$333$164,170
67 ($868)$534$334$163,836
68 ($868)$532$335$163,500
69 ($868)$531$336$163,164
70 ($868)$530$338$162,826
71 ($868)$529$339$162,487
72 ($868)$528$340$162,148
Year 7 - 73 ($868)$527$341$161,807
74 ($868)$526$342$161,465
75 ($868)$525$343$161,122
76 ($868)$524$344$160,777
77 ($868)$523$345$160,432
78 ($868)$521$346$160,086
79 ($868)$520$348$159,738
80 ($868)$519$349$159,389
81 ($868)$518$350$159,039
82 ($868)$517$351$158,688
83 ($868)$516$352$158,336
84 ($868)$515$353$157,983
Year 8 - 85 ($868)$513$354$157,629
86 ($868)$512$356$157,273
87 ($868)$511$357$156,916
88 ($868)$510$358$156,558
89 ($868)$509$359$156,199
90 ($868)$508$360$155,839
91 ($868)$506$361$155,478
92 ($868)$505$363$155,115
93 ($868)$504$364$154,751
94 ($868)$503$365$154,386
95 ($868)$502$366$154,020
96 ($868)$501$367$153,653
Year 9 - 97 ($868)$499$368$153,285
98 ($868)$498$370$152,915
99 ($868)$497$371$152,544
100 ($868)$496$372$152,172
101 ($868)$495$373$151,799
102 ($868)$493$375$151,424
103 ($868)$492$376$151,048
104 ($868)$491$377$150,671
105 ($868)$490$378$150,293
106 ($868)$488$379$149,914
107 ($868)$487$381$149,533
108 ($868)$486$382$149,151
Year 10 - 109 ($868)$485$383$148,768
110 ($868)$483$384$148,384
111 ($868)$482$386$147,998
112 ($868)$481$387$147,611
113 ($868)$480$388$147,223
114 ($868)$478$389$146,834
115 ($868)$477$391$146,443
116 ($868)$476$392$146,051
117 ($868)$475$393$145,658
118 ($868)$473$394$145,263
119 ($868)$472$396$144,868
120 ($868)$471$397$144,471
Year 11 - 121 ($868)$470$398$144,072
122 ($868)$468$400$143,673
123 ($868)$467$401$143,272
124 ($868)$466$402$142,869
125 ($868)$464$404$142,466
126 ($868)$463$405$142,061
127 ($868)$462$406$141,655
128 ($868)$460$407$141,247
129 ($868)$459$409$140,839
130 ($868)$458$410$140,428
131 ($868)$456$411$140,017
132 ($868)$455$413$139,604
Year 12 - 133 ($868)$454$414$139,190
134 ($868)$452$416$138,774
135 ($868)$451$417$138,358
136 ($868)$450$418$137,939
137 ($868)$448$420$137,520
138 ($868)$447$421$137,099
139 ($868)$446$422$136,677
140 ($868)$444$424$136,253
141 ($868)$443$425$135,828
142 ($868)$441$426$135,401
143 ($868)$440$428$134,974
144 ($868)$439$429$134,544
Year 13 - 145 ($868)$437$431$134,114
146 ($868)$436$432$133,682
147 ($868)$434$433$133,248
148 ($868)$433$435$132,814
149 ($868)$432$436$132,377
150 ($868)$430$438$131,940
151 ($868)$429$439$131,501
152 ($868)$427$440$131,060
153 ($868)$426$442$130,618
154 ($868)$425$443$130,175
155 ($868)$423$445$129,730
156 ($868)$422$446$129,284
Year 14 - 157 ($868)$420$448$128,836
158 ($868)$419$449$128,387
159 ($868)$417$451$127,936
160 ($868)$416$452$127,484
161 ($868)$414$454$127,031
162 ($868)$413$455$126,576
163 ($868)$411$456$126,119
164 ($868)$410$458$125,661
165 ($868)$408$459$125,202
166 ($868)$407$461$124,741
167 ($868)$405$462$124,278
168 ($868)$404$464$123,814
Year 15 - 169 ($868)$402$465$123,349
170 ($868)$401$467$122,882
171 ($868)$399$469$122,413
172 ($868)$398$470$121,943
173 ($868)$396$472$121,472
174 ($868)$395$473$120,999
175 ($868)$393$475$120,524
176 ($868)$392$476$120,048
177 ($868)$390$478$119,570
178 ($868)$389$479$119,091
179 ($868)$387$481$118,610
180 ($868)$385$482$118,128
Year 16 - 181 ($868)$384$484$117,644
182 ($868)$382$486$117,158
183 ($868)$381$487$116,671
184 ($868)$379$489$116,183
185 ($868)$378$490$115,692
186 ($868)$376$492$115,200
187 ($868)$374$493$114,707
188 ($868)$373$495$114,212
189 ($868)$371$497$113,715
190 ($868)$370$498$113,217
191 ($868)$368$500$112,717
192 ($868)$366$502$112,215
Year 17 - 193 ($868)$365$503$111,712
194 ($868)$363$505$111,207
195 ($868)$361$506$110,701
196 ($868)$360$508$110,193
197 ($868)$358$510$109,683
198 ($868)$356$511$109,172
199 ($868)$355$513$108,659
200 ($868)$353$515$108,144
201 ($868)$351$516$107,628
202 ($868)$350$518$107,110
203 ($868)$348$520$106,590
204 ($868)$346$521$106,068
Year 18 - 205 ($868)$345$523$105,545
206 ($868)$343$525$105,020
207 ($868)$341$527$104,494
208 ($868)$340$528$103,965
209 ($868)$338$530$103,436
210 ($868)$336$532$102,904
211 ($868)$334$533$102,370
