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

Mortgage Parameters


Less than 20% ($46,200) 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
$871 360 $128,610 $313,410

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $231,000
Down Payment $46,200$184,800
Year 1 - 1 ($871)$599$272$184,528
2 ($871)$598$272$184,256
3 ($871)$597$273$183,983
4 ($871)$596$274$183,709
5 ($871)$596$275$183,434
6 ($871)$595$276$183,158
7 ($871)$594$277$182,881
8 ($871)$593$278$182,603
9 ($871)$592$279$182,324
10 ($871)$591$280$182,045
11 ($871)$590$280$181,764
12 ($871)$589$281$181,483
Year 2 - 13 ($871)$588$282$181,201
14 ($871)$587$283$180,918
15 ($871)$586$284$180,633
16 ($871)$586$285$180,348
17 ($871)$585$286$180,062
18 ($871)$584$287$179,776
19 ($871)$583$288$179,488
20 ($871)$582$289$179,199
21 ($871)$581$290$178,909
22 ($871)$580$291$178,619
23 ($871)$579$292$178,327
24 ($871)$578$293$178,035
Year 3 - 25 ($871)$577$293$177,741
26 ($871)$576$294$177,447
27 ($871)$575$295$177,151
28 ($871)$574$296$176,855
29 ($871)$573$297$176,558
30 ($871)$572$298$176,260
31 ($871)$571$299$175,960
32 ($871)$570$300$175,660
33 ($871)$569$301$175,359
34 ($871)$568$302$175,057
35 ($871)$567$303$174,754
36 ($871)$566$304$174,450
Year 4 - 37 ($871)$566$305$174,145
38 ($871)$565$306$173,839
39 ($871)$564$307$173,531
40 ($871)$563$308$173,223
41 ($871)$562$309$172,914
42 ($871)$561$310$172,604
43 ($871)$560$311$172,293
44 ($871)$559$312$171,981
45 ($871)$558$313$171,668
46 ($871)$556$314$171,354
47 ($871)$555$315$171,039
48 ($871)$554$316$170,723
Year 5 - 49 ($871)$553$317$170,406
50 ($871)$552$318$170,087
51 ($871)$551$319$169,768
52 ($871)$550$320$169,448
53 ($871)$549$321$169,127
54 ($871)$548$322$168,804
55 ($871)$547$323$168,481
56 ($871)$546$324$168,157
57 ($871)$545$325$167,831
58 ($871)$544$327$167,505
59 ($871)$543$328$167,177
60 ($871)$542$329$166,848
Year 6 - 61 ($871)$541$330$166,519
62 ($871)$540$331$166,188
63 ($871)$539$332$165,856
64 ($871)$538$333$165,523
65 ($871)$537$334$165,189
66 ($871)$535$335$164,854
67 ($871)$534$336$164,518
68 ($871)$533$337$164,180
69 ($871)$532$338$163,842
70 ($871)$531$339$163,503
71 ($871)$530$341$163,162
72 ($871)$529$342$162,820
Year 7 - 73 ($871)$528$343$162,478
74 ($871)$527$344$162,134
75 ($871)$526$345$161,789
76 ($871)$524$346$161,443
77 ($871)$523$347$161,095
78 ($871)$522$348$160,747
79 ($871)$521$349$160,397
80 ($871)$520$351$160,047
81 ($871)$519$352$159,695
82 ($871)$518$353$159,342
83 ($871)$517$354$158,988
84 ($871)$515$355$158,633
Year 8 - 85 ($871)$514$356$158,277
86 ($871)$513$358$157,919
87 ($871)$512$359$157,560
88 ($871)$511$360$157,201
89 ($871)$510$361$156,840
90 ($871)$508$362$156,477
91 ($871)$507$363$156,114
92 ($871)$506$365$155,750
93 ($871)$505$366$155,384
94 ($871)$504$367$155,017
95 ($871)$503$368$154,649
96 ($871)$501$369$154,280
Year 9 - 97 ($871)$500$370$153,909
98 ($871)$499$372$153,538
99 ($871)$498$373$153,165
100 ($871)$497$374$152,791
101 ($871)$495$375$152,415
102 ($871)$494$377$152,039
103 ($871)$493$378$151,661
104 ($871)$492$379$151,282
105 ($871)$490$380$150,902
106 ($871)$489$381$150,521
107 ($871)$488$383$150,138
108 ($871)$487$384$149,754
Year 10 - 109 ($871)$485$385$149,369
110 ($871)$484$386$148,982
111 ($871)$483$388$148,595
112 ($871)$482$389$148,206
113 ($871)$480$390$147,816
114 ($871)$479$391$147,424
115 ($871)$478$393$147,032
