« Back to all home prices

Mortgage Payment Schedule for a $231,000 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% ($46,200) 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
$885 360 $133,967 $318,767

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $231,000
Down Payment $46,200$184,800
Year 1 - 1 ($885)$621$265$184,535
2 ($885)$620$266$184,269
3 ($885)$619$267$184,003
4 ($885)$618$268$183,735
5 ($885)$617$268$183,467
6 ($885)$616$269$183,198
7 ($885)$615$270$182,927
8 ($885)$614$271$182,656
9 ($885)$613$272$182,384
10 ($885)$613$273$182,111
11 ($885)$612$274$181,837
12 ($885)$611$275$181,563
Year 2 - 13 ($885)$610$276$181,287
14 ($885)$609$277$181,010
15 ($885)$608$278$180,733
16 ($885)$607$279$180,454
17 ($885)$606$279$180,175
18 ($885)$605$280$179,894
19 ($885)$604$281$179,613
20 ($885)$603$282$179,331
21 ($885)$602$283$179,047
22 ($885)$601$284$178,763
23 ($885)$600$285$178,478
24 ($885)$599$286$178,192
Year 3 - 25 ($885)$598$287$177,905
26 ($885)$597$288$177,617
27 ($885)$596$289$177,328
28 ($885)$596$290$177,038
29 ($885)$595$291$176,747
30 ($885)$594$292$176,455
31 ($885)$593$293$176,163
32 ($885)$592$294$175,869
33 ($885)$591$295$175,574
34 ($885)$590$296$175,278
35 ($885)$589$297$174,981
36 ($885)$588$298$174,683
Year 4 - 37 ($885)$587$299$174,385
38 ($885)$586$300$174,085
39 ($885)$585$301$173,784
40 ($885)$584$302$173,482
41 ($885)$583$303$173,179
42 ($885)$582$304$172,875
43 ($885)$581$305$172,570
44 ($885)$580$306$172,265
45 ($885)$579$307$171,958
46 ($885)$577$308$171,650
47 ($885)$576$309$171,341
48 ($885)$575$310$171,031
Year 5 - 49 ($885)$574$311$170,720
50 ($885)$573$312$170,407
51 ($885)$572$313$170,094
52 ($885)$571$314$169,780
53 ($885)$570$315$169,465
54 ($885)$569$316$169,148
55 ($885)$568$317$168,831
56 ($885)$567$318$168,512
57 ($885)$566$320$168,193
58 ($885)$565$321$167,872
59 ($885)$564$322$167,551
60 ($885)$563$323$167,228
Year 6 - 61 ($885)$562$324$166,904
62 ($885)$561$325$166,579
63 ($885)$559$326$166,253
64 ($885)$558$327$165,926
65 ($885)$557$328$165,598
66 ($885)$556$329$165,268
67 ($885)$555$330$164,938
68 ($885)$554$332$164,606
69 ($885)$553$333$164,274
70 ($885)$552$334$163,940
71 ($885)$551$335$163,605
72 ($885)$549$336$163,269
Year 7 - 73 ($885)$548$337$162,932
74 ($885)$547$338$162,594
75 ($885)$546$339$162,254
76 ($885)$545$341$161,914
77 ($885)$544$342$161,572
78 ($885)$543$343$161,229
79 ($885)$541$344$160,885
80 ($885)$540$345$160,540
81 ($885)$539$346$160,194
82 ($885)$538$347$159,846
83 ($885)$537$349$159,497
84 ($885)$536$350$159,148
Year 8 - 85 ($885)$534$351$158,797
86 ($885)$533$352$158,444
87 ($885)$532$353$158,091
88 ($885)$531$355$157,737
89 ($885)$530$356$157,381
90 ($885)$529$357$157,024
91 ($885)$527$358$156,666
92 ($885)$526$359$156,306
93 ($885)$525$361$155,946
94 ($885)$524$362$155,584
95 ($885)$523$363$155,221
96 ($885)$521$364$154,857
Year 9 - 97 ($885)$520$365$154,492
98 ($885)$519$367$154,125
99 ($885)$518$368$153,757
100 ($885)$516$369$153,388
101 ($885)$515$370$153,018
102 ($885)$514$372$152,646
103 ($885)$513$373$152,273
104 ($885)$511$374$151,899
105 ($885)$510$375$151,524
106 ($885)$509$377$151,147
107 ($885)$508$378$150,769
108 ($885)$506$379$150,390
Year 10 - 109 ($885)$505$380$150,010
110 ($885)$504$382$149,628
111 ($885)$503$383$149,245
112 ($885)$501$384$148,861
113 ($885)$500$386$148,475
114 ($885)$499$387$148,089
