« 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 August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($46,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$867 360 $128,054 $312,054

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $230,000
Down Payment $46,000$184,000
Year 1 - 1 ($867)$596$270$183,730
2 ($867)$596$271$183,458
3 ($867)$595$272$183,186
4 ($867)$594$273$182,913
5 ($867)$593$274$182,639
6 ($867)$592$275$182,365
7 ($867)$591$276$182,089
8 ($867)$590$277$181,813
9 ($867)$589$277$181,535
10 ($867)$588$278$181,257
11 ($867)$588$279$180,977
12 ($867)$587$280$180,697
Year 2 - 13 ($867)$586$281$180,416
14 ($867)$585$282$180,134
15 ($867)$584$283$179,851
16 ($867)$583$284$179,568
17 ($867)$582$285$179,283
18 ($867)$581$286$178,997
19 ($867)$580$287$178,711
20 ($867)$579$287$178,423
21 ($867)$578$288$178,135
22 ($867)$577$289$177,845
23 ($867)$577$290$177,555
24 ($867)$576$291$177,264
Year 3 - 25 ($867)$575$292$176,972
26 ($867)$574$293$176,679
27 ($867)$573$294$176,384
28 ($867)$572$295$176,089
29 ($867)$571$296$175,793
30 ($867)$570$297$175,497
31 ($867)$569$298$175,199
32 ($867)$568$299$174,900
33 ($867)$567$300$174,600
34 ($867)$566$301$174,299
35 ($867)$565$302$173,997
36 ($867)$564$303$173,694
Year 4 - 37 ($867)$563$304$173,391
38 ($867)$562$305$173,086
39 ($867)$561$306$172,780
40 ($867)$560$307$172,474
41 ($867)$559$308$172,166
42 ($867)$558$309$171,857
43 ($867)$557$310$171,547
44 ($867)$556$311$171,237
45 ($867)$555$312$170,925
46 ($867)$554$313$170,612
47 ($867)$553$314$170,298
48 ($867)$552$315$169,984
Year 5 - 49 ($867)$551$316$169,668
50 ($867)$550$317$169,351
51 ($867)$549$318$169,033
52 ($867)$548$319$168,714
53 ($867)$547$320$168,395
54 ($867)$546$321$168,074
55 ($867)$545$322$167,752
56 ($867)$544$323$167,429
57 ($867)$543$324$167,105
58 ($867)$542$325$166,779
59 ($867)$541$326$166,453
60 ($867)$540$327$166,126
Year 6 - 61 ($867)$539$328$165,798
62 ($867)$537$329$165,468
63 ($867)$536$330$165,138
64 ($867)$535$331$164,806
65 ($867)$534$333$164,474
66 ($867)$533$334$164,140
67 ($867)$532$335$163,805
68 ($867)$531$336$163,470
69 ($867)$530$337$163,133
70 ($867)$529$338$162,795
71 ($867)$528$339$162,456
72 ($867)$527$340$162,115
Year 7 - 73 ($867)$526$341$161,774
74 ($867)$524$342$161,432
75 ($867)$523$344$161,088
76 ($867)$522$345$160,744
77 ($867)$521$346$160,398
78 ($867)$520$347$160,051
79 ($867)$519$348$159,703
80 ($867)$518$349$159,354
81 ($867)$517$350$159,004
82 ($867)$515$351$158,652
83 ($867)$514$353$158,300
84 ($867)$513$354$157,946
Year 8 - 85 ($867)$512$355$157,591
86 ($867)$511$356$157,235
87 ($867)$510$357$156,878
88 ($867)$509$358$156,520
89 ($867)$507$359$156,161
90 ($867)$506$361$155,800
91 ($867)$505$362$155,438
92 ($867)$504$363$155,075
93 ($867)$503$364$154,711
94 ($867)$502$365$154,346
95 ($867)$500$366$153,979
96 ($867)$499$368$153,612
Year 9 - 97 ($867)$498$369$153,243
98 ($867)$497$370$152,873
99 ($867)$496$371$152,502
100 ($867)$494$372$152,129
101 ($867)$493$374$151,755
102 ($867)$492$375$151,381
103 ($867)$491$376$151,005
104 ($867)$490$377$150,627
105 ($867)$488$379$150,249
106 ($867)$487$380$149,869
107 ($867)$486$381$149,488
108 ($867)$485$382$149,106
Year 10 - 109 ($867)$483$383$148,722
110 ($867)$482$385$148,338
111 ($867)$481$386$147,952
112 ($867)$480$387$147,564
113 ($867)$478$388$147,176
114 ($867)$477$390$146,786
