« 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 February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($46,000) 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
$919 360 $146,922 $330,922

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $230,000
Down Payment $46,000$184,000
Year 1 - 1 ($919)$672$248$183,752
2 ($919)$671$249$183,504
3 ($919)$670$249$183,254
4 ($919)$669$250$183,004
5 ($919)$668$251$182,753
6 ($919)$667$252$182,501
7 ($919)$666$253$182,248
8 ($919)$665$254$181,993
9 ($919)$664$255$181,739
10 ($919)$663$256$181,483
11 ($919)$662$257$181,226
12 ($919)$661$258$180,968
Year 2 - 13 ($919)$661$259$180,709
14 ($919)$660$260$180,450
15 ($919)$659$261$180,189
16 ($919)$658$262$179,928
17 ($919)$657$262$179,665
18 ($919)$656$263$179,402
19 ($919)$655$264$179,137
20 ($919)$654$265$178,872
21 ($919)$653$266$178,606
22 ($919)$652$267$178,338
23 ($919)$651$268$178,070
24 ($919)$650$269$177,801
Year 3 - 25 ($919)$649$270$177,530
26 ($919)$648$271$177,259
27 ($919)$647$272$176,987
28 ($919)$646$273$176,714
29 ($919)$645$274$176,439
30 ($919)$644$275$176,164
31 ($919)$643$276$175,888
32 ($919)$642$277$175,611
33 ($919)$641$278$175,333
34 ($919)$640$279$175,053
35 ($919)$639$280$174,773
36 ($919)$638$281$174,492
Year 4 - 37 ($919)$637$282$174,209
38 ($919)$636$283$173,926
39 ($919)$635$284$173,642
40 ($919)$634$285$173,356
41 ($919)$633$286$173,070
42 ($919)$632$288$172,782
43 ($919)$631$289$172,494
44 ($919)$630$290$172,204
45 ($919)$629$291$171,913
46 ($919)$627$292$171,622
47 ($919)$626$293$171,329
48 ($919)$625$294$171,035
Year 5 - 49 ($919)$624$295$170,740
50 ($919)$623$296$170,444
51 ($919)$622$297$170,147
52 ($919)$621$298$169,849
53 ($919)$620$299$169,549
54 ($919)$619$300$169,249
55 ($919)$618$301$168,947
56 ($919)$617$303$168,645
57 ($919)$616$304$168,341
58 ($919)$614$305$168,036
59 ($919)$613$306$167,731
60 ($919)$612$307$167,424
Year 6 - 61 ($919)$611$308$167,115
62 ($919)$610$309$166,806
63 ($919)$609$310$166,496
64 ($919)$608$312$166,184
65 ($919)$607$313$165,872
66 ($919)$605$314$165,558
67 ($919)$604$315$165,243
68 ($919)$603$316$164,927
69 ($919)$602$317$164,610
70 ($919)$601$318$164,291
71 ($919)$600$320$163,972
72 ($919)$598$321$163,651
Year 7 - 73 ($919)$597$322$163,329
74 ($919)$596$323$163,006
75 ($919)$595$324$162,682
76 ($919)$594$325$162,356
77 ($919)$593$327$162,030
78 ($919)$591$328$161,702
79 ($919)$590$329$161,373
80 ($919)$589$330$161,042
81 ($919)$588$331$160,711
82 ($919)$587$333$160,378
83 ($919)$585$334$160,045
84 ($919)$584$335$159,709
Year 8 - 85 ($919)$583$336$159,373
86 ($919)$582$338$159,036
87 ($919)$580$339$158,697
88 ($919)$579$340$158,357
89 ($919)$578$341$158,016
90 ($919)$577$342$157,673
91 ($919)$576$344$157,330
92 ($919)$574$345$156,985
93 ($919)$573$346$156,638
94 ($919)$572$347$156,291
95 ($919)$570$349$155,942
96 ($919)$569$350$155,592
Year 9 - 97 ($919)$568$351$155,241
98 ($919)$567$353$154,888
99 ($919)$565$354$154,534
100 ($919)$564$355$154,179
101 ($919)$563$356$153,823
102 ($919)$561$358$153,465
103 ($919)$560$359$153,106
104 ($919)$559$360$152,745
105 ($919)$558$362$152,384
106 ($919)$556$363$152,021
107 ($919)$555$364$151,656
108 ($919)$554$366$151,291
Year 10 - 109 ($919)$552$367$150,924
110 ($919)$551$368$150,555
111 ($919)$550$370$150,185
112 ($919)$548$371$149,814
113 ($919)$547$372$149,442
114 ($919)$545$374$149,068