115 ($885)$497$388$147,701
116 ($885)$496$389$147,311
117 ($885)$495$391$146,920
118 ($885)$493$392$146,528
119 ($885)$492$393$146,135
120 ($885)$491$395$145,740
Year 11 - 121 ($885)$489$396$145,344
122 ($885)$488$397$144,947
123 ($885)$487$399$144,548
124 ($885)$485$400$144,148
125 ($885)$484$401$143,747
126 ($885)$483$403$143,344
127 ($885)$481$404$142,940
128 ($885)$480$405$142,535
129 ($885)$479$407$142,128
130 ($885)$477$408$141,720
131 ($885)$476$410$141,310
132 ($885)$475$411$140,899
Year 12 - 133 ($885)$473$412$140,487
134 ($885)$472$414$140,073
135 ($885)$470$415$139,658
136 ($885)$469$416$139,242
137 ($885)$468$418$138,824
138 ($885)$466$419$138,405
139 ($885)$465$421$137,984
140 ($885)$463$422$137,562
141 ($885)$462$423$137,139
142 ($885)$461$425$136,714
143 ($885)$459$426$136,287
144 ($885)$458$428$135,860
Year 13 - 145 ($885)$456$429$135,430
146 ($885)$455$431$135,000
147 ($885)$453$432$134,568
148 ($885)$452$434$134,134
149 ($885)$450$435$133,699
150 ($885)$449$436$133,263
151 ($885)$448$438$132,825
152 ($885)$446$439$132,385
153 ($885)$445$441$131,944
154 ($885)$443$442$131,502
155 ($885)$442$444$131,058
156 ($885)$440$445$130,613
Year 14 - 157 ($885)$439$447$130,166
158 ($885)$437$448$129,718
159 ($885)$436$450$129,268
160 ($885)$434$451$128,817
161 ($885)$433$453$128,364
162 ($885)$431$454$127,909
163 ($885)$430$456$127,453
164 ($885)$428$457$126,996
165 ($885)$426$459$126,537
166 ($885)$425$461$126,077
167 ($885)$423$462$125,614
168 ($885)$422$464$125,151
Year 15 - 169 ($885)$420$465$124,686
170 ($885)$419$467$124,219
171 ($885)$417$468$123,751
172 ($885)$416$470$123,281
173 ($885)$414$471$122,809
174 ($885)$412$473$122,336
175 ($885)$411$475$121,862
176 ($885)$409$476$121,386
177 ($885)$408$478$120,908
178 ($885)$406$479$120,428
179 ($885)$404$481$119,947
180 ($885)$403$483$119,465
Year 16 - 181 ($885)$401$484$118,980
182 ($885)$400$486$118,494
183 ($885)$398$488$118,007
184 ($885)$396$489$117,518
185 ($885)$395$491$117,027
186 ($885)$393$492$116,535
187 ($885)$391$494$116,040
188 ($885)$390$496$115,545
189 ($885)$388$497$115,047
190 ($885)$386$499$114,548
191 ($885)$385$501$114,047
192 ($885)$383$502$113,545
Year 17 - 193 ($885)$381$504$113,041
194 ($885)$380$506$112,535
195 ($885)$378$508$112,027
196 ($885)$376$509$111,518
197 ($885)$375$511$111,007
198 ($885)$373$513$110,495
199 ($885)$371$514$109,980
200 ($885)$369$516$109,464
201 ($885)$368$518$108,946
202 ($885)$366$520$108,427
203 ($885)$364$521$107,905
204 ($885)$362$523$107,382
Year 18 - 205 ($885)$361$525$106,857
206 ($885)$359$527$106,331
207 ($885)$357$528$105,802
208 ($885)$355$530$105,272
209 ($885)$354$532$104,740
210 ($885)$352$534$104,207
211 ($885)$350$536$103,671
212 ($885)$348$537$103,134
213 ($885)$346$539$102,595
214 ($885)$345$541$102,054
215 ($885)$343$543$101,511
216 ($885)$341$545$100,967
Year 19 - 217 ($885)$339$546$100,420
218 ($885)$337$548$99,872
219 ($885)$335$550$99,322
220 ($885)$334$552$98,770
221 ($885)$332$554$98,216
222 ($885)$330$556$97,661
223 ($885)$328$557$97,103
224 ($885)$326$559$96,544
225 ($885)$324$561$95,983
226 ($885)$322$563$95,419
227 ($885)$320$565$94,854
228 ($885)$319$567$94,288
Year 20 - 229 ($885)$317$569$93,719
230 ($885)$315$571$93,148
231 ($885)$313$573$92,575
232 ($885)$311$575$92,001
233 ($885)$309$576$91,424
234 ($885)$307$578$90,846
235 ($885)$305$580$90,265
236 ($885)$303$582$89,683