115 ($867)$476$391$146,395
116 ($867)$475$392$146,003
117 ($867)$473$394$145,609
118 ($867)$472$395$145,215
119 ($867)$471$396$144,819
120 ($867)$469$397$144,421
Year 11 - 121 ($867)$468$399$144,023
122 ($867)$467$400$143,623
123 ($867)$466$401$143,221
124 ($867)$464$403$142,819
125 ($867)$463$404$142,415
126 ($867)$462$405$142,010
127 ($867)$460$406$141,603
128 ($867)$459$408$141,196
129 ($867)$458$409$140,786
130 ($867)$456$410$140,376
131 ($867)$455$412$139,964
132 ($867)$454$413$139,551
Year 12 - 133 ($867)$452$414$139,137
134 ($867)$451$416$138,721
135 ($867)$450$417$138,304
136 ($867)$448$418$137,885
137 ($867)$447$420$137,466
138 ($867)$446$421$137,044
139 ($867)$444$423$136,622
140 ($867)$443$424$136,198
141 ($867)$442$425$135,772
142 ($867)$440$427$135,346
143 ($867)$439$428$134,918
144 ($867)$437$429$134,488
Year 13 - 145 ($867)$436$431$134,057
146 ($867)$435$432$133,625
147 ($867)$433$434$133,192
148 ($867)$432$435$132,756
149 ($867)$430$436$132,320
150 ($867)$429$438$131,882
151 ($867)$428$439$131,443
152 ($867)$426$441$131,002
153 ($867)$425$442$130,560
154 ($867)$423$444$130,116
155 ($867)$422$445$129,671
156 ($867)$420$446$129,225
Year 14 - 157 ($867)$419$448$128,777
158 ($867)$417$449$128,328
159 ($867)$416$451$127,877
160 ($867)$415$452$127,425
161 ($867)$413$454$126,971
162 ($867)$412$455$126,516
163 ($867)$410$457$126,059
164 ($867)$409$458$125,601
165 ($867)$407$460$125,141
166 ($867)$406$461$124,680
167 ($867)$404$463$124,217
168 ($867)$403$464$123,753
Year 15 - 169 ($867)$401$466$123,287
170 ($867)$400$467$122,820
171 ($867)$398$469$122,352
172 ($867)$397$470$121,881
173 ($867)$395$472$121,410
174 ($867)$394$473$120,936
175 ($867)$392$475$120,462
176 ($867)$390$476$119,985
177 ($867)$389$478$119,507
178 ($867)$387$479$119,028
179 ($867)$386$481$118,547
180 ($867)$384$483$118,065
Year 16 - 181 ($867)$383$484$117,581
182 ($867)$381$486$117,095
183 ($867)$380$487$116,608
184 ($867)$378$489$116,119
185 ($867)$376$490$115,628
186 ($867)$375$492$115,136
187 ($867)$373$494$114,643
188 ($867)$372$495$114,148
189 ($867)$370$497$113,651
190 ($867)$368$498$113,152
191 ($867)$367$500$112,652
192 ($867)$365$502$112,151
Year 17 - 193 ($867)$364$503$111,648
194 ($867)$362$505$111,143
195 ($867)$360$507$110,636
196 ($867)$359$508$110,128
197 ($867)$357$510$109,618
198 ($867)$355$511$109,107
199 ($867)$354$513$108,594
200 ($867)$352$515$108,079
201 ($867)$350$516$107,562
202 ($867)$349$518$107,044
203 ($867)$347$520$106,524
204 ($867)$345$521$106,003
Year 18 - 205 ($867)$344$523$105,480
206 ($867)$342$525$104,955
207 ($867)$340$527$104,428
208 ($867)$339$528$103,900
209 ($867)$337$530$103,370
210 ($867)$335$532$102,838
211 ($867)$333$533$102,305
212 ($867)$332$535$101,770
213 ($867)$330$537$101,233
214 ($867)$328$539$100,694
215 ($867)$326$540$100,154
216 ($867)$325$542$99,611
Year 19 - 217 ($867)$323$544$99,068
218 ($867)$321$546$98,522
219 ($867)$319$547$97,974
220 ($867)$318$549$97,425
221 ($867)$316$551$96,874
222 ($867)$314$553$96,321
223 ($867)$312$555$95,767
224 ($867)$310$556$95,210
225 ($867)$309$558$94,652
226 ($867)$307$560$94,092
227 ($867)$305$562$93,531
228 ($867)$303$564$92,967
Year 20 - 229 ($867)$301$565$92,401
230 ($867)$300$567$91,834
231 ($867)$298$569$91,265
232 ($867)$296$571$90,694
233 ($867)$294$573$90,121
234 ($867)$292$575$89,547
235 ($867)$290$577$88,970
236 ($867)$288$578$88,392