115 ($919)$544$375$148,693
116 ($919)$543$376$148,317
117 ($919)$541$378$147,939
118 ($919)$540$379$147,560
119 ($919)$539$381$147,179
120 ($919)$537$382$146,797
Year 11 - 121 ($919)$536$383$146,413
122 ($919)$534$385$146,029
123 ($919)$533$386$145,642
124 ($919)$532$388$145,255
125 ($919)$530$389$144,866
126 ($919)$529$390$144,475
127 ($919)$527$392$144,083
128 ($919)$526$393$143,690
129 ($919)$524$395$143,295
130 ($919)$523$396$142,899
131 ($919)$522$398$142,501
132 ($919)$520$399$142,102
Year 12 - 133 ($919)$519$401$141,702
134 ($919)$517$402$141,300
135 ($919)$516$403$140,896
136 ($919)$514$405$140,491
137 ($919)$513$406$140,085
138 ($919)$511$408$139,677
139 ($919)$510$409$139,268
140 ($919)$508$411$138,857
141 ($919)$507$412$138,444
142 ($919)$505$414$138,030
143 ($919)$504$415$137,615
144 ($919)$502$417$137,198
Year 13 - 145 ($919)$501$418$136,780
146 ($919)$499$420$136,360
147 ($919)$498$422$135,938
148 ($919)$496$423$135,515
149 ($919)$495$425$135,090
150 ($919)$493$426$134,664
151 ($919)$492$428$134,237
152 ($919)$490$429$133,807
153 ($919)$488$431$133,376
154 ($919)$487$432$132,944
155 ($919)$485$434$132,510
156 ($919)$484$436$132,075
Year 14 - 157 ($919)$482$437$131,637
158 ($919)$480$439$131,199
159 ($919)$479$440$130,758
160 ($919)$477$442$130,316
161 ($919)$476$444$129,873
162 ($919)$474$445$129,428
163 ($919)$472$447$128,981
164 ($919)$471$448$128,532
165 ($919)$469$450$128,082
166 ($919)$467$452$127,630
167 ($919)$466$453$127,177
168 ($919)$464$455$126,722
Year 15 - 169 ($919)$463$457$126,265
170 ($919)$461$458$125,807
171 ($919)$459$460$125,347
172 ($919)$458$462$124,885
173 ($919)$456$463$124,422
174 ($919)$454$465$123,957
175 ($919)$452$467$123,490
176 ($919)$451$468$123,021
177 ($919)$449$470$122,551
178 ($919)$447$472$122,079
179 ($919)$446$474$121,606
180 ($919)$444$475$121,130
Year 16 - 181 ($919)$442$477$120,653
182 ($919)$440$479$120,174
183 ($919)$439$481$119,694
184 ($919)$437$482$119,211
185 ($919)$435$484$118,727
186 ($919)$433$486$118,241
187 ($919)$432$488$117,754
188 ($919)$430$489$117,264
189 ($919)$428$491$116,773
190 ($919)$426$493$116,280
191 ($919)$424$495$115,785
192 ($919)$423$497$115,289
Year 17 - 193 ($919)$421$498$114,790
194 ($919)$419$500$114,290
195 ($919)$417$502$113,788
196 ($919)$415$504$113,284
197 ($919)$413$506$112,778
198 ($919)$412$508$112,271
199 ($919)$410$509$111,761
200 ($919)$408$511$111,250
201 ($919)$406$513$110,737
202 ($919)$404$515$110,222
203 ($919)$402$517$109,705
204 ($919)$400$519$109,186
Year 18 - 205 ($919)$399$521$108,665
206 ($919)$397$523$108,143
207 ($919)$395$525$107,618
208 ($919)$393$526$107,092
209 ($919)$391$528$106,564
210 ($919)$389$530$106,033
211 ($919)$387$532$105,501
212 ($919)$385$534$104,967
213 ($919)$383$536$104,431
214 ($919)$381$538$103,893
215 ($919)$379$540$103,353
216 ($919)$377$542$102,811
Year 19 - 217 ($919)$375$544$102,267
218 ($919)$373$546$101,721
219 ($919)$371$548$101,173
220 ($919)$369$550$100,623
221 ($919)$367$552$100,071
222 ($919)$365$554$99,517
223 ($919)$363$556$98,961
224 ($919)$361$558$98,403
225 ($919)$359$560$97,843
226 ($919)$357$562$97,281
227 ($919)$355$564$96,717
228 ($919)$353$566$96,151
Year 20 - 229 ($919)$351$568$95,582
230 ($919)$349$570$95,012
231 ($919)$347$572$94,439
232 ($919)$345$575$93,865
233 ($919)$343$577$93,288
234 ($919)$341$579$92,710
235 ($919)$338$581$92,129
236 ($919)$336$583$91,546