116 ($871)$477$394$146,638
117 ($871)$475$395$146,243
118 ($871)$474$397$145,846
119 ($871)$473$398$145,448
120 ($871)$471$399$145,049
Year 11 - 121 ($871)$470$400$144,649
122 ($871)$469$402$144,247
123 ($871)$468$403$143,844
124 ($871)$466$404$143,440
125 ($871)$465$406$143,034
126 ($871)$464$407$142,627
127 ($871)$462$408$142,219
128 ($871)$461$410$141,809
129 ($871)$460$411$141,399
130 ($871)$458$412$140,986
131 ($871)$457$414$140,573
132 ($871)$456$415$140,158
Year 12 - 133 ($871)$454$416$139,742
134 ($871)$453$418$139,324
135 ($871)$452$419$138,905
136 ($871)$450$420$138,485
137 ($871)$449$422$138,063
138 ($871)$448$423$137,640
139 ($871)$446$424$137,216
140 ($871)$445$426$136,790
141 ($871)$443$427$136,363
142 ($871)$442$429$135,934
143 ($871)$441$430$135,504
144 ($871)$439$431$135,073
Year 13 - 145 ($871)$438$433$134,640
146 ($871)$436$434$134,206
147 ($871)$435$436$133,771
148 ($871)$434$437$133,334
149 ($871)$432$438$132,895
150 ($871)$431$440$132,456
151 ($871)$429$441$132,014
152 ($871)$428$443$131,572
153 ($871)$427$444$131,128
154 ($871)$425$446$130,682
155 ($871)$424$447$130,235
156 ($871)$422$448$129,787
Year 14 - 157 ($871)$421$450$129,337
158 ($871)$419$451$128,886
159 ($871)$418$453$128,433
160 ($871)$416$454$127,979
161 ($871)$415$456$127,523
162 ($871)$413$457$127,066
163 ($871)$412$459$126,607
164 ($871)$410$460$126,147
165 ($871)$409$462$125,685
166 ($871)$407$463$125,222
167 ($871)$406$465$124,757
168 ($871)$404$466$124,291
Year 15 - 169 ($871)$403$468$123,823
170 ($871)$401$469$123,354
171 ($871)$400$471$122,884
172 ($871)$398$472$122,411
173 ($871)$397$474$121,938
174 ($871)$395$475$121,462
175 ($871)$394$477$120,985
176 ($871)$392$478$120,507
177 ($871)$391$480$120,027
178 ($871)$389$481$119,546
179 ($871)$388$483$119,063
180 ($871)$386$485$118,578
Year 16 - 181 ($871)$384$486$118,092
182 ($871)$383$488$117,604
183 ($871)$381$489$117,115
184 ($871)$380$491$116,624
185 ($871)$378$493$116,131
186 ($871)$376$494$115,637
187 ($871)$375$496$115,141
188 ($871)$373$497$114,644
189 ($871)$372$499$114,145
190 ($871)$370$501$113,644
191 ($871)$368$502$113,142
192 ($871)$367$504$112,638
Year 17 - 193 ($871)$365$505$112,133
194 ($871)$363$507$111,626
195 ($871)$362$509$111,117
196 ($871)$360$510$110,607
197 ($871)$359$512$110,095
198 ($871)$357$514$109,581
199 ($871)$355$515$109,066
200 ($871)$354$517$108,549
201 ($871)$352$519$108,030
202 ($871)$350$520$107,510
203 ($871)$349$522$106,988
204 ($871)$347$524$106,464
Year 18 - 205 ($871)$345$525$105,938
206 ($871)$343$527$105,411
207 ($871)$342$529$104,882
208 ($871)$340$531$104,352
209 ($871)$338$532$103,819
210 ($871)$337$534$103,285
211 ($871)$335$536$102,750
212 ($871)$333$538$102,212
213 ($871)$331$539$101,673
214 ($871)$330$541$101,132
215 ($871)$328$543$100,589
216 ($871)$326$545$100,045
Year 19 - 217 ($871)$324$546$99,498
218 ($871)$323$548$98,950
219 ($871)$321$550$98,400
220 ($871)$319$552$97,849
221 ($871)$317$553$97,295
222 ($871)$315$555$96,740
223 ($871)$314$557$96,183
224 ($871)$312$559$95,624
225 ($871)$310$561$95,064
226 ($871)$308$562$94,501
227 ($871)$306$564$93,937
228 ($871)$305$566$93,371
Year 20 - 229 ($871)$303$568$92,803
230 ($871)$301$570$92,233
231 ($871)$299$572$91,662
232 ($871)$297$573$91,088
233 ($871)$295$575$90,513
234 ($871)$293$577$89,936
235 ($871)$292$579$89,357
236 ($871)$290$581$88,776