237 ($867)$287$580$87,811
238 ($867)$285$582$87,229
239 ($867)$283$584$86,645
240 ($867)$281$586$86,059
Year 21 - 241 ($867)$279$588$85,471
242 ($867)$277$590$84,882
243 ($867)$275$592$84,290
244 ($867)$273$594$83,696
245 ($867)$271$595$83,101
246 ($867)$269$597$82,503
247 ($867)$267$599$81,904
248 ($867)$266$601$81,303
249 ($867)$264$603$80,700
250 ($867)$262$605$80,094
251 ($867)$260$607$79,487
252 ($867)$258$609$78,878
Year 22 - 253 ($867)$256$611$78,267
254 ($867)$254$613$77,654
255 ($867)$252$615$77,039
256 ($867)$250$617$76,422
257 ($867)$248$619$75,803
258 ($867)$246$621$75,181
259 ($867)$244$623$74,558
260 ($867)$242$625$73,933
261 ($867)$240$627$73,306
262 ($867)$238$629$72,677
263 ($867)$236$631$72,046
264 ($867)$234$633$71,412
Year 23 - 265 ($867)$231$635$70,777
266 ($867)$229$637$70,140
267 ($867)$227$639$69,500
268 ($867)$225$642$68,859
269 ($867)$223$644$68,215
270 ($867)$221$646$67,569
271 ($867)$219$648$66,922
272 ($867)$217$650$66,272
273 ($867)$215$652$65,620
274 ($867)$213$654$64,966
275 ($867)$211$656$64,309
276 ($867)$208$658$63,651
Year 24 - 277 ($867)$206$660$62,991
278 ($867)$204$663$62,328
279 ($867)$202$665$61,663
280 ($867)$200$667$60,996
281 ($867)$198$669$60,327
282 ($867)$196$671$59,656
283 ($867)$193$673$58,983
284 ($867)$191$676$58,307
285 ($867)$189$678$57,629
286 ($867)$187$680$56,949
287 ($867)$185$682$56,267
288 ($867)$182$684$55,583
Year 25 - 289 ($867)$180$687$54,896
290 ($867)$178$689$54,207
291 ($867)$176$691$53,516
292 ($867)$173$693$52,823
293 ($867)$171$696$52,127
294 ($867)$169$698$51,429
295 ($867)$167$700$50,729
296 ($867)$164$702$50,027
297 ($867)$162$705$49,322
298 ($867)$160$707$48,615
299 ($867)$158$709$47,906
300 ($867)$155$712$47,194
Year 26 - 301 ($867)$153$714$46,481
302 ($867)$151$716$45,764
303 ($867)$148$718$45,046
304 ($867)$146$721$44,325
305 ($867)$144$723$43,602
306 ($867)$141$725$42,877
307 ($867)$139$728$42,149
308 ($867)$137$730$41,419
309 ($867)$134$733$40,686
310 ($867)$132$735$39,951
311 ($867)$130$737$39,214
312 ($867)$127$740$38,474
Year 27 - 313 ($867)$125$742$37,732
314 ($867)$122$745$36,987
315 ($867)$120$747$36,241
316 ($867)$117$749$35,491
317 ($867)$115$752$34,739
318 ($867)$113$754$33,985
319 ($867)$110$757$33,229
320 ($867)$108$759$32,470
321 ($867)$105$762$31,708
322 ($867)$103$764$30,944
323 ($867)$100$767$30,177
324 ($867)$98$769$29,408
Year 28 - 325 ($867)$95$771$28,637
326 ($867)$93$774$27,863
327 ($867)$90$776$27,086
328 ($867)$88$779$26,307
329 ($867)$85$782$25,526
330 ($867)$83$784$24,742
331 ($867)$80$787$23,955
332 ($867)$78$789$23,166
333 ($867)$75$792$22,374
334 ($867)$73$794$21,580
335 ($867)$70$797$20,783
336 ($867)$67$799$19,984
Year 29 - 337 ($867)$65$802$19,182
338 ($867)$62$805$18,377
339 ($867)$60$807$17,570
340 ($867)$57$810$16,760
341 ($867)$54$812$15,948
342 ($867)$52$815$15,132
343 ($867)$49$818$14,315
344 ($867)$46$820$13,494
345 ($867)$44$823$12,671
346 ($867)$41$826$11,845
347 ($867)$38$828$11,017
348 ($867)$36$831$10,186
Year 30 - 349 ($867)$33$834$9,352
350 ($867)$30$836$8,516
351 ($867)$28$839$7,676
352 ($867)$25$842$6,834
353 ($867)$22$845$5,990
354 ($867)$19$847$5,142
355 ($867)$17$850$4,292
356 ($867)$14$853$3,439
357 ($867)$11$856$2,584
358 ($867)$8$858$1,725
359 ($867)$6$861$864
360 ($867)$3$864$0
TOTALS$128,054$184,000$312,054

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.