237 ($919)$334$585$90,961
238 ($919)$332$587$90,374
239 ($919)$330$589$89,784
240 ($919)$328$592$89,193
Year 21 - 241 ($919)$326$594$88,599
242 ($919)$323$596$88,003
243 ($919)$321$598$87,405
244 ($919)$319$600$86,805
245 ($919)$317$602$86,203
246 ($919)$315$605$85,598
247 ($919)$312$607$84,991
248 ($919)$310$609$84,382
249 ($919)$308$611$83,771
250 ($919)$306$613$83,157
251 ($919)$304$616$82,542
252 ($919)$301$618$81,924
Year 22 - 253 ($919)$299$620$81,304
254 ($919)$297$622$80,681
255 ($919)$294$625$80,056
256 ($919)$292$627$79,429
257 ($919)$290$629$78,800
258 ($919)$288$632$78,168
259 ($919)$285$634$77,534
260 ($919)$283$636$76,898
261 ($919)$281$639$76,260
262 ($919)$278$641$75,619
263 ($919)$276$643$74,976
264 ($919)$274$646$74,330
Year 23 - 265 ($919)$271$648$73,682
266 ($919)$269$650$73,032
267 ($919)$267$653$72,379
268 ($919)$264$655$71,724
269 ($919)$262$657$71,067
270 ($919)$259$660$70,407
271 ($919)$257$662$69,745
272 ($919)$255$665$69,080
273 ($919)$252$667$68,413
274 ($919)$250$670$67,743
275 ($919)$247$672$67,071
276 ($919)$245$674$66,397
Year 24 - 277 ($919)$242$677$65,720
278 ($919)$240$679$65,041
279 ($919)$237$682$64,359
280 ($919)$235$684$63,675
281 ($919)$232$687$62,988
282 ($919)$230$689$62,298
283 ($919)$227$692$61,607
284 ($919)$225$694$60,912
285 ($919)$222$697$60,215
286 ($919)$220$699$59,516
287 ($919)$217$702$58,814
288 ($919)$215$705$58,109
Year 25 - 289 ($919)$212$707$57,402
290 ($919)$210$710$56,693
291 ($919)$207$712$55,980
292 ($919)$204$715$55,265
293 ($919)$202$718$54,548
294 ($919)$199$720$53,828
295 ($919)$196$723$53,105
296 ($919)$194$725$52,380
297 ($919)$191$728$51,652
298 ($919)$189$731$50,921
299 ($919)$186$733$50,187
300 ($919)$183$736$49,451
Year 26 - 301 ($919)$180$739$48,713
302 ($919)$178$741$47,971
303 ($919)$175$744$47,227
304 ($919)$172$747$46,480
305 ($919)$170$750$45,731
306 ($919)$167$752$44,978
307 ($919)$164$755$44,223
308 ($919)$161$758$43,466
309 ($919)$159$761$42,705
310 ($919)$156$763$41,942
311 ($919)$153$766$41,175
312 ($919)$150$769$40,407
Year 27 - 313 ($919)$147$772$39,635
314 ($919)$145$775$38,860
315 ($919)$142$777$38,083
316 ($919)$139$780$37,303
317 ($919)$136$783$36,520
318 ($919)$133$786$35,734
319 ($919)$130$789$34,945
320 ($919)$128$792$34,153
321 ($919)$125$795$33,359
322 ($919)$122$797$32,561
323 ($919)$119$800$31,761
324 ($919)$116$803$30,957
Year 28 - 325 ($919)$113$806$30,151
326 ($919)$110$809$29,342
327 ($919)$107$812$28,530
328 ($919)$104$815$27,715
329 ($919)$101$818$26,897
330 ($919)$98$821$26,076
331 ($919)$95$824$25,252
332 ($919)$92$827$24,425
333 ($919)$89$830$23,594
334 ($919)$86$833$22,761
335 ($919)$83$836$21,925
336 ($919)$80$839$21,086
Year 29 - 337 ($919)$77$842$20,244
338 ($919)$74$845$19,398
339 ($919)$71$848$18,550
340 ($919)$68$852$17,698
341 ($919)$65$855$16,844
342 ($919)$61$858$15,986
343 ($919)$58$861$15,125
344 ($919)$55$864$14,261
345 ($919)$52$867$13,394
346 ($919)$49$870$12,524
347 ($919)$46$874$11,650
348 ($919)$43$877$10,773
Year 30 - 349 ($919)$39$880$9,894
350 ($919)$36$883$9,010
351 ($919)$33$886$8,124
352 ($919)$30$890$7,234
353 ($919)$26$893$6,342
354 ($919)$23$896$5,446
355 ($919)$20$899$4,546
356 ($919)$17$903$3,644
357 ($919)$13$906$2,738
358 ($919)$10$909$1,828
359 ($919)$7$913$916
360 ($919)$3$916$0
TOTALS$146,922$184,000$330,922

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.