237 ($885)$301$584$89,099
238 ($885)$299$586$88,513
239 ($885)$297$588$87,924
240 ($885)$295$590$87,334
Year 21 - 241 ($885)$293$592$86,742
242 ($885)$291$594$86,148
243 ($885)$289$596$85,552
244 ($885)$287$598$84,954
245 ($885)$285$600$84,353
246 ($885)$283$602$83,751
247 ($885)$281$604$83,147
248 ($885)$279$606$82,541
249 ($885)$277$608$81,933
250 ($885)$275$610$81,322
251 ($885)$273$612$80,710
252 ($885)$271$614$80,096
Year 22 - 253 ($885)$269$616$79,479
254 ($885)$267$619$78,861
255 ($885)$265$621$78,240
256 ($885)$263$623$77,617
257 ($885)$261$625$76,992
258 ($885)$259$627$76,365
259 ($885)$256$629$75,736
260 ($885)$254$631$75,105
261 ($885)$252$633$74,472
262 ($885)$250$635$73,837
263 ($885)$248$637$73,199
264 ($885)$246$640$72,560
Year 23 - 265 ($885)$244$642$71,918
266 ($885)$242$644$71,274
267 ($885)$239$646$70,628
268 ($885)$237$648$69,980
269 ($885)$235$650$69,329
270 ($885)$233$653$68,676
271 ($885)$231$655$68,022
272 ($885)$228$657$67,365
273 ($885)$226$659$66,705
274 ($885)$224$661$66,044
275 ($885)$222$664$65,380
276 ($885)$220$666$64,714
Year 24 - 277 ($885)$217$668$64,046
278 ($885)$215$670$63,376
279 ($885)$213$673$62,703
280 ($885)$211$675$62,028
281 ($885)$208$677$61,351
282 ($885)$206$679$60,672
283 ($885)$204$682$59,990
284 ($885)$201$684$59,306
285 ($885)$199$686$58,620
286 ($885)$197$689$57,931
287 ($885)$195$691$57,240
288 ($885)$192$693$56,547
Year 25 - 289 ($885)$190$696$55,852
290 ($885)$188$698$55,154
291 ($885)$185$700$54,453
292 ($885)$183$703$53,751
293 ($885)$181$705$53,046
294 ($885)$178$707$52,339
295 ($885)$176$710$51,629
296 ($885)$173$712$50,917
297 ($885)$171$714$50,202
298 ($885)$169$717$49,485
299 ($885)$166$719$48,766
300 ($885)$164$722$48,044
Year 26 - 301 ($885)$161$724$47,320
302 ($885)$159$727$46,594
303 ($885)$156$729$45,865
304 ($885)$154$731$45,133
305 ($885)$152$734$44,400
306 ($885)$149$736$43,663
307 ($885)$147$739$42,924
308 ($885)$144$741$42,183
309 ($885)$142$744$41,439
310 ($885)$139$746$40,693
311 ($885)$137$749$39,944
312 ($885)$134$751$39,193
Year 27 - 313 ($885)$132$754$38,439
314 ($885)$129$756$37,683
315 ($885)$127$759$36,924
316 ($885)$124$761$36,162
317 ($885)$121$764$35,398
318 ($885)$119$767$34,632
319 ($885)$116$769$33,862
320 ($885)$114$772$33,091
321 ($885)$111$774$32,316
322 ($885)$109$777$31,539
323 ($885)$106$780$30,760
324 ($885)$103$782$29,978
Year 28 - 325 ($885)$101$785$29,193
326 ($885)$98$787$28,406
327 ($885)$95$790$27,615
328 ($885)$93$793$26,823
329 ($885)$90$795$26,027
330 ($885)$87$798$25,229
331 ($885)$85$801$24,429
332 ($885)$82$803$23,625
333 ($885)$79$806$22,819
334 ($885)$77$809$22,010
335 ($885)$74$812$21,199
336 ($885)$71$814$20,384
Year 29 - 337 ($885)$68$817$19,567
338 ($885)$66$820$18,748
339 ($885)$63$823$17,925
340 ($885)$60$825$17,100
341 ($885)$57$828$16,272
342 ($885)$55$831$15,441
343 ($885)$52$834$14,607
344 ($885)$49$836$13,771
345 ($885)$46$839$12,932
346 ($885)$43$842$12,090
347 ($885)$41$845$11,245
348 ($885)$38$848$10,397
Year 30 - 349 ($885)$35$851$9,547
350 ($885)$32$853$8,693
351 ($885)$29$856$7,837
352 ($885)$26$859$6,978
353 ($885)$23$862$6,116
354 ($885)$21$865$5,251
355 ($885)$18$868$4,383
356 ($885)$15$871$3,512
357 ($885)$12$874$2,639
358 ($885)$9$877$1,762
359 ($885)$6$880$882
360 ($885)$3$882$0
TOTALS$133,967$184,800$318,767

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.