237 ($871)$288$583$88,193
238 ($871)$286$585$87,608
239 ($871)$284$587$87,022
240 ($871)$282$588$86,433
Year 21 - 241 ($871)$280$590$85,843
242 ($871)$278$592$85,251
243 ($871)$276$594$84,656
244 ($871)$274$596$84,060
245 ($871)$272$598$83,462
246 ($871)$271$600$82,862
247 ($871)$269$602$82,260
248 ($871)$267$604$81,656
249 ($871)$265$606$81,050
250 ($871)$263$608$80,443
251 ($871)$261$610$79,833
252 ($871)$259$612$79,221
Year 22 - 253 ($871)$257$614$78,607
254 ($871)$255$616$77,991
255 ($871)$253$618$77,374
256 ($871)$251$620$76,754
257 ($871)$249$622$76,132
258 ($871)$247$624$75,508
259 ($871)$245$626$74,882
260 ($871)$243$628$74,255
261 ($871)$241$630$73,625
262 ($871)$239$632$72,993
263 ($871)$237$634$72,359
264 ($871)$235$636$71,723
Year 23 - 265 ($871)$233$638$71,085
266 ($871)$230$640$70,445
267 ($871)$228$642$69,802
268 ($871)$226$644$69,158
269 ($871)$224$646$68,512
270 ($871)$222$648$67,863
271 ($871)$220$651$67,213
272 ($871)$218$653$66,560
273 ($871)$216$655$65,905
274 ($871)$214$657$65,248
275 ($871)$212$659$64,589
276 ($871)$209$661$63,928
Year 24 - 277 ($871)$207$663$63,265
278 ($871)$205$666$62,599
279 ($871)$203$668$61,931
280 ($871)$201$670$61,262
281 ($871)$199$672$60,590
282 ($871)$196$674$59,915
283 ($871)$194$676$59,239
284 ($871)$192$679$58,560
285 ($871)$190$681$57,880
286 ($871)$188$683$57,197
287 ($871)$185$685$56,512
288 ($871)$183$687$55,824
Year 25 - 289 ($871)$181$690$55,135
290 ($871)$179$692$54,443
291 ($871)$176$694$53,749
292 ($871)$174$696$53,052
293 ($871)$172$699$52,354
294 ($871)$170$701$51,653
295 ($871)$167$703$50,950
296 ($871)$165$705$50,244
297 ($871)$163$708$49,537
298 ($871)$161$710$48,826
299 ($871)$158$712$48,114
300 ($871)$156$715$47,400
Year 26 - 301 ($871)$154$717$46,683
302 ($871)$151$719$45,963
303 ($871)$149$722$45,242
304 ($871)$147$724$44,518
305 ($871)$144$726$43,792
306 ($871)$142$729$43,063
307 ($871)$140$731$42,332
308 ($871)$137$733$41,599
309 ($871)$135$736$40,863
310 ($871)$132$738$40,125
311 ($871)$130$741$39,384
312 ($871)$128$743$38,641
Year 27 - 313 ($871)$125$745$37,896
314 ($871)$123$748$37,148
315 ($871)$120$750$36,398
316 ($871)$118$753$35,646
317 ($871)$116$755$34,891
318 ($871)$113$757$34,133
319 ($871)$111$760$33,373
320 ($871)$108$762$32,611
321 ($871)$106$765$31,846
322 ($871)$103$767$31,078
323 ($871)$101$770$30,309
324 ($871)$98$772$29,536
Year 28 - 325 ($871)$96$775$28,761
326 ($871)$93$777$27,984
327 ($871)$91$780$27,204
328 ($871)$88$782$26,422
329 ($871)$86$785$25,637
330 ($871)$83$787$24,849
331 ($871)$81$790$24,059
332 ($871)$78$793$23,267
333 ($871)$75$795$22,472
334 ($871)$73$798$21,674
335 ($871)$70$800$20,874
336 ($871)$68$803$20,071
Year 29 - 337 ($871)$65$806$19,265
338 ($871)$62$808$18,457
339 ($871)$60$811$17,646
340 ($871)$57$813$16,833
341 ($871)$55$816$16,017
342 ($871)$52$819$15,198
343 ($871)$49$821$14,377
344 ($871)$47$824$13,553
345 ($871)$44$827$12,726
346 ($871)$41$829$11,897
347 ($871)$39$832$11,065
348 ($871)$36$835$10,230
Year 30 - 349 ($871)$33$837$9,393
350 ($871)$30$840$8,553
351 ($871)$28$843$7,710
352 ($871)$25$846$6,864
353 ($871)$22$848$6,016
354 ($871)$20$851$5,165
355 ($871)$17$854$4,311
356 ($871)$14$857$3,454
357 ($871)$11$859$2,595
358 ($871)$8$862$1,733
359 ($871)$6$865$868
360 ($871)$3$868$0
TOTALS$128,610$184,800$313,410

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.