212 ($868)$333$535$101,835
213 ($868)$331$537$101,298
214 ($868)$329$539$100,760
215 ($868)$327$540$100,219
216 ($868)$326$542$99,677
Year 19 - 217 ($868)$324$544$99,133
218 ($868)$322$546$98,587
219 ($868)$320$547$98,040
220 ($868)$319$549$97,491
221 ($868)$317$551$96,940
222 ($868)$315$553$96,387
223 ($868)$313$555$95,832
224 ($868)$311$556$95,276
225 ($868)$310$558$94,718
226 ($868)$308$560$94,158
227 ($868)$306$562$93,596
228 ($868)$304$564$93,032
Year 20 - 229 ($868)$302$566$92,467
230 ($868)$301$567$91,899
231 ($868)$299$569$91,330
232 ($868)$297$571$90,759
233 ($868)$295$573$90,186
234 ($868)$293$575$89,611
235 ($868)$291$577$89,035
236 ($868)$289$579$88,456
237 ($868)$287$580$87,876
238 ($868)$286$582$87,294
239 ($868)$284$584$86,709
240 ($868)$282$586$86,123
Year 21 - 241 ($868)$280$588$85,535
242 ($868)$278$590$84,945
243 ($868)$276$592$84,354
244 ($868)$274$594$83,760
245 ($868)$272$596$83,164
246 ($868)$270$598$82,567
247 ($868)$268$600$81,967
248 ($868)$266$601$81,366
249 ($868)$264$603$80,762
250 ($868)$262$605$80,157
251 ($868)$261$607$79,550
252 ($868)$259$609$78,940
Year 22 - 253 ($868)$257$611$78,329
254 ($868)$255$613$77,716
255 ($868)$253$615$77,100
256 ($868)$251$617$76,483
257 ($868)$249$619$75,864
258 ($868)$247$621$75,242
259 ($868)$245$623$74,619
260 ($868)$243$625$73,994
261 ($868)$240$627$73,366
262 ($868)$238$629$72,737
263 ($868)$236$631$72,105
264 ($868)$234$634$71,472
Year 23 - 265 ($868)$232$636$70,836
266 ($868)$230$638$70,199
267 ($868)$228$640$69,559
268 ($868)$226$642$68,917
269 ($868)$224$644$68,273
270 ($868)$222$646$67,627
271 ($868)$220$648$66,979
272 ($868)$218$650$66,329
273 ($868)$216$652$65,677
274 ($868)$213$654$65,022
275 ($868)$211$657$64,366
276 ($868)$209$659$63,707
Year 24 - 277 ($868)$207$661$63,046
278 ($868)$205$663$62,383
279 ($868)$203$665$61,718
280 ($868)$201$667$61,051
281 ($868)$198$669$60,381
282 ($868)$196$672$59,710
283 ($868)$194$674$59,036
284 ($868)$192$676$58,360
285 ($868)$190$678$57,682
286 ($868)$187$680$57,001
287 ($868)$185$683$56,319
288 ($868)$183$685$55,634
Year 25 - 289 ($868)$181$687$54,947
290 ($868)$179$689$54,258
291 ($868)$176$692$53,566
292 ($868)$174$694$52,872
293 ($868)$172$696$52,176
294 ($868)$170$698$51,478
295 ($868)$167$701$50,777
296 ($868)$165$703$50,074
297 ($868)$163$705$49,369
298 ($868)$160$707$48,662
299 ($868)$158$710$47,952
300 ($868)$156$712$47,240
Year 26 - 301 ($868)$154$714$46,526
302 ($868)$151$717$45,809
303 ($868)$149$719$45,090
304 ($868)$147$721$44,369
305 ($868)$144$724$43,645
306 ($868)$142$726$42,919
307 ($868)$139$728$42,191
308 ($868)$137$731$41,460
309 ($868)$135$733$40,727
310 ($868)$132$736$39,991
311 ($868)$130$738$39,254
312 ($868)$128$740$38,513
Year 27 - 313 ($868)$125$743$37,771
314 ($868)$123$745$37,025
315 ($868)$120$748$36,278
316 ($868)$118$750$35,528
317 ($868)$115$752$34,775
318 ($868)$113$755$34,021
319 ($868)$111$757$33,263
320 ($868)$108$760$32,504
321 ($868)$106$762$31,741
322 ($868)$103$765$30,977
323 ($868)$101$767$30,209
324 ($868)$98$770$29,440
Year 28 - 325 ($868)$96$772$28,668
326 ($868)$93$775$27,893
327 ($868)$91$777$27,116
328 ($868)$88$780$26,336
329 ($868)$86$782$25,554
330 ($868)$83$785$24,769
331 ($868)$80$787$23,981
332 ($868)$78$790$23,191
333 ($868)$75$792$22,399
334 ($868)$73$795$21,604
335 ($868)$70$798$20,806
336 ($868)$68$800$20,006
Year 29 - 337 ($868)$65$803$19,203
338 ($868)$62$805$18,398
339 ($868)$60$808$17,590
340 ($868)$57$811$16,779
341 ($868)$55$813$15,966
342 ($868)$52$816$15,150
343 ($868)$49$819$14,331
344 ($868)$47$821$13,510
345 ($868)$44$824$12,686
346 ($868)$41$827$11,859
347 ($868)$39$829$11,030
348 ($868)$36$832$10,198
Year 30 - 349 ($868)$33$835$9,363
350 ($868)$30$837$8,526
351 ($868)$28$840$7,685
352 ($868)$25$843$6,843
353 ($868)$22$846$5,997
354 ($868)$19$848$5,148
355 ($868)$17$851$4,297
356 ($868)$14$854$3,443
357 ($868)$11$857$2,587
358 ($868)$8$859$1,727
359 ($868)$6$862$865
360 ($868)$3$865$0
TOTALS$128,433$184,000$312,433

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.